Daryakhano&mbill23 24

NAME OF WORK:MINOR IRRIGATION-NIZAMABAD DIST- FDR - 2022 - PERMANENT ESTIMATE -
REPAIRS TO DHARAYA KHAN TALAB , GOTTUMUKKULKA(V), MAKLOOR(M).
DHARAYA KHAN
Tank : TALAB
:
Village : GOTTUMUKKULA(V)
:
Mandal : MAKLOOR (M)
:
Geo ID : 781221187832
:
Unique ID : 20111100902101
:
Longitude : 78° 7' 19.56'' E
:
Latitude : 18° 46' 59.52'' N
:
Basin : GODAVARI
:
Sub Basin : G-5
:
Ayacut : 187
:
Direct Ayacut / Indirect Ayacut : DIRECT AYACUT
Asst. Executive Engineer Dy. Executive Engineer Executive Engineer

ID Section, ARMOOR SUB DVSN NO.2, ARMOOR
IRRIGATION DVSN NO.3, ARMOOR
NAME OF WORK:MINOR IRRIGATION-NIZAMABAD DIST- FDR - 2022 - PERMANENT
ESTIMATE - REPAIRS TO DHARAYA KHAN TALAB , GOTTUMUKKULKA(V), MAKLOOR(M).
GENERAL ABSTRACT
S No Components/ Sub-Head Wise Amount
1 Sub Head: Weir 123361.00
2 Sub Head: Pipe Culvert with shuttering arrangement 1178802.00
Total 1302163.00
3 Add 0.1% towards NAC on Estimate cost 1302163.00 1302.00
4 Add 1% cess on 1302163.00 13022.00
5 Seignorage Charges 20255.00
Provision for permit charges 0.80 times

6 20255.00 16204.00
on Metal, Earth
7 Provision for SMET 2% 20255.00 405.00
8 Provision for DMF 30% 20255.00 6077.00
Sub Total 1359428.00
9 Provision for GST 18% 244697.00

Add Telanganaku Haritha Haram @ 0.01% on
10 130.00
ECV
11 Add LS amount for computer typing, photography charges etc. 20000.00
Grand Total 1624255.00

ID Section, ARMOOR SUB DVSN NO.2, ARMOOR IRRIGATION
DVSN NO.3, ARMOOR
NAME OF WORK:MINOR IRRIGATION-NIZAMABAD DIST- FDR - 2022 - PERMANENT ESTIMATE - REPAIRS TO
DHARAYA KHAN TALAB , GOTTUMUKKULKA(V), MAKLOOR(M).
S No Description of item Quantity Rate Per Amount
1 2 3 4 5 6
Sub Head: Weir
DISMANTLING clearing away and carefully stacking materials
1 useful for reuse Stone masonry in cement mortar(TBSC-U.I-01) 60.240 648.70 cum 39078.00
Sl.No. U SECTION (821) Pgno-114
Earth work excavation for structures- mechanical means
Earth work in excavation in all kinds of soils of foundation of
structures as per drawing and technical specification, including
2 setting out, construction of shoring and bracing, removal of 18.743 120.20 cum 2253.00
stumps and other deleterious matter, dressing of sides of bottom
and backfilling with approved material.
(IRR-CCDW-1-2)
Providing and laying insitu vibrated M10(28 days cube
compressive strength not less than 10 N/sq mm) grade cement
concrete using 40 mm down size approved, clean, hard, graded
3 aggregates for foundation filling including cost of all materials, 12.323 4610.40 cum 56813.00
machinery, labour, formwork, cleaning, batching, mixing, placing
in position, levelling, vibrating, finishing, curing etc, complete with
initial lead upto 50 m and all lifts. (IRR-CCDW-2-5)
Providing and laying insitu vibrated M-15 ( 28 days cube
compressive strength not less than 15 N / sq mm ) grade cement
aggregates for sub-structure / super- structure works including
cost of all materials, machinery, labour, formwork, scaffolding,
4 0.968 5742.40 Cum 5559.00
cleaning, batching, mixing, placing in position,levelling, vibrating,
finishing, curing etc., complete with initial lead upto 50 m and all
lifts. (Cement content: 280 kg / cum with use of super
plasticiser(0.4% by wt. of cement), CA : 0.90cum, Blending Ratio
of CA--50:30:20, FA : 0.40 cum) IRR-CCDW-2-8 A
Providing and laying insitu M- 20 ( 28 days cube compressive
strength not less than 20 N / sqmm ) grade cement concrete
using 20 mm down size approved, clean, hard, graded
aggregates for wearing coat including cost of all materials,
5 3.516 5591.00 cum 19658.00
in position in alternate panels, levelling, compacting,finishing,
curing, packing joints with asphalt mortar etc., complete with
initial lead upto 50 m and all lifts.IRR-CCDW-2-29
Providing, fabricating and placing in position reinforcement steel
bars for RCC works including cleaning, straightening, cutting,
bending, hooking, lapping, welding wherever required,tying with
6 84.30 Kgs 0.00
1.25 mm dia soft annealed steel wire, including cost of all
materials, machinery, labour etc., complete with initial lead upto
50 and all lifts.(IRR-CCDW 2-1 )
Excavation in all kinds of soil including boulders upto 0.30 m dia
for field channels, seating of embankment for field channels etc.,
including dressing of bed and sides to required profile, cost of all
7 0.000 68.30 cum 0.00
materials, machinery, labour, placing the excavated stuff for
formation of service road / embankment as directed etc.,
complete with lead upto 10 m and lift upto 3 m. (IRR-CAW-1-2)
123361.00
SUB HEAD :- PIPE CULVERT
1 2 3 4 5 6
DISMANTLING clearing away and carefully stacking materials
1 useful for reuse Stone masonry in cement mortar(TBSC-U.I-01) 16.223 648.70 Cum 10524.00
Sl.No. U SECTION (821) Pgno-114
Earth work excavation for structures- mechanical means
Earth work in excavation in all kinds of soils of foundation of
structures as per drawing and technical specification, including
2 setting out, construction of shoring and bracing, removal of 91.956 120.20 Cum 11053.00
stumps and other deleterious matter, dressing of sides of bottom
and backfilling with approved material.
(IRR-CCDW-1-2)
Providing and laying insitu vibrated M10(28 days cube
compressive strength not less than 10 N/sq mm) grade cement
3 aggregates for foundation filling including cost of all materials, 50.553 4610.40 Cum 233070.00
in position, levelling, vibrating, finishing, curing etc, complete with
initial lead upto 50 m and all lifts. (IRR-CCDW-2-5)
Providing and laying insitu vibrated M-15 ( 28 days cube
compressive strength not less than 15 N / sq mm ) grade cement
aggregates for sub-structure / super- structure works including
cost of all materials, machinery, labour, formwork, scaffolding,
4 119.002 5742.40 Cum 683355.00
cleaning, batching, mixing, placing in position,levelling, vibrating,
finishing, curing etc., complete with initial lead upto 50 m and all
lifts. (Cement content: 280 kg / cum with use of super
plasticiser(0.4% by wt. of cement), CA : 0.90cum, Blending Ratio
of CA--50:30:20, FA : 0.40 cum) IRR-CCDW-2-8 A
Manufacturing, supply and delevery of 600 mm dia. NP- 3 class
5 5.000 3936.80 Rmt 19684.00
or IRC standard hume pipes in CM 1 : 2 proportion
Manufacturing, supply and delevery of 900 mm dia. NP- 3 class
5 15.000 8397.52 Rmt 125963.00
or IRC standard hume pipes in CM 1 : 2 proportion
Laying and jointing 900 mm dia. NP- 3 class or IRC standard
hume pipes in CM 1 : 2 proportion by volume including cost of all
7 materials ( excluding pipes and collars ), machinery,labour, 4.000 1003.10 Joints 4012.00
aligning, packing joints with hemp, finishing, curing etc., complete
with initial lead upto 50 m and all lifts. IRR-CCDW-6-6
Providing casing embankment using semi-pervious soil available
from excavation in layers of 25 to 30 cm before compaction
including cost of all materials, machinery, labour, all other
operations such as re-excavation,sorting out, transportation,
8 spreading in layers of specified thickness, breaking clods, 31.332 113.70 Cum 3562.00
sectioning, watering, compacting to specified density control of
not less than 90 percent using 2 Tonne Roller as stipulated
etc.,complete with initial lead upto 1 km and all lifts. (For
Maintenance Works) IRR-DAW-5-5
OT SLUICE SHUTTERS EM parts
Fabrication, supply, erection, testing and commissioning of
Embedded parts consisting of sil beam, slide tracks, seal seats,
9 Guide plates etc. with all accessories including cost of all 0.069 116754.60 Ton 8083.00
materials, machinery, labour, etc. complete as per specifications
and approved drawings. (Excluding wastage of steel @ 2.5%)
IRR-GAW-2-13
1 2 3 4 5 6
OT SLUICE Gate
Fabrication, supply, erection, testing and commissioning of Sluice
Shutters consisting of skin plate, horizontal and vertical angles,
stiffeners, rubber seals, clamps with all accessories for sluice
10 0.107 268221.70 Ton 28592.00
shutters including cost of all materials, machinery, labour, seal
fixing etc., complete as per specifications and approved drawings
(Excluding wastage of steel @ 2.5$) IRR-GAW-2-14
OT SLUICE Screw Gear Hoist including platform below 5 tons
capacity (small Gates):
Fabrication, supply, erection, testing and commissioning of
Embedded parts consisting of supporting structure, platform etc.
11 with all accessories for operating canal escape/ regulator gate 0.284 157574.50 Ton 44820.00
with all accessories including cost of all materials, machinery,
labour, cutting, bending, aligning, anchoring, welding, finishing
etc. complete as per Specification and approved drawings
(Excluding wastage of steel @ 2.5%) IRR-GAW-2-12
E.M Parts
Surface cleaning of metal surfaces by chemical cleaners and then
by hand and power tool cleaners and removing dust. After
cleaning,applying primary coat with one coat of Protective Mastic
to athickness of 70+5 microns ,followed by finishing coats 2
12 coats with coal tar epoxy each coat with a DFT of 150+5 microns 3.225 680.50 Sqmt 2195.00
and total DFT of all coats including Primary coat should not be
less than 350 microns with material, labour and all accessories
with all leads and lifts
IRR-GAW-4-1
Gates
Surface cleaning of metal surfaces by chemical cleaners and then
by hand and power tool cleaners and removing dust. After
cleaning,applying primary coat with one coat of Protective Mastic
13 to athickness of 70+5 microns ,followed by finishing coats 2 3.170 680.50 Sqmt 2157.00
coats with coal tar epoxy each coat with a DFT of 150+5 microns
and total DFT of all coats including Primary coat should not be
less than 350 microns with material, labour and all accessories
with all leads and lifts IRR-GAW-4-1
Hoist & Hoist Bridge:Painting of sluices for maintenenace works :
surface cleaning of metal surgaces by chemical cleaners and
then by hand and power tool cleaners and removing dust. Agter
14 cleaning. Applying primary coat with two coat of zinc chrmite red 3.199 541.20 Sqmt 1732.00
oxide primer followed by finishing three coats with synthetic
enamel paint with material labour and all accessories with all
leads and lifts. IRR-GAW-4-2
Total 1178802.00
Asst Executive Engineer Dy. Executive Engineer Executive Engineer

Sub Division No.2 Armur Sub Dvsn No.2 Armur Irrigation Dvsn No.3, Armur
NAME OF WORK:MINOR IRRIGATION-NIZAMABAD DIST- FDR - 2022 - PERMANENT ESTIMATE - REPAIRS TO DHARAYA KHAN TALAB ,
GOTTUMUKKULKA(V), MAKLOOR(M).
STATEMENT FOR SILT ESTIMATION ON THE WATER SPREAD AREA OF MI TANK
Avg length of the bund : 500 M 100 M
Length of the water spread
on upstream side along the
stream: 60 M
Maximim depth of the silt in 1.00 M 0.60 M
Water spread area/Qty 15000 Sqm 750
C/S
Chainage Width Maximum Average
S.No. from 10 H Distance along the depth of depth of C/S area of average Quantity of
(M) the silt area of the silt
of Bund bund the silt the silt
the silt
1 0.00 500 1.00 0.50 250.00

2 30.00 30.00 300 0.80 0.90 270.00 216.00 6480.00
3 60.00 30.00 100 0.60 0.70 70.00 42.00 1260.00
4 60.00 0.00 100 0.60 0.60 60.00 36.00 0.00
5 60.00 0.00 100 0.60 0.60 60.00 36.00 0.00
6 60.00 0.00 100 0.60 0.60 60.00 36.00 0.00
7740.00
360
330
300
270
240
210
180
150
Area proposed for silt removal
120
90
60
30
0 BUND
0 30 60 90 120 150 180 210 240 270 300 330 360 390 420 450 480 510 540

ID Section, ARMOOR SUB DVSN NO.2, ARMOOR
IRRIGATION DVSN NO.3, ARMOOR
NAME OF WORK:MINOR IRRIGATION-NIZAMABAD DIST- FDR - 2022 - PERMANENT
ESTIMATE - REPAIRS TO DHARAYA KHAN TALAB , GOTTUMUKKULKA(V), MAKLOOR(M).
S Measurements
Description of item No Quantity Unit
No Length Breadth Depth
1 2 3 4 5 6 7 8
Surplus weir
DISMANTLING clearing away and carefully stacking materials useful for reuse Stone masonry in cement
1
mortar(TBSC-U.I-01) Sl.No. U SECTION (821) Pgno-186
Damaged Abutment Wall R/s 1x1 17.00 0.6 4.5 45.90
Damaged Apron 1x1 3.50 2.5 0.6 5.25
51.15 cum
Or say 51.20 Cum
2 Earth work excavation for structures- mechanical means 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 of bottom and
backfilling with approved material. (IRR-CCDW-1-2)
EWE of D/s Apron
Ewe of D/s Apron 1 1x1 3.50 3.50 0.60 7.350
Ewe of D/s Apron 2 1x1 3.50 3.50 0.60 7.350
Ewe of D/s Cutoff wall 1x1 3.50 0.45 2.10 3.308
18.008 cum
Or say 18.100 cum
3 Providing and laying insitu vibrated M10(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, formwork, cleaning, batching, mixing, placing in
position, levelling, vibrating, finishing, curing etc, complete with initial lead upto 50 m and all lifts. (IRR-
CCDW-2-5)
Foundation of Weir
Foundation for D/s Cutoff wall Apron 1
1x1 3.50 0.30 2.40 2.520
Foundation for D/s Cutoff wall Apron 2
1x1 3.50 0.30 2.40 2.520
Foundation for D/s Apron 1 1x1 3.50 3.50 0.45 5.513
16.065 Cum
Or say 16.100 cum
4 Providing and laying insitu M- 20 ( 28 days cube compressive strength not less than 20 N / sqmm ) grade
cement concrete using 20 mm down size approved, clean, hard, graded aggregates for wearing coat
including cost of all materials, machinery, labour, formwork, cleaning, batching, mixing, placing in position
in alternate panels, levelling, compacting,finishing, curing, packing joints with asphalt mortar etc., complete
with initial lead upto 50 m and all lifts.IRR-CCDW-2-26
Wearing Coat
Apron 1 1x1 3.50 3.50 0.15 1.838
Apron 2 1x1 3.50 3.50 0.15 1.838
3.675 cum
Or say 3.680 cum
5 Providing, fabricating and placing in position reinforcement steel bars for RCC works including cleaning,
straightening, cutting, bending, hooking, lapping, welding wherever required,tying with 1.25 mm dia soft
annealed steel wire, including cost of all materials, machinery, labour etc., complete with initial lead upto 50
and all lifts.(IRR-CCDW 2-1 )
For R/s Abutment wall Anchor Bars
0.60 mts Length anchoring rods
3/0.20 = 15 + 1 = 16 no's 1x16 1.80 0.89 25.603
(3+0.6)/2 =1.80/0.20=9+1=10 no's 1x10 3.00 0.89 26.670
12x12/162 = 0.888 52.273
Or say 53.000 Kgs
6 Excavation in all kinds of soil including boulders upto 0.30 m dia for field channels, seating of embankment
for field channels etc., including dressing of bed and sides to required profile, cost of all materials,
machinery, labour, placing the excavated stuff for formation of service road / embankment as directed etc.,
S Measurements
1 2 3 4 5 6 7 8
OR Removal 1x1 25.00 25 0.60 375.000 cum
S Measurements
1 2 3 4 5 6 7 8
PIPE CULVERT DETAILED ESTIMATE
1 mortar(TBSC-U.I-01) Sl.No. U SECTION (821) Pgno-186
From Road Culvert Surplus I

Pipe Culvert Head wall R/s 1x1 5.00 0.45 3.00 6.75
PCC Pipes (0.70 mts dia) 1x2 7.50 0.785 1.000 11.78
Deduct Pipe Portion of Head wall 1x3 0.45 0.785 1.000 -1.06
17.465 cum
Or say 17.50 cum
2 Earth work excavation for structures foundation
At Surplus course Pipe Culvert two vents

Feed to Chinna Talab
Ewe for Culvert Abutment wall U/s 1x1 17.00 1.90 0.45 14.535
Ewe for Culvert Abutment wall D/s 1x1 7.50 1.90 0.45 6.413
Ewe for Culvert Barrel Portion 1x1 2.75 7.50 0.45 9.281
Ewe for U/s Cutoff wall 1x1 17.00 0.30 1.50 7.650
Ewe for Sluices 1x1 3.10 0.70 0.60 1.302
Deduction for Abutment wall U/s 1x1 2.75 1.90 0.45 -2.351
Deduction for Abutment wall D/s 1x1 2.75 1.90 0.45 -2.351
37.879 cum
Or say 37.900 cum
3 Providing and laying insitu vibrated M10 grade cement concrete using 40 mm
At Surplus course Feed to Chinna
Talab
Foundation for Culvert Abutment wall U/s
1x1 17.00 1.90 0.45 14.535
Founation for U/s Cutoff wall 1x1 17.00 0.30 1.50 7.650
Foundation for Culvert Abutment wall D/s
1x1 7.50 1.90 0.45 6.413
Foundation for Barrel Portion Culvert 1x1 2.90 7.50 0.45 9.788
Foundation for Sluice Front side
Shuttering 1x1 3.10 0.70 0.45 0.977
Deductions for Abutments U/s 1x1 2.90 1.90 0.45-2.480
Deduction for Abutment D/s 1x1 2.90 1.90 0.45-2.480
34.403 cum
Or say 34.500 Cum
4 Providing and laying insitu vibrated M-15 ( 28 days cube compressive strength not less than 15 N/sq mm)
grade cement concrete using 20 mm down sized approved, clean, hard, graded aggregates for sub-structure/
super structure works including cost of all materials, machinery, labour, formwork, scoffolding, cleaning,
batching, mixing, placing in position, levelling, vibrating, finishing, curing etc, complete with initial lead
upto 50 m and all lifts.
At Surplus course Pipe Culvert I Feed
to Chinna Talab
Culvert Abutment wall U/s 1x1 17.00 (1.60+0.45)/2 3.50 60.988
Deductions for Pipe U/s Abutment wall (1.60+1.29
1x2 6)/2 0.785 1.000 -2.273
Culvert Abutment wall D/s 1x1 7.50 (1.60+0.45)/2 3.50 26.906
Deductions for Pipe U/s Abutment wall (1.60+1.29
1x2 6)/2 0.785 1.000 -2.273
Parapet walls U/s 1x1 9.00 0.30 0.45 1.215
Parapet walls D/s 1x1 4.00 0.30 0.45 0.540
Concrete around the pipes Barrel 1x1 2.60 7.50 1.200 23.400
Deduct pipe Portion Barrel 1x2 7.50 0.785 1.0x1.0 -11.775
Sluice Portion Head wall & Piel wall
Sluice piel wall front side L/s 1x1 0.45 0.70 3.50 1.103
Sluice piel wall front side Middle 1x1 0.20 0.70 3.50 0.490
Sluice piel wall front side R/s 1x1 0.45 0.70 3.50 1.103
99.422 cum
Or say 99.500 Cum
S Measurements
1 2 3 4 5 6 7 8
5 Manufacturing, supply and delevery of 800 mm dia. NP- 3 class or IRC standard hume pipes in CM 1 : 2
proportion
S Measurements
1 2 3 4 5 6 7 8
No of Pipes 1x6 2.50 15.000
Or say 15.000 Rmt
7 Laying and jointing 800 mm dia. NP- 3 class or IRC standard hume pipes in CM 1 : 2 proportion by volume
including cost of all materials ( excluding pipes and collars ), machinery,labour, aligning, packing joints
with hemp, finishing, curing etc., complete with initial lead upto 50 m and all lifts. IRR-CCDW-6-5
No of Joints 1x4 4.000 Joints
8 Providing casing embankment using semi-pervious soil available from excavation in layers of 25 to 30 cm
before compaction including cost of all materials, machinery, labour, all other operations such as re-
excavation,sorting out, transportation, spreading in layers of specified thickness, breaking clods, sectioning,
watering, compacting to specified density control of not less than 90 percent using 2 Tonne Roller as
stipulated etc.,complete with initial lead upto 1 km and all lifts. (For Maintenance Works) IRR-DAW-5-5
Filling Road Level (6.60+4.30
1x1 )/2 2.60 2.600 36.842
Deduct Pipe portion (4.30+4.96
1x2 )/2 2.60 1.200 -28.891
7.951 cum

Sub Dvsn No.2, Armur Sub Dvsn No.2, Armur Irrigation Dvsn No.3, Armur
S Measurements
1 2 3 4 5 6 7 8
Surplus weir
DISMANTLING clearing away and carefully stacking materials useful for reuse Stone masonry in cement mortar(TBSC-U.I-01) Sl.No. U SECTION (821)
1
Pgno-186
(0.9+0.6)/2
Damaged Abutment Wall R/s 1x1 17.00 0.75 4 51.00
Damaged Apron 1x1 6.50 3 0.45 8.78
weirbodywall 1x1 1.43 0.25 1.30 0.465
60.24 cum
2 Earth work excavation for structures- mechanical means 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 of bottom and
EWE of D/s Apron
Ewe of D/s Apron 1 1x1 1.20 0.70 0.80 0.672
Ewe of D/s Apron 2 1x1 6.50 3.50 0.60 13.650
Ewe of D/s Cutoff wall 1x1 6.55 0.45 1.50 4.421
18.743 cum
3 Providing and laying insitu vibrated M10(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, formwork, cleaning, batching, mixing, placing
in position, levelling, vibrating, finishing, curing etc, complete with initial lead upto 50 m and all lifts. (IRR-CCDW-2-5)
Foundation of Weir
Foundation for D/s Cutoff wall Apron 1 1x1 6.55 0.30 1.35 2.653
(3.85+4.3)/2
(4.3+2.9)/2
2.90
12.323 Cum
`
4 Providing and laying insitu vibrated M-15 ( 28 days cube compressive strength not less than 15 N / sq mm ) grade cement concrete using 40 mm down size
approved, clean, hard, graded aggregates for sub-structure / super- structure works including cost of all materials, machinery, labour, formwork, scaffolding,
cleaning, batching, mixing, placing in position,levelling, vibrating, finishing, curing etc., complete with initial lead upto 50 m and all lifts. (Cement content: 280
kg / cum with use of super plasticiser(0.4% by wt. of cement), CA : 0.90cum, Blending Ratio of CA--50:30:20, FA : 0.40 cum) IRR-CCDW-2-8 A
weirbodywall 1x1 1.43 0.25 1.30 0.465
weirbodywall+headwall 1x1 0.44 0.88 1.30 0.503
0.968 cum
4 Providing and laying insitu M- 20 ( 28 days cube compressive strength not less than 20 N / sqmm ) grade cement concrete using 20 mm down size approved,
clean, hard, graded aggregates for wearing coat including cost of all materials, machinery, labour, formwork, cleaning, batching, mixing, placing in position in
alternate panels, levelling, compacting,finishing, curing, packing joints with asphalt mortar etc., complete with initial lead upto 50 m and all lifts.IRR-CCDW-
2-29
Wearing Coat
(3.85+4.3)/2
W.c for D/s Apron 2 1x1 2.00 4.08 0.15 1.223
(4.3+2.9)/2
W.c for D/s Apron 2 1x1 2.00 3.60 0.15 1.080
2.90
W.c for D/s Apron 2 1x1 2.50 2.90 0.15 1.088
W.C for D/s Apron 1 1x1 1.20 0.70 0.15 0.126
3.516 cum
6 Excavation in all kinds of soil including boulders upto 0.30 m dia for field channels, seating of embankment for field channels etc., including dressing of bed
and sides to required profile, cost of all materials, machinery, labour, placing the excavated stuff for formation of service road / embankment as directed etc.,

OR Removal 1x1 0.00 0 0.00 0.000 cum
PIPE CULVERT DETAILED ESTIMATE
DISMANTLING clearing away and carefully stacking materials useful for reuse Stone masonry in cement mortar(TBSC-U.I-01) Sl.No. U SECTION (821)
1 Pgno-186
From Road Culvert Surplus I
Pipe Culvert Head wall R/s 1x1 5.00 0.60 3.20 9.60
0.75*0.75
PCC Pipes 1x2 7.50 0.785 0.563 6.62
16.223 cum
2 Earth work excavation for structures- mechanical means 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 of bottom and
backfilling with approved material. (IRR-CCDW-1-2)
At Surplus course Pipe Culvert two vents Feed to
Chinna Talab
Ewe for Culvert Abutment wall U/s 1x1 21.00 2.50 0.90
47.250
Ewe for Culvert Abutment wall D/s 1x1 12.00 2.50 0.90
27.000
Ewe for Culvert Barrel Portion 1x1 4.20 4.30 0.60
10.836
Ewe for Sluices 1x1 4.00 1.40 0.60
3.360
guide walls ed 1x1 6.50 0.90 0.60
3.510
91.956 cum
Or say 91.956 cum
3 Providing and laying insitu vibrated M10(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, formwork, cleaning, batching, mixing, placing
in position, levelling, vibrating, finishing, curing etc, complete with initial lead upto 50 m and all lifts. (IRR-CCDW-2-5)
At Surplus course Feed to Chinna Talab
Foundation for Culvert Abutment wall U/s 1x1 20.40 2.10
0.60 25.704
Foundation for Culvert Abutment wall D/s 1x1 11.50 2.10
0.60 14.490
Foundation for Barrel Portion Culvert 1x1 4.20 3.50
0.45 6.615
Foundation for Sluice Front side Shuttering 1x1 3.90 1.10
0.60 2.574
guide walls ed 1x1 6.50 0.60
0.30 1.170
Or say 50.553 Cum
4 Providing and laying insitu vibrated M-15 ( 28 days cube compressive strength not less than 15 N/sq mm) grade cement concrete using 20 mm down sized
approved, clean, hard, graded aggregates for sub-structure/ super structure works including cost of all materials, machinery, labour, formwork, scoffolding,
cleaning, batching, mixing, placing in position, levelling, vibrating, finishing, curing etc, complete with initial lead upto 50 m and all lifts.
At Surplus course Pipe Culvert I Feed to
Chinna Talab (19.9+20.1)/2 (1.8+0.45)/2
Culvert Abutment wall U/s 1x1 20.00 1.13 3.20 72.000
Culvert Abutment wall D/s 1x1 11.00 1.13 3.20 39.600
Concrete around the pipes Barrel 1x1 4.20 3.10 1.200 15.624
1.2x1.2
Deduct pipe Portion Barrel 1x2 7.20 0.785 1.44 -16.278
Sluice Portion Head wall & Piel wall (0.6+0.95)/2
Sluice piel wall front side 1x1 3.65 0.78 2.35 6.648
deductvent portion 1x2 0.80 0.23 2.35 -0.865
(0.45+0.3)/2
guide walls 1x1 6.30 0.375 1.20 2.835
Deduct pipe Portion Barrel 1x1 0.90 0.785 0.75*0.75 -0.397
Deduct pipe Portion Barrel 1x1 0.60 0.785 0.75*0.75 -0.265
119.002 cum
5 Manufacturing, supply and delevery of 600 mm dia. NP- 3 class or IRC standard hume pipes in CM 1 : 2 proportion
No of Pipes 1x2 2.50 5.000
Or say 5.000 Rmt
No of Pipes 1x6 2.50 15.000

Or say 15.000 Rmt
7 Laying and jointing 900 mm dia. NP- 3 class or IRC standard hume pipes in CM 1 : 2 proportion by volume including cost of all materials ( excluding pipes
and collars ), machinery,labour, aligning, packing joints with hemp, finishing, curing etc., complete with initial lead upto 50 m and all lifts. IRR-CCDW-6-5
No of Joints 1x4 4.000 Joints
8 Providing casing embankment using semi-pervious soil available from excavation in layers of 25 to 30 cm before compaction including cost of all materials,
machinery, labour, all other operations such as re-excavation,sorting out, transportation, spreading in layers of specified thickness, breaking clods, sectioning,
watering, compacting to specified density control of not less than 90 percent using 2 Tonne Roller as stipulated etc.,complete with initial lead upto 1 km and all
lifts. (For Maintenance Works) IRR-DAW-5-5

Filling Road Level 1x1 4.20 4.30 2.600 46.956
Deduct barrel portion 1 4.20 3.10 1.200 -15.624
31.332 cum

Irri. Sub Div No.1,Nandipet Irri. Sub Div No.1, Nandipet Irri. Divn No.3, Armoor
SEIGNIORAGE CHARGES
Sand Metal
M10 (40MSA) 62.876 x 0.40 = 25.1503 0.90 = 56.58818

M15 (40MSA) 119.970 x 0.40 = 47.9879075 0.90 = 107.9728
M20 (20MSA) 3.516 x 0.45 = 1.5822 0.80 = 2.8128
Pipes 900 mm 4.000 x 0.045 = 0.18 = 0
74.900 167.374
Abstract
Sand = 74.900 x 40.00 = 2996.016

Metal = 167.374 x 97.50 = 16318.942
Gravel = 31.332 x 30.00 = 939.960
20255.000

Irri. Sub Div No.1,Nandipet Irri. Sub Div No.1, Nandipet Irrigation Dvsn No.3, Armur
DATA
SSR 2022-23
Source Kms Rate SG
Sand Chikli 8.0 Km 164.60 40.00
Metal Madhapoor 6.0 Km 130.60 97.50
Earth Local Gutta 1.0 km 42.60 30.00
Cement Makloor 3.0 km 5.30
Steel Makloor 3.0 km 60.00
Pipes Mubarak nagar Nizamabad 13.0 Km 249.60
1 DISMANTLING clearing away and carefully stacking materials useful for reuse Stone masonry in cement
Rate per Cum Rs. 571.0
13.615% 77.74
Total Rs. 648.74
Say Rs. 648.70
2 Excavation for Structures- Mechanical Means (data adopted from MORTH)
Earth work 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 deletrious matter, dressing of sides and bottom and backfilling with approved material.(IRR-CCDW-1-2)
Depth upto 3 m 240 cum
a) Labour
Sl No Description Unit Quantity Rate Amount
1 work inspector day 0.32 685.00 219.20
2 Mazdoor day 8.00 520.00 4160.00
3 crew for excavator hour 6.00 317.20 1903.20
Total in Rs. 6282.40
b)Machinery
1 Hydraulic excavator 1.0 cum bucket capacity hour 6.00 1706.20 10237.20
Fuel/ Energy charges hour 6.00 1479.50 8877.00
Total in Rs. 19114.20
labour component/unit qty 26.18
Add contractor's profit and overhead charges 13.615% 3.56
labour component/unit qty (including contractor's profit) 29.74
Abstract
a) Labour Rs 6282.40
b) Machinery Rs 19114.20
c) Material Rs 0.00
Total for contractor's profit and overheads
D.Add Rs 25396.60
on A+B+C 13.615% Rs 3457.75
Total for 240.00 cum Rs 28854.35
Rate per cum=(A+B+C+D) /240 Rs 120.20
3 Providing and laying insitu vibrated M10(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, formwork, cleaning, batching, mixing, placing in position, levelling, vibrating, finishing, curing etc, complete with initial lead
upto 50 m and all lifts. (IRR-CCDW-2-5)
DATA: RATE ANALYSIS UNIT : 16.36 cum
A. MATERIALS:
Sl No Particulars Unit Quantity Rate Amount
1 Cement for mix kg 3599.20 5.30 19075.76
Cement for incidentals @ 3 kg / cum kg 49.08 5.30 260.12
2 Coarse aggregate 40-20 mm cum 7.362 899.00 6618.44
Coarse aggregate 20-10 mm cum 4.417 1000.00 4417.20
Coarse aggregate 10 mm below cum 2.945 768.00 2261.61
3 Fine aggregate cum 6.54 630.00 4122.72
4 Super Plasticizer kg 14.40 64.00
5 Use rate of shuttering for 40 uses sqm 16.36 355.19
Scaffolding @ of shuttering 10%
6 Sundries LS 0.50 26.00 13.00
Total cost of Materials Rs: 36768.85
B MACHINERY
1 Concrete mixer 300/200 ltr ( diesel ) Hour 8.00 58.40 467.20
Fuel / Energy charges Hour 8.00 134.50 1076.00
2 5 hp pump ( diesel ) Hour 0.50 9.30 4.65
3 Water tanker 8000 ltr Hour 1.00 430.40 430.40
4 Needle vibrator 40 mm dia ( petrol ) Hour 8.00 6.30 50.40
Total hire charges of Machinery Rs: 2845.90
C. LABOUR:
1 Crew for Concrete mixer Hour 8.00 302.90 2423.20
2 Crew for Pump Hour 0.50 151.00 75.50
3 Crew for Water tanker Hour 1.00 236.90 236.90
4 Crew for Vibrator Hour 8.00 218.00 1744.00
5 Mason Class-I Day 1.00 580.00 580.00
6 work inspector Day 1.00 685.00 685.00
7 mazdoor
for batching materials Day 11.00 520.00 5720.00
for loading mortar pans Day 4.00 520.00 2080.00
for laying Day 3.00 520.00 1560.00
for conveying concrete Day 16.36 520.00 8507.20
8 for cleaning/ washing/ curing Day 1.00 520.00 520.00
9 Labour cost for shuttering sqm 16.36 127.50
Total cost of Labour Rs: 24131.80
labour component/unit qty add contractor's profit 1475.0488998
13.615% 200.8279077
and overhead charges labour component/unit qty
1675.8768075
(including contractors profit)
ABSTRACT:
A. Cost of Materials Excluding seignorage charges Rs: 36768.85
B. Hire charges of Machinery Rs: 2845.90
C. Cost of Labour Rs: 24131.80
D.Add for contractor's profit and overheads on Total Rs: 63746.55
A+B+C 13.615% Rs: 8679.09
Total cost for 16.36 cum Rs: 72425.64
D. CONVEYANCE CHARGES
S NO Particulars Unit Quantity Rate in Rs Amount in Rs
Total 3000.10
E. SEIGNIORAGE CHARGES
1 Coarse aggregate 40-20 mm cum 7.362 0.00
Coarse aggregate 20-10 mm cum 4.417 0.00
Coarse aggregate 10 mm below cum 2.945 0.00
2 Fine aggregate cum 6.544 0.00
Total 0.00
Rate per cum=(A+B+C+D+E) /16.36 Rs: 4610.38
Or Say 4610.40
Providing and laying insitu vibrated M-15 ( 28 days cube compressive strength not less than 15 N /
sq mm ) grade cement concrete using 40 mm down size approved, clean, hard, graded aggregates
for sub-structure / super- structure works including cost of all materials, machinery, labour,
formwork, scaffolding, cleaning, batching, mixing, placing in position,levelling, vibrating, finishing,
curing etc., complete with initial lead upto 50 m and all lifts. (Cement content: 280 kg / cum with
use of super plasticiser(0.4% by wt. of cement), CA : 0.90cum, Blending Ratio of CA--50:30:20, FA :
0.40 cum) IRR-CCDW-2-9
DATA: RATE ANALYSIS UNIT : 15 cum

A. MATERIALS:
in Rs. in Rs.
1 Cement for mix kg 4200.00 5.30 22260.00
3 Fine aggregate (Un-Screened) cum 6.00 630.00 3780.00
5 Use rate of shuttering sqm 30.00 225.53 6765.87
Scaffolding @ of shuttering 25%
6 Sundries LS 0.50 20.00 10.00
B. MACHINERY:
in Rs. in Rs.


C. LABOUR:
in Rs. in Rs.
4 Crew for Vibrator Hour 8.00 218.00 1744.00
5 Mason Class-I Day 1.00 580.00 580.00
7 mazdoor
for laying including lifting Day 4.00 520.00 2080.00
for cleaning/ washing/ curing Day 1.00 520.00 520.00
8 Labour cost for shuttering sqm 15.00 79.80 1197.00
Labour cost for scaffolding @ 25%
ABSTRACT:
A. Cost of Materials Rs: 45405.22
Total Rs: 73392.72
D. Add for contractor's profit and overheads on
(A+B+C) 13.62% Rs: 9992.42
Total cost for 15 cum Rs: 83385.14
Rate per cum (A+B+C+D)/15.0 Rs. 5559.01
Total 2750.70
Or Say 5742.40
5
Providing and laying insitu M- 20 ( 28 days cube compressive strength not less than 20 N / sqmm )
grade cement concrete using 20 mm down size approved, clean, hard, graded aggregates for wearing
coat including cost of all materials, machinery, labour, formwork, cleaning, batching, mixing, placing in
position in alternate panels, levelling, compacting,finishing, curing, packing joints with asphalt mortar
etc., complete with initial lead upto 50 m and all lifts.IRR-CCDW-2-29

A. MATERIALS:
in Rs. in Rs.
1 Cement for mix kg 5200.80 5.30 27564.24
3 Fine aggregate (Un-Screened) cum 7.09 630.00 4467.96
5 Use rate of shuttering sqm 7.88 355.19 2798.90
6 Sundries ( asphalt mortar etc ) LS 5.00 26.00 130.00
B. MACHINERY:
in Rs. in Rs.
C. LABOUR:
in Rs. in Rs.
3 Crew for Needle vibrator Hour 8.00 218.00 1744.00
4 Mason Class-I Day 2.00 580.00 1160.00
6 mazdoor
for laying Day 4.00 520.00 2080.00
for cleaning/ washing/ curing Day 2.00 520.00 1040.00
7 Labour cost for shuttering sqm 7.88 127.50 1004.70
ABSTRACT:
Total Rs: 75077.67
D. Add for contractor's profit and overheads on (A+B+C) 13.615% Rs: 10221.82444
Rate in Rs Amount in Rs
Particulars
S NO Unit Quantity
Total 2813.95
6
Excavation in all kinds of soil including boulders upto 0.30 m dia for field channels, seating of embankment for field channels
etc., including dressing of bed and sides to required profile, cost of all materials, machinery, labour, placing the excavated stuff for
formation of service road / embankment as directed etc., complete with lead upto 10 m and lift upto 3 m. (IRR-CAW-1-2)
A. MATERIALS:
Sl No particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 NIL 0.00 0.00 0.00
0.00 0.00 0.00
B. MACHINERY:
in Rs. in Rs.
1 Shovel 0.50 cum capacity Hour 8.00 993.2 7945.60
Fuel / Energy charges Hour 8.00 807 6456.00
C. LABOUR:
in Rs. in Rs.
1 Crew for Shovel Hour 8.00 317.2 2537.60
2 work inspector Day 1.00 685 685.00
3 mazdoor Day 17.00 520 8840.00
ABSTRACT:
Total Rs: 26464.20
Rate per cum (A+B+C+D)/440 Rs. 68.30
8
Providing, fabricating and placing in position reinforcement steel bars for RCC works including
cleaning, straightening, cutting, bending, hooking, lapping, welding wherever required,tying with 1.25
mm dia soft annealed steel wire, including cost of all materials, machinery, labour etc., complete with
initial lead upto 50 and all lifts.
(IRR-CCDW 2-1 )
DATA: RATE ANALYSIS UNIT : 1000.00 kg
A. MATERIALS:
in Rs. in Rs.
1 Rein.Steel with 5 % wastage kg 1050.00 60.00 63000.00
2 Binding wire 1.25 mm dia kg 8.00 71.00 568.00
3 Sundries ( chairs / spacers etc ) LS 3.00 26.00 78.00
B. MACHINERY:
in Rs. in Rs.
1 Nil 0.00 0.00 0.00
0.00 0.00 0.00
C. LABOUR:
in Rs. in Rs.
2 Bar bender Day 6.00 685.00 4110.00
3 mazdoor Day 11.00 520.00 5720.00
ABSTRACT:
Total Rs: 74161.00
D. Add for contractor's profit and overheads on (A+B 13.615% Rs: 10097.02
Total cost for 1000.00 kg Rs: 84258.02
Rate per kg (A+B+C+D)/1000.0 Rs. 84.30
0.0843
9
Providing casing embankment using semi-pervious soil available from excavation in layers of 25 to
30 cm before compaction including cost of all materials, machinery, labour, all other operations such
as re-excavation,sorting out, transportation, spreading in layers of specified thickness, breaking clods,
sectioning, watering, compacting to specified density control of not less than 90 percent using 2
Tonne Roller as stipulated etc.,complete with initial lead upto 1 km and all lifts. (For Maintenance
Works) IRR-DAW-5-5
A. MATERIALS:
Sl No Particulars Unit Quantity Rate in Rs. Amount in Rs.
1 NIL 0.00 0.00 0.00
0.00 0.00 0.00
B. MACHINERY:
Sl No Description Unit Quantity Rate in Rs. Amount in Rs.
1 Angle dozer 90 hp Hour 4.60 1746.8 8035.28
Fuel / Energy charges Hour 4.60 1035 4761.00
2 Shovel 0.85 cum Hour 8.00 1706.2 13649.60
3 Tipper 5 cum Hour 48.00 504.8 24230.40
4 Pump 5 hp ( ele ) Hour 4.00 3.2 12.80
6 Vibratory Roller 8 tonne Hour 7.00 1364.8 9553.60
7 Sundries LS 5.00 26 130.00
C. LABOUR:
Sl No Description Unit Quantity Rate in Rs. Amount in Rs.
1 Crew for Dozer Hour 4.60 317.2 1459.12
2 Crew for Shovel Hour 8.00 317.2 2537.60
3 Crew for Tipper Hour 48.00 236.9 11371.20
6 Crew for Roller Hour 7.00 361.9 2533.30
7 work inspector Day 2.00 685 1370.00
8 mazdoor Day 4.00 520 2080.00
ABSTRACT:
Total Rs: 140257.80
D.Add for contractor's profit and overheads on
(A+B+C) 13.615% Rs. 19096.09947
Rate per Cum (A+B+C+D)/970 Rs: 164.30
Rate in Rs Amount in Rs
Particulars
S NO Unit Quantity
1 Earth cum 970.00 0.00 0.00
E. SEIGNIORAGE CHARGES
1 Borrowed soils cum 970.00 0 0.00
Rate per cum=(A+B+C+D+E) /970 164.30
Deduct Rate for Proctar's density Control using of 95% using 8T Roller as per IRR-PMW-3-23 -59.80
Consolidated with 95% using 2T Roller as per IRR-PMW-3-24 9.20
113.70
IRR-CCDW-6-5
Laying and jointing 800 mm dia. NP- 3 class or IRC standard hume pipes in CM 1 : 2
proportion by volume including cost of all materials ( excluding pipes and collars ), machinery,
labour, aligning, packing joints with hemp, finishing, curing etc., complete with initial lead upto
50 m and all lifts.
(Cement content: 39.6 kg / joint, FA : 0.039cum/joint, Hemp Yarn : 0.31kg/joint)
DATA: Consider 10 joints for analysis.
Cement : 396 kg Sand : 0.39 cum
Hemp yarn : 3.10 kg
3 Masons & 4 mazdoors considered for 10 joints.
1mazdoor for curing @ daily 1 hour for one week.
DATA: RATE ANALYSIS UNIT : 10.00 Joints

A. MATERIALS:
Rate Amount
Sl No Particulars Unit Quantity
in Rs. in Rs.
1 Cement kg 396.00 5.30 2098.80
2 Sand (Screened) cum 0.39 830.00 323.70
3 Hemp yarn kg 3.10 85.00 263.50
B. MACHINERY:
Rate Amount
Sl No Description Unit Quantity
in Rs. in Rs.
1 Nill 0.00 0.00 0.00
( Manual mixing ) 0.00 0.00 0.00
C. LABOUR:
Rate Amount
in Rs. in Rs.
1 Mason Cl- II Day 3.00 550.00 1650.00
3 mazdoor Day 5.00 520.00 2600.00
ABSTRACT:
Total Rs: 7739.80
D. Add for contractor's profit and overheads on (A+B 13.615% Rs: 1053.77
Total cost for 10.00 Joints Rs: 8793.57
Rate per Joint (A+B+C+D)/10.0 Rs. 879.40
Note: (1) For NP3 Class - 10% extra over the rates of NP2 Class 87.94
(2) For NP4 Class - 20% extra over the rates of NP2 Class
967.34
Add Lead Charges 8 Kms 0.39 164.6 64.19
Or say 1031.50
6
Manufacturing, supply and delevery of 800 mm dia. NP- 3 class or IRC standard hume pipes in CM 1 : 2 proportion
1 Initial Rate(Cost of pipe) mts 6357.00 6357.00
2 Conveyance Charges (50 kms)
upto 5 kms 227.91 227.91 227.91
Beyond 5 kms for evert 1 km 7.37 8.0 58.96 58.96
Cost per meter length 6643.90
IRR-GAW-2-13
OT SLUICE SHUTTERS EM parts for Below 5 Tons capacity (small gates)

As per Guidelines of Chief Engineer, Central Designs Organization, Hyderabad Specification drawing
for Krishna Delta System
Fabrication, supply, erection, testing and commissioning of Embedded parts consisting of sil beam, slide
tracks, seal seats, Guide plates etc. with all accessories including cost of all materials, machinery, labour,
etc. complete as per specifications and approved drawings.
(without painting on mechanical cleaning surfaces which are added extra as per schedule of rates
under items in this chapter and add as applicable separately)
Use rate of materials :
Cost of welding s 8935.00 / Each Rs: 8935.00
Life of welding set : 1000 hours
Use rate of we( cost / life ) Rs: 8.94
Cost of gas cutt 15870.00 / Each Rs: 15870.00
Life of gas cutting set : 600 hours
Use rate of ga( cost / life ) Rs: 26.45
Height of EM parts: 5.4 M Gate Size: 0.80 X 0.80 M
DATA: RATE ANALYSIS UNIT : 1.334 tonne

A. MATERIALS:
Rate Amount
in Rs. in Rs.
Structural steel angles/ beams / kg
1 channels 440.57 61.00 26874.77
2 Structural steel plates / flats kg 869.00 68.00 59092.00
3 Stainless Steel Flats kg 25.12 298.00 7485.76
4 Oxygen gas cum 12.00 56.00 672.00
5 Acetyline gas cum 4.00 386.00 1544.00
6 Welding electrodes Nos 210.00 13.00 2730.00
7 Welding electrodes (Stainless Steel) Nos 30.00 27.00 810.00
8 Use rate welding holder set Hour 62.00 8.94 553.97
9 Use rate gas cutting torch set Hour 32.00 26.45 846.40
10 Sundries LS 3.00 26.00 78.00
B. MACHINERY:
Rate Amount
in Rs. in Rs.
1 Welding transformer Hour 30.00 16.00 480.00
2 Pug cutting machine Hour 20.00 7.60 152.00
3 Drilling machine Hour 4.00 24.80 99.20
4 Grinding machine Hour 20.00 24.80 496.00
5 Sundries LS 3.00 26.00 78.00
C. LABOUR:
Rate Amount
in Rs. in Rs.
1 Crew for Drilling machine Hour 4.00 259.40 1037.60
2 Crew for Grinding machine Hour 20.00 259.40 5188.00
3 Foreman Day 8.00 675.00 5400.00
4 Marker / Fabricator / Erector Day 6.00 695.00 4170.00
5 Gas cutter Day 2.00 615.00 1230.00
6 Welder ( General ) Day 4.00 615.00 2460.00
7 Mazdoors Day 4.00 520.00 2080.00
8 Helper fabrication / erection Day 8.00 550.00 4400.00
ABSTRACT:
Total Rs: 132782.50
D. Add for excise duty 0.00% Rs: 0.00
(on 75 percent cost excluding cost of materials) Total Rs: 132782.50
E. Add for transportation upto work site @ 3% Rs: 3983.48
F. Add for contractor's profit and overheads on Total Rs: 136765.98
(A+B+C+D+E) 13.615% Rs: 18620.69
Add 2 leads
Add 1 km lead charges for fabricated parts 25.70 per tonne 68.568
Unloading charges of fabricated parts Rs 110.70 per tonne 295.348
Total cost for 1.334 tonne Rs: 155750.58
Rate per tonne Rs: 116754.60
IRR-GAW-2-14
OT SLUICE SHUTTERS for Below 5 Tons capacity (small gates)
Fabrication, supply, erection, testing and commissioning of Sluice Shutters consisting of skin plate,
horizontal and vertical angles, stiffeners, rubber seals, clamps with all accessories for sluice shutters
including cost of all materials, machinery, labour, seal fixing etc., complete as per specifications and
approved drawings
(without painting on mechanical cleaning surfaces which are added extra as per schedule of rates
under items in this chapter and add as applicable separately)
A. MATERIALS:
Rate Amount
in Rs. in Rs.
1 Structural steel angles/ beams / kg

channels 63.72 61.00 3886.92
3 GI Bolts/Nut/Washer kg 20.00 123.00 2460.00
Rubber Seals
4 Bottom Seal Rm 0.82 827.00 678.14
5 Side Seal/ Top Seal Rm 1.75 1438.00 2516.50
6 Oxygen gas cum 15.00 56.00 840.00
11 Sundries LS 3.00 26.00 78.00
B. MACHINERY:
Rate Amount
in Rs. in Rs.
5 Sundries LS 3.00 26.00 78.00
C. LABOUR:
Rate Amount
in Rs. in Rs.
3 Foreman Day 2.00 675.00 1350.00
5 Gas cutter Day 1.00 615.00 615.00
7 Mazdoors Day 4.00 520.00 2080.00
ABSTRACT:
Total Rs: 36864.21
(A+B+C+D+E) 13.615% Rs: 5169.63
Add 2 leads
IRR-GAW-2-12
OT SLUICE SHUTTERS Screw Gear Hoist Including Platform for below 5 Tons Capacity (Small Gates)
As per Guidelines of Chief Engineer, Central Designs Organization, Hyderabad Specification drawing
for Krishna Delta System
Fabrication, supply, erection, testing and commissioning of Embedded parts consisting of supporting
structure, platform etc. with all accessories for operating canal escape/ regulator gate with all
accessories including cost of all materials, machinery, labour, cutting, bending, aligning, anchoring,
welding, finishing etc. complete as per Specification and approved drawings

A. MATERIALS:
Rate Amount
in Rs. in Rs.
Structural steel angles/ beams / kg
1 channels 445.78 61.00 27192.58
3 Chequered plate kg 144.80 68.00 9846.40
Cast iron Components
4 Hoist Body/lock nut/Main Nut etc. Kg 83.00 248.00 20584.00
Bronze Alloy Steel Components
5 Thrust Bearings kg 3.00 968.00 2904.00
6 MS Bolt/Nut/ Washer kg 16.00 85.00 1360.00
7 Oxygen gas cum 21.00 56.00 1176.00
10 Welding electrodes (LH) Nos 40.00 22.00 880.00
13 Sundries LS 20.00 26.00 520.00
B. MACHINERY:
Rate Amount
in Rs. in Rs.
5 Lathe machine (Screw Rod M/C) Hour 16.00 300.00 4800.00
6 Sundries LS 10.00 26.00 260.00
C. LABOUR:
Rate Amount
in Rs. in Rs.
3 Foreman Day 2.00 675.00 1350.00
5 Gas cutter Day 4.00 615.00 2460.00
7 Mazdoors Day 6.00 520.00 3120.00
ABSTRACT:
Total Rs: 116810.10
(A+B+C+D+E) 13.615% Rs: 16380.81
Add 2 leads
IRR-GAW-4-1
E.M Parts OF ALL TYPES OF GATES
Surface cleaning of metal surfaces by chemical cleaners and then by hand and power tool cleaners and
Removing dust. After cleaning,applying primary coat with one coat of Protective Mastic to athickness of
70+5 microns ,followed by finishing coats 2 coats with Solventless Coal tar epoxy each coat with a DFT of
150+5 microns and total DFT of all coats including Primary coat should not be less than 350 microns with
material, labour and all accessories with all leads and lifts
(in respect of Heavily rusted (30 to 40% rusted) surfaces)
DATA: RATE ANALYSIS UNIT : 100.000 Sq.m
A. MATERIALS:
Rate Amount
in Rs. in Rs.
1 Rust cleaner / inhibitor ltr 13 158.00 2054.00
2 Protective Mastic ltr 25 449.00 11225.00
3 Thinner@10% ltr 2.5 87.00 217.50
4 Solventless Coal tar epoxy paint ltr 40.00 230.00 9200.00
5 Thinner@10% ltr 4 87.00 348.00
6 Wire brush Nos 2 44.00 88.00
7 Sundries LS 3.00 26.00 78.00
B. MACHINERY:
Rate Amount
in Rs. in Rs.
1 Hire Charges of Airless Spray Gun Hr 6.00 127.70 766.20
Hire Charges of Air Compressor-7 Hr
2 Cmm (diesel) 6.00 247.50 1485.00
3 Fuel Charges of Air Compressor Hr 6.00 1210.50 7263.00
Total cost of Machinery 9514.20
C. LABOUR:
Rate Amount
in Rs. in Rs.
1 Crew Charges of Air Compressor Day 6.00 288.30 1729.80
2 Painter Class-I Day 20.00 665.00 13300.00
3 Helper Day 20.00 520.00 10400.00
ABSTRACT:
Total Rs: 58154.50
(A+B+C+D+E) 13.615% Rs: 8155.27
Total cost for 100.00 sqm Rs: 68054.40
Rate per sq.meter Rs: 680.50
IRR-GAW-4-2
Surface cleaning of metal surfaces by chemical cleaners and then by hand and power tool cleaners
and removing dust. After cleaning,applying primary coat with two coats of Zinc chromite red oxide primer ,
followed by finishing coats 3 coats with synthetic enamel paint with material, labour,and all accessories
with all leads and lifts where surface cleaning by sand blasting is not feasible and based on specific
recommendations of designers, it is to adopt surface preperation done manually by hand and power tool
after cleaning by chemical treatment to remove grease, rust, scaling etc., and to form phasphate coating
to prevent further rusting, before applying primer painting.
DATA: RATE ANALYSIS UNIT : 100.000 Sq.m
A. MATERIALS:
Rate Amount
in Rs. in Rs.
1 Rust cleaner / inhibitor ltr 13 158.00 2054.00
2 Zinc Chromite Red Oxide Primer ltr 28 172.00 4816.00
3 Thinner@10% ltr 2.8 87.00 243.60
4 Synthetic enamel Paint ltr 17.00 228.00 3876.00
5 Thinner@10% ltr 1.7 87.00 147.90
6 Wire brush Nos 2 44.00 88.00
7 Sundries LS 3.00 26.00 78.00
Total cost of Materials 11303.50
B. MACHINERY:
Rate Amount
in Rs. in Rs.
1 Hire Charges of Airless Spray Gun Hr 6.00 127.70 766.20
Hire Charges of Air Compressor-7 Hr
2 Cmm (diesel) 6.00 247.50 1485.00
3 Fuel Charges of Air Compressor Hr 6.00 1210.50 7263.00
Total cost of Machinery 9514.20
C. LABOUR
Rate Amount
in Rs. in Rs.
1 Crew Charges of Air Compressor Day 6.00 288.30 1729.80
2 Painter Class-I Day 20.00 665.00 13300.00
3 Helper Day 20.00 520.00 10400.00
Total cost of Labour 25429.80
ABSTRACT:
A. Cost of Materials Rs. 11303.50
B. Hire charges of Machinery Rs. 9514.20
C. Cost of Labour Rs. 25429.80
Total Rs: 46247.50
Total Rs: 47634.93
F. Add for contractor's profit and overheads on
13.615% Rs: 6485.50
(A+B+C+D+E)
Total cost for 100.00 sqm Rs: 54120.42
Rate per sq.meter 541.20

Sub Division No.2 Armur Sub Dvsn No.2 Armoor Irrigation Division No.3, Armoor
NAME OF WORK:MINOR IRRIGATION-NIZAMABAD DIST- FDR - 2022 - PERMANENT ESTIMATE - REPAIRS TO DHARAYA KHAN
TALAB , GOTTUMUKKULKA(V), MAKLOOR(M).
PAINTING AREA
S.No Description of Item No. Qty Length Breadth Sides Area units
1 ISA 100x100x8 1 x 4 2773 100.000 2.0 2.218 Sqm
2 Plate 200x8 1 x 2 2773 200 1.0 1.109 Sqm
Total 3.330 Sqm
2 no's 6.660 Sqmt
GATE
Skin Plate 1 x 1 990 875 2 1.7325 Sqm
ISA 100x100x8 1 x 2 990 100 2 0.396 Sqm
Plate 90x10 1 x 3 875 90 2 0.4725 Sqm
ISA 100x100x8 1 x 2 875 100 2 0.350 Sqm
Plate 24x6-908 1 x 2 808 24 3 0.116352 Sqm
Plate 24x6-908 1 x 2 808 24 2 0.077568 Sqm
Plate 24x6-971 1 x 2 871 24 2 0.083616 Sqm
Plate 20x28-975 1 x 2 875 28 2 0.098 Sqm
Top rubber seal 1 x 1 820 30
Side seal 1 x 875 30
Bottom seal 1 x 820 30
Plate 24x6 1 x 1 808 24 2 0.039 Sqm
Plate 24x6 1 x 1 808 24 2 0.039 Sqm
Total 3.404 Sqm
2 no's 6.808 Sqmt
Hoist and Hoist Bridge
Assembles Gear box (Base plate , cover & Nut) 0.5 Sqm
plate 1 x 1 100 100 2 0.02
Plate 1 x 1 130 90 2 0.02
ISMC 150X75* 1 x 2 700 300 2 0.84 Sqm
Base Plate 1 x 8 200 200 2 0.64 Sqm
ISMB 200x100 1 x 2 1900 100 2 0.76
1 x 2 1900 200 2 1.52 Sqm
32NB Pipe 1 x 2 950 32 1 0.19 Sqm
ISA 75x75x8 1 x 4 700 75 4 0.84 Sqm
Plate 50x6 1 x 1 4100 50 2 0.41 Sqm
32NB Pipe 1 x 1 1900 32 1 0.19 Sqm
ISA 75x75x6 1 x 2 700 75 4 0.42 Sqm
Chequered Plate 1 x 1 1900 800 2 3.04 Sqm
Total 9.39 Sqm
Add 10% for Lifting pin ,Handle,forkTotal 0.939 Sqm
Total 10.329 Sqm
2 no's 20.658 Sqmts

ISD No.1, Nandipet ISD No.1, Nandipet ID No.3, Armoor
vent/pipe dia 900

L B T
Gate size 650 1530 8
C/C of sliding bar
sill to top seal centre
C/C of side seal
Groove size
Head over sill
Hoist platform width
S.No Description of Item No. No. Length Breadth Thickness Kg/m weight units
A EM PARTS
1 Sill beam ISMC 125x65 1 x 1 1200 75.000 16.8 16.8 Kg
2 SS Plate 80x8 1 x 1 1000 80 8 5.02 Kg
3 SS Plate 90x8 1 x 2 1600 90 8 18.09 Kg
4 ISA 100x100x8 1 x 4 2773 100 12.1 134.21 Kg
5 Plate 200x8 1 x 2 2773 200 8 69.66 Kg
6 ISA 35x35x6 1 x 55 150 35 3.0 24.75 Kg
7 ISA 100x100x8 1 x 1 800 12.1 9.68 Kg
8 SS Plate 80x8 1 x 1 810 80 8.0 4.07 Kg
Total 282.28 Kg
0.282 Ton
2 no's 0.565 Ton
B GATE
Skin Plate 1 x 1 990 875 8 54.4
ISA 100x100x8 1 x 2 990 12.1 23.96
Plate 90x8 1 x 3 875 90 8 14.84
ISA 100x100x8 1 x 2 875 12.1 21.18
Plate 24x6 1 x 2 808 24 6 1.83
Plate 24x6 1 x 2 808 24 6 1.83
Plate 24x6 1 x 2 871 24 6 1.97
Plate 20x28 1 x 2 875 28 20 7.69
Top Rubber Seal 1 x 1 820 30 30
Side seal 1 x 2 875 30 30.0
Bottom Seal 1 x 1 820 30 18.0
Plate 24x6 1 x 1 808 24 6.0 0.91
Plate 24s6 1 x 1 808 24 6.0 0.91
Total 129.52
0.130 Ton
2 no's 0.260 Ton
C Hoist and Hoist Bridge
Screw Rod 65 ᵩ 1 x 1 2500 65 26.03 65.09 Kg
Assembles Gear box (Base
plate , cover & Nut) 46 Kg
Thrust bearing
51222/Equivalent 1 x 1 5.3 Kg
Box spanner 6 Kg
Handle-32 dia 1 x 1 900 11.3 Kg
Lifting fork 1 x 1 6 Kg
Connecting pin 4.8 Kg
Plate 1 x 1 100 100 10 0.79 Kg
Plate 1 x 1 130 90 10 0.92 Kg
ISMB 150X75* 1 x 2 700 16.8 23.52 Kg
Base Plate 1 x 8 200 200 10 25.12 Kg
J Bolts - 16 Dia 1 x 16 350 16 1.58 8.85 Kg
ISMB 200x100 1 x 2 1900 24.2 91.96 Kg
32 NB Pipe 1 x 2 950 3 5.7 Kg
ISA 75x75x8 1 x 4 1200 8.9 42.72 Kg
Plate 50x6 1 x 1 4000 50 6 9.42 Kg
32 NB Pipe 1 x 1 1900 3 5.7 Kg
ISA 75x75x6 1 x 2 700 6.8 9.52 Kg
Chequered plate 1 x 1 1900 800 7 61.95 94.16 Kg
Bolt &Nuts 5 Kg
467.870 Kg
0.468 Ton
2 no's 0.93574 Ton
ISD No.1, Nandipet ISD No.1, Nandipet ID No.3, Armoor
ESTIMATE FOR FABRICATION & ERRECTION OF M.S.SHUTTERS
1.5M rod Shutter size : 0.45 x0.45 Qty- 1 No's
Sl. Quantity
No. Material No's Unit Quantity Weight in kgs
1 a) Skin plate
M.S. Plate -8mm x 450mmx 450mm 1 Sqm 0.2025 62.83 kg/sqm 12.72
b) M.S. Angle ISA 50x50x6mm size for
Shutter frame Length- 0.450m 4 m 1.8 4.50 kg/m 8.10
Stiffeners length -0.450m 2 m 0.9 4.50 kg/m 4.05
c) Lifting plates
10mm x 80mm X 200mm 2 sqm 0.016 78.54 kg/sqm 1.26
2 a) Screw rod
50mm dia. X 2.50m 1 m 3 15.40 kg/m 46.20
b) Connecting plate
50mm x 80mm x 200mm 1 sqm 0.016 302.70 kg/m 4.84
c) pins 1"dia. X 4" 2 Nos 2 0.50 kg/no 1.00
3 a) Hoist beam
Channel ISMC 200x75mm for
platform length -1.2m 2 m 2.4 22.30 Kg/m 53.52
b) Fixing plate
20mm x 200mm x 400mm 2 sqm 0.16 157.08 kg/sqm 25.13
c)Foundation bolts
25mm dia. X 450mm 2 m 0.9 3.85 Kg/m 3.47
4 a) Groove channel
ISMC 100mm x 50mm x 2.5mm 2 m 1.8 9.56 Kg/m 17.21
b) Anchorages
16 dia. X 150mm 6 m 0.9 1.53 Kg/m 1.38
Sub Total : 178.88
Wastage 5% : 8.94
5 a) Wt. of Gear Box Kg 35.00
Total (in Kgs) : 222.80
Total in tonnes 0.2228
Area of Painting
1) Shutter -2 sides - 0.405 Sqm
2) Shutter frame & Stiffeners - 0.540 Sqm
3) Lifting plate - 0.032 Sqm
4) Connecting plate - 0.032 Sqm
5) Hoist beam channel - 1.680 Sqm
6) Fixing plate - 0.320 Sqm
7) Groove channel - 0.720 Sqm
Total Area - 3.729 Sqm
Or Say - 3.700 Sqm
Assistant Executive Engineer, Deputy Executive Engineer, Executive Engineer,

Irrigation Subdivision No-1 Irrigation Subdivision No-1 Irrigation Division No.3
Nandipet Nandipet Armoor
ESTIMATE FOR FABRICATION & ERRECTION OF M.S.SHUTTERS
Shutter size : 0.6 x0.60 Qty- 2 No's
Sl. Quantity
No. Material No's Unit Quantity Weight in kgs
1 a) Skin plate
M.S. Plate -8mm x 600mmx 600mm 1 Sqm 0.36 62.83 kg/sqm 22.62
b) M.S. Angle ISA 50x50x6mm size for
Shutter frame Length- 0.600m 4 m 2.40 4.50 kg/m 10.80
Stiffeners length -0.600m 2 m 1.20 4.50 kg/m 5.40
c) Lifting plates
10mm x 80mm X 600mm 2 sqm 0.048 78.54 kg/sqm 3.77
2 a) Screw rod
50mm dia. X 3.00m 1 m 3.00 15.40 kg/m 46.20
b) Connecting plate
50mm x 80mm x 600mm 1 sqm 0.048 302.70 kg/m 14.53
c) pins 1"dia. X 4" 2 Nos 2.00 0.50 kg/no 1.00
3 a) Hoist beam
Channel ISMC 200x75mm for
platform length -1.2m 2 m 2.40 22.30 Kg/m 53.52
b) Fixing plate
20mm x 600mm x 600mm 2 sqm 0.24 157.08 kg/sqm 37.70
c)Foundation bolts
25mm dia. X 600mm 2 m 1.20 3.85 Kg/m 4.62
4 a) Groove channel
ISMC 100mm x 50mm x 2.5mm 2 m 2.40 9.56 Kg/m 22.94
b) Anchorages
16 dia. X 150mm 6 m 0.90 1.53 Kg/m 1.38
Sub Total : 224.48
Wastage 5% : 11.22
5 a) Wt. of Gear Box Kg 35.00
Total (in Kgs) : 270.70
Total in tonne 0.2707
Total 2 no's 0.5414
Area of Painting
1) Shutter -2 sides - 0.720 Sqm
2) Shutter frame & Stiffeners - 0.720 Sqm
3) Lifting plate - 0.096 Sqm
4) Connecting plate - 0.096 Sqm
5) Hoist beam channel - 1.680 Sqm
6) Fixing plate - 0.480 Sqm
7) Groove channel - 0.960 Sqm
Total Area - 4.752 Sqm
Or Say - 4.750 Sqm
Total 2 no's 9.500 Sqm
Assistant Executive Engineer, Deputy Executive Engineer, Executive Engineer,

Irrigation Subdivision No-1 Irrigation Subdivision No-1 Irrigation Division No.3
Nandipet Nandipet Armoor
NAME OF WORK:MINOR IRRIGATION-NIZAMABAD DIST- FDR - 2022 - PERMANENT ESTIMATE - REPAIRS TO DHARAYA KHAN TALAB , GOTTUMUKKULKA(V), MAKLOOR(M).
DETAILED ESTIMATE
Sl.No Item Description no L B D Qty unit
IRR-GAW-2-14 New Item 2014-15-4 : OT SLUICE SHUTTERS for Below 5 Tons capacity (small gates)
As per Guidelines of Chief Engineer, Central Designs Organization, Hyderabad Specification drawing for Krishna Delta System
1 Fabrication, supply, erection, testing and commissioning of Sluice Shutters consisting of skin plate, horizontal and vertical angles, stiffeners, rubber seals, clamps with all accessories for sluice
shutters including cost of all materials, machinery, labour, seal fixing etc., complete as per specifications and approved drawings (without painting on mechanical cleaning surfaces which are added
extra as per schedule of rates under items in this chapter and add as applicable separately)
Sl.No Item Description Specification Unit No Length Breadth Depth Quantity Unit weight Total Weight
1 skin plate 8 mm thick Sq m 1 0.750 0.750 - 0.563 62.800

35.325
2 Horizontal Angle ISA 50X50X6 m 2 0.750 - - 1.500 4.500
6.750
3 Vertical Angle ISA 50X50X6 m 2 0.750 - - 1.500 4.500
6.750
4 supporting plate 6 mm thick m 2 1.000 0.025 - 0.050 47.100
2.355
5 Screw Rod Connecting Plates/Angles ISA 50X50X6 Rmt 2 0.150 - - 0.300 4.500
1.350
6 Connecting Pin 200mm Length No 1 0.200 - - 0.200 3.850
0.770
For 1 Vent
53.300
KGS
for 2 vents 0.1066
IRR-GAW-2-13 New Item 2014-15-3 :OT SLUICE SHUTTERS EM parts for Below 5 Tons capacity (small gates)As per Guidelines of Chief Engineer, Central Designs Organization, Hyderabad
Specification drawing for Krishna Delta System. Fabrication, supply, erection, testing and commissioning of Embedded parts consisting of sil beam, slide tracks, seal seats, Guide plates etc. with all
2 accessories including cost of all materials, machinery, labour, etc. complete as per specifications and approved drawings. (without painting on mechanical cleaning surfaces which are added extra
as per schedule of rates under items in this chapter and add as applicable separately)
Sl.No
1 Channels in Grooves ISMC 75X40 Rmt 2 1.500 - - 3.000 7.140 21.420
2 Channel at Bottom ISMC 75X40 Rmt 1 0.750 - - 0.750 7.140 5.355
3 Anchor rods ISA 35x35x6mm 8 0.15 1.200 3.00 3.6
Support plate between Groove Channels(Top
4 6mm thick Sq m 2 0.750 0.060 - 0.090 47.100 4.239
& Bottom)
Total for 1 Vent 34.614
KGS
0.0346
TONNES
IRR-GAW-2-12 New Item 2014-15-2 :OT SLUICE SHUTTERS Screw Gear Hoist Including Platform for below 5 Tons Capacity (Small Gates) As per Guidelines of Chief Engineer, Central Designs Organization,
Hyderabad Specification drawing for Krishna Delta System Fabrication, supply, erection, testing and commissioning of Embedded parts consisting of supporting structure, platform etc. with all accessories for
3
operating canal escape/ regulator gate with all accessories including cost of all materials, machinery, labour, cutting, bending, aligning, anchoring, welding, finishing etc. complete as per Specification and approved
drawings (without painting on mechanical cleaning surfaces which are added extra as per schedule of rates under items in this chapter and add as applicable separately)
0
1 Screw Rod 50mm dia m 1 2.400 - - 2.400 15.410 36.984
2 Gear Box with thrust bearing Screw Gear box with 50 mm Dia No 1 - - - 1.000 65.000 65.000
4 box spanner with handle 1 - - - 1.000 7.000 7.000
4 cover plate 6 mm thick Sq m 2 0.15 0.08 0.024 47.100 1.130
supporting Channels for gearbox fixing at hoist
5 level (both ends embedded in concrete) ISMC 100X50 Rmt 2 1.200 - - 2.400 9.560 22.944
5 J bolts 16mm dia, 400mm long No 2 - - - 2.000 1.580 3.160
6 Bolts with nuts & Washers No 7 - - - 7.000 - 6.000
KGS
2.000 0.2844
E.M Parts :Surface cleaning of metal surfaces by chemical cleaners and then by hand and power tool cleaners and removing dust. After cleaning,applying primary coat with one coat of Protective Mastic to athickness
of 70+5 microns ,followed by finishing coats 2 coats with coal tar epoxy each coat with a DFT of 150+5 microns and total DFT of all coats including Primary coat should not be less than 350 microns with material,
4
labour and all accessories with all leads and lifts
IRR-GAW-4-1
1 Channels in Grooves ISMC 75X40 Sq m 2 2 1.500 0.155 - 0.930
2 Channel at Bottom ISMC 75X40 Sq m 1 2 0.750 0.155 - 0.233
Support plate between Groove Channels(Top
3 6mm thick Rmt 2 2 0.750 0.050 - 0.150
& Bottom)
4 Screw Rod Connecting Plates/Angles ISA 50x50x6 Rmt 2 2 0.750 0.100 - 0.300
Total for 1 Vent 1.613 Sqm
Gates
Surface cleaning of metal surfaces by chemical cleaners and then by hand and power tool cleaners and removing dust. After cleaning,applying primary coat with one coat of Protective Mastic to athickness of 70+5
5
microns ,followed by finishing coats 2 coats with coal tar epoxy each coat with a DFT of 150+5 microns and total DFT of all coats including Primary coat should not be less than 350 microns with material, labour and
all accessories with all leads and lifts IRR-GAW-4-1
1 Skin Plate 8 mm thick Sq m 1 2 0.750 0.750 - 1.125
2 Horizontal Angle ISA 50x50x6 m 2 2 0.750 0.050 - 0.150
3 Vertical Angle ISA 50x50x6 m 2 2 0.750 0.050 - 0.150
4 supporting plate 6 mm thick Sq m 2 2 1.000 0.025 - 0.100
5 Screw Rod Connecting Plates/Angles ISA 50X50X6 Sq m 2 2 0.15 0.1 - 0.060
Hoist & Hoist Bridge:Painting of sluices for maintenenace works : surface cleaning of metal surgaces by chemical cleaners and then by hand and power tool cleaners and removing dust. Agter cleaning. Applying
6
primary coat with two coat of zinc chrmite red oxide primer followed by finishing three coats with synthetic enamel paint with material labour and all accessories with all leads and lifts. IRR-GAW-4-2
supporting Channels for gearbox fixing at hoist

1 ISMC 100X50 Sq m 2 2 1.200 0.200 - 0.960
level (both ends embedded in concrete)
2 Screw Rod Connecting Plates/Angles ISA 50x50x6 Rmt 2 2 0.150 0.050 - 0.030
3 gear box with nut , SCREW 0.600
3.14*0.025*0.025
4 Screw rod 50mm dia 1 1 2.400 0.002 0.005

DATA
SSR 2022-23
Source Kms Rate SG
Sand Chikli 8.0 Km 164.60 40.00
Metal Madhapoor 6.0 Km 130.60 97.50
Earth Local Gutta 1.0 km 42.60 30.00
Cement Makloor 3.0 km 5.30
Steel Makloor 3.0 km 60.00
Pipes Mubarak nagar Nizamabad 13.0 Km 249.60
8 Manufacturing, supply and delevery of 900 mm dia. NP- 3 class or IRC standard hume pipes in CM 1
: 2 proportion
1 Initial Rate(Cost of pipe) mts 8026.00 8026.00
upto 5 kms 263.20 263.20 263.20
Beyond 5 kms for evert 1 km 13.54 8.0 108.32 108.32
Cost per meter length 8397.52 Rmt
14 Manufacturing, supply and delevery of 600 mm dia. NP- 3 class or IRC standard hume pipes in CM 1
: 2 proportion
1 Initial Rate(Cost of pipe) mts 3739 3739
upto 5 kms 143.00 143.00 143
Beyond 5 kms for evert 1 km 6.85 8.0 54.8 54.80 200.7
Cost per meter length 3936.80 Rmt
15 Laying and jointing 900 mm dia. NP- 3 class or IRC standard hume pipes in CM 1 : 2 proportion by
volume including cost of all materials ( excluding pipes and collars ), machinery, labour, aligning, packing joints
with hemp, finishing, curing etc., complete with initial lead upto 50 m and all lifts. IRR-
CCDW-6-6
DATA: RATE ANALYSIS UNIT : 10.00 Joints

A. MATERIALS:
in Rs. in Rs.
1 Cement kg 446.00 5.30 2363.80
2 Sand (Screened) cum 0.45 830.00 373.50
3 Hemp yarn kg 3.40 85.00 289.00
B. MACHINERY:
in Rs. in Rs.
1 Nill 0.00 0.00 0.00
( Manual mixing ) 0.00 0.00 0.00
C. LABOUR:
in Rs. in Rs.
1 Mason Cl- II Day 3.00 550.00 1650.00
3 mazdoor Day 5.00 520.00 2600.00
contractor's profit and overhead charges 13.615% 67.19
mponent/unit qty (including contractor's profit) 560.69
ABSTRACT:
Total Rs: 7961.30
Total cost for 10.00 Joints Rs: 9045.23
Add lead charges
FA(Sand) 0.45 164.60 74.07
Add Seiognorages Charges
FA(Sand) 0.45 0.00 0
74.07 74.07
Total cost for 10 Joints Rs. 9119.30
Rate per Joint Rs. 911.93
3 ClassNote:
- 10% extra over the rates of NP2 Class 91.19
4 Class - 20% extra over the rates of NP2 Class
Total Rs. 1003.12
Say Rs. 1003.10
/Joint

Deviation Statement
Index Description of item. As Per Sanction As Per Agreement As per workdone

Sl.No. Per. Excess Less Remarks
Code Qty. Rate. Amount. Qty. Rate. Amount. Qty. Rate. Amount.
I SUB HEAD-SLUICES
DISMANTLING clearing away and carefully stacking materials useful for reuse Stone masonry in
As per actual
BMT- cement mortar(TBSC-U.I-01) Sl.No. U SECTION (821) Pgno-114
1
S.01
Cum. 51.200 648.700 33213.00 51.200 648.700 33213.00 60.240 648.70 39078.00 5865.00 and site
condition
Earth work excavation for structures- mechanical means Earth work in excavation in all kinds of soils
of foundation of structures as per drawing and technical specification, including setting out,
IRR- construction of shoring and bracing, removal of stumps and other deleterious matter, dressing of sides As per actual
2 CCDW- of bottom and backfilling with approved material. (IRR-CCDW-1-2) Cum. 18.100 120.200 2176.00 18.100 120.200 2176.00 18.743 120.20 2253.00 77.00 and site
1-2 condition
Providing and laying insitu vibrated M10(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
IRR- foundation filling including cost of all materials, machinery, labour, formwork, cleaning, batching, As per actual
3 CCDW- mixing, placing in position, levelling, vibrating, finishing, curing etc, complete with initial lead upto Cum. 16.100 4610.400 74227.00 16.100 4610.400 74227.00 12.323 4610.40 56813.00 17414.00 and site
2-5 50 m and all lifts. (IRR-CCDW-2-5) condition
Providing and laying insitu vibrated M-15 ( 28 days cube compressive strength not less than 15 N / sq
mm ) grade cement concrete using 40 mm down size approved, clean, hard, graded aggregates for sub-
structure / super- structure works including cost of all materials, machinery, labour, formwork,
scaffolding, cleaning, batching, mixing, placing in position,levelling, vibrating, finishing, curing etc.,
IRR- complete with initial lead upto 50 m and all lifts. (Cement content: 280 kg / cum with use of super As per actual
4 CCDW-
plasticiser(0.4% by wt. of cement), CA : 0.90cum, Blending Ratio of CA--50:30:20, FA : 0.40 cum) Cum. 0.000 5742.400 0.00 0.000 5742.400 0.00 0.9681 5742.40 5559.00 5559.00 and site
2-8-A condition
IRR-CCDW-2-8 A
Providing and laying insitu M- 20 ( 28 days cube compressive strength not less than 20 N / sqmm )
grade cement concrete using 20 mm down size approved, clean, hard, graded aggregates for wearing
coat including cost of all materials, machinery, labour, formwork, cleaning, batching, mixing, placing
IRR- in position in alternate panels, levelling, compacting,finishing, curing, packing joints with asphalt As per actual
5 CCDW- mortar etc., complete with initial lead upto 50 m and all lifts.IRR-CCDW-2-29 Cum. 3.680 5591.000 20575.00 3.680 5591.000 20575.00 3.516 5591.00 19658.00 917.00 and site
2-29 condition
Providing, fabricating and placing in position reinforcement steel bars for RCC works including
IRR- cleaning, straightening, cutting, bending, hooking, lapping, welding wherever required,tying with 1.25 As per actual
6 CCDW- mm dia soft annealed steel wire, including cost of all materials, machinery, labour etc., complete with Kgs 53.000 84.300 4468.00 53.000 84.300 4468.00 0.000 84.30 0.00 4468.00 and site
2-1 condition
initial lead upto 50 and all lifts.(IRR-CCDW 2-1 )
Excavation in all kinds of soil including boulders upto 0.30 m dia for field channels, seating of
IRR- embankment for field channels etc., including dressing of bed and sides to required profile, cost of all As per actual
7 CAW- materials, machinery, labour, placing the excavated stuff for formation of service road / embankment Cum. 375.000 68.300 25613.00 375.000 68.300 25613.00 0.000 68.30 0.00 25613.00 and site
1-2 condition
as directed etc., complete with lead upto 10 m and lift upto 3 m. (IRR-CAW-1-2)
I SUB HEAD:PIPE CULVERT
DISMANTLING clearing away and carefully stacking materials useful for reuse Stone masonry in As per actual
BMT- cement mortar(TBSC-U.I-01) Sl.No. U SECTION (821) Pgno-114
1
S.01
Cum. 17.500 648.700 11352.00 17.500 648.700 11352.00 16.223 648.70 10524.00 828.00 and site
condition
Earth work excavation for structures- mechanical means Earth work in excavation in all kinds of soils
of foundation of structures as per drawing and technical specification, including setting out,
IRR- construction of shoring and bracing, removal of stumps and other deleterious matter, dressing of sides As per actual
2 CCDW- of bottom and backfilling with approved material. (IRR-CCDW-1-2) Cum. 37.900 120.200 4556.00 37.900 120.200 4556.00 91.956 120.20 11053.00 6497.00 and site
1-2 condition
Providing and laying insitu vibrated M10(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, formwork, cleaning, batching,
IRR- mixing, placing in position, levelling, vibrating, finishing, curing etc, complete with initial lead upto As per actual
3 CCDW- 50 m and all lifts. (IRR-CCDW-2-5) Cum. 34.500 4610.400 159059.00 34.500 4610.400 159059.00 50.553 4610.40 233070.00 74011.00 and site
2-5 condition
Providing and laying insitu vibrated M-15 ( 28 days cube compressive strength not less than 15 N / sq
mm ) grade cement concrete using 40 mm down size approved, clean, hard, graded aggregates for sub-
structure / super- structure works including cost of all materials, machinery, labour, formwork,
scaffolding, cleaning, batching, mixing, placing in position,levelling, vibrating, finishing, curing etc.,
IRR- complete with initial lead upto 50 m and all lifts. (Cement content: 280 kg / cum with use of super As per actual
4 CCDW- plasticiser(0.4% by wt. of cement), CA : 0.90cum, Blending Ratio of CA--50:30:20, FA : 0.40 cum) Cum. 99.500 5742.400 571369.00 99.500 5742.400 571369.00 119.0017 5742.40 683355.00 111986.00 and site
2-8-A IRR-CCDW-2-8 A condition
Manufacturing, supply and delevery of 600 mm dia. NP- 3 class or IRC standard hume pipes in CM
IRR- 1 : 2 proportion As per actual
5 CCDW- Rmt 0.000 0.00 0.000 0.000 0.00 5.000 3936.800 19684.00 19684.00 and site
2-29 condition
IRR- As per actual
1 : 2 proportion
6 CCDW- Rmt 0.000 0.00 0.000 0.000 0.00 15.000 8397.520 125963.00 125963.00 and site
2-1 condition
Laying and jointing 900 mm dia. NP- 3 class or IRC standard hume pipes in CM 1 : 2 proportion by
IRR- volume including cost of all materials ( excluding pipes and collars ), machinery,labour, aligning, As per actual
7 CAW- packing joints with hemp, finishing, curing etc., complete with initial lead upto 50 m and all lifts. IRR- Cum. 0.000 0.00 0.000 0.000 0.00 4.000 1003.100 4012.00 4012.00 and site
1-2 CCDW-6-6 condition
IRR- As per actual
1 : 2 proportion
8 CCDW- Rmt 15.000 6643.900 99659.00 15.000 6643.900 99659.00 0.000 6643.90 0.00 99659.00 and site
2-1 condition
Laying and jointing 800 mm dia. NP- 3 class or IRC standard hume pipes in CM 1 : 2 proportion by
volume including cost of all materials ( excluding pipes and collars ), machinery,labour, aligning,
IRR- packing joints with hemp, finishing, curing etc., complete with initial lead upto 50 m and all lifts. IRR- As per actual
9 CAW-
CCDW-6-5 Cum. 4.000 1031.500 4126.00 4.000 1031.500 4126.00 0.000 1031.50 0.00 4126.00 and site
1-2 condition
Providing casing embankment using semi-pervious soil available from excavation in layers of 25 to
30 cm before compaction including cost of all materials, machinery, labour, all other operations such
as re-excavation,sorting out, transportation, spreading in layers of specified thickness, breaking clods,
IRR- sectioning, watering, compacting to specified density control of not less than 90 percent using 2 As per actual
10 CCDW- Tonne Roller as stipulated etc.,complete with initial lead upto 1 km and all lifts. (For Maintenance Cum. 6.534 113.700 743.00 6.534 113.700 743.00 31.332 113.70 3562.00 2819.00 and site
2-1 Works) IRR-DAW-5-5 condition

IRR- Fabrication, supply, erection, testing and commissioning of Embedded parts consisting of sil beam, As per actual
11 GAW- slide tracks, seal seats, Guide plates etc. with all accessories including cost of all materials, Ton 0.565 116754.600 65966.00 0.565 116754.600 65966.00 0.069 116754.60 8083.00 57883.00 and site
2-13 machinery, labour, etc. complete as per specifications and approved drawings. (Excluding wastage of condition
steel @ 2.5%) IRR-GAW-2-13
OT SLUICE Gate
Fabrication, supply, erection, testing and commissioning of Sluice Shutters consisting of skin plate,
horizontal and vertical angles, stiffeners, rubber seals, clamps with all accessories for sluice shutters
IRR- As per actual
12 GAW- including cost of all materials, machinery, labour, seal fixing etc., complete as per specifications and Ton 0.260 268221.700 69738.00 0.260 268221.700 69738.00 0.107 268221.70 28592.00 41146.00 and site
2-14 approved drawings (Excluding wastage of steel @ 2.5$) IRR-GAW-2-14 condition
OT SLUICE Screw Gear Hoist including platform below 5 tons capacity (small Gates):
Fabrication, supply, erection, testing and commissioning of Embedded parts consisting of supporting
structure, platform etc. with all accessories for operating canal escape/ regulator gate with all
accessories including cost of all materials, machinery, labour, cutting, bending, aligning, anchoring,
IRR- welding, finishing etc. complete as per Specification and approved drawings (Excluding wastage of As per actual
13 GAW- Ton 0.936 157574.500 147490.00 0.936 157574.500 147490.00 0.284 157574.50 44820.00 102670.00 and site
2-12 steel @ 2.5%) IRR-GAW-2-12 condition
E.M Parts
removing dust. After cleaning,applying primary coat with one coat of Protective Mastic to athickness
IRR- of 70+5 microns ,followed by finishing coats 2 coats with coal tar epoxy each coat with a DFT of As per actual
14 GAW- 150+5 microns and total DFT of all coats including Primary coat should not be less than 350 microns Sqmt 6.660 680.500 4532.00 6.660 680.500 4532.00 3.225 680.50 2195.00 2337.00 and site
4-1 with material, labour and all accessories with all leads and lifts condition
IRR-GAW-4-1
Gates
removing dust. After cleaning,applying primary coat with one coat of Protective Mastic to athickness
of 70+5 microns ,followed by finishing coats 2 coats with coal tar epoxy each coat with a DFT of
IRR- As per actual
15 GAW- 150+5 microns and total DFT of all coats including Primary coat should not be less than 350 microns Sqmt 6.808 680.500 4633.00 6.808 680.500 4633.00 3.170 680.50 2157.00 2476.00 and site
4-1 with material, labour and all accessories with all leads and lifts IRR-GAW-4-1 condition
Hoist & Hoist Bridge:Painting of sluices for maintenenace works : surface cleaning of metal surgaces
IRR- by chemical cleaners and then by hand and power tool cleaners and removing dust. Agter cleaning. As per actual
16 GAW- Applying primary coat with two coat of zinc chrmite red oxide primer followed by finishing three Sqmt 20.658 541.200 11180.00 20.658 541.200 11180.00 3.199 541.20 1732.00 9448.00 and site
4-2 coats with synthetic enamel paint with material labour and all accessories with all leads and lifts. IRR- condition
GAW-4-2
1314675.00 1314675.00 1302163.00 356473.00 368985.00
SUB-TOTAL : Rs. 1314675 1314675 1302163.00 356473.00 368985.00

Deduct T.P (-) 4.200 % 55216.00 54691.00
1259459.00 1247472.00
OTHER PROVISIONS
1 Add provision for Labour Cess 1% 13147.00 13022
2 Add 30% DMF on SC 4838.00 6077.00
3 Add 2% on SMET on SC 323.00 405.00
4 Add 0.1% towards NAC on Estimate Cost 1315.00 1302.00
5 Seignorage Charges 16128.00 20255.00
6 Provision for Permit fee @ 0.80 times over seignorage charges except on sand is to be made 12902.00 17259.00
7 Add GST 18% 245399.00 244887.00
8 Provision towards Telanganaku Haritha Haram @ 0.01% on ECV 131.00 130.00
L.S.Provision for Photography/Videography,Xerox,Stationary,other unforeseen item of work and to rounding off
9 11142.00 19191.00
GRAND T O T A L : Rs. 1620000 1570000
Asst.Executive Engineer Deputy Executive Engineer Executive Engineer

Irri-Sub-Division No.1,Nandipet Irri-Sub-Division No.1,Nandipet Irri-Division No.3,Armoor.
GOVERNMENT OF TELANGANA
IRRIGATION & CAD DEPERTMENT
CHECK SLIP FOR ISSUING QUALITY CONTROL CERTIFICATE
Name of the Construction Division/Q.C.Divn:- Irrigation Division No.3, Armoor.

Name of the Construction Sub-Division/Q.C.sub-Divn:- Irri .Sub-Division No.1, Nandipet.
1 Name of Work :
NAME OF WORK:MINOR IRRIGATION-NIZAMABAD DIST-
FDR - 2022 - PERMANENT ESTIMATE - REPAIRS TO
DHARAYA KHAN TALAB , GOTTUMUKKULKA(V),
MAKLOOR(M).
2 Refefence to Sanction and Amount : CR No. 22/SE/IC/Armoor/2022-23 Dt:03-03-2023 for Rs
16.20 lakhs/- (-4.20% LESS on ECV)
Administrative sanction and Amount Proc No:ENC(O&M)/EE-I/11th O&M Committee
a) :
Minutes/2022-23/4090, Dt:16-02-2023 for Rs.16.20 Lakhs
CR No. 22/SE/IC/Armoor/2022-23 Dt:03-03-2023 for Rs

Technical sanction
b) : 16.20 lakhs/- (-4.20% LESS on ECV)
3
Name of the Agency Nakka Mohan
:
4 Refefence to Agreement No.and L.S.A.B.No. 12/2023-24, Date:19-04-2023
Amount :
5 Refefence to the Bill No.and Amount 1302162.50
MB No:78/A/ISD.1/Divn.3/Armoor/2022-23
and M.Book No. :
6 Value of work : 1302162.50
Vavue of work covered in the present
7 :
bill. 1302162.50
Details of Quality Control tests
8 conducted by Construction staff and :
Quality Control staff No. of tests to be No. of Tests actually
Quality/Units conducted conducted
S.No. Item of work Remarks
Billed for Const.Satff. Q.C.Staff. Const.Satff. Q.C.Staff.
1 2 3 4 5 6 7 8
a) Earth work / 110.699 cum
Embankment Bund
b) Dismantling 76.46 cum
d) Silt Removal
e) OR Removal
f) Concrete M10 (40mm) 62.876 cum
g) M15 (40 mm) 119.970 cum
h) M20(20mm)
i) Materials (Steel)
j) M20(Wearing coat) 3.52 cum
notrd in the placement registers and

9 :
stage
by theof rectification
Quality ControlbyOfficers
Construction
stage
10.a) :
ofnot
If furnishing compliance
furnished, probablereportsby
date of
b) :
furnishing compliance reports
. Asst.Executive Engineeer, Dy. Executive Engineer, Executive Engineer,

Irri Sub-Divn No.1.,Nandipet Irri Sub-Divn No.1.,Nandipet Irri .Divn No.3,Armoor'.
A.E/ A.E.E. Dy. E.E. E.E.

Quality control Quality control Quality control
ABSTRACT OF M.B. - CC. 1st & Final Bill
NAME OF WORK:MINOR IRRIGATION-NIZAMABAD DIST- FDR - 2022 - PERMANENT ESTIMATE - REPAIRS TO DHARAYA KHAN
1 Name of work: :
TALAB , GOTTUMUKKULKA(V), MAKLOOR(M).
2 Name of the Agency : Nakka Mohan
3 Ref. to Agmt. : L.S.A.B.No. 12/2023-24, Date:19-04-2023
4 Ref to Technical sanction and Date : CR No. 22/SE/IC/Armoor/2022-23 Dt:03-03-2023 for Rs 16.20 lakhs/- (-4.20% LESS on ECV)
4 Date of Markout : 4/19/2023
5 Date of Recording :
Sl.No Contents Total value to date Deduct previous measurements Since last Measurments
Description of item Remarks
. or area Qty. Rate Amount Page Qty/ Amt. Qty. Value Rs.
1 2 3 4.000 5 6 7 8 9 10 11
I Sub Head: Weir
1
Qty Vide Page No ( 03 ) of MB No:78/A/ISD.1/Divn.3/Armoor/2022-23 Cum 60.240 648.70 39077.53 60.240 39077.53
Earth work excavation for structures- mechanical means 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
2
of stumps and other deleterious matter, dressing of sides of bottom and backfilling with approved material.
(IRR-CCDW-1-2)
Qty Vide Page No ( 04) of MB No:78/A/ISD.1/Divn.3/Armoor/2022-23 cum 18.743 120.20 2252.91 18.743 2252.91
Providing and laying insitu vibrated M10(28 days cube compressive strength not less than 10 N/sq mm) grade cement
3
concrete using 40 mm down size approved, clean, hard, graded aggregates for foundation filling including cost of all
materials, machinery, labour, formwork, cleaning, batching, mixing, placing in position, levelling, vibrating, finishing,
curing etc, complete with initial lead upto 50 m and all lifts. (IRR-CCDW-2-5)
Qty Vide Page No ( 06 ) of MB No:78/A/ISD.1/Divn.3/Armoor/2022-23 Cum 12.323 4610.40 56812.81 12.323 56812.81
Providing and laying insitu vibrated M-15 ( 28 days cube compressive strength not less than 15 N / sq mm ) grade
cement concrete using 40 mm down size approved, clean, hard, graded aggregates for sub-structure / super- structure
works including cost of all materials, machinery, labour, formwork, scaffolding, cleaning, batching, mixing, placing in
4
position,levelling, vibrating, finishing, curing etc., complete with initial lead upto 50 m and all lifts. (Cement content:
280 kg / cum with use of super plasticiser(0.4% by wt. of cement), CA : 0.90cum, Blending Ratio of CA--50:30:20,
FA : 0.40 cum) IRR-CCDW-2-8 A
Qty Vide Page No ( 17 ) of MB No:78/A/ISD.1/Divn.3/Armoor/2022-23 cum 0.968 5742.40 5559.27 0.968 5559.27
Providing and laying insitu M- 20 ( 28 days cube compressive strength not less than 20 N / sqmm ) grade cement
concrete using 20 mm down size approved, clean, hard, graded aggregates for wearing coat including cost of all
5 materials, machinery, labour, formwork, cleaning, batching, mixing, placing in position in alternate panels, levelling,
compacting,finishing, curing, packing joints with asphalt mortar etc., complete with initial lead upto 50 m and all
lifts.IRR-CCDW-2-29
Excavation in all kinds of soil including boulders upto 0.30 m dia for field channels, seating of embankment for field
6
channels etc., including dressing of bed and sides to required profile, cost of all materials, machinery, labour, placing
the excavated stuff for formation of service road / embankment as directed etc., complete with lead upto 10 m and lift
upto 3 m. (IRR-CAW-1-2)
Qty Vide Page No ( ) of MB No:78/A/ISD.1/Divn.3/Armoor/2022-23 cum 0.000 68.30 0.00 0.000 0.00
I Sub Head: Pipe Culvert
1
Earth work excavation for structures- mechanical means 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
2
of stumps and other deleterious matter, dressing of sides of bottom and backfilling with approved material.
(IRR-CCDW-1-2)
Providing and laying insitu vibrated M10(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
3
materials, machinery, labour, formwork, cleaning, batching, mixing, placing in position, levelling, vibrating, finishing,
curing etc, complete with initial lead upto 50 m and all lifts. (IRR-CCDW-2-5)
Providing and laying insitu vibrated M-15 ( 28 days cube compressive strength not less than 15 N / sq mm ) grade
cement concrete using 40 mm down size approved, clean, hard, graded aggregates for sub-structure / super- structure
4
works including cost of all materials, machinery, labour, formwork, scaffolding, cleaning, batching, mixing, placing in
position,levelling, vibrating, finishing, curing etc., complete with initial lead upto 50 m and all lifts. (Cement content:
280 kg / cum with use of super plasticiser(0.4% by wt. of cement), CA : 0.90cum, Blending Ratio of CA--50:30:20,
FA : 0.40 cum) IRR-CCDW-2-8 A
Qty Vide Page No ( 08 ) of MB No:78/A/ISD.1/Divn.3/Armoor/2022-23 Rmt 5.000 3936.80 19684.00 5.000 19684.00
Qty Vide Page No ( 08 ) of MB No:78/A/ISD.1/Divn.3/Armoor/2022-23 Rmt 15.000 8397.52 125962.80 15.000 125962.80
Laying and jointing 900 mm dia. NP- 3 class or IRC standard hume pipes in CM 1 : 2 proportion by volume including
7 cost of all materials ( excluding pipes and collars ), machinery,labour, aligning, packing joints with hemp, finishing,
curing etc., complete with initial lead upto 50 m and all lifts. IRR-CCDW-6-6
Qty Vide Page No ( 09 ) of MB No:78/A/ISD.1/Divn.3/Armoor/2022-23 Joint 4.000 1003.10 4012.40 4.000 4012.40
Providing casing embankment using semi-pervious soil available from excavation in layers of 25 to 30 cm before
compaction including cost of all materials, machinery, labour, all other operations such as re-excavation,sorting out,
8 transportation, spreading in layers of specified thickness, breaking clods, sectioning, watering, compacting to specified
density control of not less than 90 percent using 2 Tonne Roller as stipulated etc.,complete with initial lead upto 1 km
and all lifts. (For Maintenance Works) IRR-DAW-5-5

Fabrication, supply, erection, testing and commissioning of Embedded parts consisting of sil beam, slide tracks, seal
9
seats, Guide plates etc. with all accessories including cost of all materials, machinery, labour, etc. complete as per
specifications and approved drawings. (Excluding wastage of steel @ 2.5%) IRR-GAW-2-13
Qty Vide Page No ( 11 ) of MB No:78/A/ISD.1/Divn.3/Armoor/2022-23 ton 0.069 116754.60 8082.69 0.069 8082.69
OT SLUICE Gate
Fabrication, supply, erection, testing and commissioning of Sluice Shutters consisting of skin plate, horizontal and
10 vertical angles, stiffeners, rubber seals, clamps with all accessories for sluice shutters including cost of all materials,
machinery, labour, seal fixing etc., complete as per specifications and approved drawings (Excluding wastage of steel @
2.5$) IRR-GAW-2-14
OT SLUICE Screw Gear Hoist including platform below 5 tons capacity (small Gates):
Fabrication, supply, erection, testing and commissioning of Embedded parts consisting of supporting structure,
11 platform etc. with all accessories for operating canal escape/ regulator gate with all accessories including cost of all
materials, machinery, labour, cutting, bending, aligning, anchoring, welding, finishing etc. complete as per
Specification and approved drawings (Excluding wastage of steel @ 2.5%) IRR-GAW-2-12
E.M Parts
Surface cleaning of metal surfaces by chemical cleaners and then by hand and power tool cleaners and removing dust.
12
After cleaning,applying primary coat with one coat of Protective Mastic to athickness of 70+5 microns ,followed by
finishing coats 2 coats with coal tar epoxy each coat with a DFT of 150+5 microns and total DFT of all coats including
Primary coat should not be less than 350 microns with material, labour and all accessories with all leads and lifts
IRR-GAW-4-1
Qty Vide Page No ( 14 ) of MB No:78/A/ISD.1/Divn.3/Armoor/2022-23 sqm 3.225 680.50 2194.61 3.225 2194.61
Gates
Surface cleaning of metal surfaces by chemical cleaners and then by hand and power tool cleaners and removing dust.
After cleaning,applying primary coat with one coat of Protective Mastic to athickness of 70+5 microns ,followed by
13
finishing coats 2 coats with coal tar epoxy each coat with a DFT of 150+5 microns and total DFT of all coats including
Primary coat should not be less than 350 microns with material, labour and all accessories with all leads and lifts IRR-
GAW-4-1
Hoist & Hoist Bridge:Painting of sluices for maintenenace works : surface cleaning of metal surgaces by chemical
14
cleaners and then by hand and power tool cleaners and removing dust. Agter cleaning. Applying primary coat with two
coat of zinc chrmite red oxide primer followed by finishing three coats with synthetic enamel paint with material labour
and all accessories with all leads and lifts. IRR-GAW-4-2
1302162.50 1302162.50
Deduct Tender Premium -4.20% -54690.83 -4.20% -54690.83
Total Rs.: 1247471.67 Total Rs.: 1247471.67
Asst.Executive Engineer Deputy Executive Engineer Executive Engineer

Irri Sub-Division No.1,Nandipet. Irri Sub-Division No.1,Nandipet. Irri-Division No.3,Armoor.
CERTIFICATE:
1 Certified that the work is completed on
2 Certified that there are no further dues to be recovered and no liabilities
are out standing from the contractor.
3 Certified that contractor has employed technical agents
4 Certified that all recoveries have been effected as per latest govt Orders.
5 Certified that there are no Quality control recoveriesto be effected furnished.
6 Certified that the progress of work is according to mile stone.
7 Certified that the acceceptence measurments by the contractor has obtained.
8 Certified that the check measurment by EE has been covered 30% of the value of work.
9 Certified that the leads and lifts as mentioned in estimate/agreement were covered in actual
execution.
10 Certified that the overal expenditure incurred on the above work within the technical sanctioned
and administrative approval
11 Certified that the seinorage charges are recovered from this bill
12 Certified that the bill is not prepared and paid previously.
Asst.Executive Engineer Dy.Executive Engineer Executive Engineer

Irri Sub-Division No.1,Nandipet. Irri Sub-Division No.1,Nandipet. Irri-Division No.3,Armoor.
LEVEL CERTIFICATE
1 Certified that the levels recorded in LF book have been checked and found to be correct.
2 Certified that the levels plotted in the section sheet and the areas and quantities workout
in the calculation sheet have been checked with levels recorded in the LF book and found to
be correct.
Dy.Executive Engineer Executive Engineer

Irri Sub-Division No.1,Nandipet. Irri-Division No.3,Armoor.

Daryakhano&mbill23 24

Uploaded by

Copyright:

Available Formats

Daryakhano&mbill23 24

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Daryakhano&mbill23 24

Uploaded by

Copyright:

Available Formats

NAME OF WORK:MINOR IRRIGATION-NIZAMABAD DIST- FDR - 2022 - PERMANENT ESTIMATE -

REPAIRS TO DHARAYA KHAN TALAB , GOTTUMUKKULKA(V), MAKLOOR(M).

Asst. Executive Engineer Dy. Executive Engineer Executive Engineer

S No Components/ Sub-Head Wise Amount

1 Sub Head: Weir 123361.00

2 Sub Head: Pipe Culvert with shuttering arrangement 1178802.00

3 Add 0.1% towards NAC on Estimate cost 1302163.00 1302.00

4 Add 1% cess on 1302163.00 13022.00

5 Seignorage Charges 20255.00

Provision for permit charges 0.80 times

7 Provision for SMET 2% 20255.00 405.00

8 Provision for DMF 30% 20255.00 6077.00

Sub Total 1359428.00

9 Provision for GST 18% 244697.00

Grand Total 1624255.00

Asst. Executive Engineer Dy. Executive Engineer Executive Engineer

S No Description of item Quantity Rate Per Amount

Asst Executive Engineer Dy. Executive Engineer Executive Engineer

1 0.00 500 1.00 0.50 250.00

Asst. Executive Engineer Dy. Executive Engineer Executive Engineer

From Road Culvert Surplus I

At Surplus course Pipe Culvert two vents

Asst. Executive Engineer Dy. Executive Engineer Executive Engineer

complete with lead upto 10 m and lift upto 3 m. (IRR-CAW-1-2)

No of Pipes 1x6 2.50 15.000

lifts. (For Maintenance Works) IRR-DAW-5-5

Asst Executive Engineer Dy. Executive Engineer Executive Engineer

M10 (40MSA) 62.876 x 0.40 = 25.1503 0.90 = 56.58818

Sand = 74.900 x 40.00 = 2996.016

Asst Executive Engineer Dy. Executive Engineer Executive Engineer

DATA: RATE ANALYSIS UNIT : 15 cum

1 Concrete mixer 300/200 ltr ( diesel ) Hour 8.00 58.40 467.20

4 Needle vibrator 40 mm dia ( petrol ) Hour 8.00 6.30 50.40

DATA: RATE ANALYSIS UNIT : 15.76 cum

DATA: RATE ANALYSIS UNIT : 10.00 Joints

OT SLUICE SHUTTERS EM parts for Below 5 Tons capacity (small gates)

DATA: RATE ANALYSIS UNIT : 1.334 tonne

1 Structural steel angles/ beams / kg

DATA: RATE ANALYSIS UNIT : 0.869 tonne

Asst. Executive Engineer Dy. Executive Engineer Executive Engineer

Asst. Executive Engineer Dy. Executive Engineer Executive Engineer

vent/pipe dia 900

Assistant Executive Engineer, Deputy Executive Engineer, Executive Engineer,

Assistant Executive Engineer, Deputy Executive Engineer, Executive Engineer,

1 skin plate 8 mm thick Sq m 1 0.750 0.750 - 0.563 62.800

supporting Channels for gearbox fixing at hoist

Asst Executive Engineer Dy. Executive Engineer Executive Engineer

DATA: RATE ANALYSIS UNIT : 10.00 Joints

Asst Executive Engineer Dy. Executive Engineer Executive Engineer

Index Description of item. As Per Sanction As Per Agreement As per workdone

OT SLUICE SHUTTERS EM parts

1314675.00 1314675.00 1302163.00 356473.00 368985.00

SUB-TOTAL : Rs. 1314675 1314675 1302163.00 356473.00 368985.00

Asst.Executive Engineer Deputy Executive Engineer Executive Engineer

Name of the Construction Division/Q.C.Divn:- Irrigation Division No.3, Armoor.

CR No. 22/SE/IC/Armoor/2022-23 Dt:03-03-2023 for Rs

notrd in the placement registers and

. Asst.Executive Engineeer, Dy. Executive Engineer, Executive Engineer,

A.E/ A.E.E. Dy. E.E. E.E.