MUNICIPAL CORPORATION, ELURU

Name of Work: Providing Inner Partitions, Flooring to Meeting Hall at 3rd floor of Mu
Corporation, Eluru.
Estimate Amount Rs 660,000
Detailed-cum-Abstract Estimate
Measurements
S.No. Description of Work No Quantity Rate Per
Length Bredth Depth
1 2 3 4 5 6
1 Brick masonry in CM (1:6) prop: (cement : sand) with bricks traditional
size 23x11x7 cms second class from approved source having minimum
crushing strength of 35 Kg/Sqcm. including cost and conveyance of all
materials like cement, sand, bricks, water etc., to site, including
seigniorage charges, sales & other taxes on all materials and such as
labour charges, like mixing cement mortar, scaffolding charges,
constructing masonry, lift charges, curing, etc., complete for finished item
of work. (APSS No. 501 & 504).per 1 Cum.

Meeting Hall
Steps side partion wall 1 x 1 15.62 0.23 3.00 10.78
Step wise walk ways 1 x 5 16.15 0.23 0.75 13.93
" 1 x 2 4.66 0.23 0.75 1.61
" 1 x 4 1.32 0.23 0.60 0.73
" 1 x 2 1.39 0.23 0.30 0.19
" 1 x 2 1.34 0.23 0.15 0.09
Mayor's Diyas alroud 1 x 1 11.65 0.23 0.75 2.01
Deductions
Main Entrance 1 x 1 1.45 0.23 2.10 -0.70
Door 1 x 1 1.20 0.23 2.10 -0.58
28.06 5,985.00 1 Cum
2 Plastering with 20mm two coats in CM(1:6) 16mm & CM(1:4) 4mm thick,
finished smooth including cost and conveyance of all materials to site,
Cost of seigniorage charges on all materials, all taxes, finishing, curing,
scaffolding and all operational, incidental, labour charges etc., including
cutting grooves where ever necessary etc., complete for finished item of
work. (As per SS 903.) per 10 Sqm.

Meeting Hall
Steps side partion wall 1 x 1 15.62 0.23 3.00 10.78
Deductions
Main Entrance 1 x 1 1.45 2.10 -3.05
Door 1 x 1 1.20 2.10 -2.52
5.21 430.00 1 Sqm
 Measurements
S.No. Description of Work No Quantity Rate Per
Length Bredth Depth
1 2 3 4 5 6
3 Filling with useful available Sand in trenches, sides of foundations and
basement with initial lead, consolidating each deposited layer by
watering and ramming including cost and conveyance and all operational,
incidental, labour charges, hire charges of T&P etc., complete for finished
item of work (APSS NO.309&310)

Meeting Hall
Steps wise walk ways 1 x 1 16.15 4.66 0.75 56.44
" 1 x 1 16.15 1.32 0.60 12.79
" 1 x 1 16.15 1.32 0.45 9.59
" 1 x 1 16.15 1.32 0.30 6.40
" 1 x 1 16.15 1.34 0.15 3.25
Mayor's Diyas 1 x 1 8.25 3.40 0.75 21.04
Deduction
Bricks walls for ways 1 x 5 16.16 0.23 0.75 -13.94
" 1 x 2 4.66 0.23 0.75 -1.61
" 1 x 4 1.32 0.23 0.60 -0.73
" 1 x 2 1.39 0.23 0.30 -0.19
" 1 x 2 1.34 0.23 0.15 -0.09
Mayor's Diyas alroud 1 x 1 11.65 0.23 0.75 -2.01
90.94 983.00 1 Cum
4 Flooring with vitrified polished floor tiles of size not less than 400 x 400 x
7 mm thickness regular finish and normal colours 1st quality, set over
base coat of cement mortar (1:8), 12 mm thick over CC bed already laid
or RCC roof slab, including neat cement slurry of honey like consistency
spread @ 3.3.kgs per sqm & jointed neatly with white cement paste to
full depth mixed with pigment of matching shade, including cost of all
materials like cement, sand water and tiles etc., complete, including
seigniorage charges, etc., complete for finished item of work, but
excluding the cost of conveyance of all materials.

Steps wise walk ways 1 x 1 16.28 14.66 238.66

Mayor's Diyas 1 x 1 8.35 3.50 29.23
267.89 1,182.00 1 Sqm
5 Providing skirting to internal walls to 15 cm height/risers of steps with
vitrified tiles 400x400x7 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 tiles, 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

Meeting Hall
 Measurements
S.No. Description of Work No Quantity Rate Per
Length Bredth Depth
1 2 3 4 5 6
Long Walls 1 x 1 16.28 0.125 2.04
Cross walls 1 x 1 15.62 0.125 1.95
Diyas 1 x 1 13.55 0.125 1.69
5.68 1,190.00 1 Sqm
 Measurements
S.No. Description of Work No Quantity Rate Per
Length Bredth Depth
1 2 3 4 5 6
6 Supply, Fabrication and Fixing of Fixed Door partitions by using Ozone make
hardware with heavy duty floor spring (8400), H Type SS door handle and other
necessary hardware. Glass will be 12mm toughened glass (saint gobine/Modi
make) Top will be fixed with 25 X 25 mm / 38 x 25mm aluminium power coated
Sq.pipe. bottom will be grooving in granite flooring along with aluminum “U”
channel, including of silicon sealant (GP Make) and others. Including of
Transport charges, mutha charges and fixing charges.
Door Hardware (OZONE make) will be like OPE-4, OPE-1, OPE-2, OPE-3, Floor
Spring -8400 and others. Door handle will be SS H" Type 32 x 600 or 25 x 600.
[ As per Quotaton Rate ]
Door Size will be 3’-0” x 7’-6” x 2 Nos in each glass partitions
No of Partitions – 2Nos

Entrance Doors 1 x 1 1.00 35000.00 Each

Sub-Total
16 Provision for VAT Tax @ 5%
17 Provision for QC @ 1%
18 Provision for unforeseen items

Total
CORPORATION, ELURU
s, Flooring to Meeting Hall at 3rd floor of Municipal
poration, Eluru.
660,000.00
-cum-Abstract Estimate
Amount

167924.00

2242.00
 Amount

89393.00

316646.00
Amount

6761.00
 Amount

35000.00
617,966.00
30898.00
6180.00
4956.00
660,000.00
 JAGGAIAHPET MUNICIPALITY
Name of Work: Providing Water Facility to the MSWM project.
Estimate Amount Rs 646,000.00
Detailed-cum-Abstract Estimate
Measurements
S.No. Description of Work No Quantity Rate Per Amount
Length Bredth Depth
1 2 3 4 5 6 7
1 Drilling of bore well of 300to 400 mm.dia. by machine in all kinds of
soil, sand, clay, murrum, soft rock and hard murrum, etc.,complete,
truly vertical with all equipments and labours etc., complete as
directed by E.I.C. (Engineer in charge ) of the work.GETCO SOR
P.N.73 I.N.3 (a),(b),(c) +15%

a) 0 to 30 M depth. 1 x 1 30.00 30.00 299.00 RMT

b) 31 to 60 M depth. 1 x 1 30.00 30.00 299.00 RMT
c) 61 to on ward depth. 1 x 1 190.00 190.00 345.00 RMT 65550.00
2 Developing, Clearing & giving yield test for the bore well by required
size of compressor & pump running for 12 hours or till no sand
comes off with the pumped water with necessary pipes lowering &
removing pipes in well etc., with all equipments equired to carry out
the test etc., complete as directed by E.I.C. E.I.C. (Engineer in
charge ). GETCO SOR P.N.73 I.N.5 +15%complete for finished item of
work. As per directed by the Departmental authorities.

1 x 1 6,900.00 1 No 6900.00
3 Conducting & Carrying out vertically test as per I.S.S. (THE
CONTRACTOR SHALL HAVE TO SUBMIT CERTIFICATE OF
VERTICALITY TEST FROM REPUTED FIRMS WHO ARE CARRYING
OUT SUCH TESTS. IF THE VERTICALITY TEST IS NOT
ATISFACTORY OR NOT COMFIRMING TO I.S. SPECIFICATION THEN
THE AMOUNT MAXIMUM UPTO 20% OF CONTRACT i.e. TOTAL
VALUE OF WORK DONE WILL BE RECOVERED FROM
CONTRACTOR'S BILL.) GETCO SOR P.N.73 I.N.6 +15%

1 x 1 1,265.00 1 No 1265.00
4 Providing water logging test with electro logging equipment & required
machinery for ascertaining / logging aquifers encountered in bore
well and arranging and defining the water availability test giving test
report of Geo-hydrologist from Government approved laboratory,
recommending water bearing zones, TDS of water etc., complete as
directed by E.I.C.GETCO SOR P.N.73 I.N.5 +15%
1 x 1 6,900.00 1 No 6900.00
5 Providing & laying cement sealing work for the drilled bore-well hole
to stop entry of upward salty water including clay packing as required
in proper manner or suggested by geologist to required depth at site
as directed by Engineer-in-charge etc. completed.(Required full
cement bags about 1 M. T.should be brought by Contractor at his
own cost.) GETCO SOR P.N.76 I.N.23+15%+Rs.4300=00 for 1 MT
Cement cost
1 x 1 8,050.00 1 No 8,050.00
6 Supplied of approved quality washed graded gravel of size 3 mm to 6
mm including packing the same in angular space between casing pipe
and bore hole. Before packing, the gravel shall be screened and all
undersized and oversized particles shall be removed. The gravel shall
be free from all impurities and foreign aterials.GETCO
SOR P.N.78 I.N.29+15%

1 x 1 250.00 169.00 RMT 42250.00

7 Providing & Installing vertically `C' Class M.S. E.R.W. casing200 MM
dia pipe in the bore as per specifications including supplying graded
gravel of suitable size & packing the same surrounding the pipe from
the bottom including sealing the bottom of the pipe & welding at
joints & top clamping etc., completeas directed by E.I.C. (Engineer in
charge ) GETCO SOR P.N.74 I.N.10 (b)+15%

1 x 1 250.00 978.00 RMT 244500.00

8 LABOUR for carry out slooted holes as stainer pipe as directed by
engineer Refer GETCO SOR P.N.74 I.N.10 (b) & I.N.11(b) +15%
1 x 1 78.00 58.00 RMT 4524.00
9 Providing & Fixing top cap for 200mm.dia.pipe clamps, socket & other
accessories required for completing the job as directed by
E.I.C.GETCO SOR P.N.74 I.N.8 +15%
1 x 1 1.00 518.00 RMT 518.00
10 Supplying and Lowering the Kalama or KSB Kalama/ Jyoti /
Kirloskar / Amrut make submersible pump of 7.5 HP X 8 stage in
bore well etc., completed as directed including ISI approved MEI type
oil immersed auto transformer starter commissioning and testing to
required delivery head. (ALL OTHER ACCESSORIES
WILL BE PAID SEPERATELY.)GETCO SOR P.N.75 I.N.15+15%
1 x 1 1.00 34500.00 1 No 34500.00
11 extra for one HP additional CAPACITY MOTOR GETCO SOR P.N.75
I.N.16+15%
1 x 1 5.00 5.00 2473.00 HP 12365.00
12 Extra for one stage additional require for pump.GETCO SOR P.N.75
I.N.17+15%
1 x 1 STAGE 12.00 633.00 Stage 7596.00
13 Providing & Joining 10 mm flat cable flat copper cables sufficient for
7.5 HP pump set etc., complete as directed by E.I.C. (Engineer in
charge ).GETCO SOR P.N.76 I.N.18(c)+15%
1 x 1 500.00 500.00 115.00 RMT 57500.00
14 Providing & Fixing panel Board with a main fuse connection, Ampere
meter, Voltmeter 30 Amp, 3 phase switch single phase preventor cum
water level guard and male and female type socket 3 phase indicator
lamps and toggle switch etc., including all wiring / earthing complete
as directed by E.I.C. (Engineer in charge ).GETCO SOR P.N.76
I.N.19+15%
1 x 1 1.00 6,325.00 No 6325.00
15 Providing and laying U-PVC-50 mm dia.Heavy class submersible
column pipe –“Ashirwad” or it’s equivalent ISI make of 10 feet length
each including cast iron top and bottom adopter, rubber gasket ring
making required threading, closing clamping, lowering etc., complete
as directed (Heavy Class) GETCO SOR P.N.96 I.N.24+15%

1 x 1 150.00 150.00 367.00 RMT 55050.00

16 labour charge for joinig with existing line all reguired material
brought by contractor. 1 x 1 2,000.00 Job 2000.00
555793.00
17 Provision for GST @ 12% 66695.00
18 Provision for QC @ 0/5% 2779.00
19 Provision for Test check and scrutiny charges @ 3% 16674.00
20 Provision for uswe charges @ 1% 667.00
21 Provision for NAC cess @ 0.50% 2779.00
22 Provision for unforeseen items 613.00
 Total 646,000.00

Assistant Engineer, Deputy Executive Engineer, Commissioner,

Jaggaiahpet Municipality Jaggaiahpet municiaplity. Jaggaiahpet Municipality.