GOVERNMENT OF ANDHRA PRADESH

PANCHAYATRAJ ENGINEERING DEPARTMENT

DETAILED ESTIMATE

Name of the Work : Dismantling of ZP Godown

Auction Amount Rs. 17,746/-

DISTRICT : WEST GODAVARI

CIRCLE : ELURU

DIVISION : ELURU

SUB-DIVISION : ELURU

MANDAL : ELURU
ADESH

RTMENT

P Godown
 SPECIFICATION REPORT

Name of the Work : Dismantling of ZP Godown

Est.Cost.Rs.17,746/-

It is proposed to construct DPRC building in place of the damaged ZP Godown.Proposals for allotment of the
above site for construction of DPRC building were already approved by the Commissioner,Panchayat Raj.

After inspection of the existing building,spalling of concrete of slab and beams is observed along with damage
of foundation.The existing rolling shutters,other fixtures and reinforcing steel is having only scrap value.

Accordingly,an estimate is prepared duly accounting for the cost involved in dismantling and the valuation of
useful material.

The detailed estimate is prepared with the SSR for the year 2014-15

Asst.Executive Engineer Deputy Executive Engineer,

PR,Eluru PRI Sub-Division, Eluru
s for allotment of the

d along with damage

and the valuation of

 GENERAL ABSTRACT

Name of the Work : Dismantling of ZP Godown

Est.Cost. :- Rs.17,746/-

S.No Description of item Amount

in Rs.
1 2 4

1 Dismantling of damaged AC Sheet roofed shed -126912.00

in ZP High School of Pedapadu
2 Valuation of useful materials stacked after 144658.00
dismantling
17746.00

Asst.Exe.Engineer Deputy Executive Engineer,

PR,Eluru PRI Sub-Division, Eluru
 Valuation of useful materials stacked after dismantling

a)Valuation of removed rolling shutter of size 2.30x2.10m:-

The rolling shutter is partially rusted and they are not useful for reuse in As -is condition. It has to auctioned as
scrap.The approximate weight of the shutter including accessories is 100Kg.

Item No L B D Quantity Rate Per

in cum

Rolling shutter 2 2.3 2.1 100 20 1kg

b)Valuation of Reinforcing Iron as scrap:-

It is presumed that reinforcing steel of 80kg/cum was consumed for the building

Item No L B D Quantity Rate Per

in cum

Slab 1 26.00 8.10 0.135 28.43

Beams 6 7.50 0.30 0.60 8.1
36.53 2500 1cum

c)Valuation of dismantled concrete & brick work as scrap:-

Item No L B D Quantity Rate Per

in cum

Brick work for 30.11

Parapet wall
Brick work for 82.36
super structure
RCC Beams 36.53
&slab
PCC for basement 32.33
Stone masonry 46.40
Material from 101.15
basement
328.88 150.00 1cum

Note:-No other material is useful for reuse

ABSTRACT:-

S.No Description of No Value of Total

item each

1 Rolling shutters 2 2000 4000

 2 Iron as scrap 91325
3 Scrap 49333

TOTAL 144658

Deputy Executive Engineer, Assistant Executive Engineer,

PRI Sub-Division, Eluru PRI, Eluru
to auctioned as

Amount

4000

Amount

91325

Amount

49333
xecutive Engineer,
 DETAILED CUM ABSTRACT ESTIMATE

Name of the Work : Dismantling of ZP Godown

Estimate Amount Rs. 9.80 Lakhs

Sl. Description of Item No Length Width Thickne Quantity Unit Rate Amount
No. (m) (m) ss (m)

1 2 3 4 5 6 7 8 9 10

A)Dismantling:-

1 Demolition including stacking of serviceable materials and disposal of

unserviceable materials within 100 metres lead for brick masonry
Parapet wall
Godown A/R 1 x 1 64.44 0.34 0.60 13.15
Basement
Basement A/R 1 x 1 64.44 0.34 0.70 15.34
Middle wall 1 x 1 6.82 0.34 0.70 1.62
30.11 cum 336.00 10117

2 Demolition including stacking of serviceable materials and disposal of

unserviceable materials within 100 metres lead for Brick Masonry
Super structure
Godown A/R 1 x 1 64.44 0.34 3.60 78.87
Deduct Rolling shutters 1 x 2 2.30 0.34 2.10 -3.28
---do--- windows 1 x 1 1.80 0.34 1.35 -0.83
Deduct door 1 x 1 1.05 0.34 2.10 -0.75
Inner wall 1 x 1 6.82 0.34 3.60 8.35
82.36 cum 336.00 27673

3 Demolition including stacking of serviceable materials and disposal of

unserviceable materials within 100 metres lead for RCC slab&beams including
cutting of reinforcement
Slab 1 x 1 26.00 8.10 0.135 28.43
Beams 1 x 6 7.50 0.30 0.60 8.10
36.53 cum 2012.93 73532

4 Demolishing and disposal of unserviceable materials within 100 metres lead

for stone masonry
PCC for basement 1 x 1 64.44 1.20 0.600 46.40
46.40 cum 336.00 15590

Total 126912

Deputy Executive Engineer, Assistant Executive Engineer,

PRI Sub-Division, Eluru PRI, Eluru
 SUPPLIMENTARY DATA SHEET

Name of the Work : Dismantling of ZP Godown

Estimate Amount Rs. 9.80 Lakhs

Sl. Index-code Description Unit Quantity Rate Rs. Amount Rs.

No.
1 2 3 4 5 6 7

B)DISMANTLING:-
1 BLD-CSTN-12 DISMANTLING & DEMOLITION
BLD-CSTN-12-1 Demolishing and disposal of unserviceable
materials within 100 metres lead

Unreinforced cement concrete more than 15

cm thicknes
Details of cost for 1 cu.m.
Labour :-
Mazdoor (unskilled) day 4.880 295.00 1439.60
Sundries
Add for water charges @ 1 % 14.40
Add MBA@25% 363.50
Cost per cu m 1817.50

2 Demolition including stacking of serviceable

materials and disposal of unserviceable materials
BLD-CSTN-12-2(ii) within 100 metres lead for brick masonry

Labour :-
Mazdoor (unskilled) day 4.090 295.00 1206.55
Sundries
Add for water charges @ 1 % 12.07
Add MBA@25% 304.65
1523.27

3 Demolition including stacking of serviceable

BLD-CSTN-12-2 materials and disposal of unserviceable
materials within 100 metres lead
R.C.C. work
Details of cost for 1 cu.m.
Labour :-
Mazdoor (unskilled) day 4.320 295.00 1274.40
Sundries
For Cutting of bars:-
Blacksmith 2nd class day 0.500 345.00 172.50
Mazdoor (Male) day 0.500 295.00 147.50
Add for water charges @ 1 % 15.94
Add MBA@25% 402.59
Cost per cu m 2012.93

Deputy Executive Engineer, Assistant Executive Engineer,

PRI Sub-Division, Eluru PRI, Eluru
Sl. Index-code Description Unit Quantity Rate Rs. Amount Rs.
No.

11 BLD-ELEC-1-3 P.V.C. Conduit (Surface)

(b) Supply and Fixing of 25mm dia 1.5mm thick
PVC pipe (ISI MARK) surface with all required
accessories including masonary work and
labour charges etc., complete.over walls

Taking Output = 100 M

a) Material
25mm dia 1.5mm thick PVC pipe 100 1
M 2420.00 2420.00
Rawl Plugs 100 2
Nos 25.00 50.00
35mm Screws 100 2
Nos 87.00 174.00
Chromium Plated saddles with base----25mm Each 200
2.00 400.00

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 25 5.80 145.00
b) Labour charges :
Skilled Electrician day 2 400.00 800.00
Semi skilled Electrician day 2 320.00 640.00
Sl. Index-code Description Unit Quantity Rate Rs. Amount Rs.
No.
Helpers day 2 280.00 560.00
Add MA@25% 500.00
Sundries
Add contractor's profit @14% 846.86
C) Cost for 100 RM 6895.86
Rate per Metre = C/100 68.96

89 Supply of 1200 mm (48") sweep 230V, A.C 50

Bldngs_Elec-9-7-2 Hz.Ceiling fan with 3 Blades and double ball
bearings with all standard accessories.
a) Material
1200 mm (48") Ceiling Fan of Cromption make each 1 1600.00
1600.00
Transportation Charges on Unit Cost 1% 16.00
Add contractor's profit @14% 226.24
Rate per Each 1842.24

92 Supply and erecting electronic type regulator

Bldngs_Elec-9-7-26for ceiling fans 900/1200/1400mm sweep
complete erected on existing board.
a) Material
Module Modular type Electronic step type Fan M 1 375.00
375.00
b) Labour charges.
Semi skilled Electrician day 0.1 280.00 28.00
Add MA@25% 7.00
Add contractor's profit @14% 57.40
Rate per Each 467.40

93 Labour charges for Fixing of Ceiling fan and

regulator including transportation and giving
Bldngs_Elec-9-7-35connections with twin core wire etc., complete.

a) Material
23/0060 Twin Core wire M 1 39.90 39.90
Unforseen item works, such as painting to LS
down rod, screws etc.,
b) Labour charges.
Skilled Electrician day 0.125 400.00 50.00
Helper day 0.125 320.00 40.00
Add MA@25% 10.00
Add contractor's profit @14% 19.59
Rate per Each 159.49

88 Fixing of 40W tube light luminaire on wall /

Ceiling with / TW round blocks with all
BLD-ELEC-7-9-3 accessories including giving connections and
all labour charges etc., complete.
a) Material
23/0060 twin core flexible copper cable M 1 39.90 39.90
screws with rawal plugs each 2 15.00 30.00
T.W round blocks each 2 6.00 12.00
Cement and sand etc., LS
b) Labour charges
Skilled Electrician/carpenter day 0.1 400.00 40.00
Semi skilled Electrician / Helper day 0.1 280.00 28.00
Add MA@25% 17.00
Add contractor's profit @14% 23.37
Rate per each 190.27
Note : Labour Charges considered for 10 fixtures / day
 LEAD STATEMENT

Name of the Work : Dismantling of ZP Godown

Estimate Amount Rs. 9.80 Lakhs

Machine Loading&
Sl. Name of the Lead in Conveyanc Blasting Total
Description of Material Unit Initial Cost crushing Unloading
No. Quarry KM e charges charges Amount
charges charges

1 2 3 4 5 6 7 8 9 12

1 Coarse Sand for Concrete 1.00 Cum Godavari 96.00 912.28 385.00 0.00 0.00 0.00 1297.28

2 Coarse Sand for filling 1.00 Cum Godavari 96.00 912.28 285.00 0.00 0.00 0.00 1197.28

3 Coarse Sand for Mortor 1.00 Cum Godavari 96.00 912.28 505.00 0.00 0.00 0.00 1417.28

3 Aggregates 10mm nominal size 1.00 Cum I.Pangidi 76.00 736.84 656.00 70.00 164.00 0.00 1626.84

4 Aggregates 20mm nominal size 1.00 Cum I.Pangidi 76.00 736.84 984.00 70.00 246.00 0.00 2036.84

5 Aggregates 40mm nominal size 1.00 Cum I.Pangidi 76.00 736.84 588.00 70.00 147.00 0.00 1541.84

6 Gravel 1.00 Cum Vegiwada 16.00 185.96 98.00 0.00 0.00 0.00 283.96

7 Bricks 1000 Nos. Local 10.00 196.75 3707.00 0.00 0.00 401.00 4304.75

8 Steel 1.00 MT 42000.00 0.00 0.00 0.00 42000.00

9 Cement 1.00 MT 5800.00 0.00 0.00 0.00 5800.00

1.Certified that the above leads are correct to the best of my knowledge
2.The above work spot lies within 12 Km from Muncipal Corporation Boundary
Deputy Executive Engineer,
PRI Sub-Division, Eluru