Sunteți pe pagina 1din 106

Index- S No

code
BLDCSTN1-4

BLDCSTN1-5

BLDCSTN1-7

1
1

Viayawada Municipal Corporation


DATA -2016-17( August 2016)
Description
Unit
Quantit
Rate Rs.
y
2
Cement Mortar (1 : 3)
Unit : 1cum
A. MATERIALS:
Cement
Sand (including 5% wastage)
B. MACHINERY
- Nil C. LABOUR:
Man mazdoor for mixing mortar
Add labour charges
Grand Total
Cement Mortar (1 : 4)
Unit : 1cum
A. MATERIALS:
Cement
Sand (including 5% wastage)
B. MACHINERY
- Nil C. LABOUR:
Man mazdoor for mixing mortar
Description
Grand Total
Cement Mortar (1 : 6)
Unit : 1cum
A. MATERIALS:
Cement
Sand (including 5% wastage)
B. MACHINERY
- Nil C. LABOUR:
Man mazdoor for mixing mortar

BLDCSTN1-8

Add 20% on labour charges


Grand Total
Cement Mortar (1 : 8)
Unit : 1cum
A. MATERIALS:
Cement
Sand (including 5% wastage)
B. MACHINERY
- Nil C. LABOUR:
Man mazdoor for mixing mortar
Add labour charges
Grand Total

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)

COLUMNS, LINTELS, WATER


TANKS,
RCC WALLS IN
BUILDINGS, BASIC RATES
A. MATERIALS:
20mm HBG graded metal

cum

0.800

1531.97

Sand

cum

0.400

742.54

Cement
B. LABOUR:

Kgs

350.00

1st Class Mason

day

0.167

445.00

2nd Class Mason

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

Centering hire charges

cum

1.000

1133.00

Labour charges for centering

cum

1.000

1211.00

Add 40% MA on labour charges

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)

R.C.C LINTELS 1st


floor
lintels
Basic rate of ground floor
Lift charges on labour (on GF

13.615%

labour charges)

Rate per 1 Cum


CP&OC @13.615%

13.615%

Total per 1Cum


c)

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

Add 40% on labour charges

CP&OC @13.615%

d)

13.615%

1st floor columns


Basic rate

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

Lift charges on labour


Add 40% on labour charges
Rate per 1 Cum
CP&OC @13.615%

13.615%

Total per 1Cum


ROOF
BEAMS

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

1st Class Mason

day

0.067

445.00

2nd Class Mason

day

0.133

400.00

6.00

B. LABOUR:

Mazdoor (both men & women)

day

3.077

350.00

Add 40% on labour charges

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

Add 40% on labour charges

20%

on Rs.

1426.00

C. MACHINERY
Weigh Batcher Hire charges
(Machine
mixing)
concrete
mixer 300/200 diesel
Water (including for curing)

Basic rate = A+B+C


a

Ground floor beams


Basic rate

CP&OC @13.615%

13.615%

Total per 1Cum


b)

1st

floor beams

Basic rate

Cum

1.00

5478.72

Lift charges on labour

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

Add 40% on labour charges

40%

on Rs.

1426.00

Rate per 1 Cum


CP&OC @13.615%
3

13.615%

Total per 1Cum


ROOF SLABS
A. MATERIALS:
20mm HBG graded metal

cum

0.80

1531.97

Sand

cum

0.40

268.74

Cement

Kgs

400.00

B. LABOUR:

6.00

1st Class Mason

day

0.067

445.00

2nd Class Mason

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

Add 40% on labour charges

C. MACHINERY
Weigh Batcher Hire charges
(Machine mixing)
Water (including for curing)

Basic Rate = A+B+C

Rs.

Slab rate per 10Sqm


I)

Slab thickness

125.00

mm

a)

1st floor slabs

0.125 Cum

Basic rate of slab

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

Add 40% on labour charges

40%

on Rs.

162.00

Lift charges on labour

10%

on Rs.

162.00

CP&OC @13.615%

13.615%

Total per 1Cum


b)

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

S&F HYSD/TMT/MS bars (Lap splicing)


Providing High Yield Strength Deformed (HYSD)/ Thermo Mechanically Treated (TMT
/ Mild steel (MS) steel bars (Fe 415/ Fe 500 grade as per IS 1786-1979) of differen
diameters for RCC works , including labour charges for straightening, cuttin
bending to required sizes and shapes, placing in position with cover blocks
approved materials and size and tying and lap-splicing with binding wire of 18 SWG
forming grills for reinforcement work as per approved designs and drawing
including cost and conveyance of steel bars, including all wastages such a
overlaps, couplings, chairs, spacer bars including cost and conveyance of bindin
wire, cover blocks and all incidental, operational, labour charges such as cuttin
bending, placing in position, tying including sales and other taxes on all materia
etc., complete for finished item of work in all floors.( APSS No.126).

1000 & Unit = t


1200 (a) Material
HYSD bars including 5 per cent
for overlaps and wastage
Binding wire sl no.3 p/11

1.05

34500.00

kg

6.00

60.00

Blacksmith / Bar bender sl no.1

day

10.00

420.00

Mazdoor (Unskilled)

day

10.00

320.00

Add 40% on labour charges

40

% on Rs.

(b) Labour for cutting,


bending, shifting to site,
tying
and
placing
in
position

7400.00

Total for 1 M.Tonne


CP&OC @13.615%

13.615%

Total for 1 M.Tonne

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

Bricks traditional size 23 x 11 x


7 cms 2nd class

Nos

512.00

5.20

Fine aggregate (Sand)

cum

0.20

338.74

B. LABOUR:
Mason 1st class

day

0.24

445.00

Mason 2nd class

day

0.56

400.00

Mazdoor (unskilled)

day

1.89

350.00

Add 40% on labour charges

40%

992.30

Grand Total

I)

Wall thickness

230

mm

Area of scaffolding in sqm

4.35

1*1/0.23

cum

1.00

10.00

1st floor

1 Cum Basic rate


lift charges on Labour

4407.37
268.96

4.35

sqm

Material hire charges for access


Scafolding P.74 Build SoR

Sqm

1.00

9.93

4.35

sqm

Labour charges
Scafolding P/74

Sqm

1.00

61.83

for

access

Add 40% on labour charges

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

Mason 1st class

day

0.600

420.00

Mason 2nd class

day

0.600

375.00

Cement
Sand
B. LABOUR:

Mazdoor (unskilled)

day

Add 40% on labour charges

40%

1357.00

1%

1357.00

Add for water @

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

Material hire charges for access


Scafolding P.74 Build SoR

Sqm

1.00

9.93

10.00

sqm

Labour charges
Scafolding P/74

Sqm

1.00

61.83

for

access

MA @20% on labour charges


lift charges
CP&OC @13.615%

20%
10.00

5561.89

618.30
%

618.30

13.615%

Rs.
BLDCSTN6-2

14

Plastering with CM (1:4), 12


mm thick
Unit = 10 sqm
A. MATERIALS:
Cement Mortar (1:4)

cum

0.15

2613.68

Mason 1st class

day

0.60

445.00

Mazdoor (unskilled)

day

0.96

350.00

Add 40% on labour charges

40%

B. LABOUR:

603.00

Grand Total
CP&OC @13.615%

13.615%

Rate per one Sqm


BLDCSTN6-1

Plastering with CM (1:3), 12


mm thick
Unit = 10 sqm
A. MATERIALS:
Cement Mortar (1:3)

cum

0.15

3333.68

B. LABOUR:
Mason 1st class

day

0.60

445.00

Mazdoor (unskilled)

day

0.96

350.00

Add 40% on labour charges

40%

603.00

Grand Total
CP&OC @13.615%

13.615%

Rate per one Sqm


BLDCSTN-7
BLDCSTN7-1

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

Cement for CM (1:8) proportion


for base coat

kg.

21.60

6.00

Cement for slurry

kg.

33.00

6.00

Cement for jointing

kg.

20.00

6.00

cum

0.12

338.74

Mason 1st class

day

3.10

445.00

Mason 2nd class

day

1.10

400.00

Mazdoor (unskilled)

day

0.86

350.00

Add 40% on labour charges

40

Sand for CM (1:8) proportion


B. LABOUR:

Add water charges 1%

0.01

Grand Total
CP&OC @13.615%

13.615%

2120.50

4733.15

BLDCSTN7-22

22

Providing skirting to internal walls to 15 cm height/risers of steps


with 25 mm thick polished Cuddapah stone length equal to flooring
stones, set over base coat of CM (1:3) 12 mm thick with cement
slurry of honey like consistency spread at the rate of 3.30 kgs per
sqm and jointed with white cement paste mixed with pigment of
matching shade to full depth, including cost of all materials like
Cuddapah stone, cement, sand and water 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:
15 mm thick polished Black
Cuddapah stone sno:27 BMT-B06

sqm

10.10

1379.00

Sand for cm 1:3 base coat

cum

0.12

Cement for cm 1:3 base coat

kgs

57.60

6.00

Cement for slurry

kgs

33.00

6.00

Mason Ist class

day

0.96

445.00

Mason 2nd class

day

2.24

400.00

Mazdoor (unskiled)

day

3.10

350.00

Add 40% on labour charges

0.20

338.74

B. LABOUR

Add water charges 1%

2408.20
1.00%

4385.24

Grand Total
CP&OC @13.615%

13.615%

Grand Total

Rs.
Rs.

BMT-P-93

Double Openable shutter and centre fixed window of size


6'.0x4'.0(1.82x1.2) outer frame section size of 80mmx45mm ,
shutter frame section size of 52x25mm , vertical,mullion section size
of 80x60 mm ,beading section size of 9x12mm to (be provided for
glass holding.(BMT-P-93 sl.No.970 )

for 1.00 Sq-m Rs.4766.00


Add overhead & contractor
profit
Cost per one sqm

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

Add overhead & contractor


profit
Rate per Each Door

0.13615

x
rmt
sqm
rmt
sqm

2.10

4098.60
7308.00
11406.60
1553.01
12959.61

Providing and fixing door frames Size 0.9x2.10m 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

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

1.89Sq Flush door shutters, solid


2900.00
m
bond wood block board type
with teak ply on both faces.: 25
mm
thick conforming
to
Add overhead
& contractor
0.14
IS:2202
profit

sqm

5481.00
9351.90
1273.26

Rate per Each Door

10625.16

Supply and fixing of door shutters made of rigid PVC extruded


hollowsection(Nandi or equivalent ) of 20mm X 200 mm with the
wall thickness of 1.0mm+/- 0.1mm equally divided into 4 no's with
tongue and groove lockingarrangements. The shutter frame is
made of 30mm X 79mm with the wall thicknessof 1.5mm +/0.15mm section mitre-cut and joined at 4 corners with 125mm
X225mm plastic brackets. The shutter shall be horizontally
reinforced with 2 no's of8mm PVC rods. Teak wood batons shall be
reinforced inside the door shutterduring the fabrication of the door
shutter at those points wherever the hardware is fixed onto the door
shutter BMT-TN-45 & BMT-N-01

1.575 Door size


Sqm toilet door shutter D1
0.75mrs*2.10mts size

0.75
1923.00

2.10
1.00

Sqm

Supply and fixing of door frame made of hollow extruded PVC


section havingdimensions of 40 X 57mm with the wall thickness of
2mm +/- 0.2mm ulyreinforced with seasoned wood plank at the
hinges side. The door frame top 2corners shall be metri-cut/ welded.
PVC DOOR FRAME

4.95 toilet door frame 0.75+2.10*2 325.00


Rmt
Add contractor profit and over 0.14
Rate per Each

1.00

rmt

supply and fixing of M.S Ventilator of size 0.60x0.60 mts with


outer angle of size 25*25*5mm and 10mm square MS rods & 4nos
230mm long hold fasts,painting with enamel paint over metal
primary including cost and conveyance of all material to site all
labour charges such as fabrication, fixing, painting charges complete
for finished iteam of work BMT-P-102

0.36 size of ventilator as per


specification
Add contractor profit and over
head
Rate charges
per Each

0.6

0.60

0.14

BLD CSTN
-9-5

White washing two Coats with Suryacem or equivalent 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.
Unit: 10 sqm
A. MATERIALS :
Suryacem or equivalent quality

kg

2.000

43.75

No
No

0.210
0.320

510.00
350.00
219.10

Gum, conjee water, or prickly


pear juice including necessary
fire wood
B. LABOUR
Brick Layers / Painter
Mazdoor (unskilled)
Add 40% on Labour
Total cost for 10 sqm
Add for Contractors' Overheads
and profit at 13.615%
Grand Total
FF
Basic Rate
Hire charges for access
Scaffolding

Sqm

1.00

9.93

labour charges for access


Scaffolding

Sqm

1.00

61.83

Add labour charges @ 40%


Add lift charges @ 10%
Total:

Sqm
Sqm

1.00
1.00

61.83
61.83
SF

Basic Rate
Hire charges for access
Scaffolding
labour charges for access
Scaffolding

BLD CSTN 10-2&4

Sqm

1.00

9.93

Sqm

1.00

87.78

Add labour charges @ 40%

Sqm

1.00

87.78

Add lift charges @ 20%


Total:

Sqm

1.00

87.78

Providing Snowcem paint of 2-coat over primary coat of 1-coat


(
Totally 3-coats ) including cost and conveyance of all materials and
labour charges etc., complete as per SS. (New walls, all colours)
Unit: 10 sqm
One-coat of wall primer
Cost of Primer (BMS-W-42)
1st class painter
Add 40% extra for labour
Two-coat of snowcem

kg

1.00

97.00

day

0.70

510.00

Cost of snowcem paint.


1st class painter
Mazdoor (unskilled)
Add 40% extra for labour
Total cost for 10 sqm

kg
day
day

3.50
0.50
1.50

820.00
510.00
350.00
1137.00

Add for Contractors' Overheads


and profit at 13.615%
Grand Total
FF
Basic Rate
Hire
charges
for
Scaffolding
labour charges for
Scaffolding

access

Sqm

1.00

9.93

access

Sqm

1.00

61.83

Sqm
Sqm

1.00
1.00

61.83
61.83

Add labour charges @ 40%


Add lift charges @ 10%
Total:

Assistant Engineer(PH)

Deputy Executive Engineer(PH)

Amount Rs. Remark


s
67

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

chanically Treated (TMT)


1786-1979) of different
straightening, cutting,
on with cover blocks of
binding wire of 18 SWG,
designs and drawings,
all wastages such as
d conveyance of binding
charges such as cutting,
er taxes on all materials
o.126).

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

et over base coat of CM


g neat cement slurry of
with neat cement to full
and water and flooring
r charges for dressing of
ut excluding the cost of

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

1 Providing RCC M- 20 Nominal mix (Cement:fine aggregate: coarse


aggregate) corresponding to Table 9 of IS 456 using 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,
laying concrete, curing,centering, shuttering but excluding cost of steel
and its fabrication charges for finished item of work, etc.,complete First floor above G.L complete as per S.S and as directed by the
departmental officer-in-charge of the work

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

2 Supplying, fitting and placing HYSD / TMT 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 complete as per S.S and as directed by the departmental
officer-in-charge of the work
a) Columns 110 Kgs/ Cum

0.00

b) Roof Beam 110 Kgs/ Cum

0.00

c) Lintels 100 Kgs/ Cum

158.00

d) Slab 80 Kgs/ Cum

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

10 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

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

For Main gate

16
17
18
19

Provision
Provision
Provision
Provision

towards VAT @ 5%
for Cess @ 1%
for Segniorage Charges
for Unforeseen items

375.000

ommodation to the Existing Office Building of Public Health

T CUM DETAILED ESTIMATE


Estimate amount Rs. 10.00 lakhs
Units

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 =

Say 8.00 Lakhs

Page 65 of 106

VIJAYAWADA MUNICIPAL CORPORATION


DATA BASED ON - 2016 - 2017 SSR
August.2016
Statement showing the cost of Materials for the year 2016-17
Ref.to SSR

Sl.
No.

Description

Item Nos. /
Sl.No

Pg.No

Unit

Basic rate
excluding
Seign's

1
2

Fine aggregate Sand for filling


Fine aggregate sand for Concrete & Filtering items

M-004
M-005

12
12

1 Cum
1 Cum

95.00
95.00

Fine aggregate sand for Mortar, Plastering & Sand blasting

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

329961986.xlsx C-Mat. Final

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

Aggregates 13.2/12.5 mm nominal size

M-052

27

1 Cum

1097.00

57

Aggregates 20 mm nominal size

M-053

27

1 Cum

1365.00

58

Aggregates 25 mm nominal size

M-054

27

1 Cum

1313.00

59

Aggregates 40 mm nominal size

M-055

27

1 Cum

845.00

60

Coarse aggregate 10-4.75 mm

11

1 Cum

900.00

61

Coarse aggregate 20-10 mm

11

1 Cum

1225.00

62

Coarse aggregate 40-20 mm

11

1 Cum

1175.00

63

Coarse aggregate 80-40 mm

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

Deputy Executive Engineer(PH)


Vijayawada P.H.Sub-Division.

329961986.xlsx C-Mat. Final

Page 67 of 106

16-17

As per R& B SSR

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

( as per circular memo)


( as per circular memo)

329961986.xlsx C-Mat. Final

-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.

329961986.xlsx C-Mat. Final

Page 69 of 106

329961986.xlsx C-Mat. Final

Page 70 of 106

329961986.xlsx C-Mat. Final

Vijayawada Cement Mortors OPC (August 2016)


2016-17
S.No

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

Sand for Mortor 1.05x 1


Cum

355.68

355.68

355.68

355.68

Seigniorage charges 1.05 x

0.00

0.00

0.00

0.00

Mixing Charges - 0.20 X


Men Mazdoor

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

Assistant Engineer (PH)


Vijayawada

Dy Executive Engineer (PH)


Vijayawada

ada Cement Mortors OPC (August 2016)

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

Executive Engineer (PH)


Vijayawada

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

1 Providing RCC M- 20 Nominal mix (Cement:fine aggregate: coarse


aggregate) corresponding to Table 9 of IS 456 using 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,
laying concrete, curing,centering, shuttering but excluding cost of steel
and its fabrication charges for finished item of work, etc.,complete First floor above G.L complete as per S.S and as directed by the
departmental officer-in-charge of the work

a Stair case Columns

1x1
1x1

0.230
0.230

0.230
0.230

3.00
1.80

b Stair case Beams

1x2
1x1

1.2
1.2

0.23
0.23

0.23
0.23

c Stair case slab100 mm thick

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

Roof Slab 125mm thick

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 Supplying, fitting and placing HYSD / TMT 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 complete as per S.S and as directed by the departmental
officer-in-charge of the work
Columns
Roof Beams
Roof Slab 125mm thick
Lintel Beams

2,400.00

Door
Windows

Sun Shades

3 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
Steps
Railing for Stair case
Deduct for Doors
Deduct for Windows

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

7 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

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

8 Providing Snowcem paint of 2-coat over primary coat of 1-coat


( Totally 3-coats ) including cost and conveyance of all materials and
labour charges etc., complete as per SS. (New walls, all colours)

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

10 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.,

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

ommodation to the Existing Office Building of Public Health

T CUM DETAILED ESTIMATE


Estimate amount Rs. 9.95 lakhs
Units

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.

Plastering with CM (1:3) 12mm thick Unit = 10 Sqm


A. MATERIALS:
Cement mortar (1:3)
B. LABOUR:
1st Class Mason
Mazdoor Unskilled
25% MA on labour
Add 10% on Lifting Charges

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

add 13.615% contractor profit

2.

Plastering with CM (1:4) 12mm thick Unit = 10 Sqm


A. MATERIALS:
Cement mortar (1:4)
B. LABOUR:
1st Class Mason
Mazdoor Unskilled
25% MA on labour
Add 10% on Lifting Charges
add 13.615% contractor profit

3.

Plastering with CM (1:4) 20mm thick Unit = 10 Sqm


A. MATERIALS:
Cement mortar (1:4)
B. LABOUR:
1st Class Mason
Mazdoor Unskilled
25% MA on labour
Add 10% on Lifting Charges
add 13.615% contractor profit

Page 84
4.

Acco Proof plastering with CM (1:3) mix 20mm thick


including all cost of materials and all labour charges etc.,
complete as per S.S.,

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)

Supplying, fitting and placing HYSD bar (FE 500)


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

Unit = t
Material
Steel
Binding wire

b) Labour for cutting, bending, shifting to site, and placing


in position
Balcksmith / Bar bender
Mazdoor (Unskilled)
Labour 25%
Add 10% on Lifting Charges
Sundries on Materials
Overheads on (a+b)
Overheads & Contractors Profit @ 13.615%

c)
d) Contractor's profit on (a+b+c)

6.

Brick Masonary in CM (1:6) with 2nd Class Bricks traditional


size 23 x 11 x 7 cms
A. MATERIALS:
Cement
Bircks traditional size 23 x 11 x 7 cms 2nd class
Sand
B. LABOUR:

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.

RCC M-20 Nominal mix (Cement;fine aggregate: coarse


aggregate) corresponding to Table 9 of IS 456 using20mm
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 mateirals
including all operational, incidental and labour chrages
such as machine mixing, laying concrete, curing etc.,
complete but excluding cost of steel and its fabrication
charges for finished item of work, but excluding centering,
shuttering.

COLUMNS, LINTELS, RCC WALLS IN BUILDINGS


a. Material
20mm HBG grade metal (20mm - 0.70, 12mm - 0.10, 10mm 0.10, 6mm - 0.10)
Sand
Cement
b. Labour
1st Class Mason
2nd Class Mason
Mazdoor (Both Men and Women)
25% extra on labour
Add 10% on Lifting Charges
c. Machinery:
Concrete Mixer 10/7 cft (0.2 / 0.8 Cum ) capacity (HIRE
CHARGES SL No.16)
Water (including for curing)
Basic Rate
Overheads & Contractors Profit @ 13.615%

Cum

Hour
Kl

Page 86

RCC SLABS, BEAMS


a. Material:
20mm HBG grade metal (20mm - 0.70, 12mm - 0.10, 10mm 0.10, 6mm - 0.10)
Sand
Seigniorage HBG Metal
Seigniorage Sand
Cement
b. Labour:
1st Class Mason
2nd Class Mason
Mazdoor (Both Men and Women)
25% on labour
Add 10% on Lifting Charges
c. Machinery
Concrete Mixer 10/7 cft (0.2 / 0.8 Cum ) capacity
Cost of Petrol for Vibrator
Water (including for curing)
Basic Rate
Overheads & Contractors Profit @ 13.615%

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

Add 10% on Lifting Charges


Overheads & Contractors Profit @ 13.615%
Grand Total
E. Lintels
Cost RCC M20
Centering charges
MA @ 25% on labour (Rs.953.00)

Cum
Cum

Add 10% on Lifting Charges


Overheads & Contractors Profit @ 13.615%
Grand Total
F.

Sun Shade 0.60mts wide, 100mm thick at fixed end and


50mm thick at free end : Rate / RMT
Cost RCC M20

Cum

Page 87
Centering charges
MA @ 25% on labour (Rs.146 x 6)

Sq

0.6

296.00

Add 10% on Lifting Charges


Overheads & Contractors Profit @ 13.615%
Grand Total

G. RCC M20 Roof Slab (125mm thick)


Cost RCC M20
Centering charges
MA @ 25% on labour (Rs.127 x 8)

Cum
8 Sqm

1.00

5846.40
279.00

Cum
Cum

1.00

5846.40
2464.00

Add 10% on Lifting Charges


Overheads & Contractors Profit @ 13.615%

H. RCC M20 Roof Beam


Cost RCC M20
Centering charges
MA @ 25% on labour (Rs.1122)
Add 10% on Lifting Charges
Overheads & Contractors Profit @ 13.615%

8.

Flooring with Supply of soluble salt porcelain vitrified tiles


screen printed and polished of size 600 x 600 mm and
thickness between 8-10 mm 1st quality conforming to
IS:13711, IS:13712, IS:13630 (Parts 1 to 15) of any colour
and finish in all shades and

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

Mason 1st class


Mason 2nd class
Mazdoor
Add water charges 1%
25% on Labour

day
day
day

0.96
2.24
3.30

420.00
375.00
320.00

Cement slurry

Add 10% on Lifting Charges


Total

Page 88
Overheads & Contractors Profit @ 13.615%

9.

White washing two coats with lime of approved quality to


give an even shade after throughly brushing the surface to
remove all dirt and remains of loose powdered materiasl
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.

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

Add 10% on Lifting Charges


Add for Brushes
Total
Overheads & Contractors Profit @ 13.615%

10. Painting walls with Snowcem or other equal and approved


Water Proof Cement paint over Priming Coat, two coats (All
Colours)
Unit = 10 Sqm
Snowcem 3.5 Kgs 820.00/ 47Kg
Painter 1st Class 0.50 Nos 420/1No
Mazdoor
1.5 Nos 320/1 No
Brushes 1.00%
Add 25% MA

Add 10% on Lifting Charges


Overheads & Contractors Profit @ 13.615%
Total

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)

###

M.S Tower bolts 150mm long 3 Nos x 38/ each


M.S Hinges 125mm long 6 Nos x 34/ each
All Drops 300mm long 2 Nos x 181/ each
Red oxide paint single coat 5.4 sqm x 476.40/ 10 sqm
Hold fasts 300mm long 6 Nos x 35/ each
Wastage of material, transportation & fixing - 25%
Add 25% on labour for M.A
Add 13.615% Contractor's profit

Rate per 1 Sqm=

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

###

labour Charges=63.64 Kg x 28.00/Kg.


Add 25% Municipal allowance on labour charges
M.S Tower bolts 150 mm long 4 no @ Rs.38.00 each
M.S Hinges 125 mm long 4 no @ Rs.34.00 each
Red Oxide Paint single coat-1.125(co-efficient)X2X1.50X1.20
Sqm.-4.05 Sqm x 476.40/10 Sqm
Hold fasts 300mm long 4 no @ Rs.35.00 each
Total=
Wastage of material,transportation & Fixing-25%
Total=
Add overheads and contractor's profit @13.615%
Total for 1.80 Sqm.
For one Sqm-Window

Page 90
Assistant Executive Engnieer(PH)
Palacole

Dy Executive Engineer(PH)
Bhimavaram

Execut

Page 91

APUR MUNICIPALITY

E YEAR 2015-2016 (FIRST FLOOR)

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

1 Providing RCC M- 20 Nominal mix (Cement:fine aggregate: coarse


aggregate) corresponding to Table 9 of IS 456 using 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,
laying concrete, curing,centering, shuttering but excluding cost of steel
and its fabrication charges for finished item of work, etc.,complete First floor above G.L complete as per S.S and as directed by the
departmental officer-in-charge of the work

a Stair case Columns

1x1
1x1

0.230
0.230

0.230
0.230

3.00
1.80

b Stair case Beams

1x2
1x1

1.2
1.2

0.23
0.23

0.23
0.23

c Stair case slab100 mm thick

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

Roof Slab 125mm thick

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 Supplying, fitting and placing HYSD / TMT 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 complete as per S.S and as directed by the departmental
officer-in-charge of the work
Columns
Roof Beams
Roof Slab 125mm thick
Lintel Beams

2,400.00

Door
Windows

Sun Shades

3 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
Steps
Railing for Stair case
Deduct for Doors
Deduct for Windows

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

7 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

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

8 Providing Snowcem paint of 2-coat over primary coat of 1-coat


( Totally 3-coats ) including cost and conveyance of all materials and
labour charges etc., complete as per SS. (New walls, all colours)

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

10 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.,

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

ommodation to the Existing Office Building of Public Health

T CUM DETAILED ESTIMATE


Estimate amount Rs. 9.95 lakhs
Units

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

S-ar putea să vă placă și