S.

No Description No Length Breadth Deapth Quantity

1
A. 500 MM dia and 5.00 m depth (DUR) 28 28 nos
B. 450 MM dia and 5.00 m depth (SUR) 34 34 nos
B. 300 MM dia and 3.66 m depth (SUR) 6 6 nos
2
7 2.80 2.80 0.60 32.93
17 2.80 0.80 0.60 22.85
55.78 cum
3
7 2.80 2.80 0.10 5.49
17 2.80 0.80 0.10 3.81
9.30 cum
4
7 2.80 2.80 0.10 5.49
17 2.80 0.80 0.10 3.81
9.30 cum
5
7 2.80 2.80 0.75 41.16
17 2.80 0.80 0.75 28.56
69.72 cum
6
21 4.21 0.45 0.45 17.90
3 4.21 0.23 0.45 1.31
19.21 cum
7
16 3.75 0.23 0.35 4.83
6 7.75 0.23 0.35 3.74
3 3.26 0.23 0.35 0.79
9.36 cum
Earth work excavation and depositing on
bank with initial and lift in loamy and clayey
soils like black cotton soil, red earth and
ordinary gravel for piles caps.
Filling godavari sand in foundation in
layers of 150 mm thick including watering
and ramming, campacting with the
standard specifications complete for
finished item of work under pile caps.
Plain cement concrete (1:4:8) mix using 40
mm granite metal from approved quarry,
including cost and conveyance of all
materials, labour charges, machine mixing,
vibrating finishing curing etc., complete for
levelling course under pile caps.
DETAILED ESTIMATE
Proposed G.F construction of Block 4 at Sir CRR Pharmaceutical College,
Eluru W.G.Dist,A.P
(Rates are as per -----------------------------------------------------)
Providing RCC Under reamed piles
including boring under reaming to 2.5
times the dia of the bore, tying grills,
placing in position and concreting in M20
grade mix using 20 mm size hard blasted
granite machine crushed chips, including
cost and conveyance of all materials
labour charges, machine mixing, laying,
compacting, finishing, curing complete but
excluding cost of steel and its fabrication
charges for piles of various diameters.
VRCC M20 Grade mix using 20 mm size
blasted granite crusher chips including
cost and conveyance of all materials and
all operational incidental and labour
charges such as centering, machine
mixing, laying, vibrating, finishing, curing
but excluding cost of steel and its
fabrication charges for plinth beams.
Ground floor:
VRCC M20 grade using 20mm HBG metal
including cost and coveyance of all
materials and labour charges machine
mixing placing concrete in position,
vibrating, finishing, curing but excluding
cost steel and its fabrication charges for
pile caps.
VRCC M20 grade mix using 20 mm size
blasted granite crusher chips including
cost and conveyance of all materials and
all operational incidental and labour
charges such as centering, machine
mixing, laying, vibrating, finishing, curing
but excluding cost of steel and its
fabrication charges for columns.
8
3 20.45 0.45 0.30 9.10
4 16.85 0.45 0.30 11.60
3 28.65 0.45 0.20 7.74
1 9.75 0.45 0.20 0.88
29.32 cum
9
1 28.65 16.85 482.75
2 11.02 1.80 39.67
Roof Slab 150 mm thick 522.42 sqm
10
16 3.75 0.23 0.85 11.73
6 7.75 0.23 0.85 9.09
3 3.26 0.23 0.85 1.91
22.73cum
11
16 3.75 0.23 3.46 47.75
6 7.75 0.23 3.46 37.00
3 3.26 0.23 3.46 7.78
1 79.34 0.12 1.20 10.95
Deductions
Doors D1 1 2.40 2.40 0.23 1.32
D2 2 1.00 2.10 0.23 0.48
D3 2 0.75 2.10 0.23 0.72
Windows 12 1.50 1.50 0.23 6.21
94.75cum
12 32 3.75 3.46 415.20
12 7.75 3.46 321.78
6 3.26 3.46 67.68
2 79.34 1.20 190.42
Deductions
Doors D1 1 2.40 2.40 5.76
D2 2 1.00 2.10 4.20
D3 2 0.75 2.10 3.15
Windows 12 1.50 1.50 27.00
954.96sqm
13
Ceiling 1 28.65 16.85 482.75
2 11.02 1.80 39.67
Beams 3 20.45 0.90 55.22
4 16.85 0.90 60.66
3 28.65 0.90 77.36
1 9.75 0.90 8.78
Columns 21 4.21 1.80 159.14
3 4.21 1.36 17.18
900.74sqm
Plastering 12mm thick in CM (1:6)
including cost conveyance of all materials
charges, scaffolding, finishing, curing
complete.
Beam, Column and ceiling plastering
20mm thick in CM (1:4) including cost
conveyance of all materials charges,
scaffolding, finishing, curing
complete.(over out side brick work)
VRCC M20 Grade mix using 20 mm size
blasted granite crusher chips including
cost and conveyance of all materials and
all operational incidental and labour
charges such as centering, machine
mixing, laying vibrating, finishing, curing
but excluding cost of steel and its
fabrication charges for roof beams.
VRCC M20 Grade mix using 20 mm size
blasted granite crusher chips including
cost and conveyance of all materials and
all operational incidental and labour
charges such as centering, machine
mixing, laying vibrating, finishing, curing
but excluding cost of steel and its
fabrication charges Roof slabs.
Brick masonary in CM (1:6) using second
class bricks including cost and
conveyance of all materials from approved
quarry and all labour charges, finishing
and curing complete for foundation and
basement.
Brick masonary in CM (1:6) using second
class bricks including cost and
conveyance of all materials from approved
quarry and all labour charges, finishing
and curing complete for super structure.
14
1 28.65 16.85 1.10 531.03
2 11.02 1.80 1.10 43.64
574.67 cum
15
Doors D1 1 2.40 2.40 5.76
D2 2 1.00 2.10 4.20
D3 2 0.75 2.10 3.15
13.11 sqm
16
Windows 12 1.50 1.50 27.00
27 sqm
17
1 28.65 16.85 0.10 48.28
2 11.02 1.80 0.10 3.97
52.24 sqm
18
1 28.65 16.85 482.75
2 11.02 1.80 39.67
522.42sqm
19
Doors D1 1 2.25 2.40 2.40 12.96
D2 2 2.25 1.00 2.10 9.45
D3 2 2.25 0.75 2.10 7.09
Windows 12 1.50 1.50 1.50 40.50
70.00sqm
20
1855.70sqm
21
25000kg
22
1 28.65 16.85 482.75
482.75 sqm
954.96+900.74
Flooring with ceramic tiles 1st quality of all
shades (Johnson or equivalent) set in CM
(1:4) over existing bed concrete including
all materials and labour charges.
Filling gravel in basement in layers of
150mm thick including watering and
ramming, compacting with standard
specifications complete for finishing item of
work.
Supplying and fixing 1st class teak wood
fully paneled doors including, all furniture
and fittings complete.
Supplying and fixing 1st class teak wood
fully paneled windows including all
furniture and fittings complete and
excluding M.S. safety grill.
Water Proof Plastering with C.M (1:4) 20
mm thick over Roof Slab.
Supplying and fabriation of Tor steel
reinforcement including cost and
conveyance, cutting rods, tying grills
placing in position, including cost of
binding wire coplete.
Plain Cement concrete (1:4:8) mix using
40mm granite metal form approved quarry,
including cost and conveyance of all
materials, labour charges machine mixing,
vibrating furnishing, curring etc., complete
for concrete bed under flooring.
Painting doors and windows with two coats
of best synthetic enamel paint to approved
brand (Berger or equivalent) over a
primary coat including cost and
conveyance of all materials, all operational
and labour charges such as scaffolding,
cost brushes etc., complete.
White cement 2 coats for walls and ceiling
using best quality white cement (Birla or
equivalent) including cost and conveyance
of all materials, all operational and labour
charges such as scaffolding, cost brushes
etc., complete.
S.No Description Qty Unit Rate Per Amount
1
A. 500 MM dia and 5.00 m depth (DUR) 28.00 nos 16834.92 1No 471378
B. 450 MM dia and 5.00 m depth (SUR) 34.00 nos 11870.58 1No 403600
B. 300 MM dia and 3.66 m depth (SUR) 6.00 nos 4310.21 1No 25861
2
55.78 cum 170.32 1cum 9500
3
9.30 cum 1363.21 1cum 12678
4
9.30 cum 4575.77 1cum 42555
5
69.72 cum 8098.04 1cum 564595
6
19.21 cum 9447.65 1cum 181489
7
9.36 cum 9928.88 1cum 92934
Providing RCC Under reamed piles including
boring under reaming to 2.5 times the dia of the
bore, tying grills, placing in position and
concreting in M20 grade mix using 20 mm size
hard blasted granite machine crushed chips,
including cost and conveyance of all materials
labour charges, machine mixing, laying,
compacting, finishing, curing complete but
excluding cost of steel and its fabrication
charges for piles of various diameters.
Earth work excavation and depositing on bank
with initial and lift in loamy and clayey soils like
black cotton soil, red earth and ordinary gravel
for piles caps.
Filling godavari sand in foundation in layers of
150 mm thick including watering and ramming,
campacting with the standard specifications
complete for finished item of work under pile
caps.
Plain cement concrete (1:4:8) mix using 40 mm
granite metal from approved quarry, including
cost and conveyance of all materials, labour
charges, machine mixing, vibrating finishing
curing etc., complete for levelling course under
pile caps.
ABSTRACT ESTIMATE
Proposed G.F construction of Block 4 at Sir CRR Pharmaceutical College,
Eluru W.G.Dist,A.P
(Rates are as per -----------------------------------------------------)
Ground floor:
VRCC M20 grade using 20mm HBG metal
including cost and coveyance of all materials
and labour charges machine mixing placing
concrete in position, vibrating, finishing, curing
but excluding cost steel and its fabrication
charges for pile caps.
VRCC M20 grade mix using 20 mm size blasted
granite crusher chips including cost and
conveyance of all materials and all operational
incidental and labour charges such as centering,
machine mixing, laying, vibrating, finishing,
curing but excluding cost of steel and its
fabrication charges for columns.
VRCC M20 Grade mix using 20 mm size blasted
granite crusher chips including cost and
conveyance of all materials and all operational
incidental and labour charges such as centering,
machine mixing, laying, vibrating, finishing,
curing but excluding cost of steel and its
fabrication charges for plinth beams.
8
29.32 cum 9075.67 1cum 266099
9
522.42 sqm 1137.89 1sqm 594457
Roof Slab 150 mm thick
10
22.73 cum 4206.09 1cum 95604
11
94.75 cum 4126.74 1cum 391009
12
954.96 sqm 120.53 1sqm 115101
13
900.74 sqm 139.58 1sqm 125725
14
574.67 cum 424.49 1cum 243942
15
13.11 sqm 9051.72 1sqm 118668
16
27.00 sqm 10618.03 1sqm 286687
17
52.24 sqm 4575.77 1sqm 239038
18
522.42 sqm 965.88 1sqm 504595
Supplying and fixing 1st class teak wood fully
paneled doors including, all furniture and fittings
complete.
Brick masonary in CM (1:6) using second class
bricks including cost and conveyance of all
materials from approved quarry and all labour
charges, finishing and curing complete for
foundation and basement.
Brick masonary in CM (1:8) using second class
bricks including cost and conveyance of all
materials from approved quarry and all labour
charges, finishing and curing complete for super
structure.
Plastering 12mm thick in CM (1:5) including cost
conveyance of all materials charges, scaffolding,
finishing, curing complete.
Filling gravel in basement in layers of 150mm
thick including watering and ramming,
compacting with standard specifications
complete for finishing item of work.
Supplying and fixing 1st class teak wood fully
paneled windows including all furniture and
fittings complete and excluding M.S. safety grill.
Plain Cement concrete (1:4:8) mix using 40mm
granite metal form approved quarry, including
cost and conveyance of all materials, labour
charges machine mixing, vibrating furnishing,
curring etc., complete for concrete bed under
flooring.
VRCC M20 Grade mix using 20 mm size blasted
granite crusher chips including cost and
conveyance of all materials and all operational
incidental and labour charges such as centering,
machine mixing, laying vibrating, finishing, curing
but excluding cost of steel and its fabrication
charges for roof beams.
VRCC M20 Grade mix using 20 mm size blasted
granite crusher chips including cost and
conveyance of all materials and all operational
incidental and labour charges such as centering,
machine mixing, laying vibrating, finishing, curing
but excluding cost of steel and its fabrication
charges Roof slabs.
Flooring with ceramic tiles 1st quality of all
shades (Johnson or equivalent) set in CM (1:8)
over existing bed concrete including all materials
and labour charges.
Beam, Column and ceiling plastering 12mm
thick in CM (1:3) including cost conveyance of all
materials charges, scaffolding, finishing, curing
complete.(over out side brick work)
19
70.00 sqm 136.73 1sqm 9571
20
1855.7 sqm 43.61 1sqm 80927
21
25000.00 kgs 59.75 1kg 1493685
22
482.75 sqm 371.63 1sqm 179404
6549102.00
White cement 2 coats for walls and ceiling using
best quality white cement (Birla or equivalent)
including cost and conveyance of all materials,
all operational and labour charges such as
scaffolding, cost brushes etc., complete.
Supplying and fabriation of Tor steel
reinforcement including cost and conveyance,
cutting rods, tying grills placing in position,
including cost of binding wire coplete.
Water Proof Plastering with C.M (1:3) 20 mm
thick over Roof Slab.
Painting doors and windows with two coats of
best synthetic enamel paint to approved brand
(Berger or equivalent) over a primary coat
including cost and conveyance of all materials,
all operational and labour charges such as
scaffolding, cost brushes etc., complete.
Sl. No. Index-code Description Unit Quantity
1 2 3 4 5
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
Mazdoor (Unskilled) day 3.64
Add MA@25%
b) Material
Sienorage charges
Add contractor's profit @14%
Rate per 10cum = (a+b+c)
Rate per cum = (a+b+c)/10
2 RBR-FNDN-2
Sand filling
Unit = cum
a) Labour
Mate day 0.00
Mazdoor (Unskilled) day 0.31
Add MA@25%
b) Material
Sand cum 1.05
Sienorage charges for sand cum 1.05
Add contractor's profit @14%
Rate per cum = a+b+c+d
3 BLD- Cement Mortar (1 : 3)
CSTN-1-4 Unit : 1cum
A. MATERIALS:
Cement kg. 480.00
Sand (including 5% wastage) cum 1.05
Seigniorage charges for Fine Sand cum 1.05
B. MACHINERY
- Nil -
C. LABOUR:
Man mazdoor for mixing mortar day 0.20
Add MA@25%
Grand Total
4 BLD- Cement Mortar (1 : 5)
CSTN-1-6 Unit : 1cum
A. MATERIALS:
Cement kg. 288.00
Sand (including 5% wastage) cum 1.05
DATA SHEET
Name of the Work : Repairs and additional accomodation of sub division,QC Sub division&lab at Eluru
Estimate Amount Rs. 30.00 Lakhs
Earthwork in excavation for structures as per drawing and technical specifications
Note : Classifications of Earth Work Specification are as per 302.2.1(a) of MORD and
Filling in foundation trenches as per drawing and technical specification Clause 305.3.9
Seigniorage charges for Fine Sand cum 1.05
B. MACHINERY
- Nil -
C. LABOUR:
Man mazdoor for mixing mortar day 0.20
Add MA@25%
Grand Total
5 BLD- Cement Mortar (1 : 6)
CSTN-1-7 Unit : 1cum
A. MATERIALS:
Cement kg. 240.00
Sand (including 5% wastage) cum 1.05
Seigniorage charges for Coarse Sand cum 1.05
B. MACHINERY
- Nil -
C. LABOUR:
Man mazdoor for mixing mortar day 0.20
Add MA@25%
Grand Total
6 BLD- Cement Mortar (1 : 8)
CSTN-1-8 Unit : 1cum
A. MATERIALS:
Cement kg. 180.00
Sand (including 5% wastage) cum 1.05
Seigniorage charges for Coarse Sand cum 1.05
B. MACHINERY
- Nil -
C. LABOUR:
Man mazdoor for mixing mortar day 0.20
Add MA@25%
Grand Total
7 BLD-CSTN-2-5
Unit = 1cum
A. MATERIALS:
Cement kg 162.00
Coarse aggregate 40 mm cum 0.90
Fine aggregate (Sand) cum 0.45
Seigniorage charges for C.A cum 0.90
Seigniorage charges for F.A cum 0.45
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum) capacity hour 1.00
C. LABOUR:
Mason 1
st
class
day 0.10
Mazdoor (unskilled) day 1.39
Water Charges 1% of Labour
Add MA@25%
Add contractor's profit @14%
Rate per cum
8 BLD- R.C.C. M-20 Nominal Mix
CSTN-2-13
FOUNDATIONS, PLINTH, PEDESTALS (Below
Plinth)
Plain Cement concrete (1:4:8) using 40 mm metal with Concrete mixture. All work upto
plinth level.
RCC M- 20 Nominal mix (Cement:fine aggregate: coarse aggregate) corresponding to
A. MATERIALS:
20mm HBG graded metal cum 0.900
Sand cum 0.450
Seigniorage charges for C.A cum 0.90
Seigniorage charges for F.A cum 0.45
Cement Kgs 400.00
B. LABOUR:
1st Class Mason day 0.133
2nd Class Mason day 0.267
Mazdoor (Both Men and Women) day 3.600
Add MA@25%
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum) capacity hour 1.000
BASIC COST per 1 cum
9 FOOTINGS
BASIC COST per 1 cum cum 1.00
Centering charges cum 1.00
Add contractor's profit @14%
Total
10 PEDASTALS
BASIC COST per 1 cum cum 1.00
Centering charges cum 1.00
Add contractor's profit @14%
Total
11 PLINTH BEAMS
BASIC COST per 1 cum cum 1.00
Centering charges cum 1.00
Add contractor's profit @14%
Total
12 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 500 mm dia for a
depth of 5.0m including under-reaming of two
bulbs
A. MATERIALS :
Nil
B. LABOUR
Mazdoor day 4.733
C) Labour Allowance
Add contractor's profit @14%
13 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 450 mm dia for a
depth of 4.5m including under-reaming of two
bulbs
A. MATERIALS :
Nil
B. LABOUR
Mazdoor day 4.418
C) Labour Allowance
Add contractor's profit @14%
14 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 300 mm dia for a
depth of 3.5m including under-reaming of two
bulbs
A. MATERIALS :
Nil
B. LABOUR
Mazdoor day 2.961
C) Labour Allowance
Add contractor's profit @14%
15 Supply and placing of the M20 nominal 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-IN-SITU UNDER
REAMED PILES including Bore pile stem and
under ream bulbs
Unit=Cum
A. MATERIALS:
20mm HBG graded metal cum 0.900
Sand cum 0.450
Cement Kgs 400.00
B. LABOUR:
1st Class Mason day 0.100
2nd Class Mason day 0.200
Mazdoor (Both Men and Women) day 3.450
Add MA@25%
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum) capacity hour 1.000
Water (including for curing) kl 1.200
BASIC COST per 1 cum
16 DUR PILES---500mm dia
BASIC COST per 1 No---5.00m depth cum 2.011
Add contractor's profit @14%
Total
17 DUR PILES---450mm dia
BASIC COST per 1 No---4.50m depth cum 1.360
Add contractor's profit @14%
Total
18 DUR PILES---375mm dia
BASIC COST per 1 No---3.75m depth cum 0.787
Add contractor's profit @14%
Total
19 DUR PILES---300mm dia
BASIC COST per 1 No---3.5m depth cum 0.438
Add contractor's profit @14%
Total
20 BLD-CSTN-2-13 COLUMNS, LINTELS, WATER TANKS, RCC
WALLS IN BUILDINGS
A. MATERIALS:
20mm HBG graded metal cum 0.900
Sand cum 0.450
Cement Kgs 400.000
Seigniorage charges for C.A cum 0.90
Seigniorage charges for F.A cum 0.45
B. LABOUR:
1st Class Mason day 0.167
2nd Class Mason day 0.167
Mazdoor (Both Men and Women) day 4.700
Add MA@25%
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum) capacity hour 1.000
BASIC COST per 1 cum
21 COLUMNS
BASIC COST per 1 cum cum 1.00
Centering charges cum 1.00
Add contractor's profit @14%
Total
22 LINTELS IN BUILDINGS
BASIC COST per 1 cum cum 1.00
Centering charges cum 1.00
Add contractor's profit @14%
Total
23 RCC SLABS, BEAMS
A. MATERIALS:
20mm HBG graded metal cum 0.900
Sand cum 0.450
Seigniorage charges for C.A cum 0.90
Seigniorage charges for F.A cum 0.45
Cement Kgs 400.000
B. LABOUR:
1st Class Mason day 0.067
2nd Class Mason day 0.133
Mazdoor (Both Men and Women) day 2.500
Add MA@25%
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum) capacity hour 0.267
BASIC COST per 1 cum
24 BEAMS
BASIC COST per 1 cum cum 1.00
Centering charges cum 1.00
Add contractor's profit @14%
Total
25 RCC SLABS 150mm thick
BASIC COST per 1 sqm cum 0.130
Centering charges sqm 1.00
Add contractor's profit @14%
Total
26 SUNSHADES
BASIC COST per 1 rm cum 0.0375
Centering charges 1 rm sqm 0.60
Add contractor's profit @14%
Total
27 BLD-CSTN-2-18
Unit = t
(a) Material
HYSD bars including 5 per cent for overlaps and
wastage
t 1.05
Binding wire kg 6.00
(b) Labour for cutting, bending, shifting to site,
tying and placing in position
Blacksmith / Bar bender day 2.00
Mazdoor (Unskilled) day 6.40
Add MA@25%
Sundries on Material
Add contractor's profit @14%
Rate per t = a+b
28 BLD-CSTN-3-1
Supplying, fitting and placing HYSD bar reinforcement in foundation complete as per
Brick Masonry in CM (1:8) with Bricks traditional size 23 x 11 x 7 cms 2nd Class for
super structure
Unit = 1cum
A. MATERIALS:
Cement kg 36.00
Bricks traditional size 23 x 11 x 7 cms 2nd class Nos 512.00
Fine aggregate (Sand) cum 0.20
Seigniorage charges for F.A cum 0.20
B. LABOUR:
Mason 1
st
class
day 0.24
Mason 2
nd
class
day 0.56
Mazdoor (unskilled) day 1.89
Add MA@25%
Add contractor's profit @14%
Total
29 BLD-CSTN-3-1
Unit = 1cum
A. MATERIALS:
Cement kg 48.00
Bricks traditional size 23 x 11 x 7 cms 2nd class Nos 512.00
Fine aggregate (Sand) cum 0.20
Seigniorage charges for F.A cum 0.20
B. LABOUR:
Mason 1
st
class
day 0.24
Mason 2
nd
class
day 0.56
Mazdoor (unskilled) day 1.89
Add MA@25%
C. SCAFOLDING
Access Scafolding charges per sqm (1cum/0.23m
thick = 4.35sqm)
sqm 4.35
Add contractor's profit @14%
Total
Labour charges for country wood wrought and
put up in large scantling of over 3 metres in
length (Schedule Item No 288)
Unit = 1 cum
Labour :
Carpenter day 17.700
Man Mazdoor day 8.800
Sundries including nails, screws etc., LS
Add MA@25%
Cost per cum
30 BLD-CSTN-11-5 Fully Panelled doors - Internal/External -
Moulded panels (Schedule Item No 290)
Single Shutter(Internal)
800 x 2000 mm
Teak wood cum 0.083
Labour, wrought and putup in position
frame&shutter
cum 0.083
Add MA@25%
Top Tower bolts 150mm long(Aluminium) Nos 1
Bottom Tower bolts 150mm long(Aluminium) Nos 2
Butt hings with screws 100mm long (Aluminium) Nos 4
Brick Masonry in CM (1:6) with Bricks traditional size 23 x 11 x 7 cms 2nd Class for
Basement
Door handle 125mm long(Aluminium) Nos 1
Door stopper Nos 1
Sundries for hold fasts etc.
Add contractor's profit @14%
Total for each door
Rate per 1 sqm of door area
31 BLD-CSTN-11-21 Windows Panelled (Schedule Item No. 306)
900 x 1200 mm(Double Shutter)
Teak wood cum 0.056
Labour, wrought and putup in position frame &
shutters
cum 0.056
Add MA@25%
Top Tower bolts 100mm long(Aluminium) Nos 2
Bottom Tower bolts 100mm long(Aluminium) Nos 2
Butt hings with screws 75mm long (Aluminium) Nos 6
Door handle 75mm long(Aluminium) Nos 2
16mm dia MS bars Kgs 14.50
Deluxe window stay Aluminium Nos 3
Sundries for hold fasts etc.
Add contractor's profit @14%
Total for each window
Rate per 1 sqm of door area
32 BLD-CSTN-7-6 Flooring with Edge-cut rectified ceramic tiles
7.3mm thick Ist quality, 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.
Unit = 10 sqm
A. MATERIALS:
Ceramic tiles(Edge cut recified) sqm 10.10
Cement for CM (1:8) for base coat kg. 21.60
Cement for slurry kg. 33.00
White cement kg. 2.00
Sand for CM (1:8) cum 0.12
Seigniorage charges of sand cum 0.12
B. LABOUR
Mason 1
st
class
day 0.96
Mason 2
nd
class
day 2.24
Mazdoor (unskiled) day 3.30
Add MA@25%
Add water charges 1% 1.00%
Add contractor's profit @14%
Rate for 10 Sqm
Basic Rate for 1 Sqm
33 BLD-CSTN-6-1
Unit = 10 sqm
A. MATERIALS:
Ornamental Plastering with CM (1:3), 12 mm thick including cost and conveyance of
all materials and all labour charges etc.complete
Cement Mortor (1:3) cum 0.150
B. LABOUR:
Mason 1
st
class
day 0.60
Mazdoor (unskilled) day 0.96
Add MA@25%
C. SCAFOLDING
Access Scafolding charges sqm 10.00
Add contractor's profit @14%
Total per 10 sqm
Total per 1 sqm
34 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
B. LABOUR:
Mason 1
st
class
day 0.60
Mazdoor (unskilled) day 0.96
Add MA@25%
C. SCAFOLDING
Access Scafolding charges sqm 10.00
Add contractor's profit @14%
Grand Total
Total per 1 sqm
35 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
B. LABOUR:
Mason 2
nd
class
day 0.940
Mazdoor (unskiled) day 1.60
Add MA@25%
C. SCAFOLDING
Access Scafolding charges sqm 10.00
Add contractor's profit @14%
Grand Total
Total per 1 sqm
36 BLD-CSTN-8-25
Unit = 10 sqm
A. MATERIALS:
Cement Mortar 1:3 cum 0.21
Water proof compound Lit 2.00
B. LABOUR
Mason 1
st
class
day 0.660
Mason 2
nd
class
day 1.540
Mazdoor (unskiled) day 3.70
Add MA@25%
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
Add contractor's profit @14%
Total per 10 sqm
Total per 1 sqm
37 BLD-CSTN-9-5
Unit: 10 sqm
A. MATERIALS :
Water based cement primer Gr-I cum / kg 1.20
Paint grade white lime for wash cum / kg 0.80
Gum, conjee water, or prickly pear juice including
necessary fire wood
B. LABOUR
Brick Layers / Painter day 0.063
2nd class painter day 0.147
Mazdoor (unskilled) day 0.32
Sundries including brushes, ladders, etc., 1.00%
Add MA@25%
Add contractor's profit @14%
Total cost for 10 sqm
Total per 1 sqm
38 BLD-CSTN-10-6 Painting, Priming Coat on New Wood Work
Unit: 10 sqm
A. MATERIALS :
Wood Primer L 0.700
B. LABOUR
Painter--1st Class day 0.210
Painter--2nd Class day 0.490
Add MA@25%
Sundries including brushes, soap, putty etc., 1.000%
Total cost for 10 sqm
39 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
B. LABOUR
Painter--1st Class day 0.360
Painter--2nd Class day 0.840
Add MA@25%
Sundries including brushes, soap, putty etc.,
Total cost for 10 sqm
40 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
Add contractor's profit @14%
Total cost for 10 sqm
White washing two coats with whiting of approved quality to give an even shade after
thoroughly brushing the surface to remove all dirt and remains of loose powdered
materials including cost of all materials, labour charges and incidental such as
scaffolding, lift charges etc., complete for finished item of work, but excluding
conveyance charges of materials
41 RBR-FNDN-2 Filling with gravel for formation of berms to cc road
including all labour charges ete complete
Gravel filling
Unit = cum
a) Labour
Mate day -
Mazdoor (Unskilled) day 0.31
Add MA @ 25%
b) Material
Gravel cum 1.000
Sienorage Charges cum 1.000
c&d) Overheads & Contractors Profit@ 14%
Rate per cum = a+b+c+d
Rate Rs. Amount
Rs.
6 7
320.00 0.00
280.00 1019.20
254.80
220.00
209.16
1703.16
170.32
350.00 0.00
280.00 86.80
21.70
995.53 1045.30
40.00 42.00
167.41
1363.21
5.80 2784.00
1215.53 1276.30
40.00 42.00
280.00 56.00
14.00
4172.30
5.80 1670.40
1215.53 1276.30
DATA SHEET
Name of the Work : Repairs and additional accomodation of sub division,QC Sub division&lab at Eluru
Estimate Amount Rs. 30.00 Lakhs
Earthwork in excavation for structures as per drawing and technical specifications
Note : Classifications of Earth Work Specification are as per 302.2.1(a) of MORD and
Filling in foundation trenches as per drawing and technical specification Clause 305.3.9
40.00 42.00
280.00 56.00
14.00
3058.70
5.80 1392.00
1215.53 1276.30
40.00 42.00
280.00 56.00
14.00
2780.30
5.80 1044.00
1215.53 1276.30
40.00 42.00
280.00 56.00
14.00
2432.30
5.80 939.60
1673.42 1506.08
1227.11 552.20
50.00 45.00
40.00 18.00
417.40 417.40
350.00 35.00
280.00 389.20
4.24
107.11
561.94
4575.77
Plain Cement concrete (1:4:8) using 40 mm metal with Concrete mixture. All work upto
plinth level.
RCC M- 20 Nominal mix (Cement:fine aggregate: coarse aggregate) corresponding to
2036.84 1833.16
1095.53 492.99
50.00 45.00
40.00 18.00
5.80 2320.00
350.00 46.55
320.00 85.44
280.00 1008.00
285.00
417.40 417.40
6551.54
6551.54 6551.54
552.00 552.00
994.50
8098.04
6551.54 6551.54
769.00 769.00
1024.88
8345.42
6551.54 6551.54
2158.00 2158.00
1219.34
9928.88
280.00 1325.24
331.31
231.92
1888.47
280.00 1236.90
309.23
216.46
1762.59
250.00 740.25
185.06
129.54
1054.85
2036.84 1833.16
1095.53 492.99
5.80 2320.00
350.00 35.00
320.00 64.00
280.00 966.00
266.25
417.40 417.40
104.00 124.80
6519.60
6519.60 13110.92 Central 0.306641
1835.53
14946.45 Tappers 1.067109
Pile portion 0.637813
6519.60 8866.66 2.011563
1241.33
10107.99
6519.60 5130.93
718.33
5849.26
6519.60 2855.58
399.78
3255.36
2036.84 1833.16
1095.53 492.99
5.80 2320.00
50.00 45.00
40.00 18.00
350.00 58.45
320.00 53.44
280.00 1316.00
356.97
417.40 417.40
6911.41
6911.41 6911.41
1376.00 1376.00
1160.24
9447.65
6911.41 6911.41
1514.00 1514.00
1179.56
9604.97
2036.84 1833.16
1095.53 492.99
50.00 45.00
40.00 18.00
5.80 2320.00
350.00 23.45
320.00 42.56
280.00 700.00
191.50
417.40 111.45
5778.11
5778.11 5778.11
2183.00 2183.00
1114.56
9075.67
5778.11 751.15
247.00 247.00
139.74
1137.89
5778.11 216.68
262.00 157.20
52.34
426.22
46500.00 48825.00
70.00 420.00
370.00 740.00
280.00 1792.00
633.00
0.00
7337.40
59747.40
Supplying, fitting and placing HYSD bar reinforcement in foundation complete as per
Brick Masonry in CM (1:8) with Bricks traditional size 23 x 11 x 7 cms 2nd Class for
super structure
5.80 208.80
4237.39 2169.54
1215.53 243.11
40.00 8.00
350.00 84.00
320.00 179.20
280.00 529.20
198.10
506.79
4126.74
5.80 278.40
4237.39 2169.54
1215.53 243.11
40.00 8.00
350.00 84.00
320.00 179.20
280.00 529.20
198.10
0.00 0.00
516.54
4206.09
350.00 6195.00
280.00 2464.00
2164.75
10823.75
127134.50 10552.16
10823.75 898.37
224.59
92.00 92.00
92.00 184.00
106.00 424.00
Brick Masonry in CM (1:6) with Bricks traditional size 23 x 11 x 7 cms 2nd Class for
Basement
101.00 101.00
50.00 50.00
178.05
1778.58
14482.75
9051.72
127134.50 7119.53
10823.75 606.13
151.53
76.00 152.00
76.00 152.00
89.00 534.00
60.00 120.00
48.00 696.00
116.00 348.00
180
1408.29
11467.48
10618.03
538.00 5433.80
5.80 125.28
5.80 191.40
30.00 60.00
1347.11 161.65
40.00 4.80
350.00 336.00
320.00 716.80
280.00 924.00
494.20
24.71
1186.17
9658.81
965.88
Ornamental Plastering with CM (1:3), 12 mm thick including cost and conveyance of
all materials and all labour charges etc.complete
4172.30 625.85
0.00
350.00 210.00
280.00 268.80
119.70
0.00 0.00
171.41
1395.76
139.58
3058.70 458.81
350.00 210.00
280.00 268.80
119.70
0.00 0.00
148.02
1205.33
120.53
3058.70 642.33
350.00 329.00
280.00 448.00
194.25
0.00 0.00
225.90
1839.48
183.95
4172.30 876.18
92.00 184.00
350.00 231.00
320.00 492.80
280.00 1036.00
439.95
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
456.39
3716.32
371.63
134.00 160.80
20.60 16.48
1.55
400.00 25.20
320.00 47.04
280.00 89.60
1.14
40.75
53.56
436.12
43.61
135.00 94.50
400.00 84.00
320.00 156.80
60.20
3.96
399.46
230.00 276.00
400.00 144.00
320.00 268.80
103.20
7.92
799.92
399.46
799.92
167.91
1367.29
White washing two coats with whiting of approved quality to give an even shade after
thoroughly brushing the surface to remove all dirt and remains of loose powdered
materials including cost of all materials, labour charges and incidental such as
scaffolding, lift charges etc., complete for finished item of work, but excluding
conveyance charges of materials
280.00 86.80
21.70
241.86 241.86
22.00 22.00
52.13
424.49
Sl. No. Description of Material Unit
Name of the
Quarry
Lead in
KM
Conveya
nce
charges
Initial
Cost
1 2 3 4 5 6 7
1 Coarse Sand for Concrete 1.00 Cum Vadapalli 73.00 710.53 385.00
2 Coarse Sand for filling 1.00 Cum Vadapalli 73.00 710.53 285.00
3 Coarse Sand for Mortor 1.00 Cum Vadapalli 73.00 710.53 505.00
3 Aggregates 10mm nominal size 1.00 Cum I.Pangidi 76.00 736.84 656.00
4 Aggregates 20mm nominal size 1.00 Cum I.Pangidi 76.00 736.84 984.00
5 Aggregates 40mm nominal size 1.00 Cum I.Pangidi 76.00 736.84 588.00
6 Gravel 1.00 Cum Janampeta 12.00 143.86 98.00
7 Bricks 1000 Nos. Local 6.00 129.39 3707.00
8 Steel 1.00 MT 46500.00
9 Cement 1.00 MT 5800.00
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 : Repairs and additional accomodation of sub division,QC Sub division&lab at Eluru
Estimate Amount Rs. 30.00 Lakhs
Blasting
charges
Machine
crushing
charges
Loading&
Unloadin
g
charges
Total
Amount
8 9 12
0.00 0.00 0.00 1095.53
0.00 0.00 0.00 995.53
0.00 0.00 0.00 1215.53
70.00 164.00 0.00 1626.84
70.00 246.00 0.00 2036.84
70.00 147.00 0.00 1541.84
0.00 0.00 0.00 241.86
0.00 0.00 401.00 4237.39
0.00 0.00 0.00 46500.00
0.00 0.00 0.00 5800.00
LEAD STATEMENT
Name of the Work : Repairs and additional accomodation of sub division,QC Sub division&lab at Eluru
Estimate Amount Rs. 30.00 Lakhs
PROPOSED ESTIMATE
Er. GOKALE
Proposed G.F construction of Block 4
at Sir CRR Pharmaceutical College,
Eluru W.G.Dist,A.P
S.No Description of Item
1 Civil works as per abstract estimate :
2 Provision for Electrification : 300000
3 Provision for water supply and sanitary : 200000
4 Provision for Over head tank,Staircase head room etc., : 200000
5 Provision for Strong room etc., : 500000
6 Provision for Earthfilling,outside paving erc., : 500000
7 Provision for railing,RCC Jollys, almarahs etc., : 100000
8 Provision for supervision charges : 200000
9 Provision for Unforeseen items : 200000
Total Estimated Cost Rs
Proposed G.F construction of Block 4 at Sir CRR Pharmaceutical College,
Amount (Rs)
(Rupees -----------------------------------)
GENERAL ABSRACT
Eluru W.G.Dist,A.P
(Rates are as per -----------------------------------------------------)
Total Estimated Cost : Rs -------------------------