NANDYAL MUNICIPALITY

D A T A -2018-2019
Earth work excavation for roadway in soil using manual means for carrying of cut earth to embankment site
1 with initial lift of 3 Mtrs amd lead upto 50 m as per Technical specification Clause 302.3 MORD (RBR-EECD-5)
(Page No.299)
A. MATERIALS: UNIT : 120 cum
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 NIL 0.00 0.00 0.00
Total cost of Materials Rs: 0.00
B.MACHINERY:
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 NIL 0.00 0.00 0.00
Total hire charges of machinery Rs: 0.00
C.LABOUR
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 Mazdoor ( un skilled) day 46.80 400.00 18720.00
Total cost of labour Rs: 18720.00
Add 20% over basic rate on labour component for muncipal area 3744.00
Total cost of labour Rs: 22464.00
ABSTRACT:
A. Cost of Materials Rs: 0.00
B. Hire charges of Machinery Rs: 0.00
C. Cost of Labour Rs: 22464.00
Total Rs: 22464.00
D.Add for contractor's profit and overheads on (A+B+C) 13.615% Rs. 3058.4736
Total cost for 120.00 cum Rs: 25522.47
Rate per 1 Cum (A+B+C+D)/120 Rs: 212.69

Supply, Delivery and filling of Crusher Stone Dust including cost and conveyance of all materials and filling
2 of foundation trench as per drawing and techinical specification clause 305.3.9 MORD & 304 MORTH (RBR-
FNDN-2(i)Page No.488.
A. MATERIALS: UNIT : 1 cum
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 Crusher Stone Dust cum 1.00 715.40 715.40
Total cost of Materials Rs: 715.40
B.MACHINERY:
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 NIL 0.00 0.00 0.00
Total hire charges of machinery Rs: 0.00
C.LABOUR
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 Mazdoor ( un skilled) day 0.31 400.00 124.00
Total cost of labour Rs: 124.00
Add 20% over basic rate on labour component for muncipal area 24.80
Total cost of labour Rs: 148.80
ABSTRACT:
A. Cost of Materials Rs: 715.40
B. Hire charges of Machinery Rs: 0.00
C. Cost of Labour Rs: 148.80
Total Rs: 864.20
D.Add for contractor's profit and overheads on (A+B+C) 13.615% Rs. 117.6605592
Total cost for 1.00 cum Rs: 981.86
 Rate per 1 Cum (A+B+C+D) Rs: 981.86

Flooring with Cuddapah slabs 50 mm thick laid over bed of CC (1:5:10) mix using with 40 mm HBG
3 M/C metal 100 mm thick for levelling the cement mortor (1:8) mix 20 mm thick including pointing
with CM (1:3) to full deapth of slab for curing for 15 days etc., complete.(BLD-CSTN-9.15)

A. MATERIALS: UNIT : 10.00 Sqm

Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 Cost of Kadpa Slab 50mm thick Sqm 10.00 162.98 1629.77
2 Cement Contract (1:5:10) Mix Cum 1.00 3433.31 3433.31
3 Pointing for CM (1:3) mix Sqm 0.02 2967.81 59.36
Add seignorage charges on FA @ (Included in material rat Rs: 0.00
Total cost of Materials Rs: 5122.44

B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Nil 0.00 0.00 0.00
Total hire charges of Machinery Rs: 0.00

C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Mason Class-I Day 0.150 475.00 71.25
2 Mason Class-II Day 0.350 440.00 154.00
3 Mazdoor( unskilled) Day 5.400 400.00 2160.00
Total cost of Labour Rs: 2385.25
Add Water @1.0% 23.85
Add over basic rate on labour component for muncipal area 20 % 477.05
Total cost of Labour Rs: 2862.30
ABSTRACT:
A. Cost of Materials including seignorage charges Rs: 5122.44
B. Hire charges of Machinery Rs: 0.00
C. Cost of Labour Rs: 2862.30
Total Rs: 7984.74
D.Add for contractor's profit and overheads on
13.615 % Rs: 1087.1225
(A+B+C)
Total cost for 10.00 Sqm Rs: 9071.86
Rate per 1 Sqm (A+B+C+D) Rs. 907.19

Flooring with Rough Kadapa/Shahabad ... mm thick stones, set over base coat of cement mortar
(1 : 8) 12 mm thick over CC bed already laid or RCC roof slab, including pointing with cement
4 mortar 1:3 duly filling joints nearly, including cost of all materials like flooring stone, cement,
sand, and water etc., complete, including seigniorage charges, labour charges for dressing of
flooring stones etc., complete for finished item of works.(BLD-CSTN-9.2)
A. MATERIALS: UNIT : 10.00 sqm
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
Rough Cuddapah/Shabad stones (40 mm
1 sqm 10.50 162.98 1711.26
thick) (0.457 x 0.457 m)
2 Cement for CM (1:8) proportion for base co Kg 21.60 3.882 83.85
3 Cement for CM 1:3 proportion for pointing Kg 9.60 3.882 37.27
4 Sand for CM (1:8) proportion cum 0.12 889.86 106.78
5 Sand for CM (1:3) proportion cum 0.16 971.86 155.50
Add seignorage charges on FA @ (Included in material rat Rs: 0.00
Total cost of Materials Rs: 2094.66

B. MACHINERY:
 Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 NIL 0.00
NIL Rs: 0.00

C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Mason Class-I Day 0.960 475.00 456.00
2 Mason Class-II Day 2.240 440.00 985.60
3 Mazdoor( unskilled) Day 3.300 400.00 1320.00
Total cost of Labour Rs: 2761.60
Add Water @ 1.0% 27.62
Add over basic rate on labour component for muncipal area 20 % 552.32
Total cost of Labour Rs: 3341.54
ABSTRACT:
A. Cost of Materials including seignorage charges Rs: 2094.66
B. Hire charges of Machinery Rs: 0.00
C. Cost of Labour Rs: 3341.54
Total Rs: 5436.20
D.Add for contractor's profit and overheads on
13.615 % Rs: 740.13848
(A+B+C)
Total cost for 10.00 sqm Rs: 6176.34
Rate per 1 Sqm (A+B+C+D) Say 617.63

Supply, Delivery and fixing of Hylom sheet Door for allround the alluminimu frame 0.75X 1.90 size including
5 cost and conveyance of all materials and fixing of aldrops , hinges, Tower Bolts and Handles and Screws
including all labour charges etc., complete(local Quatation)
A. MATERIALS: UNIT : 1.00 Cum
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 Hylom sheet Door(AS Per Local rate) No 1.000 1960.00 1960.00
Total cost of Materials Rs: 1960.00
B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 NIL 0.00
NIL Rs: 0.00
C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Nil 0 0 0.000 0.00 0.00
Total cost of Labour Rs: 0.00
Add 20% over basic rate on labour component for muncipal area 0.00
Total cost of Labour Rs: 0.00
ABSTRACT:
A. Cost of Materials including seignorage charges Rs: 1960.00
B. Hire charges of Machinery Rs: 0.00
C. Cost of Labour Rs: 0.00
Total Rs: 1960.00
Total Rs: 1960.00
D.Add for contractor's profit and overheads on (A+B+C) 13.615% Rs: 266.85
Total cost for 1.00 Kgs Rs: 2226.85
Rate per 1 Kg (A+B+C+D) Rs. 2226.85

Removal of Kadapa Slab including all labour charges etc., complete(As per P.H SSR Item No.BMT-
6
S.11)
 A. MATERIALS: UNIT : 10.00 Sqm
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 Kadapa Slab (BMT-S.11) Sqm 10.000 60.00 60.00
Total cost of Materials Rs: 60.00

B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 NIL 0.000 0.00 0.00
Total cost of Machinery Rs: 0.00
C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Mazdoor (Un Skilled) Day 0.000 0.00 0.00
Total cost of Labour Rs: 0.00
Add over basic rate on labour component for muncipal area 20 % 0.00
Total cost of Labour Rs: 0.00
L.S
ABSTRACT:
A. Cost of Materials including seignorage charges Rs: 60.00
B. Hire charges of Machinery Rs: 0.00
C. Cost of Labour Rs: 0.00
Total Rs: 60.00
D.Add for contractor's profit and overheads on
13.615 % Rs: 8.17
(A+B+C)
Total cost for 10.00 Sqm Rs: 68.17
Rate per 1 Sqm (A+B+C+D) Say 6.82

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
7
all materials, labour charges and incidental such as scaffolding, lift charges etc., complete for
finished item of work, but excluding conveyance charges of materials(BLD-CSTN-11.5)

A. MATERIALS: UNIT : 10.00 sqm

Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 Whiting / White Cement (BMT-J.31) Cm/kgs 2.00 28.52 57.04
Gum, conjee water, or prickly pear juice
2 L.S 2.96 2.96
including necessary fire wood
Total cost of Materials Rs: 60.00

B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 NIL 0.00
NIL Rs: 0.00

C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Bricklayer or Painter Day 0.210 550.00 115.50
2 Mazdoor (Un Skilled) Day 0.320 400.00 128.00
Total cost of Labour Rs: 243.50
Sundries including brushes, ladders, etc @ 1.0% 2.44
Add over basic rate on labour component for muncipal area 20 % 48.70
Total cost of Labour Rs: 292.20
ABSTRACT:
 A. Cost of Materials including seignorage charges Rs: 60.00
B. Hire charges of Machinery Rs: 0.00
C. Cost of Labour Rs: 292.20
Total Rs: 352.20
D.Add for contractor's profit and overheads on
13.615 % Rs: 47.95203
(A+B+C)
Total cost for 10.00 sqm Rs: 400.15
Rate per 1 Sqm (A+B+C+D) Say 40.02

Painting to new walls with 1 coat of plastic emulsion paint of approved brand and shade after
thoroughly brushing the surface to remove all dirt and remains of loose powdered materials,
8 including cost and conveyance of all materials to work site and all operational, incidental, labour
charges etc. complete for finished item of work as per SS 911 for External walls(As per SSR-2011-
12)
A. MATERIALS: UNIT : 10.00 Sqm
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.

Plastic Emulsion paint (at 20 sqm / liter

1 Lits 0.50 404.00 202.00
as per British Paints (I) Ltd. (BMT-J.22)

Add seignorage charges on FA @ (Included in material rat Rs: 0.00

Total cost of Materials Rs: 202.00

B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 NIL 0.00
NIL Rs: 0.00

C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Painter 1st Class Day 0.150 550.00 82.50
2 Painter 2nd Class Day 0.350 440.00 154.00
3 Mazdoor Day 1.500 400.00 600.00
Total cost of Labour Rs: 836.50
Add over basic rate on labour component for muncipal area 20 % 167.30
Total cost of Labour Rs: 1003.80
ABSTRACT:
A. Cost of Materials including seignorage charges Rs: 202.00
B. Hire charges of Machinery Rs: 0.00
C. Cost of Labour Rs: 1003.80
Total Rs: 1205.80
D.Add for contractor's profit and overheads on
13.615 % Rs: 164.17
(A+B+C)
Total cost for 10.00 Sqm Rs: 1369.97
Rate per 1 Sqm (A+B+C+D) Say 137.00

Painting Two coat for Synthetic enamel Paint One coat red oxide primer of in all shades grade 1st
quality approved colour and make including brushes to have an even shade including cost and
9
conveyance of all materials as directed during execution complying with standard specification
etc., complete.(BLD-CSTN-10.12-v)
A. MATERIALS: UNIT : 10.00 Sqm
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
 Synthetic enamel Paint at 20Sqm per 1 lit
2 Lits 1.10 172.00 189.20
(BMT-J.30)
Add seignorage charges on FA @ (Included in material rat Rs: 0.00
Total cost of Materials Rs: 189.20

B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 NIL 0.00
NIL Rs: 0.00

C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Painter 1st Class Day 0.700 550.00 385.00
2 Painter 2nd Class Day 1.100 440.00 484.00
Total cost of Labour Rs: 869.00
Add over basic rate on labour component for muncipal area 20 % 173.80
Total cost of Labour Rs: 1042.80
ABSTRACT:
A. Cost of Materials including seignorage charges Rs: 189.20
B. Hire charges of Machinery Rs: 0.00
C. Cost of Labour Rs: 1042.80
Total Rs: 1232.00
D.Add for contractor's profit and overheads on
13.615 % Rs: 167.74
(A+B+C)
Total cost for 10.00 Sqm Rs: 1399.74
Rate per 1 Sqm (A+B+C+D) Say 139.97

Supply and Fixing of Mild Steel Tubes & pipes including cost and conveyance of all materials cutting, welding
10 charges and all labour charges etc., complete
A. MATERIALS: UNIT : 1.00 Cum
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 Mild Steel Tubes & pipes (BMT-F.04) Kgs 1.000 55.00 55.00
Total cost of Materials Rs: 55.00
B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 NIL 0.00
NIL Rs: 0.00
C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Welder Skilled (Cutting and Welding) Day 0.050 490.00 24.50
Total cost of Labour Rs: 24.50
Add 20% over basic rate on labour component for muncipal area 4.90
Total cost of Labour Rs: 29.40
ABSTRACT:
A. Cost of Materials including seignorage charges Rs: 55.00
B. Hire charges of Machinery Rs: 0.00
C. Cost of Labour Rs: 29.40
Total Rs: 84.40
D.Add for contractor's profit and overheads on (A+B+C) 13.615% Rs: 11.49
Total cost for 1.00 Kgs Rs: 95.89
Rate per 1 Kg (A+B+C+D) Rs. 95.89
 Roofing with corrugated G.I Sheet 0.80mm thick fixed with G.I 'J'Bolts & Nuts 8 mm dia with
bitumen G.I. limpet Washers filled with white lead and including cost of approved steel primer and
11 two coats of approved paint on over lapping sheets complete (up to pitch 600) and seigniorage
charges etc., complete excluding the cost of purlins, rafters, trusses & Cost of Conveyance of all
materials and all labour charges etc., complete.(BLD-CSTN-8.1)
A. MATERIALS: UNIT : 10.00 Sqm
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 G.I.Corrugated 0.80 mm thick Sheets Kg 103.10 59.00 6082.90
G.I Scam Bolts & Nuts 2X27 (Laps) X17 -
2 Each 47.91 5.00 239.55
884
G.I. 'J' Bolts 8mm dia 2X5X27 Sheet X3
3 Nos = 810 nos with washing or srews, of Each 43.90 9.00 395.10
wooden bottoms used
Limpet Washers (For Scam 'J' Bolts)
4 Each 91.82 2.00 183.64
884+810=1694
5 Bitumen Washers Each 91.82 2.00 183.64
6 Zinc Cromate Yellow Point (BMT-J.04) Ltrs 0.14 166.00 23.24
7 Ready Mixed Point(BMT-J.03) Ltrs 0.02 121.00 2.42
Add seignorage charges on FA @ (Included in material rat Rs: 0.00
Total cost of Materials Rs: 7110.49

B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Nil 0.00 0.00 0.00
Total hire charges of Machinery Rs: 0.00

C. LABOUR:
Sl No Description Unit Quantity Rate Amount
I) For Roofing in Rs. in Rs.
1 Carpenter 2nd Class Day 0.840 440.00 369.60
2 Man Mazdoor (Beldar) Day 0.910 400.00 364.00
II) For Premier Paintinf One Coat
1 Painter Day 0.060 550.00 33.00
2 Mazdoor (Coolie) Day 0.060 400.00 24.00
III) For Two Coats of Painting to over laps
1 Painter Day 0.140 550.00 77.00
2 Mazdoor (Coolie) Day 0.140 400.00 56.00
Total cost of Labour Rs: 923.60
Add over basic rate on labour component for muncipal area 20 % 184.72
Total cost of Labour Rs: 1108.32
L.S
1) Sundries including 50X6 mm iron wind ties white lead etc., 65.00

Add for Standard Specification 1mm. Thick ridging and 1.25 mm thick sheet
2) vallyes when such are required for a particular work. Average allowance for 10 125.00
Sqm roofing.
Total cost of Labour 1298.32
ABSTRACT:
A. Cost of Materials including seignorage charges Rs: 7110.49
B. Hire charges of Machinery Rs: 0.00
C. Cost of Labour Rs: 1298.32
Total Rs: 8408.81
D.Add for contractor's profit and overheads on
13.615 % Rs: 1144.8595
(A+B+C)
Total cost for 10.00 Sqm Rs: 9553.67
Rate per 1 Sqm (A+B+C+D) Rs. 955.37
 Manufacture, Supply and delivery of unplasticised PVC's Pipes for potable water supplies conformes
to IS: 4985/2000 (Third revision) with bell ends (Socket) as per Specification in Light Grey/ Natural
12
Ivary Grey/ Any other colour (except white) inclusive of Transportation to the sub - DIvisional
stores any where in AP excluding exise duty and sales tax etc., complete
A) 110 mm dia for 4 Kgs/Cm2 PVC Pipe
A. MATERIALS: UNIT : 1.00 Rmt
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 110 mm dia PVC Pipes Rmt 1.000 112.00 112.00
Excess Duty @8.24% 9.23
Total cost of Materials Rs: 121.23
B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 NIL 0.000 0.00 0.00
Total cost of Machinery Rs: 0.00
C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Mazdoor (Un Skilled) Day 0.030 400.00 12.00
Total cost of Labour Rs: 12.00
Add over basic rate on labour component for muncipal area 20 % 2.40
Total cost of Labour Rs: 14.40
ABSTRACT:
A. Cost of Materials including seignorage charges Rs: 121.23
B. Hire charges of Machinery Rs: 0.00
C. Cost of Labour Rs: 14.40
Total Rs: 135.63
D.Add for contractor's profit and overheads on
13.615 % Rs: 18.47
(A+B+C)
Total cost for 1.00 Rmt Rs: 154.09
Rate per 1 Rmt (A+B+C+D) say 154.09

Supply of 1200 mm (48")/1400mm (56") sweep 230V A.C. 50Hz ceiling fan with 3 blades and double
13 ball bearings with all standards accessories including cost and conveyance of all labour charges
etc., complete
A. MATERIALS: UNIT : 1 No
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1200 mm (48")/1400mm (56") Ceiling fan
1 Each 1.00 1750.00 1750.00
(ELEC-5.1.1)

2 Transportation Charges 1% 17.50

Total cost of Materials Rs: 1767.50

B.MACHINERY:
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 NIL 0.00 0.00 0.00
Total hire charges of machinery Rs: 0.00

C.LABOUR
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 Skilled Electrician day 0.100 555.00 55.50
2 Helper day 0.100 440.00 44.00
Total cost of labour Rs: 99.50
 Add 20% over basic rate on labour component for muncipal area 19.90
Total cost of labour Rs: 119.40
ABSTRACT:
A. Cost of Materials Rs: 1767.50
B. Hire charges of Machinery Rs: 0.00
C. Cost of Labour Rs: 119.40
Total Rs: 1886.90
D.Add for contractor's profit and overheads on (A+B+C) 13.615% Rs. 256.901435
Total cost for 1.00 No Rs: 2143.80
Rate per Each
Supplying & Fixing Indian makeFlat Back Wash Hand (A+B+C+D)
Basin1st quality conforming toRs: 2143.80
IS:2556-Part-
4:1972 with waste fittings like rubber plug, chain,32 mm nominal size C.P.
Fitting with parallel pipe thread conforming to IS:2963-1979 and fitted with 15 mm nominal bore
Chromium Plated Pillar Tap of 1st quality Indian make 400 grams Seiko/ Senior/ Nice/Esso or
equivalent complete with standard CI brackets including wooden block: 450 x 300 mm - Double
14 C.P. Pillar(BMW-D.26)

A. MATERIALS: UNIT : 1 Mtrs

Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 Flat Back Wash Hand Basin(BMW-D.26) Each 1.00 1370.00 1370.00
Total cost of Materials Rs: 1370.00
B.MACHINERY:
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 NIL 0.00 0.00 0.00
Total hire charges of machinery Rs: 0.00

C.LABOUR
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 Labour Charges day 1.000 319.00 319.00
Total cost of labour Rs: 319.00
Add 20% over basic rate on labour component for muncipal area 63.80
Total cost of labour Rs: 382.80
ABSTRACT:
A. Cost of Materials Rs: 1370.00
B. Hire charges of Machinery Rs: 0.00
C. Cost of Labour Rs: 382.80
Total Rs: 1752.80
D.Add for contractor's profit and overheads on (A+B+C) 13.615% Rs. 238.64372
1991.44

Assist Engineer Dy Executive Engineer

Nandyal Muninipality Nandyal Municipality
212.6873
617.634
BMT-E-20
BMS-W.62

BMS-W.64

BMS-W.66

BMS-W.67

BMT-J.03
ELEC-5.1.3
ELEC-3.6.17

cock
 NANDYAL MUNICIPALITY
Deduct.13.
LEAD STATE MENT - 2018-19. 615% on
conveyanc
Conveya Deduct 1 e charges
Sl. SSR Item Lead Initial Km Basic towards
Materials Quarry Unit nce Conveyan contractor'
Total cost
No No. in KM. Cost Rate
charges ce s profit
and
1 2 3 4 5 6 7 8 9 10 11
overheads 12
M.004 Kundu River, charges
1 Coarse Sand for filling 1Cum 5KM 100.00 86.40 32.40 54.00 47.53 147.53
27 (B) Nandyal
27 (A)
2 Coarse Sand for Mortor(Un-Screened) Irrigation Panchalingala 1Cum 78KM 100.00 929.80 32.40 897.40 789.86 889.86
Item M.005
28 Iirgation
3 Fine Sand Screened(610+67=677)Screened Charges-67/- Panchalingala 1Cum 78KM 182.00 929.80 32.40 897.40 789.86 971.86
Item M.006
Crusher stone dust (HBG Stone chips 3.00 MM size and Thammarajulap
4 M.021 1 Cum 34 KM 343.00 454.60 31.50 423.10 372.40 715.40
below) alli

5 6MM HBG M/C MATAL IRC Crushed M.050 Banagana palli 1Cum 45 KM 703.00 573.40 31.50 541.90 476.96 1179.96

6 10mm HBG M/c Metal M.051 Banagana palli 1 Cum 45 KM 894.00 573.40 31.50 541.90 476.96 1370.96

7 20MM HBG M/C MATAL CRUSHED SS5 M.053 Banagana palli 1Cum 45 KM 1303.00 573.40 31.50 541.90 476.96 1779.96

8 40MM HBG IRC M/C MATAL SS5 CRUSHED M.055 Banagana palli 1Cum 45 KM 808.00 573.40 31.50 541.90 476.96 1284.96

Country Bricks (2nd Class) 1000

9 BMT-A.01 Local 5KM 5607.00 139.90 52.50 87.40 76.93 5683.93
(23x11x7cm) Nos
5 Irrigation
10 Cement - Excluding Cost of M.T cement bags As per Stores 1 MT -- 3882.00 - 0.00 3882.00 - 3882.00
Item

11 Steel (HYDS) 415 Fe 62 Irrigation As per Stores 1 MT -- 42000.00 - 0.00 42000.00 - 42000.00

Monthli
12 Mild Stel.strucyural Stel.ie. Angle,Channels and I-Sections. I MT -- 42000.00 - 0.00 42000.00 - 42000.00
Report

Certified that the above leads are correct to the best of my knowledge.
 Assist Engineer, Dy Executive Engineer, Municipal Engineer,
Nandyal Municipality. Nandyal Municipality. Nandyal.
 NANDYAL MUNICIPALITY
Name of the Work:-Maintenance and Repaires For Class Rooms and Toilets at Municipal Upper Primary School
Moolasagaram(Old) in Ward No.33
Estimate Amount: Rs.4,60,000/-
Detailed-Cum-Abstract Estimate

Sl. Measurements
Description of Work Quantity Rate Per Amount
No No L W D
1 2 3 4 5 6 7 8 9 10
Earth work excavation for roadway in soil using manual means for
1 carrying of cut earth to embankment site with initial lift of 3 Mtrs amd
lead upto 50 m as per Technical specification Clause 302.3 MORD.
School South Side 1X 1 6.00 5.30 0.15 4.77
1X 1 18.00 3.00 0.15 8.10
Center Portion 1X 1 10.00 2.00 0.15 3.00
East Side New Building 1X 1 10.30 3.00 0.15 4.64
0.09
One
20.60 Cum 212.69 4381.00
Cum
Supply, Delivery and filling of Crusher Stone Dust including cost and
conveyance of all materials and filling of foundation trench as per
2
drawing and techinical specification clause 305.3.9 MORD & 304
MORTH.
School South Side 1X 1 6.00 5.30 0.10 3.18
1X 1 18.00 3.00 0.10 5.40
Center Portion 1X 1 10.00 2.00 0.10 2.00
East Side New Building 1X 1 10.30 3.00 0.10 3.09
0.33
One
14.00 Cum 981.86 13746.00
Cum

Flooring with Cuddapah slabs 50 mm thick laid over bed of CC (1:5:10)

mix using with 40 mm HBG M/C metal 100 mm thick for levelling the
3
cement mortor (1:8) mix 20 mm thick including pointing with CM (1:3) to
full deapth of slab for curing for 15 days etc., complete.

School South Side 1X 1 6.00 5.30 31.80

1X 1 18.00 3.00 54.00
Center Portion 1X 1 10.00 2.00 20.00
East Side New Building 1X 1 10.30 3.00 30.90
0.30
One
137.00 Sqm 907.19 124285.00
Sqm
Removal of Kadapa Slab including all labour charges etc., complete(As
4
per P.H SSR Item No.BMT-S.11).
Class Room 1X 1 6.10 2.50 15.25
Varanda 1X 1 3.10 3.10 9.61
1X 1 5.00 3.10 15.50
0.14
One
40.50 Sqm 6.82 276.00
Sqm
 Flooring with Rough Kadapa/Shahabad ... mm thick stones, set over
base coat of cement mortar (1 : 8) 12 mm thick over CC bed already
laid or RCC roof slab, including pointing with cement mortar 1:3 duly
5 filling joints nearly, including cost of all materials like flooring stone,
cement, sand, and water etc., complete, including seigniorage charges,
labour charges for dressing of flooring stones etc., complete for
finished item of works.
Class Room 1X 1 6.10 2.50 15.25
Varanda 1X 1 12.00 3.10 37.20
1X 1 5.00 3.10 15.50
For stage 1X 1 3.70 3.10 11.47
0.58
One
80.00 Sqm 617.63 49410.00
Sqm

Supply, Delivery and fixing of Hylom sheet Door for allround the
alluminimu frame 0.75X 1.90 size including cost and conveyance of all
6
materials and fixing of aldrops , hinges, Tower Bolts and Handles and
Screws including all labour charges etc., complete(local Quatation).

1x 3 3.00
Each
3.00 No 2226.85 6681.00
No
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,
7
labour charges and incidental such as scaffolding, lift charges etc.,
complete for finished item of work, but excluding conveyance charges
of material
South Side Class room Ceiling 1X 1 6.10 5.30 32.33
Varanda 1X 1 8.50 3.50 29.75
North side 1X 2 6.00 5.30 63.60
1X 2 12.50 3.30 82.50
Extra 1X 1 13.50 3.00 40.50
1.32
One
250.00 Sqm 40.02 10005.00
Sqm
Painting to new walls with 1 coat of plastic emulsion paint of approved
brand and shade after thoroughly brushing the surface to remove all
dirt and remains of loose powdered materials, including cost and
8
conveyance of all materials to work site and all operational, incidental,
labour charges etc. complete for finished item of work as per SS 911
for External walls(As per SSR-2011-12).
South Side Class room walls 1X 2 6.10 3.30 40.26
Varanda 1X 2 5.30 3.30 34.98
North side 1X 2 8.00 3.30 52.80
1X 2 5.00 3.00 30.00
North side 1X 4 6.10 3.30 80.52
1X 4 5.30 3.30 69.96
Varanda 1X 2 12.50 3.10 77.50
1X 2 12.50 2.50 62.50
For 1st Floor 1X 2 6.20 3.30 40.92
1X 2 5.20 3.30 34.32
Varanda 1X 2 6.50 3.30 42.90
Stair case 1x 2 6.00 2.10 25.20
1x 2 5.00 2.10 21.00
2.14
 One
615.00 Sqm 137.00 84255.00
Sqm
Painting Two coat for Synthetic enamel Paint One coat red oxide
primer of in all shades grade 1st quality approved colour and make
9 including brushes to have an even shade including cost and
conveyance of all materials as directed during execution complying
with standard specification etc., complete.
Varanda 1X 3 3.00 1.50 4.50
1st Floor 1X 3 4.50 1.50 4.50
For Doors 1X 3 1.20 2.10 6.30
For windows 1X 5 1.50 1.20 6.00
N/s 1X 2 3.00 1.30 2.60
For Doors 1X 3 1.20 2.00 6.00
For windows 1X 5 1.50 1.20 6.00
For Doors 1X 2 1.20 2.00 4.00
for grill 1x 3 4.50 1.50 4.50
For name Board 1x 1 5.00 0.60 0.60
Main gate 1x 1 4.50 1.50 1.50
Black Board Paint 1x 14 3.00 1.50 21.00
0.50
One
68.00 Sqm 139.97 9518.00
Sqm
Supply and Fixing of Mild Steel Tubes & pipes including cost and
10 conveyance of all materials cutting, welding charges and all labour
charges etc., complete.
For Name Board 1X 1 250.00 250.00
For Vartical Poles(1.5mts)Hight 1x 8 12.50 100.00
For Stair case Top(3"dia squr Tub) 1x 4 3.00 8.50 kgs 102.00
For 11/2''dia Squr Tub 1x 6 3.00 4.85 kgs 87.30
0.70
One
540.00 Kg 95.89 51781.00
Kgs

Roofing with corrugated G.I Sheet 0.80mm thick fixed with G.I 'J'Bolts
& Nuts 8 mm dia with bitumen G.I. limpet Washers filled with white lead
and including cost of approved steel primer and two coats of approved
11 paint on over lapping sheets complete (up to pitch 600) and
seigniorage charges etc., complete excluding the cost of purlins,
rafters, trusses & Cost of Conveyance of all materials and all labour
charges etc., complete

1X 1 9.00 4.50 40.50

0.50
One
41.00 Sqm 955.37 39170.00
Sqm
Manufacture, Supply and delivery of unplasticised PVC's Pipes for
potable water supplies conformes to IS: 4985/2000 (Third revision) with
bell ends (Socket) as per Specification in Light Grey/ Natural Ivary
12
Grey/ Any other colour (except white) inclusive of Transportation to the
sub - DIvisional stores any where in AP excluding exise duty and sales
tax etc., complete.
1X 1 30.00 30.00
One
30.00 Rmt 154.09 4623.00
Rmt
Supply of 1200 mm (48")/1400mm (56") sweep 230V A.C. 50Hz ceiling
fan with 3 blades and double ball bearings with all standards
13
accessories including cost and conveyance of all labour charges etc.,
complete
 1X 2 2.00
Each
2.00 No 2143.80 4288.00
No
Supplying & Fixing Indian makeFlat Back Wash Hand Basin1st quality
conforming to IS:2556-Part-4:1972 with waste fittings like rubber plug,
chain,32 mm nominal size C.P.
Fitting with parallel pipe thread conforming to IS:2963-1979 and fitted
14
with 15 mm nominal bore Chromium Plated Pillar Tap of 1st quality
Indian make 400 grams Seiko/ Senior/ Nice/Esso or equivalent
complete with standard CI brackets including wooden block: 450 x 300
mm - Double C.P. Pillar(BMW-D.26)

1X 2 2.00
Each
2.00 No 1991.44 3983.00
No

TOTAL 406402.00

15 Add GST @12.0% 48768.00

16 Provision For NAC at @0.10% 406.00

17 Add Seignorage Charges. 3500.00

18 Provision Towards Unforsceen Item Charges 924.00

GRNAD TOTAL 460000.00

(Rupees Four Lakh Sixty Thousand Only)

ASSIST ENGINEER DY EXECUTIVE ENGINEER,

NANDYAL MUNICIPALITY NANDYAL MUNICIPALITY