Beruflich Dokumente
Kultur Dokumente
RECASTED ESTIMATE
Grant :Deposit(APIP)
DISTRICT
WEST GODAVARI
CIRCLE
ELURU
DIVISION
ELURU
SUB-DIVISION
ELURU
MANDAL
DENDULURU
ADESH
RTMENT
SPECIFICATION REPORT
Name of the Work : Construction of Mandal resource centre building at Denduluru
Estimate Amount Rs. 10.00 Lakhs
The work"Construction of Anganwadi building at Denduluru",Est.Cost.Rs.6.50 lakhs
was sanctioned under APIP Deposit grant vide GOMs.No.5 Dept for WCD&SCs Dt.24.01.2014
Type plan is communicated (Plan enclosed).
The building is designed for G+1 floors(Designs&drawings enclosed for approval).
The estimate for the above building is prepared with the following provisions:Foundation:VRCC footings of size 1.83x1.83m---4 Nos
VRCC footings of size 1.60x1.60m---6 Nos
230mm dia SUR Dummy piles for 2.5m depth----6 Nos
Super Structure:Columns of size 0.23x0.3m---8 Nos
Columns of size 0.23x0.23m---2 Nos
Plinth beam of size 0.23x0.3m
RCC beams and slab is proposed
The basement height of 0.3m is proposed with BM in CM(1:6)
Walls are proposed with Brick masonry in CM(1:8) upto lintel level
In this connection,I submit that the following items proposed in the Annexure-II of GOMs.No.5 Dept
for WCD&SCs Dt.24.01.2014 could not be accomodated in the estimate due to paucity of funds
Finishings:Walls with Brick masonry in CM(1:8) from lintel level to slab level
12mm thick plastering is proposed in CM(1:5)
12mm thick ornamental plastering is proposed in CM(1:3)
PVC conduit for electrical wiring
2 Nos of Flush doors of size 1.05x2.10m
4 Nos of Flush doors of size 0.91x2.10m
5 Nos of country wood windows of size 1.22x1.35m
3 Nos of country wood windows of size 0.81x0.91m
In side oil bound distemper&out side plastic emulsion paints
Synthetic enamil paint for doors&windows
Ceramic tile flooring
Electrification:Wiring with 1/18 wire
Mains with 4.00 sqmm wire
SP Distribution board--1No
Independent earthing
Earth wire 2.5sqmm
5 in 1 socket points
Batten holders--6Nos
Patty type tube lights--5Nos
Ceiling fan--1No
Further lump sum provisions are made in the estimate for the following items:1)Provision for VAT @ 5.00%
2)QC charges @ 0.5%
The estimate is prepared as per the current SSR,i.e.2014-2015 rates and as per
the A.P Revised Standard data work will be carried out as per APDSS after entrustment.
Dy.Executive Engineer
PRI,Eluru
Asst.Executive Engineer
PRI,Eluru
s. 10.00 Lakhs
ost.Rs.6.50 lakhs
d for approval).
I of GOMs.No.5 Dept
es and as per
No
Length
(m)
Width
(m)
Thickne Quantity
ss (m)
Unit
A)CIVIL WORK:1 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)
Strip footing for Columns--3
sides
---do--- front side
44.46
1.52
1.80
121.64
9.60
1.52
1.80
26.27
147.91
cum
2 Filling with Sand in trenches, sides of foundations and basement complete for
finished item of work. (APSS NO. 309 & 310)(CSSR)
Strip footing for Columns--3
sides
---do--- front side
44.46
1.52
0.15
10.14
9.60
1.52
0.15
2.19
12.33
cum
3 Plain Cement Concrete (1:5:10) prop using 40mm size HBG (SS5) metal for
finished item of work for Foundations and Flooring Bed (APSS No. 402)(RSSR)
Strip footing for Columns--3
sides
---do--- front side
44.46
1.52
0.15
10.14
9.60
1.52
0.15
2.19
12.33
cum
9.00
13.52
1.94
2.92
27.38
cum
4 Vibrated reinforced Cement Concrete M25 Design Mix Concrete using 400 kg. of
cement, 20mm size HBG (SS5) metal complete for finished item of work for
footing (APSS No. 402) (CSSR)
Strip footing beam--3 sides
----do--- slab
---do--- front side
----do--- slab
1
1
1
1
x
x
x
x
1
1
1
1
44.46
44.46
9.60
9.60
0.45
1.52
0.45
1.52
0.45
0.20
0.45
0.20
5 Vibrated reinforced Cement Concrete M25 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)
Building ---3 sides
---do--- front side
1
1
x
x
1
1
44.46
9.60
0.23
0.23
0.30
0.30
3.07
0.66
3.73
cum
9.38
9.38
cum
6.24
-0.43
6.24
-0.43
7.97
2.45
22.04
cum
0.13
0.73
0.86
cum
3.04
18.30
21.34
rmt
251.27
251.27
sqm
6 Vibrated reinforced Cement Concrete M25 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)
Columns
16
0.30
0.23
8.50
7 Vibrated reinforced Cement Concrete M25 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)
Building A/R at Roof level
Deduct columns
Building A/R at GF slab level
Deduct columns
Cross T- Beams
Longitudinal T-Beams
1
1
1
1
1
1
x
x
x
x
x
x
1
16
1
16
6
2
69.36
0.30
69.36
0.30
8.86
8.18
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.50
0.50
8 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
Lintels (APSS No.402 & 403) (CSSR)
Over doors D
Over windows W
1
1
x
x
2
10
1.83
2.12
0.23
0.23
0.15
0.15
9 Vibrated reinforced Cement Concrete M20 grade nominal mix using 400 kg. of
cement, 20mm size HBG (SS5) metal complete for finished item of work but
excluding cost of steel and its fabrication charges for Sunshades (75mm thick at
fixed end 50mm thick at free end) (APSS No.402 & 403) (CSSR)
Over doors D
Over windows W
1
1
x
x
2
10
1.52
1.83
---------
---------
8 Vibrated reinforced Cement Concrete M25 grade nominal mix using 400 kg. of
cement, 20mm size HBG (SS5) metal complete for finished item of work for
Roof slab of 125mm thick (APSS No. 402) (CSSR)
Roof slab
26.12
9.62
----
9 Providing impervious coat to exposed RCC roof slab surface with CM(1:3),
20mm thick with 1kg of water proof compound per bag of cement laid over roof
when it is green including cost of all materials, seigniorage charges, excluding
conveyance charges of materials and including all operational, incidental and
labour charges for mixing mortar, laying, rendering smooth and thread lining,
curing, rounding off junctions of wall and slab etc,, complete for finished item of
work
Roof slab
26.12
9.62
----
251.27
251.27
sqm
8.130
8.130
MT
53.44
-3.70
-1.18
-4.72
43.84
cum
250.49
-5.12
-20.52
1.41
7.41
233.67
sqm
257.22
-5.12
-20.52
231.58
sqm
251.27
251.27
sqm
1
1
1
1
x
x
x
x
1
16
2
10
69.36
0.30
1.22
1.52
0.23
0.23
0.23
0.23
3.35
3.35
2.10
1.35
12 Plastering 12mm thick in CM(1:5) including cost and conveyance of all materials
and all labour charges etc.complete for Internal walls
Building A/R
Deduct doors D
Deduct windows W
Add for sides&sill of door D1
Add for sides&sill of windows W
1
1
1
1
1
x
x
x
x
x
1
2
10
2
10
68.44
1.22
1.52
---------
------------0.13
0.13
3.66
2.10
1.35
5.42
5.70
13 Plastering 12mm thick in CM(1:5) including cost and conveyance of all materials
and all labour charges etc.complete for External walls
Building A/R
Deduct doors D
Deduct windows W
1
1
1
x
x
x
1
2
10
70.28
1.22
1.52
-------------
3.66
2.10
1.35
26.12
9.62
-----
15 Flooring with vitrified tiles of 1st quality 8mm thick,normal colours and size not
less than 598mmx598mm,set over base coat of cement mortar (1:8), 12 mm thick
over CC bed already laid or RCC roof slab, including neat cement slurry of honey
like consistency spread @ 3.3.kgs per sqm & jointed neatly with white cement
paste to full depth mixed with pigment of matching shade, including cost of all
materials like cement, sand water and tiles etc., complete, including seigniorage
charges, etc., complete for finished item of work, but excluding the cost of
conveyance of all materials.
Inside Meeting hall
Skirting A/R
1
1
x
x
1
1
25.36
68.44
8.86
-----
----0.15
224.69
10.27
234.96
sqm
2.00
No
20.52
20.52
sqm
224.69
10.27
234.96
sqm
16 Flush type Doors with 35mm Thick Flush Shutters with Bondwood solied Block
Board Type Faced on Both the sides with Teak Plywood on both sides (Schedule
Item No. 301.) 1.20X2.10m
Main Door
-----
-----
-----
17 Supply and fixing Aluminium Anodized Two/ Three Track Sliding Windows as
per approved drawing with aluminium anodized sections of Series C Jindal or
approved equivalent make sections and outer frame top horizontals & both
verticals of 8774 of size 62 x 29.5 mm and bottom horizontal - two track frame of
8773 of size 62 x 29.5 mm, Shutter frame top, bottom and verticals of 8304 of
size 50 mm x 20 mm and Weather interlocking frame of 8306 of size 50 x 20 with
plain clear float glass 5 mm thick fixed including supply and fixing aluminium
handles of 100 mm for each shutter, nylon rollers assembly and all labour
charges for fixing the fixtures with required no. of screws, bolts and nuts and
including labour charges for fixing the frame in position, fixing shutter to frame
etc. completed for finished item of work
Windows
10
1.52
-----
1.35
18 Supplying and fixing of false ceiling using Plaster of Paris Boards 10 mm thick
with standard GI ceiling angles, sections perimeter channels including cost and
conveyance of all materials and labour charges etc complete
Inside Meeting hall
Step A/R
1
1
x
x
1
1
25.36
68.44
8.86
-----
----0.15
19 Providing and applying synthetic plaster putty or plaster of paris putty or lime
punning of average 1 to 2 mm thickness over plastered surface to prepare the
surface even and smooth after thoroughly brushing the surface to remove all dirt
and remains of loose powdered materials, applying emery paper, Sand the
surface, clean & wipe off loose dust, applying knifing paste filler by putty knife /
muslin pad, air dry for 2 - 3 hrs, sand with 180 and 320 No., emery paper for the
surface preparation including cost and conveyance of all materials to work site
and all operational, incidental, labour charges etc. complete for finished item of
work for Internal walls
Building A/R
Deduct doors D
Deduct windows W
Add for sides&sill of door D1
Add for sides&sill of windows W
1
1
1
1
1
x
x
x
x
x
1
2
10
2
10
68.44
1.22
1.52
---------
------------0.13
0.13
3.66
2.10
1.35
5.42
5.70
250.49
-5.12
-20.52
1.41
7.41
233.67
sqm
20 Painting to new walls with 2 coats of acrylic exterior emulsion paint having
VOC (Volatile Organic Compound) content less than 50 grams/ litre.of approved
brand and shade after thoroughly 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 911 for internal walls
Building A/R
Deduct doors D
Deduct windows W
Add for sides&sill of door D1
Add for sides&sill of windows W
1
1
1
1
1
x
x
x
x
x
1
2
10
2
10
68.44
1.22
1.52
---------
------------0.13
0.13
3.66
2.10
1.35
5.42
5.70
250.49
-5.12
-20.52
1.41
7.41
233.67
sqm
257.22
-5.12
-20.52
231.58
sqm
11.53
56.43
67.96
sqm
70.50
16.00
86.50
rmt
21 Painting to new walls with 2 coats of acrylic exterior emulsion paint having
VOC (Volatile Organic Compound) content less than 50 grams/ litre.of approved
brand and shade after thoroughly 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 911 for external walls
Building A/R
Deduct doors D
Deduct windows W
1
1
1
x
x
x
1
2
10
70.28
1.22
1.52
-------------
3.66
2.10
1.35
22 Painting with Synthetic enamil paint Gr-I two coats over a primary coat of wood
primer for new wood work including cost and conveyance of all materlas and all
labour charges etc.complete
Deduct doors D
Deduct windows W
2.25 x
2.75 x
2
10
1.22
1.52
---------
2.10
1.35
B)ELECTRICAL WORK:23 Supplying and Fixing of 25mm dia 1.8 mm thick PVC Conduit pipe concealed
in wall with all required accessories including chiselling the wall whereever
necessaty including masonary work for Light,fan and separate plug point wiht
T.W.Deep box including all labour charges etc & complete.
Inside meeting hall
Drops
1
1
x
x
1
8
70.50
2.00
---------
---------
24 Wiring with 2 runs of 14/0.3mm (1.0 Sq.mm) Fire Retardant (FR) P.V.C. insulated
flexible copper cable (ISI MARK) in existing pipe with 6A switch, Ceiling rose and
3mm thick hylam sheet covering to switch control box including all labour charges
etc., complete for light, bell, fan and exhaust fan points in Non-Residential
Buildings
Inside meeting hall
Out side meeting hall
8
1
x
x
6
6
---------
---------
---------
48
6
54
1 Pt.
8
1
9
1 Pt.
70.50
16.00
86.50
rmt
70.50
16.00
86.50
rmt
No
6
6
No
25 Supply and fixing of 6A 3 pin wall plug socket with 6A switch control on a common
switch board with earth continuity including wire leads, earth connections along
with all labour charges etc., complete.
Inside meeting hall
Out side meeting hall
8
1
x
x
1
1
---------
---------
---------
26 Supply and run of 1 of 36/0.3mm (2.5 Sq.mm) F.R P.V.C. insulated flexible copper
cable in existing pipe for earth continuity inlcuding all labour charges etc.,
complete.
Inside meeting hall
Drops
1
1
x
x
1
8
70.50
2.00
---------
---------
1
1
x
x
1
8
70.50
2.00
---------
---------
28 Supply and fixing SPN Distribution board with IP-42 protection (Metal Door)
suitable for single phase ELCB / RCCB/DP Isolator as incomer and 10kA SP
MCBs as outing going including internal connection and labour charges for
surface / flush mounting etc., complete.
29 Supply and fixing Distribution board with 20A single phase plug and Socket, in
sheet steel enclosure with 10/16/20A SP MCB including internal connection and
labour charges for surface / flush mounting etc., complete
Inside meeting hall
-----
-----
-----
30 Supply and run of 2 of 84/0.3mm (6.0 Sq.mm) FR P.V.C. insulated flexible copper
cable in existing pipe for mains inlcuding all labour charges etc., complete from
Mains to Distribution board
From mains to Distribution board 1
60.00
-----
-----
60.00
60.00
rmt
LS
32 QC charges @ 0.5%
LS
LS
g at Denduluru
Estimate Amount Rs. 10.00 Lakhs
Rate
Amount
10
153.02
22633
1388.71
17123
4231.57
52175
8993.71
246248
11083.62
41342
10509.04
98575
9976.45
219881
10594.26
9111
481.33
10272
1212.00
304540
397.53
99887
62238.30
505997
4669.21
204698
131.64
30760
131.64
30485
153.96
38686
1594.35
374608
12567.19
25134
4111.45
84367
418.38
98303
177.93
41577
142.21
33230
178.65
41372
148.16
10069
69.62
6022
589.52
31834
335.80
3022
37.09
3208
112.61
9741
5077.14
5077
2229.56
13377
158.10
9486
136142
13614
25000
52404
Total
2950000
DATA SHEET
Name of the Work : Construction of Mandal resource centre building at Denduluru
Estimate Amount Rs. 10.00 Lakhs
Sl.
No.
1
Index-code
Description
Amount Rs.
7
B)CIVIL WORK:1
RBRFNDN-1
RBR-FNDN-2
BLDCSTN-1-4
BLD-
187.92
1530.17
153.02
0.00
1073.80
268.45
Cement Mortar (1 : 3)
Unit : 1cum
A. MATERIALS:
Cement
Sand (including 5% wastage)
B. MACHINERY
- Nil C. LABOUR:
Man mazdoor for mixing mortar
Add MA@25%
Grand Total
Cement Mortar (1 : 5)
day
day
0.00
0.31
345.00
295.00
0.00
91.45
22.86
cum
1.05
1051.30
1103.86
170.54
1388.71
kg.
cum
480.00
1.05
6.80
1315.30
3264.00
1381.06
day
0.20
295.00
59.00
14.75
4718.81
Sl.
No.
Index-code
CSTN-1-6
BLDCSTN-1-7
BLDCSTN-1-8
BLD-CSTN-2-5
Description
Unit : 1cum
A. MATERIALS:
Cement
Sand (including 5% wastage)
B. MACHINERY
- Nil C. LABOUR:
Man mazdoor for mixing mortar
Add MA@25%
Grand Total
Cement Mortar (1 : 6)
Unit : 1cum
A. MATERIALS:
Cement
Sand (including 5% wastage)
B. MACHINERY
- Nil C. LABOUR:
Man mazdoor for mixing mortar
Add MA@25%
Grand Total
Cement Mortar (1 : 8)
Unit : 1cum
A. MATERIALS:
Cement
Sand (including 5% wastage)
B. MACHINERY
- Nil C. LABOUR:
Man mazdoor for mixing mortar
Add MA@25%
Grand Total
kg.
cum
288.00
1.05
6.80
1315.30
1958.40
1381.06
day
0.20
295.00
59.00
14.75
3413.21
kg.
cum
240.00
1.05
6.80
1315.30
1632.00
1381.06
day
0.20
295.00
59.00
14.75
3086.81
kg.
cum
180.00
1.05
6.80
1315.30
1224.00
1381.06
day
0.20
295.00
59.00
14.75
2664.06
BLD-
Amount Rs.
129.60
0.90
0.45
6.80
1426.93
1171.30
881.28
1284.24
527.08
1.00
453.00
453.00
0.10
1.39
385.00
295.00
38.50
410.05
4.49
113.26
519.67
4231.57
Sl.
No.
Index-code
CSTN-2-13
Description
10
11
12
Amount Rs.
FOOTINGS
BASIC COST per 1 cum
Centering charges
Add MA@25% on labour of centring
Add overhead charges @14%
Total
PLINTH BEAMS
BASIC COST per 1 cum
Centering charges
Add MA@25% on labour of centring
Add overhead charges @14%
Total
cum
cum
Kgs
0.800
0.400
380.00
2101.93
1171.30
6.80
1681.54
468.52
2584.00
day
day
day
0.133
0.267
4.600
385.00
345.00
295.00
51.21
92.12
1357.00
375.08
hour
1.000
453.00
453.00
7062.47
cum
cum
1.00
1.00
7062.47
723.00
7062.47
723.00
103.75
1104.49
8993.71
cum
cum
1.00
1.00
7062.47
2410.00
7062.47
2410.00
250.00
1361.15
11083.62
0.800
0.400
380.000
2101.93
1171.30
6.80
1681.54
468.52
2584.00
0.167
0.167
5.600
385.00
345.00
295.00
64.30
57.62
1652.00
443.48
1.000
453.00
453.00
cum
cum
7404.46
1.00
1.00
7404.46
1497.00
7404.46
1497.00
317.00
Sl.
No.
Index-code
Description
14
15
16
17
18 BLD-CSTN-2-18
LINTELS IN BUILDINGS
BASIC COST per 1 cum
Centering charges
Add MA@25% on labour of centring
Add overhead charges @14%
Total
1290.58
10509.04
cum
cum
Amount Rs.
1.00
1.00
7404.46
1663.00
7404.46
1663.00
225.75
1301.05
10594.26
cum
cum
Kgs
0.800
0.400
380.000
2101.93
1171.30
6.80
1681.54
468.52
2584.00
day
day
day
0.067
0.133
3.077
385.00
345.00
295.00
25.80
45.89
907.72
244.85
hour
0.267
453.00
120.95
6079.27
cum
cum
1.00
1.00
6079.27
2406.00
6079.27
2406.00
266.00
1225.18
9976.45
cum
sqm
0.125
1.00
6079.27
273.00
759.91
273.00
30.25
148.84
1212.00
cum
sqm
0.0375
0.60
6079.27
289.00
227.97
173.40
20.85
59.11
481.33
1.05
43500.00
45675.00
kg
6.00
70.00
420.00
day
day
10.00
10.00
385.00
295.00
3850.00
2950.00
1700.00
0.00
7643.30
Sl.
No.
Index-code
Description
20 BLD-CSTN-3-1
62238.30
244.80
2534.00
263.06
92.40
193.20
557.55
210.79
573.41
4669.21
21
Amount Rs.
kg
Nos
48.00
512.00
6.80
4949.21
326.40
2534.00
cum
0.20
1315.30
263.06
day
day
day
0.24
0.56
1.89
385.00
345.00
295.00
92.40
193.20
557.55
210.79
sqm
4.35
0.00
0.00
584.84
4762.24
Single Shutter :
900 x 2000 mm
Sal wood
cum
Flush Shutter 35mm thick (Vide relevant sqm
standard specification)
Labour, wrought and putup in position frame
cum
Labour charges for fixing flush door shutter to
existing frames
Add MA@25%
Top Tower bolts 150mm long(Aluminium)
Bottom Tower bolts 150mm long(Aluminium)
Butt hings with screws 150mm long
(Aluminium)
Aluminium Aldrop 250mm long
Aluminium Door handle 125mm long
Sundries for hold fasts etc.
Total for each door
For Single door of size 900mm x 2100mm
area =
Nos
Nos
Nos
Nos
Nos
0.035
1.530
51994.00
1835.00
1819.79
2807.55
1.800
1.800
637.00
324.00
1146.60
583.20
432.45
1
1
3
1
1
111.00
111.00
160.00
380.00
122.00
111.00
111.00
480.00
380.00
122.00
156
8149.59
1.890
8489.07
Sl.
No.
Index-code
Description
1188.47
9677.54
2.562
11023.85
1543.34
12567.19
Amount Rs.
Unit - 1 sqm
A) MATERIAL REQUIREMENT
ALUMINIUM SECTION
Kg
GLAZING with frosted/ground GLASS 5mm sqm
thick
SILICON SEALANT
Kg
RUBBER BEADING
Rm
Aluminium anodised PC handles
each
B) LABOUR CHARGES
1st Class Carpenter
day
2nd Class Carpenter
day
Power Saw Cutter - Hand Operated - Operator day
Power Drill - Hand Operated - Operator
Unskilled Mazdoor
Non-Technical Work Inspector
Add MA@25%
C) Machinery
Power Saw Cutter - Hand Operated - Hire
charges
Power Drill - Hand Operated - Hire Charges
Power charges for Motors@1%
Add contractor's profit @14%
BASIC COST per 1 sqm
6.50
1.00
321.00
747.00
2086.50
747.00
0.50
6.00
1.00
145.00
2.00
60.00
72.50
12.00
60.00
0.096
0.289
0.096
385.00
345.00
295.00
36.96
99.71
28.32
day
day
day
0.096
0.289
0.096
345.00
295.00
440.00
33.12
85.26
42.24
81.40
Hrs
0.771
125.00
96.38
Hrs
0.771
116.00
89.44
35.71
504.92
4111.45
Sl.
No.
23
Index-code
Description
BLD-CSTN-7-5
Unit = 10 sqm
A. MATERIALS:
Vitrified tiles of 1st quality of size(Glossy sqm
finish&premium colours)
Cement for CM (1:8) for base coat
Cement for slurry
Cement for Pointing with CM (1:3)
Sand for CM (1:8)
Sand for pointing
B. LABOUR
Mason 1st class
Mason 2nd class
Mazdoor (unskiled)
Add MA@25%
Add water charges 1%
Add contractor's profit @14%
Rate for 10 Sqm
Basic Rate for 1 Sqm
24 BLD-CSTN-6-1
Amount Rs.
10.10
1048.00
10584.80
kg.
kg.
kg.
cum
cum
21.60
33.00
6.000
0.12
0.020
6.80
6.80
29.00
1315.30
1315.30
146.88
224.40
174.00
157.84
26.31
day
day
day
0.96
2.24
3.30
385.00
345.00
295.00
369.60
772.80
973.50
528.98
26.45
1957.98
15943.54
1594.35
1.00%
cum
0.150
day
day
0.60
0.96
4718.81
385.00
295.00
707.82
0.00
231.00
283.20
128.55
Sl.
No.
Index-code
Description
C. SCAFOLDING
Access Scafolding charges
Add overhead charges @14%
Total per 10 sqm
Total per 1 sqm
25
BLD-CSTN-6-3
10.00
0.00
0.00
189.08
1539.65
153.96
cum
0.150
3413.21
511.98
day
day
0.60
0.96
385.00
295.00
231.00
283.20
128.55
0.00
0.00
161.66
1316.39
131.64
sqm
10.00
Providing impervious coat to exposed RCC roof slab surface with CM(1:3),
20mm thick with 1kg of water proof compound per bag of cement laid over
roof when it is green including cost of all materials, seigniorage charges,
excluding conveyance charges of materials and including all operational,
incidental and labour charges for mixing mortar, laying, rendering smooth
and thread lining, curing, rounding off junctions of wall and slab etc,,
complete for finished item of work
Unit = 10 sqm
A. MATERIALS:
Cement Mortar 1:3
Water proof compound
B. LABOUR
Mason 1st class
Mason 2nd class
Mazdoor (unskiled)
Add MA@25%
Add overhead charges @14%
Total per 10 sqm
Total per 1 sqm
27
sqm
cum
Lit
0.21
2.00
4718.81
75.00
990.95
150.00
day
day
day
0.660
1.540
3.70
385.00
345.00
295.00
254.10
531.30
1091.50
469.23
488.19
3975.27
397.53
0.700
145.00
101.50
day
day
0.210
0.490
440.00
345.00
92.40
169.05
65.36
Amount Rs.
26 BLD-CSTN-8-25
428.31
0.70
130.00
91.00
Sl.
No.
Index-code
Description
B. LABOUR
Painter--1st Class
Painter--2nd Class
Sundries including brushes, soap, putty etc.,
day
day
0.210
0.490
1.000%
440.00
345.00
1.200
253.00
303.60
day
day
0.360
0.840
440.00
345.00
158.40
289.80
112.05
7.52
871.37
1.100
day
day
0.330
0.770
253.00
440.00
345.00
BLD-CSTN-2-5
278.30
145.20
265.65
102.71
6.89
798.75
32
92.40
169.05
3.52
355.97
Amount Rs.
428.31
871.37
181.96
1481.64
cum /
kg
acrylic exterior emulsion paint having VOC kg
(Volatile Organic Compound) content less than
50 grams/ litre (at 20 sqm / liter as per British
Paints (I) Ltd.
1.20
0.80
144.00
261.00
172.80
208.80
Sl.
No.
Index-code
Description
B. LABOUR:
For cement primer
Painter-Ist class
Painter-IInd class
For emulsion
Painter-Ist class
Painter-IInd class
Add MA@25%
Add contractor's profit&over heads@14%
Rate per 10sqm
Rate per 1sqm
33
BLD-CSTN-2-5
day
day
0.21
0.49
440.00
345.00
92.40
169.05
day
day
0.36
0.84
440.00
345.00
158.40
289.80
177.41
153.42
1422.08
142.21
cum /
kg
acrylic exterior emulsion paint having VOC kg
(Volatile Organic Compound) content less than
50 grams/ litre (at 20 sqm / liter as per British
Paints (I) Ltd.
B. LABOUR:
For cement primer
Painter-Ist class
Painter-IInd class
For Emulsion
Painter-Ist class
Painter-IInd class
Mazdoor (unskilled)
Add MA@25%
Add contractor's profit&over heads@14%
Rate per 10sqm
Rate per 1sqm
34
New
Amount Rs.
1.20
144.00
172.80
0.80
261.00
208.80
day
day
0.21
0.49
440.00
345.00
92.40
169.05
day
day
day
0.21
0.49
1.50
440.00
345.00
295.00
92.40
169.05
442.50
241.35
198.18
1786.53
178.65
Unit = 10sqm
A. MATERIALS:
Cement based wall Putty
B. LABOUR:
Painter-Ist class
Painter-IInd class
Mazdoor
Add MA@25%
Add contractor's profit @14%
Rate per 10sqm
Rate per 1sqm
kg
23.00
34.80
800.40
day
day
day
0.273
0.637
0.910
440.00
345.00
295.00
120.12
219.77
268.45
152.09
218.52
1779.35
177.93
Sl.
No.
35
Index-code
Description
Amount Rs.
367.00
51.38
418.38
14.0%
B)ELECTRICAL WORK:36
BLD-ELEC-1-4
(b)
37
BLD-ELEC-2-1
2.1.1
100
M
100
Nos
Each
Each
kg
day
day
day
2540.00
2540.00
12
12
50
40.00
25.00
6.00
6.80
80.00
300.00
72.00
340.00
2
2
2
440.00
375.00
295.00
880.00
750.00
590.00
555.00
854.98
6961.98
69.62
Copper Wiring
Wiring with 2 runs of 14/0.3mm (1.0 Sq.mm)
Fire Retardant (FR) P.V.C. insulated flexible
copper cable (ISI MARK) in existing pipe with
6A modular switch, Ceiling rose and 3mm
thick hylam sheet covering to GI switch
control box including all labour charges etc.,
complete for light, bell, fan and exhaust fan
points in Non-Residential Buildings
Taking Output = 6 Points
a) Material
14/0.3mm PVC FR flexible copper wire
6A Modular Switch of GM or any other make
6A 2 way Ceiling Rose
6 Module Metal Boxes
6 Modular Cover Frame of GM
b) Labour charges :
Skilled Electrician
Semi skilled Electrician
Helpers
100
M
each
each
each
sqm
day
day
day
1051.00
1051.00
6
1
1
92.00
21.00
130.00
130.00
552.00
126.00
130.00
130.00
0.6
1.2
0.6
440.00
375.00
295.00
264.00
450.00
177.00
Sl.
No.
Index-code
Description
222.75
Add MA@25%
Add overhead charges @14%
C) Cost for 6 Points
Rate per Point = C/6
38
2.1.4
b) Labour charges :
Skilled Electrician
Helpers
Add MA@25%
Add overhead charges @14%
Rate per each
BLD-ELEC-2-1
BLD-ELEC-3-1
3.1.4 (a)
each
each
1
1
141.00
141.00
92.00
92.00
day
day
0.067
0.067
440.00
295.00
29.48
19.77
12.31
41.24
335.80
40
434.39
3537.14
589.52
39
Amount Rs.
each
each
each
1
1
1
105.00
130.00
196.00
105.00
130.00
196.00
day
day
day
0.1
0.1
0.1
440.00
345.00
295.00
44.00
34.50
29.50
27.00
79.24
645.24
0.34
1
0.34
2510.00
2510.00
440.00
345.00
295.00
149.60
345.00
100.30
148.73
455.51
3709.14
37.09
Sl.
No.
41
Index-code
Description
42
BLD-ELEC-4-4
4.4.2
DISTRIBUTION BOARDS
Supply and fixing SPN Distribution board with
IP-42 protection (Metal Door) suitable for
single phase ELCB / RCCB/DP Isolator as
incomer and 10kA SP MCBs as outing going
including internal connection and labour
charges for surface / flush mounting etc.,
complete.
4.4.9
43
Amount Rs.
1
3
1
3833.00
7666.00
440.00
345.00
295.00
440.00
1035.00
295.00
442.50
1382.99
11261.49
112.61
each
each
1
6
1505.00
367.00
201.00
1505.00
367.00
1206.00
day
day
day
LS
0.5
0.5
1
440.00
345.00
295.00
220.00
172.50
295.00
Day
Kg
1
12.5
345.00
6.8
345.00
85.00
258.13
623.51
5077.14
1
1
901.00
201.00
901.00
201.00
0.25
0.25
440.00
345.00
110.00
86.25
Sl.
No.
Index-code
Description
Helpers
Nos
Sundries such as Cement, Sand, T.W. Plugs, LS
Screws etc.,
Rate per each
Note : 1. Labour Charges considered for 4 jobs / day
2. For concealing, add the following:
a
1No. Semi skilled mason
Day
b
1/4 bag cement
Kg
Add MA@25%
Add contractor's profit&over heads@14%
Rate per Each
3.1.6
44
Amount Rs.
0.25
295.00
73.75
1
12.5
345.00
6.8
345.00
85.00
153.75
273.81
2229.56
1
3
1
5828.00
11656.00
440.00
345.00
295.00
440.00
1035.00
295.00
442.50
1941.59
15810.09
158.10
LEAD STATEMENT
Name of the Work : Construction of Mandal resource centre building at Denduluru
Estimate Amount Rs. 10.00 Lakhs
Sl.
No.
Description of Material
Unit
Machine
crushing
charges
Loading&
Unloading
charges
Total
Amount
12
69.00
709.30
462.00
0.00
0.00
0.00
1171.30
69.00
709.30
342.00
0.00
0.00
0.00
1051.30
69.00
709.30
606.00
0.00
0.00
0.00
1315.30
72.00
736.93
935.00
70.00
233.75
0.00
1975.68
72.00
736.93
1365.00
0.00
0.00
0.00
2101.93
72.00
736.93
620.00
70.00
0.00
0.00
1426.93
Gravel
15.00
184.30
103.00
0.00
0.00
0.00
287.30
Bricks
8.00
172.02
4700.00
0.00
0.00
77.19
4949.21
Steel
1.00 MT
43500.00
0.00
0.00
0.00
43500.00
Cement
1.00 MT
6800.00
0.00
0.00
0.00
6800.00
1.Certified that the above leads are correct to the best of my knowledge
2.Certified that the work spot lies within 12km from Corporation limits