DISTRICT : WEST GODAVARI

CIRCLE : ELURU
DIVISION : ELURU
SUB-DIVISION : ELURU
MANDAL : ELURU
GOVERNMENT OF ANDHRA PRADESH
PANCHAYATRAJ ENGINEERING DEPARTMENT
Name of the Work : Repairs & Renovation of Old Guesthouse in Zilla Parishad
Compound at Eluru
Estimate Amount Rs. 5.00 Lakhs
DETAILED PROPOSAL ESTIMATE
Name of the Work : Repairs & Renovation of Old Guesthouse in Zilla Parishad Compound at Eluru
Estimate Amount Rs. 5.00 Lakhs
As per the instructions of the higher authorities and as per the request of the Hon'ble
MLA,Denduluru,proposal estimate is prepared for the work"Repairs & Renovation of Old Guesthouse in Zilla
Parishad Compound at Eluru",Est.Cost.Rs.7.50 lakhs.
The roof of the old guest house is leaking and hence,it requires covering with GI sheets
Certain petty repairs are required along with one T.V. including paintings inside and out side.Dewan cot,
Table & Chair are to be proposed in the Room No.1 as per the instructions of the Hon'ble MLA,Denduluru
Accordingly,a proposal estimate is prepared with the above provisions.
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.2013-2014 rates and as per
the A.P Revised Standard data work will be carried out as per APDSS after administrative sanction
Dy.Executive Engineer Asst.Executive Engineer
PRI,Eluru PRI,Eluru
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
A)Repairs&Renovation:-
1
Columns over slab 1 x 12 1.22 0.23 0.23 0.77
0.77 cum 8355.56
2
0.077
0.077 MT 61542.90
3
Brick pillars for bench N/S 1 x 11 0.50 0.23 0.50 0.63
-----do---- E/S 1 x 12 0.50 0.23 0.50 0.69
1.32 cum 3697.39
4
Brick pillars for bench N/S 1 x 11 0.50 ----- 1.23 6.77
-----do---- E/S 1 x 12 0.50 ----- 1.23 7.38
14.15 sqm 162.37
5
Old guest house L/S 1 x 1 10.10 ----- 7.60 76.76
Deduct windows 1 x 4 1.15 ----- 1.67 -7.68
Deduct Open place 1 x 1 1.88 ----- 1.67 -3.14
----do---- 1 x 1 1.88 ----- 2.44 -4.59
1st Floor sunshade 1 x 2 2.08 (0.86+0.30)/
2
----- 2.41
Back side hall 1 x 1 12.83 ----- 7.60 97.51
----do---- 1 x 1 4.00 ----- 7.60 30.40
Deduct door D 1 x 2 1.20 ----- 2.42 -5.81
----do---- D1 1 x 1 0.90 ----- 2.42 -2.18
----do---- W 1 x 1 1.15 ----- 1.67 -1.92
----do---- V 1 x 4 1.20 ----- 0.50 -2.40
Old guest house R/S 1 x 1 4.75 ----- 6.60 31.35
----do---- 1 x 1 3.15 ----- 6.60 20.79
Wall 1 x 1 5.30 ----- 4.50 23.85
----do---- 1 x 1 3.70 ----- 4.50 16.65
Deduct windows 1 x 3 1.15 ----- 1.67 -5.76
Painting to New walls with two coats of snowcem paints of approved brand and shade
over old painted surface of approved brand making two 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)
Brick Masonry in superstructure with traditional bricks 23x11x7cms in CM (1:6) prop:
mixing cement mortar, constructing masonry, scaffolding charges, lift charges, curing,
etc., complete for finished item of work. (APSS No. 501 & 504).(CSSR) for basement
DETAILED CUM ABSTRACT ESTIMATE
Estimate Amount Rs. 5.00 Lakhs
Name of the Work : Repairs & Renovation of Old Guesthouse in Zilla Parishad Compound at Eluru
No
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)
Plastering 20mm thick in CM(1:5) including cost and conveyance of all materials and all
labour charges etc.complete for basement
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)
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
Out side compound wall 1 x 1 5.80 ----- 2.60 15.08
Pillaster sides 2 x 2 0.35 ----- 0.75 1.05
----do---- top 1 x 2 0.30 ----- 0.60 0.36
Gate Pillasters 1 x 2 2.00 ----- 2.05 8.20
E/S Compound wall R/S 1 x 1 29.60 ----- 2.90 85.84
Pillaster sides 2 x 13 0.35 ----- 0.75 6.83
----do---- top 1 x 13 0.30 0.60 ----- 2.34
A/R end pillars 1 x 1 0.80 ----- 0.60 0.48
N/S Compound wall L/S 1 x 1 26.00 ----- 2.60 67.60
Pillaster sides 2 x 11 0.35 ----- 0.75 5.78
----do---- top 1 x 1 0.30 0.60 ----- 0.18
A/R end pillasters 1 x 1 0.80 ----- 0.60 0.48
Gate Pillasters 1 x 2 2.00 ----- 2.50 10.00
Top 1 x 2 0.50 0.50 ----- 0.50
N/S Compound wall R/S 1 x 1 35.60 ----- 3.40 121.04
Pillaster sides 2 x 16 0.35 ----- 0.75 8.40
Top 1 x 16 0.30 ----- 0.60 2.88
Wall A/R 1 x 1 6.40 ----- 3.20 20.48
Pillasters 4 x 2 0.35 ----- 0.55 1.54
Top 1 x 4 0.30 ----- 0.60 0.72
Park front side wall 1 x 1 17.25 ----- 2.15 37.09
Pillaster sides 9 x 2 0.25 ----- 0.75 3.38
Top 9 x 1 0.25 ----- 0.40 0.90
2nd lift 1 x 1 29.05 ----- 2.20 63.91
Pillaster sides 2 x 12 0.25 ----- 0.70 4.20
Pillaster top 1 x 12 0.25 0.40 ----- 1.20
S/S wall L/S 1 x 1 10.10 ----- 2.65 26.77
Pillaster sides 5 x 2 0.35 ----- 0.75 2.63
Top 1 x 5 0.25 0.60 ----- 0.75
Gate Pillasters 1 x 2 2.00 ----- 1.65 6.60
773.45 sqm 90.45
6
Ceilings
Varandah 1 x 1 11.75 2.42 ----- 28.44
----do--- 1 x 1 7.35 3.90 ----- 28.67
Beams 1 x 1 0.37 0.37 ----- 0.14
Portico 1 x 1 5.50 4.00 ----- 22.00
----do--- 1 x 2 3.40 0.30 ----- 2.04
Building L/S sunshades 1 x 1 5.25 0.45 ----- 2.36
Underneath slab 1 x 1 10.60 0.50 ----- 5.30
Staircase landing ceiling 1 x 1 2.10 1.50 ----- 3.15
----do--- 1 x 1 0.60 1.80 ----- 1.08
----do--- 1 x 1 1.50 1.35 ----- 2.03
Underneath steps 1 x 1 3.68 1.20 ----- 4.42
1st floor varandah ceiling 1 x 1 12.15 2.00 ----- 24.30
Room No3 ceiling 1 x 1 5.50 2.87 ----- 15.79
B/T ---do--- 1 x 1 2.55 2.44 ----- 6.22
Room No.4 ceiling 1 x 1 5.50 3.70 ----- 20.35
----do--- Anti room 1 x 1 2.48 2.77 ----- 6.87
----do--- Bath room 1 x 1 2.63 2.48 ----- 6.52
Ground Floor of old guest house 598.28
1st Floor of old guest house 318.43
1096.39 sqm 66.24
7
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
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
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
Doors D 2.25 x 10 1.20 ----- 2.55 68.85
Windows D 2.75 x 11 1.20 ----- 2.55 92.57
161.42 sqm 119.94
8
Lawn wall gate E/S 1 x 1 2.10 ----- 1.83 3.84
-----do---- S/S 1 x 1 1.50 ----- 1.83 2.75
6.59 sqm 112.28
9
Old guest house Roof 1 x 2 12.28 6.25 ----- 153.50
Side sheets 0.5 x 2 10.50 2.00 ----- 21.00
174.50 sqm 746.00
10
For truss and purlin members
over roof
650.000
650.000 kg 80.40
11
For E/S bench 1 x 1 15.50 0.50 ----- 7.75
----do--- S/S bench 1 x 1 15.00 0.50 ----- 7.50
15.25 sqm 128.70
12
In Room No1 Toilet 1 x 1 ----- ----- ----- 1.00
1.00 sqm 9941.00
13
Table top 1 x 1 2.45 1.22 ----- 2.99
Cup board shutters 1 x 1 1.15 ----- 1.90 2.19
-----do--- A/R 1 x 1 6.10 0.20 ----- 1.22
Add extra for wastage 0.60
7.00 sqm 953.00
14
Room No 2 Door 1 x 1 1.05 ----- 2.10 2.21
Toilet door two sides 1 x 1 0.80 ----- 1.85 1.48
Room No 1 Door 1 x 1 1.10 ----- 1.80 1.98
Toilet door two sides 1 x 1 0.70 ----- 1.80 1.26
6.93 sqm 295.00
15
Beading around table 1 x 1 7.40 0.02 0.01 0.0015
---do--- A/R Cup board 1 x 1 6.10 0.02 0.01 0.0012
Cost and supply of polished black Cuddapah slabs 15mm thick including transportationa
and labour charges etc.complete
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
Supply, Transportation and fixing of storage / Pressure type Horizontal 230/250V single
phase 2000watts ISI mark 5 Star rated water heater with SS tank and ABS plastic body
of 25 Ltrs capacity to withstand up to 6.5 bar of water pressure including all standard
accessories and dead weight pressure reducing valve on out let side, including cost of 2
Nos nylon / PVC / Metallic hose pipe, testing and all labour charges etc., complete.
Makes:makes Crompton model No. solarium plus SWH 725, Class 1 rated or its
equivalent make of Bajaj / Venus / Racold / Usha.
Roofing: - Roofing will be provided with 0.5mm thick galvanized / pre painted G.I.
profiled sheets fixed to the purlins with 14 size self drilling screws with neoprene washer.
Side laps are stitched with self tapping / drilling screws. End laps are to be sealed with
25x3 mm Butyl tape. The sheets are provided with anti capillary grove.
Cost and supply of 18mm thick MDF exterior grade both sides laminated including
transportation to site
Labour charges for fixing Flush door shutters of any thickness to the existing door frame
including fixing the fixtures to the door shutter excluding cost of shutter
Cost and supply of best teakwood beading including transportation to site etc.complete
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
Add for wastage 0.0003
0.0030 cum 137729.00
16
Room No 2 Door 1 x 1 1.05 ----- 2.10 2.21
Toilet door two sides 1 x 2 0.80 ----- 1.85 2.96
Room No 1 Door 1 x 1 1.10 ----- 1.80 1.98
Toilet door two sides 1 x 2 0.70 ----- 1.80 2.52
9.67 sqm 774.00
17
Table top 1 x 1 2.45 1.22 ----- 2.99
Cup board shutters 1 x 1 1.15 ----- 1.90 2.19
-----do--- A/R 1 x 1 6.10 0.20 ----- 1.22
Add extra for wastage 0.60
7.00 sqm 583.75
18
In Room No.1 1 x 1 ----- ----- ----- 1.00
1.00 No 2040.2
19
In Room No.1 1 x 1 ----- ----- ----- 1.00
1.00 No 139.90
20
In old guest house 1 x 5 ----- ----- ----- 5
5.00 No 599
21
In old guest house 1 x 5 ----- ----- ----- 5
5.00 No 166.9
22
Room Nno.2 toilet 1 x 1 ----- ----- ----- 1
1.00 No 430
23 Provision for 32" LCD T.V LS
24 Provision for furniture & other
items
25 LS
26 LS
27 Provision for unforeseen items
Total
Provision for VAT @ 5.00%
QC charges @ 0.5%
Labour charges for Fixing of Ceiling fan and regulator including transportation and giving
connections with twin core wire etc., complete.
Supply of 1 x 36/40W Box type tube light luminaire powder coated CRCA sheet steel
housing with VPIT Chokes and all standard accessories of makes Crompton / Bajaj /
Surya / Havells / HPL.
Fixing of 40W tube light luminaire on wall / Ceiling with / TW round blocks with all
accessories including giving connections and all labour charges etc., complete.
Supplying and Fixing best Indian make plastic seat and lid for European water closets
with rubber or plastic Buffers as per IS 2548-1996
Labour charges for making, fabricating office furniture, racks, work-station furniture,
cup-board shutters with ply-wood/ MDF sheets, decolam/ veneer laminations including
fixing cutting, making, assembling, fixing hinges, fixing fixtures, fixing locks, pasting
sheets/ laminations fixing in position with necessary screws excluding cost of materials,
accessories, fittings(SSR item No.927)
Cost and supply of Teak Veneer Lamination - 4 mm thick - Natural Grains including
transportation to site
Supply of 48" (1200mm) Sweep 5 Star rated Ceiling Fan without Regulator of makes
Crompton High Speed Havells Fusion 50decorative
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
Deputy Executive Engineer, Assistant Executive Engineer,
PRI Sub-Division, Eluru PRI, Eluru
Amount
10
6434
4739
4881
2298
DETAILED CUM ABSTRACT ESTIMATE
Estimate Amount Rs. 5.00 Lakhs
Name of the Work : Repairs & Renovation of Old Guesthouse in Zilla Parishad Compound at Eluru
Amount
10
69959
72625
Amount
10
19360
740
130177
52260
1963
9941
6671
2044
Amount
10
413
7485
4086
2040
140
2995
835
430
30000
40000
23626
2363
1495
500000
Amount
10
Assistant Executive Engineer,
Sl.
No.
Index-code Description Unit Quantity Rate Rs.
1 2 3 4 5 6
A)CIVIL WORK:-
1 BLD- Cement Mortar (1 : 3)
CSTN-1-4 Unit : 1cum
A. MATERIALS:
Cement kg. 480.00 6.00
Sand (including 5% wastage) cum 1.05 1206.75
Seigniorage charges for Fine Sand cum 1.05 40.00
B. MACHINERY
- Nil -
C. LABOUR:
Man mazdoor for mixing mortar day 0.20 280.00
Add MA@25%
Grand Total
2 BLD- Cement Mortar (1 : 5)
CSTN-1-6 Unit : 1cum
A. MATERIALS:
Cement kg. 288.00 6.00
Sand (including 5% wastage) cum 1.05 1206.75
Seigniorage charges for Fine Sand cum 1.05 40.00
B. MACHINERY
- Nil -
C. LABOUR:
Man mazdoor for mixing mortar day 0.20 280.00
Add MA@25%
Grand Total
3 BLD- Cement Mortar (1 : 6)
CSTN-1-7 Unit : 1cum
A. MATERIALS:
Cement kg. 240.00 6.00
Sand (including 5% wastage) cum 1.05 1206.75
Seigniorage charges for Coarse Sand cum 1.05 40.00
B. MACHINERY
- Nil -
C. LABOUR:
Man mazdoor for mixing mortar day 0.20 280.00
Add MA@25%
Grand Total
4 BLD- Cement Mortar (1 : 8)
CSTN-1-8 Unit : 1cum
A. MATERIALS:
Cement kg. 180.00 6.00
Sand (including 5% wastage) cum 1.05 1206.75
Seigniorage charges for Coarse Sand cum 1.05 40.00
B. MACHINERY
- Nil -
C. LABOUR:
Man mazdoor for mixing mortar day 0.20 280.00
Add MA@25%
Grand Total
DATA SHEET
Name of the Work : Repairs & Renovation of Old Guesthouse in Zilla Parishad Compound at Eluru
Estimate Amount Rs. 5.00 Lakhs
Sl.
No.
Index-code Description Unit Quantity Rate Rs.
5 BLD-CSTN-2-13 COLUMNS, LINTELS, WATER TANKS, RCC
WALLS IN BUILDINGS
A. MATERIALS:
20mm HBG graded metal cum 0.900 2028.07
Sand cum 0.450 1086.75
Cement Kgs 400.000 6.00
Seigniorage charges for C.A cum 0.90 50.00
Seigniorage charges for F.A cum 0.45 40.00
B. LABOUR:
1st Class Mason day 0.167 350.00
2nd Class Mason day 0.167 320.00
Mazdoor (Both Men and Women) day 4.700 280.00
Add MA@25%
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum)
capacity
hour 1.000 417.40
BASIC COST per 1 cum
6 COLUMNS
BASIC COST per 1 cum cum 1.00 6979.56
Centering charges cum 1.00 1376.00
Total
7 BLD-CSTN-2-18
Unit = t
(a) Material
HYSD bars including 5 per cent for overlaps
and wastage
t 1.05 48000.00
Binding wire kg 6.00 70.00
(b) Labour for cutting, bending, shifting to
site, tying and placing in position
Blacksmith / Bar bender day 2.00 370.00
Mazdoor (Unskilled) day 6.40 280.00
Add MA@25%
Sundries on Material
Add contractor's profit&over heads@14%
Rate per t = a+b
8 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 48.00
Labour charges for fabrication of grills Kg 1.000 20.00
Labour charges for fixing of grills Kg 1.000 4.00
Add MA@25%
9 BLD-CSTN-3-1
Unit = 1cum
A. MATERIALS:
Cement kg 36.00 6.00
Bricks traditional size 23 x 11 x 7 cms 2nd Nos 512.00 4237.39
Fine aggregate (Sand) cum 0.20 1206.75
Seigniorage charges for F.A cum 0.20 40.00
B. LABOUR:
Mason 1
st
class
day 0.24 350.00
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
Brick Masonry in CM (1:8) with Bricks traditional size 23 x 11 x 7 cms 2nd
Class
Sl.
No.
Index-code Description Unit Quantity Rate Rs.
Mason 2
nd
class
day 0.56 320.00
Mazdoor (unskilled) day 1.89 280.00
Add MA@25%
Total
10 BLD-CSTN-3-1
Unit = 1cum
A. MATERIALS:
Cement kg 48.00 6.00
Bricks traditional size 23 x 11 x 7 cms 2nd
class
Nos 512.00 4237.39
Fine aggregate (Sand) cum 0.20 1206.75
Seigniorage charges for F.A cum 0.20 40.00
B. LABOUR:
Mason 1
st
class
day 0.24 350.00
Mason 2
nd
class
day 0.56 320.00
Mazdoor (unskilled) day 1.89 280.00
Add MA@25%
C. SCAFOLDING
Access Scafolding charges per sqm
(1cum/0.23m thick = 4.35sqm)
sqm 4.35 0.00
Total
11 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 3107.09
B. LABOUR:
Mason 1
st
class
day 0.60 350.00
Mazdoor (unskilled) day 0.96 280.00
Add MA@25%
C. SCAFOLDING
Access Scafolding charges sqm 10.00 0.00
Grand Total
Total per 1 sqm
12 BLD-CSTN-6-3 Plastering with CM (1:5), 20 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 0.21 3107.09
B. LABOUR:
Mason 2
nd
class
day 0.940 350.00
Mazdoor (unskiled) day 1.60 280.00
Add MA@25%
C. SCAFOLDING
Access Scafolding charges sqm 10.00 0.00
Grand Total
Total per 1 sqm
Brick Masonry in CM (1:6) with Bricks traditional size 23 x 11 x 7 cms 2nd
Class for Basement
Sl.
No.
Index-code Description Unit Quantity Rate Rs.
13 BLD-CSTN-10-5
Unit: 10 sqm
Cost of water proof cement Paint of approved
quality
kg 3.50 47.00
B. LABOUR
1st class painter day 0.15 400.00
2nd class painter day 0.35 320.00
Mazdoor (unskilled) day 1.50 280.00
Add MA@25%
Total cost
Total per 1 sqm
14 BLD-CSTN-10-6 Painting, Priming Coat on New Wood Work
Unit: 10 sqm
A. MATERIALS :
Wood Primer L 0.700 135.00
B. LABOUR
Painter--1st Class day 0.210 400.00
Painter--2nd Class day 0.490 320.00
Add MA@25%
Sundries including brushes, soap, putty etc., 1.000%
Total cost for 10 sqm
15 BLD-CSTN-10-7 Painting, Priming Coat on New Iron Work
Unit: 10 sqm
A. MATERIALS :
Red Oxide Primer L 0.70 121.00
B. LABOUR
Painter--1st Class day 0.210 400.00
Painter--2nd Class day 0.490 320.00
Add MA@25%
Sundries including brushes, soap, putty etc., 1.000%
Total cost for 10 sqm
16 BLD-CSTN-10-12 Painting with Synthetic Enamel paints -
Two Coats - for New Wood Work
A. MATERIALS :
Synthetic Enamel paint (at 20 sqm / litre as per
British Paints (I) Ltd. Gr-I
L 1.200 230.00
B. LABOUR
Painter--1st Class day 0.360 400.00
Painter--2nd Class day 0.840 320.00
Add MA@25%
Sundries including brushes, soap, putty etc.,
Total cost for 10 sqm
17 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 1.100 230.00
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.
B. LABOUR
Painter--1st Class day 0.330 400.00
Painter--2nd Class day 0.770 320.00
Add MA@25%
Sundries including brushes, soap, putty etc.,
Total cost for 10 sqm
18 BLD-CSTN-10-
6&12
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
BLD-CSTN-10-6
BLD-CSTN-10-12
Total cost for 10 sqm
19 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
BLD-CSTN-10-12
Total cost for 10 sqm
20 BLD-CSTN-2-5
Unit = 10sqm
A. MATERIALS:
acrylic exterior emulsion paint having VOC
(Volatile Organic Compound) content less than
50 grams/ litre (at 20 sqm / liter as per British
Paints (I) Ltd.
kg 0.80 183.00
B. LABOUR:
Painter-Ist class day 0.36 400.00
Painter-IInd class day 0.84 320.00
Add MA@25%
Rate per 10sqm
Rate per 1sqm
21 BLD-CSTN-2-5
Unit = 10sqm
A. MATERIALS:
acrylic exterior emulsion paint having VOC
(Volatile Organic Compound) content less than
50 grams/ litre (at 20 sqm / liter as per British
Paints (I) Ltd.
kg 0.80 183.00
B. LABOUR:
Painter-Ist class day 0.21 400.00
Painter-IInd class day 0.49 320.00
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
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
exterior walls
Sl.
No.
Index-code Description Unit Quantity Rate Rs.
Mazdoor (unskilled) day 1.50 280.00
Add MA@25%
Rate per 10sqm
Rate per 1sqm
22 Labour charges for making, fabricating office
furniture, racks, work-station furniture, cup-
board shutters with ply-wood/ MDF sheets,
decolam/ veneer laminations including fixing
cutting, making, assembling, fixing hinges,
fixing fixtures, fixing locks, pasting sheets/
laminations fixing in position with necessary
screws excluding cost of materials,
accessories, fittings(SSR item No.927)
sqm 1.000 467.00
Add MA@25%
23 Bldngs_Elec-9-7-2 Supply of 1200 mm (48") sweep 230V, A.C 50
Hz.Ceiling fan with 3 Blades and double ball
bearings with all standard accessories.
a) Material
Supply of 48" (1200mm) Sweep 5 Star rated
Ceiling Fan without Regulator of makes
Crompton High Speed Decora / Bajaj Regal
star / Havells Fusion 50 / Orient Summer
Crown / Usha technix decorative
each 1 2020.00
Transportation Charges on Unit Cost 1%
Rate per Each
24 Bldngs_Elec-9-7-35Labour charges for Fixing of Ceiling fan and
regulator including transportation and giving
connections with twin core wire etc., complete.
a) Material
23/0060 Twin Core wire M 1 39.90
Unforseen item works, such as painting to
down rod, screws etc.,
LS
b) Labour charges.
Skilled Electrician day 0.125 400.00
Helper day 0.125 320.00
Add MA@25%
Rate per Each
25 BLD-ELEC-7-9-3 Fixing of 40W tube light luminaire on wall /
Ceiling with / TW round blocks with all
accessories including giving connections and
all labour charges etc., complete.
a) Material
23/0060 twin core flexible copper cable M 1 39.90
screws with rawal plugs each 2 15.00
T.W round blocks each 2 6.00
Cement and sand etc., LS
b) Labour charges
Skilled Electrician/carpenter day 0.1 400.00
Semi skilled Electrician / Helper day 0.1 280.00
Add MA@25%
Rate per each
Note : Labour Charges considered for 10 fixtures /
Sl.
No.
Index-code Description Unit Quantity Rate Rs.
Deputy Executive Engineer, Assistant Executive Engineer,
PRI Sub-Division, Eluru PRI, Eluru
Amount Rs.
7
2880.00
1267.09
42.00
56.00
14.00
4259.09
1728.00
1267.09
42.00
56.00
14.00
3107.09
1440.00
1267.09
42.00
56.00
14.00
2819.09
1080.00
1267.09
42.00
56.00
14.00
2459.09
DATA SHEET
Name of the Work : Repairs & Renovation of Old Guesthouse in Zilla Parishad Compound at Eluru
Estimate Amount Rs. 5.00 Lakhs
Amount Rs.
1825.26
489.04
2400.00
45.00
18.00
58.45
53.44
1316.00
356.97
417.40
6979.56
6979.56
1376.00
8355.56
50400.00
420.00
740.00
1792.00
633.00
0.00
7557.90
61542.90
50.40
20.00
4.00
6.00
80.40
216.00
2169.54
241.35
8.00
84.00
Amount Rs.
179.20
529.20
198.10
3625.39
288.00
2169.54
241.35
8.00
84.00
179.20
529.20
198.10
0.00
3697.39
466.06
210.00
268.80
119.70
0.00
1064.56
106.46
652.49
329.00
448.00
194.25
0.00
1623.74
162.37
Amount Rs.
164.50
60.00
112.00
420.00
148.00
904.50
90.45
94.50
84.00
156.80
60.20
3.96
399.46
84.70
84.00
156.80
60.20
3.86
389.56
276.00
144.00
268.80
103.20
7.92
799.92
253.00
Amount Rs.
132.00
246.40
94.60
7.26
733.26
399.46
799.92
1199.38
389.56
733.26
1122.82
146.40
144.00
268.80
103.20
662.40
66.24
146.40
84.00
156.80
Amount Rs.
420.00
165.20
972.40
97.24
467.00
116.75
583.75
2020.00
20.20
2040.20
39.90
50.00
40.00
10.00
139.90
39.90
30.00
12.00
40.00
28.00
17.00
166.90
Amount Rs.
Assistant Executive Engineer,
Sl.
No.
Description of Material Unit
Name of the
Quarry
Lead in
KM
Conveyanc
e charges
Initial Cost
Blasting
charges
Machine
crushing
charges
Loading&
Unloading
charges
Total
Amount
1 2 3 4 5 6 7 8 9 12
1 Coarse Sand for Concrete 1.00 Cum Godavari 72.00 701.75 385.00 0.00 0.00 0.00 1086.75
2 Coarse Sand for filling 1.00 Cum Godavari 72.00 701.75 285.00 0.00 0.00 0.00 986.75
3 Coarse Sand for Mortor 1.00 Cum Godavari 72.00 701.75 505.00 0.00 0.00 0.00 1206.75
3 Aggregates 10mm nominal size 1.00 Cum I.Pangidi 75.00 728.07 656.00 70.00 164.00 0.00 1618.07
4 Aggregates 20mm nominal size 1.00 Cum I.Pangidi 75.00 728.07 984.00 70.00 246.00 0.00 2028.07
5 Aggregates 40mm nominal size 1.00 Cum I.Pangidi 75.00 728.07 588.00 70.00 147.00 0.00 1533.07
6 Gravel 1.00 Cum Janampeta 15.00 175.44 98.00 0.00 0.00 0.00 273.44
7 Bricks 1000 Nos. Local 6.00 129.39 3707.00 0.00 0.00 401.00 4237.39
8 Steel 1.00 MT 48000.00 0.00 0.00 0.00 48000.00
9 Cement 1.00 MT 6000.00 0.00 0.00 0.00 6000.00
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
Deputy Executive Engineer, Assistant Executive Engineer,
PRI Sub-Division, Eluru PRI, Eluru
LEAD STATEMENT
Name of the Work : Repairs & Renovation of Old Guesthouse in Zilla Parishad Compound at Eluru
Estimate Amount Rs. 5.00 Lakhs