Beruflich Dokumente
Kultur Dokumente
RECASTED ESTIMATE
DISTRICT
WEST GODAVARI
CIRCLE
ELURU
DIVISION
ELURU
SUB-DIVISION
ELURU
MANDAL
PEDAPADU
ADESH
RTMENT
anwadi building at
SPECIFICATION REPORT
Name of the Work : Construction of Anganwadi building at Pathamupparru
Estimate Amount Rs. 6.50 Lakhs
The work"Construction of Anganwadi building at Pathamupparru",Est.Cost.Rs.6.50 lakhs
was sanctioned under NABARD RIDF XIX 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:375mm DUR piles---6 Nos
300mm DUR piles---4 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)
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: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:-
Dy.Executive Engineer
PRI,Eluru
Asst.Executive Engineer
PRI,Eluru
s. 6.50 Lakhs
Est.Cost.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
24.11
27.65
3.39
55.15
cum
6.00
6.00
cum
6.00
6.00
No
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)
For Columns
---do--For steps to rooms
1
1
1
x
x
x
4
6
3
1.83
1.60
4.19
1.83
1.60
0.90
1.80
1.80
0.30
2 Augoring and boring of holes in site for Bored cast-in-situ R.C.C. Piles for
building foundations in loamy, clayey soils like Black cotton soils and ordinary
soils as per IS 2911 - 1980 as per approved designs including all operations,
incidental, labour charges, hire charges of machinery, augur bore drill and shell
equipment, etc, complete including for all depths and for finished item of work
for piles of 230 mm dia for a depth of 2.5m including under-reaming of one
bulb
For dummy piles
----
----
----
3 Supply and placing of the M25 design Mix Concrete corresponding to IS 456
with 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, pouring
concrete , curing etc., complete but excluding cost of steel and its fabrication
charges for finished item of work (APSS No. 402)with minimum cement content
as per IS code from standard suppliers approved by the department including
tremmy pumping, laying concrete, curing etc. complete but excluding cost of
steel and its fabrication charges for finished item of work for BORED CAST-INSITU UNDER REAMED PILES including Bore pile stem and under ream bulbs
----
----
----
4.19
0.90
0.15
1.70
For Columns
---do--Basement filling:Hall
Nutrition Room
Kitchen
Store
Varandah
1
1
x
x
4
6
1.83
1.60
1.83
1.60
0.15
0.15
2.01
2.30
1
1
1
1
1
x
x
x
x
x
1
1
1
1
1
4.27
4.08
2.29
1.68
4.19
6.51
2.74
2.01
2.13
1.53
0.35
0.35
0.35
0.35
0.35
9.73
3.91
1.61
1.25
2.24
24.75
cum
5 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)
For Columns
---do--For steps to rooms
Basement filling:Hall
Nutrition Room
Kitchen
Store
Varandah
1
1
1
x
x
x
4
6
3
1.83
1.60
4.19
1.83
1.60
0.90
0.15
0.15
0.15
2.01
2.30
1.70
1
1
1
1
1
x
x
x
x
x
1
1
1
1
1
4.27
4.08
2.29
1.68
4.19
6.51
2.74
2.01
2.13
1.53
0.10
0.10
0.10
0.10
0.10
2.78
1.12
0.46
0.36
0.64
11.37
cum
4.02
3.84
7.86
cum
2.12
0.45
0.56
0.11
3.24
cum
2.68
0.51
3.19
cum
6 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)
For Columns
---do---
1
1
x
x
4
6
1.83
1.60
1.83
1.60
0.30
0.25
10 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 A/R
Long cross wall
Cross walls
Kitchen wall
1
1
1
1
x
x
x
x
1
1
2
1
30.76
6.51
4.08
2.01
0.23
0.23
0.23
0.23
0.30
0.30
0.30
0.23
11 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
---do---
1
1
x
x
8
2
0.30
0.23
0.23
0.23
4.85
4.85
12 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
Deduct columns
Long cross wall
Cross walls
----do---
1
1
1
1
1
x
x
x
x
x
1
10
1
2
1
30.76
0.23
6.51
4.08
4.27
0.23
0.23
0.23
0.23
0.23
0.30
0.30
0.30
0.30
0.30
2.12
-0.16
0.45
0.56
0.29
3.26
cum
69.69
2.70
72.39
sqm
69.69
2.70
72.39
sqm
0.11
0.21
0.31
0.15
0.09
0.06
0.08
0.10
1.11
cum
13 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 115mm thick (APSS No. 402) (CSSR)
Roof slab
Varandah projection
1
1
x
x
1
1
9.38
4.42
7.43
0.61
-------
13 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
Varandah projection
1
1
x
x
1
1
9.38
4.42
7.43
0.61
-------
14 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 115mm thick for Lintels (APSS No.402 & 403) (CSSR)
D
D1
W
W1
Racks in hall
---do---in nutrition room
---do---in kitchen
---do---in store
1
1
1
1
1
1
1
1
x
x
x
x
x
x
x
x
2
4
5
3
2
1
1
1
1.65
1.50
1.82
1.41
1.53
2.00
2.68
3.21
0.23
0.23
0.23
0.23
0.61
0.61
0.61
0.61
0.15
0.15
0.15
0.15
0.05
0.05
0.05
0.05
15 Vibrated reinforced Cement Concrete M25 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)
D
D1
W
W1
1
1
1
1
x
x
x
x
2
4
5
3
1.35
1.25
1.52
1.11
-------------
-------------
2.70
5.00
7.60
3.33
18.63
rmt
2.430
2.430
MT
16 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)
1
1
1
1
1
x
x
x
x
x
1
10
1
2
1
30.76
0.23
6.51
4.08
2.01
0.23
0.23
0.23
0.23
0.23
0.30
0.30
0.30
0.30
0.30
2.12
-0.16
0.45
0.56
0.14
1
1
1
x
x
x
3
3
3
4.19
4.19
4.19
0.90
0.60
0.30
0.15
0.15
0.15
1.70
1.13
0.57
6.51
cum
1
1
1
1
1
1
1
1
1
1
x
x
x
x
x
x
x
x
x
x
1
10
2
4
5
3
1
1
1
10
33.20
0.23
1.05
0.91
1.22
0.81
4.98
4.08
2.01
0.60
0.23
0.23
0.23
0.23
0.23
0.23
0.11
0.11
0.11
0.11
2.90
2.90
2.10
2.10
1.35
0.91
2.90
2.90
2.90
0.45
22.14
-1.53
-1.01
-1.76
-1.89
-0.51
1.59
1.30
0.64
0.30
19.27
cum
LS
20 QC charges @ 0.5%
LS
LS
hamupparru
Estimate Amount Rs. 6.50 Lakhs
Rate
Amount
10
153.02
8439
788.21
4729
1144.74
6868
1498.96
37099
4240.34
48213
8729.84
68617
10819.74
35056
10245.17
32682
9712.57
31663
1112.36
80523
389.50
28196
10330.38
11467
471.44
8783
62836.80
152693
4785.95
31157
4705.24
90670
33843
3384
3384
Total
717466
DATA SHEET
Name of the Work : Construction of Anganwadi building at Pathamupparru
Estimate Amount Rs. 6.50 Lakhs
Sl.
No.
1
Index-code
Description
Amount Rs.
7
B)CIVIL WORK:1
RBRFNDN-1
RBR-FNDN-2
187.92
1530.17
153.02
0.00
1073.80
268.45
day
day
0.00
0.31
345.00
295.00
0.00
91.45
22.86
cum
1.05
1143.40
1200.57
184.08
1498.96
Sl.
No.
Index-code
Description
B. LABOUR
Mazdoor
C) Labour Allowance
Add overhead charges @14%
Amount Rs.
day
3.944
295.00
1163.48
290.87
203.61
1657.96
day
2.961
295.00
873.50
218.38
152.86
1244.74
day
1.875
295.00
553.13
138.28
96.80
788.21
A. MATERIALS :
Nil
B. LABOUR
Mazdoor
C) Labour Allowance
Add overhead charges @14%
Sl.
No.
6
Index-code
Description
10 BLDCSTN-1-4
Amount Rs.
Unit=Cum
A. MATERIALS:
20mm HBG graded metal
Sand
Cement
B. LABOUR:
1st Class Mason
2nd Class Mason
Mazdoor (Both Men and Women)
Add MA@25%
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum)
capacity
BASIC COST per 1 cum
7
cum
cum
Kgs
0.800
0.400
380.00
2194.04
1263.40
5.90
1755.23
505.36
2242.00
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
6831.00
cum
0.787
6831.00
5376.00
752.64
6128.64
cum
0.438
6831.00
2991.98
418.88
3410.86
cum
0.147
6831.00
1004.16
140.58
1144.74
kg.
cum
480.00
1.05
5.90
1407.40
2832.00
1477.77
Sl.
No.
Index-code
Description
Man mazdoor for mixing mortar
Add MA@25%
Grand Total
11
BLDCSTN-1-6
12 BLDCSTN-1-7
13 BLDCSTN-1-8
14
BLD-CSTN-2-5
Cement Mortar (1 : 5)
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
0.20
295.00
59.00
14.75
4383.52
kg.
cum
288.00
1.05
5.90
1407.40
1699.20
1477.77
day
0.20
295.00
59.00
14.75
3250.72
kg.
cum
240.00
1.05
5.90
1407.40
1416.00
1477.77
day
0.20
295.00
59.00
14.75
2967.52
kg.
cum
180.00
1.05
5.90
1407.40
1062.00
1477.77
day
0.20
295.00
59.00
14.75
2598.77
15 BLD-
Amount Rs.
129.60
0.90
0.45
5.90
1519.04
1263.40
764.64
1367.13
568.53
1.00
453.00
453.00
0.10
1.39
385.00
295.00
38.50
410.05
4.49
113.26
520.74
4240.34
Sl.
No.
Index-code
CSTN-2-13
Description
17
18
19
Amount Rs.
16
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
2194.04
1263.40
5.90
1755.23
505.36
2242.00
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
6831.00
cum
cum
1.00
1.00
6831.00
723.00
6831.00
723.00
103.75
1072.09
8729.84
cum
cum
1.00
1.00
6831.00
2410.00
6831.00
2410.00
250.00
1328.74
10819.74
0.800
0.400
380.000
2194.04
1263.40
5.90
1755.23
505.36
2242.00
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
7172.99
1.00
1.00
7172.99
1497.00
7172.99
1497.00
317.00
Sl.
No.
Index-code
Description
21
22
23
24
25 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
1258.18
10245.17
cum
cum
Amount Rs.
1.00
1.00
7172.99
1663.00
7172.99
1663.00
225.75
1268.64
10330.38
cum
cum
Kgs
0.800
0.400
380.000
2194.04
1263.40
5.90
1755.23
505.36
2242.00
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
5847.80
cum
cum
1.00
1.00
5847.80
2406.00
5847.80
2406.00
266.00
1192.77
9712.57
cum
sqm
0.115
1.00
5847.80
273.00
672.50
273.00
30.25
136.61
1112.36
cum
sqm
0.0375
0.60
5847.80
289.00
219.29
173.40
20.85
57.90
471.44
1.05
44000.00
46200.00
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
7716.80
Sl.
No.
Index-code
Description
27 BLD-CSTN-3-1
212.40
2579.58
281.48
92.40
193.20
557.55
210.79
577.84
4705.24
kg
Nos
48.00
512.00
5.90
5038.25
283.20
2579.58
cum
0.20
1407.40
281.48
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
587.75
4785.95
cum
cum
0.056
1.080
60660.50
1184.00
3396.99
1278.72
Nos
Nos
Nos
2
2
6
92.00
92.00
108.00
319.68
184.00
184.00
648.00
Nos
Kgs
Nos
2
14.50
2
73.00
48.00
140.00
146.00
696.00
280.00
0
998.67
8132.06
0.081
1.440
60660.50
1184.00
4913.50
1704.96
62836.80
Unit = 1cum
A. MATERIALS:
Cement
Bricks traditional size 23 x 11 x 7 cms 2nd
class
Fine aggregate (Sand)
B. LABOUR:
Mason 1st class
Mason 2nd class
Mazdoor (unskilled)
Add MA@25%
C. SCAFOLDING
Access Scafolding charges per sqm
(1cum/0.23m thick = 4.35sqm)
Add overhead charges @14%
Total
28
Amount Rs.
Sl.
No.
Index-code
Description
Add MA@25%
Top Tower bolts 100mm long(Aluminium)
Bottom Tower bolts 100mm long(Aluminium)
Butt hings with screws 75mm long (Aluminium)
Nos
Nos
Nos
30
92.00
92.00
108.00
2
14.50
2
73.00
48.00
140.00
146.00
696.00
280.00
180
9362.70
1.620
0.737
5584.27
781.80
6366.07
32
426.24
184.00
184.00
648.00
10330.29
1446.24
11776.53
31
2
2
6
Amount Rs.
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 =
Add overhead charges @14%
Rate =
Nos
Nos
Nos
Nos
Nos
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
1188.47
9677.54
33 BLD-CSTN-6-1
0.035
1.530
2.205
9677.25
1354.82
11032.07
cum
0.150
4383.52
657.53
0.00
Sl.
No.
Index-code
Description
Mason 1st class
Mazdoor (unskilled)
Add MA@25%
0.60
0.96
385.00
295.00
Amount Rs.
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
34
BLD-CSTN-6-3
sqm
10.00
Amount Rs.
0.00
0.00
182.04
1482.32
148.23
35 BLD-CSTN-8-25
cum
0.150
3250.72
487.61
day
day
0.60
0.96
385.00
295.00
231.00
283.20
128.55
0.00
0.00
158.25
1288.61
128.86
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
cum
Lit
0.21
2.00
4383.52
75.00
920.54
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
478.33
3895.00
389.50
LEAD STATEMENT
Name of the Work : Construction of Anganwadi building at Pathamupparru
Estimate Amount Rs. 6.50 Lakhs
Sl.
No.
Description of Material
Unit
Machine
crushing
charges
Loading&
Unloading
charges
Total
Amount
12
79.00
801.40
462.00
0.00
0.00
0.00
1263.40
79.00
801.40
342.00
0.00
0.00
0.00
1143.40
79.00
801.40
606.00
0.00
0.00
0.00
1407.40
82.00
829.04
935.00
70.00
233.75
0.00
2067.79
82.00
829.04
1365.00
0.00
0.00
0.00
2194.04
82.00
829.04
620.00
70.00
0.00
0.00
1519.04
Gravel
23.00
272.72
103.00
0.00
0.00
0.00
375.72
Bricks
13.00
261.05
4700.00
0.00
0.00
77.19
5038.25
Steel
1.00 MT
44000.00
0.00
0.00
0.00
44000.00
Cement
1.00 MT
5900.00
0.00
0.00
0.00
5900.00
1.Certified that the above leads are correct to the best of my knowledge
2.Certified that the work spot lies within 12km from Ccorporation limits