Page 1 of 13

DETAILED ESTIMATE

Name of Work : Construction of Stone Masonry Boundary Wall along periphery of Tungabhadra River near Nawab Banglow in
Kurnool town.

Measurements

Sl.
No. Description of Item Nos Length(m) Breadth(m) Depth(m) Quantity
1 2 3 4 5 6 7

1 Dismantling of walls comprising of stone masonry in cement morter, including disposal of unserviceable material and stacking the serviceable material
with all lifts and leads.
(14+16)/2 5 8 600.00
Total : 600.00
Cum
2 Earth work in excavation in all kinds of soils of foundation of structures as per drawing and technical specification,including setting out, construction of
shoring and bracing, removal of stumps and other deleterious matter, dressing of sides and bottom and backfilling with approved material. ( depth upto 3
meters)

For foundations 14 6 2 168.00

Total : 168.00
Cum
3 Providing and laying insitu vibrated M-10 ( 28 days cube compressive strength not less than 10 N / sq mm ) grade cement concrete using 40 mm down
size approved, clean, hard, graded aggregates for foundation filling including cost of all materials, machinery, labour, seigniorage,formwork,cleaning,
batching, mixing, placing in position, levelling, vibrating, finishing, curing etc.,complete with all leads and all lifts using Cement content: 190 kg / cum with
use of super plasticiser(0.4% by wt. of cement and CA : 0.90cum (Blending Ratio of CA--50:30:20), FA : 0.40 cum.

Under foundation 14 6 0.5 42.00

for coping at top of wall with 100mm thick 16 1 0.1 1.60
Total : 43.60
Cum
 Page 2 of 13

4 Providing and constructing un-coursed rubble stone masonry with approved stones in CM 1:4 proportion for super structure portions of return walls /
abutments etc, including cost of all materials, machinery, labour, scaffolding, cleaning, packing cement mortor, wedging stone chips, curing etc , complete
with initial lead upto 50 m and all lifts.(Cement content : 143kg/cum of masonry, rubble stones:0.85 Cum, FA : 0.40 Cum,stone chips : 0.15 cum)

For foundations 14 6 1.5 126.00

For super structure (14+16)/2 (5+1)/2 8 360.00
For retuns/ abutment 2 sides 0.75 (4+0)/2 8 24.00
Total : 510.00
Cum
5
Providing and filling murum / gravely soil ( CNS soil ) over embankment including breaking clods, spreading in layers of 10 to 15 cm, watering, compaction
by power roller to achieve density control of not less than 98 percent etc., complete with all leads and all lifts.
Masonry wall portion (14+16)/2 - (0.75*2) (4+0.5)/2 8 243.00
splay with slope 1/4:1 (14+16)/2 (2+0)/2 8 120.00
Total : 363.00
Cum
6 Providing and constructing 150 mm dia hume pipe weep holes for concrete / masonry walls including providing 20 x 20 x 20 cm size porous concrete
block made of cement and 20 mm down coarse aggregate in 1 : 4 proportion including 10 cm thick sand backing at the junction of wall and soil back fill,
cost of all materials, seigniorage charges,machinery, labour etc., complete with all leads and lifts IRR-DAW-2-16 at every 2m interval vertically and 3m
interval length wise

at bottom of wall i.e @8m 6 Nos 5 30.00

at wall portion @ 6m from top 6 Nos 4 24.00
at wall portion @ 4m from top 7 Nos 3 21.00
at wall portion @ 2m from top 7 Nos 2 14.00
Total : 89.00
Rmt
 ABSTRACT ESTIMATE

Name of Work : Construction of Stone Masonry Boundary Wall along

periphery of Tungabhadra River near Nawab Banglow in Kurnool town.

Contents Description of item Rate Per Amount

1 2 3 4 5
1 Dismantling of walls comprising of stone masonry in cement morter,
including disposal of unserviceable material and stacking the
serviceable material with all lifts and leads.

600.00 Cum 272.46 1Cum 163476

,30% Reuse of old stone = 600 x 0.3 x Rs 100/- per Cum (-) 18000

145476

2 Earth work in excavation in all kinds of soils of foundation of structures as per

drawing and technical specification,including setting out, construction of shoring
and bracing, removal of stumps and other deleterious matter, dressing of sides
and bottom and backfilling with approved material. ( depth upto 3 meters)

168.00 Cum 70.70 1Cum 11878

3 Providing and laying insitu vibrated M-10 ( 28 days cube compressive strength
not less than 10 N / sq mm ) grade cement concrete using 40 mm down size
approved, clean, hard, graded aggregates for foundation filling including cost of
all materials, machinery, labour, seigniorage,formwork,cleaning, batching,
mixing, placing in position, levelling, vibrating, finishing, curing etc.,complete with
all leads and all lifts using Cement content: 190 kg / cum with use of super
plasticiser(0.4% by wt. of cement and CA : 0.90cum (Blending Ratio of CA--
50:30:20), FA : 0.40 cum.

43.60 Cum 3256.89 Per 1Cum 142000

4 Providing and constructing un-coursed rubble stone masonry with approved

stones in CM 1:4 proportion for super structure portions of return walls /
abutments etc, including cost of all materials, machinery, labour, scaffolding,
cleaning, packing cement mortor, wedging stone chips, curing etc , complete
with initial lead upto 50 m and all lifts.(Cement content : 143kg/cum of masonry,
rubble stones:0.85 Cum, FA : 0.40 Cum,stone chips : 0.15 cum)
 510.00 Cum 1783.48 1Cum 909575

5 Providing and filling murum / gravely soil ( CNS soil ) over embankment including
breaking clods, spreading in layers of 10 to 15 cm, watering, compaction by
power roller to achieve density control of not less than 98 percent etc.,
complete with all leads and all lifts.

363.00 Cum 350.48 Per 1Cum 127224

6 Providing and constructing 150 mm dia hume pipe weep holes for concrete /
masonry walls including providing 20 x 20 x 20 cm size porous concrete block
made of cement and 20 mm down coarse aggregate in 1 : 4 proportion including
10 cm thick sand backing at the junction of wall and soil back fill, cost of all
materials, seigniorage charges,machinery, labour etc., complete with all leads
and lifts IRR-DAW-2-16 at every 2m interval vertically and at 3m interval length
wise

89.00 Rmt 289.02 Per 1Rmt 25723

Total : Rs. 1361876

8 LS Add VAT @ 4% 54475

9 LS Provision towards publication charges, QC 83649

lab testing charges and other incidental
charges

TOTAL AMOUNT : Rs. 1500000

Estimated amount : Fifteen lakh rupees only (15.00 Lakhs)

 Page 9 of 13

DATA

Name of Work : Construction of Stone Masonry Boundary Wall

along periphery of Tungabhadra River near Nawab Banglow in
Kurnool town.
1 Building SSR 1 Cum Dismantling of walls comprising of stone masonry in cement morter,
section R including disposal of unserviceable material and stacking the
BMT- R .01 serviceable material with all lifts and leads.(ssr 2009-10)

Unit = 1 cum
Rate as per Building SSR section R BMT- R .01 : Rs. 239.00
Add contractor's profit and over heads
33.46
14%
Rate per cum Rs. 272.46

2 IRR-CCDW- 1 Earth work in excavation in all kinds of soils of

1-2 Cum foundation of structures as per drawing and
technical specification,including setting out,
construction of shoring and bracing, removal of
stumps and other deleterious matter, dressing of
sides and bottom and backfilling with approved
material.
Unit = 1 (cum
depth upto 3 meters)

Rate as per Standard Data IRR-CCDW-1-2 59.40

: Rs.
Add 25% extra towards area 11.30
allowance for Municipal
Corporation limits on labour
component
25% on 45.20

Rate per Cum 70.70

3 IRR-CCDW- 1 Providing and laying insitu vibrated M-10 ( 28 days cube

2-5 Cum compressive strength not less than 10 N / sq mm ) grade
cement concrete using 40 mm down size approved,
clean, hard, graded aggregates for foundation filling
including cost of all materials, machinery, labour,
seigniorage,formwork,cleaning, batching, mixing, placing
in position, levelling, vibrating, finishing, curing
etc.,complete with all leads and all lifts using Cement
content: 190 kg / cum with use of super plasticiser(0.4%
by wt. of cement and CA : 0.90cum (Blending Ratio of
CA--50:30:20), FA : 0.40 cum.

Unit = 1 cum

Rate as per Standard Data IRR-CCDW-2-5 :### Rs.

Add 25% extra towards area ( + ) 155.38
allowance for Municipal
Corporation limits on labour
component
 Page 10 of 13

25% on 621.50
Deduct difference in cement rate ( - ) 176.02
per cum
Rs. 3.70 - Rs.2.90 = Rs. 0.80 / Kg
Requirement per cum= (3610+57)/19
= 193 Kg

Amount to be deducted = 193 x 0.80 =

(-) 154.40
deduct
Add Leadcontractors
chargesprofit 14%
per Cum = (+) 142.83
(-) 21.62
Coarse aggregate
Total Amount to be statement
Lead charges from deducted = =Rs.
(-)
176.02
177.80
Deduct initial lead = (-) Rs.
19.10

158.70
Fine aggregate (+) 35.00
per Cum
Lead charges from = 0.90 X
statement =158.70
Rs.
109.00
Deduct initial lead = (-) Rs.
21.50

87.50 Rate per cum Rs. ###

Lead charges per Cum = 0.40 X 87.50

4 IRR-CCDW- 1 Providing and constructing un-coursed rubble stone

4-2 Cum masonry with approved stones in CM 1:4 proportion for
super structure portions of return walls / abutments etc,
including cost of all materials, machinery, labour,
scaffolding, cleaning, packing cement mortor, wedging
stone chips, curing etc , complete with initial lead upto 50
m and all lifts.(Cement content : 143kg/cum of masonry,
rubble stones:0.85 Cum, FA : 0.40 Cum,stone chips : 0.15
cum)

Unit = 1 cum

Rate as per Standard Data IRR-CCDW-4-2 :### Rs.

Add 25% extra towards area ( + ) 103.80
allowance for Municipal
Corporation limits on labour
component
25% on 415.20
Deduct difference in cement rate ( - ) 130.42
per cum
Rs. 3.70 - Rs.2.90 = Rs. 0.80 / Kg
Requirement per cum= 143 Kg

Amount to be deducted = 143 x 0.80 =

(-) 114.40
deduct contractors profit 14% =
(-) 16.02
Total Amount to be deducted = (-)
130.42
 Page 11 of 13

Add Lead charges per Cum (+) 227.50

Rubble stone & stone chips
Lead charges from statement = Rs.
246.60
Deduct initial lead = (-) Rs.
19.10

227.50
Fine aggregate (+) 35.00
per Cum
Lead charges from = (0.85 =
statement + 0.15) X
Rs.
227.50
109.00
Deduct initial lead = (-) Rs.
21.50

87.50 Rate per cum Rs. ###

Lead charges per Cum = 0.40 X 87.50

5 IRR-CCDW- 1 Cum Providing and filling murum / gravely soil ( CNS soil ) over embankment
7-3 including breaking clods, spreading in layers of 10 to 15 cm, watering,
compaction by power roller to achieve density control of not less than 98
percent etc., complete with all leads and all lifts.

Unit = 1 cum

Rate as per Standard Data IRR-CCDW- 7-3 : Rs. 177.30

Add 25% extra towards area allowance (+) 14.48
for Municipal Corporation limits on labour
component
25% on 57.90
Add Lead charges per Cum (+) 158.70
Coarse aggregate
Lead charges from statement = Rs.
177.80
Deduct initial lead = (-) Rs.
19.10

158.70
Rate per
Lead charges percum
Cum = 158.70 Rs. 350.48
 Page 12 of 13

6 IRR-DAW-2-16 1 Rm Providing and constructing 150 mm dia hume pipe weep holes for
concrete / masonry walls including providing 20 x 20 x 20 cm size
porous concrete block made of cement and 20 mm down coarse
aggregate in 1 : 4 proportion including 10 cm thick sand backing at the
junction of wall and soil back fill, cost of all materials, seigniorage
charges,machinery, labour etc., complete with all leads and lifts IRR-
DAW-2-16

Rate as per Standard Data IRR-daW-2.16280.90

: Rs.
Add 25% extra towards area (+) 9.03
allowance for Municipal
Corporation limits on labour
component
25% on 36.10
Deduct difference in cement rate (-) (0.91)
per cum
Rs. 3.70 - Rs.2.90 = Rs. 0.80 / Kg
Requirement per cum= (3+0)/3 = 1 Kg

Amount to be deducted = 1 x 0.80 = (-)

0.80
deduct contractors profit 14% = (-)
0.11
Rate per 1 Rm Rs. 289.02
Total Amount to be deducted = (-)
0.91
 LEAD STATEMENT

Lead in Conveyance
Sl. No. Description of item Source
Km Charges

1 Fine aggregate Screened Tungabhadra 11 109.00

river at
Panchalingala
2 Fine aggregate Un Screened Tungabhadra 11 109.00
river at
Panchalingala
3 Coarse aggregate 10-4.75 mm(including Ulindakonda 19 177.80
seigniorage charges)

4 Coarse aggregate 20-10 mm(including Ulindakonda 19 177.80

seigniorage charges)

5 Coarse aggregate 40-20 mm(including Ulindakonda 19 177.80

seigniorage charges)

6 Coarse aggregate 80-40 mm(including Ulindakonda 19 177.80

bseigniorage charges)

7 Moorum(including seioniorage charges and Nagalapuram 19 177.80

loading charges)

8 Stone for masonry Nagalooti 27 246.60

1.Certified that the leads provided are correct and nearest to the best of my
knowledge.
2.Certified that the adequate quantity of materials are available at the quarries
mensioned.
3.Certified that the blasting charges are required for the items specified.