Documente Academic
Documente Profesional
Documente Cultură
code
BLDCSTN1-4
BLDCSTN1-5
BLDCSTN1-7
1
1
BLDCSTN1-8
kg.
cum
480.00
1.05
6.00
338.74
0.20
350.00
kg.
cum
360.00
1.05
6.00
338.74
day
40.00%
0.20
350.00
kg.
cum
240.00
1.05
6.00
338.74
0.20
350.00
180.00
1.05
6.00
338.74
0.20
350.00
40.00%
day
40.00%
kg.
cum
day
40.00%
BLDCSTN2-14
Supply and placing M20 Grade of the Design Mix( as per IS10262-2009) Concret
corresponding to IS 456 using MIXER with 20mm size graded machine crushed har
granite metal (coarse aggregate) from approved quarry including cost an
conveyance of all materials like cement, fine aggregate (sand) coarse aggregat
water etc., to site and including Seigniorage charges, sales & other taxes on a
materials including all operational, incidental and labour charges such as weig
batching, machine mixing, laying concrete, curing etc.,complete but excluding co
of steel and its fabrication charges for finished item of work (APSS No. 402)wit
minimum cement content as per IS code from standard suppliers approved by th
department including pumping, centering, shuttering, laying concrete, vibratin
curing etc. complete but excluding cost of steel and its fabrication charges fo
finished item of work. with steel scafolding must
a)
cum
0.800
1531.97
Sand
cum
0.400
742.54
Cement
B. LABOUR:
Kgs
350.00
day
0.167
445.00
day
0.167
400.00
Mazdoor
(Both
Men
and
Women)
Add 40% MA on labour charges
day
5.600
350.00
40
% on Rs.
hour
1.333
352.50
kl
1.20
103.00
1.00
Cum
7157.64
10.00
% on
1211.00
cum
1.000
1133.00
cum
1.000
1211.00
40%
on Rs.
1211.00
6.00
2101.12
B. MACHINERY
Hire charges (Machine mixing)
charges
Water (including for curing)
BASIC COST per 1 cum
CP&OC @13.615%
b)
13.615%
labour charges)
13.615%
R.C.C COLUMNS
Basic rate
1cum
1.000
7157.64
Material
hire
charges
for
centering & Scafolding
P.74
Build SoR
cum
1.000
341.00
Labour
charges
for
for
centering & Scafolding P/74
cum
1.000
1700.00
40
% on Rs.
1700.00
7157.64
CP&OC @13.615%
d)
13.615%
cum
1.00
Material
hire
charges
for
centering & Scafolding
P.74
Build SoR
cum
1.000
341.00
Labour
charges
for
for
centering & Scafolding P/74
cum
1.000
1700.00
10.00
% on
1700.00
20%
on Rs.
1700.00
13.615%
BEAMS
/FLOOR
Basic rate
A. MATERIALS:
20mm HBG graded metal
cum
0.80
1531.97
fine aggregate
cum
0.40
742.54
Cement
Kgs
350.00
day
0.067
445.00
day
0.133
400.00
6.00
B. LABOUR:
day
3.077
350.00
40%
on Rs.
1159.97
hour
0.308
352.50
kl
1.20
103.00
cum
5478.72
Material
hire
charges
for
centering & Scafolding
P.74
Build SoR
cum
2002.00
Labour
charges
for
for
centering & Scafolding P/74
cum
1426.00
20%
on Rs.
1426.00
C. MACHINERY
Weigh Batcher Hire charges
(Machine
mixing)
concrete
mixer 300/200 diesel
Water (including for curing)
CP&OC @13.615%
13.615%
1st
floor beams
Basic rate
Cum
1.00
5478.72
10.00
% on
1426.00
Material
hire
charges
for
centering & Scafolding
P.74
Build SoR
cum
1.000
2002.00
Labour
charges
for
for
centering & Scafolding P/74
cum
1.000
1426.00
40%
on Rs.
1426.00
13.615%
cum
0.80
1531.97
Sand
cum
0.40
268.74
Cement
Kgs
400.00
B. LABOUR:
6.00
day
0.067
445.00
day
0.133
400.00
day
3.077
350.00
40%
on Rs.
1159.97
hour
0.308
352.50
kl
1.20
103.00
Mazdoor
Women)
(Both
Men
and
C. MACHINERY
Weigh Batcher Hire charges
(Machine mixing)
Water (including for curing)
Rs.
Slab thickness
125.00
mm
a)
0.125 Cum
1.00
Cum
5589.20
1 Sqm
Material
hire
charges
for
centering & Scafolding
P.74
Build SoR
1.00
sqm
227.00
1 Sqm
Labour
charges
for
for
centering & Scafolding P/74
1.00
sqm
162.00
40%
on Rs.
162.00
10%
on Rs.
162.00
CP&OC @13.615%
13.615%
c)
0.075 Cum
Cum
1 Sqm
1 Sqm
Chazzas
thickness
Unit-1Sqm
Rs.
Sunshade
1st floor
Basic rate of slab
Lift
charges
for
lifting
materials
cetering hire charges
labour charges for centering
charges
Add
MA@20%
on
labour
charges
CP&OC@13.615%
Grand Total
Total per 1Cum
75.00
mm
1.00
10.00
1.00
1.00
0.20
Sqm
% on
sqm
sqm
on Rs.
13.615%
on Rs.
5589.20
150.00
146.00
146.00
146.00
Rs.
BLDCSTN2-18
1.05
34500.00
kg
6.00
60.00
day
10.00
420.00
Mazdoor (Unskilled)
day
10.00
320.00
40
% on Rs.
7400.00
13.615%
BLDCSTN3-1- iv
BRICK
WORK,
COMBWORK
5
HONEY
Brick Masonry with 2nd class traditional size 23 x 11 x 7cms Bricks in CM (1:6
prop having a crushing strength of not less than 35.00kg/cm2 including cost and
conveyance of all materials and water from approved sources to work site and a
operational, incidental, labour charges such as scaffolding mixing morto
constructing masonary lift charges, curing etc. complete for finished item of wor
as per BLD-CSTN-3-1
Unit = 1cum
Basic rate
A. MATERIALS:
Cement
kg
48.00
6.00
Nos
512.00
5.20
cum
0.20
338.74
B. LABOUR:
Mason 1st class
day
0.24
445.00
day
0.56
400.00
Mazdoor (unskilled)
day
1.89
350.00
40%
992.30
Grand Total
I)
Wall thickness
230
mm
4.35
1*1/0.23
cum
1.00
10.00
1st floor
4407.37
268.96
4.35
sqm
Sqm
1.00
9.93
4.35
sqm
Labour charges
Scafolding P/74
Sqm
1.00
61.83
for
access
CP&OC @13.615%
40%
268.96
13.615%
Grand Total
BLDCSTN3-3
Rs.
Rs.
11.5 cm wide Brick masonry for super-structure on ground floor in cm (1:3) usin
second class traditional size bricks including cost of all materials, seigniorag
charges, labour and all operations for constructing half brick masonry, mixin
cement mortar, curing etc., complete for finished item of work, but excludin
conveyance charges of materials.
Basic rate:10Sqm
A. MATERIALS:
Country bricks, second class
traditional size 23x11x7cm
Nos
565.0
5.20
kg
106.00
6.00
Cum
0.220
338.74
day
0.600
420.00
day
0.600
375.00
Cement
Sand
B. LABOUR:
Mazdoor (unskilled)
day
40%
1357.00
1%
1357.00
2.750
320.00
Total
I)
Wall thickness
Area of scaffolding in sqm
115
mm
Sqm
10.00
10
b
sqm
1st floor
Basic rate
10.00
sqm
Sqm
1.00
9.93
10.00
sqm
Labour charges
Scafolding P/74
Sqm
1.00
61.83
for
access
20%
10.00
5561.89
618.30
%
618.30
13.615%
Rs.
BLDCSTN6-2
14
cum
0.15
2613.68
day
0.60
445.00
Mazdoor (unskilled)
day
0.96
350.00
40%
B. LABOUR:
603.00
Grand Total
CP&OC @13.615%
13.615%
cum
0.15
3333.68
B. LABOUR:
Mason 1st class
day
0.60
445.00
Mazdoor (unskilled)
day
0.96
350.00
40%
603.00
Grand Total
CP&OC @13.615%
13.615%
FLOORING
Flooring with 25mm thick polished Bethamcharla stones set over base coat of C
(1:8) over already laid CC bed / RCC Roof Slab, including neat cement slurry
honey like consistency spread @ 3.3 kgs per sqm. & Jointed with neat cement to fu
depth including cost of all materials like cement, sand, and water and floorin
stones etc., complete, including seigniorage charges, labour charges for dressing
flooring stones etc., complete for finished item of work, but excluding the cost
conveyance of all materials.
Unit = 10 sqm
A. MATERIALS:
Polished
Bethamcherla
pure
(marble
type)
white
stone
minimum
25
mm
thick
(0.254Mx0.254M) BMT-B-07
sqm
11.00
3859.00
kg.
21.60
6.00
kg.
33.00
6.00
kg.
20.00
6.00
cum
0.12
338.74
day
3.10
445.00
day
1.10
400.00
Mazdoor (unskilled)
day
0.86
350.00
40
0.01
Grand Total
CP&OC @13.615%
13.615%
2120.50
4733.15
BLDCSTN7-22
22
sqm
10.10
1379.00
cum
0.12
kgs
57.60
6.00
kgs
33.00
6.00
day
0.96
445.00
day
2.24
400.00
Mazdoor (unskiled)
day
3.10
350.00
0.20
338.74
B. LABOUR
2408.20
1.00%
4385.24
Grand Total
CP&OC @13.615%
13.615%
Grand Total
Rs.
Rs.
BMT-P-93
sq-m
0.13615
4766.00
648.89
5414.89
Providing
and
fixing
door
frames
of size -1.20*2.10
fabricatedfrom sections made of galvanized steel powder coated
(base steel as per IS 513, galvanised as per IS 277 with zinc of
120 grams / square metre), the factory made section are powder
oated with pure polyester powder of 50-60 icronsthick with total
coated thickness of 1.25 mm, size of door frame section is of 105 x
60 mm with a rebate of 38 mm to accommodate 35 mm thick
door shutter, with groove to insert gasket in the frame section,
frame section filled with polyurethane foam, cut to length, and
joined by way of welding, each frame provided with: a) 2mm
thick MS powder coated butt hinges of 100 mm long 3 Nos. for
single shutter, 6 Nos. for double shutter. b) CRCA electroplates
stiffeners of 6 Nos. 3 in each vertical. c) 40 mm x 200 mm x 1.2
mm hold fasts screwed to stiffeners 6 Nos. with split end tail. d)
Nylon Aldrops RReceiver 1 No. for single shutter frame. e)Tie
Rod 1 No BMT N-58 & Fush Door BMT-N-06
Door Size
Frame length
Door area
Basic rate per one Rmt
Flush door shutter
1.2
5.4
2.52
759
2900
0.13615
x
rmt
sqm
rmt
sqm
2.10
4098.60
7308.00
11406.60
1553.01
12959.61
Door Size
Frame length
Door area
5.1/Rm Basic rate per one Rmt
t
0.90
5.10
1.89
759.00
x
rmt
sqm
rmt
2.10
3870.90
sqm
5481.00
9351.90
1273.26
10625.16
0.75
1923.00
2.10
1.00
Sqm
1.00
rmt
0.6
0.60
0.14
BLD CSTN
-9-5
kg
2.000
43.75
No
No
0.210
0.320
510.00
350.00
219.10
Sqm
1.00
9.93
Sqm
1.00
61.83
Sqm
Sqm
1.00
1.00
61.83
61.83
SF
Basic Rate
Hire charges for access
Scaffolding
labour charges for access
Scaffolding
Sqm
1.00
9.93
Sqm
1.00
87.78
Sqm
1.00
87.78
Sqm
1.00
87.78
kg
1.00
97.00
day
0.70
510.00
kg
day
day
3.50
0.50
1.50
820.00
510.00
350.00
1137.00
access
Sqm
1.00
9.93
access
Sqm
1.00
61.83
Sqm
Sqm
1.00
1.00
61.83
61.83
Assistant Engineer(PH)
2880.00
355.68
70.00
28.00
3333.68 /Cum
2160.00
355.68
70.00
28.00
2613.68 /Cum
1440.00
355.68
70.00
28.00
1893.68 /Cum
1080.00
355.68
70.00
28.00
1533.68 /Cum
se
IS10262-2009) Concrete `
ed machine crushed hard
rry including cost and
sand) coarse aggregate,
es & other taxes on all
charges such as weigh
plete but excluding cost
ork (APSS No. 402)with
ppliers approved by the
ing concrete, vibrating,
fabrication charges for
1225.57
297.02
2100.00
74.32
66.80
1960.00
840.45
469.88
123.60
7157.64
974.51
8132.15 /1Cum
7157.64
121.10
1133.00
1211.00
484.40
10107.14
1376.09
11483.23
/Cum
7157.64
341.00
1700.00
680.00
9878.64 1cum
1344.98
11223.62 /1Cum
7157.64
341.00
1700.00
170.00
340.00
9708.64
1321.83
11030.47
1225.57
297.02
2100.00
3622.59
29.82
53.20
/Cum
1076.95
463.99
1623.96
108.57
123.60
232.17
5478.72
Cum
5478.72
2002.00
1426.00
285.20
9191.92
1251.48
10443.40
/1Cum
5478.72
142.60
2002.00
1426.00
570.40
9619.72
1309.72
10929.44
1225.57
107.50
2400.00
3733.07
/Cum
29.82
53.20
1076.95
463.99
1623.96
108.57
123.60
232.17
5589.20
/1Cum
698.65
227.00
162.00
64.80
16.20
1168.65
159.11
1327.76
/1sqm
419.19
15.00
146.00
146.00
29.20
755.39
102.85
1613.63
1613.63 /1sqm
36225.00
360.00
4200.00
3200.00
2960.00
46945.00
6391.56
53336.56
53.34 / KG
ms Bricks in CM (1:6)
m2 including cost and
rces to work site and all
ffolding mixing mortor
or finished item of work
288.00
2662.40
67.75
106.80
224.00
661.50
396.92
4407.37
/1Cum
4.3478261
4407.37
26.90
43.20
268.96
107.58
4854.01
660.87
5514.88
/1Cum
5514.88
/1cum
d floor in cm (1:3) using
materials, seigniorage
brick masonry, mixing
of work, but excluding
2938.00
636.00
74.52
252.00
225.00
880.00
542.80
5548.32
13.57
5561.89
10 SQ M
8.6956522
5561.89
99.30
618.30
123.66
61.83
6403.15
871.79
7274.94
/10sqm
727.49
/1sqm
392.05
267.00
336.00
241.20
1236.25
10sqm
168.32
1404.57
10sqm
140.46
1sqm
500.05
716.05
267.00
267.00
336.00
336.00
241.20
1344.25
241.20
10sqm
183.02
1560.25
212.43
1527.27
10sqm
152.73
1sqm
4244.90
129.60
198.00
120.00
40.65
1379.50
440.00
301.00
848.20
7701.85
47.33
7749.18 10sqm
1055.05
8804.23 10 sqm
880.42 1sqm
1772.68
177.270
1392.79
40.65
345.60
198.00
427.20
896.00
1085.00
481.64
43.85
4910.73
4910.73
668.60
5579.33
10sqm
557.93
/1sqm
Sqm
/each
/each
3028.73
1608.75
4637.48
631.39
5268.87
4177.00 1503.72
1503.72
204.73
1708.5
87.50
107.10
112.00
87.64
394.24
39.42
5.37
44.79
44.79
9.93
61.83
24.73
6.18
147.47
35.93
9.93
87.78
35.11
17.56
186.31
97.00
357.00
2870.00
255.00
525.00
454.80
4558.80
455.88
62.07
517.95
517.95
9.93
61.83
24.73
6.18
620.62
nt Engineer(PH)
cutive Engineer(PH)
seigniorage charges
4.347
Name of work:
Provision of additional accommodation to the Existing Office
Sub-Division in Vijayawada.
ABSTRACT CUM DETAILED ESTIMATE
Sl
No
Description of work
No
Qty
Columns
Roof Beams
1x8
1x2
0.230
0.300
0.230
0.300
1.50
1.80
1x2
1x5
1.5
1.5
0.23
0.23
0.15
0.15
e Lintel Beams
Door
Windows
1x2
1x5
1.5
1.5
0.23
0.23
0.15
0.15
Sunshades
Door
Windows
1x2
1x5
1.5
1.5
0.23
0.23
0.15
0.15
1.11
0.32
1.43
0.10
0.26
0.36
0.40
0.10
0.26
0.36
0.40
0.10
0.26
0.36
0.40
0.00
0.00
158.00
40.00
e) Sunshades
198.00
Say
860.00
5 Plain cement concrete (1:4:8) using 40mm with concrete mixer mixing
complete as per S.S and as directed by the departmental officer-incharge of the work
1x1
22.00
4.60
0.10
6 Brick Masonry in CM (1:6) with 2nd class Bricks traditional size 23 x 11 x
7 cms including cost of all materials and labour charges and scaffolding
charges etc, complete as per S.S and as directed by the departmental
officer-in-charge of the work
North & South
East & West
Compound Wall
Deduct for Doors
Deduct for Windows
2x4
1x2
1x14
1x2
1x5
2.80
4.60
3.00
1.20
1.80
0.23
0.23
0.23
0.23
0.23
3.60
3.60
1.50
2.10
1.20
Say
7 Plastering with CM (1:4) 12mm thick this rate including cost and
conveyance of all material and labour charges etc., complete as
directed by the departmental officer incharge of the work
Compoun Wall
Deduct for Doors
Deduct for Windows
2x2
2x2
1x1
2x1
2x5
22.00
5.40
40.00
1.20
1.80
0.00
18.55
7.62
14.49
-1.16
-2.48
37.01
37.00
3.75
3.75
1.80
2.10
1.20
330.00
81.00
72.00
-5.04
-21.60
456.36
Say
460.00
8 Ceiling Plastering with CM (1:3) 12mm thick this rate including cost and
conveyance of all material and labour charges etc., complete as
directed by the departmental officer incharge of the work
Ceiling
1x1
22.00
4.60
101.20
Say
110.00
9 Flooring with ceramic tiles, set over base coat of cement mortar (1:8),
7-8mm 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.
1x1
22.00
4.60
101.20
Say
110.00
2x2
22.00
3.75
330.00
Compoun Wall
Ceiling
Deduct for Doors
Deduct for Windows
2x2
1x1
1x1
1x2
2x5
5.40
40.00
22.00
1.20
1.80
3.75
1.80
4.60
2.10
1.20
Say
11 Painting walls with Snowcem or other equal and approved Water Proof
Cement paint over Priming Coat, two coats (All Colours)
Ceiling
Compoun Wall
Deduct for Doors
Deduct for Windows
2x2
2x2
1x1
1x1
1x2
2x5
22.00
5.40
22.00
40.00
1.20
1.80
3.75
3.75
4.60
1.80
2.10
1.20
Say
12 Manufacturing, Supply and Delivery of M.S Doors (1.2x2.00M) Size with
Outet frame angulars for sides and shutter 25x25x6mm cross angulars,
two shutters horizontal M.S flat 20x6mm size three pieces, 2 Nos
150mm long all drops heavy type< Hinges 125mm to 6mm with Red
oxide paint single coat etc., this rate including cost and conveyance of
all materials and labour charges etc.,
81.00
72.00
101.20
-5.04
-21.60
557.56
560.00
330.00
81.00
101.20
72.00
-5.04
-21.60
557.56
560.00
1x2
1.20
2.10
13 Manufacturing, Supply and Delivery of M.S windows (1.50x1.20 M) Size
with Cross angulars 35x35x6 mm 1.50 m x 1.20 m frame and shutter
1.20 m x 0.75 m of cross angular 25x25x5 mm horizontal M.S Flat 2 no
20x 6 mm square rods 120 mm C/C.C.r sheet 18 gauge ,long type
hinges,150 mm long tower bolts,1.00 m long wind appliance,red oxide
paint single coat etc., this rate including cost and conveyance of all
materials and labour charges etc.,
5.04
1x6
1.80
1.20
15 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 (SSR 2015-16 Pg No 23 Item No. 15)
12.96
16
17
18
19
Provision
Provision
Provision
Provision
towards VAT @ 5%
for Cess @ 1%
for Segniorage Charges
for Unforeseen items
375.000
Rate
Per
Amount
cum
10,498.92
1 cum
15,065.00
cum
10,987.39
1 cum
4,395.00
cum
10,987.39
1 cum
4,395.00
cum
10,987.39
1 cum
4,395.00
Kgs
44.09
1 Kg
37,917.00
Cum
4,730.28
1 cum
0.00
cum
5,049.64
1 cum
186,837.00
sqm
1,859.85
10 sqm
85,553.00
sqm
1,812.30
10 sqm
19,935.00
sqm
8,496.14
10 sqm
93,458.00
sqm
32.32
1 sqm
18,097.00
sqm
119.28
1 sqm
66,796.00
sqm
3,552.67
1 sqm
17,905.46
sqm
4,122.51
1 sqm
53,427.73
Kg
58.00
Kg
21,750.00
634,066.19
31,703.00
6,341.00
12,000.00
44.00
684,154.19
Total =
Page 65 of 106
Sl.
No.
Description
Item Nos. /
Sl.No
Pg.No
Unit
Basic rate
excluding
Seign's
1
2
M-004
M-005
12
12
1 Cum
1 Cum
95.00
95.00
M-006
12
1 Cum
165.00
4
5
6
Murum
Gravel/Quarry spall
Earth Cost or compensation
Sub - Base Materials - Grainte
M-007
M-008
M-092
13
25
29
1 Cum
1 Cum
1 Cum
165.00
103.00
50.00
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
53 mm to 9.5 mm
37.5 mm to 9.5 mm
26.5 mm to 9.5 mm
9.5 mm to 4.75 mm
9.5 mm to 2.36 mm
4.75mm to 2.36 mm
4.75mm to 75 micron
mm
2.36 mm
Stone crusher dust finer than 3mm
2.36 mm & below
4.75mm to 75
micron
mm
4.75 mm
to 2.36 mm
9.5 mm to 4.75 mm
26.5 mm to 4.75 mm
26.5 mm to 9.5 mm
37.5 mm to 9.5 mm
53 mm to 26 .5mm
AGGRIGATES -SS.5
M-013
M-014
M-015
M-016
M-017
M-018
M-019
M-020
M-021
M-022
M-023
M-024
M-025
M-026
M-027
M-028
M-029
26
26
26
26
26
26
26
26
26
26
26
26
26
26
26
26
26
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
667.00
685.00
711.00
592.00
582.00
510.00
489.00
489.00
357.00
438.00
474.00
474.00
561.00
619.00
620.00
685.00
850.00
34
35
36
37
38
39
40
41
42
43
44
45
46
47
Aggregates
Aggregates
Aggregates
Aggregates
Aggregates
Aggregates
Aggregates
Aggregates
Aggregates
Aggregates
Aggregates
Aggregates
Aggregates
Aggregates
M-030
M-031
M-032
M-033
M-034
M-035
M-036
M-037
M-038
M-039
M-040
M-041
M-042
M-043
26
26
26
26
27
27
27
27
27
27
27
27
27
27
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
557.00
914.00
1040.00
667.00
1175.00
914.00
872.00
714.00
662.00
650.00
900.00
704.00
798.00
919.00
below 5.6 mm
22.4 mm to 2.36 mm
22.4 mm to 5.6 mm
45 mm to 2.8 mm
45 mm to 22.4 mm
53 mm to 2.8 mm
53 mm to 22.4 mm
63 mm to 2.8 mm
63 mm to 45 mm
90 mm to 45 mm
10 mm to 5 mm
11.2 mm to 0.09 mm
13.2 mm to 0.09 mm
13.2 mm to 5.6 mm
Page 66 of 106
Ref.to SSR
Sl.
No.
Description
48
49
50
51
52
53
54
55
Aggregates
Aggregates
Aggregates
Aggregates
Aggregates
Aggregates
Aggregates
Aggregates
56
13.2 mm to 10 mm
20 mm to 10 mm
25 mm to 10 mm
19 mm to 6 mm
37.5 mm to 19 mm
37.5 mm to 25 mm
6 mm nominal size
10 mm nominal size
Item Nos. /
Sl.No
Pg.No
Unit
Basic rate
excluding
Seign's
M-044
M-045
M-046
M-047
M-048
M-049
M-050
M-051
27
27
27
27
27
27
27
27
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
1029.00
1225.00
1129.00
1040.00
1103.00
1145.00
735.00
935.00
M-052
27
1 Cum
1097.00
57
M-053
27
1 Cum
1365.00
58
M-054
27
1 Cum
1313.00
59
M-055
27
1 Cum
845.00
60
11
1 Cum
900.00
61
11
1 Cum
1225.00
62
11
1 Cum
1175.00
63
10
11
1 Cum
650.00
Aggregates 20mm graded HBG SS5 m/c metal including seignoiorage, blasting
charges,machine crushing charges Unit 1.00 cum
cost 20mm metal 0.70 cum
cost 13.2/12.50mm metal 0.10 cum
cost 10mm metal 0.10 cum
cost 6mm metal 0.10 cum
1.00 cum
1.00 cum
1.00 cum
1.00 cum
Assistant Engineer(PH),
Vijayawada P.H.Sub-Division.
1660.74
1392.74
1230.74
1030.74
1162.52
139.27
123.07
103.07
1527.94
Page 67 of 106
16-17
Lead in
Km
Lead Charges
Inclu'g
CP
Exclu'g
CP
Total cost in
Rs.
14 Km
14 Km
197.40
197.40
173.74
173.74
268.74
268.74
14 Km
197.40
173.74
338.74
15 Km
15 Km
5 Km
210.00
210.00
84.00
184.83
184.83
73.93
349.83
287.83
123.93
25 Km
25 Km
25 Km
25 Km
25 Km
25 Km
25 Km
25 Km
25 Km
25 Km
25 Km
25 Km
25 Km
25 Km
25 Km
25 Km
25 Km
336.00
336.00
336.00
336.00
336.00
336.00
336.00
336.00
336.00
336.00
336.00
336.00
336.00
336.00
336.00
336.00
336.00
295.74
295.74
295.74
295.74
295.74
295.74
295.74
295.74
295.74
295.74
295.74
295.74
295.74
295.74
295.74
295.74
295.74
962.74
980.74
1006.74
887.74
877.74
805.74
784.74
784.74
652.74
733.74
769.74
769.74
856.74
914.74
915.74
980.74
1145.74
25 Km
25 Km
25 Km
25 Km
25 Km
25 Km
25 Km
25 Km
25 Km
25 Km
25 Km
25 Km
25 Km
25 Km
336.00
336.00
336.00
336.00
336.00
336.00
336.00
336.00
336.00
336.00
336.00
336.00
336.00
336.00
295.74
295.74
295.74
295.74
295.74
295.74
295.74
295.74
295.74
295.74
295.74
295.74
295.74
295.74
852.74
1209.74
1335.74
962.74
1470.74
1209.74
1167.74
1009.74
957.74
945.74
1195.74
999.74
1093.74
1214.74
Basic
( as per circular memo)
0.13615
-384.00
Page 68 of 106
Lead in
Km
Lead Charges
Inclu'g
CP
Exclu'g
CP
Total cost in
Rs.
25 Km
25 Km
25 Km
25 Km
25 Km
25 Km
25 Km
25 Km
336.00
336.00
336.00
336.00
336.00
336.00
336.00
336.00
295.74
295.74
295.74
295.74
295.74
295.74
295.74
295.74
1324.74
1520.74
1424.74
1335.74
1398.74
1440.74
1030.74
1230.74
25 Km
336.00
295.74
1392.74
25 Km
336.00
295.74
1660.74
25 Km
336.00
295.74
1608.74
25 Km
336.00
295.74
1140.74
25 Km
336.00
295.74
1195.74
25 Km
336.00
295.74
1520.74
25 Km
336.00
295.74
1470.74
25 Km
336.00
295.74
945.74
Basic
#REF!
Executive Engineer(PH)
Vijayawada P.H Division.
Page 69 of 106
Page 70 of 106
CM (1:2)
Description of Material
for 10 sqm
720 Kgs
CM (1:3)
6.00
480 Kgs
CM (1:4)
6.00
360 Kgs
CM (1:5)
6.00
288 Kgs
Cost of Cement
4320.00
2880.00
2160.00
1728.00
355.68
355.68
355.68
355.68
0.00
0.00
0.00
0.00
70.00
70.00
70.00
70.00
40% MA
28.00
4773.68
28.00
3333.68
28.00
2613.68
28.00
2181.68
TOTAL
CM (1:5)
CM (1:8)
6.00
180 Kgs
1728.00
1080.00
355.68
355.68
0.00
0.00
70.00
70.00
28.00
2181.68
28.00
1533.68
6.00
Name of work:
Provision of additional accommodation to the Existing Office
Sub-Division in Vijayawada.
ABSTRACT CUM DETAILED ESTIMATE
Sl
No
Description of work
No
Qty
1x1
1x1
0.230
0.230
0.230
0.230
3.00
1.80
1x2
1x1
1.2
1.2
0.23
0.23
0.23
0.23
1x2
3.5
1.2
1x1
1.5
1.2
1 x 10
0.38
0.23
3.00
2.62
Roof Beams
1x2
1x6
15.40
4.60
0.23
0.23
0.30
0.30
2.13
1.90
4.03
1x1
16
1x2
1x6
1.5
1.90
0.23
0.23
0.15
0.15
1x2
1x6
1.5
1.6
0.23
0.23
0.15
0.15
Mid landing
0.16
0.10
0.25
0.13
0.06
0.19
8.4
1.8
10.2
1st Floor
Columns
Lintel Beams
Sun Shades
Door
Windows
112.00
0.10
0.39
0.50
0.50
3.00
9.60
12.60
2,400.00
Door
Windows
Sun Shades
2x5
1x2
1x19
1x2
1x2
1x6
2.80
4.60
1.20
10.00
1.20
1.40
0.23
0.23
0.25
0.10
0.23
0.23
3.60
3.60
0.15
0.60
2.10
1.20
Say
4 Plastering with CM (1:4) 12mm thick this rate including cost and
conveyance of all material and labour charges etc., complete as
directed by the departmental officer incharge of the work
Steps
Railing for Stair case
Deduct for Doors
Deduct for Windows
2x2
2x2
1x19
2x2
2x1
2x6
15.40
5.00
1.20
10.00
1.20
1.40
3.75
3.75
0.40
0.60
2.10
1.20
Say
23.18
7.62
0.86
1.20
-1.16
-2.32
29.38
30.00
231.00
75.00
9.12
24.00
-5.04
-20.16
313.92
320.00
5 Ceiling Plastering with CM (1:3) 12mm thick this rate including cost and
conveyance of all material and labour charges etc., complete as
directed by the departmental officer incharge of the work
Ceiling
1x1
16.00
4.60
73.60
Say
74.00
6 Flooring with 25mm thick polished Bethamcharla stones set over base
coat of CM (1:8) over already laid CC bed / RCC Roof Slab, including
neat cement slurry of honey like consistency spread @ 3.3 kgs per sqm.
& Jointed with neat cement to full depth including cost of all materials
like cement, sand, and water and flooring stones etc., complete,
including seigniorage charges, labour charges for dressing of flooring
stones etc., complete for finished item of work, but excluding the cost of
conveyance of all materials.
1x1
18.00
4.60
82.80
Say
83.00
Steps
Railing for Stair case
Ceiling
Deduct for Doors
Deduct for Windows
2x2
2x2
1x19
2x2
1x1
1x2
2x6
22.00
5.40
1.20
10.00
22.00
1.20
1.40
3.75
3.75
0.40
0.60
4.60
2.10
1.20
Say
330.00
81.00
9.12
24.00
101.20
-5.04
-20.16
520.12
530.00
Steps
Railing for Stair case
Deduct for Doors
Deduct for Windows
2x2
2x2
1x19
2x2
1x2
2x6
22.00
5.40
1.20
10.00
1.20
1.40
3.75
3.75
0.40
0.60
2.10
1.20
Say
9 Manufacturing, Supply and Delivery of M.S Doors (1.2x2.00M) Size with
Outet frame angulars for sides and shutter 25x25x6mm cross angulars,
two shutters horizontal M.S flat 20x6mm size three pieces, 2 Nos
150mm long all drops heavy type< Hinges 125mm to 6mm with Red
oxide paint single coat etc., this rate including cost and conveyance of
all materials and labour charges etc.,
1x2
1.20
2.10
330.00
81.00
9.12
24.00
-5.04
-20.16
418.92
420.00
5.04
1x6
11
12
13
14
Provision
Provision
Provision
Provision
towards VAT @ 5%
for Cess @ 1%
for Segniorage Charges
for Unforeseen items
1.40
1.20
10.08
Rate
Per
Amount
cum
10,498.92
1 cum
2,666.00
cum
10,775.81
1 cum
2,052.00
sqm
1,128.63
1 sqm
11,512.03
cum
10,498.92
1 cum
27,528.00
cum
10,775.81
1 cum
43,422.00
sqm
1,197.79
1 sqm
134,152.01
cum
10,987.39
1 cum
5,494.00
Rmt
613.87
1Rmt
7,735.00
Kgs
50.00
1 Kg
120,005.00
cum
5,049.64
1 cum
151,489.00
sqm
1,404.57
10 sqm
44,946.00
sqm
1,527.27
10 sqm
11,302.00
sqm
880.42
1 sqm
7,307.00
sqm
147.47
1 sqm
78,157.00
sqm
620.62
1 sqm
260,662.00
sqm
3,552.67
1 sqm
17,905.46
sqm
4,122.51
Total =
1 sqm
41,554.90
967,889.40
48,394.00
9,679.00
12,000.00
7,783.00
1,045,745.40
Say 8.00 Lakhs
Page 83
NARSAPUR MUNICIPALITY
DATA FOR THE YEAR 2015-2016 (FIRST FLOOR)
1.
Cum
0.15
4441.61
Day
Day
0.60
0.96
420.00
320.00
Cum
0.15
3740.81
Day
Day
0.60
0.96
420.00
320.00
Cum
0.21
3257.85
Day
Day
0.60
0.96
420.00
320.00
2.
3.
Page 84
4.
Material
Cement Mortar (1:3)
Water Proofing Compound
Labour Mason 1st Class
Labour Mason 2nd Class
Mazdoor
0.21
2.00
0.66
1.54
3.70
4441.61
75.00
420.00
375.00
320.00
t
Kg
1.05
6.00
32000.00
70.00
Day
Day
10.00
10.00
420.00
320.00
Kgs
Nos
Cum
48.00
524.29
0.20
5.84
5281.36
1484.20
25% on Labour
Add 10% on Lifting Charges
add 13.615% contractor profit
Total
5.
a)
Unit = t
Material
Steel
Binding wire
c)
d) Contractor's profit on (a+b+c)
6.
Page 85
1st Class Mason
2nd Class Mason
Mazdoor Unskilled
25% extra on labour
Add 10% on Lifting Charges
Day
Day
Day
0.24
0.56
1.89
420.00
375.00
320.00
0.80
1933.10
Cum
Kgs
0.40
350.00
1417.20
5.84
Day
Day
Day
0.167
0.167
5.600
420.00
375.00
320.00
1.333
338.60
1.200
103.00
Overheads on (a+b)
Overheads & Contractors Profit @ 13.615%
7.
Cum
Hour
Kl
Page 86
D. Columns
Cost RCC M20
Centering charges
MA @ 25% on labour (Rs.1338.00)
Cum
0.80
1933.10
Cum
Cum
Cum
Kgs
0.40
0.90
0.45
350.00
1417.20
0.00
0.00
5.84
Day
Day
Day
0.067
0.133
3.077
420.00
375.00
320.00
Hour
0.308
338.60
Liters
Kl
0.667
1.200
0.00
103.00
0.045
7378.86
Cum
Cum
Cum
Cum
Cum
Page 87
Centering charges
MA @ 25% on labour (Rs.146 x 6)
Sq
0.6
296.00
Cum
8 Sqm
1.00
5846.40
279.00
Cum
Cum
1.00
5846.40
2464.00
8.
Unit = 10 Sqm
A. Materials
Vitrified Tiles of 1st quality (BMT.C59)
Cement (1:8) cm
Sq
Kg
Kg
10.10
21.60
33.00
635.00
5.84
5.84
White Cement
Sand cm (1:8)
B. Labour
Kg
Cum
6.00
0.12
36.000
29.000
day
day
day
0.96
2.24
3.30
420.00
375.00
320.00
Cement slurry
Page 88
Overheads & Contractors Profit @ 13.615%
9.
Unit = 10 Sqm
White Cement
Painter 1st class
Mazdoor
25% on Labour
Kg
day
day
2.00
0.21
0.32
29.000
420.00
320.00
Kg
Day
Day
3.50
0.50
1.50
53.00
420.00
320.00
11 Manufacturing, Supply and Delivery of M.S Doors (1.2x2.00M) Size with Outet frame angulars for sides and shutter 2
two shutters horizontal M.S flat 20x6mm size three pieces, 2 Nos 150mm long all drops heavy type< Hinges 125mm
paint single coat etc., this rate including cost and conveyance of all materials and labour charges etc.,
Door frames (1.2x2.0M) with Iron angulars (40x40x6mm) - 6.4Mts x 3.508/1 Rmt
Cross Shutters (0.6x2.0) (25x25x6mm) - 10.40 Kgs x 1.80 / 1 Rmt
Flat ( 1.2 x 3) - 3.60 x 1 No.
C.R Sheet 12 layers - 2.4 x 9.8 Kgs/1 Rmt
Cost of Materials:
###
Page 89
Labour charges = 68.24 Kgs x 28/Kg (Item no.14+15 P.76
BSSR)
###
3,646.05
12
Manufacturing, Supply and Delivery of M.S windows (1.50x1.20 M) Size with Cross angulars 35x35x6 mm 1.50 m x
1.20 m x 0.75 m of cross angular 25x25x5 mm horizontal M.S Flat 2 no 20x 6 mm square rods 120 mm C/C.C.r s
hinges,150 mm long tower bolts,1.00 m long wind appliance,red oxide paint single coat etc., this rate including c
materials and labour charges etc.,
Outer Frames (1.50x1.20 M) with Iron Angulars (35x35xx6 mm)-5.40 m x 2.60 Kg/m
Cross shutters (0.75x1.20 m)(25x25x5 mm)-7.80 m x1.80 Kg/m
Iron square rods (12 mm )=11 x 1.20 m x 1.13 Kg/m
Iron Flat (20 mm x 6 mm)-2 x 1.5 m =3.00 m x 1.00 Kg/m
C.R sheet 18 gauge steel (1.50 m x 1.20 m)-1.80 Sqm x 9.80 Kg/Sqm.
Total weight in Kg.
Cost of Materials
###
Page 90
Assistant Executive Engnieer(PH)
Palacole
Dy Executive Engineer(PH)
Bhimavaram
Execut
Page 91
APUR MUNICIPALITY
666.24
252.00
307.20
139.80
55.92
1421.16
193.49
1614.65
10 Sqm
561.12
252.00
307.20
139.80
55.92
1316.04
179.18
1495.22
10 Sqm
684.15
252.00
307.20
139.80
55.92
1439.07
195.93
1635.00
10 Sqm
Page 92
932.74
150.00
277.20
577.50
1184.00
3121.44
780.36
203.87
4105.67
558.99
4664.65
10 Sqm
33600.00
420.00
34020.00
4200.00
3200.00
1850.00
740.00
9990.00
44010.00
5991.96
50001.96
50.00
280.32
2768.96
296.84
3346.12
1 Tonne
1 Kg
Page 93
100.80
210.00
604.80
228.90
91.56
1236.06
4582.18
623.86
5206.05
1546.48
566.88
2044.00
70.14
62.63
1792.00
481.19
240.60
451.35
123.60
7378.86
1004.63
1 Cum
Page 94
8383.50
1 Cum
1546.48
566.88
0.00
0.00
2044.00
28.14
49.88
984.64
265.66
132.83
104.29
0.00
123.60
5846.40
795.99
6642.38
1 Cum
7378.86
1567.00
334.50
133.80
9414.16
1281.74
10695.90
1 Cum
7378.86
1713.00
238.25
95.30
9425.41
1283.27
10708.68
332.05
1 Cum
Page 95
177.60
21.90
8.76
540.31
73.56
613.87
1 Rmt
5846.40
2232.00
254.00
101.60
8434.00
1148.29
9582.29
1197.79
8 Sqm
1 Sqm
5846.40
2464.00
280.50
112.20
8703.10
1184.93
9888.02
6413.50
126.14
192.72
216.00
3.48
403.20
840.00
1056.00
22.99
574.80
229.92
10078.76
1 Cum
Page 96
1372.22
11450.98
10 Sqm
58.00
88.20
102.40
47.65
19.06
0.58
315.89
43.01
358.90
10 Sqm
185.50
210.00
480.00
1.86
172.50
69.00
1118.86
152.33
1271.19
10 Sqm
0M) Size with Outet frame angulars for sides and shutter 25x25x6mm cross angulars,
es, 2 Nos 150mm long all drops heavy type< Hinges 125mm to 6mm with Red oxide
yance of all materials and labour charges etc.,
41.00/Kg
22.40
18.72
3.60
23.52
68.24
Kgs
2,797.84
Page 97
28.00/Kg
1,910.72
114.00
204.00
362.00
257.26
210.00
1,463.95
7,319.77
382.14
7,701.91
1,048.62
8,750.53
per 2.4 sqm
50x1.20 M) Size with Cross angulars 35x35x6 mm 1.50 m x 1.20 m frame and shutter
al M.S Flat 2 no 20x 6 mm square rods 120 mm C/C.C.r sheet 18 gauge ,long type
nce,red oxide paint single coat etc., this rate including cost and conveyance of all
14.04
14.04
14.92
3.00
17.64
41.00/Kg
63.64
2609.24
1781.92
445.48
152.00
136.00
192.94
140
5457.58
1364.40
6821.98
928.81
7750.79
4305.99
Page 98
Executive Engineer(PH)
Eluru
Name of work:
Provision of additional accommodation to the Existing Office
Sub-Division in Vijayawada.
ABSTRACT CUM DETAILED ESTIMATE
Sl
No
Description of work
No
Qty
1x1
1x1
0.230
0.230
0.230
0.230
3.00
1.80
1x2
1x1
1.2
1.2
0.23
0.23
0.23
0.23
1x2
3.5
1.2
1x1
1.5
1.2
1 x 10
0.38
0.23
3.00
2.62
Roof Beams
1x2
1x6
15.40
4.60
0.23
0.23
0.30
0.30
2.13
1.90
4.03
1x1
16
1x2
1x6
1.5
1.90
0.23
0.23
0.15
0.15
1x2
1x6
1.5
1.6
0.23
0.23
0.15
0.15
Mid landing
0.16
0.10
0.25
0.13
0.06
0.19
8.4
1.8
10.2
1st Floor
Columns
Lintel Beams
Sun Shades
Door
Windows
112.00
0.10
0.39
0.50
0.50
3.00
9.60
12.60
2,400.00
Door
Windows
Sun Shades
2x5
1x2
1x19
1x2
1x2
1x6
2.80
4.60
1.20
10.00
1.20
1.40
0.23
0.23
0.25
0.10
0.23
0.23
3.60
3.60
0.15
0.60
2.10
1.20
Say
4 Plastering with CM (1:4) 12mm thick this rate including cost and
conveyance of all material and labour charges etc., complete as
directed by the departmental officer incharge of the work
Steps
Railing for Stair case
Deduct for Doors
Deduct for Windows
2x2
2x2
1x19
2x2
2x1
2x6
15.40
5.00
1.20
10.00
1.20
1.40
3.75
3.75
0.40
0.60
2.10
1.20
Say
23.18
7.62
0.86
1.20
-1.16
-2.32
29.38
30.00
231.00
75.00
9.12
24.00
-5.04
-20.16
313.92
320.00
5 Ceiling Plastering with CM (1:3) 12mm thick this rate including cost and
conveyance of all material and labour charges etc., complete as
directed by the departmental officer incharge of the work
Ceiling
1x1
16.00
4.60
73.60
Say
74.00
6 Flooring with 25mm thick polished Bethamcharla stones set over base
coat of CM (1:8) over already laid CC bed / RCC Roof Slab, including
neat cement slurry of honey like consistency spread @ 3.3 kgs per sqm.
& Jointed with neat cement to full depth including cost of all materials
like cement, sand, and water and flooring stones etc., complete,
including seigniorage charges, labour charges for dressing of flooring
stones etc., complete for finished item of work, but excluding the cost of
conveyance of all materials.
1x1
18.00
4.60
82.80
Say
83.00
Steps
Railing for Stair case
Ceiling
Deduct for Doors
Deduct for Windows
2x2
2x2
1x19
2x2
1x1
1x2
2x6
22.00
5.40
1.20
10.00
22.00
1.20
1.40
3.75
3.75
0.40
0.60
4.60
2.10
1.20
Say
330.00
81.00
9.12
24.00
101.20
-5.04
-20.16
520.12
530.00
Steps
Railing for Stair case
Deduct for Doors
Deduct for Windows
2x2
2x2
1x19
2x2
1x2
2x6
22.00
5.40
1.20
10.00
1.20
1.40
3.75
3.75
0.40
0.60
2.10
1.20
Say
9 Manufacturing, Supply and Delivery of M.S Doors (1.2x2.00M) Size with
Outet frame angulars for sides and shutter 25x25x6mm cross angulars,
two shutters horizontal M.S flat 20x6mm size three pieces, 2 Nos
150mm long all drops heavy type< Hinges 125mm to 6mm with Red
oxide paint single coat etc., this rate including cost and conveyance of
all materials and labour charges etc.,
1x2
1.20
2.10
330.00
81.00
9.12
24.00
-5.04
-20.16
418.92
420.00
5.04
1x6
11
12
13
14
Provision
Provision
Provision
Provision
towards VAT @ 5%
for Cess @ 1%
for Segniorage Charges
for Unforeseen items
1.40
1.20
10.08
Rate
Per
Amount
cum
10,498.92
1 cum
2,666.00
cum
10,775.81
1 cum
2,052.00
sqm
1,128.63
1 sqm
11,512.03
cum
10,498.92
1 cum
27,528.00
cum
10,775.81
1 cum
43,422.00
sqm
1,197.79
1 sqm
134,152.01
cum
10,987.39
1 cum
5,494.00
Rmt
613.87
1Rmt
7,735.00
Kgs
50.00
1 Kg
120,005.00
cum
5,049.64
1 cum
151,489.00
sqm
1,404.57
10 sqm
44,946.00
sqm
1,527.27
10 sqm
11,302.00
sqm
880.42
1 sqm
7,307.00
sqm
147.47
1 sqm
78,157.00
sqm
620.62
1 sqm
260,662.00
sqm
3,552.67
1 sqm
17,905.46
sqm
4,122.51
Total =
1 sqm
41,554.90
967,889.40
48,394.00
9,679.00
12,000.00
7,783.00
1,045,745.40
Say 8.00 Lakhs