PANCHAYATRAJ ENGINEERING DEPARTMENT

DETAILED ESTIMATE

Construction of Indoor Stadium at Ichapuram

ESTIMATED COST:-Rs.22.00 lakhs

DISTRICT : SRIKAKULAM

CIRCLE : SRIKAKULAM

DIVISION : TEKKALI

SUB-DIVISION : ICHAPURAM

MANDAL : ICHAPURAM
 SPECIFICATION REPORT

Name of the work:-Construction of Indoor stadium at Ichapuram

Est.Cost.Rs.22.00 lakhs

As per the instructions of the Dy.E.E,PR,Ichapuram a detailed estimate is prepared for

the work"Construction of indoor stadium at Ichapuram",Est.Cost.Rs.22.00 lakhs.

In order to protect the Badminton game from the wind blowing and to facilitate
spectators to watch the Badminton games,the size and height of the stadium are fixed as per the standards.
From structural point of view,it is proposed to construct walls,pillars and trusses along with coloured GI sheet
roofing
the stadium to use it for marriage functions etc.All the proposed modifications are shown in the plan&
section of the building.Further,the ground is to be filled with gravel to avoid possible stagnation of water

Accordingly,the estimate is prepared with the following provisions:-

1.Construction of pillars of size 0.23x0.3m-----14 Nos

2.Beams of size 0.23x0.45m
3.Brick masonry along with doors and windows as shown in the plan.
4.Flooring in Ellis Pattern.
5.Provison for white washings and paintings
6.Zinc sheet roofing
7.MS Tubular trusses.
8.Provision for lighting and electrification
9.Provision for providing drinking water facilities.
10.Gravel filling for the basement
11.Provision for toilets

The estimate is prepared with the SSR for the year 2008-2009 and the work will be executed as
per APDSS after obtaining administrative&technical sanction.

Asst.Executive Engineer Dy.Executive Engineer

PR(spl),Ichapuram PR,Ichapuram
 DETAILED-CUM-ABSTRACT ESTIMATE

Name of the work:-Construction of Indoor stadium at Ichapuram

Est.Cost.Rs.22.00 lakhs

S.No Description of item Nos Measurements Quantity Rate Per Amount

Length Bredth Depth

1 Earth work exacavation and depositing on the bank with an initial lead and lift for loamy and clayey
soils as per SS-20B by manual labour for foundations

For Columns 1X14 1.50 1.50 1.5 47.25Cum

In between columns A/R at 1X1 45.00 0.60 0.45 12.15Cum
59.40Cum 55.00 1Cum 3267

2 Cement Concrete(1:4:8) mix using 40mm HBG metal including cost and conveyance of all materials
and all labour charges including machine mixing charges

For Columns 1X14 1.50 1.50 0.15 4.73Cum

In between columns A/R at 1X1 45.00 0.60 0.15 4.05Cum
8.78Cum 2071.05 1Cum 18184

3 VRCC(1:2:4) mix using 20mm HBG chips including cost and conveyance of all materials
and all labour charges including machine mixing and vibrating charges but excluding cost and
fabrication charges of steel for pedastals&Footings

For Column footings 1X14 1.50 1.50 0.3 9.45Cum

For Column pedastals 1X14 (1.5+0.6)/2 (1.5+0.6)/2 0.6 9.26Cum
18.71Cum 4462.45 1Cum 83492

4 VRCC(1:2:4) mix using 20mm HBG chips including cost and conveyance of all materials
and all labour charges including machine mixing and vibrating charges but excluding cost and
fabrication charges of steel for columns in ground floor

For columns upto GL 1X14 0.30 0.30 0.45 0.57Cum

For columns above GL 1X14 0.30 0.30 4.5 5.67Cum
6.24Cum 4817.11 1Cum 30059

5 VRCC(1:2:4) mix using 20mm HBG chips including cost and conveyance of all materials
and all labour charges including machine mixing and vibrating charges but excluding cost and
fabrication charges of steel for columns in 2nd floor

For columns 1X14 0.30 0.30 4.5 5.67Cum

5.67Cum 5806.04 1Cum 32920

6 R.R.Masonry in CM(1:6) using Rough stone(OTG) including cost and conveyance of all materials
and all labour charges etc.

In between columns A/R at 1X1 66.00 0.60 0.75 29.70Cum

Deduct columns 1X14 0.30 0.30 0.75 -0.95Cum
28.75Cum 1510.15 1Cum 43417

7 VRCC(1:2:4) mix using 20mm HBG chips including cost and conveyance of all materials
and all labour charges including machine mixing and vibrating charges but excluding cost and
fabrication charges of steel for Plinth beams&Lintels
Plinth beams
Alround 1X1 66.00 0.23 0.45 6.83Cum
6.83Cum 4450.11 1Cum 30394

8 Brick Masonry in CM(1:6) using 2nd class Bricks including cost and conveyance of all materials
and all labour charges etc.ground floor

Alround 1X1 66.00 0.23 4.5 68.31Cum

68.31Cum 2679.53 1Cum 183039
S.No Description of item Nos Measurements Quantity Rate Per Amount
Length Bredth Depth
9 Brick Masonry in CM(1:6) using 2nd class Bricks including cost and conveyance of all materials
and all labour charges etc.2nd floor

Alround 1X1 66.00 0.23 4.5 68.31Cum

For gable portion 2x1/2 15.00 0.23 1.2 4.14Cum
72.45Cum 2815.04 1Cum 203950

11 VRCC(1:2:4) mix using 20mm HBG chips including cost and conveyance of all materials
and all labour charges including machine mixing and vibrating charges but excluding cost and
fabrication charges of steel for T-Beams in ground floor

Alround 1X1 66.00 0.23 0.45 6.83Cum

6.83Cum 4865.42 1Cum 33231

12 VRCC(1:2:4) mix using 20mm HBG chips including cost and conveyance of all materials
and all labour charges including machine mixing and vibrating charges but excluding cost and
fabrication charges of steel for T-Beams in 1st floor

Alround 1X1 66.00 0.23 0.45 6.83Cum

6.83Cum 5123.45 1Cum 34993

13 Filling with gravel in basement including cost and conveyance of all materials and all labour charges
etc.complete

Inside 1X1 15.00 18.00 ---- 270.00sqm

270.00Cum 232.59 1Cum 62798

14 Flooring with CC(1:5:10) 80mm thick,CC(1:2:4) 40mm thick and top finished with CM(1:3) 7mm thck
including all materials and all labour charges etc.complete

Inside 1X1 15.00 18.00 ---- 270.00sqm

270.00sqm 3051.63 10sqm 82394

15 Cost,supply and fabrication charges of steel including cost of binding wire and all labour
charges etc.complete

1X1 ---- ---- ---- 6000Kgs 62.40 1Kg 374398

16 Supply and fixing of fully panelled best country wood door of size 1.20X2.10m including all fixtures and labour
charges etc.complete including old building

1X1 1.20 ---- 2.10 1No 4984.78 1No 4985

17 Supply and fixing of fully panelled best country wood window of size 1.35X1.80m including all fixtures and labour
charges etc.complete including old building

1X9 1.35 ---- 1.80 9Nos 6251.86 1No 56267

18 Painting with Synthetic enamel paint two coats over a primary coat of white lead including cost and conveyance
of all materials and all labour charges etc.complete

Doors 1X1X21/4 1.20 ---- 2.10 5.67Sqm

Windows 1X9X23/4 1.35 ---- 1.80 60.14Sqm
65.81Sqm 856.63 10Sqm 5638

19 Plastering with CM(1:5) 12mm thick including all materials and all labour charges etc.complete for 1st floor

Inside&out side 1X2 66.00 4.50 ---- 594.00sqm 708.62 10Sqm 42092

20 Plastering with CM(1:5) 12mm thick including all materials and all labour charges etc.complete for 2nd floor

Gable Inside&out side 1X2 15.00 1.2/2 ---- 18.00sqm

18.00sqm 756.94 10Sqm 1362
S.No Description of item Nos Measurements Quantity Rate Per Amount
Length Bredth Depth
21 Plastering with CM(1:5) 12mm thick including all materials and all labour charges etc.complete for ground floor

Inside&out side 1X2 66.00 4.50 ---- 594.00sqm

594.00sqm 658.25 10Sqm 39100

22 Snowcem paint over a prime coat of white cement paint including cost and conveyance of all materials
and all labour charges etc.complete for ground floor

Out side 1X2 66.00 4.50 ---- 594.00sqm

594.00sqm 555.76 10Sqm 33012

23 Snowcem paint over a prime coat of white cement paint including cost and conveyance of all materials
and all labour charges etc.complete for 1st floor

Out side 1X2 66.00 4.50 ---- 594.00sqm 596.88 10Sqm 35455

24 Snowcem paint over a prime coat of white cement paint including cost and conveyance of all materials
and all labour charges etc.complete for 2nd floor

Gable Out side 1X2 15.00 1.2/2 ---- 18.00sqm

18.00sqm 638.00 10Sqm 1148

25 White cement paint two coats including cost and conveyance of all materials
and all labour charges etc.complete for Ground floor

In side 1X2 66.00 4.50 ---- 594.00sqm

594.00sqm 311.96 10Sqm 18530

26 White cement paint two coats including cost and conveyance of all materials
and all labour charges etc.complete for 1st floor

In side 1X2 66.00 4.50 ---- 594.00sqm 353.08 10Sqm 20973

27 White cement paint two coats including cost and conveyance of all materials
and all labour charges etc.complete for 2nd floor

Gable Out side 1X2 15.00 1.2/2 ---- 18.00sqm

18.00sqm 394.20 10Sqm 710

28 Cost,supply, fabrication and fixing charges of steel including all labour charges etc.complete
for Trusses.

1X1 ---- ---- ---- 1000Kgs 52.43 1Kg 52428

29 Cost,supply and fixing charges of Zinc sheet including all labour charges etc.complete
for roofing.

1X2 8.10 18.60 ---- 301.32sqm 550.00 1Sqm 165726

30 Provision for new electrical appliances and electrification --------LS------------ 40000

31 Provision for water supply --------LS------------ 65000

32 Provision for toilets --------LS------------ 30000

33 Provision for unforeseen items&price escalation --------LS------------ 171038

34 Provision for Muncipal border allowance --------LS------------ 200000

TOTAL 2200000
S.No Description of item Nos Measurements Quantity Rate Per Amount
Length Bredth Depth
Asst.Executive Engineer Dy.Executive Engineer
PR(spl),Ichapuram PR,Ichapuram
180 3367.8

180 1123.2

180 1020.6

180 1229.4
180 1229.4
Rafter 0.785 609 1000 0.000478 7850 3.75281 16.15 60.60789
Base chord 0.785 309 1000 0.000243 7850 1.904135 28.05 53.41099
Chords 0.785 309 1000 0.000243 7850 1.904135 29.49 56.15295
Cross

7.524 18.3 2 170.1718

 PLAN&SECTION OF THE PROPOSED INDOOR STADIUM AT ICHAPURAM

PLAN

15m

18m

SECTION OF PROPOSED INDOOR STADIUM

Brick masonry Beam of size 0.3x0.45m

4.5m

Columns of
size 0.3x0.3m Beam of size
0.3x0.45m

4.5m
Plinth Beam
CROSS SECTION OF THE PROPOSED INDOOR STADIUM AT ICHAPURAM

Roof with Zinc sheet

Principal
rafter Truss Base chord

4.5m

4.5m

9.25m

CROSS SECTION OF THE STADIUM

Length is 18 m inside
APURAM

1.2m
 LEAD STATEMENT

Name of the work:-Construction of Indoor stadium at Ichapuram,Est.Cost.Rs.22.00 lakhs

S.No Description of item Name of the quarry Lead in Kms Initial Conveyance Seinorage Blasting Machine Deduct Total
MR CT Total Cost charges Crushing stacking
Charges

1 Gravel Rattakanna 1.50 0.00 1.50 56.00 106.00 20.00 0.00 0.00 (-)11.00 171.00
2 40mm HBG Metal----SS5 Rattakanna 1.50 0.00 1.50 500.00 126.00 45.00 70.00 0.00 (-)17.40 723.60
3 20mm HBG Chips---SS5 Rattakanna 1.50 0.00 1.50 845.00 126.00 45.00 70.00 211.25 (-)17.40 1279.85
4 Rough stone--OTG for RR Maso Rattakanna 1.50 0.00 1.50 133.00 126.00 45.00 0.00 0.00 (-)17.40 286.60
5 Sand for mortor Bahuda River 2.30 0.00 2.30 175.00 112.00 36.00 0.00 0.00 (-)11.00 312.00
6 Bricks Loddaputti 4.80 0.00 4.80 3100.00 272.00 0.00 0.00 0.00 (-)10.00 3362.00
7 Sand for filling Bahuda River 2.30 0.00 2.30 60.00 112.00 36.00 0.00 0.00 (-)11.00 197.00

1.Certified that the above leads are correct to the best of my knowledge

Asst.Executive Engineer Dy.Executive Engineer

PR(spl),Ichapuram PR,Ichapuram
 Quarry Chart

Name of the work:-Construction of Indoor Stadium at Ichapuram,Est.cost.Rs.22.00 lakhs

Location of Indoor stadium

Bahuda River

Orissa 229/5 Visakhapatnam

Ichapuram

227/2 Material Lead in Km

1)Gravel&HBG metal 1.5

1.5Km 1.5

2)Sand 229.5
Quarry -227.2
Rattakanna
2.3

Asst.Executive Engineer Dy.Executive Engineer

PR(spl),Ichapuram PR,Ichapuram

HBG Sand
1.5 227.2
229.5 -221.6
-221.6 8.7
8.7
18.1 14.3
 DATA SHEET

Name of the work:-Completion of incomplete Indoor stadium at Kavity

Est.Cost.Rs.22.00 lakhs

S.No Quantity Description of item Rate Per Amount

1 Cement Mortor (1:3) (1:5) (1:6)

1.00Cum Cost of sand 312.00 312.00 312.00

4600/1MT Cost of Cement 2208.00 1324.80 1104.00
1.00Cum Mixing charges 28.00 28.00 28.00
2548.00 1664.80 1444.00

2 Brick Masonry in CM(1:6) using 2nd class Bricks including cost and conveyance of all materials
and all labour charges etc.ground floor

512Nos Cost of bricks 3362.00 1000Nos 1721.34

0.20Cum Cost of CM(1:6) 1444.00 1.00Cum 288.80
1.00Cum Labour charges 596.40 1.00Cum 596.40
Add VAT@2.8% 72.98
TOTAL 2679.53

3 Brick Masonry in CM(1:6) using 2nd class Bricks including cost and conveyance of all materials
and all labour charges etc.in between 2nd &3rd floors

512Nos Cost of bricks 3362.00 1000Nos 1721.34

0.20Cum Cost of CM(1:6) 1444.00 1.00Cum 288.80
1.00Cum Labour charges 596.40 1.00Cum 596.40
1.00Cum Lift charges for 2nd & 3rd floor 54.00 1.00Cum 54.00
1.00Cum Scaffolding charges 80.00 1.00Cum 80.00
Add VAT@2.8% 74.50
TOTAL 2815.04

4 VRCC(1:2:4) mix using 20mm HBG chips including cost and conveyance of all materials
and all labour charges including machine mixing charges for ground floor

0.92Cum Cost of 20mm HBG metal 1279.85 1.00Cum 1177.46

0.46Cum Cost of sand 312.00 1.00Cum 143.52
331.20Kg Cost of cement 4600.00 1000.00Kg 1523.52
1.00Cum Labour charges 794.40 1.00Cum 794.40
1.00Cum Machine mixing charges 45.00 1.00Cum 45.00
1.00Cum Vibrating Charges 43.00 1.00Cum 43.00
TOTAL 3726.90

5 VRCC(1:2:4) mix using 20mm HBG chips including cost and conveyance of all materials
and all labour charges including machine mixing charges in between 2nd &3rd floors

0.92Cum Cost of 20mm HBG metal 1279.85 1.00Cum 1177.46

0.46Cum Cost of sand 312.00 1.00Cum 143.52
331.20Kg Cost of cement 4600.00 1000.00Kg 1523.52
1.00Cum Labour charges 794.40 1.00Cum 794.40
1.00Cum Machine mixing charges 45.00 1.00Cum 45.00
1.00Cum Vibrating Charges 43.00 1.00Cum 43.00
1.00Cum Lift charges for 2nd & 3rd floor 114.00 1.00Cum 114.00
1.00Cum Scaffolding charges 80.00 1.00Cum 80.00
TOTAL 3920.90

6 VRCC(1:2:4) mix using 20mm HBG chips including cost and conveyance of all materials
and all labour charges including machine mixing and vibrating charges but excluding cost and
fabrication charges of steel for columns in ground floor

1.00Cum Cost of VRCC(1:2:4) 3726.90 1.00Cum 3726.90

1.00Cum Centring charges 959.00 1.00Cum 959.00
Add VAT@2.8% 131.21
TOTAL 4817.11

7 VRCC(1:2:4) mix using 20mm HBG chips including cost and conveyance of all materials
and all labour charges including machine mixing and vibrating charges but excluding cost and
fabrication charges of steel for columns in 2nd floor
S.No Quantity Description of item Rate Per Amount
1.00Cum Cost of VRCC(1:2:4) 3920.90 1.00Cum 3920.90
1.00Cum Centring charges 1727.00 1.00Cum 1727.00
Add VAT@2.8% 158.14
TOTAL 5806.04

8 VRCC(1:2:4) mix using 20mm HBG chips including cost and conveyance of all materials
and all labour charges including machine mixing and vibrating charges but excluding cost and
fabrication charges of steel for T-Beams in ground floor

1.00Cum Cost of VRCC(1:2:4) 3726.90 1.00Cum 3726.90

1.00Cum Centring charges 1006.00 1.00Cum 1006.00
Add VAT@2.8% 132.52
TOTAL 4865.42

9 VRCC(1:2:4) mix using 20mm HBG chips including cost and conveyance of all materials
and all labour charges including machine mixing and vibrating charges but excluding cost and
fabrication charges of steel for pedastals

1.00Cum Cost of VRCC(1:2:4) 3726.90 1.00Cum 3726.90

1.00Cum Centring charges 614.00 1.00Cum 614.00
Add VAT@2.8% 121.55
TOTAL 4462.45

10 VRCC(1:2:4) mix using 20mm HBG chips including cost and conveyance of all materials
and all labour charges including machine mixing and vibrating charges but excluding cost and
fabrication charges of steel for Plinth beams&Lintels

1.00Cum Cost of VRCC(1:2:4) 3726.90 1.00Cum 3726.90

1.00Cum Centring charges 602.00 1.00Cum 602.00
Add VAT@2.8% 121.21
TOTAL 4450.11

11 VRCC(1:2:4) mix using 20mm HBG chips including cost and conveyance of all materials
and all labour charges including machine mixing and vibrating charges but excluding cost and
fabrication charges of steel for sun shades

0.0375Cum Cost of VRCC(1:2:4) 3726.90 1.00Cum 139.76

0.60sqm Centring charges 91.00 1.00sqm 54.60
Add VAT@2.8% 5.44
TOTAL 199.80

12 Acco-proof plastering with CM(1:3) 12mm thick including all materials and all labour charges etc.complete

0.15Cum Cost of CM(1:3) 2548.00 1.00Cum 382.20

1.44Kg Cost of acco-proof compound 73.00 1.00Kg 105.12
10Sqm Labour charges 390.60 10Sqm 390.60
TOTAL 877.92

13 VRCC(1:2:4) mix using 20mm HBG chips including cost and conveyance of all materials
and all labour charges including machine mixing and vibrating charges but excluding cost and
fabrication charges of steel for roof slab of 100mm thickness including acco-proof plastering in CM(1:3)
12mm thick including all materials and all labour charges etc.complete for Roof slab

1.00Cum Cost of VRCC(1:2:4) 3726.90 1.00Cum 3726.90

10Sqm Centring charges 112.00 1Sqm 1120.00
10Sqm Acco proof plastering 877.92 10Sqm 877.92
Add VAT@2.8% 160.30
TOTAL 5885.12

14 Plastering with CM(1:5) 12mm thick including all materials and all labour charges etc.complete for ground floor

0.15Cum Cost of CM(1:5) 1664.80 1.00Cum 249.72

10Sqm Labour charges 390.60 10Sqm 390.60
Add VAT@2.8% 17.93
TOTAL 658.25

15 Plastering with CM(1:5) 12mm thick including all materials and all labour charges etc.complete for 1st floor

0.15Cum Cost of CM(1:5) 1664.80 1.00Cum 249.72

10Sqm Labour charges 390.60 10Sqm 390.60
10Sqm Lift charges 9.00 10Sqm 9.00
10Sqm Scaffolding charges 40.00 10Sqm 40.00
Add VAT@2.8% 19.30
S.No Quantity Description of item Rate Per Amount
TOTAL 708.62

16 Plastering with CM(1:5) 12mm thick including all materials and all labour charges etc.complete for 2nd floor

0.15Cum Cost of CM(1:5) 1664.80 1.00Cum 249.72

10Sqm Labour charges 390.60 10Sqm 390.60
10Sqm Lift charges 16.00 10Sqm 16.00
10Sqm Scaffolding charges 80.00 10Sqm 80.00
Add VAT@2.8% 20.62
TOTAL 756.94

17 Snowcem paint over a prime coat of white cement paint including cost and conveyance of all materials
and all labour charges etc.complete for ground floor

1.34Kg Cost of White cement paint 19.00 1.00Kg 25.46

3.50Kg Cost of Snowcem paint 864.00 25.00Kg 120.96
10Sqm Labour charges 394.20 10Sqm 394.20
Add VAT@2.8% 15.14
TOTAL 555.76

18 Snowcem paint over a prime coat of white cement paint including cost and conveyance of all materials
and all labour charges etc.complete for 1st floor

1.34Kg Cost of White cement paint 19.00 1.00Kg 25.46

3.50Kg Cost of Snowcem paint 864.00 25.00Kg 120.96
10Sqm Labour charges 394.20 10Sqm 394.20
10Sqm Scaffolding charges 40.00 10Sqm 40.00
Add VAT@2.8% 16.26
TOTAL 596.88

19 Snowcem paint over a prime coat of white cement paint including cost and conveyance of all materials
and all labour charges etc.complete for 2nd floor

1.34Kg Cost of White cement paint 19.00 1.00Kg 25.46

3.50Kg Cost of Snowcem paint 864.00 25.00Kg 120.96
10Sqm Labour charges 394.20 10Sqm 394.20
10Sqm Scaffolding charges 80.00 10Sqm 80.00
Add VAT@2.8% 17.38
TOTAL 638.00

20 White cement paint two coats including cost and conveyance of all materials
and all labour charges etc.complete for Ground floor

1.34Kg Cost of White cement paint 19.00 1.00Kg 25.46

10Sqm Labour charges 278.00 10Sqm 278.00
Add VAT@2.8% 8.50
TOTAL 311.96

21 White cement paint two coats including cost and conveyance of all materials
and all labour charges etc.complete for 1st floor

1.34Kg Cost of White cement paint 19.00 1.00Kg 25.46

10Sqm Labour charges 278.00 10Sqm 278.00
10Sqm Scaffolding charges 40.00 10Sqm 40.00
Add VAT@2.8% 9.62
TOTAL 353.08

22 White cement paint two coats including cost and conveyance of all materials
and all labour charges etc.complete for 2nd floor

1.34Kg Cost of White cement paint 19.00 1.00Kg 25.46

10Sqm Labour charges 278.00 10Sqm 278.00
10Sqm Scaffolding charges 80.00 10Sqm 80.00
Add VAT@2.8% 10.74
TOTAL 394.20

23 Cost,supply and fabrication charges of steel including cost of binding wire and all labour
charges etc.complete

1.00Kg Cost and supply of steel 51.70 1.00Kg 51.70

1.00Kg Fabrication charges of steel 9.00 1.00Kg 9.00
Add VAT@2.8% 1.70
TOTAL 62.40
S.No Quantity Description of item Rate Per Amount

24 R.R.Masonry in CM(1:6) using Rough stone(OTG) including cost and conveyance of all materials
and all labour charges etc.

1.10Cum Cost of Rough Stone(OTG) 286.60 1.00Cum 315.26

0.34Cum Cost of CM(1:6) 1444.00 1.00Cum 490.96
1.00Cum Labour charges 662.80 1.00Cum 662.80
Add VAT@2.8% 41.13
TOTAL 1510.15

25 Cement Concrete(1:5:10) mix using 40mm HBG metal including cost and conveyance of all materials
and all labour charges including machine mixing charges

0.92Cum Cost of 40mm HBG metal 723.60 1.00Cum 665.71

0.46Cum Cost of sand 312.00 1.00Cum 143.52
132.50Kg Cost of cement 4340.00 1000.00Kg 575.05
1.00Cum Labour charges 449.20 1.00Cum 449.20
1.00Cum Machine mixing charges 37.50 1.00Cum 37.50
Add VAT@2.8% 52.39
TOTAL 1923.37

26 Cement Concrete(1:4:8) mix using 40mm HBG metal including cost and conveyance of all materials
and all labour charges including machine mixing charges

0.92Cum Cost of 40mm HBG metal 723.60 1.00Cum 665.71

0.46Cum Cost of sand 312.00 1.00Cum 143.52
165.60Kg Cost of cement 4340.00 1000.00Kg 718.70
1.00Cum Labour charges 449.20 1.00Cum 449.20
1.00Cum Machine mixing charges 37.50 1.00Cum 37.50
Add VAT@2.8% 56.41
TOTAL 2071.05

27 Flooring with CC(1:5:10) 80mm thick,CC(1:2:4) 40mm thick and top finished with CM(1:3) 7mm thck
including all materials and all labour charges etc.complete

0.80Cum Cost of CC(1:5:10) 1870.98 1.00Cum 1496.79

0.40Cum Cost of CC(1:2:4) 3233.41 1.00Cum 1293.36
0.07Cum Cost of CM(1:3) 2548.00 1.00Cum 178.36
Add VAT@2.8% 83.12
TOTAL 3051.63

28 Earth work exacavation and depositing on the bank with an initial lead and lift for loamy and clayey
soils as per SS-20B by manual labour

1.00Cum Intial cost 33.50 1.00Cum 33.50

1.00Cum Seinorage charges 20.00 1.00Cum 20.00
Add VAT@2.8% 1.50
TOTAL 55.00

29 Cement Concrete(1:2:4) mix using 40mm HBG metal including cost and conveyance of all materials
and all labour charges including machine mixing charges

0.92Cum Cost of 20mm HBG chips 1279.85 1.00Cum 1177.46

0.46Cum Cost of sand 286.60 1.00Cum 131.84
331.20Kg Cost of cement 4340.00 1000.00Kg 1437.41
1.00Cum Labour charges 449.20 1.00Cum 449.20
1.00Cum Machine mixing charges 37.50 1.00Cum 37.50
1.00Cum Centring charges 601.00 1.00Cum 601.00
1.00Cum Lift charges 46.00 1.00Cum 46.00
Add VAT@2.8% 108.65
TOTAL 3989.06

30 Supply and fixing of fully panelled best country wood door of size 1.20X2.10m including all fixtures and labour
charges etc.complete

0.0439Cum Cost of Salwood for frames 31900.00 1.00Cum 1400.41

0.0620Cum Cost of Salwood planks for shutters 36258.00 1.00Cum 2248.00
1.62Sqm Labour charges 430.00 1Sqm 696.60
2Nos MS Tower bolts 300mm long at top 47.00 1No 94.00
2Nos MS Tower bolts 150mm long at bottom 20.00 1No 40.00
4Nos MS 'Z' Hold fasts 25.00 1No 100.00
6Nos MS Butt hinges 150mm long 23.00 1No 138.00
1No MS Aldrop 300mm long 92.00 1No 92.00
S.No Quantity Description of item Rate Per Amount
1No MS Door handle 150mm long 25.00 1No 25.00
Add for nails etc. 20.00 15.00
Add VAT@2.8% 135.77
TOTAL 4984.78

31 Painting with Synthetic enamel paint two coats over a primary coat of white lead including cost and conveyance
of all materials and all labour charges etc.complete

0.60Kg Cost of white lead 67.00 1.00Kg 40.20

1.00Kg Cost of whitening 31.70 1.00Kg 31.70
0.60Kg Linseed oil 20.00 1.00Kg 12.00
2.80Lts Synthetic enamil paint 155.00 1.00Lt 434.00
10Sqm Labour charges 315.40 10Sqm 315.40
Add VAT@2.8% 23.33
TOTAL 856.63

32 Supply and fixing of fully panelled best country wood window of size 1.35X1.80m including all fixtures and labour
charges etc.complete

0.0500Cum Cost of Salwood for frames 31900.00 1.00Cum 1595.00

0.0670Cum Cost of Salwood planks for shutters 36258.00 1.00Cum 2429.29
1.44Sqm Labour charges 546.00 1Sqm 786.24
24.62Kg 16mm MS bars 32.175 1.00Kg 792.05
4Nos MS Tower bolts 150mm long 20.00 1No 80.00
4Nos MS 'Z' Hold fasts 25.00 1No 100.00
8Nos MS Butt hinges 150mm long 23.00 1No 184.00
4Nos MS Door handle 150mm long 25.00 1No 100.00
Add for nails etc. 20.00 15.00
Add VAT@2.8% 170.28
TOTAL 6251.86

33 Cost,supply, fabrication and fixing charges of steel including all labour charges etc.complete
for Trusses.

1.00Kg Cost and supply of Mild steel tubes 38.00 1.00Kg 38.00
1.00Kg Fabrication charges of steel 8.00 1.00Kg 8.00
1.00Kg Labour charges for fixing 5.00 1.00Kg 5.00
Add VAT@2.8% 1.43
TOTAL 52.43

34 Cost,supply and fixing charges of Zinc sheet including all labour charges etc.complete
for roofing.

1.00sqm Cost and supply of Zinc sheet 145.00 1.00sqm 145.00

1.00sqm Fixing charges 15.00 1.00sqm 15.00
Add for nails,bolts etc. 10.00
Add VAT@2.8% 4.76
TOTAL 174.76

35 Filling with gravel in basement including cost and conveyance of all materials and all labour charges
etc.complete

1.25Cum Cost of gravel 171.00 1.00Cum 213.75

1.00Cum Filling charges 12.50 1.00Cum 12.50
Add VAT@2.8% 6.34
TOTAL 232.59

Asst.Exe.Engineer Dy.Executive Engineer

PR(Spl.),Ichapuram PR,Ichapuram