You are on page 1of 52

Government of Telangana

Panchayat Raj Engineering Department

Detailed Workdone Estimate

Construction of Anganwadi Centre Building at


Name of the Work : Pasthala School Premises of Thungathurthy
Mandal

Estimated Cost : Rs.6.50 Lakhs

Grant : I.C.D.S.

Mandal :: Thungathurthy
PRI Sub-Division :: Thungathurthy

PRI Division :: Nalgonda

PR Circle :: Nalgonda
Specification Report
Specification Report accompaining the Estimate for the work Construction of
Anganwadi Centre Building at Pasthala School Premises of Thungathurthy Mandal

Grant : ICDS (Gen) (Estimated Cost : Rs.6.50 Lakhs)

The above work has been Administratively sanctioned for RS.6.50 Lakhs by the Chief Engineer, RAID, Panchayathi
Raj,Hyderabad, vide GO Rt No. 32 Dept for women, Children, Disabled and Senior Citizens Dt 28.12.2013 and the
District Collector, Nalgonda Proc No 105/C/2014 Dt 11.2.2014. Accordingly the estimate is prepared with the
approved plan with the frame structure.

The estimate is prepared with the following provisions

1 Earth work excavation and depositing on bank with initial lead of 10m and initial lift of 2m in Loamy & Clayey
Soils like BC Soils, Red Earth & Ordinary Gravelly Soils ( SS 20-B) including shoring, strutting, sheeting,
planking and dewatering including cost of hire charges of T & P, labour charges etc., complete for finished item
of work .
2 Plain Cement Concrete corresponding to M5 grade as per IS 456 equivalent to (1:5:10) proportion nominal mix
(cement: fine aggregate: Coarse aggregate) using 40mm size HBG (SS5) metal from approved quarry
including cost and conveyance of all materials like cement, sand, coarse aggregate, water etc. to site,
including seigniorage charges, sales & other taxes on all materials, all operational, incidental, and labour
charges such as mixing, laying and ramming concrete in layers in position not exceeding 15cm, finishing top
surface, curing concrete, etc., complete for finished item of work(APSS No. 402)
3 Reinforced cement concrete corresponding to M20 grade as per IS 456 equivalent to (1:1.5:3) prop: nominal
mix (Cement:fine aggregate: coarse aggregate) using 20mm size HBG (SS5) machine crushed metal from
approved quarry including cost and conveyance of all materials like cement, fine aggregate (sand) coarse
aggregate, water etc., to site including all seigniorage charges, sales & other taxes on all materials all
operational, incidental, and labour charges such as centering, shuttering, machine mixing, laying concrete,
curing etc,for 7.5cm thick at fixed end and 5cm thick at free end with an average thickness of 6.25cm
4 Providing impervious
complete but coat
excluding costover RCCand
of steel roofitsslab to required
fabrication slopes
charges with CM item
for finished (1:3)ofprop.
work 20mm thick
(APSS No. (average)
402, 403)
mixed with water proofing compound manufactured by reputed manufacturers as approved by Engineer-in-
charge at 1Kg/bag of cement, laid over roof slab when it is green, finished smooth with a floating coat of neat
cement and thread lining at regular intervals of 45cmx45cm including cost and conveyance of all materials like
cement, sand, water proofing compound, water etc., to site, seigniorage charges, sales & other taxes on all
materials, all operational, incidental and labour charges such as mixing mortar, laying, rounding off at
junctions of wall and slab, rendering smooth with thread lining, curing, lift charges, etc., complete for finished
5 Random Rubble
item of work stone
(APSS No. masonry,
901 & 903). in CM (1:8) prop: (Cement: Sand) using hard granite stones from approved
quarry including cost and conveyance of all materials like Granite stones, cement, sand, water, etc., to site
including seigniorage charges, sales & other taxes on all materials, all operational, incidental, and labour
charges such as cutting stones to required size and shape, mixing of cement mortar, constructing masonry,
curing etc., complete for finished item of work for foundation and basement (APSS No. 601 & 615)

6 Filling with useful available excavated earth (excluding rock) in trenches, sides of foundations and basement
with initial lead in layers not exceeding 15cm thick, consolidating each deposited layer by watering and
ramming including all operational, incidental, labour charges, hire charges of T & P etc., complete for finished
item of work. (APSS NO. 309 & 310)
7 Filling with Gravel in trenches, sides of foundations and basement with initial lead in layers not exceeding
15cm thick, consolidating each deposited layer by watering and rammping incluidng all operational, incidental,
labour charges, seignorage charges, hire charges of T&P etc., complete for finished item of work (APSS NO 309
& 310)
8 Brick Masonry in superstructure with CM (1:6) prop: using second class bricks from approved source having
minimum crushing strength of 40 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, all operational,
incidental and labour charges such as mixing cement mortar, constructing masonry, scaffolding charges, lift
charges, curing, etc., complete for finished item of work. (APSS No. 501 & 504).

9 Reinforced Brick Masonary walls of 11.5cm in CM(1:4) using Second class bricks having a crushing strength of
not less than 35.00kg/cm2 and using two mild steel bars of 6m dia in every third layer of brick masory, with
free joints of the main block work including cost and seignorage charges and conveyance of all materials and
water from approved sources to work site and all operational, incidental, labour charges such as scaffolding
10 Supply and fixing
mixing mortor of Country
constructing woodliftDoor
masonary Frame
charges, andetc.
curing Fully Panelled
complete butdouble shutter
excluding including
the cost cost
of steel andand
its
conveyance of all materials
fabrication charges anditem
for finished labour charges
of work etc.SS
as per complete
509 as per specifications

11 Supplying and fixing of MS jalli ventilators including cost of all labour charges etc. complete for finished item of
work 25mm thick
12 Plain Cement Concrete corrseponding to M15 grade as per IS 456 equivalent to (1:2.5:5) proportion nominal
mix (cement: fine aggregate: coarse aggregate) usig 20mm size Hard Broken Granite (IS 383,1970) Machine
crushed metla from approved quarry incluidng cost and conveyance of all matrials like cment, sand, coarse
aggregate, wate etc., to site, cindluign seigniroage charges, sales & other taxes on all materials, all
operational, incidental and labour chargessuch as mixing, laying, curing concrete, etc., complete for finished
item of work (APSS No 402)-
Bed Blocks
13 In-situ-Granolithic concrete flooring 20mm thick with CC (1:1:2) PROP., using 6mm to 12mm HBG machine
crushed metal laid monolithcally over 100mm thick CC flooring bed (1:5:10) with 40mm HBG metal in alternate
panles of size not exceeding 1.50x1.50 nad finishing the top surface to required smoothness and slopes,
thread lining as directed by the Engineer-in charges including cost and conveyance of all materials and labour
charges etc., complete for finished itemof work (APSS No 701 & 710)

14 Plastering 20mm thick in two coats with base coat of 16mm thick in CM (1:6) and top coat of 4mm thick in CM
(1:4) dubara sponge finish including cost and conveyance of all materials like cement, sand, water etc., to site,
seigniorage charges, sales & other taxes on all materials, all operational, incidental and labour charges such
as mixing mortar, scaffolding charges, lift charges, finishing, including cutting of Grooves wherever necessary
as directed by Engineer - in - charge, curing, etc., complete for Uneven Surfaces of Brick Wall for finished
item of work. (APSS 901 & 904)
15 Providing high yield strength deformed (HYSD) steel bars (Fe 415 grade as per IS 1786-1985) of different
diameters, cutting, bending, to required sizes and shapes placing in position with cover blocks of approved size
and binding wire of 20SWG, forming grills for reinforcement work as per approved designs and drawings
including cost and conveyance of bars from approved sources to site of work, including cost and conveyance of
binding wire, cover blocks and all operational, incidental, and labour charges such as cutting, bending, placing
in position, tying etc., and sales & other taxes,on cost of all materials complete for finished item of work (APSS
No.126) in all floors.
16 Add: @ 5% VAT

17 Add: @ 0.50% QC Charges

The estimate is prepared with current SSR 2014-15 and submitted for according Technical Sanction.

Assistant Executive Engineer Dy., Executive Engineer


PRSD Thungathurthy PRSD Thungathurthy
DETAILED CUM ABSTRACT WORKDONE ESTIMATE
Construction of Anganwadi Centre Building at Pasthala School Premises of
Thungathurthy Mandal
Grant ICDS (Gen) Est.Cost Rs. 6.50 Lakh
Sl Measurements
Description No. L B D Qty Rate Per Amount
No

1 2 3 4 5 6 7 8 9 10
1 Earth work excavation and depositing on bank with initial lead of 10m and
initial lift of 2m in Loamy & Clayey Soils like BC Soils, Red Earth &
Ordinary Gravelly Soils ( SS 20-B) including shoring, strutting, sheeting,
planking and dewatering including cost of hire charges of T & P, labour
charges etc., complete for finished item of work .

For Room columns (C1) 3 x 3 1.20 1.20 1.20 15.55


For RR Masonry 1 x 2 6.25 0.60 0.60 4.50
1 x 2 4.31 0.60 0.60 3.10
23.16 116.19 1 Cum 2690.00
cum
2 Plain Cement Concrete corresponding to M5 grade as per IS 456
equivalent to (1:5:10) proportion nominal mix (cement: fine aggregate:
Coarse aggregate) using 40mm size HBG (SS5) metal from approved
quarry including cost and conveyance of all materials like cement, sand,
coarse aggregate, water etc. to site, including seigniorage charges, sales
& other taxes on all materials, all operational, incidental, and labour
charges such as mixing, laying and ramming concrete in layers in position
not exceeding 15cm, finishing top surface, curing concrete, etc.,
complete for finished item of work(APSS No. 402)
For Footings 3 x 3 1.20 1.20 0.15 1.94
For RR Masonry 1 x 2 7.77 0.60 0.10 0.93
1 x 2 5.83 0.60 0.10 0.70
For Flooring
Class Room 1 x 1 6.52 4.11 0.08 2.01
Verandah 1 x 1 1.68 4.11 0.08 0.52
Nutrition Room 1 x 1 2.61 4.11 0.08 0.80
Kitchen 1 x 1 2.08 2.05 0.08 0.32
Store 1 x 1 2.08 1.94 0.08 0.30
7.53 3373.64 1 Cum 25406.00
cum
3 Random Rubble stone masonry, in CM (1:8) prop: (Cement: Sand) using
hard granite stones from approved quarry including cost and conveyance
of all materials like Granite stones, cement, sand, water, etc., to site
including seigniorage charges, sales & other taxes on all materials, all
operational, incidental, and labour charges such as cutting stones to
required size and shape, mixing of cement mortar, constructing masonry,
curing etc., complete for finished item of work for foundation and
basement (APSS No. 601 & 615)
Long walls 1 x 2 8.23 0.45 0.75 5.56
Cross walls 1 x 2 6.29 0.45 0.75 4.25
9.80 2827.10 1 Cum 27708.00
4 Filling with useful available excavated earth (excluding rock) in trenches,
sides of foundations and basement with initial lead in layers not
exceeding 15cm thick, consolidating each deposited layer by watering
and ramming including all operational, incidental, labour charges, hire
charges of T & P etc., complete for finished item of work. (APSS NO. 309 &
310)
Total Excavated earth 23.16
Deduct
CC (1:5:10) Levelling coarse -7.53
RCC Footings -2.98
Pedastals -0.82
Columns -0.36
11.47
Below Plinth Beam 1 x 1 8.02 6.07 0.15 7.30
7.30
18.77 14.00 1 Cum 263.00
Sl Measurements
Description No. L B D Qty Rate Per Amount
No

1 2 3 4 5 6 7 8 9 10
5 Filling with Gravel in trenches, sides of foundations and basement with
initial lead in layers not exceeding 15cm thick, consolidating each
deposited layer by watering and rammping incluidng all operational,
incidental, labour charges, seignorage charges, hire charges of T&P etc.,
complete for finished item of work (APSS NO 309 & 310)
Below Plinth Beam 1 x 1 8.02 6.07 0.15 7.30
At plinth Level 1 x 1 4.27 6.52 0.30 8.35
1 x 1 4.07 1.52 0.30 1.86
1 x 1 4.07 2.74 0.30 3.35
1 x 1 2.29 2.13 0.30 1.46
1 x 1 1.68 2.13 0.30 1.07

1 x 1 20.00 15.00 0.45 135.00


1 x 1 10.00 6.00 0.45 27.00
1 x 1 8.00 6.00 0.45 21.60
1 x 1 9.00 2.00 0.45 8.10
215.09 166.80 1 Cum 35877.00
cum
6 Reinforced cement concrete corresponding to M20 grade as per IS 456
equivalent to (1:1.5:3) prop: nominal mix (Cement:fine aggregate: coarse
aggregate) using 20mm size HBG (SS5) machine crushed metal from
approved quarry including cost and conveyance of all materials like
cement, fine aggregate (sand) coarse aggregate, water etc., to site
including all seigniorage charges, sales & other taxes on all materials all
operational, incidental, and labour charges such as centering, shuttering,
machine mixing, laying concrete, curing etc,for 7.5cm thick at fixed end
and 5cm thick at free end with an average thickness of 6.25cm complete
but excluding cost of steel and its fabrication charges for finished item of
a) work
Columns
(APSSFootings
No. 402, 403)
1 x 9 1.20 1.20 0.23 2.98
2.98 6351.13 1 Cum 18931.00
b) Columns Pedastals
1 x 9 0.45 0.45 0.45 0.82
0.82 6598.51 1 Cum 5412.00

c) Columns M20 (1:1.5:3)


1 x 9 0.23 0.23 0.75 0.36
1 x 9 0.23 0.23 2.78 1.32
1.68 7755.49 1 Cum 13034.00
d) Plinth Beam
Long walls 1 x 2 8.91 0.23 0.30 1.23
Cross walls 1 x 2 6.98 0.23 0.30 0.96
Classroom 1 x 1 6.52 0.23 0.30 0.45
Verandah 1 x 1 4.11 0.23 0.30 0.28
Nutrition 1 x 1 4.11 0.15 0.30 0.18
Kitchen Store 1 x 1 2.08 0.15 0.30 0.09
3.20 8181.97 1 Cum 26222.00
e) Roof Beams
1 x 2 8.92 0.23 0.30 1.23
1 x 2 6.28 0.23 0.30 0.87
1 x 1 8.92 0.23 0.30 0.62
1 x 1 6.28 0.23 0.30 0.43
3.15 7572.14 1 Cum 23825.00
f) Roof Slab 115mm thick
1 x 1 9.53 7.58 0.12 8.31
8.31 7532.03 1 Cum 62571.00
g) Lintels
1 x 4 1.20 0.23 0.15 0.17
1 x 1 1.20 0.12 0.10 0.01
1 x 5 1.65 0.23 0.15 0.28
1 x 3 1.05 0.23 0.15 0.11
1 x 1 1.20 0.12 0.10 0.01
0.59 7912.81 1 Cum 4641.00

h) Sun shades (0.60m wide 0.0625 mtr avg. thick)


Sl Measurements
Description No. L B D Qty Rate Per Amount
No

1 2 3 4 5 6 7 8 9 10
Doors D1 1 x 4 1.65 6.60
Over Windows W 1 x 1 1.05 1.05
Over Windows W1 1 x 1 1.20 1.20
8.85 411.22 1 Rmt 3639.00
7 Providing impervious coat over RCC roof slab to required slopes with CM
(1:3) prop. 20mm thick (average) mixed with water proofing compound
manufactured by reputed manufacturers as approved by Engineer-in-
charge at 1Kg/bag of cement, laid over roof slab when it is green, finished
smooth with a floating coat of neat cement and thread lining at regular
intervals of 45cmx45cm including cost and conveyance of all materials
like cement, sand, water proofing compound, water etc., to site,
seigniorage charges, sales & other taxes on all materials, all operational,
incidental and labour charges such as mixing mortar, laying, rounding off
at junctions of wall and slab, rendering smooth with thread lining, curing,
lift charges, etc., complete for finished item of work (APSS No. 901 &
903). 1 x 1 9.53 7.58 72.24
72.24 2978.66 10 Sqmt 21517.00
8 Brick Masonry in superstructure with CM (1:6) prop: using second class
bricks from approved source having minimum crushing strength of 40
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, all operational, incidental and labour charges
such as mixing cement mortar, constructing masonry, scaffolding
charges, lift charges, curing, etc., complete for finished item of work.
(APSS No. 501 & 504).
Upto Lintel Level
Class Room 1 x 2 6.52 0.23 2.10 6.30
1 x 2 4.11 0.23 2.10 3.97
Verandah 1 x 1 1.45 0.23 2.10 0.70
Nutrition Room 1 x 1 4.11 0.23 2.10 1.99
1 x 1 2.61 0.23 2.10 1.26
Kitchen 1 x 1 2.08 0.23 2.10 1.00
1 x 1 2.05 0.23 2.10 0.99
Store 1 x 1 2.08 0.23 2.10 1.00
1 x 1 1.94 0.23 2.10 0.94
Deductions
-1 x 4 0.90 0.23 2.10 -1.74
-1 x 5 1.35 0.23 1.20 -1.86
-1 x 3 0.75 0.23 0.90 -0.47

above Lintel Level


Class Room 1 x 2 6.52 0.23 0.71 2.13
1 x 2 4.11 0.23 0.71 1.34
Verandah 1 x 1 1.45 0.23 0.71 0.24
Nutrition Room 1 x 1 4.11 0.23 0.95 0.90
1 x 1 2.61 0.23 0.71 0.43
Kitchen 1 x 1 2.08 0.23 0.71 0.34
1 x 1 2.05 0.23 0.71 0.33
Store 1 x 1 2.08 0.23 0.71 0.34
1 x 1 1.94 0.23 0.71 0.32
Deductions
Lintels
-1 x 4 1.20 0.23 0.15 -0.17
-1 x 5 1.65 0.23 0.15 -0.28
-1 x 3 1.05 0.23 0.15 -0.11
19.89 3677.63 1 Cum 73142.00
cum
9 Reinforced Brick Masonary walls of 11.5cm in CM(1:4) using Second class
bricks having a crushing strength of not less than 35.00kg/cm2 and using
two mild steel bars of 6m dia in every third layer of brick masory, with
free joints of the main block work including cost and seignorage charges
and conveyance of all materials and water from approved sources to work
site and all operational, incidental, labour charges such as scaffolding
mixing mortor constructing masonary lift charges, curing etc. complete
but excluding the cost of steel and its fabrication charges for finished
item of work as per SS 509
Sl Measurements
Description No. L B D Qty Rate Per Amount
No

1 2 3 4 5 6 7 8 9 10
Upto Lintel Level
1 x 1 4.11 0.115 2.10 0.99
1 x 1 2.08 0.115 2.10 0.50
Deductions
1 x 1 0.90 0.115 2.10 -0.22
1 x 1 0.90 0.115 2.10 -0.22
above Lintel Level
1 x 1 4.11 0.115 0.95 0.45
1 x 1 2.08 0.115 0.95 0.23
Deductions
1 x 1 1.20 0.115 0.10 -0.01
1 x 1 1.20 0.115 0.10 -0.01
1.71 4016.87 1 Cum 6864.00
nos
10 Supply and fixing of Country wood Door Frame and Fully Panelled double
shutter including cost and conveyance of all materials and labour charges
etc. complete as per specifications

0.90 x 2.10 1 x 5 0.90 - 2.10 5.00 4986.53 1 Each 24933.00


nos

11 Supply and fixing of Country wood Window Frame with fully panelled
triple shutter and including cost and conveyance of all materials and
labour charges etc. complete as per specifications

1.35 x 1.20 1 x 5 1.35 - 1.20 5.00 6050.82 1 Each 30254.00


nos

12 Supply and fixing of Country wood Window Frame with fully panelled
double shutter and including cost and conveyance of all materials and
labour charges etc. complete as per specifications

W 1 - 0.75x0.90 Mtr 1 x 3 0.75 - 0.90 3.00 2777.32 1 Each 8332.00


nos
13 Plastering 12mm thick in two coats with base coat of 8mm thick in CM
(1:6) and top coat of 4mm thick in CM (1:4) dubara sponge finish
including cost and conveyance of all materials like cement, sand, water
etc., to site, seigniorage charges, sales & other taxes on all materials,all
operational, incidental and labour charges such as mixing mortar,
scaffolding charges, lift charges, including cutting of Grooves wherever
necessary as directed by Engineer - in - charge, finishing, curing, etc.,
complete for Even Surfaces of Wall for finished item of work. (APSS
901,903 & 904)
For Ceiling
Class Room 1 x 1 6.52 4.11 26.80
Verandah 1 x 1 1.68 4.11 6.90
Nutrition Room 1 x 1 2.61 4.11 10.73
Kitchen 1 x 1 2.08 2.05 4.26
Store 1 x 1 2.08 1.94 4.04
For Internal Walls
Class Room 1 x 2 6.52 3.00 39.12
1 x 2 4.11 3.00 24.66
Verandah 1 x 1 4.11 3.00 12.33
1 x 2 1.68 3.00 10.08
Nutrition Room 1 x 2 4.11 3.00 24.66
1 x 2 2.61 3.00 15.66
Kitchen 1 x 2 2.08 3.00 12.48
1 x 2 2.05 3.00 12.30
Store 1 x 2 2.08 3.00 12.48
1 x 2 1.94 3.00 11.64
Deductions
-2 x 4 0.90 2.10 -15.12
-1 x 1 0.90 2.10 -1.89
-1 x 4 1.35 1.20 -6.48
-2 x 1 1.35 1.20 -3.24
-1 x 3 0.75 0.90 -2.03
Sl Measurements
Description No. L B D Qty Rate Per Amount
No

1 2 3 4 5 6 7 8 9 10
-2 x 1 0.90 2.10 -3.78
195.60 2493.65 10 sqm 48777.00
14 Plastering 20mm thick in two coats with base coat of 16mm thick in CM
(1:6) and top coat of 4mm thick in CM (1:4) dubara sponge finish
including cost and conveyance of all materials like cement, sand, water
etc., to site, seigniorage charges, sales & other taxes on all materials, all
operational, incidental and labour charges such as mixing mortar,
scaffolding charges, lift charges, finishing, including cutting of Grooves
wherever necessary as directed by Engineer - in - charge, curing, etc.,
complete for Uneven Surfaces of Brick Wall for finished item of work.
(APSS 901 & 904)
For External walls 1 x 1 9.81 - 3.60 35.32
1 x 1 4.57 - 3.60 16.45
1 x 1 6.98 - 3.60 25.13
Deductions
Door D1 1 x 1 0.90 - 2.10 -1.89
Window W 1 x 4 1.35 - 1.20 -6.48
Window W1 1 x 3 0.75 - 0.90 -2.03
For sun shades
1 x 1 1.20 - 1.30 1.56
1 x 4 1.65 - 1.30 8.58
1 x 1 1.05 - 1.30 1.37
78.01 2595.43 10 sqm 20246.00
15 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 Ceilingfor finished item of work, but excluding conveyance charges of
materials
Class Room 1 x 1 6.52 4.11 26.80
Verandah 1 x 1 1.68 4.11 6.90
Nutrition Room 1 x 1 2.61 4.11 10.73
Kitchen 1 x 1 2.08 2.05 4.26
Store 1 x 1 2.08 1.94 4.04
For Internal Walls
Class Room 1 x 2 6.52 3.00 39.12
1 x 2 4.11 3.00 24.66
Verandah 1 x 1 4.11 3.00 12.33
1 x 2 1.68 3.00 10.08
Nutrition Room 1 x 2 4.11 3.00 24.66
1 x 2 2.61 3.00 15.66
Kitchen 1 x 2 2.08 3.00 12.48
1 x 2 2.05 3.00 12.30
Store 1 x 2 2.08 3.00 12.48
1 x 2 1.94 3.00 11.64
Deductions
-2 x 4 0.90 2.10 -15.12
-1 x 1 0.90 2.10 -1.89
-1 x 4 1.35 1.20 -6.48
-2 x 1 1.35 1.20 -3.24
-1 x 3 0.75 0.90 -2.03
-2 x 1 0.90 2.10 -3.78
For External walls 1 x 1 9.81 - 3.60 35.32
1 x 1 4.57 - 3.60 16.45
1 x 1 6.98 - 3.60 25.13
Deductions
Door D1 1 x 1 0.90 - 2.10 -1.89
Window W 1 x 4 1.35 - 1.20 -6.48
Window W1 1 x 3 0.75 - 0.90 -2.03
For sun shades
1 x 1 1.20 - 1.30 1.56
1 x 4 1.65 - 1.30 8.58
1 x 1 1.05 - 1.30 1.37
273.61 249.97 10 sqm 6839.00
Sl Measurements
Description No. L B D Qty Rate Per Amount
No

1 2 3 4 5 6 7 8 9 10
16 Providing high yield strength deformed (HYSD) steel bars (Fe 415 grade
as per IS 1786-1985) of different diameters, cutting, bending, to required
sizes and shapes placing in position with cover blocks of approved size
and binding wire of 20SWG, forming grills for reinforcement work as per
approved designs and drawings including cost and conveyance of bars
from approved sources to site of work, including cost and conveyance of
binding wire, cover blocks and all operational, incidental, and labour
charges such as cutting, bending, placing in position, tying etc., and sales
& other taxes,on cost of all materials complete for finished item of work
(APSS No.126) in all floors. 0.39
0.27
0.88
0.12
1.66 64746.30 1 MT 107155.00
598278.00
51
17 surveying
LS Provision for VAT @ 5% and preparation of DPR @0.5% 29914.00
18 LS Provision for QC Charges @ 0.5% 2991.00
19 Seignorage Charges 12182.15
20 LS for unforseen item of work if any deviations etc., 6634.85
650000.00

Assistant Executive Engineer Dy., Executive Engineer


PRSD Thungathurthy PRSD Thungathurthy
Completion Report
Construction of Anganwadi Centre Building at Pasthala School Premises of Thungathurthy Mandal
Sl. As per Sanctioned Estimate As per Workdone
Description of item Excess Less
No Qty. Rate Amount Qty. Rate Amount
1 Earth work excavation and depositing on bank with initial lead of 10m
and initial lift of 2m in Loamy & Clayey Soils like BC Soils, Red Earth &
Ordinary Gravelly Soils ( SS 20-B) including shoring, strutting, sheeting,
planking and dewatering including cost of hire charges of T & P, labour
charges etc., complete for finished item of work .

22.603 116.19 2626.00 23.155 116.190 2690.00 64.00 0.00


2 Plain Cement Concrete corresponding to M5 grade as per IS 456
equivalent to (1:5:10) proportion nominal mix (cement: fine aggregate:
Coarse aggregate) using 40mm size HBG (SS5) metal from approved
quarry including cost and conveyance of all materials like cement, sand,
coarse aggregate, water etc. to site, including seigniorage charges, sales &
other taxes on all materials, all operational, incidental, and labour
charges such as mixing, laying and ramming concrete in layers in position
not exceeding 15cm, finishing top surface, curing concrete, etc., complete
for finished item of work(APSS No. 402)

8.272 3373.64 27907.00 7.531 3373.640 25406.00 0.00 2501.00


3 Random Rubble stone masonry, in CM (1:8) prop: (Cement: Sand) using
hard granite stones from approved quarry including cost and conveyance
of all materials like Granite stones, cement, sand, water, etc., to site
including seigniorage charges, sales & other taxes on all materials, all
operational, incidental, and labour charges such as cutting stones to
required size and shape, mixing of cement mortar, constructing masonry,
curing etc., complete for finished item of work for foundation and
basement (APSS No. 601 & 615) 10.162 2827.10 28729.00 9.801 2827.100 27708.00 0.00 1021.00
Sl. As per Sanctioned Estimate As per Workdone
Description of item Excess Less
No Qty. Rate Amount Qty. Rate Amount
4 Filling with useful available excavated earth (excluding rock) in trenches,
sides of foundations and basement with initial lead in layers not
exceeding 15cm thick, consolidating each deposited layer by watering and
ramming including all operational, incidental, labour charges, hire
charges of T & P etc., complete for finished item of work. (APSS NO. 309
& 310)
15.530 14.00 217.00 18.769 14.000 263.00 46.00 0.00
5 Filling with Gravel in trenches, sides of foundations and basement with
initial lead in layers not exceeding 15cm thick, consolidating each
deposited layer by watering and rammping incluidng all operational,
incidental, labour charges, seignorage charges, hire charges of T&P etc.,
complete for finished item of work (APSS NO 309 & 310)
15.530 166.80 2590.00 215.093 166.800 35877.00 33287.00 0.00
6 Reinforced cement concrete corresponding to M20 grade as per IS 456
equivalent to (1:1.5:3) prop: nominal mix (Cement:fine aggregate: coarse
aggregate) using 20mm size HBG (SS5) machine crushed metal from
approved quarry including cost and conveyance of all materials like
cement, fine aggregate (sand) coarse aggregate, water etc., to site
including all seigniorage charges, sales & other taxes on all materials all
operational, incidental, and labour charges such as centering, shuttering,
machine mixing, laying concrete, curing etc,for 7.5cm thick at fixed end
and 5cm thick at free end with an average thickness of 6.25cm complete
but excluding cost of steel and its fabrication charges for finished item of
work (APSS No. 402, 403)

Columns Footings 2.980 6351.13 18926.00 2.981 6351.130 18931.00 5.00 0.00
Columns Pedastals 0.820 6598.51 5411.00 0.820 6598.510 5412.00 1.00 0.00
Columns M20 (1:1.5:3) 1.746 7755.49 13541.00 1.681 7755.490 13034.00 0.00 507.00
Plinth Beam 3.138 8181.97 25675.00 3.205 8181.970 26222.00 547.00 0.00
Roof Beams 2.549 7572.14 19301.00 3.146 7572.140 23825.00 4524.00 0.00
Roof Slab 115mm thick 8.150 7532.03 61386.00 8.307 7532.030 62571.00 1185.00 0.00
Lintels 0.528 7912.81 4178.00 0.587 7912.810 4641.00 463.00 0.00
Sun shades (0.60m wide 0.0625 mtr avg. thick) 13.200 411.22 5428.00 8.850 411.220 3639.00 0.00 1789.00
Sl. As per Sanctioned Estimate As per Workdone
Description of item Excess Less
No Qty. Rate Amount Qty. Rate Amount
7 Providing impervious coat over RCC roof slab to required slopes with CM
(1:3) prop. 20mm thick (average) mixed with water proofing compound
manufactured by reputed manufacturers as approved by Engineer-in-
charge at 1Kg/bag of cement, laid over roof slab when it is green, finished
smooth with a floating coat of neat cement and thread lining at regular
intervals of 45cmx45cm including cost and conveyance of all materials
like cement, sand, water proofing compound, water etc., to site,
seigniorage charges, sales & other taxes on all materials, all operational,
incidental and labour charges such as mixing mortar, laying, rounding off
at junctions of wall and slab, rendering smooth with thread lining, curing,
lift charges, etc., complete for finished item of work (APSS No. 901 &
903).
69.619 2978.66 20737.00 72.237 2978.660 21517.00 780.00 0.00
8 Providing high yield strength deformed (HYSD) steel bars (Fe 415 grade
as per IS 1786-1985) of different diameters, cutting, bending, to required
sizes and shapes placing in position with cover blocks of approved size
and binding wire of 20SWG, forming grills for reinforcement work as per
approved designs and drawings including cost and conveyance of bars
from approved sources to site of work, including cost and conveyance of
binding wire, cover blocks and all operational, incidental, and labour
charges such as cutting, bending, placing in position, tying etc., and sales
& other taxes,on cost of all materials complete for finished item of work
(APSS No.126) in all floors.

1.700 64746.30 110069.00 1.655 64746.300 107155.00 0.00 2914.00


9 Brick Masonry in superstructure with CM (1:6) prop: using second class
bricks from approved source having minimum crushing strength of 40
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, all operational, incidental and labour charges
such as mixing cement mortar, constructing masonry, scaffolding charges,
lift charges, curing, etc., complete for finished item of work. (APSS No.
501 & 504).
16.289 3677.63 59905.00 19.888 3677.630 73142.00 13237.00 0.00
Sl. As per Sanctioned Estimate As per Workdone
Description of item Excess Less
No Qty. Rate Amount Qty. Rate Amount
10 Reinforced Brick Masonary walls of 11.5cm in CM(1:4) using Second class
bricks having a crushing strength of not less than 35.00kg/cm2 and using
two mild steel bars of 6m dia in every third layer of brick masory, with
free joints of the main block work including cost and seignorage charges
and conveyance of all materials and water from approved sources to work
site and all operational, incidental, labour charges such as scaffolding
mixing mortor constructing masonary lift charges, curing etc. complete
but excluding the cost of steel and its fabrication charges for finished item
of work as per SS 509
3.734 4016.87 14999.00 1.709 4016.870 6864.00 0.00 8135.00
11 Supply and fixing of Country wood Door Frame and Fully Panelled
double shutter including cost and conveyance of all materials and labour
charges etc. complete as per specifications
5.000 4986.53 24933.00 5.000 4986.530 24933.00 0.00 0.00
12 Supply and fixing of Country wood Window Frame with fully panelled
triple shutter and including cost and conveyance of all materials and
labour charges etc. complete as per specifications
5.000 6050.82 30254.00 5.000 6050.820 30254.00 0.00 0.00
13 Supply and fixing of Country wood Window Frame with fully panelled
double shutter and including cost and conveyance of all materials and
labour charges etc. complete as per specifications
3.000 2777.32 8332.00 3.000 2777.320 8332.00 0.00 0.00
14 Plastering 12mm thick in two coats with base coat of 8mm thick in CM
(1:6) and top coat of 4mm thick in CM (1:4) dubara sponge finish
including cost and conveyance of all materials like cement, sand, water
etc., to site, seigniorage charges, sales & other taxes on all materials,all
operational, incidental and labour charges such as mixing mortar,
scaffolding charges, lift charges, including cutting of Grooves wherever
necessary as directed by Engineer - in - charge, finishing, curing, etc.,
complete for Even Surfaces of Wall for finished item of work. (APSS
901,903 & 904)
257.669 2493.65 64254.00 195.603 2493.650 48777.00 0.00 15477.00
Sl. As per Sanctioned Estimate As per Workdone
Description of item Excess Less
No Qty. Rate Amount Qty. Rate Amount
15 Plastering 20mm thick in two coats with base coat of 16mm thick in CM
(1:6) and top coat of 4mm thick in CM (1:4) dubara sponge finish
including cost and conveyance of all materials like cement, sand, water
etc., to site, seigniorage charges, sales & other taxes on all materials, all
operational, incidental and labour charges such as mixing mortar,
scaffolding charges, lift charges, finishing, including cutting of Grooves
wherever necessary as directed by Engineer - in - charge, curing, etc.,
complete for Uneven Surfaces of Brick Wall for finished item of work.
(APSS 901 & 904)
92.287 2595.43 23952.00 78.006 2595.430 20246.00 0.00 3706.00
16 Flooring with 15-18mm thick polished shabad stones ( Thandur black)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. 52.720 4965.75 26179.00 0.000 4965.750 0.00 0.00 26179.00
17 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 349.956 249.97 8748.00 273.609 249.970 6839.00 0.00 1909.00
18 Supply and Fixing of 25mm dia 2mm thick PVC pipe (ISI MARK)
concealed in Roof Slabs with all required accessories including masonary
work and labour charges etc., complete.
40.000 47.88 1915.00 0.000 47.880 0.00 0.00 1915.00
19 S&F of Tandur Polished stone 16-18mm thick upto 8'0" black for shelves 5.400 2108.20 1138.00 0.000 2108.200 0.00 0.00 1138.00
Sub Total 611330.00 Sub Total 598278.00 54139.00 67191.00
3 Add 12% GST 30567.00 29914.00 0.00 653.00
4 Add for QC charges@ 0.50% 3057.00 2991.00 0.00 66.00
5 Add Seignorage Charges 4320.00 12182.15 7862.15 0.00
6 L.S. amount for items 726.00 0.00 0.00 726.00
650000.00 643365.15 62001.15 68636.00
Sl. As per Sanctioned Estimate As per Workdone
Description of item Excess Less
No Qty. Rate Amount Qty. Rate Amount

Excess 62001.15 As per Sanctioned Estimate 650000.00


Less 68636.00 As per Working Estimate 643365.15
Difference -6634.85 Difference -6634.85

Asst. Exe. Engineer, Deputy Exe. Engineer,


PR SD Thungathurthy PR SD Thungathurthy
Construction of Anganwadi Centre Building at Pasthala School Premises of
Thungathurthy Mandal
CC 2nd & Final Bill
Unit Qty Description Rate Amount
Earth work excavation and depositing on bank with initial
lead of 10m and initial lift of 2m in Loamy & Clayey Soils
like BC Soils, Red Earth & Ordinary Gravelly Soils ( SS 20-
1 Cum 23.155 Cum 116.19 `
B) including shoring, strutting, sheeting, planking and
dewatering including cost of hire charges of T & P, labour
charges etc., complete for finished item of work .
Plain Cement Concrete corresponding to M5 grade as per
IS 456 equivalent to (1:5:10) proportion nominal mix
(cement: fine aggregate: Coarse aggregate) using 40mm
size HBG (SS5) metal from approved quarry including
cost and conveyance of all materials like cement, sand,
coarse aggregate, water etc. to site, including seigniorage
charges, sales & other taxes on all materials, all
1 Cum 7.531 Cum operational, incidental, and labour charges such as 3373.64 25405.61
mixing, laying and ramming concrete in layers in position
not exceeding 15cm, finishing top surface, curing concrete,
etc., complete for finished item of work(APSS No. 402)

Random Rubble stone masonry, in CM (1:8) prop:


(Cement: Sand) using hard granite stones from approved
quarry including cost and conveyance of all materials like
Granite stones, cement, sand, water, etc., to site including
seigniorage charges, sales & other taxes on all materials,
all operational, incidental, and labour charges such as
1 Cum 9.801 Cum cutting stones to required size and shape, mixing of 2827.10 27708.41
cement mortar, constructing masonry, curing etc.,
complete for finished item of work for foundation and
basement (APSS No. 601 & 615)

Filling with useful available excavated earth (excluding


rock) in trenches, sides of foundations and basement with
initial lead in layers not exceeding 15cm thick,
consolidating each deposited layer by watering and
1 Cum 18.769 Cum ramming including all operational, incidental, labour 14.00 262.76
charges, hire charges of T & P etc., complete for finished
item of work. (APSS NO. 309 & 310)

Filling with Gravel in trenches, sides of foundations and


basement with initial lead in layers not exceeding 15cm
thick, consolidating each deposited layer by watering and
rammping incluidng all operational, incidental, labour
1 Cum 215.093 Cum charges, seignorage charges, hire charges of T&P etc., 166.80 35877.45
complete for finished item of work (APSS NO 309 & 310)
Unit Qty Description Rate Amount
Reinforced cement concrete corresponding to M20 grade
as per IS 456 equivalent to (1:1.5:3) prop: nominal mix
(Cement:fine aggregate: coarse aggregate) using 20mm
size HBG (SS5) machine crushed metal from approved
quarry including cost and conveyance of all materials like
cement, fine aggregate (sand) coarse aggregate, water etc.,
to site including all seigniorage charges, sales & other
taxes on all materials all operational, incidental, and
labour charges such as centering, shuttering, machine
mixing, laying concrete, curing etc,for 7.5cm thick at fixed
end and 5cm thick at free end with an average thickness of
6.25cm complete but excluding cost of steel and its
fabrication charges for finished item of work (APSS No.
402, 403)

1 Cum 2.981 Cum Columns Footings 6351.13 18931.45


1 Cum 0.820 Cum Columns Pedastals 6598.51 5411.60
1 Cum 1.681 Cum Columns M20 (1:1.5:3) 7755.49 13034.13
1 Cum 3.205 Cum Plinth Beam 8181.97 26221.90
1 Cum 3.146 Cum Roof Beams 7572.14 23824.98
1 Cum 8.307 Cum Roof Slab 115mm thick 7532.03 62570.84
1 Cum 0.587 Cum Lintels 7912.81 4640.86
1 Rmt 8.850 Rmt Sun shades (0.60m wide 0.0625 mtr avg. thick) 411.22 3639.30
Providing impervious coat over RCC roof slab to required
slopes with CM (1:3) prop. 20mm thick (average) mixed
with water proofing compound manufactured by reputed
manufacturers as approved by Engineer-in-charge at
1Kg/bag of cement, laid over roof slab when it is green,
finished smooth with a floating coat of neat cement and
thread lining at regular intervals of 45cmx45cm including
cost and conveyance of all materials like cement, sand,
water proofing compound, water etc., to site, seigniorage
10 Sqm 72.237 Sqm charges, sales & other taxes on all materials, all 2978.66 21517.07
operational, incidental and labour charges such as mixing
mortar, laying, rounding off at junctions of wall and slab,
rendering smooth with thread lining, curing, lift charges,
etc., complete for finished item of work (APSS No. 901 &
903).
Unit Qty Description Rate Amount
Providing high yield strength deformed (HYSD) steel bars
(Fe 415 grade as per IS 1786-1985) of different diameters,
cutting, bending, to required sizes and shapes placing in
position with cover blocks of approved size and binding
wire of 20SWG, forming grills for reinforcement work as
per approved designs and drawings including cost and
conveyance of bars from approved sources to site of work,
including cost and conveyance of binding wire, cover
1 Mts 1.655 Mts blocks and all operational, incidental, and labour charges 64746.30 107155.13
such as cutting, bending, placing in position, tying etc.,
and sales & other taxes,on cost of all materials complete
for finished item of work (APSS No.126) in all floors.

Brick Masonry in superstructure with CM (1:6) prop: using


second class bricks from approved source having
minimum crushing strength of 40 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, all operational,
1 Cum 19.888 Cum incidental and labour charges such as mixing cement 3677.63 73142.09
mortar, constructing masonry, scaffolding charges, lift
charges, curing, etc., complete for finished item of work.
(APSS No. 501 & 504).

Reinforced Brick Masonary walls of 11.5cm in CM(1:4)


using Second class bricks having a crushing strength of
not less than 35.00kg/cm2 and using two mild steel bars of
6m dia in every third layer of brick masory, with free
joints of the main block work including cost and
seignorage charges and conveyance of all materials and
water from approved sources to work site and all
1 Cum 1.709 Cum operational, incidental, labour charges such as scaffolding 4016.87 6864.20
mixing mortor constructing masonary lift charges, curing
etc. complete but excluding the cost of steel and its
fabrication charges for finished item of work as per SS 509

Supply and fixing of Country wood Door Frame and


Fully Panelled double shutter including cost and
1 Nos 5.000 Nos conveyance of all materials and labour charges etc. 4986.53 24932.65
complete as per specifications

Supply and fixing of Country wood Window Frame with


fully panelled triple shutter and including cost and
1 Nos 5.000 Nos conveyance of all materials and labour charges etc. 6050.82 30254.10
complete as per specifications
Unit Qty Description Rate Amount
Supply and fixing of Country wood Window Frame with
fully panelled double shutter and including cost and
1 Nos 3.000 Nos conveyance of all materials and labour charges etc. 2777.32 8331.96
complete as per specifications

Plastering 12mm thick in two coats with base coat of 8mm


thick in CM (1:6) and top coat of 4mm thick in CM (1:4)
dubara sponge finish including cost and conveyance of all
materials like cement, sand, water etc., to site, seigniorage
charges, sales & other taxes on all materials,all operational,
incidental and labour charges such as mixing mortar,
scaffolding charges, lift charges, including cutting of
10 Sqm 195.603 Sqm Grooves wherever necessary as directed by Engineer - in - 2493.65 48776.62
charge, finishing, curing, etc., complete for Even Surfaces
of Wall for finished item of work. (APSS 901,903 & 904)

Plastering 20mm thick in two coats with base coat of


16mm thick in CM (1:6) and top coat of 4mm thick in CM
(1:4) dubara sponge finish including cost and conveyance
of all materials like cement, sand, water etc., to site,
seigniorage charges, sales & other taxes on all materials,
all operational, incidental and labour charges such as
mixing mortar, scaffolding charges, lift charges, finishing,
10 Sqm 78.006 Sqm including cutting of Grooves wherever necessary as 2595.43 20245.91
directed by Engineer - in - charge, curing, etc., complete
for Uneven Surfaces of Brick Wall for finished item of
work. (APSS 901 & 904)

Flooring with 15-18mm thick polished shabad stones


( Thandur black)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
10 Sqm 0.000 Sqm and flooring stones etc., complete, including seigniorage 4965.75 0.00
charges, labour charges for dressing of flooring stones etc.,
complete for finished item of work, but excluding the cost
of conveyance of all materials.

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
10 Sqm 273.609 Sqm charges and incidental such as scaffolding, lift charges etc., 249.97 6839.41
complete for finished item of work, but excluding
conveyance charges of materials

Total 595588.43
Unit Qty Description Rate Amount

Assistant Executive Engineer Dy., Executive Engineer


PR SD Thungathurthy PR SD Thungathurthy
Name of the Work : Construction of Anganwadi Centre Building at Pasthala School Premises of Thungathurthy Mandal
LEAD CHART (COMMON SSR 2014-2015)
Deduct Loading UnLoading
14% Net charges of charges of Total
Total
Convey- Machine Material Material Seignio- excludin
Sl. Source of Lead over lead Initial Blasting (including (including including
Description Unit ance Crushed rage g
No. Materials in KM head charge Cost Charges seignarag
Charges Metal idle idle Charges seignara
charge s hirecharges hirecharges e
ge
s of truck) of truck)

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10) (11) (12) (13) (14) (15) (16)

1 Cement - 1 MT - 5900.00 - - 5900.00

2 Steel Fe 415 - 1 MT - 46500.00 - - 46500.00

3 Sand for Mortar jajireddygude 1 Cum 20 273.10 38.23 234.87 606.00 40.00 880.87 840.87
m - -
Sand for Concrete jajireddygude 1 Cum 20 273.10 38.23 234.87 462.00 40.00 736.87 696.87
m
4 Sand for Filling jajireddygude 1 Cum 20 273.10 38.23 234.87 342.00 - - 40.00 616.87 576.87
m
5 2nd Class Bricks Bandaramara 1000 Nos 10 236.70 33.13 203.57 4700.00 44.00 44.00 38.50 5030.07 4991.57
m
6 40mm HBG metal SS5, machine Thimmapura 1 Cum 25 336.10 47.05 289.05 620.00 70.00 155.00 - - 50.00 1184.05 1134.05
crushed m
7 20mm HBG SS5 M/c chips Thimmapura 1 Cum 25 336.10 47.05 289.05 1036.00 70.00 259.00 - - 50.00 1704.05 1654.05
m
8 12mm HBG SS5 M/c chips Thimmapura 1 Cum 25 336.10 47.05 289.05 822.00 70.00 205.50 - - 50.00 1436.55 1386.55
m
9 10mm HBG SS5 M/c chips Thimmapura 1 Cum 25 336.10 47.05 289.05 692.00 70.00 173.00 - - 50.00 1274.05 1224.05
m
10 6mm HBG SS5 M/c chips Thimmapura 1 Cum 25 336.10 47.05 289.05 532.00 70.00 133.00 - - 50.00 1074.05 1024.05
m
11 R.R. Stones HBG variety Thimmapura 1 Cum 25 336.10 47.05 289.05 252.00 70.00 - 32.00 - 50.00 693.05 643.05
m
12 C.R.S Stones HBG variety Thimmapura 1 Cum 25 336.10 47.05 289.05 262.00 70.00 - 32.00 - 50.00 703.05 653.05
(0.3x0.3x0.45 Rs,13/each) m
13 Bond stone 0.20x0.20x0.60 Long Rs.30.00 each Thimmapura 1 Cum 25 336.10 47.05 289.05 1250.00 - - - - 50.00 1589.05 1539.05
m
13 Gravel Local 1 Cum 5 84.10 11.77 72.33 103.00 - - - - 22.00 197.33 175.33

1) Certified that the leads mentioned in the lead statement are shortest and correct.
2) Certified that metals are to be obtained by blasting.
3) Certified that sufficient quantities & quality material are available in the quarries.
4) Certified that for non SSR items lowest market rates are adopted

Certified that the above leads provided in the estimate are correct to the best of my
knowledge and stone quarry is of blasted variety and the work falls within 12.00 KMs.
radius of Municipal Limits of Thungathurthy.
Deduct Loading UnLoading
14% Net charges of charges of Total
Total
Convey- Machine Material Material Seignio- excludin
Sl. Source of Lead over lead Initial Blasting
(including (including
including
Description Unit ance Crushed rage g
No. Materials in KM head charge Cost Charges seignarag
Charges Metal idle idle Charges seignara
charge s e
hirecharges hirecharges ge
s of truck) of truck)

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10) (11) (12) (13) (14) (15) (16)
Assistant Executive Engineer Dy., Executive Engineer
MPP:: Thungathurthy PRI SD Thungathurthy
DATA 2014-15
Construction of Anganwadi Centre Building at Pasthala School Premises of Thungathurthy Mandal

Amount
Sl. No. Description Unit Quantity Rate (Rs.) C.Profit Municipal are
(Rs.)
BLD-
CSTN-1-3
1 Cement Mortar (1 : 2) 14% 20%
Unit : 1cum
A. MATERIALS:
Cement kg. 720.00 5.90 4248.00
Sand (including 5% wastage) cum 1.05 880.87 924.91
Seigniorage charges for sand cum 1.05 40.00
B. MACHINERY
- Nil - -
C. LABOUR:
Man mazdoor for mixing mortar day 0.20 295.00 59.00
Grand Total 5231.91

BLD-CSTN- 2 Cement Mortar (1 : 3)


1-4
Unit : 1cum
A. MATERIALS:
Cement kg. 480.00 5.90 2832.00
Sand (including 5% wastage) cum 1.05 880.87 924.91

Seigniorage charges for sand cum 1.05 40.00

B. MACHINERY
- Nil - -

C. LABOUR:
Man mazdoor for mixing mortar day 0.20 295.00 59.00
Grand Total 3815.91

BLD- 3 Cement Mortar (1 : 4)


CSTN-1-
Unit : 1cum
A. MATERIALS:
Cement kg. 360.00 5.90 2124.00
Sand (including 5% wastage) cum 1.05 880.87 924.91
Seigniorage charges for sand cum 1.05 40.00
B. MACHINERY
- Nil - - -
C. LABOUR:

Man mazdoor for mixing mortar day 0.20 295.00 59.00


Grand Total 3107.91
BLD- 4 Cement Mortar (1 : 5)
CSTN-1-
Unit : 1cum
A. MATERIALS:
Cement kg. 288.00 5.90 1699.20
Sand (including 5% wastage) cum 1.05 880.87 924.91
Seigniorage charges for sand cum 1.05 40.00
B. MACHINERY
- Nil - -
C. LABOUR:
Man mazdoor for mixing mortar day 0.20 295.00 59.00
Grand Total 2683.11
BLD- 5 Cement Mortar (1 : 6)
CSTN-1-
7 Unit : 1cum
A. MATERIALS:
Cement kg. 240.00 5.90 1416.00
Sand (including 5% wastage) cum 1.05 880.87 924.91
Amount
Sl. No. Description Unit Quantity Rate (Rs.) C.Profit Municipal are
(Rs.)
Seigniorage charges for sand cum 1.05 40.00
B. MACHINERY
- Nil - -
C. LABOUR:
Man mazdoor for mixing mortar day 0.20 295.00 59.00
Grand Total 2399.91

BLD- 6 Cement Mortar (1 : 8)


CSTN-1-
Unit : 1cum
A. MATERIALS:
Cement kg. 180.00 5.90 1062.00
Sand (including 5% wastage) cum 1.05 880.87 924.91
Seigniorage charges for sand cum 1.05 40.00 0.00
B. MACHINERY
- Nil - -
C. LABOUR:
Man mazdoor for mixing mortar day 0.20 295.00 59.00
Grand Total 2045.91
20 mm GRADED METAL
Cost of 20mm Metal (SS5) 0.60 1704.05 1022.43
Cost of 12mm Metal (SS5) 0.15 1436.55 215.48
Cost of 10mm Metal (SS5) 0.15 1274.05 191.11
Cost of 6mm Metal (SS5) 0.10 1074.05 107.41
TOTAL Rate per cu.m. 1536.43
12 mm GRADED METAL
Cost of 12mm Metal (SS5) 0.60 1436.55 861.93
Cost of 10mm Metal (SS5) 0.20 1274.05 254.81
Cost of 6mm Metal (SS5) 0.20 1074.05 214.81
TOTAL Rate per cu.m. 1331.55
TOTAL Rate per cu.m. 2867.98

RBR- 7 Excavation for Structures


FNDN-1
Earthwork in excavation for structures as per drawing and technical
specifications Clause 305.1 including setting out, construction of shoring
and bracing, removal of stumps and other deleterious material and
disposal upto a lead of 50 m, dressing of sides and bottom and backfilling
in trenches with excavated suitable material as per Technical
Specification 305 MORD / 304 MORTH
Note : Classifications of Earth Work Specification
are as per 302.2.1(a) of MORD and 301.2.1 of
(I) MORT&H
Ordinary soil
(A) Manual Means
(i) Upto 3 m depth
Unit = cum
Taking output = 10 cum
a)  Labour
Mate day -
Mazdoor (Unskilled) day 3.64 295.00 1073.80
Seignorage Charges cum 10.00 22.00
Add: 20% extra on Labour Component 20% 1073.80 214.76
Muncipal Area
Cost for 10 cum = a+b+c 1288.56
Rate per cum = (a+b+c)/10 128.86
ADD 14% towards Contractor profit & over head cha 14% 128.86 18.04
Grand Total 146.90 / cum

BLD- 8 Plain Cement concrete (1:5:10) using 40 mm metal


CSTN-2- with Concrete mixture. All work upto plinth level.
7
Unit = 1cum
A. MATERIALS:
Cement kg 129.60 5.90 764.64
Coarse aggregate 40 mm cum 0.90 1184.05 1065.65
Amount
Sl. No. Description Unit Quantity Rate (Rs.) C.Profit Municipal are
(Rs.)
Fine aggregate (Sand) cum 0.45 736.87 331.59
Seigniorage charges for C.A cum 0.90 50.00
Seigniorage charges for F.A cum 0.45 40.00
Water (including for curing) kl 1.20 103.00 123.60
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / 0.8 hour 1.00 453.00 453.00
cum) capacity
C. LABOUR:
Mason 1st class day 0.10 385.00 38.50
Mazdoor (unskilled) day 1.39 295.00 410.05
Add: 20% extra on Labour Component 20% 448.55 89.71
Grand Total 3276.74
ADD 14% towards Contractor profit & over head cha 14% 3276.74 458.74
Grand Total 3735.48 /cum

RBR- 9 Filling in foundation trenches as per drawing and


FNDN-2 technical specification Clause 305.3.9 MORD & 304
MORTH
I Sand Filling
Unit = cum
a)  Labour
Mate day -
Mazdoor (Unskilled) day 0.31 295.00 91.45
b) Material
Sand cum 1.00 616.87 617.00
Add: 20% extra on Labour Component 20% 91.45 18.29
726.74
ADD 14% towards Contractor profit & over head cha 14% 726.74 101.74
Rate per cum = a+b+c+d 828.48 /cum

RBR- 10 Filling in foundation trenches as per drawing and 18.62


FNDN-2 technical specification Clause 305.3.9 MORD & 304
MORTH
I Gravel Filling
Unit = cum
a)  Labour
Mate day -
Mazdoor (Unskilled) day 0.31 295.00 91.45
b) Material
Gravel cum 1.00 197.33 197.00
Add: 20% extra on Labour Component 20% 91.45 18.29
306.74
ADD 14% towards Contractor profit & over head cha 14% 306.74 42.94
Rate per cum = a+b+c+d 349.68 /cum

Carted 13 Earth filling (For marshy soil)


earth
Unit = cum
Taking output = 6 cum

a)  Labour
Mate day -
Mazdoor (Unskilled) day 3.12 295.00 920.4
Add: 20% extra on Labour Component 20% 920.40 184.08
Cost for 6 cum = a+b+c 1104.48
Rate per cum = (a+b+c)/6 184.08 /cum
Note - if carted earth is not avialable at adjoining site cost of
carted earth may be added

BLD- 11 CRS Masonry in CM (1:6) 2nd Sort


CSTN-4-
2
Amount
Sl. No. Description Unit Quantity Rate (Rs.) C.Profit Municipal are
(Rs.)
Unit = 1cum
A. MATERIALS:
Cement kg 76.80 5.90 453.12
Coursed Rubble Stone cum 0.94 703.05 660.87
Bond Stones 7Nos 0.24 x 0.24 x 0.39 7Nos. 0.16 1589.05 254.25
= 0.16cum
Fine aggregate (Sand) cum 0.32 880.87 281.88
Seigniorage charges for F.A cum 0.32 40.00
Seigniorage charges for Stone cum 1.10 50.00
B. LABOUR:
Mason 1st class day 1.50 385.00 577.50
Mazdoor (unskilled) day 2.32 295.00 684.40
Add: 20% extra on Labour Component 20% 1261.90 252.38
Grand Total 3164.39
ADD 14% towards Contractor profit & over head cha 14% 3164.39 443.02
Grand Total 3607.41

BLD- 12 RR Masonry in CM (1:6)


CSTN-4-
8
Unit = 1cum
A. MATERIALS:
Cement kg 79.20 5.90 467.28
CR Stone cum 0.44 703.05 309.34
Rough Stone cum 0.50 693.05 346.53
Bond Stones 7Nos 0.24 x 0.24 x 0.39 cum 0.16 1589.05 254.25
= 0.16cum
Fine aggregate (Sand) cum 0.33 880.87 290.69
Seigniorage charges for F.A cum 0.33 40.00
Seigniorage charges for Stone cum 1.10 50.00
B. LABOUR:
Mason 1st class day 1.20 385.00 462.00
Mazdoor (unskilled) day 2.00 295.00 590.00
Add: 20% extra on Labour Component 20% 1052.00 210.40
Grand Total 2930.48
ADD 14% towards Contractor profit & over head cha 14% 2930.48 410.27
Grand Total 3340.75 /cum

BLD- 13 R.C.C. M-20 Nominal Mix


CSTN-2-
13 NEW 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 etc.,complete but excluding cost
of steel and its fabrication charges for finished item
of work, but excluding centering, shuttering.

A FOUNDATIONS, PLINTH,
PEDESTALS (Below Plinth)
A. MATERIALS:
20mm HBG graded metal cum 0.900 1536.43 1382.78
Sand cum 0.450 736.87 331.59
Cement MT 0.330 5900.00 1947.00
B. LABOUR:
1st Class Mason day 0.133 385.00 51.21
2nd Class Mason day 0.267 345.00 92.12
Mazdoor (Both Men and Women) day 3.600 295.00 1062.00
Add: 20% extra on Labour Component 20% 1205.32 241.06
B. MACHINERY
Amount
Sl. No. Description Unit Quantity Rate (Rs.) C.Profit Municipal are
(Rs.)
Concrete Mixer 10 / 7 cft (0.2 / 0.8 hour 1.000 453.00 453.00
cum)
Watercapacity R&B
(including forSSR Item.no.36
curing) kl 1.200 103.00 123.60
BASIC COST per 1 cum 5684.36

B COLUMNS, LINTELS, WATER


TANKS, RCC WALLS IN BUILDING
A. MATERIALS:
20mm HBG graded metal cum 0.900 1536.43 1382.78
Sand cum 0.450 736.87 331.59
Cement MT 0.330 5900.00 1947.00
B. LABOUR:
1st Class Mason day 0.167 385.00 64.30
2nd Class Mason day 0.167 345.00 57.62
Mazdoor (Both Men and Women) day 4.700 295.00 1386.50
Add: 20% extra on Labour Component 20% 1508.41 301.68
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / 0.8 hour 1.000 453.00 453.00
cum)
Watercapacity
(including for curing) kl 1.200 103.00 123.60
BASIC COST per 1 cum 6048.07

C RCC SLABS, BEAMS


A. MATERIALS:
20mm HBG graded metal cum 0.900 1536.43 1382.78
Sand cum 0.450 736.87 331.59
Cement MT 0.330 5900.00 1947.00
B. LABOUR:
1st Class Mason day 0.067 385.00 25.80
2nd Class Mason day 0.133 345.00 45.89
Mazdoor (Both Men and Women) day 2.500 295.00 737.50
Add: 20% extra on Labour Component 20% 809.18 161.84
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / 0.8 hour 0.267 453.00 120.95
cum)
Watercapacity
(including for curing) kl 1.200 103.00 123.60
BASIC COST per 1 cum 4876.94
Ground Floor
Item QTY Initial Centering ADD 14% Total Total with
Rate charges towards with out cont.Profit
contractor cont.Pro &
profit & fit& overheads
overhead overhea
charges ds
A B C (A+B) (A+B+C)
For footings 1.00 5684.36 812.20 909.52 6496.56 7406.08
Rate as worked out

For Bed blocks 1.00 5684.36 337.00 0.00 6021.36 6021.36


Rate as worked out

For Pedestals 1.00 5684.36 1167.00 959.19 6851.36 7810.55


Rate as worked out

For Plinth beams 1.00 5684.36 2625.00 1163.31 8309.36 9472.67


Rate as worked out
For Colomuns 1.00 6048.07 2264.60 1163.77 8312.67 9476.44

Rate as worked out


For Lintels 1.00 6048.07 2502.20 1197.04 8550.27 9747.30
Rate as worked out
For 75mm thick slab 1 Sqm. 365.77 409.40 108.52 775.17 883.69
Rate as worked out
For 100mm thick slab 1 Sqm. 487.69 409.40 125.59 897.09 1022.69
Rate as worked out
For 115mm thick slab 1 Sqm. 560.85 409.40 135.83 970.25 1106.08
Rate as worked out
Amount
Sl. No. Description Unit Quantity Rate (Rs.) C.Profit Municipal are
(Rs.)
For 125mm thick slab 1 Sqm. 609.62 409.40 142.66 1019.02 1161.68
Rate as worked out
For 175mm thick slab 1 Sqm. 853.46 421.40 178.48 1274.86 1453.35
Rate as worked out
for Roof beems 1.00 4876.94 3614.80 1188.84 8491.74 9680.58
For Sunshades
Rate as worked out 0.0375 4876.94 1 Cum 182.89
Centering & Scaffolding charges 0.60 434.00 1 Sqm 260.40
Cost of plastering using 12mm thick 1.30 10 Sqm 0.00
two coats
443.29
ADD 14% towards Contractor profit & over head cha 14% 443.29 62.06
Total rate per 1 RM 505.35

b 25 mm thick racks for shelves


Rate as per item RCC (1:2:4) 0.25 cu.m. 4876.94 1219 cu.m.
Centering charges 10.00 Sq.m 291.00 291 sqm
Rate per 10 sq.m.
1510
Rate for other floors GF FF SF TF 4F
Rate as worked out 1510.24 0.00 0.00 0.00 0.00
Lift charges 0.00 76.00 84.00 91.00 99.00
Add 14% towards contractor profit & 211.43 0.00 0.00 0.00 0.00
over heads
TOTAL 1721.67 76.00 84.00 91.00 99.00

BLD- 14 Supplying, fitting and placing HYSD bar reinforcement in


CSTN-2- foundation complete as per drawings and technical
18 specifications for Bars below 36 mm dia including over laps
and wastage, where they are not welded
1000 & Unit = t
1200 (a) Material
HYSD bars including 5 per cent for t 1.05 46500.00 48825.00
overlaps and wastage
Binding wire kg 6.00 70.00 420.00
(b) Labour for cutting, bending,
shifting to site, tying and placing in
position
Bar bender day 10.00 450.00 4500.00
Mazdoor (Unskilled) day 10.00 295.00 2950.00
Add: 20% extra on Labour Component 20% 7450.00 1490.00
58185.00
ADD 14% towards Contractor profit & over head cha 14% 58185.00 8145.90
Rate per t = a+b 66330.90 /MT

BLD- 15 Brick Masonry in CM (1:6) with 2nd class Bricks traditional


CSTN-3- size 23 x 11 x 7 cms (230mm Brick)
1
Unit = 1cum
A. MATERIALS:
Cement MT 0.048 5900.00 283.20
Bricks traditional size 23 x 11 x 7 cms 2nd class 1000 Nos 512.00 5030.07 2575.40
Fine aggregate (Sand) cum 0.20 880.87 176.17
Seigniorage charges for F.A cum 0.20 40.00
B. LABOUR:
Mason 1st class day 0.24 385.00 92.40
Mason 2nd class day 0.56 345.00 193.20
Mazdoor (unskilled) day 1.89 295.00 557.55
Add: 20% extra on Labour Component 20% 843.15 168.63
Grand Total 4046.55
ADD 14% towards Contractor profit & over head cha 14% 4046.55 566.52
Total per 1cum 4613.07
Amount
Sl. No. Description Unit Quantity Rate (Rs.) C.Profit Municipal are
(Rs.)
Rate for other Floors GF FF SF TF 4F

Rate as worked out above 4046.55 4046.55 4046.55 4046.55 4046.55

Hire charges for Acess Scaffolding

Add 14% towards contractor profit & 566.52 566.52 566.52 566.52 566.52
over heads

TOTAL 4613.07 4613.07 4613.07 4613.07 4613.07

BLD- 19 Reinforced Brick Masonary walls of 11.5cm in CM(1:4) using Second class bricks having a
CSTN-3- crushing strength of not less than 35.00kg/cm2 and using two mild steel bars of 6m dia in
1 every third layer of brick masory, with free joints of the main block work including cost and
seignorage charges and conveyance of all materials and water from approved sources to work
site and all operational, incidental, labour charges such as scaffolding mixing mortor
constructing masonary lift charges, curing etc. complete but excluding the cost of steel and its
fabrication charges for finished item of work as per SS 509
Unit = 1cum
A. MATERIALS:
Bricks 2nd class 1000 Nos 512.00 5030.07 2575.40
CM (1:4) cum 0.20 3107.91 621.58
B. LABOUR:
Mason 1st class day 0.60 385.00 231.00
Mason 2nd class day 0.60 345.00 207.00
Mazdoor (unskilled) day 2.75 295.00 811.25
Add: 20% extra on Labour Component 20% 1249.25 249.85
Grand Total Total per 1 Sqm. 4696.08
ADD 14% towards Contractor profit & over head cha 14% 4696.08 657.45
Total per 1 Cum 5353.53

Rate for other Floors GF FF SF TF 4F

Rate as worked out above 4696.08 4696.08 4696.08 4696.08 4696.08

Hire charges for Acess Scaffolding

Add 14% towards contractor profit & 657.45 657.45 657.45 657.45 657.45
over heads

TOTAL 5353.53 5353.53 5353.53 5353.53 5353.53

BLD- 13 PCC Grade M15 - Nominal mix 1:2.5:5


CSTN-2- (Hand mixing) for Steps & Bed
3 Blocks
Unit = 1cum
A) Material
Cement kg 275.00 5900.00 1622.50
Coarse sand cum 0.48 880.87 422.82
40 mm aggregate cum 0.54 1184.05 639.39
20 mm aggregate cum 0.27 1704.05 460.09
10 mm aggregate cum 0.09 1274.05 114.66
Water (including for curing) kl 1.20 103.00 123.60
B) Labour
Mason (1st Class) day 0.10 385.00 38.50
Mazdoor (Unskilled) day 2.36 295.00 696.20
Add 20% over basic rates on labour 734.70 146.94
component
Grand Total 4264.70
Centering charges cum 1.00 552.00 552.00
TOTAL Rate per Cum 4816.70
Rate for other Floors GF FF SF TF 4F
Rate as above 4816.70 4816.70 4816.70 4816.70 4816.70
lift charges 0.00 0.00 0.00 0.00 0.00
Add 14% towards contractor profit & 674.34 0.00 0.00 0.00 0.00
over heads
TOTAL 5491.04 4816.70 4816.70 4816.70 4816.70
Amount
Sl. No. Description Unit Quantity Rate (Rs.) C.Profit Municipal are
(Rs.)
BLD- 31 Gronolithie Concrete Flooring 20 mm thick with (1:1:2), using
CSTN-7- 6mm to 12 mm size hard granite machine crushed metal laid
13 over CC bed already laid or RCC roof slab, in alternate panels
of size
Unit = not exceeding 1.50 m x 1.50 m and finishing the top
10 sqm
surface to required
A. MATERIALS: smoothness and slopes and thread lining
including cost of all materials like cement, metal, sand and
6mm to 12 mm H.G. Metal (Machine cum 0.17 1255.30 213.40 50.00
water etc., complete, including seigniorage charges, etc.,
crushed)
complete for finished item of work, but excluding the cost of
Cement
conveyance of all materials kg 120.00 5.90 708.00
Sand cum 0.085 880.87 74.87 40.00
Seigniorage charges of sand cum 0.085 0.00 0.00
B. LABOUR 0.00
Mason 1st class day 1.25 385.00 481.25
Mason 2nd class day 0.06 345.00 20.70
Mazdoor (unskiled) day 3.00 295.00 885.00 1386.95
Add 20% over labour charges 277.39
Add water charges 1% 1.00% 333.65
Add 14% towards contractor profit & 4.19
over heads
Grand Total 2998.46 /1osqm

BLD- 16 Providing impervious coat to exposed RCC roof slab surface with CM
CSTN-8- (1:3), 20mm thick with 1kg of water proof compound per bag of cement
25 laid over roof when it is green including cost of all materials, seigniorage
charges, excluding conveyance charges of materials and including all
operational, incidental and labour charges for mixing mortar, laying,
rendering smooth and thread lining, curing, rounding off junctions of wall
and slab etc,, complete for finished item of work
Unit = 10 sqm
A. MATERIALS:
Cement Mortal 1:3 cum 0.210 3815.91 801.34
Water proof compound Buliding kg 2.000 52.00 104.00
Seigniorage charges for F.A cum 0.21 40.00
B. LABOUR
Mason 1st class day 0.660 385.00 254.10
Mason 2nd class day 1.540 345.00 531.30
Mazdoor (unskiled) day 3.70 295.00 1091.50
Add: 20% extra on Labour Component 20% 1876.90 375.38
3157.62
ADD 14% towards Contractor profit & over head cha 14% 3157.62 442.07
Grand Total 3599.69 /10sqm
Rate for other Floors GF FF SF TF

Rate as worked out above 3157.62 3157.62 3157.62 3157.62

Lift Charges
Add 14% towards contractor profit & 442.07 442.07 442.07 442.07
over heads

Rate per 10 sq.m. 3599.69 3599.69 3599.69 3599.69

BLD- 21 Plastering with CM 2 coats, 20 mm thick, base coat


CSTN-6- in CM (1:5), 16 mm thick and top coat in CM (1:3),
9 4mm thick with sponze finishing.
Unit = 10 sqm
A. MATERIALS:
Base Coat in CM(1:5),16 mm thick
Cement kg 43.00 5.90 253.70
Fine aggregate (Sand) cum 0.18 880.87 158.56
Top Coat in CM(1:3), 4 mm thick
Cement kg 14.50 5.90 85.55
Fine aggregate (Sand) cum 0.04 880.87 35.23
Seigniorage charges for F.A cum 0.22 40.00
B. LABOUR:
Mason 1st class day 0.63 385.00 242.55
Amount
Sl. No. Description Unit Quantity Rate (Rs.) C.Profit Municipal are
(Rs.)
Mason 2nd class day 1.47 345.00 507.15
Mazdoor (unskilled) day 3.90 295.00 1150.50
Add: 20% extra on Labour Component 20% 1900.20 380.04
2813.28
ADD 14% towards Contractor profit & over head cha 14% 2813.28 393.86
Grand Total 3207.14
Rate for other Floors GF FF SF TF 4F

Rate as worked out above 2813.28 2813.28 2813.28 2813.28 2813.28

Hire charges for Acess Scaffolding 0.00 0.00 0.00 0.00 0.00

Add 14% towards contractor profit & 393.86 393.86 393.86 393.86 393.86
over heads
3207.14 3207.14 3207.14 3207.14 3207.14

BLD- 17 Plastering with CM 2 coats, 12 mm thick, base coat


CSTN-6- in CM (1:5), 8mm thick and top coat in CM (1:3),
10 4mm thick with sponze finishing.
Unit = 10 sqm
A. MATERIALS:
Base Coat in CM(1:6), 8 mm thick
Cement kg 26.40 5.90 155.76
Fine aggregate (Sand) cum 0.11 880.87 96.90
Top Coat in CM(1:4), 4 mm thick
Cement kg 14.40 5.90 84.96
Fine aggregate (Sand) cum 0.04 880.87 35.23
Seigniorage charges for F.A cum 0.15 40.00
B. LABOUR:
Mason 1st class day 0.63 385.00 242.55
Mason 2nd class day 1.47 345.00 507.15
Mazdoor (unskilled) day 3.90 295.00 1150.50
Add: 20% extra on Labour Component 20% 1900.20 380.04
2653.09
ADD 14% towards Contractor profit & over head cha 14% 2653.09 371.43
Grand Total 3024.52
Rate for other Floors GF FF SF TF 4F
Rate as worked out above 2653.09 2653.09 2653.09 2653.09 2653.09
Hire charges for Acess Scaffolding 0.00 0.00 0.00 0.00 0.00

Add 14% towards contractor profit & 371.43 371.43 371.43 371.43 371.43
over heads
TOTAL 3024.52 3024.52 3024.52 3024.52 3024.52

BLD- 18 Flooring with 15-18mm thick polished shabad stones ( Thandur black)set
CSTN-7- over base coat of CM (1:8) over already laid CC bed / RCC Roof Slab,
1 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.
Unit = 10 sqm
A. MATERIALS:
Polished Shabad Stone (Tandur Blue) sqm 11.00 1922.73 2115.00
(0.457x0.304)M including cost of
conveyance
Cost of Cement kg. 21.60 5.90 127.44
Cement for slurry kg. 33.00 5.90 194.70
Cement for jointing kg. 20.00 5.90 118.00
Cost of Sand cum 0.12 880.87 105.70
Seigniorage charges of sand cum 0.12 40.00
Seigniorage charges of Shahbad Stone sqm 11.00 7.00
Amount
Sl. No. Description Unit Quantity Rate (Rs.) C.Profit Municipal are
(Rs.)
B. LABOUR:
Mason 1st class day 3.10 385.00 1193.50
Mason 2nd class day 1.10 345.00 379.50
Mazdoor (unskilled) day 0.86 295.00 253.70
Add water charges 1% 44.88
Add: 20% extra on Labour Component 20% 1826.70 365.34
4897.76
ADD 14% towards Contractor profit & over head cha 14% 4897.76 685.69
Grand Total 5583.44
Rate for other Floors GF FF SF TF
Rate as worked out above 4897.76 4897.76 4897.76 4897.76
Lift Charges 0.00 0.00 0.00 0.00
Add 14% towards contractor profit & 685.69 685.69 685.69 685.69
over heads
Rate per 10 sq.m. 5583.44 5583.44 5583.44 5583.44

BLD- 25 Gronolithie Concrete Flooring 20 mm thick with (1:1:2), using


CSTN- 6mm to 12 mm size hard granite machine crushed metal laid
7-13 over CC bed already laid or RCC roof slab, in alternate panels
of size not exceeding 1.50 m x 1.50 m and finishing the top
surface to required smoothness and slopes and thread lining
including cost of all materials like cement, metal, 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:
6mm to 12 mm H.G. Metal (Machine cum 0.17 1074.05 182.59
crushed)
Cement kg 120.00 5.90 708.00
Sand cum 0.085 880.87 74.87
Seigniorage charges of sand cum 0.085 40.00
B. LABOUR
Mason 1st class day 1.25 385.00 481.25
Mason 2nd class day 0.06 345.00 20.70
Mazdoor (unskiled) day 3.00 295.00 885.00
Add water charges 1% 1.00% 23.52
Grand Total 2375.94 10 Sqm.

BLD- 26 Flooring with ceramic tiles, set over base coat of cement mortar (1:8), 12
CSTN-7- mm thick over CC bed already laid or RCC roof slab, including neat
6 cement slurry of honey like consistency spread @ 3.3.kgs per sqm &
jointed neatly with white cement paste to full depth mixed with pigment
of matching shade, including cost of all materials like cement, sand water
and tiles etc., complete, including seigniorage charges, etc., complete for
finished item of work, but excluding the cost of conveyance of all
materials.
Unit = 10 sqm
A. MATERIALS:
Ceramic tiles 73.mm thick size sqm 10.50 465.00 4882.50
Cement for CM (1:8) for base coat kg. 21.60 5.90 127.44
Cement for slurry kg. 33.00 5.90 194.70
White cement kg. 2.00 30.00 60.00
Cost of Sand cum 0.12 880.87 105.70
Seigniorage charges of sand cum 0.12 40.00
B. LABOUR
Mason 1st class 0.96 385.00 369.60
Mason 2nd class 2.24 345.00 772.80
majdur 3.30 295.00 973.50
Add water charges 1% 1.00% 74.86
Add: 20% extra on Labour Component 20% 2115.90 423.18
7984.29
ADD 14% towards Contractor profit & over head cha 14% 7984.29 1117.80
Amount
Sl. No. Description Unit Quantity Rate (Rs.) C.Profit Municipal are
(Rs.)
TOTAL Rate per 10Sqm forall floors 9102.09 /10sqm
Rate for other Floors GF FF SF TF
Rate as worked out above 7984.29 7984.29 7984.29 7984.29
Lift Charges 0.00 0.00 0.00 0.00
Add 14% towards contractor profit & 1117.80 1117.80 1117.80 1117.80
over heads
Rate per 10 sq.m. 9102.09 9102.09 9102.09 9102.09

BLD- 74 Flooring with PAVING & INTERLOCKING TILES chequrred terrazzo tiles of
CSTN-7- 22 mm thick (medium shade) set over base coat of cement mortar (1:6)
4 12 mm thick over CC bed already laid or RCC roof slab, including near
cement slurry of honey like consistency spread @ 3.3.kgs per sqm &
jointed with neat cement 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, complete for finished item
of work, but excluding the cost of conveyance of all materials.

Unit = 10 sqm
A. MATERIALS:
Chequerred terrazzo tiles of 22 mm sqm 10.05 229.00 2301.45
thick (medium shade)
Cement for CM (1:6) proportion for kg. 28.80 4.60 132.48
base coat
Cement for slurry kg. 33.00 4.60 151.80
Cement for jointing & pointing kg. 6.00 4.60 27.60
Pigment kg. 0.00
Sand for CM (1:6) proportion cum 0.12 220.00 26.40
Seigniorage charges of sand cum 0.12 40.00 4.80
B. MACHINERY
Nill
C. LABOUR
Mason 2nd class day 0.960 237.00 227.52
Man mazdoor day 2.240 196.00 439.04
Mazdoor (unskiled) day 3.30 196.00 646.80
Add water charges 1% 39.58
Add 14% towards contractor profit & 559.65
over heads
Grand Total 4557.11
BLD- 83 Gronolithie Concrete Flooring 20 mm thick with (1:1:2), using
CSTN-7- 6mm to 12 mm size hard granite machine crushed metal laid
13 over CC bed already laid or RCC roof slab, in alternate panels
of size not exceeding 1.50 m x 1.50 m and finishing the top
surface to required smoothness and slopes and thread lining
including cost of all materials like cement, metal, 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:
6mm to 12 mm H.G. Metal (Machine cum 0.17 822.00 139.74
crushed)
Cement kg 120.00 4.60 552.00
Sand cum 0.085 220.00 18.70
Seigniorage charges of sand cum 0.085 40.00 3.40
B. LABOUR 0.00
Mason 1st class day 1.25 258.00 322.50
Mason 2 class
nd
day 0.06 237.00 14.22
Mazdoor (unskiled) day 3.00 196.00 588.00
Add water charges 1% 1.00% 16.39
Add 14% towards contractor profit & 231.69
over heads
Grand Total 1886.64 /1osqm
Amount
Sl. No. Description Unit Quantity Rate (Rs.) C.Profit Municipal are
(Rs.)
32 Providing Plinth protection with a bed of 100mm thick
PCC(1:5:10) using 40mm size HB Granite metal and on top of
PCC, 20mm thick granolithic concrete flooring with CC(1:1:2)
prop.using 6mm to 12mm size graded hard granite machine
crushed metal laid monolithically already laid, in alternate
panels of size not exceeding 1.5 x 1.5 Mts. and providing
5mm thick glass strips between the pannels and finishing the
top surface to required smoothness and slopes including
Cost of PCC(1:5:10) 100 mm thick 1.00 cu.m. 3276.74 3276.74
grooves, thread lining as directed by the Engineer - in -
Cost of granolithic
charge flooring
including cost 10.00
and conveyance of all materialsSq.m
to site 1886.64 1886.64
Conveyance
including of 12mm metal
seigniorage 1.00 taxescu.m.
charges, sales & other on all 289.05 289.05
materials
Conveyance andofoperational
sand & incidental and labour
1.00 chargescu.m.like 234.87 234.87
mixing of cement concrete, laying, curing, lift charges etc., 5687.29
complete including cost of CC bed for finished item of work.
Add 14%
(APSS towards
No.701 contractor profit &
& 710) 796.22
over heads
Rate per 10 sq.m. Say 6483.52
Rate per 1 sq.m. Say 648.35
BLD- 77 Flooring with high polished granite 16 to 18 mm mm thick
CSTN-7- slabs other than black/premium colours set over base coat of
7 cement mortar (1:8), 20 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 mixed with pigment of matching shade to
full depth, including cost of all materials like cement, sand
water and tilesetc., complete, including seigniorage charges,
labour charges for dressing of tilesetc., complete for finished
item of work, but excluding the cost of conveyance of all
materials for platforms
Unit = 10 sqm
A. MATERIALS:
High polished granite 16 to 18 mm sqm 10.10 3215.73 32478.83
thick slab other than black
Cement for CM (1:8) for base coat kg. 36.00 5.90 212.40
Cement for slurry kg. 33.00 5.90 194.70
White cement for jointing & pointing kg. 6.00 30.00 180.00
Cement for jointing kg.
Sand for CM (1:8) cum 0.20 880.87 176.17
Seigniorage charges of sand cum 0.20 40.00
B. LABOUR
Mason 1st class day 3.00 385.00 1155.00
Mason 2nd class day 1.00 345.00 345.00
Mazdoor (unskiled) day 8.00 295.00 2360.00
Add water charges 1% 1.00% 367.50
Add: 20% extra on Labour Component 20% 3860.00 772.00

37889.26
Add 14% towards contractor profit & 14% 37889.26 5304.50
over heads
TOTAL Rate per 1Sqm for all floors 43193.75 /10
sqm
34 Supplying and fixing 15mm thick black kadapah Shahabad stone in single piece set over a base
coat of CM (1:5) 12 mm thick with grey cement slurry of honey like consistency spread at the rate of 3.3
kgs of cement per sqm including cost and conveyance of all materials like cement sand, water flooring
stones etc. to site cost of seigniorage charges, cost of base coat and all operational and labour charges
such as mixing mortar, dressing, fixing in position, lift charges,rounding the edges etc. complete for
finished item of work for Risers and Treads of stair cases (APSS No.701 & 707)

Risers of 0.15m height


Cost of polished Shahabad stone 0.15 sq.m. 1584.61 10 sq.m. 23.77
Cement Mortar (1:5) 0.0018 cu.m. 2683.11 1 cu.m. 4.83
Labour charges for Flooring 0.15 sq.m. 2115.90 10 sq.m. 31.74
Rounding edges 2.30 RM 80.00 1 RM 184.00
Rate per RM 244.34
Rate per Sq.m 1628.91

Rate for other Floors GF FF SF TF 4F


Rate as worked out above 1628.91 1628.91 1628.91 1628.91 1628.91
Amount
Sl. No. Description Unit Quantity Rate (Rs.) C.Profit Municipal are
(Rs.)
Lift Charges 0.00 0.00 0.00 0.00 0.00
Add 14% towards contractor profit & 228.05 228.05 228.05 228.05 228.05
over heads
1856.96 1856.96 1856.96 1856.96 1856.96
Treads of 0.3 m height
Cost of polished Shahabad stone 0.30 sq.m. 1584.61 10 sq.m. 47.54
CM(1:5) 0.0036 cu.m. 2683.11 1 cu.m. 9.66
Labour charges for flooring 0.30 sq.m. 2115.90 10 sq.m. 63.48
Rounding edges 2.60 RM 80.00 1 RM 208.00
Rate per RM Total 328.67
Rate per sq.m. 1095.58
Rate for other Floors GF FF SF TF 4F
Rate as worked out above 1095.58 1095.58 1095.58 1095.58 1095.58
Lift Charges 0.00 0.00 0.00 0.00 0.00
Add 14% towards contractor profit & 153.38 153.38 153.38 153.38 153.38
over heads
Rate per sq.m. 1248.96 1248.96 1248.96 1248.96 1248.96
BLD- 88 Providing skirting to internal walls to 15 cm height/risers of steps with
CSTN-7- ceramic tiles 7.30 mm thick length equal to flooring stones, set over base
18 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
Unit = 10 sqm
A. MATERIALS:
Ceramic tiles 7.30 mm thick sqm 10.00 465.00 4650.00
Sand for cm 1:3 base coat cum 0.12 880.87 105.70
Cement for cm 1:3 base coat kgs 57.60 5.90 339.84
Cement for slurry kgs 33.00 5.90 194.70
White cement for jointing & pointing kgs 6.00 30.00 180.00
Item.no.928
Seigniorage charges of sand cum 0.12 40.00
B. LABOUR
Mason 1st class day 0.77 385.00 296.45
Mazdoor (unskiled) day 0.80 295.00 236.00
Add: 20% extra on Labour Component 20% 532.45 106.49
6109.18
Add 14% towards contractor profit & 14% 6109.18 855.29
over heads
Grand Total 6964.47
1044.67
Rate for 1 RM 104.47
24 Flooring with vitrified tiles of 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.
Unit = 10 sqm
A. MATERIALS:
Vitrified tiles polished 1st quality, sqm 10.10 1263.00 12756.30
SI.No.89, BMT-C.52
Sand for cm 1:5 base coat cum 0.12 880.87 105.70
Cement for cm 1:5 base coat kgs 34.56 5.90 203.90
Cement for slurry kgs 33.00 5.90 194.70
White cement for jointing & pointing kgs 2.00 30.00 60.00
Seigniorage charges of sand cum 0.12 40.00
B. LABOUR
Mason Ist class day 0.96 385.00 369.60
Mason 2nd class day 2.24 345.00 772.80
Amount
Sl. No. Description Unit Quantity Rate (Rs.) C.Profit Municipal are
(Rs.)
Mazdoor (unskilled) day 3.30 295.00 973.50
Add water charges 1% 1% 154.37
Add: 20% extra on Labour Component 20% 2115.90 423.18
16014.05
Add 14% towards contractor profit & over heads 14% 16014.05 2241.97
18256.02

BLD- 24 Providing skirting to internal walls to 15 cm height/risers of steps with


CSTN-7- vitrified tiles length equal to flooring stones, set over base coat of CM
20 (1:5) 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
Unit = 10 sqm
A. MATERIALS:
Vitrified tiles polished 1st quality sqm 10.10 1263.00 12756.30
Sand for cm 1:5 base coat cum 0.12 880.87 105.70
Cement for cm 1:5 base coat kgs 34.56 5.90 203.90
Cement for slurry kgs 33.00 5.90 194.70
White cement for jointing & pointing kgs 2.00 30.00 60.00
Seigniorage charges of sand cum 0.12 40.00
B. LABOUR
Mason Ist class day 0.96 385.00 369.60
Mason 2nd class day 2.24 345.00 772.80
Mazdoor (unskilled) day 3.30 295.00 973.50
Add water charges 1% 1.00% 154.37
Add: 20% extra on Labour Component 20% 2115.90 423.18
16014.05
Add 14% towards contractor profit & over heads 14% 16014.05 2241.97
18256.02
Rate for other Floors GF FF SF TF
Rate as worked out above 16014.05 16014.05 16014.05 16014.05

Lift Charges 0.00 0.00 0.00 0.00


Add 14% towards contractor profit & 2241.97 2241.97 2241.97 2241.97
over heads
Rate per 10 sq.m. 18256.02 18256.02 18256.02 18256.02

2738.40
Rate for 1 RM 273.84

BLD- 19 Providing skirting to internal walls to 15 cm height/risers of steps with 15


CSTN-7- mm thick BLACK KADAPHA polished Shahabad stone length equal to
23 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 Shahabad 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:
25 mm thick polished Shahabad stone sqm 10.10 1922.73 1941.95
(White)
Sand for cm 1:3 base coat cum 0.12 880.87 105.70
Cement for cm 1:3 base coat kgs 57.60 5.90 339.84
Cement for slurry kgs 33.00 5.90 194.70
Seigniorage charges of sand cum 0.12 40.00
B. LABOUR
Mason Ist class day 0.96 385.00 369.60
Mason 2nd class 2.24 345.00 772.80
Mazdoor (unskiled) day 3.10 295.00 914.50
Add water charges 1% 1.00% 46.39
Amount
Sl. No. Description Unit Quantity Rate (Rs.) C.Profit Municipal are
(Rs.)
Add: 20% extra on Labour Component 20% 2056.90 411.38
5096.87
ADD 14% towards Contractor profit & over head cha 14% 5096.87 713.56
Grand Total 5810.43
Rate for other Floors GF FF SF TF
Rate as worked out above 5096.87 5096.87 5096.87 5096.87
Lift Charges 0.00 0.00 0.00 0.00
Add 14% towards contractor profit & 713.56 713.56 713.56 713.56
over heads
Rate per 10 sq.m. 5810.43 5810.43 5810.43 5810.43

871.56
Rate for 1 RM 87.16
14 27 Dadooing to walls with 1 st quality glazed tiles of make as approved by
Engineer -in-chief of size not less than 152x152 mm size set over 12 mm
thick CM (1:5) base coat and neat grey cement slurry of honey like
constituency spread at the rate of 3.3 kg of cement per sqm,jointed with
cement paste mixed with pigment of matching shade to match the side
of tiles including cost and conveyance of all materials and water to
work site and all operational incidental and labour charges such as
mixing mortar fixing in positation ,including lift charges curing including
cutting the brick masonry walls and redoing the same such that the top
surface of tiles is to be flushed with pasted surface etc.complete for
decorated coloured
finished item of workbackground
(APSS No.707 & 701 )/sqm 10.00 603.00 6030.00
glazed wall tiles, item.no.42
mason 1st class /each 0.96 385.00 369.60
mason 2nd class /each 2.24 345.00 772.80
man mazdoor & woman mazdoor /each 4.30 295.00 1268.50
Sand for cm 1:5 base coat /cum 0.12 880.87 105.70
` Seigniorage charges of sand cum 0.12 40.00
cost of Grey Cement /mt 33.00 5.90 194.70
cost of White Cement /kg 2.00 30.00 60.00
Add: 20% extra on Labour Component 20% 2410.90 482.18
9283.48
ADD 14% towards Contractor profit & over head cha 14% 9283.48 1299.69
Total per 10sqm 10583.17
Rate for other Floors GF FF SF TF
Rate as worked out above 9283.48 9283.48 9283.48 9283.48
Lift Charges
Add 14% towards contractor profit & 1299.69 1299.69 1299.69 1299.69
over heads
Rate per 10 sq.m. 10583.17 10583.17 10583.17 10583.17
1058.32 /10sqm

BLD- 25 Painting to new walls with 2 coats of ready mixed oil bound wahsable
CSTN- distemper of approved brand and shade over a base coat of appropriate
10-1 primer of approved brand, making 3 coats in all to give an even shade
after thourughly brushing the surface to remove all dirt and remains of
loose powdered materials, 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 internal walls
PRIMARY COAT:

Cost of water based Cement Primer Lts 0.50 144.00 72.00


item.no.370
Painter I st class Nos 0.08 440.00 35.20
Pianter Iind class Nos 0.19 345.00 65.55
Cost of washable Oil Bound Distemper Kg 1.70 87.00 147.90
item.no.390
1st class painter Nos 0.36 440.00 158.40
II class painter Nos 0.84 345.00 289.80
add 20% towards labour charges 0.20 548.95 109.79
Amount
Sl. No. Description Unit Quantity Rate (Rs.) C.Profit Municipal are
(Rs.)
878.64
Add 14% towards contractor profit & 14% 878.64 123.01
over heads
Total cost 1001.65 /10sqm

BLD- 20 Painting to new walls with 2 coats of water proof cement paint of
CSTN- apporved brand and shade over a base coat of approved cement primer
10-5 grade I making making 2 coats in all to give an even shade after
thourughly brushing the surface to remove all dirt and remains of loose
powdered materials, 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 912 for internal walls
Cost of water based Cement kg 1.00 144.00 144.00
Primer item.no.370
Ist class painter day 0.21 440.00 92.40
2nd class painter day 0.49 345.00 169.05
Cost of water proof cement Paint kg 3.50 50.00 175.00
of approved quality item.no.377
1st class painter day 0.15 440.00 66.00
2nd class painter day 0.35 345.00 120.75
Mazdoor (unskilled) day 1.50 295.00 442.50
Add: 20% extra on Labour Component 20% 890.70 178.14
Total cost 1387.84 /10sqm
Rate for other Floors GF FF SF TF
Rate as worked out above 1387.84 1387.84 1387.84 1387.84
Lift Charges 0.00 0.00 0.00 0.00
Add 14% towards contractor profit & 194.30 194.30 194.30 194.30
over heads
Rate per 10 sq.m. 1582.14 1582.14 1582.14 1582.14

BLD- 26 White washing two coats with whiting of approved quality to


CSTN-9- give an even shade after thoroughly brushing the surface to
5 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

Unit: 10 sqm
A. MATERIALS :
Whiting / White Cement cum / kg 2.00 30.00 60.00
Gum, conjee water, or prickly pear L.S
juice including necessary fire wood
B. LABOUR
Painter day 0.21 373.50 78.44
Mazdoor (unskilled) day 0.32 295.00 94.40
Sundries including brushes, ladders, 0.01 2.33
etc., 20% extra on Labour Component
Add: 20% 172.84 34.57
269.73
ADD 14% towards Contractor profit & over head cha 14% 269.73 37.76
Total cost for 10 sqm 307.49

BLD- 15 Painting with Synthetic Enamel paints


CSTN- - Two Coats over wood primer
10-12
A. MATERIALS :
Synthetic Enamel paint (at 20 sqm / L 1.200 230.00 276.00
litre as per British Paints (I) Ltd.
S.NO.371
Wood primer L 0.600 135.00 81.00
B. LABOUR
Painter day 1.900 373.50 709.65
Sundries including brushes, soap,
putty etc.,
Add 20% over basic rates on labour 709.65 0.00
component
Amount
Sl. No. Description Unit Quantity Rate (Rs.) C.Profit Municipal are
(Rs.)
Total cost for 10 sqm 1066.65
Add 14% towards contractor profit & 149.33
over heads
Grand Total 1215.98 /10sqm

BLD- 21 Painting with Synthetic Enamel paints - Two Coats - BE


CSTN- For New Iron Work
10-12
A. MATERIALS :
Synthetic Enamel paint (at 20 sqm / L 1.100 253.00 278.30
litre as per British Paints (I) Ltd.
S.NO.399
B. LABOUR
Painter day 1.100 373.50 410.85
Sundries including brushes, soap,
putty etc.,
Add: 20% extra on Labour Component 20% 410.85 82.17
771.32
ADD 14% towards Contractor profit & over head cha 14% 771.32 107.98
Total cost for 10 sqm 879.30

33 Supplying & fixing collapsible steel shutters with vertical, double channel
of 20 x10x2 mm of 100 mm centre ,Bracers with flat iron 40x40x6 mm
with 38 mm dia steel pulleys, the top, bottom and side vertical frames of
the collapsible gate with 65x65mmx8mm MS Angle and middle guide rail
at site height with 65mmx8mm MS flat for the pulleys to guide and fixed
with necessary hold fasts, bolts, nuts, rivets, locking arrangements,
stoppers, handles, all accessories all fixtures and painted with one coat
of approved steel primer etc., complete for finished item of work as per
special spn 1105
Rate as per SSR ( 158 ) 1.00 Sqm 2503.00 1.00 Sqm 2503.00
Add 14% towards contractor profit & 14% 2503.00 350.42
over heads
Rate per 1 SQM Say 2853.42

34 Supply & fixing of Rolling shutter made of 80 x 1.25 mm machine rolled


CRCA laths, interlocked together through their entire length and jointed
together at the ends by end-locks, mounted on specially designed pipe
shaft of 50mm dia nominal bore MS B class pipe with brackets, plates,
guide channels, stoppers, bottom locking plates and arrangements for
inside & outside locking with push-pull operations including cost of hood
cover and springs complete, painted with one coat of approved steel
primer, locks, ball bearings, all accessories etc complete for finished item
of work as per special spn: 1108
Rate as per SSR ( 157 ) 1.00 Sqm 2861.00 1.00 Sqm 2861.00
Add 14% towards contractor profit & 14% 2861.00 400.54
over heads
Rate per 1 SQM Say 3261.54

42 35 Painting to ceiling in two coats to ceilings, interior faces of walls and exterior faces of walls with approved
Belgium white including cost and conveyance of all materials to site including all taxes and all labour
charges etc. complete for finished item of work.
Belgium White 2 kgs 30.00 1 kgs 60.00

Painter First Class 0.05 Nos. 440.00 1 Each 22.00

Painter Second Class 0.11 Nos. 345.00 1 Each 37.95

Man Mazdoor 0.05 Nos. 295.00 1 Each 14.75

Woman mazdoor 0.27 Nos. 295.00 1 Each 79.65

Add: 20% extra on Labour Component 20% 154.35 30.87

245.22
Add 14% towards contractor profit & 14% 245.22 34.33
over heads
279.55
Rate per 10 sq.m. Say 279.60
Amount
Sl. No. Description Unit Quantity Rate (Rs.) C.Profit Municipal are
(Rs.)

43 Oil bound washable distemper acrylic based to interior faces of new walls with two coats of approved
make, shade and colour over a base coat of appropriate distemper primer (total 3 coats) including
cost and conveyance of materials like Oil bound washable distemper, primer etc., to site including cost of
brushes, scaffolding charges, lift charges and labour charges such as preparing the wall, applying primary
coat, curing for primary coat, applying distemper two coats etc., complete for finished item of work (APSS
No.911 &1201) in all floors APSS NO 910)
Distemper primer ( 332 ) 0.41 Ltrs 69.00 1 Ltrs 28.29

Painter First Class 0.081 Nos. 440.00 1 Each 35.64

Painter Second Class 0.189 Nos. 345.00 1 Each 65.21

Woman mazdoor 0.27 Nos. 295.00 1 Each 79.65

Cost of Oil Bound washable Distemper 1.00 Litre 87.00 1 Litre 87.00

1st class painter 0.36 Nos. 440.00 1 Each 158.40

2nd class painter 0.84 Nos. 345.00 1 Each 289.80

add 20% towards labour charges 20% 628.70 125.74


869.72

Add 14% towards contractor profit & 14% 869.72 121.76


over heads
Total 991.49

29 Providing water proof cement paint of approved make color and shade
to faces of walls in two coats over primary coat of white cement
(total 3 coats) including cost and conveyance of all materials, sales &
other taxes on cost of all materials , water to site, including cost of
brushes, scaffolding charges, lift charges etc. and all labour charges
curing etc., complete for finished item of work in all floors. (APSS No.
912)
White cement 1.00 Kgs 30.00 1 Kgs 30.00
Painter First Class 0.063 Nos. 440.00 1 Each 27.72
Painter Second Class 0.147 Nos. 345.00 1 Each 50.72
Woman mazdoor 0.49 Nos. 295.00 1 Each 144.55
Water proof cement paint 2.00 Kgs 50.00 1 Kgs 100.00
1st class painter 0.15 Nos. 440.00 1 Each 66.00
2nd class painter 0.35 Nos. 345.00 1 Each 120.75
Man mazdoor 0.50 Nos. 295.00 1 Each 147.50
Woman mazdoor 1.00 Nos. 295.00 1 Each 295.00
Add: 20% extra on Labour Component 20% 852.24 170.45
1152.68
Add 14.0% over head charges& 14% 1152.68 1 161.38
contractor profit
Rate per 10 sq.m. Say 1314.06

45 Painting with plastic emulsion Grade-I paint to exterior faces of new walls with three coats of approved
make shade and colour including self prime coat including cost and conveyance of materials like Plastic
Emulsion paint of Grade - I to site including cost of brushes, scaffolding charges, lift charges and labour
charges such as preparing the wall, applying three coats of Plastic Emulsion etc., complete for finished
item of work (APSS No.910, 911&1201) in all floors.
Plastic Emulsion Grade-I (392 ) 1.20 Litre 244.00 1 Litre 292.80

1st class painter 0.48 Nos. 440.00 1 Each 211.20

2nd class painter 1.12 Nos. 345.00 1 Each 386.40

Add: 20% extra on Labour Component 20% 597.60 119.52


1009.92

Add 14.0% over head charges& 14% 1009.92 141.39


contractor profit

1151.31
Amount
Sl. No. Description Unit Quantity Rate (Rs.) C.Profit Municipal are
(Rs.)
46 Supply & Application of Two Coats of Alltek Super Fine, One Coat of Alltek Water Based Cement Primer &
Two Coats of Alltek Flora (Plastic Emulsion Paint) including cost and conveyance of all materials to site ,
seigniorage charges, sales & other taxes on all materials and all operational, incidental and labour charges
etc., as
Rate complete
per SSR for finished item of work 1.00
S.No.350 sqm 99.00 1 sqm 99.00

Add 16.50% over head charges& 0.165 99.00 16.34


contractor profit including 4% VAT

115.34

Rate per 1 sq.m. Say 115.30

BLD- 29 Green Board Plastering with CM 2 coats, 20 mm .


CSTN-6- thick, base coat in CM (1:6), 16mm thick and top
9 coat in CM (1:2), 6mm thick with Dubara sponze
finishing.
Unit = 10 sqm
A. MATERIALS:
Base Coat in CM(1:6), 16 mm thick
Cement kg 43.00 5.90 253.70
Fine aggregate (Sand) cum 0.18 880.87 158.56
Top Coat in CM(1:2), 6 mm thick
Cement kg 14.50 5.90 85.55
Fine aggregate (Sand) cum 0.04 880.87 35.23
Seigniorage charges for F.A cum 0.22 0.00 0.00 40.00
B. LABOUR:
Mason 1st class day 0.63 385.00 242.55
Mason 2nd class day 1.47 345.00 507.15
Mazdoor (unskilled) day 3.90 295.00 1150.50 1900.20
Add 20% over labour charges 380.04
Grand Total 2433.24
Rate for other Floors GF FF SF TF 4F
Rate as worked out above 2433.24 2433.24 2433.24 2433.24 2433.24
Hire charges for Acess Scaffolding 0.00 38.80 55.60 72.40 89.10
Add 14% towards contractor profit & 340.65 0.00 0.00 0.00 0.00
over heads
2773.90 2472.04 2488.84 2505.64 2522.34

22 Painting to new wood work and flush shutters with lappam finish , over a
primary coat and painting two coats of synthetic enamel paint 1st grade
of approved brand and shade including cost and conveyance of all
materials to site cost of primer coat and all labour charges etc. complete
including applying sand paper on lappam coats for neat finish including
sales & other taxes on cost of all materials etc. complete (APSS No.1200,
1207 & 1211) in all floors.
Add cost of Lappam finish 1 Kg 135.00 1 Kg 135.00
Primer Coat
Cost of Wood Primer 0.60 Ltr 135.00 1 Ltr 81.00
1st Class Painter 0.21 Nos. 440.00 1 Each 92.40
2nd Class Painter 0.49 Nos. 345.00 1 Each 169.05
2 coats of painting
Cost of Synthetic Enamel Paint 1.20 Ltr 230.00 1 Ltr 276.00
1st Class Painter 0.36 Nos. 440.00 1 Each 158.40
2nd Class Painter 0.84 Nos. 345.00 1 Each 289.80
Add: 20% extra on Labour Component 20% 709.65 141.93
1343.58
Add 14% over head charges& 14% 1343.58 1 188.10
contractor profit
Rater per 10 sq.m. for all floors Say 1531.68

48 Supply & applying Melamine Polish Glossy/ Matt finish to the wood works duly cleaning the surface
and applying emery paper, Sand the wood with 180 No., emery paper and then with 320 No., emery
paper, clean & wipe off loose dust, applying suitable knifing paste filler / wood filler by putty knife / muslin
pad, air dry for 2 - 3 hrs, sand with 180 and 320 No., emery paper, apply two component wood sealer, air
dry for 24 hrs, Sand with 320 No emery paper, applying one coat of approved spraying thinner (for
spraying)/ applying one coat of approved brushing thinner or general purpose thinner (for brushing) and
apply (either with spray or brush) two coats of approved brand melamine including cost & labour charges,
emery papers, cost of thinner & melamine polish of approved brands such as Jenson & Nicholson, Asian
Paints, Berger Paints or equivalent etc., complete for finished item of work
Amount
Sl. No. Description Unit Quantity Rate (Rs.) C.Profit Municipal are
(Rs.)
Rate as per SSR S.No.316 1.00 sqm 335.00 1 sqm 335.00

Add 16.50% over head charges& 0.165 335.00 55.28


contractor profit including 4% VAT

390.28

Rate per 1 sqm Say 390.30

30 Polishing two coats to teak wood doors using French spirit polish of approved brand for new wood work to
teak wood frame and shutters including sand papering to smooth surfaces etc. including cost and
conveyance of all materials to site, all labour charges etc., complete for finished item of work for all floors.

cost of French spirit polish - 383 1.20 Ltrs 177.00 1 Ltrs 212.40

1st Class Painter 0.33 Nos. 440.00 1 Each 145.20

2nd Class Painter 0.77 Nos. 345.00 1 Each 265.65

Man mazdoor 1.10 Nos. 295.00 1 Each 324.50

Add: 20% extra on Labour Component 20% 735.35 147.07

1094.82

Add 14% over head charges& 14% 1094.82 153.27


contractor profit

Rate per 10 Sqm 1248.09

36 Painting two coats with synthetic enamel paint first grade to new
iron work including cost and conveyance of all materials to site, sales &
other taxes, incidental, operational and all labour charges etc., complete
for finished item of work. (SS No. 1201, 1212 & 1207).

Cost of Synthetic Enamel Paint 1.10 Ltr 230.00 1 Ltr 253.00


1st Class Painter 0.33 Nos. 440.00 1 Each 145.20
2nd Class Painter 0.77 Nos. 345.00 1 Each 265.65
Add: 20% extra on Labour Component 20% 410.85 82.17
746.02
Add 14% over head charges& 14% 746.02 1 104.44
contractor profit
Rater per 10 sq.m. for all floors Say 850.46
37 Supplying and fixing of MS Grill using 25mm x 6mm MS flat alround and
10mm MS square bars horizontally at 125mm centre to centre and
vertically at 30cm centre to centre including fixing with 4 Nos of MS Z
holdfasts (2 on each side) duly making cutting brick masonry, fixing and
making to original surface neatly and painting grill with one coat of red
oxide primer including cost all taxes and conveyance of all materials
including cutting, bending, welding including all operational charges and
all labour charges etc., complete for finished item of work.
For1.20mx1.35m size
Quantity Anailysis
Cost of 25mm x 6mm MS flat alround 2 ( 0.90+ 1.20 ) 4.20 Rmt
4.20 Rmt @ 1.20 kg/Rmt 5.04 Kgs

Cost of 10mm M.S square bars @0.78 kg /Rmt


Vertical bars 5.00 6 x 1.20 7.20 Rmt
Horizontal bars 13.60 13 x 0.90 11.70 Rmt
18.90 Rmt 14.74 Kgs
19.78
Add 14% over head charges& contractor profit
19.78 Kgs

Cost Analysis

Cost of 10mm MS squre bars 18.90 Kgs #REF! 1000 Kg #REF!

Cost of 25X 6mm MS Flat 5.04 Kgs #REF! 1000 Kg #REF!


Amount
Sl. No. Description Unit Quantity Rate (Rs.) C.Profit Municipal are
(Rs.)
Labour charges 33.28 Kgs 12.00 1 Kg 399.38
#REF!
Add 16.50% over head charges& 0.165 #REF! #REF!
contractor profit including 4% VAT

Rate per 3.06 Sqm #REF!


#REF!
Rate per 1 Sqm Say #REF!

31 Reinforced cement mortar facia 5cm thick in CM (1:3) for drop walls, fins & stair case
railing, with rabbit wire mesh & nominal reinforcement with dubara sponge finishing
including cost and conveyance of all materials to site, seignorage charges on all materials,
cost and conveyance of cement, wire mesh, centering, scaffolding and form work, lift
charges etc., complete for finished item of work but excluding cost of steel & its fabrication
charges as directed by Engineer-in-Chief for finished item of work (APSS No. 403)

0.50 cum Cost of Mortar CM(1:3) 3815.91 1 cum 1907.96


10.00 sqm Cost of Rabbit Wire mesh 16.00 1 sqm 160.00
10.00 sqm Scaffolding, Centering Charges 102.00 1 sqm 1020.00
10.00 sqm Labour Charges RCM Parda Wall 180.00 1 sqm 1800.00
Add: 20% extra on Labour Component 20% 1800.00 360.00
###
Add 14% Overheads, Contractors profit 14% 5247.96 734.71
Total per 10 Sqm ###

31 Supply and fixing of best Country wood Window frame with shutter fully panneled 0f size 4'-
0 " x 4'-6" with required fixures including c/c of all materials and labour charges etc.,
complete.
W: size of Window :- 4' 0 "'x4'.6" = 18 sq.ft Or 1.67 sq.m.
Frame
Verticals 4 Nos 4'-6" 0'-3" 0'-4" 1.350
Horizontals 2 Nos 4'-0" 0'-3" 0'-4" 0.600
1.950
Shutters
styles 4 Nos 4'-2" 0'-3.5" 0'-1.5" 0.607
Top and Bottom rails 4 Nos 1'-9" 0'-3.5" 0'-1.5" 0.255
Lock rails 2 Nos 1'-9" 0'-4" 0'-1.5" 0.146
Pannels 4 Nos 1'-1" 1'-9" 0'-1" 0.632
1.640
cost of country wood for frame 1.950 cft @ 550.00 cft 1072.50
cost of country wood for shutters 1.640 cft @ 600.00 cft 983.82
labour charges 1.67 sqm @ 601.00 sqm 1003.67
cost of Aluminium hings 4" size item n 6 Nos @ 106.00 sqm 636.00
cost of Aluminium tower bolts 6" size 1 Nos @ 92.00 each 92.00
cost hold fast 4 nos @ 20.00 each 80.00
Cost of steel (11x1.20x 1.578) 20.83 kg @ 46.50 kg 968.58
Add: 20% extra on Labour Component 20% 1003.67 200.73
5037.30
Add 14% over head charges& contractor profit 14% 5037.30 705.22
Rate per Each. 5742.52

32 Supply and fixing of best Country wood Door frame with shutter fully panneled 0f size 3'-6"
x7'-0" with required fixures including c/c of all materials and labour charges etc., complete.
D: size of Door :- 3'-6"x7'-0" = 25.20 sq.ft Or 2.34 sq
Frame
Verticals 2 Nos 7'-0" 0'-3" 0'-4" 1.050
Horizontals 2 Nos 4'-0" 0'-3" 0'-4" 0.525
1.575
Shutters
Amount
Sl. No. Description Unit Quantity Rate (Rs.) C.Profit Municipal are
(Rs.)
styles 4 Nos 6'-7" 0'-3" 0'-4" 2.194
Top rails 2 Nos 1'-8" 0'-3" 0'-4" 0.250
Lock rails 2 Nos 1'-10" 0'-3" 0'-4" 0.285
Bottom rails 2 Nos 1'-8" 0'-3" 0'-4" 0.250
Pannels at top 2 Nos 2'-9" 1'-2.25" 0'-1" 0.544
Pannels at bottom 2 Nos 2'-9" 1'-2.25" 0'-1" 0.544
4.067
cost of country wood for frame 1.58 cft @ 550.00 cft 866.25
cost of country wood for shutters 4.067 cft @ 600.00 cft 2440.26
labour charges 2.34 sqm @ 473.00 sqm 1106.82
cost of Aluminium hings 4" size item n 6 Nos @ 106.00 sqm 636.00
cost Alluminium aldrop 12"size Item N 1 Nos @ 341.00 each 341.00
cost of Aluminium tower bolts 6" size 2 Nos @ 92.00 each 184.00
cost latch 12" size item no 213 1 Nos @ 66.00 each 66.00
cost hold fast 6 Nos @ 20.00 each 120.00
Add: 20% extra on Labour Component 20% 1106.82 221.36
5981.69
Add 14% over head charges& contractor profit 14% 5981.69 837.44
Rate per Each 6819.13

33 Supply and fixing of best Country wood Door frame with shutter fully panneled 0f size 3'-0"
x7'-0" with required fixures including c/c of all materials and labour charges etc., complete.
D: size of Door :- 3'-0"x7'-0" = 21.00 sq.ft Or 1.95 sq
Frame
Verticals 2 Nos 7'-0" 0'-3" 0'-4" 1.050
Horizontals 2 Nos 3'-0" 0'-3" 0'-4" 0.450
1.500
Shutters
styles 4 Nos 6'-7" 0'-3" 0'-4" 2.19
Top rails 2 Nos 1'-6" 0'-3" 0'-4" 0.25
Lock rails 2 Nos 1'-8" 0'-3" 0'-4" 0.28
Bottom rails 2 Nos 1'-6" 0'-3" 0'-4" 0.25
Pannels at top 2 Nos 2'-9" 1'-2.25" 0'-1" 0.54
Pannels at bottom 2 Nos 2'-9" 1'-2.25" 0'-1" 0.54
4.067
cost of country wood for frame 1.50 Cft @ 550.00 cft 825
cost of country wood for shutters 4.067 Cft @ 600.00 cft 2440.26
labour charges 1.95 Sqm @ 473.00 sqm 922.35
cost of Aluminium hings 4" size item n 6 Nos @ 106.00 sqm 636.00
cost Alluminium aldrop 12"size Item N 1 Nos @ 341.00 each 341.00
cost of Aluminium tower bolts 6" size 2 Nos @ 92.00 each 184.00
cost latch 12" size item no 213 1 Nos @ 66.00 each 66.00
cost hold fast 6 Nos @ 20.00 each 120.00
Add: 20% extra on Labour Component 20% 922.35 184.47
5719.08
Add 14% over head charges& contractor profit 14% 5719.08 800.67
6519.75
Rate per 1 Sqm. 3343.46

34 Supply and fixing of best country wood dooor frame with shutter fully panelled of size 2'-
6"x7'-0" with required fixtures ncluding cost and conveyance of all materials and labour
charges etc., complete.,
size of door 2'-6"x7'-0"=18.20 sft or 1.69 sqm
Frame
Posts 2 7'-0" 0'-3" 0'-4" 1.050
Horizontals 2 2'-6" 0'-3" 0'-4" 0.375
1.425
Shutters
Amount
Sl. No. Description Unit Quantity Rate (Rs.) C.Profit Municipal are
(Rs.)
Styles 2 6'-7" 0'-3" 0'-1.5" 0.411
Rails 6 2'-1" 0'-3" 0'-1.5" 0.390
Pannels 5 1'-8" 1'-1" 0'-1" 0.748
1.549
cost of C.T.wood for frame 1.425 Cft 550.00 cft 783.75
cost of C.T.wood forshutter 1.549 Cft 600.00 cft 929.40
labour charges 1.690 Sqm 473.00 sqm 799.37
cost of Aluminium hings 4" size item n 3 Nos 106.00 each 318.00
cost of Alluminium aldrop 8" size 1 Nos 264.00 each 264.00
cost of Aluminium tower bolts 6" size 1 Nos 92.00 each 92.00
cost holdfast 6 Nos 20.00 each 120.00
Add: 20% extra on Labour Component 20% 799.37 159.87
###
Add 14% over head charges& contractor profit 14% 3466.39 485.30
Rate per Each ###

35 Supply and fixing of best country wood dooor frame with shutter fully panelled of size 2'-
6"x7'-0" with required fixtures ncluding cost and conveyance of all materials and labour
charges etc., complete.,
size of door 2'-6"x6'-6"=17.16 sft or 1.593 sqm
Frame
Posts 2 6'-6" 0'-3" 0'-4" 0.975
Horizontals 2 2'-6" 0'-3" 0'-4" 0.375
1.350
Shutters
Styles 2 6'-7" 0'-3" 0'-1.5" 0.411
Rails 6 2'-1" 0'-3" 0'-1.5" 0.390
Pannels 5 1'-8" 1'-1" 0'-1" 0.748
1.549
1.350 Cft cost of C.T.wood for frame @ 550.00 cft 742.50
1.549 Cft cost of C.T.wood forshutter @ 600.00 cft 929.40
1.593 Sqm labour charges @ 473.00 sqm 753.49
3 Nos cost of Aluminium hings 4" size item n.185 @ 106.00 each 318.00
1 Nos cost of Alluminium aldrop 8" size @ 264.00 each 264.00
1 Nos cost of Aluminium tower bolts 6" size Item No:169 @ 92.00 each 92.00
6 Nos cost holdfast @ 20.00 each 120.00
Add: 20% extra on Labour Component 20% 753.49 150.70
###
Add 14% over head charges& contractor profit 14% 3370.09 471.81
Rate per each ###
38 1.4.2 Supply and Fixing of 25mm dia 2mm thick PVC pipe (ISI MARK)
(b) concealed in Roof Slabs with all required accessories including
masonary work and labour charges etc., complete.

Taking Output = 100 M


a) Material
25mm dia 2.2mm thick PVC 100 M 1 3180.00 3180.00
pipe.,S.No 55
25mm dia 1,2,3 & 4 way deep Each 12 19.00 228.00
Junction Box., S.no 85
25mm PVC bends., S.No 95 Each 12 6.00 72.00
b) Labour charges :
Skilled Electrician day 2 440.00 880.00
Semi skilled Electrician day 2 345.00 690.00
Helpers day 2 345.00 690.00
Sundries 0.00
Add: 20% extra on Labour Component 20% 2260.00 452.00
6192.00
Add 14% over head charges& contractor profit 14% 6192.00 866.88
Amount
Sl. No. Description Unit Quantity Rate (Rs.) C.Profit Municipal are
(Rs.)
C) Cost for 100 RM 7058.88 0.00
Rate per Metre = C/100 70.59 70.59

39 2.1.2 Wiring with 2 runs of 14/0.3mm (1.0 Sq.mm) P.V.C. insulated F.R flexible copper
cable (ISI MARK) in existing pipe with 6A switch, Ceiling rose and 3mm thick
hylam sheet covering to switch control box including all labour charges etc.,
complete for light, bell, fan and exhaust fan points in Residential Buildings.

Taking Output = 7 Points


a) Material
14/0.3mm PVC FR flexible copper wire 100 M 1 210.00 210.00
6A Switch @16/each each 1 18.00 18.00
6A Switch @16/each each 1 19.00 19.00
25 x 20 cms (10" x8") Hylam sheet 3mm sq.in 1 48.00 48.00
thick s.n0.124
b) Labour charges :
Skilled Electrician day 0.7 440.00 308.00
Semi skilled Electrician day 1.4 345.00 483.00
Helpers day 0.7 345.00 241.50
Add: 20% extra on Labour Component 1032.50
1327.50
Add 14% over head charges& contractor profit
C) Cost for 7 Points 1327.50
Rate per Points = C/7 190.00 1 point

40 2.1.4 Supply and fixing of 6A 3 pin wall plug socket with 6A switch control on a
common switch board with earth continuity including wire leads, earth
connections along with all labour charges etc., complete.

Taking Output = each


a) Material
6A 3 pin / 2 pin Socket., S.No 183 each 1 27.00 27.00
6A switch., S.No 180 each 1 18.00 18.00
b) Labour charges :
Skilled Electrician day 0.067 440.00 29.48
Helpers day 0.067 345.00 23.12
Add: 20% extra on Labour Component 52.60
97.60
Add 14% over head charges& contractor profit
97.60 each

41 2.1.6 Supply and Fixing of 16A 3pin and 6A 3pin plug socket with indicator lamp and
16A fuse unit and 16A switch control (5 in 1) duly recessed in wall with wooden
deep box of 6" x8" x2 1/2" size covered with hylam sheet including earth
connections and all labour charges etc., complete.

Taking Output = each


a) Material
20 x 15 cms (8" x6") Wooden deep box each 1 30.00 30.00
i.no.115
21.6 x 16.6 cms (8.5 x 6.5") 3mm thick each 1 24.00 24.00
hylam sheet i.no.123
16A 3 pin / 6A 3pin plug socket (5 in 1) each 1 146.00 146.00
i.no.189 including switch rate
b) Labour charges : 0.00
Skilled Electrician day 0.1 440.00 44.00
Semi Skilled Electrician day 0.1 345.00 34.50
Helpers day 0.1 345.00 34.50
Add: 20% extra on Labour Component 113.00
313.00
Add 14% over head charges& contractor profit
Rate per each 313.00 each
Amount
Sl. No. Description Unit Quantity Rate (Rs.) C.Profit Municipal are
(Rs.)
42 2.1.7 Supply and fixing of batten holder / slanting holder in lieu of ceiling rose of light
point complete with all connections and all labour charges with 40W bulb (for
new installation).

Taking Output = each


a) Material
PVC batten holder s.no.755 each 1 50.00 50.00
40W bulb s.no.767 each 1 12.00 12.00
b) Labour charges :
Skilled Electrician day 0.05 440.00 22.00
Helpers day 0.05 345.00 17.25
Add: 20% extra on Labour Component 39.25
101.25
Add 14% over head charges& contractor profit
Rate per each 101.25 each

43 3.1.4 Supply and run of 2 of 36/0.3mm (2.5 Sq.mm)Finolex F.R P.V.C. insulated
flexible copper cable in existing pipe for mains inlcuding all labour
charges etc., complete.
Taking Output = 100 M
a) Material
36/0.3mm (2.5 sqmm) FR PVC copper 100 M 2 2172.00 4344.00
wire., S.no 147
b) Labour charges :
Skilled Electrician day 0.67 440.00 294.80
Semi Skilled Electrician day 2 345.00 690.00
Helpers day 0.67 345.00 231.15
Add: 20% extra on Labour Component 1215.95
5559.95
Add 14% over head charges& contractor profit
C) Cost for 100 RM 5559.95
Rate per Metre = C/100 1Rmt 55.60

44 4.4.1 Supply and fixing SPN Distribution board with IP-20 protection suitable for
single phase Earth Leakage Circute Braker (ELCB) / Residual Current
Circute Braker (RCCB) / Double Pole (DP) Isolator as incomer and 10kA SP
MCBs as out going including internal connections and labour charges for
surface / flush mounting etc., complete.

A 40A DP Isolator / RCCB / ELCB - 1


No for incomer, 6-32A SP MCBs -
4Nos for outgoing.
Taking Output = each
a) Material
SPN 4way D.B with IP-20 Protection each 1 663.00 663.00
suitable for single phase ECCB / RCCB/
DP Isolator.S.no 454
40A D.P.Isolator / ECCB / RCCB., S.no each 1 306.00 306.00
412
10 kA - 6-32A range SP MCBs., S.No each 4 184.00 736.00
378Labour charges :
b)
Skilled Electrician day 0.5 440.00 220.00
Semi Skilled Electrician day 0.5 345.00 172.50
Helpers day 1 345.00 345.00
Add: 20% extra on Labour Component 737.50
2442.50
Add 14% over head charges& contractor profit
2442.50

45 6.1.1 Supply and Run of 2 of 2.5 Sq.mm WPSC (Whether Proof Single Core)
Aluminium cable along with No.10 SWG G.I bearer wire through PVC
cleats with all accessories including labour charges etc., complete for
service mains.
a) Material
Amount
Sl. No. Description Unit Quantity Rate (Rs.) C.Profit Municipal are
(Rs.)
2.5 Sq.mm WPSC Aluminium cable., 100 M 2 650.00 1300.00
S.No 166
No.10 SWG G.I wire. (0.026 Kg / Mtr) kg 6.7 55.00 368.50
Length 100 RM., S.No 1283
PVC Cleats., S.No 1256 100 Nos 1 300.00 300.00
b) labour charges
Skilled Electrician day 1 440.00 440.00
Semi skilled day 1 345.00 345.00
Helper day 1 345.00 345.00
Add: 20% extra on Labour Component 1130.00
3098.50
Add 14% over head charges& contractor profit
C) Cost for 100 M 3098.50
Rate per mtr c/100 1Rmt 30.99
46 9.7.2 Supply of 1200 mm (48") sweep 230V, A.C 50 Hz.Ceiling fan
(ISI Mark) with 3 Blades and double ball bearings with all
standard accessories.
a) Material
1200 mm (48") Ceiling Fan ., S.No each 1 1400.00 1400.00
1009
Transportation Charges on Unit Cost 1% 14.00
Cost of regulator s.no.224 180.00 180.00
1594.00
Add 14% over head charges& contractor profit
1594.00 each
47 8.2.4 Supply and Transportation of 1x40W patty type tube light
luminaire with copper choke, starter etc., including 1No 40W
tube etc., complete.
a) Material
1x40 patty type T.L. fitting., S.No 686 each 1 350.00 350.00
40W FTL., S.No 782 each 1 45.00 45.00
395.00
Add 14% over head charges& contractor profit
395.00
48 Providing and Fixing 23" (582mm) Long Orrissa pan of Parry Neycer/H.S.W.
make P & S Trap
S/F of 582.40 mm long Indian pattern white glazed WC and Trap WC
1 Nos 915.00
Add 14% over head charges& contractor
profit 915.00 1 each

49 S & F White Glazed Flat back urinals with Screws etc., including cost and
conveyance of all materials labour charges etc., complete in all floors
1 Nos 600.00
Add 14% over head charges& contractor
profit 600.00 1 each

50 Supplying & Laying jaointing and testing of 101.6 mm SWg 1st Class
pipe with air tight cement joints in CM (1,5:1) prop. Including
excavation of trenches and socket pits in ary soil (expet rock
requiring blasting) upto 3'0" (914.40 mm) depth and refilling with
excavated soils, watering, tamping including cost and conveyance of
all materials to site, labour charges etc., complete
1 Rmt 177.00
Add 14% over head charges& contractor
profit 177.00 1 Rmt

First Floor
10.00 m2 Cost of 5247.96 10 m2 5247.96
10.00 m2 Ground
Lift Charges 11.00 10 m2 11.00
Floor
for ###
Plastering
Add 16.5% Overheads,
Contractors
Sundries profit 0.04
Amount
Sl. No. Description Unit Quantity Rate (Rs.) C.Profit Municipal are
(Rs.)
Total per ###
10 Sqm
Second Floor
10.00 m2 Cost of 5247.96 10 m2 5247.96
10.00 m2 Ground
Lift Charges 19.00 10 m2 19.00
Floor
for ###
Plastering
Add 16.5% Overheads,
Contractors
Sundries profit 0.04
Total per ###
10 Sqm
BLD- 55 Flooring with Gravel 150 mm thick including cost of all
CSTN- materials, labour, watering etc., complete
7-25
Unit = 10 sqm
A. MATERIALS:
Gravel (including 2% wastage) cum 1.53 1584.61 2424.45
B. LABOUR
Man mazdoor day 1.10 196.00 215.60
Woman mazdoor day 0.50 196.00 98.00
Add: 20% extra on Labour Component 313.60
2738.05
Add 14% over head charges& contractor profit
Rate per 10 Sqm. 2738.05
36 Filling with useful available excavated earth (excluding rock) in
trenches, sides of foundations and basements with initial lead in
layers not exceeding 15 cm thick consolidating each deposited layer
by watering and ramming including all operational, incidental and
labour charges such as cutting stones to required size and shape,
mixing of cement mortar, constructing masonry, curing etc.,
complete for finished item of work.
1 Cum. 14.00
Add 14% over head charges& contractor 1.96
profit 15.96 1 Cum.

Assistant Executive Engineer Dy., Executive Engineer


MPP:: Thungathurthy PRI SD Thungathurthy
Assistant Executive Engineer Dy., Executive Engineer
MPP:: Thungathurthy PRI SD Thungathurthy