DISTRICT : WEST GODAVARI

CIRCLE : ELURU
DIVISION : ELURU
SUB-DIVISION : ELURU
MANDAL : PEDAVEGI
GOVERNMENT OF ANDHRA PRADESH
PANCHAYATRAJ ENGINEERING DEPARTMENT
Name of the Work : Construction of Gopalamitra building at T.Gokavaram
Estimate Amount Rs. 7.50 Lakhs
DETAILED ESTIMATE
Grant :NABARD RIDF XIX
GOVERNMENT OF ANDHRA PRADESH
PANCHAYATRAJ ENGINEERING DEPARTMENT
Name of the Work : Construction of Gopalamitra building at T.Gokavaram
Estimate Amount Rs. 7.50 Lakhs
DETAILED ESTIMATE
Grant :NABARD RIDF XIX
Name of the Work : Construction of Gopalamitra building at T.Gokavaram
Estimate Amount Rs. 7.50 Lakhs
The work"Construction of Goplamitra Bbuilding at T.Gokavaram",Est.Cost.Rs.7.50 lakhs
was sanctioned under NABARD RIDF XIX grant vide GORt.No.460 of AH,DD&Fisheries(AHIII) Dt.8.11.2013
Type plan is communicated (Plan enclosed).
The building is designed for G+1 floors.
The estimate for the above building is prepared with the following provisions:-
Foundation:-
a)VRCC footings of size 1.83x1.83m---10 Nos
Super Structure:-
d)Columns of size 0.23x0.3m---10 Nos
f)RCC beams and slab is proposed
g)The basement height of 0.45m is proposed
h)Walls are proposed with Brick masonry in CM(1:8)
Finishings:-
i)Flooring is proposed with Edge-cut rectified ceramic tiles except for the room
j)Dadooing is also proposed in toilet
k)In side white washing&out side snowcem paints are proposed
Electrification:-
l)Necessary provisions are made conduit for electrical wiring
Water Supply:-
m)Provision is made for internal concealed pipe line with CPVC along with all accessories
Further lump sum provisions are made in the estimate for the following items:-
1)Provision for VAT @ 5.00%
2)QC charges @ 0.5%
3)Provision for insurance@ 0.5%
4)Provision for electrical wiring
The estimate is prepared as per the current SSR,i.e.2013-2014 rates and as per
the A.P Revised Standard data work will be carried out as per APDSS.
Dy.Executive Engineer Asst.Executive Engineer
PRI,Eluru PRI,Eluru
SPECIFICATION REPORT
Estimate Amount Rs. 7.50 Lakhs
The work"Construction of Goplamitra Bbuilding at T.Gokavaram",Est.Cost.Rs.7.50 lakhs
was sanctioned under NABARD RIDF XIX grant vide GORt.No.460 of AH,DD&Fisheries(AHIII) Dt.8.11.2013
m)Provision is made for internal concealed pipe line with CPVC along with all accessories
The estimate is prepared as per the current SSR,i.e.2013-2014 rates and as per
SPECIFICATION REPORT
Sl.
No.
Description of Item Length
(m)
Width
(m)
Thickne
ss (m)
Quantity Unit
1 2 3 4 5 6 7 8
1
For Columns 1 x 10 1.83 1.83 1.80 60.28
For steps to rooms 1 x 3 1.52 0.90 0.30 1.23
For steps to toilet 1 x 1 1.22 0.90 0.30 0.33
61.84 cum
2
For Columns 1 x 10 1.83 1.83 0.15 5.02
For steps to rooms 1 x 3 1.52 0.90 0.15 0.62
For steps to toilet 1 x 1 1.22 0.90 0.15 0.16
Basement filling:-
In toilet 1 x 1 2.82 1.52 0.45 1.93
Room 1 x 1 2.82 2.74 0.45 3.48
Hall 1 x 1 8.92 4.41 0.45 17.70
28.91 cum
3
For Columns 1 x 10 1.83 1.83 0.15 5.02
For steps to rooms 1 x 3 1.52 0.90 0.15 0.62
For steps to toilet 1 x 1 1.22 0.90 0.15 0.16
For Basement :-
In toilet 1 x 1 2.82 1.52 0.15 0.64
Room 1 x 1 2.82 2.74 0.15 1.16
Hall 1 x 1 8.92 4.41 0.15 5.90
13.50 cum
4
For Columns 1 x 10 1.83 1.83 0.35 11.72
11.72 cum
Filling with Sand in trenches, sides of foundations and basement complete for
finished item of work. (APSS NO. 309 & 310)(CSSR)
Earth work excavation and depositing on bank with initial lead of 10m and
initial lift of 2m in Ordinary Soils for Foundation.(APSS No. 308) (RSSR)
DETAILED CUM ABSTRACT ESTIMATE
Name of the Work : Construction of Gopalamitra building at T.Gokavaram
Estimate Amount Rs. 7.50 Lakhs
No
Plain Cement Concrete (1:4:8) prop using 40mm size HBG (SS5) metal for
finished item of work for Foundations and Flooring Bed (APSS No. 402)(RSSR)
Vibrated reinforced Cement Concrete M20 grade nominal mix using 400 kg. of
cement, 20mm size HBG (SS5) metal complete for finished item of work for
footing (APSS No. 402) (CSSR)
5
Building A/R 1 x 1 16.75 0.23 0.30 1.16
Deduct columns 1 x 10 0.23 0.23 0.30 -0.16
Cross wall 1 x 1 4.27 0.23 0.30 0.29
Toilet wall 1 x 1 2.82 0.23 0.23 0.15
1.44 cum
6
Columns 1 x 10 0.30 0.23 4.80 3.31
3.31 cum
7
Building A/R 1 x 1 16.75 0.23 0.30 1.16
Cross beams 1 x 3 4.27 0.23 0.30 0.88
2.04 cum
8
Roof slab 1 x 1 12.73 - 5.17 65.81
65.81 sqm
9
D 1 x 3 1.50 0.23 0.15 0.16
TD 1 x 1 1.30 0.23 0.15 0.04
W 1 x 7 1.60 0.23 0.15 0.39
W1 1 x 1 1.40 0.23 0.15 0.05
0.64 cum
10
D 1 x 3 1.35 ---- ---- 4.05
TD 1 x 1 1.05 ---- ---- 1.05
W 1 x 7 1.52 ---- ---- 10.64
W1 1 x 1 1.22 ---- ---- 1.22
16.96 rmt
Vibrated reinforced Cement Concrete M20 grade nominal mix using 400 kg. of
cement, 20mm size HBG (SS5) metal complete for finished item of work for
Columns (APSS No. 402) (CSSR)
Vibrated reinforced Cement Concrete M20 grade nominal mix using 400 kg. of
cement, 20mm size HBG (SS5) metal complete for finished item of work for
Roof slab of 110mm thick for Lintels (APSS No.402 & 403) (CSSR)
Vibrated reinforced Cement Concrete M20 grade nominal mix using 400 kg. of
cement, 20mm size HBG (SS5) metal complete for finished item of work but
excluding cost of steel and its fabrication charges for Sunshades (75mm thick
at fixed end 50mm thick at free end) (APSS No.402 & 403) (CSSR)
Vibrated reinforced Cement Concrete M20 grade nominal mix using 400 kg. of
cement, 20mm size HBG (SS5) metal complete for finished item of work for
Roof beams (APSS No. 402) (CSSR)
Vibrated reinforced Cement Concrete M20 grade nominal mix using 400 kg. of
cement, 20mm size HBG (SS5) metal complete for finished item of work for
Roof slab of 115mm thick (APSS No. 402) (CSSR)
Vibrated reinforced Cement Concrete M20 grade nominal mix using 400 kg. of
cement, 20mm size HBG (SS5) metal complete for finished item of work for
Plinth beams (APSS No. 402) (CSSR)
11
Building A/R 1 x 1 16.75 0.23 0.45 1.73
Deduct columns 1 x 10 0.23 0.23 0.45 -0.24
Cross wall 1 x 1 4.27 0.23 0.45 0.44
Toilet wall 1 x 1 2.82 0.23 0.45 0.29
Front steps:-
for step I 1 x 3 1.52 0.90 0.15 0.62
for step II 1 x 3 1.52 0.60 0.15 0.41
for step III 1 x 3 1.52 0.30 0.15 0.21
Toilet steps:-
for step I 1 x 1 1.22 0.90 0.15 0.16
for step II 1 x 1 1.22 0.60 0.15 0.11
for step III 1 x 1 1.22 0.30 0.15 0.05
3.78 cum
12
Building A/R 1 x 1 16.75 0.23 2.90 11.17
Deduct columns 1 x 10 0.23 0.23 2.90 -1.53
Deduct doors D 1 x 3 1.05 0.23 2.10 -1.52
Deduct door TD 1 x 1 0.75 0.23 2.10 -0.36
Deduct windows W 1 x 7 1.22 0.23 1.35 -2.65
---do--- W1 1 x 7 0.91 0.23 1.35 -1.98
Cross wall 1 x 1 4.27 0.11 2.90 1.36
Toilet wall 1 x 1 2.82 0.11 2.90 0.90
5.39 cum
13
Ceiling:-
Main Hall 1 x 1 8.92 4.27 ----- 38.09
Room 1 x 1 2.82 2.74 ----- 7.73
Toilet 1 x 1 2.82 1.52 ----- 4.29
Sun shade W 2 x 7 1.52 0.60 ----- 12.77
Sun shade W1 2 x 1 1.22 0.60 ----- 1.46
Sun shade D 2 x 3 1.35 0.60 ----- 4.86
Sun shadeT D 2 x 1 1.05 0.60 ----- 1.26
70.46 sqm
14
Ornamental Plastering with CM (1:3), 12 mm thick including cost and
conveyance of all materials and all labour charges etc.complete
Brick Masonry in superstructure with traditional bricks 23x11x7cms in CM (1:6)
prop: mixing cement mortar, constructing masonry, scaffolding charges, lift
charges, curing, etc., complete for finished item of work. (APSS No. 501 &
504).(CSSR) for basement
Brick Masonry in superstructure with traditional bricks 23x11x7cms in CM
(1:8) prop: mixing cement mortar, constructing masonry, scaffolding charges,
lift charges, curing, etc., complete for finished item of work. (APSS No. 501 &
504).(CSSR)
Providing impervious coat over RCC roof slab to required slopes with CM (1:3)
prop. 20mm thick (average) mixed with water proofing compound at 1Kg/bag of
cement, laid over roof slab when it is green, finished smooth with a floating coat
of neat cement and thread lining at regular intervals of 45cmx45cm with thread
lining, curing, lift charges, etc., complete for finished item of work (APSS No.
901 & 903).(CSSR)
Over RCC slab 1 x 1 12.73 5.17 ----- 65.81
65.81 sqm
15
Inside:-
Hall A/R 1 x 1 26.38 ----- 3.2 84.42
Deduct doors D 1 x 2 1.05 ----- 2.10 -4.41
Deduct Windows 1 x 6 1.22 ----- 1.35 -9.88
Room A/R 1 x 1 11.12 ----- 3.2 35.58
Deduct doors D 1 x 1 1.05 ----- 2.10 -2.21
Deduct Windows W 1 x 1 1.22 ----- 1.35 -1.65
----DO----W1 1 x 1 0.91 ----- 1.35 -1.23
Toilet A/R 1 x 1 8.68 ----- 3.2 27.78
Deduct doors TD 1 x 1 0.75 ----- 2.10 -1.58
Outside:-
Out side A/R 1 x 1 34.60 ----- 3.2 110.72
Deduct doors D 1 x 3 1.05 ----- 2.10 -6.62
Deduct doors TD 1 x 1 0.75 ----- 2.10 -1.58
Deduct Windows W 1 x 7 1.22 ----- 1.35 -11.53
----DO----W1 1 x 1 0.91 ----- 1.35 -1.23
Add for sills&sides of D 1 x 3 5.25 0.125 ----- 1.97
---DO----TD 1 x 1 4.95 0.125 ----- 0.62
----do----W 1 x 7 5.14 0.125 ----- 4.50
----do----W1 1 x 1 4.52 0.125 ----- 0.57
224.24 sqm
16
In toilet 1 x 1 2.82 1.52 ----- 4.29
Hall 1 x 1 8.92 4.41 ----- 39.34
skirting A/R 1 x 1 26.66 ----- 0.15 4.00
47.63 sqm
17
In toilet A/R 1 x 1 8.68 ----- 1.80 15.62
Deduct toilet door 1 x 1 0.75 ----- 1.80 -1.35
Plastering 12mm thick in CM(1:5) including cost and conveyance of all
materials and all labour charges etc.complete
Flooring with Edge-cut rectified ceramic tiles 7.3mm thick Ist quality, set over
base coat of cement mortar (1:8), 12 mm thick over CC bed already laid or
RCC roof slab, including neat cement slurry of honey like consistency spread @
3.3.kgs per sqm & jointed neatly with white cement paste to full depth mixed
with pigment of matching shade, including cost of all materials like cement,
sand water and tiles etc., complete, including seigniorage charges, etc.,
complete for finished item of work, but excluding the cost of conveyance of all
materials.
Dadooing with decorated coloured back ground glazed tiles of
200mmx300mm size ,7.3mm thick Ist quality, set over base coat of cement
mortar (1:8), 12 mm thick over CC bed already laid or RCC roof slab, including
neat cement slurry of honey like consistency spread @ 3.3.kgs per sqm &
jointed neatly with white cement paste to full depth mixed with pigment of
matching shade, including cost of all materials like cement, sand water and tiles
etc., complete, including seigniorage charges, etc., complete for finished item of
work, but excluding the cost of conveyance of all materials.
14.27 sqm
18
Out side A/R 1 x 1 34.60 ----- 0.75 25.95
Front steps 3 x 3 1.52 0.3 ----- 4.10
----do-- sides 3 x 3 0.60 ----- 0.15 0.81
Toilet steps 1 x 3 1.22 0.3 ----- 1.10
----do-- sides 1 x 3 0.60 ----- 0.15 0.27
32.23 sqm
19
D 3 x 2.25 1.05 ----- 2.10 14.88
TD 1 x 2.25 0.75 ----- 2.10 3.54
W 7 x 2.75 1.22 ----- 1.35 31.70
W1 1 x 2.75 0.91 ----- 1.35 3.38
53.50 sqm
20
Outside:-
Out side A/R 1 x 1 34.60 ----- 3.2 110.72
Deduct doors D 1 x 3 1.05 ----- 2.10 -6.62
Deduct doors TD 1 x 1 0.75 ----- 2.10 -1.58
Deduct Windows W 1 x 7 1.22 ----- 1.35 -11.53
----DO----W1 1 x 1 0.91 ----- 1.35 -1.23
Add for sills&sides of D 1 x 3 5.25 0.125 ----- 1.97
---DO----TD 1 x 1 4.95 0.125 ----- 0.62
----do----W 1 x 7 5.14 0.125 ----- 4.50
----do----W1 1 x 1 4.52 0.125 ----- 0.57
Basement&steps:-
Out side A/R 1 x 1 34.60 ----- 0.75 25.95
Front steps 3 x 3 1.52 0.3 ----- 4.10
----do-- sides 3 x 3 0.60 ----- 0.15 0.81
Toilet steps 1 x 3 1.22 0.3 ----- 1.10
----do-- sides 1 x 3 0.60 ----- 0.15 0.27
129.65 sqm
Plastering 20mm thick in CM(1:5) including cost and conveyance of all
materials and all labour charges etc.complete for basement
Painting to New wood work with two coats of ready mixed synthetic enamel
paint first quality all shades to give an even shade over base coat Primer with
Luppam finishing after thoroughly brushing the surface to remove all remains
including cost and conveyance of all materials to site, sales & other taxes, all
opetational, incidental and labour charges etc., complete for finished item of
work (3 coats) (APSS No. 1201 & 1212) in all floors.
Painting to new walls with 2 coats of water proof cement paint of apporved
brand and shade over a base coat of approved cement primer grade I making
making 3 coats in all to give an even shade after thourughly brushing the
surface to remove all dirt and remains of loose powdered materials, including
cost and conveyance of all materials to work site and all operational, incidental,
labour charges etc. complete for finished item of work as per SS 912 for
external walls
21
Inside:-
Hall A/R 1 x 1 26.38 ----- 3.2 84.42
Deduct doors D 1 x 2 1.05 ----- 2.10 -4.41
Deduct Windows 1 x 6 1.22 ----- 1.35 -9.88
Room A/R 1 x 1 11.12 ----- 3.2 35.58
Deduct doors D 1 x 1 1.05 ----- 2.10 -2.21
Deduct Windows W 1 x 1 1.22 ----- 1.35 -1.65
----DO----W1 1 x 1 0.91 ----- 1.35 -1.23
Toilet A/R 1 x 1 8.68 ----- 3.2 27.78
Deduct doors TD 1 x 1 0.75 ----- 2.10 -1.58
126.82 sqm
22
2.460
2.460 MT
23
Door D 1 x 3 ----- ----- ----- 3.00 No
24
TD 1 x 1 ----- ----- ----- 1.00 No
25
Windows 1 x 7 ----- ----- ----- 7.00 No
26
W1 1 x 3 ----- ----- ----- 3.00 No
Cost,supply and fixing of fully Panelled Salwood windows - Moulded panels
(Schedule Item No 306) Double shutter window of size 1.22x1.35m including
cost and conveyance of all materials and all labour charges etc.complete
Cost,supply and fixing of fully Panelled Salwood windows - Moulded panels
(Schedule Item No 306) Double shutter window of size 0.91x1.35 m including
cost and conveyance of all materials and all labour charges etc.complete
Flush type Doors with 35mm Thick Flush Shutters with Bondwood solied Block
Board Type Faced on Both the sides with Teak Plywood on both sides
(Schedule Item No. 301.) for door of size 1.05x2.1m
Cost,supply and fixing of fully Panelled Salwood Doors - Moulded panels
(Schedule Item No 306) Double shutter Door of size 0.75x2.10m including
cost and conveyance of all materials and all labour charges etc.complete
Providing high yield strength deformed (HYSD) steel TMT bars (Fe 415 grade
as per IS 1786-1985) of 8mm to 40mm diameters cutting, bending, to required
sizes and shapes placing in position with cover blocks of approved size and
binding wire of 20SWG, forming grills for reinforcement work as per approved
designs and drawings including Cost and Conveyance of bars from approved
sources to site of work with all taxes complete for finished item of work (APSS
No.126) in all floors (CSSR)
White washing two coats with whiting of approved quality to give an even shade
after thoroughly brushing the surface to remove all dirt and remains of loose
powdered materials including cost of all materials, labour charges and
incidental such as scaffolding, lift charges etc., complete for finished item of
work, but excluding conveyance charges of materials for internal walls
27
1 x 1 15.00 ----- ----- 15.00
15.000 RM
28
1 x 1 10.00 ----- ----- 10.00
10.000 RM
29
1 x 1 ----- ----- ----- 1.00
1.000 unit
30
1 x 2 ----- ----- ----- 2.00
2.000 unit
31
10.00 rmt
32
10.00 rmt
33
1.00 no
Prince/ Sudhakar make or equivalent quality PVC /SWR pipes & fittings ( as
per ISI standards) 4kg/cm2 110mm dia. double socket
S & F 12.7 mm brass bib cock Indian make heavy duty Seiko/ Senior/ Nice/ Senior/ Nice
or equivalent
S & F Gunmetal Gate (GM peet) valve as per IS - 778 Class - I, Indian make heavy type -
25 mm NB Size
Supply and fixing of CPVC pipes and fittings to meet the requirement of ASTM-
D 2846 and are produced in CTS(Copper tube sizes 1/2" to 2" SDR 11 and
SDR 13.5) pipes are made from identical CPVC compounds having the same
physical properties for hot and cold water (as per IS 15778-2007) Ashirvad/Ajay
Flowguard make 15.90mm OD pipe--SDR 13.5
Supply and fixing of CPVC pipes and fittings to meet the requirement of ASTM-
D 2846 and are produced in CTS(Copper tube sizes 1/2" to 2" SDR 11 and
SDR 13.5) pipes are made from identical CPVC compounds having the same
physical properties for hot and cold water (as per IS 15778-2007) Ashirvad/Ajay
Flowguard make 28.90mm OD pipe--SDR 13.5
Labour charges for laying, fixing and commissioning the PVC pipes including
couplers/ bends/ tees etc any diameter including fixing necessary fittings like
bends, plugs, couplers, junctions, tees, etc with solvent jointing as per standard
practice
Constructing 457.2 mm x 457.2 mm (1'6"x1'6") brick in CM 1:6 prop. Masonry.
Inspection chamber(Man hole) up to 914.4 mm (3'0") and fitted with light
weight 457.2 mm x 457.2 mm (1'6"x1'6") C.I frame and cover of 20 Kg.including
all materials and all labour charges complete
34
1.00 no
35
1.00 no
36
1.00 unit
37
2.00 unit
38
1.00 unit
39
1.00 unit
39
All in side rooms 25.00
25.00 rmt
40 LS
41 LS
42 Provision for insurance LS
43 Provision for unforeseen
items/electrical wiring
Supplying and Fixing best Indian make plastic seat and lid for European water
closets with rubber or plastic Buffers as per IS 2548-1996
Supplying & Fixing Indian make Flat Back Wash Hand Basin (HSW/Parryware/ Neycer)
1st quality conforming to IS:2556-Part-4:1972 with waste fittings like rubber plug, chain, 32
mm nominal size C.P. Fitting with parallel pipe thread conforming to IS:2963-1979 and fitted
with 15 mm nominal bore Chromium Plated Pillar Tap of 1st quality Indian make 400 grams
Seiko/ Senior/ Nice/ Esso or equivalent complete with standard CI brackets including
wooden block: 550 x 400 mm - Single C.P. Pillar cock
S & F angle stop cock 12.7 mm dia first quality Indian Make heavy duty Seiko/ Senior/
Nice or equivalent
Supply & fixing of PVC low level system parry ware, slim line with internal components &
short bend: 10 Litres capacity Single Flush
Supplying and Fixing European Water Closet of 1st quality conforming to
IS:2556-Part-2-1973 of Hindustan / Neycer or Parryware make white glazed
with 'S' trap
QC charges @ 0.5%
Supplying and Fixing of 25mm dia 1.5 mm thick PVC Conduit pipe concealed
in wall with all required accessories including chiselling the wall whereever
necessaty including masonary work for Light,fan and separate plug point wiht
T.W.Deep box including all labour charges etc & complete.
Supply of Polyethylene water storage tank double layer conforming to IS: 12701-1996 with
lid for 500 Litres(As per item No.973 of building SSR)
Provision for VAT @ 5.00%
Deputy Executive Engineer, Assistant Executive Engineer,
PRI Sub-Division, Eluru PRI, Eluru
Rate Amount
9 10
123.92 7663
1349.10 39002
3724.59 50282
6803.54 79737
DETAILED CUM ABSTRACT ESTIMATE
Name of the Work : Construction of Gopalamitra building at T.Gokavaram
Estimate Amount Rs. 7.50 Lakhs
8409.54 12110
7915.44 26200
7754.61 15819
887.74 58422
8053.44 5154
366.14 6210
3385.11 12796
3322.71 17909
108.56 7649
279.33 18383
93.58 20984
794.50 37842
749.34 10693
141.69 4567
103.43 5534
113.13 14667
34.18 4335
48102.00 118331
7259.84 21780
5706.09 5706
8102.82 56720
6475.72 19427
198.00 2970
132.00 1320
698.00 698
380.00 760
187.33 1873
65.00 650
3104.00 3104
1582.00 1582
430.00 430
1455.00 1455
443.00 886
1455.00 1455
3800.00 3800
51.20 1280
35009
3501
3501
7804
Total 750000
Assistant Executive Engineer,
Sl.
No.
Index-code Description Unit Quantity Rate Rs. Amount Rs.
1 2 3 4 5 6 7
B)CIVIL WORK:-
1 RBR- Excavation for Structures
FNDN-1
Ordinary soil
Manual Means
Upto 3 m depth
Unit = cum
Taking output = 10 cum
a) Labour
Mate day 0.00 320.00 0.00
Mazdoor (Unskilled) day 3.64 280.00 1019.20
b) Material
Sienorage charges 220.00
Rate per 10cum = (a+b+c) 1239.20
Rate per cum = (a+b+c)/10 123.92
2 RBR-FNDN-2
Sand filling
Unit = cum
a) Labour
Mate day 0.00 350.00 0.00
Mazdoor (Unskilled) day 0.31 280.00 86.80
b) Material
Sand cum 1.05 1162.19 1220.30
Sienorage charges for sand cum 1.05 40.00 42.00
Rate per cum = a+b+c+d 1349.10
3 RBR-FNDN-2
Gravel filling
Unit = cum
a) Labour
Mate day 0.00 350.00 0.00
Mazdoor (Unskilled) day 0.31 280.00 86.80
b) Material
Sand cum 1.05 273.44 287.11
Sienorage charges for sand cum 1.05 40.00 42.00
Rate per cum = a+b+c+d 415.91
4 BLD- Cement Mortar (1 : 3)
CSTN-1-4 Unit : 1cum
A. MATERIALS:
Cement kg. 480.00 5.20 2496.00
DATA SHEET
Name of the Work : Construction of Gopalamitra building at T.Gokavaram
Estimate Amount Rs. 7.50 Lakhs
Filling in foundation trenches with sand as per drawing and technical
specification Clause 305.3.9 MORD & 304 MORTH
Earthwork in excavation for structures as per drawing and technical
specifications Clause 305.1 including setting out, construction of shoring
and bracing, removal of stumps and other deleterious material and disposal
upto a lead of 50 m, dressing of sides and bottom and backfilling in trenches
with excavated suitable material as per Technical Specification 305 MORD /
304 MORTH
Note : Classifications of Earth Work Specification are as per 302.2.1(a) of
MORD and 301.2.1 of MORT&H
Filling in foundation trenches with gravel as per drawing and technical
specification Clause 305.3.9 MORD & 304 MORTH
Sl.
No.
Index-code Description Unit Quantity Rate Rs. Amount Rs.
Sand (including 5% wastage) cum 1.05 1382.19 1451.30
Seigniorage charges for Fine Sand cum 1.05 40.00 42.00
B. MACHINERY
- Nil -
C. LABOUR:
Man mazdoor for mixing mortar day 0.20 280.00 56.00
Grand Total 4045.30
5 BLD- Cement Mortar (1 : 5)
CSTN-1-6 Unit : 1cum
A. MATERIALS:
Cement kg. 288.00 5.20 1497.60
Sand (including 5% wastage) cum 1.05 1382.19 1451.30
Seigniorage charges for Fine Sand cum 1.05 40.00 42.00
B. MACHINERY
- Nil -
C. LABOUR:
Man mazdoor for mixing mortar day 0.20 280.00 56.00
Grand Total 3046.90
6 BLD- Cement Mortar (1 : 6)
CSTN-1-7 Unit : 1cum
A. MATERIALS:
Cement kg. 240.00 5.20 1248.00
Sand (including 5% wastage) cum 1.05 1382.19 1451.30
Seigniorage charges for Coarse Sand cum 1.05 40.00 42.00
B. MACHINERY
- Nil -
C. LABOUR:
Man mazdoor for mixing mortar day 0.20 280.00 56.00
Grand Total 2797.30
7 BLD- Cement Mortar (1 : 8)
CSTN-1-8 Unit : 1cum
A. MATERIALS:
Cement kg. 180.00 5.20 936.00
Sand (including 5% wastage) cum 1.05 1382.19 1451.30
Seigniorage charges for Coarse Sand cum 1.05 40.00 42.00
B. MACHINERY
- Nil -
C. LABOUR:
Man mazdoor for mixing mortar day 0.20 280.00 56.00
Grand Total 2485.30
8 BLD-CSTN-2-5
Unit = 1cum
A. MATERIALS:
Cement kg 162.00 5.20 842.40
Coarse aggregate 40 mm cum 0.90 1561.51 1405.36
Fine aggregate (Sand) cum 0.45 1262.19 567.99
Seigniorage charges for C.A cum 0.90 50.00 45.00
Seigniorage charges for F.A cum 0.45 40.00 18.00
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum)
capacity
hour 1.00 417.40 417.40
C. LABOUR:
Mason 1
st
class
day 0.10 350.00 35.00
Mazdoor (unskilled) day 1.39 280.00 389.20
Water Charges 1% of Labour 4.24
Rate per cum 3724.59
Plain Cement concrete (1:4:8) using 40 mm metal with Concrete mixture.
All work upto plinth level.
Sl.
No.
Index-code Description Unit Quantity Rate Rs. Amount Rs.
9 BLD-CSTN-2-11
Unit = 1cum
A. MATERIALS:
Cement kg 330.00 5.20 1716.00
Coarse aggregate 20 mm cum 0.90 2203.51 1983.16
Fine aggregate (Sand) cum 0.45 1262.19 567.99
Seigniorage charges for C.A cum 0.90 50.00 45.00
Seigniorage charges for F.A cum 0.45 40.00 18.00
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum)
capacity
hour 1.00 417.40 417.40
C. LABOUR:
Mason 1
st
class
day 0.10 350.00 35.00
Mazdoor (unskilled) day 1.39 280.00 389.20
Water Charges 1% of Labour 4.24
Rate per cum 5175.99
10 BLD- R.C.C. M-20 Nominal Mix
CSTN-2-13
FOUNDATIONS, PLINTH, PEDESTALS
(Below Plinth)
A. MATERIALS:
20mm HBG graded metal cum 0.900 2203.51 1983.16
Sand cum 0.450 1262.19 567.99
Seigniorage charges for C.A cum 0.90 50.00 45.00
Seigniorage charges for F.A cum 0.45 40.00 18.00
Cement Kgs 400.00 5.20 2080.00
B. LABOUR:
1st Class Mason day 0.133 350.00 46.55
2nd Class Mason day 0.267 320.00 85.44
Mazdoor (Both Men and Women) day 3.600 280.00 1008.00
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum)
capacity
hour 1.000 417.40 417.40
BASIC COST per 1 cum 6251.54
11 FOOTINGS
BASIC COST per 1 cum cum 1.00 6251.54 6251.54
Centering charges cum 1.00 552.00 552.00
Total 6803.54
12 PLINTH BEAMS
BASIC COST per 1 cum cum 1.00 6251.54 6251.54
Centering charges cum 1.00 2158.00 2158.00
Total 8409.54
Plain Cement concrete M20 nominal mix using 20 mm HBG metal with
Concrete mixture including cost and conveyance of all materials and all
labour charges etc.complete
RCC M- 20 Nominal mix (Cement:fine aggregate: coarse aggregate)
corresponding to Table 9 of IS 456 using 20mm size graded machine
crushed hard granite metal (coarse aggregate) from approved quarry
including cost and conveyance of all materials like cement, fine aggregate
(sand) coarse aggregate, water etc., to site and including Seigniorage
charges, sales & other taxes on all materials including all operational,
incidental and labour charges such as machine mixing, laying concrete,
curing etc.,complete but excluding cost of steel and its fabrication charges
for finished item of work, but excluding centering, shuttering.
Sl.
No.
Index-code Description Unit Quantity Rate Rs. Amount Rs.
13 Augoring and boring of holes in site for
Bored cast-in-situ R.C.C. Piles for building
foundations in loamy, clayey soils like Black
cotton soils and ordinary soils as per IS 2911 -
1980 as per approved designs including all
operations, incidental, labour charges, hire
charges of machinery, augur bore drill and
shell equipment, etc, complete including for all
depths and for finished item of work for piles of
450 mm dia for a depth of 4.5m including
under-reaming of two bulbs
A. MATERIALS :
Nil
B. LABOUR
Mazdoor day 4.418 280.00 1236.90
1236.90
14 Augoring and boring of holes in site for
Bored cast-in-situ R.C.C. Piles for building
foundations in loamy, clayey soils like Black
cotton soils and ordinary soils as per IS 2911 -
1980 as per approved designs including all
operations, incidental, labour charges, hire
charges of machinery, augur bore drill and
shell equipment, etc, complete including for all
depths and for finished item of work for piles of
300 mm dia for a depth of 3.5m including
under-reaming of two bulbs
A. MATERIALS :
Nil
B. LABOUR
Mazdoor day 2.961 250.00 740.25
740.25
15 Augoring and boring of holes in site for
Bored cast-in-situ R.C.C. Piles for building
foundations in loamy, clayey soils like Black
cotton soils and ordinary soils as per IS 2911 -
1980 as per approved designs including all
operations, incidental, labour charges, hire
charges of machinery, augur bore drill and
shell equipment, etc, complete including for all
depths and for finished item of work for piles of
230 mm dia for a depth of 2.5m including
under-reaming of one bulb
A. MATERIALS :
Nil
B. LABOUR
Mazdoor day 1.875 250.00 468.75
468.75
Sl.
No.
Index-code Description Unit Quantity Rate Rs. Amount Rs.
16 Supply and placing of the M20 nominal Mix
Concrete corresponding to IS 456 with 20mm
size graded machine crushed hard granite
metal (coarse aggregate) from approved
quarry including cost and conveyance of all
materials like cement, fine aggregate (sand)
coarse aggregate, water etc., to site and
including seigniorage charges, sales & other
taxes on all materials including all operational,
incidental and labour charges such as
machine mixing, pouring concrete , curing etc.,
complete but excluding cost of steel and its
fabrication charges for finished item of work
(APSS No. 402)with minimum cement content
as per IS code from standard suppliers
approved by the department including tremmy
pumping, laying concrete, curing etc. complete
but excluding cost of steel and its fabrication
charges for finished item of work for BORED
CAST-IN-SITU UNDER REAMED PILES
including Bore pile stem and under ream bulbs
Unit=Cum
A. MATERIALS:
20mm HBG graded metal cum 0.900 2203.51 1983.16
Sand cum 0.450 1262.19 567.99
Cement Kgs 400.00 5.20 2080.00
B. LABOUR:
1st Class Mason day 0.100 350.00 35.00
2nd Class Mason day 0.200 320.00 64.00
Mazdoor (Both Men and Women) day 3.450 280.00 966.00
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum)
capacity
hour 1.000 417.40 417.40
Water (including for curing) kl 1.200 104.00 124.80
BASIC COST per 1 cum 6238.35
17 DUR PILES---450mm dia
BASIC COST per 1 No---4.50m depth cum 1.360 6238.35 8484.16
Total 8484.16
18 DUR PILES---300mm dia
BASIC COST per 1 No---3.5m depth cum 0.438 6238.35 2732.40
Total 2732.40
19 SUR PILES---230mm dia
BASIC COST per 1 No---2.5m depth cum 0.147 6238.35 917.04
Total 917.04
20 BLD-CSTN-2-13 COLUMNS, LINTELS, WATER TANKS, RCC
WALLS IN BUILDINGS
A. MATERIALS:
20mm HBG graded metal cum 0.900 2203.51 1983.16
Sand cum 0.450 1262.19 567.99
Cement Kgs 400.000 5.20 2080.00
Seigniorage charges for C.A cum 0.90 50.00 45.00
Seigniorage charges for F.A cum 0.45 40.00 18.00
B. LABOUR:
1st Class Mason day 0.167 350.00 58.45
2nd Class Mason day 0.167 320.00 53.44
Mazdoor (Both Men and Women) day 4.700 280.00 1316.00
Sl.
No.
Index-code Description Unit Quantity Rate Rs. Amount Rs.
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum)
capacity
hour 1.000 417.40 417.40
BASIC COST per 1 cum 6539.44
21 COLUMNS
BASIC COST per 1 cum cum 1.00 6539.44 6539.44
Centering charges cum 1.00 1376.00 1376.00
Total 7915.44
22 LINTELS IN BUILDINGS
BASIC COST per 1 cum cum 1.00 6539.44 6539.44
Centering charges cum 1.00 1514.00 1514.00
Total 8053.44
23 RCC SLABS, BEAMS
A. MATERIALS:
20mm HBG graded metal cum 0.900 2203.51 1983.16
Sand cum 0.450 1262.19 567.99
Seigniorage charges for C.A cum 0.90 50.00 45.00
Seigniorage charges for F.A cum 0.45 40.00 18.00
Cement Kgs 400.000 5.20 2080.00
B. LABOUR:
1st Class Mason day 0.067 350.00 23.45
2nd Class Mason day 0.133 320.00 42.56
Mazdoor (Both Men and Women) day 2.500 280.00 700.00
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum)
capacity
hour 0.267 417.40 111.45
BASIC COST per 1 cum 5571.61
24 BEAMS
BASIC COST per 1 cum cum 1.00 5571.61 5571.61
Centering charges cum 1.00 2183.00 2183.00
Total 7754.61
25 RCC SLABS 115mm thick
BASIC COST per 1 sqm cum 0.115 5571.61 640.74
Centering charges sqm 1.00 247.00 247.00
Total 887.74
26 SUNSHADES
BASIC COST per 1 rm cum 0.0375 5571.61 208.94
Centering charges 1 rm sqm 0.60 262.00 157.20
Total 366.14
27 BLD-CSTN-2-18
Unit = t
(a) Material
HYSD bars including 5 per cent for overlaps
and wastage
t 1.05 43000.00 45150.00
Binding wire kg 6.00 70.00 420.00
(b) Labour for cutting, bending, shifting to
site, tying and placing in position
Blacksmith / Bar bender day 2.00 370.00 740.00
Mazdoor (Unskilled) day 6.40 280.00 1792.00
Sundries on Material 0.00
Rate per t = a+b 48102.00
Supplying, fitting and placing HYSD bar reinforcement in foundation
complete as per drawings and technical specifications for Bars below 36
mm dia including over laps and wastage, where they are not welded
Sl.
No.
Index-code Description Unit Quantity Rate Rs. Amount Rs.
28 BLD-CSTN-3-1
Unit = 1cum
A. MATERIALS:
Cement kg 36.00 5.20 187.20
Bricks traditional size 23 x 11 x 7 cms 2nd Nos 512.00 4020.84 2058.67
Fine aggregate (Sand) cum 0.20 1382.19 276.44
Seigniorage charges for F.A cum 0.20 40.00 8.00
B. LABOUR:
Mason 1
st
class
day 0.24 350.00 84.00
Mason 2
nd
class
day 0.56 320.00 179.20
Mazdoor (unskilled) day 1.89 280.00 529.20
Total 3322.71
29 BLD-CSTN-3-1
Unit = 1cum
A. MATERIALS:
Cement kg 48.00 5.20 249.60
Bricks traditional size 23 x 11 x 7 cms 2nd
class
Nos 512.00 4020.84 2058.67
Fine aggregate (Sand) cum 0.20 1382.19 276.44
Seigniorage charges for F.A cum 0.20 40.00 8.00
B. LABOUR:
Mason 1
st
class
day 0.24 350.00 84.00
Mason 2
nd
class
day 0.56 320.00 179.20
Mazdoor (unskilled) day 1.89 280.00 529.20
C. SCAFOLDING
Access Scafolding charges per sqm
(1cum/0.23m thick = 4.35sqm)
sqm 4.35 0.00 0.00
Total 3385.11
Labour charges for country wood wrought
and put up in large scantling of over 3
metres in length (Schedule Item No 288)
Unit = 1 cum
Labour :
Carpenter day 17.700 350.00 6195.00
Man Mazdoor day 8.800 280.00 2464.00
Sundries including nails, screws etc., LS
Cost per cum 8659.00
30 BLD-CSTN-11-21 Windows Panelled (Schedule Item No. 306)
900 x 1200 mm(Double Shutter)
Sal wood cum 0.056 56634.00 3171.50
Labour, wrought and putup in position frame &
shutters
cum 0.056 8659.00 484.90
Top Tower bolts 100mm long(Aluminium) Nos 2 76.00 152.00
Bottom Tower bolts 100mm long(Aluminium) Nos 2 76.00 152.00
Butt hings with screws 75mm long (Aluminium) Nos 6 89.00 534.00
Door handle 75mm long(Aluminium) Nos 2 60.00 120.00
16mm dia MS bars Kgs 14.50 48.00 696.00
Deluxe window stay Aluminium Nos 3 116.00 348.00
Sundries for hold fasts etc. 180
Total for each window 5838.40
31 BLD-CSTN-11-21 Windows Panelled (Schedule Item No. 306)
Brick Masonry in CM (1:8) with Bricks traditional size 23 x 11 x 7 cms 2nd
Class
Brick Masonry in CM (1:6) with Bricks traditional size 23 x 11 x 7 cms 2nd
Class for Basement
Sl.
No.
Index-code Description Unit Quantity Rate Rs. Amount Rs.
1200 x 1200 mm(Double Shutter)
Sal wood cum 0.081 56634.00 4587.35
Labour, wrought and putup in position frame &
shutters
cum 0.081 8659.00 701.38
Top Tower bolts 100mm long(Aluminium) Nos 2 76.00 152.00
Bottom Tower bolts 100mm long(Aluminium) Nos 2 76.00 152.00
Butt hings with screws 75mm long (Aluminium) Nos 6 89.00 534.00
Door handle 75mm long(Aluminium) Nos 2 60.00 120.00
16mm dia MS bars Kgs 14.50 48.00 696.00
Deluxe window stay Aluminium Nos 2 116.00 232.00
Sundries for hold fasts etc. 180
Total for each window 7354.73
32 For Double shutter window of size 1350mm
x 1200mm,the Area =
1.620
8102.82
Rate = 8102.82
33 For double shutter window of size 910mm x
1350mm,the Area =
1.229
6475.72
Rate = 6475.72
34
BLD-CSTN-11-16
Flush type Doors with 35mm Thick Flush
Shutters with Bondwood solied Block Board
Type Faced on Both the sides with Teak
Plywood on both sides (Schedule Item No.
301.)
Single Shutter :
i 900 x 2000 mm
Sal wood cum 0.035 56634.00 1982.19
Flush Shutter 35mm thick (Vide relevant sqm 1.530 1206.00 1845.18
Labour, wrought and putup in position frame & cum 0.035 8659.00 303.07
Top Tower bolts 150mm long(Aluminium) Nos 1 92.00 92.00
Bottom Tower bolts 150mm long(Aluminium) Nos 1 92.00 92.00
Butt hings with screws 150mm long Nos 3 219.00 657.00
Aluminium Aldrop 250mm long Nos 1 314.00 314.00
Aluminium Door handle 125mm long Nos 1 101.00 101.00
Door closer automatic hyper brand IS 3564 Nos 1 766.00 766.00
Sundries for hold fasts etc. 178.05
Total for each door 6330.49
For Single door of size 900mm x 2100mm 1.890
6537.01
Rate = 6537.01
For Single door of size 1.05mm x 2100mm 2.205
7259.84
Rate = 7259.84
35 BLD-CSTN-11-16 Flush type Doors with 35mm Thick Flush
Shutters with Bondwood solied Block Board
Type Faced on one side with commercial
Plywood and teak ply on the other side fitted
with 1.5mm thick "Rajasri"PVC door cladding
to flush door shutters.It should be pasted to
new shutters with FEVICOL SOR
998.(Schedule Item No. 301.)(Toilet Doors)
Single Shutter :
i 900 x 2000 mm
Sal wood cum 0.035 56634.00 1982.19
Sl.
No.
Index-code Description Unit Quantity Rate Rs. Amount Rs.
Flush Shutter 35mm thick (Vide relevant sqm 1.530 1206.00 1845.18
Labour, wrought and putup in position frame & cum 0.035 8659.00 303.07
Top Tower bolts 150mm long(Aluminium) Nos 1 92.00 92.00
Bottom Tower bolts 150mm long(Aluminium) Nos 1 92.00 92.00
Butt hings with screws 150mm long Nos 3 219.00 657.00
Aluminium Aldrop 250mm long Nos 1 314.00 314.00
Aluminium Door handle 125mm long Nos 1 101.00 101.00
Providing and fixing 1.5mm thick "Rajasri"PVC
door cladding to flush door shutters.It should
be pasted to new shutters with FEVICOL SOR
998.
sqm 1.530 430.00 657.90
Sundries for hold fasts etc. 178.05
Total for each door 6222.39
For Single door of size 750mm x 2100mm 1.575
5706.09
Rate = 5706.09
36 BLD-CSTN-6-1
Unit = 10 sqm
A. MATERIALS:
Cement Mortor (1:3) cum 0.150 4045.30 606.80
B. LABOUR: 0.00
Mason 1
st
class
day 0.60 350.00 210.00
Mazdoor (unskilled) day 0.96 280.00 268.80
Ornamental Plastering with CM (1:3), 12 mm thick including cost and
conveyance of all materials and all labour charges etc.complete
Sl.
No.
Index-code Description Unit Quantity Rate Rs. Amount Rs.
C. SCAFOLDING
Access Scafolding charges sqm 10.00 0.00 0.00
Total per 10 sqm 1085.60
Total per 1 sqm 108.56
37 BLD-CSTN-6-1
Unit = 10 sqm
A. MATERIALS:
Cement Mortor (1:3) cum 0.070 4045.30 283.17
B. LABOUR: 0.00
Mason 1
st
class
day 0.30 350.00 105.00
Mazdoor (unskilled) day 0.48 280.00 134.40
C. SCAFOLDING
Access Scafolding charges sqm 10.00 0.00 0.00
Total per 10 sqm 522.57
Total per 1 sqm 52.26
45 BLD-CSTN-7-6 Flooring with Edge-cut rectified ceramic
tiles 7.3mm thick Ist quality, set over base
coat of cement mortar (1:8), 12 mm thick over
CC bed already laid or RCC roof slab,
including neat cement slurry of honey like
consistency spread @ 3.3.kgs per sqm &
jointed neatly with white cement paste to full
depth mixed with pigment of matching shade,
including cost of all materials like cement,
sand water and tiles etc., complete, including
seigniorage charges, etc., complete for
finished item of work, but excluding the cost of
conveyance of all materials.
Unit = 10 sqm
A. MATERIALS:
Ceramic tiles(Edge cut recified) sqm 10.10 538.00 5433.80
Cement for CM (1:8) for base coat kg. 21.60 5.20 112.32
Cement for slurry kg. 33.00 5.20 171.60
White cement kg. 2.00 30.00 60.00
Sand for CM (1:8) cum 0.12 1382.19 165.86
Seigniorage charges of sand cum 0.12 40.00 4.80
B. LABOUR
Mason 1
st
class
day 0.96 350 336.00
Mason 2
nd
class
day 2.24 320 716.80
Mazdoor (unskiled) day 3.30 280 924.00
Add water charges 1% 1.00% 19.77
Rate for 10 Sqm 7944.95
Basic Rate for 1 Sqm 794.50
Floor Plastering with CM (1:3), 7 mm thick including cost and conveyance
of all materials and all labour charges etc.complete
Sl.
No.
Index-code Description Unit Quantity Rate Rs. Amount Rs.
47 BLD-CSTN-7-6 Dadooing with decorated coloured back
ground glazed tiles of 200mmx300mm size
,7.3mmthick Ist quality, set over base coat of
cement mortar (1:8), 12 mm thick over CC bed
already laid or RCC roof slab, including neat
cement slurry of honey like consistency spread
@ 3.3.kgs per sqm & jointed neatly with white
cement paste to full depth mixed with pigment
of matching shade, including cost of all
materials like cement, sand water and tiles
etc., complete, including seigniorage charges,
etc., complete for finished item of work, but
excluding the cost of conveyance of all
materials.
Unit = 10 sqm
A. MATERIALS:
Decorated screen printed coloured back
ground glazed tiles
sqm 10.10 612.00 6181.20
Cement for CM (1:3) for base coat kg. 57.00 5.20 296.40
Cement for slurry kg. 33.00 5.20 171.60
White cement kg. 6.00 30.00 180.00
Sand for CM (1:8) cum 0.12 1382.19 165.86
Seigniorage charges of sand cum 0.12 40.00 4.80
B. LABOUR
Mason 1
st
class
day 0.77 350 269.50
Mazdoor (unskiled) day 0.80 280 224.00
Rate for 10 Sqm 7493.36
Basic Rate for 1 Sqm 749.34
38 BLD-CSTN-6-3 Plastering with CM (1:5), 12 mm thick
including cost and conveyance of all materials
and all labour charges etc.complete
Unit = 10 sqm
A. MATERIALS:
Cement Mortor (1:5) cum 0.150 3046.90 457.04
B. LABOUR:
Mason 1
st
class
day 0.60 350.00 210.00
Mazdoor (unskilled) day 0.96 280.00 268.80
C. SCAFOLDING
Access Scafolding charges sqm 10.00 0.00 0.00
Grand Total 935.84
Total per 1 sqm 93.58
39 BLD-CSTN-6-3 Plastering with CM (1:5), 20 mm thick
including cost and conveyance of all materials
and all labour charges etc.complete
Unit = 10 sqm
A. MATERIALS:
Cement Mortor (1:5) cum 0.21 3046.90 639.85
B. LABOUR:
Mason 2
nd
class
day 0.940 350.00 329.00
Mazdoor (unskiled) day 1.60 280.00 448.00
C. SCAFOLDING
Access Scafolding charges sqm 10.00 0.00 0.00
Grand Total 1416.85
Total per 1 sqm 141.69
Sl.
No.
Index-code Description Unit Quantity Rate Rs. Amount Rs.
40 BLD-CSTN-8-25
Unit = 10 sqm
A. MATERIALS:
Cement Mortar 1:3 cum 0.21 4045.30 849.51
Water proof compound Lit 2.00 92.00 184.00
B. LABOUR
Mason 1
st
class
day 0.660 350.00 231.00
Mason 2
nd
class
day 1.540 320.00 492.80
Mazdoor (unskiled) day 3.70 280.00 1036.00
Total per 10 sqm 2793.31
Total per 1 sqm 279.33
41 BLD-CSTN-9-5
Unit: 10 sqm
A. MATERIALS :
Water based cement primer Gr-I cum /
kg
1.20 134.00 160.80
Paint grade white lime for wash cum /
kg
0.80 20.60 16.48
Gum, conjee water, or prickly pear juice
including necessary fire wood
1.55
B. LABOUR
Brick Layers / Painter day 0.063 400.00 25.20
2nd class painter day 0.147 320.00 47.04
Mazdoor (unskilled) day 0.32 280.00 89.60
Sundries including brushes, ladders, etc., 1.00% 1.14
Total cost for 10 sqm 341.81
Total per 1 sqm 34.18
42 BLD-CSTN-10-5
Unit: 10 sqm
Water based cement primer Gr-I kg 1.00 134.00 134.00
Ist class painter day 0.21 400.00 84.00
2nd class painter day 0.49 320.00 156.80
Cost of water proof cement Paint of approved
quality
kg 3.50 47.00 164.50
B. LABOUR
1st class painter day 0.15 400.00 60.00
2nd class painter day 0.35 320.00 112.00
Mazdoor (unskilled) day 1.50 280.00 420.00
Total cost 1131.30
Total per 1 sqm 113.13
43 BLD-CSTN-10-6 Painting, Priming Coat on New Wood Work
Unit: 10 sqm
Painting to new walls with 2 coats of water proof cement paint of apporved
brand and shade over a base coat of approved cement primer grade I
making making 3 coats in all to give an even shade after thourughly
brushing the surface to remove all dirt and remains of loose powdered
materials, including cost and conveyance of all materials to work site and all
operational, incidental, labour charges etc. complete for finished item of
work as per SS 912 for internal walls
White washing two coats with whiting of approved quality to give an even
shade after thoroughly brushing the surface to remove all dirt and remains
of loose powdered materials including cost of all materials, labour charges
and incidental such as scaffolding, lift charges etc., complete for finished
item of work, but excluding conveyance charges of materials
Providing impervious coat to exposed RCC roof slab surface with CM(1:3),
20mm thick with 1kg of water proof compound per bag of cement laid over
roof when it is green including cost of all materials, seigniorage charges,
excluding conveyance charges of materials and including all operational,
incidental and labour charges for mixing mortar, laying, rendering smooth
and thread lining, curing, rounding off junctions of wall and slab etc,,
complete for finished item of work
Sl.
No.
Index-code Description Unit Quantity Rate Rs. Amount Rs.
A. MATERIALS :
Wood Primer L 0.700 135.00 94.50
B. LABOUR
Painter--1st Class day 0.210 400.00 84.00
Painter--2nd Class day 0.490 320.00 156.80
Sundries including brushes, soap, putty etc., 1.000% 3.35
Total cost for 10 sqm 338.65
44 BLD-CSTN-10-7 Painting, Priming Coat on New Iron Work
Unit: 10 sqm
A. MATERIALS :
Red Oxide Primer L 0.70 121.00 84.70
B. LABOUR
Painter--1st Class day 0.210 400.00 84.00
Painter--2nd Class day 0.490 320.00 156.80
Sundries including brushes, soap, putty etc., 1.000% 3.26
Total cost for 10 sqm 328.76
45 BLD-CSTN-10-12 Painting with Synthetic Enamel paints -
Two Coats - for New Wood Work
A. MATERIALS :
Synthetic Enamel paint (at 20 sqm / litre as per
British Paints (I) Ltd. Gr-I
L 1.200 230.00 276.00
B. LABOUR
Painter--1st Class day 0.360 400.00 144.00
Painter--2nd Class day 0.840 320.00 268.80
Sundries including brushes, soap, putty etc., 6.89
Total cost for 10 sqm 695.69
46 BLD-CSTN-10-12 Painting with Synthetic Enamel paints -
Two Coats - For New Iron Work
A. MATERIALS :
Synthetic Enamel paint (at 20 sqm / litre as per
British Paints (I) Ltd.
L 1.100 230.00 253.00
B. LABOUR
Painter--1st Class day 0.330 400.00 132.00
Painter--2nd Class day 0.770 320.00 246.40
Sundries including brushes, soap, putty etc., 6.31
Total cost for 10 sqm 637.71
47 BLD-CSTN-10-
6&12
Painting with Synthetic enamil paint Gr-I
two coats over a primary coat of wood primer
for new wood work including cost and
conveyance of all materlas and all labour
charges etc.complete
BLD-CSTN-10-6 338.65
BLD-CSTN-10-12 695.69
Total cost for 10 sqm 1034.34
48 BLD-CSTN-10-
7&12
Painting with Synthetic enamil paint Gr-I
two coats over a primary coat of Red oxide
primer for new iron work including cost and
conveyance of all materlas and all labour
charges etc.complete
BLD-CSTN-10-7 328.76
BLD-CSTN-10-12 637.71
Total cost for 10 sqm 966.47
Sl.
No.
Index-code Description Unit Quantity Rate Rs. Amount Rs.
B)ELECTRICAL WORK:-
49 BLD-ELEC-1-4 P.V.C. Conduit (Concealed)
(b) Supply and Fixing of 25mm dia 1.5mm thick
PVC pipe (ISI MARK) concealed in wall with all
required accessories including masonary work
and labour charges etc., complete.in slab
Taking Output = 100 M
a) Material
25mm dia 1.5mm thick PVC pipe 100 M 1
2420.00 2420.00
U' Links 100
Nos
2
40.00 80.00
25mm dia 1,2,3 & 4 way deep Junction Box Each 12 24.00 288.00
25mm PVC bends Each 12 6.00 72.00
Cement kg 50 5.20 260.00
b) Labour charges :
Skilled Electrician day 2 400.00 800.00
Semi skilled Electrician day 2 320.00 640.00
Helpers day 2 280.00 560.00
Sundries
C) Cost for 100 RM 5120.00
Rate per Metre = C/100 51.20
Deputy Executive Engineer, Assistant Executive Engineer,
PRI Sub-Division, Eluru PRI, Eluru
Sl.
No.
Description of Material Unit
Name of the
Quarry
Lead in
KM
Conveyanc
e charges
Initial Cost
Blasting
charges
Machine
crushing
charges
Loading&
Unloading
charges
Total
Amount
1 2 3 4 5 6 7 8 9 12
1 Coarse Sand for Concrete 1.00 Cum Godavari 92.00 877.19 385.00 0.00 0.00 0.00 1262.19
2 Coarse Sand for filling 1.00 Cum Godavari 92.00 877.19 285.00 0.00 0.00 0.00 1162.19
3 Coarse Sand for Mortor 1.00 Cum Godavari 92.00 877.19 505.00 0.00 0.00 0.00 1382.19
3 Aggregates 10mm nominal size 1.00 Cum I.Pangidi 95.00 903.51 656.00 70.00 164.00 0.00 1793.51
4 Aggregates 20mm nominal size 1.00 Cum I.Pangidi 95.00 903.51 984.00 70.00 246.00 0.00 2203.51
5 Aggregates 40mm nominal size 1.00 Cum I.Pangidi 95.00 903.51 588.00 70.00 0.00 0.00 1561.51
6 Gravel 1.00 Cum Vegiwada 15.00 175.44 98.00 0.00 0.00 0.00 273.44
7 Bricks 1000 Nos. Munduru 12.00 230.44 3707.00 0.00 0.00 83.40 4020.84
8 Steel 1.00 MT 43000.00 0.00 0.00 0.00 43000.00
9 Cement 1.00 MT 5200.00 0.00 0.00 0.00 5200.00
1.Certified that the above leads are correct to the best of my knowledge
LEAD STATEMENT
Name of the Work : Construction of Gopalamitra building at T.Gokavaram
Estimate Amount Rs. 7.50 Lakhs
Deputy Executive Engineer, Assistant Executive Engineer,
PRI Sub-Division, Eluru PRI, Eluru