GOVERNMENT OF ANDHRA PRADESH

PANCHAYATRAJ ENGINEERING DEPARTMENT

CONSTRUCTION OF INDORE STADIUM AT KAVITY

ESTIMATED COST:-Rs.3.00 lakhs

DISTRICT : SRIKAKULAM

CIRCLE : SRIKAKULAM

DIVISION : TEKKALI

SUB-DIVISION : ICHAPURAM

MANDAL : KAVITY
NMENT OF ANDHRA PRADESH

ATRAJ ENGINEERING DEPARTMENT

TION OF INDORE STADIUM AT KAVITY

ESTIMATED COST:-Rs.3.00 lakhs

 SPECIFICATION REPORT

Name of the work:-Construction of Indore Stadium at Kavity

Est.Cost.Rs.3.00 lakhs

As per the instructions of the instructions of the Dy.Exe.Engineer,PR,Ichapuram and as per the
request of the Hon'ble MLA,Ichapuram,an estimate is prepared for "Construction of Indore Stadium at Kavity"
with an estimated amount of Rs.3.00 lakhs

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

1.Construction of 7.50X11.70m size room with AC sheet roofing over Steel truss with 5.50m height

The estimate is prepared as per the current SSR,i.e.2004-2005 rates and the work will be carried
out as per APDSS after obtaining administrative sanction

Asst.Executive Engineer Dy.Executive Engineer

PR(spl),Ichapuram PR,Ichapuram
 GENERAL ABSTRACT

Name of the Work:-Construction of Indore Stadium at Kavity

Est.Cost:Rs.3.00 lakhs

S.No Description of item Quantity Amount

Rs.in lakhs

1 Construction Indore Stadium 2.50

2 Provision for Lighting etc. 0.30

3 Provision for unforeseen items -------LS-------- 0.2

TOTAL 3.00

Asst.Executive Engineer Dy.Executive Engineer

PR(spl),Ichapuram PR,Ichapuram

8 Provision for unforeseen items,if any --------LS------------

Asst.Executive Engineer
PR(spl),Ichapuram
LS------------
 DETAILED-CUM-ABSTRACT ESTIMATE

Name of the Work:-Construction of Indore Stadium at Kavity

Est.Cost:Rs.3.00 lakhs

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

Length Bredth Depth

1 Earth work exacavation and depositing on the bank with an initial

lead and lift in loamy and clayey soils as per SS-20B by manual
labour for foundations

Columns 1X8 1.60 1.60 1.50 30.72Cum

In between columns(Length wise) 1X2 3.33 0.75 0.50 2.50Cum
In between columns(Width wise) 1X3 2.03 0.75 0.50 2.28Cum
For steps 1X1 1.50 0.75 0.20 0.23Cum
35.73Cum 49.92 1Cum 1783

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

Columns 1X6 1.20 1.20 0.10 0.86Cum

In between columns(Length wise) 1X2 5.27 0.75 0.10 0.79Cum
In between columns(Width wise) 1X3 3.00 0.75 0.10 0.68Cum
For steps 1X1 1.50 0.75 0.20 0.23Cum
2.55Cum 1441.86 1Cum 3683

3 VRCC(1:2:4) mix using 20mm HBG chips including cost and conveyance of all materials
and all labour charges including machine mixing and vibrating charges but excluding cost and
fabrication charges of steel for beams,Columns.Pedastals

Column bases 1X6 1.20 1.20 0.30 2.59Cum

Trapezoidal portion 1X6 (1.2+0.23)/2 (1.2+0.23)/2 0.40 1.23Cum
Column upto G.L 1X6 0.23 0.23 0.50 0.16Cum
Columns above plinth level 1X6 0.23 0.23 3.60 1.14Cum
5.12Cum 3127.34 1Cum 16013

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

In between columns(Length wise) 1X2 5.27 0.45 0.40 1.90Cum

In between columns(Width wise) 1X3 3.00 0.45 0.40 1.62Cum
3.52Cum 1124.22 1Cum 3954

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

Length wise 1X2 5.27 0.23 0.23 0.56Cum

Width wise 1X3 3.00 0.23 0.23 0.48Cum
1.03Cum 2994.22 1Cum 3095

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

Length wise in room 1X2 3.23 0.23 3.60 5.35Cum

Width wise in room 1X2 3.23 0.23 3.60 5.35Cum
Deduct for door 1X1 1.05 0.23 2.10 -0.51Cum
Deduct for windows 1X2 1.35 0.23 1.35 -0.84Cum
Deduct for Lintel 1X1 6.46 0.23 0.23 -0.34Cum
Length wise in Varandah portion 1X2 2.73 0.23 1.50 1.88Cum
Width wise in Varandah portion 1X1 3.23 0.23 1.50 1.11Cum
For steps-I 1X1 1.50 0.45 0.20 0.14Cum
For steps-II 1X1 1.50 0.45 0.20 0.14Cum
S.No Description of item Nos Measurements Quantity Rate Per Amount
Length Bredth Depth
For steps-III 1X1 1.50 0.45 0.20 0.14Cum
12.41Cum 1338.71 1Cum 16618

11 Plastering with CM(1:5) 12mm thick including all materials and all labour charges etc.complete
for Brick masonry

Length wise in room 1X2 3.23 0.23 3.60 5.35Sqm

Width wise in room 1X2 3.23 0.23 3.60 5.35Sqm
Deduct for door 1X1 1.05 0.23 2.10 -0.51Sqm
Deduct for windows 1X2 1.35 0.23 1.35 -0.84Sqm
Deduct for Lintel 1X1 6.46 0.23 0.30 -0.45Sqm
Length wise in Varandah portion 1X2 2.73 0.23 1.50 1.88Sqm
Width wise in Varandah portion 1X1 3.23 0.23 1.50 1.11Sqm
For steps-I 1X1 1.50 0.45 0.20 0.14Sqm
For steps-II 1X1 1.50 0.45 0.20 0.14Sqm
For steps-III 1X1 1.50 0.45 0.20 0.14Sqm
12.31Sqm 479.64 10Sqm 590

12 Flooring with CC(1:6:10) 80mm thick,CC(1:2:4) 40mm thick and top finished with CM(1:3) 7mm thck
including all materials and all labour charges etc.complete

For room 1X1 5.27 3.00 ---- 15.81Sqm 1175.81 10Sqm 1859

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

1000Kgs 33.28 1Kgs 33280

14 Provision for door --------LS------------ 5000

15 Provision for windows --------LS------------ 8000

16 Provision for paintings&other unforeseen items --------LS------------ 5110

TOTAL 98985

Asst.Executive Engineer Dy.Executive Engineer

PR(spl),Ichapuram PR,Ichapuram
 11.1

C.L

7.5 11.1
0.46 0.46
7.96 11.56 39.04
-0.46 -0.23
7.5 11.33 37.66
 DATA SHEET

Name of the work:-Construction of Indore Stadium at Kavity

Est.Cost.Rs.3.00 lakhs

S.No Quantity Description of item Rate Per Amount

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

1.00Cum Intial cost 28.00 1.00Cum 28.00

1.00Cum Seinorage charges 20.00 1.00Cum 20.00
Add TOT@4% 1.92
TOTAL 49.92

2 Sand filling in foundations including watering and ramming including cost and conveyance of all materials
and all labour charges etc.complete

1.00Cum Cost of sand 155.20 1.00Cum 155.20

1.00Cum Labour charges 10.00 1.00Cum 10.00
Add TOT@4% 6.61
TOTAL 171.81

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

1.00Cum Cost of sand 198.20 198.20 198.20

2700/1MT Cost of Cement 1296.00 777.60 648.00
1.00Cum Mixing charges 19.00 19.00 19.00
1513.20 994.80 865.20

4 Cement Concrete(1:6:10) mix using 40mm HBG chips including cost and conveyance of all materials
and all labour charges including machine mixing charges

0.90Cum Cost of 40mm HBG metal 508.90 1.00Cum 458.01

0.54Cum Cost of sand 198.20 1.00Cum 107.03
130.00Kg Cost of cement 2700.00 1000.00Kg 351.00
1.00Cum Labour charges 350.54 1.00Cum 350.54
1.00Cum Machine mixing charges 31.00 1.00Cum 31.00
TOTAL 1297.58

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

0.92Cum Cost of 40mm HBG metal 508.90 1.00Cum 468.19

0.46Cum Cost of sand 198.20 1.00Cum 91.17
165.00Kg Cost of cement 2700.00 1000.00Kg 445.50
1.00Cum Labour charges 350.54 1.00Cum 350.54
1.00Cum Machine mixing charges 31.00 1.00Cum 31.00
Add TOT@4% 55.46
TOTAL 1441.86

6 CC(1:2:4) mix using 20mm HBG chips including cost and conveyance of all materials
and all labour charges including machine mixing charges

0.92Cum Cost of 20mm HBG metal 709.90 1.00Cum 653.11

0.46Cum Cost of sand 198.20 1.00Cum 91.17
330.00Kg Cost of cement 2700.00 1000.00Kg 891.00
1.00Cum Labour charges 350.54 1.00Cum 350.54
1.00Cum Machine mixing charges 31.00 1.00Cum 31.00
S.No Quantity Description of item Rate Per Amount
1.00Cum Vibrating Charges 31.50 1.00Cum 31.50
TOTAL 2048.32

7 RCC(1:2:4) mix using 20mm HBG chips including cost and conveyance of all materials
and all labour charges including machine mixing charges

0.92Cum Cost of 20mm HBG metal 709.90 1.00Cum 653.11

0.46Cum Cost of sand 198.20 1.00Cum 91.17
330.00Kg Cost of cement 2700.00 1000.00Kg 891.00
1.00Cum Labour charges 620.28 1.00Cum 620.28
1.00Cum Machine mixing charges 31.00 1.00Cum 31.00
1.00Cum Vibrating Charges 31.50 1.00Cum 31.50
TOTAL 2318.06

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

1.10Cum Cost of Rough Stone(OTG) 234.50 1.00Cum 257.95

0.34Cum Cost of CM(1:6) 865.20 1.00Cum 294.17
1.00Cum Labour charges 528.86 1.00Cum 528.86
Add TOT@4% 43.24
TOTAL 1124.22

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

512Nos Cost of bricks 1250.00 1000Nos 640.00

0.20Cum Cost of CM(1:6) 865.20 1.00Cum 173.04
1.00Cum Labour charges 474.18 1.00Cum 474.18
Add TOT@4% 51.49
TOTAL 1338.71

10 Plastering with CM(1:5) 20mm thick including all materials and all labour charges etc.complete

0.21Cum Cost of CM(1:5) 994.80 1.00Cum 208.91

10Sqm Labour charges 674.44 10Sqm 674.44
Add TOT@4% 35.33
TOTAL 918.68

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

0.15Cum Cost of CM(1:5) 994.80 1.00Cum 149.22

10Sqm Labour charges 311.97 10Sqm 311.97
Add TOT@4% 18.45
TOTAL 479.64

12 VRCC(1:2:4) mix using 20mm HBG chips including cost and conveyance of all materials
and all labour charges including machine mixing and vibrating charges but excluding cost and
fabrication charges of steel for beams,Columns.Pedastals

1.00Cum Cost of RCC(1:2:4) 2318.06 1.00Cum 2318.06

1.00Cum Centring charges 689.00 1.00Cum 689.00
Add TOT@4% 120.28
TOTAL 3127.34

13 VRCC(1:2:4) mix using 20mm HBG chips including cost and conveyance of all materials
and all labour charges including machine mixing and vibrating charges but excluding cost and
fabrication charges of steel for plinth beams&lintels
S.No Quantity Description of item Rate Per Amount
1.00Cum Cost of RCC(1:2:4) 2318.06 1.00Cum 2318.06
1.00Cum Centring charges 561.00 1.00Cum 561.00
Add TOT@4% 115.16
TOTAL 2994.22

14 Flooring with CC(1:6:10) 80mm thick,CC(1:2:4) 40mm thick and top finished with CM(1:3) 7mm thck
including all materials and all labour charges etc.complete

0.80Cum Cost of CC(1:6:10) 1297.58 1.00Cum 1038.06

0.40Cum Cost of CC(1:2:4) 2048.32 10Sqm 81.93
0.07Cum Cost of CM(1:3) 1513.20 10Sqm 10.59
Add TOT@4% 45.22
TOTAL 1175.81

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

1.00Kg Cost and supply of steel 28.00 1.00Kg 28.00

1.00Kg Fabrication charges of steel 4.00 1.00Kg 4.00
Add TOT@4% 1.28
TOTAL 33.28

Asst.Executive Engineer Dy.Executive Engineer

PR(spl),Ichapuram PR,Ichapuram
 LEAD STATEMENT
Name of the work:-Construction of Indore Stadium at Kavity,Est.Cost.Rs.3.00 lakhs

S.No Description of item Name of the quarry Lead in Kms Initial Conveyance Seinorage Blasting Muncipal Deduct Total
MR CT Total Cost charges Border stacking
Allowance

1 Sand for filling Bahuda river 7.80 0.00 7.80 28.00 94.90 36.00 0.00 0.00 (-)3.70 155.20
2 Sand for Mortar Bahuda river 7.80 0.00 7.80 71.00 94.90 36.00 0.00 0.00 (-)3.70 198.20
3 40mm HBG metal-SS5 Rattakanna 18.10 0.00 18.10 269.00 148.00 45.00 53.00 0.00 (-)6.10 508.90
4 20mm HBG metal-SS5 Rattakanna 18.10 0.00 18.10 470.00 148.00 45.00 53.00 0.00 (-)6.10 709.90
5 Bricks Local 0.00 0.00 0.00 1250.00 0.00 0.00 0.00 0.00 (-)0.00 1250.00
6 Rough stone(OTG) for RR Rajapuram 5.20 0.00 5.20 92.50 103.10 45.00 0.00 0.00 (-)6.10 234.50
Masonry

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

Asst.Executive Engineer Dy.Executive Engineer

PR(spl),Ichapuram PR,Ichapuram
 Quarry Chart

Name of the Work:-Construction of Community Hall at Kesaripada

Kavity

Quarry
3/5 Rajapuram

Bahuda River 0/4 Kottakojjiria

0/0 N.H-5 to Kavity Road

Orissa 229/5 221/6 Visakhapatnam
Ichapuram

227/2
1.5Km

Quarry
Rattakanna

Asst.Executive Engineer Deputy Exe.Engineer

PR(spl),Ichapuram PR,Ichapuram
Sand HBG OTG

227.2 229.5 5.2

-221.6 -221.6
8.7 8.7
14.3 16.6
1.5
18.1
 Plan of the Community Hall at Kesaripada

5.73

Beams 0.23X0.23

Beams 0.23X0.23
ROOM
3.23 (3.00x3.00m size) Varandah(3.00X2.50m)

Columns 0.23X0.23

PLAN

Asst.Exe.Engineer Deputy.Exe.Engineer
PR,Ichapuram PR,Ichapuram
ommunity Hall at Kesaripada