DISTRICT : WEST GODAVARI

CIRCLE : ELURU
DIVISION : ELURU
SUB-DIVISION : ELURU
MANDAL : ELURU
GOVERNMENT OF ANDHRA PRADESH
PANCHAYATRAJ ENGINEERING DEPARTMENT
Name of the Work : Construction of Compound wall for RTO office at Chodimella of Eluru(M)
Estimate Amount Rs. 11.00 Lakhs
PROPOSAL ESTIMATE
GOVERNMENT OF ANDHRA PRADESH
PANCHAYATRAJ ENGINEERING DEPARTMENT
Name of the Work : Construction of Compound wall for RTO office at Chodimella of Eluru(M)
Estimate Amount Rs. 11.00 Lakhs
PROPOSAL ESTIMATE
Name of the Work : Construction of Compound wall for RTO office at Chodimella of Eluru(M)
Estimate Amount Rs. 11.00 Lakhs
As per the instructions of the higher authorities,proposal estimate is prepared for
the work"Construction of Compound wall for RTO office at Chodimella of Eluru(M)",Est.Cost.Rs.11.00 lakhs
As per the requirement given by the transport officials,estimate is prepared for
construction of compound wall for a length of 271.20m as per the plan enclosed.
The estimate for the above work is prepared with the following provisions:-
Foundation:-
a)375mm dia DUR piles for a depth of 3.75m---2 Nos
b)230mm dia DUR piles for a depth of 2.50m---89 Nos
Super Structure:-
c)Columns of size 0.23x0.23m---89 Nos
d)Columns of size 0.3x0.3m---2 Nos for Main gate
e)RCC beam for Name board
Finishings:-
f)Plastering with CM(1:5)---12mm thick for compound wall
g)Snowcem painting to compound wall&gate
Accessories
Main gate is proposed with Mild steel
Further lump sum provisions are made in the estimate for the following items:-
1)Provision for VAT @ 4.00%
2)QC charges @ 0.5%
3)Provision for insurance@ 0.5%
4)Provision for Jungle Clearence
The estimate is prepared as per the current SSR,i.e.2010-2011 rates and as per
the A.P Revised Standard data work will be carried out as per APDSS.
Dy.Executive Engineer Asst.Executive Engineer
PRI,Eluru PRI,Eluru
SPECIFICATION REPORT
Estimate Amount Rs. 11.00 Lakhs
As per the instructions of the higher authorities,proposal estimate is prepared for
the work"Construction of Compound wall for RTO office at Chodimella of Eluru(M)",Est.Cost.Rs.11.00 lakhs
The estimate is prepared as per the current SSR,i.e.2010-2011 rates and as per
SPECIFICATION REPORT
Sl.
No.
Description of Item Length
(m)
Width
(m)
Thickne
ss (m)
Quantity Unit Rate
1 2 3 4 5 6 7 8 9
1
For plinth beam alround 1 x 1 271.20 0.23 0.15 9.36
9.36 cum 111.18
2
SUR Piles of 230mm dia--2.50m
depth
1 x 89 ----- ----- ----- 89 No 1278.02
DUR Piles of 375mm dia--3.75m
depth
1 x 2 ----- ----- ----- 2 No 5780.75
3
For plinth beam alround 1 x 1 271.20 0.23 0.15 9.36
9.36 cum 2979.44
4
For plinth beam alround 1 x 1 271.20 0.23 0.30 18.71
18.71 cum 5916.70
5
Columns 1 x 89 1.52 0.23 0.23 7.16
Columns 1 x 2 3.97 0.30 0.30 0.71
7.87 cum 6341.05
6
Roof Beam for Name board 1 x 1 4.57 0.30 0.45 0.62
0.62 cum 6141.52
Vibrated reinforced Cement Concrete M20 grade nominal mix using 400 kg. of
cement, 20mm size HBG (SS5) metal complete for finished item of work for
Plinth beams (APSS No. 402) (CSSR)
Vibrated reinforced Cement Concrete M20 grade nominal mix using 400 kg. of
cement, 20mm size HBG (SS5) metal complete for finished item of work for
Columns (APSS No. 402) (CSSR)
Vibrated reinforced Cement Concrete M20 grade nominal mix using 400 kg. of
cement, 20mm size HBG (SS5) metal complete for finished item of work for
Roof beams (APSS No. 402) (CSSR)
DETAILED CUM ABSTRACT ESTIMATE
Estimate Amount Rs. 11.00 Lakhs
Earth work excavation and depositing on bank with initial lead of 10m and initial
lift of 2m in Ordinary Soils for Foundation.(APSS No. 308) (RSSR)
RCC M- 20 Nominal mix (Cement:fine aggregate: coarse aggregate)
corresponding to Table 9 of IS 456 using 20mm size graded machine crushed
hard granite metal (coarse aggregate) from approved quarry including cost and
conveyance of all materials like cement, fine aggregate (sand) coarse
aggregate, water etc., to site and including Seigniorage charges, sales & other
taxes on all materials including all operational, incidental and labour charges
such as machine mixing, laying concrete, curing etc.,complete but excluding
cost of steel and its fabrication charges for finished item of work
Name of the Work : Construction of Compound wall for RTO office at Chodimella of Eluru(M)
No
Plain Cement Concrete (1:4:8) prop using 40mm size HBG (SS5) metal for
finished item of work for Foundations and Flooring Bed (APSS No. 402)(RSSR)
Sl.
No.
Description of Item Length
(m)
Width
(m)
Thickne
ss (m)
Quantity Unit Rate
1 2 3 4 5 6 7 8 9
No
7
3.350
3.350 MT 44472.50
8
For Compound wall alround 1 x 1 271.20 0.23 1.83 114.15
Deduct Gate opening 1 x 1 3.97 0.23 1.83 -1.67
Deduct Columns 1 x 89 0.23 0.23 1.83 -8.62
103.86 cum 2810.94
9
For Main gate 400.000 Kg 61.15
10
For Compound wall alround 1 x 1 271.20 ----- 4.51 1223.11
Deduct Gate opening 1 x 1 3.97 ----- 4.51 -17.90
1205.21 sqm 80.96
11
For Compound wall alround 1 x 1 271.20 ----- 4.51 1223.11
Deduct Gate opening 1 x 1 3.97 ----- 4.51 -17.90
1205.21 sqm 88.00
12
Collapsible shutter 1 x 1 3.97 ----- 3.35 13.30
13.30 sqm 80.54
13 LS
14 LS
15 Provision for insurance LS
16 Provision for Clearence of light
Jungle
LS
17 Provision for unforeseen items
QC charges @ 0.5%
Brick Masonry in superstructure with traditional bricks 23x11x7cms in CM (1:8)
prop: mixing cement mortar, constructing masonry, scaffolding charges, lift
charges, curing, etc., complete for finished item of work. (APSS No. 501 &
504).(CSSR)
Providing high yield strength deformed (HYSD) steel TMT bars (Fe 415 grade
as per IS 1786-1985) of 8mm to 40mm diameters cutting, bending, to required
sizes and shapes placing in position with cover blocks of approved size and
binding wire of 20SWG, forming grills for reinforcement work as per approved
designs and drawings including Cost and Conveyance of bars from approved
sources to site of work with all taxes complete for finished item of work (APSS
No.126) in all floors (CSSR)
Painting to New walls with two coats of snowcem paints of approved brand
and shade over base coat of appropriate distemper primer of approved brand
making three coats in all to give an even shade after thoroughly brushing the
surface to remove all loose powdered materials, lift charges, curing
etc.,complete for finished item of work in all floors for external Walls.(APSS No.
911) (CSSR)
Painting with Synthetic enamil paint Gr-I two coats over a primary coat of
Red oxide primer for new iron work including cost and conveyance of all
materlas and all labour charges etc.complete
Cost,fabrication,supply and fixing charges of MS Iron grills of any design
including cost of materials,welding charges,transportation and fixing charges
etc.complete
Provision for VAT @ 4.00%
Plastering 12mm thick in CM(1:5) including cost and conveyance of all
materials and all labour charges etc.complete for Compound wall
Sl.
No.
Description of Item Length
(m)
Width
(m)
Thickne
ss (m)
Quantity Unit Rate
1 2 3 4 5 6 7 8 9
No
Total
Deputy Executive Engineer, Assistant Executive Engineer,
PRI Sub-Division, Eluru PRI, Eluru
Amount
10
1041
113744
11562
27888
110701
49904
3808
DETAILED CUM ABSTRACT ESTIMATE
Estimate Amount Rs. 11.00 Lakhs
Name of the Work : Construction of Compound wall for RTO office at Chodimella of Eluru(M)
Amount
10
148983
291944
24460
97574
106058
1071
39550
4944
4944
40000
21824
Amount
10
1100000
Assistant Executive Engineer,
Sl.
No.
Index-code Description Unit Quantity Rate Rs. Amount Rs.
1 2 3 4 5 6 7
1 RBR- Excavation for Structures
FNDN-1
Ordinary soil
Manual Means
Upto 3 m depth
Unit = cum
Taking output = 10 cum
a) Labour
Mate day 0.00 237.00 0.00
Mazdoor (Unskilled) day 3.64 196.00 713.44
Add MA@25% 178.36
b) Material
Sienorage charges 220.00
Rate per cum = (a+b+c)/10 1111.80
Rate per cum = (a+b+c)/10 111.18
2 BLD- Cement Mortar (1 : 5)
CSTN-1-6 Unit : 1cum
A. MATERIALS:
Cement kg. 288.00 5.10 1468.80
Sand (including 5% wastage) cum 1.05 932.63 979.26
Seigniorage charges for Fine Sand cum 1.05 40.00 42.00
B. MACHINERY
- Nil -
C. LABOUR:
Man mazdoor for mixing mortar day 0.20 196.00 39.20
Add MA@25% 9.80
Grand Total 2539.06
3 BLD-CSTN-2-5
Unit = 1cum
A. MATERIALS:
Cement kg 162.00 5.10 826.20
Coarse aggregate 40 mm cum 0.90 1099.47 989.53
Fine aggregate (Sand) cum 0.45 932.63 419.68
Seigniorage charges for C.A cum 0.90 50.00 45.00
Seigniorage charges for F.A cum 0.45 40.00 18.00
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum)
capacity
hour 1.00 304.50 304.50
C. LABOUR:
Mason 1
st
class
day 0.10 258.00 25.80
Mazdoor (unskilled) day 1.39 196.00 272.44
Water Charges 1% of Labour 2.98
Add MA@25% 75.31
Rate per cum 2979.44
DATA SHEET
Name of the Work : Construction of Compound wall for RTO office at Chodimella of Eluru(M)
Estimate Amount Rs. 11.00 Lakhs
Earthwork in excavation for structures as per drawing and technical
specifications Clause 305.1 including setting out, construction of shoring
and bracing, removal of stumps and other deleterious material and disposal
upto a lead of 50 m, dressing of sides and bottom and backfilling in trenches
with excavated suitable material as per Technical Specification 305 MORD /
304 MORTH
Note : Classifications of Earth Work Specification are as per 302.2.1(a) of
MORD and 301.2.1 of MORT&H
Plain Cement concrete (1:4:8) using 40 mm metal with Concrete mixture.
All work upto plinth level.
Sl.
No.
Index-code Description Unit Quantity Rate Rs. Amount Rs.
4 BLD- R.C.C. M-20 Nominal Mix
CSTN-2-13
FOUNDATIONS, PLINTH, PEDESTALS
(Below Plinth)
A. MATERIALS:
20mm HBG graded metal cum 0.900 1654.47 1489.03
Sand cum 0.450 932.63 419.68
Seigniorage charges for C.A cum 0.90 50.00 45.00
Seigniorage charges for F.A cum 0.45 40.00 18.00
Cement Kgs 400.00 5.10 2040.00
B. LABOUR:
1st Class Mason day 0.133 258.00 34.31
2nd Class Mason day 0.267 237.00 63.28
Mazdoor (Both Men and Women) day 3.600 196.00 705.60
Add MA@25% 200.80
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum)
capacity
hour 1.000 345.00 345.00
BASIC COST per 1 cum 5360.70
5 SUR PILES---230mm dia
BASIC COST per 1 No---2.5m depth cum 0.147 5360.70 788.02
Labour charges Hour 16.00 24.50 392.00
Add MA@25% 98.00
Total 1278.02
6 DUR PILES---375mm dia
BASIC COST per 1 No---3.75m depth cum 0.787 5360.70 4218.87
Labour charges Hour 51.00 24.50 1249.50
Add MA@25% 312.38
Total 5780.75
7 BLD-CSTN-2-13 COLUMNS, LINTELS, WATER TANKS, RCC
WALLS IN BUILDINGS
A. MATERIALS:
20mm HBG graded metal cum 0.900 1654.47 1489.03
Sand cum 0.450 932.63 419.68
Cement Kgs 400.000 5.10 2040.00
Seigniorage charges for C.A cum 0.90 50.00 45.00
Seigniorage charges for F.A cum 0.45 40.00 18.00
B. LABOUR:
1st Class Mason day 0.167 258.00 43.09
2nd Class Mason day 0.167 237.00 39.58
Mazdoor (Both Men and Women) day 4.700 196.00 921.20
Add MA@25% 250.97
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum)
capacity
hour 1.000 304.50 304.50
BASIC COST per 1 cum 5571.05
8 COLUMNS
BASIC COST per 1 cum cum 1.00 5571.05 5571.05
RCC M- 20 Nominal mix (Cement:fine aggregate: coarse aggregate)
corresponding to Table 9 of IS 456 using 20mm size graded machine
crushed hard granite metal (coarse aggregate) from approved quarry
including cost and conveyance of all materials like cement, fine aggregate
(sand) coarse aggregate, water etc., to site and including Seigniorage
charges, sales & other taxes on all materials including all operational,
incidental and labour charges such as machine mixing, laying concrete,
curing etc.,complete but excluding cost of steel and its fabrication charges
for finished item of work, but excluding centering, shuttering.
Sl.
No.
Index-code Description Unit Quantity Rate Rs. Amount Rs.
Centering charges cum 1.00 770.00 770.00
Total 6341.05
9 RCC SLABS, BEAMS
A. MATERIALS:
20mm HBG graded metal cum 0.900 1654.47 1489.03
Sand cum 0.450 932.63 419.68
Seigniorage charges for C.A cum 0.90 50.00 45.00
Seigniorage charges for F.A cum 0.45 40.00 18.00
Cement Kgs 400.000 5.10 2040.00
B. LABOUR:
1st Class Mason day 0.067 258.00 17.29
2nd Class Mason day 0.133 237.00 31.52
Mazdoor (Both Men and Women) day 2.500 196.00 490.00
Add MA@25% 134.70
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum)
capacity
hour 0.267 304.50 81.30
BASIC COST per 1 cum 4766.52
10 BEAMS
BASIC COST per 1 cum cum 1.00 4766.52 4766.52
Centering charges cum 1.00 1375.00 1375.00
Total 6141.52
11 BLD-CSTN-2-18
Unit = t
(a) Material
HYSD bars including 5 per cent for overlaps
and wastage
t 1.05 40000.00 42000.00
Binding wire kg 6.00 52.00 312.00
(b) Labour for cutting, bending, shifting to
site, tying and placing in position
Blacksmith / Bar bender day 2.00 237.00 474.00
Mazdoor (Unskilled) day 6.40 196.00 1254.40
Add MA@25% 432.10
Sundries on Material 0.00
Rate per t = a+b 44472.50
12 BLD-CSTN-3-1
Unit = 1cum
A. MATERIALS:
Cement kg 36.00 5.10 183.60
Bricks traditional size 23 x 11 x 7 cms 2nd Nos 512.00 3372.00 1726.46
Fine aggregate (Sand) cum 0.20 932.63 186.53
Seigniorage charges for F.A cum 0.20 40.00 8.00
B. LABOUR:
Mason 1
st
class
day 0.24 258.00 61.92
Mason 2
nd
class
day 0.56 237.00 132.72
Mazdoor (unskilled) day 1.89 196.00 370.44
Add MA@25% 141.27
Total 2810.94
Brick Masonry in CM (1:8) with Bricks traditional size 23 x 11 x 7 cms 2nd
Class
Supplying, fitting and placing HYSD bar reinforcement in foundation
complete as per drawings and technical specifications for Bars below 36
mm dia including over laps and wastage, where they are not welded
Sl.
No.
Index-code Description Unit Quantity Rate Rs. Amount Rs.
13 BLD-CSTN-6-3 Plastering with CM (1:5), 12 mm thick
including cost and conveyance of all materials
and all labour charges etc.complete
Unit = 10 sqm
A. MATERIALS:
Cement Mortor (1:5) cum 0.150 2539.06 380.86
B. LABOUR:
Mason 1
st
class
day 0.60 258.00 154.80
Mazdoor (unskilled) day 0.96 196.00 188.16
Add MA@25% 85.74
C. SCAFOLDING
Access Scafolding charges sqm 10.00 0.00 0.00
Grand Total 809.56
Total per 1 sqm 80.96
14 BLD-CSTN-10-5
Unit: 10 sqm
Cost of Cement Primer kg 1.00 25.00 25.00
Ist class painter day 0.21 258.00 54.18
2nd class painter day 0.49 237.00 116.13
Add MA@25% 42.58
Cost of water proof cement Paint of approved
quality
kg 3.50 35.00 122.50
B. LABOUR
1st class painter day 0.15 258.00 38.70
2nd class painter day 0.35 237.00 82.95
Mazdoor (unskilled) day 1.50 196.00 294.00
Add MA@25% 103.91
Total cost 879.95
Total per 1 sqm 88.00
15 BLD-CSTN-10-7 Painting, Priming Coat on New Iron Work
Unit: 10 sqm
A. MATERIALS :
Red Oxide Primer L 0.70 90.00 63.00
B. LABOUR
Painter--1st Class day 0.210 258.00 54.18
Painter--2nd Class day 0.490 237.00 116.13
Add MA@25% 42.58
Sundries including brushes, soap, putty etc., 1.000% 2.76
Total cost for 10 sqm 278.65
16 BLD-CSTN-10-12 Painting with Synthetic Enamel paints -
Two Coats - For New Iron Work
A. MATERIALS :
Synthetic Enamel paint (at 20 sqm / litre as per
British Paints (I) Ltd.
L 1.100 170.00 187.00
B. LABOUR
Painter--1st Class day 0.330 258.00 85.14
Painter--2nd Class day 0.770 237.00 182.49
Add MA@25% 66.91
Sundries including brushes, soap, putty etc., 5.22
Painting to new walls with 2 coats of water proof cement paint of apporved
brand and shade over a base coat of approved cement primer grade I
making making 3 coats in all to give an even shade after thourughly
brushing the surface to remove all dirt and remains of loose powdered
materials, including cost and conveyance of all materials to work site and all
operational, incidental, labour charges etc. complete for finished item of
work as per SS 912 for internal walls
Sl.
No.
Index-code Description Unit Quantity Rate Rs. Amount Rs.
Total cost for 10 sqm 526.76
17 BLD-CSTN-10-
7&12
Painting with Synthetic enamil paint Gr-I
two coats over a primary coat of Red oxide
primer for new iron work including cost and
conveyance of all materlas and all labour
charges etc.complete
BLD-CSTN-10-7 278.65
BLD-CSTN-10-12 526.76
Total cost for 10 sqm 805.41
18 Cost,fabrication,supply and fixing charges of
MS Iron grills of any design including cost of
materials,welding charges,transportation and
fixing charges etc.complete
Cost of Mild Steel sections Kg 1.050 38.00 39.90
Labour charges for fabrication of grills Kg 1.000 14.00 14.00
Labour charges for fixing of grills Kg 1.000 3.00 3.00
Add MA@25% 4.25
61.15
Deputy Executive Engineer, Assistant Executive Engineer,
PRI Sub-Division, Eluru PRI, Eluru
Sl.
No.
Description of Material Unit
Name of the
Quarry
Lead in
KM
Conveyanc
e charges
Initial Cost
Blasting
charges
Machine
crushing
charges
Total
Amount
1 2 3 4 5 6 7 8 9 12
1 Coarse Sand for Mortor 1.00 Cum Rajahmundry 105.00 712.63 220.00 0.00 0.00 932.63
2 Coarse Sand for filling 1.00 Cum Rajahmundry 105.00 712.63 70.00 0.00 0.00 782.63
3 Aggregates 10mm nominal size 1.00 Cum I.Pangidi 76.00 529.47 560.00 70.00 140.00 1299.47
4 Aggregates 20mm nominal size 1.00 Cum I.Pangidi 76.00 529.47 844.00 70.00 211.00 1654.47
5 Aggregates 40mm nominal size 1.00 Cum I.Pangidi 76.00 529.47 500.00 70.00 0.00 1099.47
6 Gravel 1.00 Cum Vegiwada 15.00 125.79 50.50 0.00 0.00 176.29
7 Bricks 1000 Nos. Local 6.00 272.00 3100.00 0.00 0.00 3372.00
8 Steel 1.00 MT 40000.00 0.00 0.00 40000.00
9 Cement 1.00 MT 5100.00 0.00 0.00 5100.00
1.Certified that the above leads are correct to the best of my knowledge
2.The above work spot lies within 12 Km from Muncipal Corporation Boundary
LEAD STATEMENT
Name of the Work : Construction of Compound wall for RTO office at Chodimella of Eluru(M)
Estimate Amount Rs. 11.00 Lakhs
Deputy Executive Engineer, Assistant Executive Engineer,
PRI Sub-Division, Eluru PRI, Eluru