WE RSC GUndala

GOVERNMENT OF TELANGANA
TRIBAL WELFARE ENGINEERING DEPARTMENT
WORKDONE ESTIMATE & COMPLETION REPORT
Name of the work : Providing Amenities to TTWRSC

Gundala (V&M) in Bhadradri Kothagudem district.
Name of the District : Bhadradri Kothagudem
Name of the Division : Bhadrachalam
Name of the Sub Division: Sudimalla
Name of the Mandal : Gundala
Estimate Cost : 35.00 Lakhs

GENERAL ABSTRACT
Name of the work : Providing Amenities to TTWRSC Gundala

(V&M) in Bhadradri Kothagudem district.
Sl.
Name of Component Amount in Rs.
No.
1 2 3
1 Ground Floor 4807175.00
Sub Total >>> 4807175.00
2 Provision for GST @ 12.00% 576861.00
3 Provision for Q.C charges @ 0. 5% 24036.00
Grand Total >>> 5408072.00
Assistant Engineer Dy. Executive Engineer Executive Engineer

Tw, Yellandu TWSD, Sudimalla TW Divn., Bhadrachalam
WORKDONE ESTIMATE
Name of the work : Providing Amenities to TTWRSC Gundala (V&M) in Bhadra

Kothagudem district.
Sl. Measurements Per
Description of item QTY Unit Rate
No. Nos. L B D Unit
1 2 3 4 5 6 7 8
1) Dismantling and removing of old damaged flooringincluding cost and
conveyance of all materials etc., complete.
Qty Vide Page No. 1 & 2 of MB No.9069/B/TW

School block L/S Rooms 1 x 2 6.20 6.10 - 75.64
Varandah 1 x 1 25.10 2.00 - 50.20
1 x 1 6.43 2.40 - 15.43
R/s Rooms 1 x 1 6.20 9.35 - 57.97
1 x 2 6.20 6.10 - 75.64
Varandah 1 x 1 25.10 2.00 - 50.20
R/side Room 1 x 1 6.43 2.40 - 15.43
1 x 1 6.20 9.35 - 57.97
C/Side Room 1 x 2 6.20 6.10 - 75.64
Varandah 1 x 1 25.10 2.00 - 50.20
1 x 1 6.43 2.40 - 15.43
R/side Room 1 x 1 6.20 9.35 - 57.97
C/Sdie Room 1 x 2 6.20 6.10 - 75.64
Varandah 1 x 1 25.10 2.40 - 60.24
1 x 1 6.43 2.40 - 15.43
1 x 1 6.20 9.35 - 57.97
807.00 Sqm 250.00 1 Sqm
2) Plain Cement Concrete (1:5:10) proportion (cement: fine aggregate:
Coarse aggregate) using 40mm size Hard Broken Granite (IS383,
1970) machine crushed metal from approved quarry including cost
and conveyance of all materials like cement, sand, coarse
aggregate, water etc. to site, mixing concrete in concrete mixer
including seigniorage charges, sales & other taxes on all materials,
all operational, incidental, and labour charges such as laying and
ramming concrete in layers in position not exceeding 15cm, finishing
top surface, curing concrete, etc., complete for finished item of
work (APSS No. 402) for Levelling Course and Flooring Bed.

Block I C/Side Room 1 x 2 6.20 6.20 0.10 7.69
Class room 1 x 1 6.43 2.40 0.10 1.54
Varandah 1 x 1 25.10 2.00 0.10 5.02
R/side Room 1 x 1 6.20 9.35 0.10 5.80
C/Side Room 1 x 2 6.20 6.10 0.10 7.56
Class room 1 x 1 6.43 2.40 0.10 1.54
Varandah 1 x 1 25.10 2.00 0.10 5.02
Alround Room 1 x 1 6.20 9.35 0.10 5.80
L/ Rooms 1 x 2 6.20 6.10 0.10 7.56
Class room 1 x 1 6.43 2.40 0.10 1.54
Varandah 1 x 1 25.10 2.00 0.10 5.02
R/side Room 1 x 1 6.20 9.35 0.10 5.80
L/Side Room 1 x 2 6.20 6.10 0.10 7.56
1 x 1 6.43 2.00 0.10 1.29
Class room 1 x 1 25.10 2.00 0.10 5.02
No. Nos. L B D Unit
1 2 3 4 5 6 7 8
R/side Room 1 x 1 6.20 9.35 0.10 5.80
79.56 Cum
No. Nos. L B D Unit
1 2 3 4 5 6 7 8
Qty Vide Page No. 7 of MB No.9069/B/TW
C/Walls
C7 to C4, C8 to C5, C9 to C6 1 x 3 1.37 0.45 0.10 0.18
C4 to C1, C6 to C3 1 x 2 2.48 0.45 0.10 0.22
L/Walls
C7 to C8 and C8 to C9 1 x 2 3.61 0.45 0.10 0.32
C4 to C5, C% TO C6, C1 to
C2,C2 to C3 1 x 4 3.61 0.45 0.10 0.65
1.37 Cum
In Store Room 1 x 1 7.32 3.66 0.10 2.68
In Sales man Room 1 x 1 3.66 2.26 0.10 0.83
in Varandah 1 x 1 3.46 2.26 0.10 0.78
4.29 Cum
85.22 Cum 4755.90 1 Cum
3) Flooring and Treads with Polished shabad / Tandur stone minimum
15 to 18 mm thick of size (0.254M x0.254M) set over base coat of
CM (1:8) over already laid CC bed / RCC Roof Slab, including neat
cement slurry of honey like consistency spread @ 3.3 kgs per sqm.
& Jointed with neat cement to full depth including cost of all
materials like cement, sand, and water and flooring stones etc.,
complete, including seigniorage charges, labour charges for
dressing of flooring stones etc., complete for finished item of work
Qty Vide Page No. 5 to 7 of MB No.9069/B/TW

Block I C/Side Room 1 x 2 6.20 6.10 - 75.64
Varandah 1 x 1 25.10 2.00 - 50.20
Class room 1 x 1 6.43 2.40 - 15.43
R/side Room 1 x 1 6.20 9.35 - 57.97
C/Side Room 1 x 2 6.20 6.10 - 75.64
Varandah 1 x 1 25.10 2.00 - 50.20
Class room 1 x 1 6.43 2.40 - 15.43
Alround Room 1 x 1 6.20 9.35 - 57.97
L/ Rooms 1 x 2 6.20 6.10 - 75.64
Varandah 1 x 1 25.10 2.00 - 50.20
Class room 1 x 1 6.43 2.40 - 15.43
R/side Room 1 x 1 6.20 9.35 - 57.97
L/Side Room 1 x 2 6.20 6.10 - 75.64
Class room 1 x 1 25.10 2.00 - 50.20
1 x 1 6.43 2.40 - 15.43
R/side Room 1 x 1 6.20 9.35 - 57.97
Steps I 1 x 1 9.40 0.30 - 2.82
II 1 x 1 9.40 0.30 - 2.82
III 1 x 1 9.40 0.30 - 2.82
Raisers 1 x 3 9.40 - 0.15 4.23
Steps I 1 x 1 9.40 - 0.30 2.82
II 1 x 1 9.40 - 0.30 2.82
III 1 x 1 9.40 - 0.30 2.82
No. Nos. L B D Unit
1 2 3 4 5 6 7 8
Raisers 1 x 3 9.40 - 0.15 4.23
Steps I 1 x 1 9.40 - 0.30 2.82
II 1 x 1 9.40 - 0.30 2.82
III 1 x 1 9.40 - 0.30 2.82
Raisers 1 x 3 9.40 - 0.15 4.23
Steps I 1 x 1 9.40 - 0.30 2.82
II 1 x 1 9.40 - 0.30 2.82
III 1 x 1 9.40 - 0.30 2.82
Raisers 1 x 4 9.40 - 0.15 5.64
849.13 Cum 3993.10 1 Cum
4) Providing High Yield Strength Deformed (HYSD) steel bars (Fe 500
grade as per IS 1786-1979) of different diameters for RCC works,
including labour charges for straightening, cutting, bending to
required sizes and shapes, placing in position with cover blocks of
approved materials and size and tying and lapsplicing with binding
wire of 18 SWG, forming grills for reinforcement work as per
approved designs and drawings, including cost and conveyance of
steel bars, including all wastages such as overlaps, couplings,
chairs, spacer bars including cost and conveyance of binding wire,
cover blocks and all incidental, operational, laour charges such as
cutting, bending placing in position, tying including sales and other
taxes on all materials etc., complete for finished item of work in all
floors. (APSS No.126).
Qty Vide Page No. 3 of MB No.9069/B/TW 512.00

1619.82 Kg
Or in MT 1.620 MT 49256.45 1 MT
5) Vibrated Reinforced Cement Concrete M20 Grade Nominal Mix
corresponding to 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 (APSS No.
402) including centering, shuttering, laying concrete, vibrating,
curing etc. complete.
A) Footings
Footings 1 x 9 1.35 1.35 0.30 4.92
4.92 Cum 9316.45 1 Cum
B) Columns
Columns Up to GL
C1 to C6 1 x 6 0.23 0.30 1.05 0.43
C2 to C8 1 x 3 0.23 0.23 1.05 0.17
0.60 Cum
No. Nos. L B D Unit
1 2 3 4 5 6 7 8
Columns up to Lintel
C1 to C6 1 x 6 0.23 0.30 2.60 1.08
C7 to C9 1 x 3 0.23 0.23 2.60 0.41
1.49
Columns up to Roof Level
Varandah Columns C8,C9 1 x 2 0.23 0.23 0.70 0.07
C7 1 x 1 0.23 0.23 1.00 0.05
Main ColumnsC1 to C6 1 x 6 0.23 0.30 1.00 0.41
0.53
2.62 Cum 11134.60 1 Cum
C) Plinth Beam
Long wall side C7 to C9, C4 to C6, C1 to C3
1 x 3 7.60 0.23 0.30 1.57
C/s Wall side C7 to C4, C8 to C5, C9 to C6
'' 1 x 3 2.49 0.23 0.30 0.52
C4 to c1 and C6 to C3 1 x 2 3.60 0.23 0.30 0.50
2.59 Cum 11582.20 1 Cum
D) Roof Beams
Varandah Beam L/W 1 x 1 3.76 0.23 0.30 0.26
" " C/w 1 x 1 2.60 0.23 0.30 0.18
0.44 Cum
Roof Beams L/W 1 x 3 7.79 0.23 0.30 1.61
C/S Walls end 1 x 2 3.66 0.23 0.30 0.51
" Middle 1 x 1 3.66 0.23 0.35 0.29
Varandah C/S Walls 1 x 3 2.26 0.23 0.30 0.47
2.88 Cum
3.32 Cum 10335.20 1 Cum

E) Lintels
Over Doors 1 x 1 1.65 0.23 0.15 0.06
Over Windows 1 x 1 1.50 0.23 0.15 0.05
0.11 Cum 10874.65 1 Cum
F) Sunshades
Over Windows 1 x 2 1.20 0.60 - 1.44
Varandah Sunshade F/s 1 x 1 4.36 0.60 - 2.62
" R/S 1 x 1 2.95 0.60 - 1.77
5.83 Sqm 835.25 1 Sqm
G) Roof Slab
Roof Slab 115mm thick 1 x 1 8.30 7.38 - 61.25
61.25 Sqm 1183.30 1 Sqm
No. Nos. L B D Unit
1 2 3 4 5 6 7 8
6) Filling with useful available excavated earth (excluding rock) in
trenches, sides of foundations and basement with initial lead in
layers not exceeding 15 cm thick, consolidating each deposited
layer by watering and ramming including cost and conveyance of
water to work site and all operational, incidental, labour charges,
hire charges of T & P etc., complete for finished item of work. APSS
No.309 & 310.

Earth work excavation Qty. V. P. No. 1 of this M book 24.60
Deduct for PCC (1:4:8) prop Qty.V.P.NO. 2 of This M. Book -2.46
Deduct for VRCC Footings prop Qty.V.P.NO. 4 of This M. Book -4.92
Deduct for VRCC Columns prop Qty.V.P.NO. 4 of This M. Book -0.60
16.62 Cum 25.70 1 Cum
7) Brick Masonry in superstructure with CM (1:8) prop: using second
class bricks of size 23 x 11 x 7 Cms from approved source having
minimum crushing strength of 40 Kg/Sqcm. including cost and
conveyance of all materials like cement, sand, bricks, water etc., to
site, including seigniorage charges, sales & other taxes on all
materials, all operational, incidental and labour charges such as
mixing cement mortar, constructing masonry, scaffolding charges, lift
charges, curing, etc., complete for finished item of work.

C/s walls C7 to C8, C4 to C5,
C1 to C2 1 x 3 3.61 0.23 0.50 1.25
C 8 o C9, C5 to C6, C2 to C3 1 x 3 3.30 0.23 0.50 1.14
Long walls C4 to C1, C6 to C3 1 x 2 3.60 0.23 0.50 0.83
C7 to C4, C8 to C5, C6 to C9 1 x 3 2.49 0.23 0.50 0.86
After Basement up to linte level
C/S wall c7 to C8, C4 to C5,
C1 to C2 1 x 3 3.61 0.23 2.10 5.23
C5 to C6 C2 toC3 1 x 2 3.30 0.23 2.10 3.19
L/S Walls C4 to C1, C6 to C3, 1 x 2 3.60 0.23 2.10 3.48
C7 to C4, C8 to C5 1 x 2 2.49 0.23 2.10 2.41
18.39 Cum
C/s walls C7 to C8, 1 x 1 3.61 0.23 1.00 0.83
C 8 o C9, 1 x 1 3.30 0.23 0.70 0.53
C4 to C5, C1 to C2 1 x 2 3.61 0.23 1.00 1.66
C5 to C6 C2 toC3 1 x 2 3.30 0.23 1.00 1.52
Long walls C7 to C4, C8 to C5 1 x 2 2.49 0.23 1.00 1.15
C9 to C6 1 x 1 2.49 0.23 0.70 0.40
C4 to C1 and C6 o C3 1 x 2 3.60 0.23 1.00 1.66
Deduct Doors -1 x 1 1.05 0.23 2.10 -0.51
" Shutter -1 x 1 2.40 0.23 3.00 -1.66
" windows -1 x 2 0.90 0.23 1.20 -0.50
Deduct Ventilators -1 x 4 1.50 0.23 0.45 -0.62
4.46 Cum
22.85 Cum 5545.40 1 Cum

No. Nos. L B D Unit
1 2 3 4 5 6 7 8
8) Filling with Gravel in trenches, sides of foundations and basement
with initial lead in layers not exceeding 15cm thick, consolidating
each deposited layer by watering and ramming including all
operational, incidental, labour charges, seignorage charges, hire
charges of T & P etc., complete for finished item of work. APSS
No.309 & 310

In Store Room 1 x 1 7.32 3.66 0.60 16.07
In Salesmeen Room 1 x 1 3.66 2.26 0.60 4.96
in Varandah 1 x 1 3.46 2.26 0.60 4.69
25.73 Cum 248.55 1 Cum
9) Ceiling Plastering 12mm thick in two coats with base coat of 8mm
thick in CM (1:5) and top coat of 4mm thick in CM (1:3) dubara
sponge finish including cost and conveyance of all materials like
cement, sand, water etc., to site, seigniorage charges, sales & other
taxes on all materials,all operational, incidental and labour charges
such as mixing mortar, scaffolding charges, lift charges, including
cutting of Grooves wherever necessary as directed by Engineer - in
- charge, finishing, curing, etc., complete for finished item of work.
(APSS 901,903 & 904).

In Store Room 1 x 1 7.30 3.66 - 26.72
Slaes man Room 1 x 1 3.66 2.26 - 8.27
Varandah 1 x 1 3.43 2.51 - 8.61
Window sunshade 1 x 2 1.20 0.60 - 1.44
F/S Varandah, S/s L/s 1 x 1 4.36 0.83 - 3.62
" R/s 1 x 1 2.95 0.83 - 2.45
Beams Bottom 1 x 1 3.66 0.23 - 0.84
sides 1 x 2 3.66 0.30 - 2.20
54.15 Sqm 4030.75 10 Sqm
10) Random Rubble stone masonry, in CM (1:8) prop: (Cement: Sand)
using Granite stones from approved quarry including cost and
conveyance of all materials like Granite stones, cement, sand,
water, etc., to site including seigniorage charges, sales & other
taxes on all materials, all operational, incidental, and labour charges
such as cutting stones to required size and shape, mixing of cement
mortar, constructing masonry, curing etc., complete for finished item
of work for foundation and basement (APSS No. 601 & 615).

F/S Compound wall 1 x 1 9.23 0.45 0.45 1.87
C/S Compound wall 1 x 1 5.70 0.45 0.45 1.15
R/S Compound wall 1 x 1 4.55 0.45 0.45 0.92
After GL
F/S Compound wall 1 x 1 9.23 0.45 0.25 1.04
L/S Compound wall 1 x 1 5.70 0.45 0.25 0.64
R/S Compound wall 1 x 1 4.55 0.45 0.25 0.51
6.13 Cum 4223.05 1 Cum
No. Nos. L B D Unit
1 2 3 4 5 6 7 8
11) Brick Masonry in superstructure with CM (1:8) prop with Flyash
Cement solid blocks of size 290 x 225 x 140 mm, for manufacturing
of flyash solid blocks using flyash of 80 kgs, cement of 15 kgs.
Gypsum of 5 kgs. and stone dust with a compresive strength not
lessthan 50 kg/sqm including cost and conveyance of all materials,
labour charges, seiniorage charges, scaffolding and curing etc., for
Superstructure Walls.

L/Side 1 x 1 6.15 0.15 1.20 1.11
R/Side 1 x 1 5.00 0.15 1.20 0.90
F/SIde 1 x 1 9.23 0.15 1.20 1.66
Deduct Gate 1 x 1 3.60 0.15 -1.20 -0.65
F/S Ramp 1 x 1 3.70 (0+0.50)/2 1.20 1.11
4.13 Cum 6166.20 1 Cum
12) Supply and fixing of 18guage M.S.Plain sheet WINDOWof size
1.20M x 1.20M (Triple Shutter) with outer angular frame of rolled
steel equal angle ISA 4040 of size 40mm x40mm x 6mm and inner
shutter angular frame of rolled steel equal angle ISA 2525 of size
25mm x25mm x4mm and rolled steel Tee Bars 40mmx40mmx6mm
one number horizontally and vertically at the centre of ther window
also welded with fixtures such as M.S.Powder coated tower bolts
I.S. 204 100mm long 3Nos, M.S.Powder coated Butt Hinges IS
205 100mm long 6Nos., safety rods of 10 mm square rods at
100mm centre to centre to welded horizontally to full width of
window including Red oxide primer of grade-I quality, sales and
other taxes ,cost and conveyance of all materials to site, all labour
cahrges etc.,complete for finished item of work.

Window size 1.20m x 1.20 1 x 2 - - - 2.00
2.00 No.s 5921.00 1 No.s
13) Supply and fixing of 18guage M.S.Plain sheet DOOR of size 2.05M
x 1.20M ( Double shutters )with outer angular frame of rolled steel
equal angle ISA 4040 of size 40mm x40mm x 6mm and with MS
Hold fasts 6nos with Double shutter Frame of angle ISA 3535 of
size 35mm x35mm x4mm in between 2nos 25mm x25mm x 4 L
angle section back side of shutter alround MS FLAT Patty
90x2mm with 18 guage MS Sheet welded with required fixtures
such M.S.Powder coated Butt Hinges IS 205 125 mm long
6Nos.,M.S.Powder coated Aldrops 300mm long 2nos and
including Red oxide primer of grade-I quality, sales and other
taxes ,cost and conveyance of all materials to site, all labour
charges etc.,complete for finished item of work.

Door size 1.20x2.10m 1 x 1 - - - 1.00
1.00 No.s 7673.00 1 No.s
No. Nos. L B D Unit
1 2 3 4 5 6 7 8
14) Supply & fixing of Rolling shutter made of 80 x 1.25 mm machine
rolled CRCA laths, interlocked together through their entire length
and jointed together at the ends by end-locks, mounted on specially
designed pipe shaft of 50mm dia nominal bore MS B class pipe with
brackets, plates, guide channels, stoppers, bottom locking plates
and arrangements for inside & outside locking with push-pull
operations including cost of hood cover and springs complete,
painted with one coat of approved steel primer, locks, ball bearings,
all accessories etc complete for finished item of work as per special
spn: 1108
Size : 2.50 x 2.35mtrs 1 x 1 2.50 - 2.35 5.88
5.88 No.s 4063.00 1 No.s
15) Supply & fixing of MS Gate with double shutter of size 2 x 1.83m x
1.32m each shutter 1.83 x 1.30 mtrs with inner frame 50mm
including cost of hood cover and springs complete, painted with one
coat of approved steel primer, locks, ball bearings, all accessories
etc complete for finished item of work as per special spn: 1108

MS Gate 1 x 1 - - - 1.00
1.00 No.s 35000.00 1 No.s
16) Plastering 12mm thick in two coats with base coat of 8mm thick in
CM (1:5) and top coat of 4mm thick in CM (1:3) dubara sponge
finish including cost and conveyance of all materials like cement,
sand, water etc., to site, seigniorage charges, sales & other taxes
on all materials,all operational, incidental and labour charges such
as mixing mortar, scaffolding charges, lift charges, including cutting
of Grooves wherever necessary as directed by Engineer - in -
charge, finishing, curing, etc., complete for finished item of work.
(APSS 901,903 & 904)

In Store Room L/W 1 x 2 7.30 - 3.30 48.18
" C/W 1 x 2 3.66 - 3.30 24.16
In Sales man Room L/W 1 x 2 3.66 - 3.30 24.16
" C/W 1 x 2 2.26 - 3.30 14.92
In Verandah L/W 1 x 1 3.20 - 3.30 10.56
" C/W 1 x 1 2.51 - 3.30 8.28
Varandah F/S 1 x 1 3.20 - 1.00 3.20
" R/S 1 x 1 2.51 - 1.00 2.51
Varandah Pillar 1 x 1 0.92 - 2.10 1.93
Deduc t Doors 1 x 1 1.20 - -2.10 -2.52
" Window 1 x 2 1.20 - -1.20 -2.88
" Rolling Shutter 1 x 1 2.50 - -2.35 -5.88
Compound wall
L/Side O/s 1 x 1 6.15 - 1.66 10.21
" I/s 1 x 1 6.00 - 1.66 9.96
Top side 1 x 1 6.15 - 0.15 0.92
F/S C/S 1 x 1 4.26 - 1.66 7.07
" o/S 1 x 1 4.00 - 1.66 6.64
Top side 1 x 1 4.26 - 0.15 0.64
Gate pillar alround 1 x 1 3.66 - 1.35 4.94
F/S Compound wall 1 x 1 1.16 - 1.66 1.93
" " 1 x 1 1.00 - 1.66 1.66
No. Nos. L B D Unit
1 2 3 4 5 6 7 8
R/S Compound wall 1 x 1 5.00 - 1.66 8.30
1 x 1 4.85 - 1.66 8.05
Top side 1 x 1 5.00 - 0.15 0.75
187.69 Sqm 3916.95 10 Sqm
No. Nos. L B D Unit
1 2 3 4 5 6 7 8
17) Plastering 20mm thick in two coats with base coat of 16mm thick in
CM (1:6) and top coat of 4mm thick in CM (1:4) dubara sponge
finish including cost and conveyance of all materials like cement,
screened sand, water etc., to site, seigniorage charges, sales &
other taxes on all materials, all operational, incidental and labour
charges such as mixing mortar,scaffolding charges, lift charges,
finishing,including cutting of Grooves wherever necessary as
directed by Engineer - in - charge, curing, etc., for Uneven
Surfaces of Brick Wall complete for finished item of work. (APSS
901,903 & 904).

Depot B/S L/W 1 x 1 7.78 - 3.80 29.56
" C/S 1 x 1 6.78 - 3.80 25.76
F/S L/S 1 x 1 4.07 - 3.80 15.47
F/S R/S 1 x 1 3.53 - 1.00 3.53
R/S F/S 1 x 1 2.72 - 1.00 2.72
R/S B/S 1 x 1 4.07 - 3.80 15.47
F/S 1 x 1 3.53 - 0.50 1.77
R/S 1 x 1 2.72 - 0.50 1.36
1 x 2 8.20 - 0.115 1.89
1 x 2 7.38 - 0.115 1.70
1 x 1 3.70 - 1.20 4.44
103.67 Sqm 4086.35 10 Sqm
18) Flooring with Cement Concrete M15 grade nominal mix (1:2:4)
proportion (cement: fine aggregate: Coarse aggregate) using 20mm
size Hard Broken Granite (IS383, 1970) Machine Crushed graded
metal from from approved quarry including cost and conveyance of
all materials like cement, sand, coarse aggregate, water etc. to site,
including seigniorage charges, sales & other taxes on all materials,
all operational, incidental and labour charges such as mixing, laying,
curing concrete, etc., complete for finished item of work (APSS No.
402).

In Store Room 1 x 1 7.30 3.60 0.075 1.97
" Sales man Room 1 x 1 3.66 2.26 0.075 0.62
" Varandah 1 x 1 3.43 2.51 0.075 0.65
3.24 Cum 6170.25 1 Cum
19) Painting to new internal walls with two (2) coats of ready mixed oil
bound washable distemper acrylic base of approved brand and
shade over a base coat of cement primer water base interior
Grade-I of approved brand, makind three (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 in
all floors for internal walls (SS 911)

Compound wall Alround
C/S 1 x 1 6.15 - 3.30 20.30
B/S 1 x 1 5.00 - 3.30 16.50
F/S 1 x 1 5.93 - 3.30 19.57
1 x 1 7.30 - 3.66 26.72
No. Nos. L B D Unit
1 2 3 4 5 6 7 8
Long walls 1 x 2 7.32 - 3.30 48.31
C/S walls 1 x 2 3.66 - 3.30 24.16
Sales man Room L/W 1 x 2 3.66 - 3.30 24.16
" C/W 1 x 2 2.26 - 3.30 14.92
1 x 1 3.36 2.26 - 7.59
No. Nos. L B D Unit
1 2 3 4 5 6 7 8
Varandah 1 x 1 3.43 2.51 - 8.61
Long walls B/S 1 x 1 3.43 3.30 - 11.32
" F/S 1 x 1 2.51 3.30 - 8.28
" R/S 1 x 1 2.51 1.00 - 2.51
" F/S 1 x 1 3.43 1.00 - 3.43
Window 1 x 2 1.20 0.60 - 1.44
1 x 2 6.78 0.30 - 4.07
1 x 2 8.20 0.30 - 4.92
1 x 2 6.36 0.90 - 11.45
1 x 1 2.95 0.90 - 2.66
260.92 Sqm 1148.25 10 Sqm
20) Painting to New External Walls with two coats of Polymer Plastic
Emulsion paint of Asian / Berger / Nerolac / Saicoat / Endocem or
equalent quality of approved brand and shade as approved by the
Engineer - in - Charge over base coat of cement primer water base
grade -II exterior making three coats in all to give an even shade
after thoroughly brushing the surface to remove all loose powdered
materials, including cost and conveyance of all materials, including
cost and conveyance of all materials, cost of brushes, water to site,
etc., sales & other taxes, all operational, incidental and labour
charges such as scaffolding charges, lift charges, curing etc.,
complete for finished item of work in all floors for external Walls.
(APSS No. 911).

B/Side 1 x 1 7.78 - 3.80 29.56
C/S 1 x 1 6.78 - 3.80 25.76
F/S L/S 1 x 1 4.07 - 3.80 15.47
F/S R/S 1 x 1 3.53 - 1.00 3.53
R/S F/S 1 x 1 2.72 - 1.00 2.72
R/S B/S 1 x 1 4.07 - 3.80 15.47
92.51 Sqm 1483.30 10 Sqm
21) Painting to New Iron work with two coats of ready mixed Synthetic
Enamel paints in all shades Grade - I having VOC (Volatile Organic
Compound) content less than 50 grams/ liter first quality all shades
over red oxide primer Grade-I making three (3) coats in all to given
and even shade after thourughly brushing the surface to remove all
dirt and remains of loose powered materials, including cost and
conveyance of all materials to site, sales & other taxes, incidental,
operational and all labour charges etc., complete for finished item of
work. (APSS No. 1201, 1207 & 1212).in All Floors.

Door 1 x 2.25 1.20 - 2.10 5.67
Rolling Shutter 1 x 2.75 2.50 - 2.35 16.16
Windows 2 x 2.75 1.20 - 1.20 7.92
MS Gate 1 x 2.75 3.60 - 1.25 12.38
42.13 Sqm 1029.20 10 Sqm
22) Providing Name Board With approved lettering with synthetic
enamel paint including cost and conveyance of all materials etc.,
In Class room 1 x 1 1.95 - 1.10 2.15
in Varandah 1 x 1 1.70 - 1.05 1.79
No. Nos. L B D Unit
1 2 3 4 5 6 7 8
3.93 Sqm 1300.00 1 Sqm
23) Supply and fixing of ISI mark 20mm dia 2.2mm thick PVC conduit
pipe Sudhakar / Macoplast / Modimake concealed in roof slab with
all required acessories including No.14 SWG GI wire for earth
continuity including chiseling the wall wherever necessary , including
necessary masonery work for light/fan pointand seperate plug point
with teak wood deep box including cost and conveyance of all
materials to site and labour charges, sales tax etc., complete for
finished item of work.

Long Wall side 1 x 3 7.30 - - 21.90
C/S wall side 1 x 3 6.30 - - 18.90
40.80 Rmt 66.50 1 Rmt
24) Supply and fixing of ISI mark 20mm dia 2.2mm thick PVC conduit
pipe Sudhakar / Macoplast / Modimake concealed in Wall with all
required acessories including No.14 SWG GI wire for earth
continuity including chiseling the wall wherever necessary , including
necessary masonery work for light/fan pointand seperate plug point
with teak wood deep box including cost and conveyance of all
materials to site and labour charges, sales tax etc., complete for

Long Wall side 1 x 1 7.30 - - 7.30
C/S Walls 1 x 2 3.60 - - 7.20
In Sales Room 1 x 1 5.80 - - 5.80
20.30 Rmt 71.60 1 Rmt
25) Power Connection charges to NPDCL vide Voucher No.:
1 x 1 - - - 1.00
1.00 Job 2500.00 1 Job
26) Collection and Supply of Gravel with initial lead in layers not
exceeding 15cm thick, consolidating each deposited layer by
watering and ramming including all operational, incidental, labour
charges, seignorage charges, hire charges of T & P etc., complete
for finished item of work. APSS No.309 & 310.

F/s of Building 1 x 1 5.00 9.00 0.40 18.00
18.00 Cum 248.55 1 Cum
27) Supplying and wiring with 2 x 1.00 sq.mm (14/0.3mm) Fire
Retardant (FR) P.V.C. insulated flexible copper cable L&T/ Havels /
Standard / Polycab / Power flex make with ISI Mark in the existing
metallic / non-metallic conduct pipe with 6A flush type switch,
Ceiling rose and 3mm thick hylam sheet covering to switch control
box including cost and conveyance of all materials to site, labour
charges and sales tax etc. complete for finished item of work for
light, bell, fan and exhaust fan points in Non-Residential Building.

Light Point 1 x 2 - - - 2.00
Tube Point 1 x 2 - - - 2.00
Fan Point 1 x 2 - - - 2.00
Sales Room LP 1 x 3 - - - 3.00
In Verandah " 1 x 2 - - - 2.00
No. Nos. L B D Unit
1 2 3 4 5 6 7 8
11.00 Points 414.10 1 Points
28) Supply and transportation of 12W LED slimline panel Light with
System Lumens≥1000lm, Housing made of Powder coated, round /
Square with Protruded plastic Diffuser, IP20, Inbuilt Electrical
protections like Over/Under voltage, short circuit, Over load, Open
Circuit, Miswiring, LG7 standard applicable, operating voltage range
of 150 to 265 Volts AC, P.F ≥ 0.9, Surge protection: 2KV, THD<10%,
with high power LED's having efficacy of ≥ 100
lumens/watt,CCT:3000K/4000K/5600K±300K, CRI≥70...Manufacture
has to submit LM79,LM80 & Photobiological Safety Report.
Luminaire Performance Complies to IS10322 (Part 5/Sec 3) & IEC
60598- 1,IEC 60529 & ISO certified company. LUMINAIRE MAKE :
Pharox / Surya / Syska / Muelux / Fortune Art / Capart / Green
Lites / Kashyap BLU / R-LED / GM / Million.

In Store Room 1 x 2 - - - 2.00
In Sales Room 1 x 2 - - - 2.00
4.00 No.s 1320.70 1 No.s
29) Supply and errecting ceiling fan of Crompton /bajaj kassels 50 /
Usha atom make as per IS 374 - 1979 and with 3 blades and double
ball bearings and with condenser AC 250V 50 C/S of 48" 1200mm
sweep completely erected in position without regulator, canopy
down rod up to 301.80 mm in length is provided with hook/clamps
nuts and bolts and 24/02 flexible copper wire etc., complete and
pointed with lettering by enamil paint the Sr. No. and date of
errection including cost and conveyance of all materials and labour
chargers etc., complete including 4% tornover tax on cost of all
materials for finished item of work.

1 x 2 - - - 2.00
2.00 No.s 1685.21 1 No.s
30) Supply and Run of 1 of 6 Sq.mm WPTC Aluminium cable along with
No.10 SWG G.I bearer wire through PVC cleats with all accessories
including cost and conveyance of all materials to site, labour
charges and sales tax etc., complete for finished item of work.

1 x 1 30.00 - - 30.00
30.00 Rmt 50.70 1 Rmt
No. Nos. L B D Unit
1 2 3 4 5 6 7 8
31) Supply and transportation of 20W LED Street light Body made of
high grade pressure die – cast Aluminum alloy with corrosion
resistant powder coat, having protective toughened glass cover,
Less Glare, IP 66 (Silicon gasket ensures Optical & Electrical
compartments are IP 66) protected, universal Voltage 100 - 270 V
AC, P.F, ≥ 0.90, high power LED's having efficacy ≥130 lumens/watt,
and junction temperature < 75°C, with Ingress protection IP66,
Driver surge protection 4KV, with optics distribution Type II medium,
THD<10% at 110 Volts AC, driver efficiency ≥90%, CCT: 5600K,
minimum CRI≥80, Inbuilt Electrical protections like Over voltage,
short circuit, Over load, Open Circuit, Miswiring, Intelligent pole
mounting option provides flexibility of vertical or horizontal pole
mounting option complete, with Top Openable Maintenance and
Manufacture has to submit LM79,LM80 & Photobiological Safety
Report. Luminaire Performance Complies to IS10322 (Part 5/Sec 3)
& IEC 60598-1,IEC 60529 and ISO certified company. LUMINAIRE
MAKE : PHILIPS / OSRAM / GE / CROMPTON / BAJAJ /
SCHREDER / VIN / HALONIX / HAVELLS / HPL. LED MAKE :
PHILIPS LUMILEDS

1 x 2 - - - 2.00
2.00 No.s 5913.96 1 No.s
Total :

TW: Yellandu TWSD Sudimalla TW Divn.,Bhadrachalam
WORKDONE ESTIMATE
g Amenities to TTWRSC Gundala (V&M) in Bhadradri

Kothagudem district.
Amount
201750.00
Amount
9
Amount
405298.00
Amount
3390661.00
79787.00
45837.00
Amount
29173.00
29998.00
34313.00
1196.00
4870.00
72477.00
Amount
427.00
126712.00
Amount
6395.00
21827.00
25887.00
Amount
25466.00
11842.00
7673.00
Amount
23890.00
35000.00
Amount
73517.00
Amount
42363.00
19992.00
Amount
9
Amount
29960.00
13722.00
4336.00
Amount
9
5109.00
2713.00
1453.00
2500.00
4474.00
Amount
9
4555.00
5283.00
3370.00
1521.00
Amount
11828.00
4807175.00
COMPLETION REPORT
Name of the work : Providing Amenities to TTWRSC Gundala (V&M) in Bhadradri Kothagudem dist
Sl. As Per Sanction Estimate As Per Workdone Estimate
Description of item
No. Qty. Rate Amount Qty. Rate
1 2 3 4 5 6 7
1) Dismantling and removing of old damaged
flooringincluding cost and conveyance of all
materials etc., complete.
28.73 Sqm 250.00 1 Sqm 7183.00 807.00 Sqm 250.00 1 Sqm
2) Plain Cement Concrete (1:5:10) proportion

(cement: fine aggregate: Coarse aggregate) using
40mm size Hard Broken Granite (IS383, 1970)
machine crushed metal from approved quarry
including cost and conveyance of all materials like
cement, sand, coarse aggregate, water etc. to site,
mixing concrete in concrete mixer including
seigniorage charges, sales & other taxes on all
materials, all operational, incidental, and labour 4.80 Cum 4755.90 1 Cum 22818.00 85.22 Cum 4755.90 1 Cum
charges such as laying and ramming concrete in
layers in position not exceeding 15cm, finishing top
surface, curing concrete, etc., complete for
finished item of work (APSS No. 402) for Levelling
Course and Flooring Bed.
Description of item
1 2 3 4 5 6 7
3) Flooring and Treads with Polished shabad / Tandur
stone minimum 15 to 18 mm thick of size (0.254M
x0.254M) set over base coat of CM (1:8) over
already laid CC bed / RCC Roof Slab, including
neat cement slurry of honey like consistency spread
@ 3.3 kgs per sqm. & Jointed with neat cement to
full depth including cost of all materials like cement, 849.13 Cum 3993.10 1 Cum
sand, and water and flooring stones etc., complete,
including seigniorage charges, labour charges for
dressing of flooring stones etc., complete for
finished item of work
4) Providing High Yield Strength Deformed (HYSD)

steel bars (Fe 500 grade as per IS 1786-1979) of
different diameters for RCC works, including labour
charges for straightening, cutting, bending to
required sizes and shapes, placing in position with
cover blocks of approved materials and size and
tying and lapsplicing with binding wire of 18 SWG,
forming grills for reinforcement work as per
approved designs and drawings, including cost and
conveyance of steel bars, including all wastages
1.70 MT 49256.45 1 MT 83736.00 1.62 MT 49256.45 1 MT
such as overlaps, couplings, chairs, spacer bars
including cost and conveyance of binding wire,
cover blocks and all incidental, operational, laour
charges such as cutting, bending placing in
position, tying including sales and other taxes on all
materials etc., complete for finished item of work in
all floors. (APSS No.126).
Description of item
1 2 3 4 5 6 7
5) Vibrated Reinforced Cement Concrete M20 Grade
Nominal Mix corresponding to 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 (APSS No. 402) including
centering, shuttering, laying concrete, vibrating,
curing etc. complete.
A) Footings 4.56 Cum 9316.45 1 Cum 42511.00 4.92 Cum 9316.45 1 Cum
B) Columns 2.79 Cum 11134.60 1 Cum 31116.00 2.62 Cum 11134.60 1 Cum
C) Plinth Beam 3.17 Cum 11582.20 1 Cum 36744.00 2.59 Cum 11582.20 1 Cum
D) Roof Beams 4.17 Cum 10335.20 1 Cum 42766.00 3.32 Cum 10335.20 1 Cum
E) Lintels 0.20 Cum 10874.65 1 Cum 2138.00 0.11 Cum 10874.65 1 Cum
F) Sunshades 2.70 Sqm 835.25 1 Sqm 2255.00 5.83 Sqm 835.25 1 Sqm
G) Roof Slab 60.26 Sqm 1183.30 1 Sqm 71303.00 61.25 Sqm 1183.30 1 Sqm
Description of item
1 2 3 4 5 6 7
6) Filling with useful available excavated earth
(excluding rock) in trenches, sides of foundations
and basement with initial lead in layers not
exceeding 15 cm thick, consolidating each
deposited layer by watering and ramming including
18.60 Cum 25.70 1 Cum 478.00 16.62 Cum 25.70 1 Cum
cost and conveyance of water to work site and all
operational, incidental, labour charges, hire charges
of T & P etc., complete for finished item of work.
APSS No.309 & 310.
7) Brick Masonry in superstructure with CM (1:8) prop:

using second class bricks of size 23 x 11 x 7 Cms
from approved source having minimum crushing
strength of 40 Kg/Sqcm. including cost and
conveyance of all materials like cement, sand,
bricks, water etc., to site, including seigniorage
charges, sales & other taxes on all materials, all 23.42 Cum 5545.40 1 Cum 129866.00 22.85 Cum 5545.40 1 Cum
operational, incidental and labour charges such as
mixing cement mortar, constructing masonry,
scaffolding charges, lift charges, curing, etc.,
complete for finished item of work.
8) Filling with Gravel in trenches, sides of foundations

exceeding 15cm thick, consolidating each
all operational, incidental, labour charges, 25.73 Cum 248.55 1 Cum
seignorage charges, hire charges of T & P etc.,
complete for finished item of work. APSS No.309 &
310
Description of item
1 2 3 4 5 6 7
9) Ceiling Plastering 12mm thick in two coats with
base coat of 8mm thick in CM (1:5) and top coat of
4mm thick in CM (1:3) dubara sponge finish
including cost and conveyance of all materials like
cement, sand, water etc., to site, seigniorage
charges, sales & other taxes on all materials,all
mixing mortar, scaffolding charges, lift charges, 49.83 Sqm 4030.75 10 Sqm 20087.00 54.15 Sqm 4030.75 10 Sqm
including cutting of Grooves wherever necessary as
directed by Engineer - in - charge, finishing, curing,
etc., complete for finished item of work. (APSS
901,903 & 904).
10) Random Rubble stone masonry, in CM (1:8) prop:

(Cement: Sand) using Granite stones from
approved quarry including cost and conveyance of
all materials like Granite stones, cement, sand,
water, etc., to site including seigniorage charges,
sales & other taxes on all materials, all operational,
incidental, and labour charges such as cutting 31.33 Cum 4223.05 1 Cum 132314.00 6.13 Cum 4223.05 1 Cum
stones to required size and shape, mixing of
cement mortar, constructing masonry, curing etc.,
complete for finished item of work for foundation
and basement (APSS No. 601 & 615).
Description of item
1 2 3 4 5 6 7
11) Brick Masonry in superstructure with CM (1:8) prop
with Flyash Cement solid blocks of size 290 x 225 x
140 mm, for manufacturing of flyash solid blocks
using flyash of 80 kgs, cement of 15 kgs. Gypsum
of 5 kgs. and stone dust with a compresive strength
4.13 Cum 6166.20 1 Cum
not lessthan 50 kg/sqm including cost and
conveyance of all materials, labour charges,
seiniorage charges, scaffolding and curing etc., for
Superstructure Walls.
12) Supply and fixing of 18guage M.S.Plain sheet

WINDOWof size 1.20M x 1.20M (Triple Shutter)
with outer angular frame of rolled steel equal angle
ISA 4040 of size 40mm x40mm x 6mm and inner
shutter angular frame of rolled steel equal angle
ISA 2525 of size 25mm x25mm x4mm and rolled
steel Tee Bars 40mmx40mmx6mm one number
horizontally and vertically at the centre of ther
window also welded with fixtures such as
M.S.Powder coated tower bolts I.S. 204 100mm
2.00 No.s 5921.00 1 No.s
long 3Nos, M.S.Powder coated Butt Hinges IS 205
100mm long 6Nos., safety rods of 10 mm square
rods at 100mm centre to centre to welded
horizontally to full width of window including Red
oxide primer of grade-I quality, sales and other
taxes ,cost and conveyance of all materials to site,
all labour cahrges etc.,complete for finished item of
work.
Description of item
1 2 3 4 5 6 7
13) Supply and fixing of 18guage M.S.Plain sheet
DOOR of size 2.05M x 1.20M ( Double shutters )
with outer angular frame of rolled steel equal angle
ISA 4040 of size 40mm x40mm x 6mm and with MS
Hold fasts 6nos with Double shutter Frame of
angle ISA 3535 of size 35mm x35mm x4mm in
between 2nos 25mm x25mm x 4 L angle section
back side of shutter alround MS FLAT Patty
90x2mm with 18 guage MS Sheet welded with 1.00 No.s 7673.00 1 No.s 7673.00 1.00 No.s 7673.00 1 No.s
required fixtures such M.S.Powder coated Butt
Hinges IS 205 125 mm long 6Nos.,M.S.Powder
coated Aldrops 300mm long 2nos and including
Red oxide primer of grade-I quality, sales and other
taxes ,cost and conveyance of all materials to site,
all labour charges etc.,complete for finished item of
work.
14) Supply & fixing of Rolling shutter made of 80 x 1.25

mm machine rolled CRCA laths, interlocked
together through their entire length and jointed
together at the ends by end-locks, mounted on
specially designed pipe shaft of 50mm dia nominal
bore MS B class pipe with brackets, plates, guide
channels, stoppers, bottom locking plates and
arrangements for inside & outside locking with 7.56 No.s 4063.00 1 No.s 30716.00 5.88 No.s 4063.00 1 No.s
push-pull operations including cost of hood cover
and springs complete, painted with one coat of
approved steel primer, locks, ball bearings, all
accessories etc complete for finished item of work
as per special spn: 1108
Description of item
1 2 3 4 5 6 7
15) Supply & fixing of MS Gate with double shutter of
size 2 x 1.83m x 1.32m each shutter 1.83 x 1.30
mtrs with inner frame 50mm including cost of hood
cover and springs complete, painted with one coat 1.00 No.s 35000.00 1 No.s
of approved steel primer, locks, ball bearings, all
accessories etc complete for finished item of work
as per special spn: 1108
16) Plastering 12mm thick in two coats with base coat

of 8mm thick in CM (1:5) and top coat of 4mm thick
in CM (1:3) dubara sponge finish including cost and
water etc., to site, seigniorage charges, sales &
other taxes on all materials,all operational,
incidental and labour charges such as mixing
mortar, scaffolding charges, lift charges, including 135.29 Sqm 3916.95 10 Sqm 52991.00 187.69 Sqm 3916.95 10 Sqm
cutting of Grooves wherever necessary as directed
by Engineer - in - charge, finishing, curing, etc.,
complete for finished item of work. (APSS 901,903
& 904)
Description of item
1 2 3 4 5 6 7
17) Plastering 20mm thick in two coats with base coat
of 16mm thick in CM (1:6) and top coat of 4mm
thick in CM (1:4) dubara sponge finish including
cost and conveyance of all materials like cement,
screened sand, water etc., to site, seigniorage
charges, sales & other taxes on all materials, all
mixing mortar,scaffolding charges, lift charges, 103.71 Sqm 4086.35 10 Sqm 42378.00 103.67 Sqm 4086.35 10 Sqm
finishing,including cutting of Grooves wherever
necessary as directed by Engineer - in - charge,
curing, etc., for Uneven Surfaces of Brick Wall
complete for finished item of work. (APSS 901,903
& 904).
18) Flooring with Cement Concrete M15 grade nominal

mix (1:2:4) proportion (cement: fine aggregate:
Coarse aggregate) using 20mm size Hard Broken
Granite (IS383, 1970) Machine Crushed graded
metal from from approved quarry including cost and
coarse aggregate, water etc. to site, including
seigniorage charges, sales & other taxes on all 3.24 Cum 6170.25 1 Cum
materials, all operational, incidental and labour
charges such as mixing, laying, curing concrete,
etc., complete for finished item of work (APSS No.
402).
Description of item
1 2 3 4 5 6 7
19) Painting to new internal walls with two (2) coats of
ready mixed oil bound washable distemper acrylic
base of approved brand and shade over a base
coat of cement primer water base interior Grade-I
of approved brand, makind three (3) coats in all to
give an even shade after thourughly brushing the
surface to remove all dirt and remains of loose 185.12 Sqm 1148.25 10 Sqm 21256.00 260.92 Sqm 1148.25 10 Sqm
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 in all floors for internal walls
(SS 911)
20) Painting to New External Walls with two coats of

Polymer Plastic Emulsion paint of Asian / Berger /
Nerolac / Saicoat / Endocem or equalent quality of
approved brand and shade as approved by the
Engineer - in - Charge over base coat of cement
primer water base grade -II exterior making three
coats in all to give an even shade after thoroughly
brushing the surface to remove all loose powdered
materials, including cost and conveyance of all 103.71 Sqm 1483.30 10 Sqm 15383.00 92.51 Sqm 1483.30 10 Sqm
materials, including cost and conveyance of all
materials, cost of brushes, water to site, etc., sales
& other taxes, all operational, incidental and labour
charges such as scaffolding charges, lift charges,
curing etc., complete for finished item of work in all
floors for external Walls.(APSS No. 911).
Description of item
1 2 3 4 5 6 7
21) Painting to New Iron work with two coats of ready
mixed Synthetic Enamel paints in all shades Grade
- I having VOC (Volatile Organic Compound)
content less than 50 grams/ liter first quality all
shades over red oxide primer Grade-I making three
(3) coats in all to given and even shade after
thourughly brushing the surface to remove all dirt
and remains of loose powered materials, including 42.13 Sqm 1029.20 10 Sqm
cost and conveyance of all materials to site, sales &
other taxes, incidental, operational and all labour
charges etc., complete for finished item of work.
(APSS No. 1201, 1207 & 1212).in All Floors.
22) Providing Name Board With approved lettering with

synthetic enamel paint including cost and 3.93 Sqm 1300.00 1 Sqm
conveyance of all materials etc.,
23) Supply and fixing of ISI mark 20mm dia 2.2mm
thick PVC conduit pipe Sudhakar / Macoplast /
Modimake concealed in roof slab with all required
acessories including No.14 SWG GI wire for earth
continuity including chiseling the wall wherever
necessary , including necessary masonery work for
light/fan pointand seperate plug point with teak 40.80 Rmt 66.50 1 Rmt
wood deep box including cost and conveyance of
all materials to site and labour charges, sales tax
etc., complete for finished item of work.
Description of item
1 2 3 4 5 6 7
24) Supply and fixing of ISI mark 20mm dia 2.2mm
thick PVC conduit pipe Sudhakar / Macoplast /
Modimake concealed in Wall with all required
acessories including No.14 SWG GI wire for earth
continuity including chiseling the wall wherever
necessary , including necessary masonery work for
light/fan pointand seperate plug point with teak 20.30 Rmt 71.60 1 Rmt
wood deep box including cost and conveyance of
all materials to site and labour charges, sales tax
25) Power Connection charges to NPDCL vide Voucher

1.00 Job 2500.00 1 Job
No.:
26) Collection and Supply of Gravel with initial lead in
layers not exceeding 15cm thick, consolidating
each deposited layer by watering and ramming
including all operational, incidental, labour charges, 18.00 Cum 248.55 1 Cum
310.
27) Supplying and wiring with 2 x 1.00 sq.mm

(14/0.3mm) Fire Retardant (FR) P.V.C. insulated
flexible copper cable L&T/ Havels / Standard /
Polycab / Power flex make with ISI Mark in the
existing metallic / non-metallic conduct pipe with
6A flush type switch, Ceiling rose and 3mm thick
hylam sheet covering to switch control box 11.00 Points 414.10 1 Points
including cost and conveyance of all materials to
site, labour charges and sales tax etc. complete for
finished item of work for light, bell, fan and exhaust
fan points in Non-Residential Building.
Description of item
1 2 3 4 5 6 7
28) Supply and transportation of 12W LED slimline
panel Light with System Lumens≥1000lm, Housing
made of Powder coated, round / Square with
Protruded plastic Diffuser, IP20, Inbuilt Electrical
protections like Over/Under voltage, short circuit,
Over load, Open Circuit, Miswiring, LG7 standard
applicable, operating voltage range of 150 to 265
Volts AC, P.F ≥ 0.9, Surge protection: 2KV,
THD<10%, with high power LED's having efficacy
of ≥ 100
4.00 No.s 1320.70 1 No.s
lumens/watt,CCT:3000K/4000K/5600K±300K,
CRI≥70...Manufacture has to submit LM79,LM80 &
Photobiological Safety Report. Luminaire
Performance Complies to IS10322 (Part 5/Sec 3) &
IEC 60598- 1,IEC 60529 & ISO certified company.
LUMINAIRE MAKE : Pharox / Surya / Syska /
Muelux / Fortune Art / Capart / Green Lites /
Kashyap BLU / R-LED / GM / Million.
29) Supply and errecting ceiling fan of Crompton /bajaj

kassels 50 / Usha atom make as per IS 374 - 1979
and with 3 blades and double ball bearings and with
condenser AC 250V 50 C/S of 48" 1200mm sweep
completely erected in position without regulator,
canopy down rod up to 301.80 mm in length is
provided with hook/clamps nuts and bolts and
24/02 flexible copper wire etc., complete and 2.00 No.s 1685.21 1 No.s
pointed with lettering by enamil paint the Sr. No.
and date of errection including cost and
conveyance of all materials and labour chargers
etc., complete including 4% tornover tax on cost of
all materials for finished item of work.
Description of item
1 2 3 4 5 6 7
30) Supply and Run of 1 of 6 Sq.mm WPTC Aluminium
cable along with No.10 SWG G.I bearer wire
through PVC cleats with all accessories including
cost and conveyance of all materials to site, labour 30.00 Rmt 50.70 1 Rmt
charges and sales tax etc., complete for finished
item of work.
31) Supply and transportation of 20W LED Street light
Body made of high grade pressure die – cast
Aluminum alloy with corrosion resistant powder
coat, having protective toughened glass cover, Less
Glare, IP 66 (Silicon gasket ensures Optical &
Electrical compartments are IP 66) protected,
universal Voltage 100 - 270 V AC, P.F, ≥ 0.90, high
power LED's having efficacy ≥130 lumens/watt, and
junction temperature < 75°C, with Ingress
protection IP66, Driver surge protection 4KV, with
optics distribution Type II medium, THD<10% at 110
Volts AC, driver efficiency ≥90%, CCT: 5600K,
minimum CRI≥80, Inbuilt Electrical protections like
Over voltage, short circuit, Over load, Open Circuit, 2.00 No.s 5913.96 1 No.s
Miswiring, Intelligent pole mounting option provides
flexibility of vertical or horizontal pole mounting
option complete, with Top Openable Maintenance
and Manufacture has to submit LM79,LM80 &
Photobiological Safety Report. Luminaire
Performance Complies to IS10322 (Part 5/Sec 3) &
IEC 60598-1,IEC 60529 and ISO certified company.
LUMINAIRE MAKE : PHILIPS / OSRAM / GE /
CROMPTON / BAJAJ / SCHREDER / VIN /
HALONIX / HAVELLS / HPL. LED MAKE : PHILIPS
LUMILEDS
Description of item
1 2 3 4 5 6 7
32) Filling with SAND in trenches, sides of foundations
exceeding 15cm thick, consolidating each
all operational, incidental, labour charges, 3.57 Cum 832.70 1 Cum 2970.00
310
33) Plain Cement Concrete M15 grade nominal mix

(1:2.5:5) proportion (cement: fine aggregate:
Coarse aggregate) using 20mm size Hard Broken
Granite (IS383, 1970) Machine Crushed graded
metal from from approved quarry including cost and
coarse aggregate, water etc. to site, including
seigniorage charges, sales & other taxes on all 0.08 Cum 6170.25 1 Cum 511.00
materials, all operational, incidental and labour
charges such as mixing, laying, curing concrete,
etc., complete for finished item of work for Bed
Blocks and Hold Fasts (APSS No. 402)
34) Ellies Pattern Flooring with CC (1:5:10) Prop: using

40mm Nominal size HBG Metal brought from
approved quarry laid 10cm thick for bed concrete
and laid over with CC(1:2:4) Prop: using 20mm to
10mm graded HBG metal 5cm thick water to work
55.32 Sqm 772.39 10 Sqm 42731.00
site and all operational, incidental, labour charges
such as machine mixing, laying curing etc.,
complete for finished item of work for Flooring
Description of item
1 2 3 4 5 6 7
35) Supply and fixing of 18 guage M.S plain sheet
Window with three leaves shutter of size
1.20mx1.35m with outer angular frame of rolled
steel equal angle ISA 4040 of size 40x40x6mm and
inner shutter angular frame of rolled steel equal
angle ISA 3535 of size 35x4mm on MS Flat of size
30x4mm 2 Nos welded horizontally to each of leaf
and also welded with fixtures such as M.S powder
coated tower bolts IS204 250mm long 2 Nos, M.S
powder coated Bolt hinges IS 205 125mm long 3 3.00 No.s 5987.00 1 Each 17961.00
Nos, M.S powder coated handles IS 208 125mm
long 2 Nos, M.S powder coated Aldrop IS 268
250mm long 1 No including Red oxide primer of
grade-I quality, sales and other taxes, cost and
conveyance of all materiasl to site all labour
charges etc., complete for finished item of work.
36) Manufacturing, Supply,delivery and fixing of plain

MS sheet door of size 2'-6" X 6'-6" (0.76x1.98) with
frame made of L Angular section of 40 X 40 X 6mm
and inner frame of double leave shutters with MS
"L"angle of 35 X 35 X 4mm welded with 2 nos of 25
X 25 X 3 angle and 3 No.s of 30x4mm fla each leaf
and welded with powder coated fixtures including 1.00 No.s 4047.00 1 Each 4047.00
red oxide paint including cost and conveyance of all
materials and labour charges etc., complete for
Description of item
1 2 3 4 5 6 7
37) Painting to New wood work with two coats of ready
mixed Synthetic Enamel paints in all shades Grade
- I having VOC (Volatile Organic Compound)
content less than 50 grams/ liter first quality all
shades to give an even shade over base coatof
wood Primer finishing with putty for wood work
after thouroughly brushing the surface to remove all
remains including cost and conveyance of all 16.80 Sqm 1832.00 10 Sqm 3078.00
materials to site, sales & other taxes, all
operational, incidental and labour charges etc.,
complete for finished item of work.(3 coats) (APSS
No. 1201 & 1212).in All Floors
38) Manufacturing, Supply and fixing of 50mm OD MS

medium class MS pipe including cost and 13.56 Sqm 274.80 1 Sqm 3726.00
conveyance of all materials to site
39) Supply and Delivery of prepainted Galvalume
Trapezoidal profile roofing sheet with 0.50mm
thickness coating Alu-zinc coating AZ150 GSM
Tensile strapth 550 MPA paint coating regular 8.75 Sqm 518.08 1 Sqm 4533.00
modified polyster painting thickness top 18 to
20mm bottom 5 to 7 micros sheet width 1.02m cost
and conveyance all materials to site
40) Supply and fixing of M.S. Grill of size 1.20x1.95

with outer angular of rolled steel equal angle of ISA
2525 of size 25x25x4mm welded with safety bars of
10mm square rods at 150mm centre to centre
horizontally and vertically including red oxide primer
1.00 No.s 5881.65 1 Each 5882.00
of grade - I quality, sales and other taxes, cost and
conveyance of all materials to site, all labour
charges and fixing in position etc., complete for
Description of item
1 2 3 4 5 6 7
41) Supply and fixing of M.S. Grill of size 1.20x0.30
with outer angular of rolled steel equal angle of ISA
2525 of size 25x25x4mm welded with safety bars of
10mm square rods at 150mm centre to centre
horizontally and vertically including red oxide primer
4.00 No.s 2201.95 1 Each 8808.00
of grade - I quality, sales and other taxes, cost and
conveyance of all materials to site, all labour
charges and fixing in position etc., complete for
Total: - 889959.00
42) Add VAT@5% 44598.00
43) Add GST@12% 0.00
44) Provision for Q.C charges @ 0. 50% 4460.00
45) Provision for Electrification 25000.00
46) Provision for Water Supply 25000.00
47) LS for US Items 8987.00
Gran Total: - 998004.00
As Per Sanction Estimate :: 998004.00 Exess :: 4748067.00

As Per Work DoneEstimate :: 5408072.00 Less :: 337999.00
Differece :: -4410068.00 4410068.00 Less

udem district.
mate Difference Remar
Amount Excess Less ks
8 9 10 11
201750.00 194567.00 0.00
405298.00 382480.00 0.00

8 9 10 11
3390661.00 3390661.00 0.00
79787.00 0.00 3949.00

8 9 10 11
45837.00 3326.00 0.00

29173.00 0.00 1943.00
29998.00 0.00 6746.00
34313.00 0.00 8453.00
1196.00 0.00 942.00
4870.00 2615.00 0.00
72477.00 1174.00 0.00
8 9 10 11
427.00 0.00 51.00
126712.00 0.00 3154.00
6395.00 6395.00 0.00

8 9 10 11
21827.00 1740.00 0.00
25887.00 0.00 106427.00

8 9 10 11
25466.00 25466.00 0.00
11842.00 11842.00 0.00

8 9 10 11
7673.00 0.00 0.00
23890.00 0.00 6826.00

8 9 10 11
35000.00 35000.00
73517.00 20526.00 0.00

8 9 10 11
42363.00 0.00 15.00
19992.00 19992.00 0.00

8 9 10 11
29960.00 8704.00 0.00
13722.00 0.00 1661.00

8 9 10 11
4336.00 4336.00 0.00
5109.00 5109.00 0.00
2713.00 2713.00 0.00

8 9 10 11
1453.00 1453.00 0.00
2500.00 2500.00 0.00
4474.00 4474.00 0.00
4555.00 4555.00 0.00

8 9 10 11
5283.00 5283.00 0.00
3370.00 3370.00 0.00

8 9 10 11
1521.00 1521.00 0.00
11828.00 11828.00 0.00

8 9 10 11
0.00 2970.00
0.00 511.00
0.00 42731.00
8 9 10 11
0.00 17961.00
0.00 4047.00
8 9 10 11
0.00 3078.00
0.00 3726.00
0.00 4533.00
0.00 5882.00
8 9 10 11
0.00 8808.00
4807175.00 4151630.00 234414.00

0.00 0.00 44598.00
576861.00 576861.00 0.00
24036.00 19576.00 0.00
0.00 0.00 25000.00
0.00 0.00 25000.00
0.00 0.00 8987.00
5408072.00 4748067.00 337999.00
1 Supply and fixing of 18guage M.S.Plain sheet DOOR of size 1.05M x 2.20M ( Double shutters )with outer
angular frame of rolled steel equal angle ISA 4040 of size 40mm x40mm x 6mm and with MS Hold fasts 6nos
with Double shutter Frame of angle ISA 3535 of size 35mm x35mm x4mm in between 2nos 25mm x25mm x 4
L angle section back side of shutter alround MS FLAT Patty 90x2mm with 18 guage MS Sheet welded with
required fixtures such M.S.Powder coated Butt Hinges IS 205 125 mm long 6Nos.,M.S.Powder coated Aldrops
300mm long 2nos and including Red oxide primer of grade-I quality, sales and other taxes ,cost and
conveyance of all materials to site, all labour charges etc.,complete for finished item of work.
DOOR SIZE : 1.05 X 2.10

AREA OF DOOR 2.21 Sqmts.
THEORITICAL REQUIREMENT
1 OUTER ANGULAR FRAME OF ROLLED STEEL EQUAL ANGLE ISA 4040 - 40mm x 40mm x6mm
Verticals(L -Angle) 2 2.10 4.20
Horizontals(L-Angle) 2 1.05 2.10
Hold Fasts 6 0.23 1.38
7.68 RM
Equivalent Weight 3.50 Kgs/RM
Total Weight 7.68 3.50 26.88 Kgs.
2 OUTER ANGULAR FRAME OF ROLLED STEEL EQUAL ANGLE ISA 3535 - 35mm X35mm X 4mm
10.200 RM
3 INNER SHUTTER ANGULAR FRAME OF ROLLED STEEL EQUAL ANGLE ISA 2525 - 25mm X25mm X 4mm
2.000 RM
4 18 Gauge MS Sheet
Area of Sheet 2 0.500 2.050 2.05
Equivalent Weight 9.80 Kgs/Sqmt.
5 MS FLAT Patty 19x2
all round 1 6.10 6.10 RM
6 DATA for Red Oxide Primer
Cost of Red Oxide GRADE-I Quality 0.6 129.00 77.40
Painter 1st class 0.21 540.00 113.40
Painter 2nd class 0.49 450.00 220.50
TOTAL Rs. 411.30 /10 Sqm.
ABSTRACT QUANTITY RATE
1 OUTER ANGULAR FRAME OF ROLLED STEEL 26.88 Kgs 45.00 /Kg
EQUAL ANGLE ISA 4040 -40mmx40mmx6mm
EQUAL ANGLE ISA 3535 - 35mm X35mm X 4mm
3 INNER SHUTTER ANGULAR FRAME OF 2.80 Kgs 45.00 /Kg
ROLLED STEEL EQUAL ANGLE ISA 2525 -
4 25mmx25mmx4mm
18 Gauge MS Sheet 20.09 Kgs 49.00 /Kg
5 MS FLAT Patty 19x2 1.83 Kgs 45.00 /Kg
6 DATA for Red Oxide Primer 6.63 Sqmts. 411.30 /10 Sqmts.
FIXTURES:
7 150mm Long MS Powder Coated Butt Hinges TBSC- 6 Nos. 40.00 /Each
8 100mm Long MS Powder Coated Tower Bolts 0 Nos. 24.00 /Each
TBSC-P.I-14
9 125mm Long MS Powder Coated Handles TBSC-P.I 0 Nos. 31.00 /Each
10 MS Aldrop 300 mm long TBSC-P.IV-09 2 Nos. 164.00 /Each
11 Labour Charges for Fabrication of Steel Door TBSC- 73.02 Kgs 29.00 /Kg
12 Labour charges for Fixing of Door TBSC-T.I-17 73.02 Kgs 4.00 /Kg
13 Agency Allowance @ 25% on fixing charges on 2409.66
Each
Or Say
2 Supply and fixing of 18guage M.S.Plain sheet WINDOWof size 1.20M x 1.20M (Triple Shutter) with outer
angular frame of rolled steel equal angle ISA 4040 of size 40mm x40mm x 6mm and inner shutter angular frame
of rolled steel equal angle ISA 2525 of size 25mm x25mm x4mm and rolled steel Tee Bars 40mmx40mmx6mm
one number horizontally and vertically at the centre of ther window also welded with fixtures such as
M.S.Powder coated tower bolts I.S. 204 100mm long 3Nos, M.S.Powder coated Butt Hinges IS 205 100mm
long 6Nos., safety rods of 10 mm square rods at 100mm centre to centre to welded horizontally to full width of
window including Red oxide primer of grade-I quality, sales and other taxes ,cost and conveyance of all
materials to site, all labour cahrges etc.,complete for finished item of work.
WINDOW SIZE : 1.20 X 1.20

AREA OF WINDOW 1.44 Sqmts.
THEORITICAL REQUIREMENT
1 OUTER ANGULAR FRAME OF ROLLED STEEL EQUAL ANGLE ISA 4040 - 40mm x 40mm x6mm
Verticals(Tee Bar) 2 1.20 2.40
Horizontals( L Angle) 2 1.20 2.40
Horizontal( Tee bar) 1 1.20 0.90
Hold Fasts 4 0.23 0.92
9.02 RM
2 INNER SHUTTER ANGULAR FRAME OF ROLLED STEEL EQUAL ANGLE ISA 2525 - 25mm X25mm X 4mm
Verticals 8 0.700 5.6
Horizontals 8 0.950 7.6
13.20 RM
3 18 Gauge MS Sheet
Area of Sheet 4 0.663 0.441 1.170
Equivalent Weight 9.80 Kgs/Sqmt.
4 10mm square rods safety bars
14 0.90 12.60 RM
5 DATA for Red Oxide Primer
Cost of Red Oxide GRADE-I Quality 0.6 129.00 77.40
Painter 1st class 0.21 540.00 113.40
Painter 2nd class 0.49 450.00 220.50
TOTAL Rs. 411.30 /10 Sqm.
ABSTRACT QUANTITY RATE

EQUAL ANGLE ISA 4040 -40mmx40mmx6mm
2 INNER SHUTTER ANGULAR FRAME OF 18.48 Kgs 45.00 /Kg

ROLLED STEEL EQUAL ANGLE ISA 2525 -
25mmx25mmx4mm
3 18 Gauge MS Sheet 11.46 Kgs 45.00 /Kg
4 10mm square rods safety bars 9.83 Kgs 45.00 /Kg
5 DATA for Red Oxide Primer 4.32 Sqmts. 411.30 /10 Sqmts.
FIXTURES:
6 100mm Long MS Powder Coated Butt Hinges TBSC- 4 Nos. 21.00 /Each
7 100mm Long MS Powder Coated Tower Bolts 2 Nos. 24.00 /Each
10mm bolts dia TBSC-P.I-14
8 125mm Long MS Powder Coated Handles BTBSC-P. 2 Nos. 31.00 /Each
9 Wind appliances M.S.Powder coated 2 Nos. 30.00 /Each
10 Labour Charges for Fabrication of Steel Window TB 71.34 Kgs 29.00 /Kg
11 Labour charges for Fixing of Window TBSC-T.I-17 71.34 Kgs 4.00 /Kg
13 Agency Allowance @ 25% on fixing charges on 2354.22
Each
Or Say
Assistant Engineer, Dy. Executive Engineer, Executive Engineer,

TWS: Yellandu. TWSD: Sudimalla. TWED: Bhadrachalam.
e shutters )with outer
th MS Hold fasts 6nos
nos 25mm x25mm x 4
MS Sheet welded with
Powder coated Aldrops
other taxes ,cost and
rk.
Sqm
AMOUNT
1209.60
963.90
126.00
984.41
82.35
272.69
240.00
0.00
0.00
328.00
2117.58
292.08
6616.61
602.42
7219.03
7219.03
7219.10
le Shutter) with outer

r shutter angular frame
ars 40mmx40mmx6mm
with fixtures such as
Hinges IS 205 100mm
izontally to full width of
and conveyance of all
Sqm
AMOUNT
1420.65
831.60
515.70
442.35
177.68
84.00
48.00
62.00
60.00
2068.86
285.36
588.56
6584.76
6584.76
6585.00
AS PER SCHEDULE OF RATES FOR BUILDINGS / IRRIGATION FOR THE
YEAR 2016 - 2017
SUPPLYMENTARY DATA
Unit Qty Rate Per Amount
BLDCST 1) Plain Cement Concrete (1:5:10) proportion (cement: fine aggregate: Coarse aggregate)
N - 3-7 using 40mm size Hard Broken Granite (IS383, 1970) machine crushed metal from
Page - 21 approved quarry including cost and conveyance of all materials like cement, sand,
coarse aggregate, water etc. to site, mixing concrete in concrete mixer including
seigniorage charges, sales & other taxes on all materials, all operational, incidental, and
labour charges such as laying and ramming concrete in layers in position not exceeding
15cm, finishing top surface, curing concrete, etc., complete for finished item of work
(APSS No. 402) for Levelling Course and Flooring Bed.
Unit : Cum
a.Material
Cement Kg 129.60 6268.63 MT 812.41
Coarse aggregate 40mm Cum 0.90 1459.1 Cum 1313.19
Fine Aggregate (Sand) Cum 0.45 1312.7 Cum 590.72
2716.32
b. Machinery
Concrete Mixer (0.2/0.8 cum hour 1.00 472.60 hour 472.60
capacity) 600/400 (Diesel)
472.60
c.Labour
Mason 1st Class Day 0.10 445.00 Day 44.50
Mazdoor (Unskilled) Day 1.39 350.00 Day 486.50
Add Agency Allowance 25% 531.00 132.75
Add Agency Allowance on Crew 25% 219.70 54.93
charges of concrete mixer
718.68
Sub-Total :: 3907.60
d. Add 13.615% Overhead & 0.000% 3907.60 0.00
Contractors profit on sub - total
e. Seigniorage charges (i) cum 0.90 75.00 cum 67.50
Aggregate
(ii) Sand cum 0.45 40.00 cum 18.00
Cost for 1 cum (a+b+c+d+e) 3993.10
Rate Per Cum 3993.10
Rate Per Cum Say 3993.10
BLDCST 2 Filling with Gravel in trenches, sides of foundations and basement with initial lead in
N - 2-8 layers not exceeding 15cm thick, consolidating each deposited layer by watering and
Page - 18 ramming including all operational, incidental, labour charges, seignorage charges, hire
charges of T & P etc., complete for finished item of work. APSS No.309 & 310.
Unit :6 Cum
a.Labour
Mate Day 0.00 0.00 Day 0.00
Mazdoor(Unskilled) Day 0.31 350.00 Day 108.50
b. Material
Gravel cum 6.00 195.92 cum 1175.52
1311.15
c) Add 13.615% Overhead & 0.000% 1311.15 0.00
d) Seigniorage charges cum 6 30.00 cum 180.00
Cost for 1 Cum = (a+b+c+d) 248.53
Rate per Cum 248.53
Rate per cum Say 248.55
BLDCST 4 Brick Masonry in superstructure with CM (1:8) prop with Flyash Cement solid blocks of
N-5-17 size 290 x 225 x 140 mm, for manufacturing of flyash solid blocks using flyash of 80 kgs,
Page.35 cement of 15 kgs. Gypsum of 5 kgs. and stone dust with a compresive strength not
lessthan 50 kg/sqm including cost and conveyance of all materials, labour charges,
seiniorage charges, scaffolding and curing etc., for Superstructure Walls.
Unit : Cum
a.Material
No of blocks required for one cum Nos 110.00 25618.05 1000 2817.99
of Masonry
CM (1:8) Cum 0.10 2594.190 Cum 259.42
3077.41
b.Labour
Mason 1st Class Day 0.420 445.00 Day 186.90
Mason 2nd Class Day 0.920 405.00 Day 372.60
Mazdoor (Unskilled) Day 2.800 350.00 Day 980.00
1924.38
Rate per Cum 5001.79
Rate for other floors GF
a Basic rate per Cum. 5001.79
b Hire charges of Access Scaffolding 44.13
@ 9.93/Sqm /0.225
c Labour charges for Access 301.96
Scaffolding material (Labour charge
/ 0.225)
d Allowance on labour charges for 25% 75.49
Asscess Scaffolding
e Lift charges of Labour - Add 10% 0.00
labour charges on G.F Rate, 20%
on GF, 30% on GF Rate only
Sub-Total :: 5423.37
f Add 13.615% Overhead & 738.39
g Seigniorage charge 4.40
(i) Sand - 0.11 x 40 = 4.4
Rate per Cum 6166.16
Say 6166.20
BLDCST 5 Collection and Supply of Gravel with initial lead in layers not exceeding 15cm thick,
N - 2-8 consolidating each deposited layer by watering and ramming including all operational,
Page - 18 incidental, labour charges, seignorage charges, hire charges of T & P etc., complete for
finished item of work. APSS No.309 & 310.
Unit :6 Cum
a.Labour
Mate Day 0.00 0.00 Day 0.00
Mazdoor(Unskilled) Day 0.31 350.00 Day 108.50
b. Material
Gravel cum 6.00 195.92 cum 1175.52
1311.15
c) Add 13.615% Overhead & 0.000% 1311.15 0.00
d) Seigniorage charges cum 6 30.00 cum 180.00
Cost for 1 Cum = (a+b+c+d) 248.53
Rate per Cum 248.53
Rate per cum Say 248.55

ELECTRICAL ITEMS FOR BUILDINGS DATA AS PER SSR - 2015-16
CP 0.000% AA
Sl. No. SSR Item No. Description Unit Qty. Rate Rs. Amount Rs.
P.V.C. Conduit (Concealed)

1 Supply and fixing of ISI mark 20mm dia 1.5mm thick PVC conduit pipe Sudhakar /
Macoplast / Modi make concealed in wall with all required acessories including No.14
SWG GI wire for earth continuity including chiseling the wall wherever necessary ,
including necessary masonery work for light/fan pointand seperate plug point with teak
wood deep box including cost and conveyance of all materials to site and labour charges,
sales tax etc., complete for finished item of work.
Taking Output = 100 M

a) Material
TBSE-1.2.1 20mm dia 1.5mm thick PVC pipe 100 M 1 19.10 1910.00
TBSE-8.1.3 U' Links 100 2 44.00 88.00
Nos
TBSE-1.4.5 10" x 8" Wooden deep box Each 3 48.00 144.00
TBSE-1.2.31 20mm dia 1,2,3 & 4 way deep Junction Box Each 12 22.00 264.00
TBSE-1.2.36 20mm PVC bends Each 12 4.00 48.00
TBSE-8.1.49 Cement kg 50 6.60 330.00
b) Labour charges :
TBSE-8.1.73 Skilled Electrician day 2 440.00 880.00
TBSE-8.1.74 Semi skilled Electrician day 2 375.00 750.00
TBSE-8.1.81 Helpers day 2 345.00 690.00
TBSE-8.1.75 Mason Ist class day 2 385.00 770.00
Sundries
Agency Allowence on Labour @ 25% 25% 3090.00 772.50
6646.50
d) Cost for 100 RM 6646.50
Rate per Metre = C/100 66.47
Rate per Metre 66.50
2 Supply and fixing of ISI mark 20mm dia 2mm thick PVC conduit pipe
Sudhakar/Macoplast/Modi make concealed in wall with all required acessories including
No.14 SWG GI wire for earth continuity including chiseling the wall wherever necessary ,
including necessary masonery work for light/fan pointand seperate plug point with teak
wood deep box including cost and conveyance of all materials to site and labour charges,
sales tax etc., complete for finished item of work.
Taking Output = 100 M

a) Material
TBSE-1.2.2 20mm dia 2mm thick PVC pipe 100 M 1.00 24.20 2420.00
TBSE-8.1.3 U' Links 100 2.00 44.00 88.00
Nos
TBSE-1.4.5 10" x 8" Wooden deep box Each 3.00 48.00 144.00
TBSE-1.2.31 20mm dia 1,2,3 & 4 way deep Junction Box Each 12.00 22.00 264.00
TBSE-1.2.36 20mm PVC bends Each 12.00 4.00 48.00
TBSE-8.1.49 Cement kg 50.00 6.60 330.00
b) Labour charges :
TBSE-8.1.73 Skilled Electrician day 2 440.00 880.00
TBSE-8.1.74 Semi skilled Electrician day 2 375.00 750.00
TBSE-8.1.81 Helpers day 2 345.00 690.00
TBSE-8.1.75 Mason Ist class day 2 385.00 770.00
Sundries

7156.50
d) Cost for 100 RM 7156.50
Rate per Metre = C/100 71.57
Rate per Metre 71.60
3 Supplying and wiring with 2 x 1.00 sq.mm (14/0.3mm) Fire Retardant (FR)
P.V.C. insulated flexible copper cable L&T/ Havels / Standard / Polycab /
Power flex make with ISI Mark in the existing metallic / non-metallic
conduct pipe with 6A flush type switch, Ceiling rose and 3mm thick hylam
sheet covering to switch control box including cost and conveyance of all
materials to site, labour charges and sales tax etc. complete for finished
item of work for light, bell, fan and exhaust fan points in Non-Residential
Building.
Taking Output = 6 Points

a) Material
TBSE-1.5.1 14/0.3mm PVC FR flexible copper wire 100 M 1 1051.00 1051.00
TBSE-1.7.1 6A Switch each 6 18.00 108.00
TBSE-1.7.13 6A 2 way Ceiling Rose each 6 21.00 126.00
TBSE-8.1.50 25 x 20 cms (10" x8") Hylam sheet 3mm thick sqm 80 0.60 48.00
80 Sqm.
b) Labour charges :
TBSE-8.1.73 Skilled Electrician day 0.6 440.00 264.00
TBSE-8.1.74 Semi skilled Electrician day 1.2 375.00 450.00
TBSE-8.1.81 Helpers day 0.6 345.00 207.00
2484.25
c) Overheads & Contractors Profit on (a+b) 0.000% 2484.25 0.00
d) Cost for 6 Points 2484.25
Rate per Point = C/6 414.04
Rate per Point 414.10
Supply and transportation of 12W LED slimline panel Light with System
Lumens≥1000lm, Housing made of Powder coated, round / Square with
Protruded plastic Diffuser, IP20, Inbuilt Electrical protections like
Over/Under voltage, short circuit, Over load, Open Circuit, Miswiring, LG7
standard applicable, operating voltage range of 150 to 265 Volts AC, P.F ≥
0.9, Surge protection: 2KV, THD<10%, with high power LED's having
efficacy of ≥ 100 lumens/watt,CCT: 3000K/4000K/5600K ±300K,
CRI≥70...Manufacture has to submit LM79,LM80 & Photobiological Safety
Report. Luminaire Performance Complies to IS10322 (Part 5/Sec 3) & IEC
60598- 1,IEC 60529 & ISO certified company. LUMINAIRE MAKE :
Pharox / Surya / Syska / Muelux / Fortune Art / Capart / Green Lites /
Kashyap BLU / R-LED / GM / Million
ELEC-3.9.12 SSR Item No.428, Page No:232 1170.00

TBSE-1.5.1 23/0060 twin core flexible copper cable M 1.00 10.51 10.51
TBSC-D.VI-13 screws with rawal plugs each 2.00 4.00 8.00
TBSE-8.1.27 T.W round blocks each 2.00 7.00 14.00
Cement and sand etc., LS 20.00
b) Labour charges
TBSE-8.1.73 Skilled Electrician/carpenter day 0.10 440.00 44.00
TBSE-8.1.81 Semi skilled Electrician / Helper day 0.10 345.00 34.50
1320.64
d) Overheads & Contractors Profit on 0.000% 1320.64 0.00

(a+b+c)
Rate per each 1320.64
1320.70
4 Supply and errecting ceiling fan of Crompton /bajaj kassels 50 / Usha atom make as per
IS 374 - 1979 and with 3 blades and double ball bearings and with condenser AC 250V
50 C/S of 48" 1200mm sweep completely erected in position without regulator, canopy
down rod up to 301.80 mm in length is provided with hook/clamps nuts and bolts and
24/02 flexible copper wire etc., complete and pointed with lettering by enamil paint the Sr.
No. and date of errection including cost and conveyance of all materials and labour
chargers etc., complete including 4% tornover tax on cost of all materials for finished
item of work.
a) Material
Supply of 48" (1200mm) Sweep Ceiling Fan
570 without Regulator of makes Crompton / Bajaj No 1 1600.00 1600.00
Kassels 50 / Usha Atom.
Transportation charges @ 1% 1% 1600.00 16.00
157 23/0060 Twin Core wire M 1 10.40 10.40
Unforseen item works, such as painting to
LS 1.00 1.00
down rod, screws etc.,
Total 1627.40
b) Labour charges.
1349 Skilled Electrician day 0.125 0.00 0.00
1357 Helper day 0.125 370.00 46.25
Total 46.25
c) Agency allowance @ 25% 25% 46.25 11.56
Total (a+b+c) 1685.21
d) Overheads & Contractors Profit on
1685.21 0.00
(a+b+c)
28 Supply and Run of 1 of 6 Sq.mm WPTC Aluminium cable along with No.10
SWG G.I bearer wire through PVC cleats with all accessories including cost
and conveyance of all materials to site, labour charges and sales tax etc.,
complete for finished item of work.
a) Material
TBSE-1.6.5 6 Sq.mm (7/18) wptc Aluminium cable 100 M 1.00 3017.00 3017.00
TBSE-8.1.40 No.10 G.I wire. Length 100 RM kg 6.70 68.00 455.60
TBSE-8.1.14 Insulation tapes each 2.00 17.00 34.00
TBSE-8.1.4 Aluminium link clips box 2.00 55.00 110.00
b) labour charges 0.00
TBSE-8.1.73 Skilled Electrician day 1.00 440.00 440.00
TBSE-8.1.74 Semi skilled day 1.00 375.00 375.00
TBSE-8.1.81 Helper day 1.00 345.00 345.00
Sundries and rounding off
5066.60
c) Overheads & Contractors Profit on (a+b) 0.000% 5066.60 0.00
d) Cost for 100 M 5066.60
Rate per mtr c/100 50.67
Rate per metre 50.70
Supply and transportation of 20W LED Street light Body made of high grade pressure die – cast
Aluminum alloy with corrosion resistant powder coat, having protective toughened glass cover,
Less Glare, IP 66 (Silicon gasket ensures Optical & Electrical compartments are IP 66) protected,
universal Voltage 100 - 270 V AC, P.F, ≥ 0.90, high power LED's having efficacy ≥130
lumens/watt, and junction temperature < 75°C, with Ingress protection IP66, Driver surge
protection 4KV, with optics distribution Type II medium, THD<10% at 110 Volts AC, driver
efficiency ≥90%, CCT: 5600K, minimum CRI≥80, Inbuilt Electrical protections like Over voltage,
short circuit, Over load, Open Circuit, Miswiring, Intelligent pole mounting option provides flexibility
of vertical or horizontal pole mounting option complete, with Top Openable Maintenance and
Manufacture has to submit LM79,LM80 & Photobiological Safety Report. Luminaire Performance
Complies to IS10322 (Part 5/Sec 3) & IEC 60598-1,IEC 60529 and ISO certified company.
LUMINAIRE MAKE : PHILIPS / OSRAM / GE / CROMPTON / BAJAJ / SCHREDER / VIN /
HALONIX / HAVELLS / HPL. LED MAKE : PHILIPS LUMILEDS
a) Material
460B 20WATT . LED Street light Luminaire each 1.00 5000.00 5000.00
886 40mm G.I pipe Medium Grade with Bracket. M 1.00 242.00 242.00
2.5 Sq.mm FRLS / HFFR PVC insulated ISI

Copper cable of makes GM / L&T/RPG/ Havels / V-
132 M 4.00 25.10 100.40
Guard / Power Flex/ Polycab/Gold Medal /Standard
/Million/ Vimal/ Suncab /Paragan/ Fortune Art
Pipe bending charges LS 1.00 20.00 20.00

Total 5362.40
b) Labour charges for Antitiling MS flat /
welding charges & fixing
945 Skilled Electrician day 0.25 515.00 128.75
ii(4) Carpenter day 0.25 405.00 101.25
33 Helper day 0.25 400.00 100.00
41 Welder day 0.25 445.00 111.25
Total 441.25
c) Agency allowance @ 25% 25% 441.25 110.31
Total (a+b+c) 5913.96
d) Overheads & Contractors Profit on (a+b+c) 0.000% 5913.96 0.00

Quantity
executed for Item of work, of supplies granted under "sub-head"
Unit supplied upto Rate
and sub work of estimate
date as per
measurement
1 2 3 4
Dismantling and removing of old damaged flooringincluding cost and
Sqm 807.00 conveyance of all materials etc., complete. 250.00
Plain Cement Concrete (1:5:10) proportion (cement: fine aggregate:
Cum 85.22 Coarse aggregate) using 40mm size Hard Broken Granite (IS383, 1970) 4755.90
machine crushed metal from approved quarry including cost and
Flooring
conveyance andofTreads with Polished
all materials like cement, shabad sand, / Tandur
coarsestone aggregate,minimum water 15
Cum 849.13 to 18 mm thick of size (0.254M x0.254M) set over base coat of CM (1:8) 3993.10
etc. to site, mixing concrete in concrete mixer including seigniorage
over
charges,alreadysales laid
&YieldCC bed
other / RCC
taxes Roof
onDeformed Slab, including
all materials, neat cement
all operational, slurry
incidental,
Providing
of honey High
like consistency Strengthspread @ 3.3 kgs (HYSD)
per steel&bars
sqm. Jointed (Fe 500
with
MT 1.62 and labour
grade as perchargesIS such as of laying and ramming concrete in layers in 49256.45
neat
positioncement not to 1786-1979)
full depth
exceeding including
15cm,
different
finishing costtop diameters
of all materials
surface,
for RCC
curing likeworks,
cement,
concrete,
including
sand, and labour
water charges
and flooringfor straightening,
stones etc., cutting,
complete, bending
including to required
Vibrated
etc., and
sizes Reinforced
completeshapes, forplacingCement
finished initemConcrete
positionof work M20
with (APSS Grade
coverNo. Nominal
blocks402)offor Mix
Levelling
approved
seigniorage
corresponding
Course and charges,
to ISand
Flooring labour
456
Bed. using charges
20mm for dressing
size graded of flooring
machinewire stones
crushed etc.,
materials
complete and
for size
finished tying
item of and
work lapsplicing with binding of 18
hard
SWG, granite metal (coarse aggregate)
forming grills for reinforcement work as per approved designsfrom approved quarry including
Cum 4.92 A)
costFootings
and conveyance of all materials like cement, fine bars,
aggregate (sand) 9316.45
and drawings, including cost and conveyance of steel including all
Cum 2.62 coarse
B) Columns
wastages aggregate, water etc.,couplings,
such as overlaps, to site and including
chairs, spacer Seigniorage
bars including charges,cost 11134.60
sales
and & other taxes
conveyance on all materials
of binding wire, cover including
blocks all and operational,
all incidental, incidental
Cum 2.59 C)
and Plinth
labour Beam charges such assuch machine mixing, laying concrete, 11582.20
operational, laour charges as cutting, bending placing incuring position,
Cum 3.32 etc.,complete
D) Roof
tying Beamsbut
including excluding
sales and other costtaxesof steelon all andmaterials
its fabrication charges for
etc., complete for 10335.20
finished
finished item
item of of work
work (APSS No. 402)
in all floors. (APSS including
No.126). centering, shuttering,
Cum 0.11 E) Lintels
laying concrete, vibrating, curing etc. complete. 10874.65
Sqm 5.83 F) Sunshades 835.25
Sqm 61.25 G) Roof Slab 1183.30
Filling with useful available excavated earth (excluding rock) in
Cum 16.62 trenches, sides of foundations and basement with initial lead in layers 25.70
not exceeding 15 cm thick, consolidating each deposited layer by
Brick
watering Masonry
and ramming in superstructure
including with cost and CM (1:8)conveyance prop: using of water second
to work
Cum 22.85 class bricks of size 23 x 11 x 7 Cms from approved source having 5545.40
site and all operational, incidental, labour charges, hire charges of T &
minimum
P etc., complete crushing forin strength item
finished of 40ofKg/Sqcm.
work. APSS including
No.309cost and
&basement
310.
Filling
conveyance with Gravel
of all materials trenches, likesides
cement, of foundations
sand, bricks,and water etc., to with
site,
Cum 25.73 initial leadseigniorage
in layers not exceeding 15cm thick, consolidating each all 248.55
including charges, sales & other taxes on all materials,
deposited
operational, layer by watering
incidental and and ramming
labour charges including
such as all operational,
mixing
Ceiling
incidental, Plastering
labour 12mm charges, thick in two
seignorage coats
charges, withhire base coat cement
charges ofof8mm T&P
Sqm 54.15 mortar,
thick in constructing
CM (1:5) and masonry,
top coat scaffolding
of 4mm thick charges,
in CM lift
(1:3) charges,
dubaracuring, sponge 4030.75
etc.,
etc., complete
complete for
for finished
finished item
item of
of work.
work. APSS No.309 & 310
finish including cost and conveyance of all materials like cement, sand,
Random
water Rubble
etc., to site,stone masonry,
seigniorage in CM (1:8)
charges, sales prop:& other (Cement:
taxes onSand) all
Cum 6.13 using Graniteoperational,
stones fromincidental approved and quarry including cost andas mixing 4223.05
materials,all labour charges such
conveyance
mortar, of all materials
scaffolding charges,like Granite stones,
lift charges, including cement,
cutting sand,
of water,
Grooves
Brick
etc., toMasonry
sitenecessary in superstructure
including seigniorage with
charges, CM (1:8)
sales prop
&- charge,
other with Flyash
taxes on all
Cum 4.13 wherever
Cement solid as directed
blocks of sizeincidental, by
290 x 225and Engineer
x 140 - in
mm, charges finishing,
for manufacturing of 6166.20
materials,
curing, etc., allcomplete
operational, for finished item of labour
work. (APSS such as
901,903 & 904).
flyash
cutting solid
stones blocks
to using flyash
required size of 80shape,
and kgs, cementmixing of
of 15 kgs. Gypsum
cement mortar, of 5
Supply
kgs. and and
stone fixingdust ofwith
18guage a M.S.Plainstrength
compresive sheet WINDOWof not lessthan size50 1.20M
kg/sqm x
No.s 2.00 constructing
1.20M (Triple masonry,
Shutter) curing
with outer etc., angular
completeframe for finished
of rolled item
steel ofequal
work 5921.00
including
for foundation cost and
and conveyance
basement of all materials, labour charges,
angle
seiniorage ISA 4040 charges, of size 40mm (APSS
scaffolding x40mm No.
and curing
601 &and
x 6mm etc.,
615).
forinner shutter angular
Superstructure
Supply
frame and fixing of 18guage M.S.Plain
of rolled steel equal angle ISA 2525 of size 25mm sheet DOOR of size x25mm 2.05Mx4mm x
No.s 1.00 Walls.
1.20M ( Double 7673.00
and rolled steelshutters
Tee Bars )with outer angular frame
40mmx40mmx6mm one number of rolled steel
equal angle ISA
horizontally andof 4040 of size
vertically at 40mm
the centre x40mm of 80therx 6mm window and also
withweldedMS Hold
Supply
fasts 6nos & fixing
with Rolling
Double shutter
shutter madeofof
Frame angle x 1.25
ISA mm machine
3535 of size rolled
35mm
No.s 5.88 with
CRCA fixtures
laths, such
interlockedas M.S.Powder
together coated
through tower bolts
their entire I.S. 204 100mm
lengthsectionand 4063.00
x35mm
long 3Nos, x4mm in
M.S.Powder between 2nos
coated 25mm
Butt x25mm
Hingesmounted x
IS 205 100mm4 L angle long 6Nos.,
jointed
back sidetogether
ofofshutter at the ends
alround by
MS end-locks,
FLAT Patty 90x2mm on specially
with 18toguage
safety
Supply
designed rods
& fixing
pipe 10ofmm
shaft MS of square
Gate
50mm withrods
dia at 100mm
double
nominal shutter
bore centre
of size
MS B to 2centre
class x 1.83m
pipe welded
x
with
No.s 1.00 MS
1.32mSheet
horizontallyeach weldedto full
shutter with
width
1.83 required
xof window
1.30 fixtures
mtrs such
including
with inner M.S.Powder
Red
frame oxide50mm coated
primer Butt
of
including 35000.00
brackets,
Hinges IS plates,
205cover125 guide
mm channels,
long stoppers, bottom
6Nos.,M.S.Powder coated locking Aldropsplates and
300mm
grade-I
cost of
arrangements quality,
hood sales
for andand other
springs
insidein&two outside taxes
complete, ,cost
locking and
painted
with conveyance
with
push-pull one of
coatall
operationsof
long 2nos to
Plastering
materials
approved and
12mm
steelsite, including
thick
all
primer, labour Red
locks, oxide
coats
cahrges
ball primer
with base
etc.,complete
bearings, of coat
all grade-I
for
accessories quality,
offinished
8mm thick
etc sales
item inof
complete and
CM
Sqm 187.69 including
other
(1:5) taxes cost
and topitem ,cost of hood
and
coatofofwork cover
conveyance
4mmasthick and springs
of all
in CM (1:3) complete,
materials dubara to painted
site,
spongelabour
all with
finish one 3916.95
work.
for
coat finished
of approved per special spn: 1108
charges
including cost andsteel
etc.,complete primer,
for
conveyance finished locks,
of allitemballofbearings,
materials work.like all accessories
cement, sand, wateretc
complete
Plastering for
20mm finished thick item
in twoof work
coats as
withper
etc., to site, seigniorage charges, sales & other taxes on all materials,all special
base coat spn:of 1108
16mm thick in
Sqm 103.67 CM (1:6) andincidentaltop coat ofand 4mm thickcharges
in CM (1:4) 4086.35
operational, labour such dubaraas mixing spongemortar, finish
including
scaffolding cost and conveyance
charges, charges,ofM15
liftConcrete all materials
including likeof cement, screened
Flooring
sand, water with Cement
etc., to site, seigniorage gradecutting
charges, nominal
sales
Grooves
&mixother (1:2:4) wherever
taxes on all
Cum 3.24 necessary
proportion as directed
(cement: by
fine Engineer
aggregate: - in -
Coarse charge, finishing,
aggregate) usingcuring,
20mm etc., 6170.25
materials,
complete all
for operational,
finished incidental
item(IS383,
of work. and
(APSS labour
901,903 charges such
& 904)graded metal as
size
mixing Hard Broken
mortar,scaffolding Granite charges, 1970) Machine Crushed
Painting
from from toapproved
new internal quarry walls withlift
including two charges,
cost(2)and coats finishing,including
of ready mixed
conveyance of all- oil
Sqm 260.92 cutting
bound of Grooves
washable whereveracrylic
distemper necessary base asof directed
approved bybrand
Engineer in - 1148.25
materials
charge, like cement,
curing, etc., forsand,
Uneven coarse aggregate,
Surfaces of Brickwater Wall to and
etc.complete site, shade
for
over a
including base coat
seigniorage of cement
charges, primersales water
& other base interior
taxes Grade-I
on all materials, of all
finished
Painting
approved item
to New
brand, of work.
External
makind (APSSWalls
three 901,903
with
(3) charges &
two 904).
coats in suchcoats
all to asof Polymer
give an even Plastic
shade
Sqm 92.51 operational,
Emulsion incidental
paint ofbrushing and
Asian / Berger labour / Nerolac / Saicoat mixing,
/ Endocem laying, or 1483.30
after
curing thourughly
concrete, etc., complete the surface
for finished to remove item allwork
dirt and remains
No. of
equalent
loose quality materials,
powdered of approved brand
including and
cost shade
and asof approved
conveyance
(APSS
of byallthe
402).
Painting
Engineerto New
-toin Iron work
- Charge over with
base two
coatcoatsof cement of ready primer mixed waterSynthetic
base
Sqm 42.13 materials
Enamel paints workin all site and all
shades operational,
Grade - I having incidental,
VOC (Volatile labour charges
Organic 1029.20
grade
etc., -II
complete exterior for making
finished three
item coats
of work in all
in to
all give
floors an even
for shade
internal after
walls
Compound)
thoroughly content less
brushing than 50to
the surface grams/
remove literall first
loosequalitypowdered all shades
(SS
over 911)
red oxide primer Grade-I making three (3)materials,
coats in all to given costand
materials, including cost and conveyance of all including
even shade after thourughly brushing the
and conveyance of all materials, cost of brushes, water to site, etc., sales surface to remove all dirt and
remains
& other taxes, of loose all powered
operational, materials,
incidental including
and labour cost and chargesconveyance
such as of
Providing Name Board With approved lettering with synthetic enamel
Sqm 3.93 paint including cost and conveyance of all materials etc., 1300.00
Supply and fixing of ISI mark 20mm dia 2.2mm thick PVC conduit pipe
Rmt 40.80 Sudhakar / Macoplast / Modimake concealed in roof slab with all 66.50
required acessories including No.14 SWG GI wire for earth continuity
Supply
including and fixing ofthe
chiseling ISI wall
markwherever
20mm dia 2.2mm thick
necessary PVC conduit
, including necessarypipe
Rmt 20.30 Sudhakar 71.60
masonery/work Macoplast / Modimake
for light/fan pointandconcealed
seperate inplug
Wallpoint
with all
withrequired
teak
acessories
wood including No.14 SWG GIconveyance
wire for earth continuity
materialsincluding
Job 1.00 Powerdeep
chiseling the
box including
Connection chargescost
wall wherever
and
to NPDCL vide of all
Voucher No.: to site
2500.00
and labour charges, sales taxnecessary , including
etc., complete necessary
for finished itemmasonery
of work.
work for light/fan
Collection and Supply pointand
of Gravelseperate plug point
with initial lead inwith teaknot
layers wood deep
exceeding
Cum 18.00 box
15cm including cost and conveyance
thick, consolidating of all materials
each deposited to site and
layer by watering labour
and 248.55
charges, sales
ramming tax etc.,
including all complete
operational, for incidental,
finished item labourof work.
charges,
Supplying
seignorageand wiring
charges, with
hire 2 x 1.00
charges of sq.mm (14/0.3mm)
T & P etc., complete Fire Retardant
for finished
Points 11.00 (FR) 414.10
item P.V.C. insulated
of work. flexible&copper
APSS No.309 310. cable L&T/ Havels / Standard /
Polycab / Power flex make with ISI Mark in the existing metallic / non-
Supply
metallicand transportation
conduct pipe withof 6A12W
flushLED typeslimline
switch,panel
Ceiling Light
rosewith
and 3mm
No.s 4.00 System Lumens≥1000lm, 1320.70
thick hylam sheet coveringHousing to switch made of Powder
control coated, cost
box including round and/
Square
conveyancewith Protruded
of all materialsplastic Diffuser, IP20, Inbuilt Electrical
Supply and errecting
protections like ceilingtofan
Over/Under
site, labour charges
of Crompton /bajaj and sales 50
kassels tax/etc.
Usha
No.s 2.00 complete
atom make foras finished
per IS item
374 - ofvoltage,
1979workand for short
light,
with 3
circuit,
bell, fan
blades
Over
and and load,
double
Open
exhaustballfan 1685.21
Circuit,
points Miswiring,
in Non-ResidentialLG7 standard
Building.applicable, operating voltage range of
bearings
150 to 265and with
Volts condenser
AC, 0.9, AC
P.F6≥Sq.mm 250V
Surge 50 C/S of2KV,
protection: 48" 1200mm
THD<10%, sweep
with
Supply
completelyand Run
erectedof 1 of
in position WPTC
without Aluminium cable along
regulator, canopy down rod up with
Rmt 30.00 high
No.10 power
SWGmm LED's
G.I having
bearer wireefficacy
through of PVC
≥ 100 50.70
to 301.80 in length is provided
lumens/watt,CCT:3000K/4000K/5600K±300K, withcleats with all nuts
hook/clamps accessories
and bolts
including
and 24/02 cost and conveyance
flexible copper wire of all complete
etc., materials and toCRI≥70...Manufacture
site, labour
pointed charges
with
has
and to
Supply submit
salesandtax LM79,LM80
transportation
etc., complete &of Photobiological
20W
for LED
finished Street
item Safety
light
of work. Report.
Body madeLuminaire
of high
No.s 2.00 lettering
Performance by enamil
grade pressure die –paint
Complies tothe
cast Sr. No.(Part
IS10322
Aluminum and
alloydate
5/Sec
with of3)errection
& IEC 60598-
corrosion including
1,IEC
resistant cost 5913.96
and
60529conveyance
powder &coat, of allprotective
ISO certified
having materials and
company.toughened labourglass
LUMINAIRE chargers
MAKE : etc.,
cover, Pharox
Less complete
/ Surya
Glare, IP /66
including
Syska
(Silicon 4% tornover
/ Muelux
gasket / Fortune
ensures tax on /cost
Art
Optical & of all/materials
Capart
ElectricalGreen Litesfor/ finished
compartments Kashyap item
are IPBLU66)of
/ R-
work.
LED / GM /universal
protected, Million. Voltage 100 - 270 V AC, P.F, ≥ 0.90, high power
LED's having efficacy ≥130 lumens/watt, and junction temperature <
75°C, with Ingress protection IP66, Driver surge protection 4KV, with
optics distribution Type II medium, THD<10% at 110 Volts AC, driver
efficiency ≥90%, CCT: 5600K, minimum CRI≥80, Inbuilt Electrical
protections like Over voltage, short circuit, Over load, Open Circuit,
Miswiring, Intelligent pole mounting option provides flexibility of
vertical or horizontal pole mounting option complete, with Top
Openable Maintenance and Manufacture has to submit LM79,LM80 &
Photobiological Safety Report. Luminaire Performance Complies to
IS10322 (Part 5/Sec 3) & IEC 60598-1,IEC 60529 and ISO certified
company. LUMINAIRE MAKE : PHILIPS / OSRAM / GE / CROMPTON /
BAJAJ / SCHREDER / VIN / HALONIX / HAVELLS / HPL. LED MAKE :
PHILIPS LUMILEDS
since
previous Rema
Upto date bill total rks
for each
subhead
5 6 7
201750.00
405298.00
3390661.00
79787.00
45837.00
29173.00
29998.00
34313.00
1196.00
4870.00
72477.00
427.00
126712.00
6395.00
21827.00
25887.00
25466.00
11842.00
7673.00
23890.00
35000.00
73517.00
42363.00
19992.00
29960.00
13722.00
4336.00
5109.00
2713.00
1453.00
2500.00
4474.00
4555.00
5283.00
3370.00
1521.00
11828.00
4807175.00
Quantity
executed for Item of work, of supplies granted under "sub-head"
Unit supplied upto Rate
and sub work of estimate
date as per
measurement
1 2 3 4
Dismantling and removing of old damaged flooringincluding cost and
Sqm 32.79 conveyance of all materials etc., complete. 351.55
Flooring and Treads with Polished shabad / Tandur stone minimum 15
to 18 mm thick of size (0.254M x0.254M) set over base coat of CM (1:8)
over already laid CC bed / RCC Roof Slab, including neat cement slurry
of honey like consistency spread @ 3.3 kgs per sqm. & Jointed with
neat cement to full depth including cost of all materials like cement,
Cum 12.23 sand, and water and flooring stones etc., complete, including 3927.45
seigniorage charges, labour charges for dressing of flooring stones etc.,
complete for finished item of work
Providing High Yield Strength Deformed (HYSD) steel bars (Fe 500
grade as per IS 1786-1979) of different diameters for RCC works,
including labour charges for straightening, cutting, bending to required
sizes and shapes, placing in position with cover blocks of approved
materials and size and tying and lapsplicing with binding wire of 18
SWG, forming grills for reinforcement work as per approved designs
and drawings, including cost and conveyance of steel bars, including all
wastages such as overlaps, couplings, chairs, spacer bars including cost
MT 1.04 and conveyance of binding wire, cover blocks and all incidental, 68046.30
operational, laour charges such as cutting, bending placing in position,
tying including sales and other taxes on all materials etc., complete for
finished item of work in all floors. (APSS No.126).
Vibrated Reinforced Cement Concrete M20 Grade Nominal Mix

corresponding to 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 (APSS No. 402) including centering, shuttering,
laying concrete, vibrating, curing etc. complete.
Cum 5.18 A) Footings 8730.75

Cum 2.53 B) Columns 10895.80
Cum 2.54 C) Plinth Beam 11246.75
Cum 1.26 E) Lintels 10520.95
Sqm 8.28 F) Sunshades 824.00
Filling with useful available excavated earth (excluding rock) in
trenches, sides of foundations and basement with initial lead in layers
not exceeding 15 cm thick, consolidating each deposited layer by
watering and ramming including cost and conveyance of water to work
Cum 23.70 site and all operational, incidental, labour charges, hire charges of T & 31.20
P etc., complete for finished item of work. APSS No.309 & 310.
Brick Masonry in superstructure with CM (1:8) prop: using second
class bricks of size 23 x 11 x 7 Cms from approved source having
minimum crushing strength of 40 Kg/Sqcm. including cost and
conveyance of all materials like cement, sand, bricks, water etc., to site,
including seigniorage charges, sales & other taxes on all materials, all
Cum 25.75 6492.80
operational, incidental and labour charges such as mixing cement
mortar, constructing masonry, scaffolding charges, lift charges, curing,
Filling with Gravel in trenches, sides of foundations and basement with

initial lead in layers not exceeding 15cm thick, consolidating each
deposited layer by watering and ramming including all operational,
Cum 44.82 incidental, labour charges, seignorage charges, hire charges of T & P 284.65
etc., complete for finished item of work. APSS No.309 & 310
since
previous Rema
Upto date bill total rks
for each
subhead
5 6 7
11527.32
48032.71
70495.97
45225.29
27566.37
28566.75
13256.40
6822.72
739.44
167189.60
12758.01
432180.58

WE RSC GUndala

Caricato da

Informazioni sul documento

Titolo originale

Copyright

Formati disponibili

Condividi questo documento

Condividi o incorpora il documento

Opzioni di condivisione

Hai trovato utile questo documento?

Questo contenuto è inappropriato?

Copyright:

Formati disponibili

WE RSC GUndala

Caricato da

Copyright:

Formati disponibili

GOVERNMENT OF TELANGANA

TRIBAL WELFARE ENGINEERING DEPARTMENT

WORKDONE ESTIMATE & COMPLETION REPORT

Name of the work : Providing Amenities to TTWRSC

Name of the District : Bhadradri Kothagudem

Name of the Division : Bhadrachalam

Name of the Sub Division: Sudimalla

Name of the Mandal : Gundala

Estimate Cost : 35.00 Lakhs

Name of the work : Providing Amenities to TTWRSC Gundala

Sub Total >>> 4807175.00

2 Provision for GST @ 12.00% 576861.00

3 Provision for Q.C charges @ 0. 5% 24036.00

Grand Total >>> 5408072.00

Assistant Engineer Dy. Executive Engineer Executive Engineer

Name of the work : Providing Amenities to TTWRSC Gundala (V&M) in Bhadra

Qty Vide Page No. 1 & 2 of MB No.9069/B/TW

Qty Vide Page No. 3 & 4 of MB No.9069/B/TW

Qty Vide Page No. 5 to 7 of MB No.9069/B/TW

Qty Vide Page No. 3 of MB No.9069/B/TW 512.00

3.32 Cum 10335.20 1 Cum

Qty Vide Page No. 5 of MB No.9069/B/TW

Qty Vide Page No. 10 of MB No.9069/B/TW

22.85 Cum 5545.40 1 Cum

Qty Vide Page No. 26 of MB No.9069/B/TW

Qty Vide Page No. 32 of MB No.9069/B/TW

Qty Vide Page No. 35 of MB No.9069/B/TW

Qty Vide Page No. 36 of MB No.9069/B/TW

Qty Vide Page No. 37 of MB No.9069/B/TW

Qty Vide Page No. 37 of MB No.9069/B/TW

Qty Vide Page No. 38 of MB No.9069/B/TW

Qty Vide Page No. 39 to 40 of MB No.9069/B/TW

Qty Vide Page No. 41 & 42 of MB No.9069/B/TW

Qty Vide Page No. 42 of MB No.9069/B/TW

Qty Vide Page No. 43 to 44 of MB No.9069/B/TW

Qty Vide Page No. 45 of MB No.9069/B/TW

Qty Vide Page No. 45 of MB No.9069/B/TW

Qty Vide Page No. 24 of MB No.9069/B/TW

Qty Vide Page No. 34 of MB No.9069/B/TW

Qty Vide Page No. 47 of MB No.9069/B/TW

Qty Vide Page No. 48 of MB No.9069/B/TW

Qty Vide Page No. 48 & 49 of MB No.9069/B/TW

Qty Vide Page No. 49 of MB No.9069/B/TW

Qty Vide Page No. 49 of MB No.9069/B/TW

Qty Vide Page No. 49 of MB No.9069/B/TW

Assistant Engineer Dy. Executive Engineer Executive Engineer

g Amenities to TTWRSC Gundala (V&M) in Bhadradri

2) Plain Cement Concrete (1:5:10) proportion

4) Providing High Yield Strength Deformed (HYSD)

7) Brick Masonry in superstructure with CM (1:8) prop:

8) Filling with Gravel in trenches, sides of foundations

10) Random Rubble stone masonry, in CM (1:8) prop:

12) Supply and fixing of 18guage M.S.Plain sheet

14) Supply & fixing of Rolling shutter made of 80 x 1.25

16) Plastering 12mm thick in two coats with base coat

18) Flooring with Cement Concrete M15 grade nominal

20) Painting to New External Walls with two coats of

22) Providing Name Board With approved lettering with

25) Power Connection charges to NPDCL vide Voucher

27) Supplying and wiring with 2 x 1.00 sq.mm

29) Supply and errecting ceiling fan of Crompton /bajaj

33) Plain Cement Concrete M15 grade nominal mix

34) Ellies Pattern Flooring with CC (1:5:10) Prop: using