Name of the Work:

Grant MPLADS
Estimate Cost Rs. 5.00 Lakhs
Administrative Sanction
Division
Sub-Division
Section Palacole.
District Collector,W.G proceedings
No:183/DySO/KBR/MPLADS/2011 Dt.13-05-
2013.
Executive Engineer,Public Health
Division,Eluru.
ESTIMATE
MPLADS 2013-14.Sri.K.Bapiraju,Hon'ble
M.P(L.S),Narsapuram.Construction of
community hall at 18th ward near Press
Club in Palacole Town & (M).
Deputy Executive Engineer,Public Health
Sub- Division,Bhimavarm.
GOVERNMENT OF ANDHRA PRADESH
PUBLIC HEALTH ENGINEERING DEPARTMENT
WEST GODAVARI DISTRICT
Grant: MPLADS 2013-14
1
Casting of R.C.C columns in second floor with M20 Concrete.
2
Casting of R.C.C lintels and sunshade at second floor level with M20 Concrete.
3
Casting of R.C.C roof beams (Cross and through) in second floor with M20 Concrete.
4
Casting of R.C.C roof Slab of 125 mm thickness in second floor with M20 Concrete.
5
Providing H.Y.S.D reinforcement of Fe-415 for columns,beams,slab.
6
Providing flooring with ceramic tiles at second floor level.
7
8
Provision for unforeseen items.
9
Provision for labour cess @ 1%
10
Provision for VAT Charges at 5.00%
Asst. Exe. Engineer, Dy. Exe. Engineer,
P.H.Section, PH Sub division,
Bhimavarm.
The Estimate is prepared for Construction of Community hall in second floor in Press club
building with the following items
Name of the work: Construction of community hall at 18th ward near Press Club in Palacole
Town & (M).
SPECIFICATION REPORT
The Estimate is prepared as per Standard Schedule of Rates 2013-14 and also carried
out as per Standard Specifications.
Provision for welding of overlap rods for reinforcement
Palacole.
Executive Engineer
P.H.division,
Eluru.
Estimate Amount: Rs. 5.00 Lakhs
S
.
N
o
Description of Work No L B D Qty Rate per Amount
1
a
Columns in second floor level. 1x10 0.300 0.450 3.400
4.59 10,145.42
one
Cum
46567.00
b Lintels in second floor level over
doors
1x4 1.500 0.230 0.200
0.28
1x1 2.350 0.230 0.200
0.11
Lintels in second floor level over
windows.
1x5 1.500 0.230 0.200
0.34
Total=
0.73 6845.65
one
Cum
4997.00
e
Side
1x9 1.5 13.50
Front side
1x1 2.05 2.05
.15.55
702.00
one
Rm
10916.00
DETAILED CUM ABSTRACT ESTIMATE
R.C.C Sunshade 0.60 m width,0.10 m thick at fixed end and
0.050 m at free end with 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 and as directed by the engineer in charge of the
work.
Total=
MPLADS 2013-14 Sri.K.Bapiraju,Hon'ble M.P(L.S),Narsapuram.
Construction of community hall at 18th ward near Press Club in Palacole Town & (M)
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 and as
directed by the engineer in charge of the work.
2
750.00 66.99
one
Kg.
50243.00
3
In Second Floor level 1x1 13.15 6.00 78.90 903.43
one
sqm 71,281
4
Provision for Welding of overlap
rods for column reinforcement
L.S 10,000
5 4,592
6
22,961
7
3,233.00
500000.00
Flooring with ceramic tiles, 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.
Provision for unforeseen items
Add VAT @ 5%
Provision for labour cess @ 1%
Roofing with 6mm thick corrugated asbestos cement sheets,
fixing with G.I J bolts & nuts 8mm dia G.I plain washers
complete including seigniorage charges etc., complete for
finished item of work, but excluding the cost of purlins, rafters
, trusses & cost of conveyance of all materials upto 60
degree pitch.
Asst. Executive Engineer (PH)
Palacole
Deputy Executive Engineer
PH Sub Division, Bhimavaram
Executive Engineer
PH Division, Eluru
GRAND TOTAL=
Providing high Yield strength Deformed (HYSD)/Thermo
Mechanically treated(TMT)/Mild Steel(MS) steel bars(Fe
415/Fe 500 grade as per IS 1786-1979 of different diameters
for RCC works,including labour charges for
straightening,cutting,bending to required sizes and
shapes,placing in position with cover blocks of approved
materials and size and tying and lap-splicing with binding wire
of 18 SWG,forming grills for reinforcement work as per
approved design and drawings,including cost and
conveyance of binding wire ,cover blocks and all incidental
,operational,labour charges such as cutting,bending,placing
in position,tying including sales and other taxes on all
materials etc.,complete for finished item of work in all
floor.(APSS No.126) and as directed by the engineer in
charge of the work.
BLD-CSTN-
2-14
1 V.R.C.C M20 Design Mix.
COLUMNS, LINTELS, WATER TANKS, RCC
WALLS IN BUILDINGS
ANY GRADE OF MIX
20mm HBG graded metal cum 0.90 2078.25 1870.43
Sand cum 0.45 818.93 368.52
Cement. Kg 350.00 5.60 1960.00
Labour.
1st Class Mason day 0.167 385.00 64.30
2nd Class Mason day 0.167 345.00 57.62
Mazdoor (Both Men & Women) day 5.600 295.00 1652.00
20% on labour charges.1773.91) 354.78
Concrete mixer 600 / 400 ( diesel) h 1.333 453.00 603.85
Water (including for curing) kl 1.200 103.00 123.60
Total= 7055.08
14% as contractor's profit 987.71
BASIC COST per 1 cum 8042.80
2 Columns.
8042.80
centering
charges(Material+labour)=205+1171)
1376.00
20% on labour charges.(1171.00) 234.20
Add another 20% on labour for lifting
charges for second floor level
234.20
Total= 1844.40
14% as contractor's profit 258.22
BASIC COST per 1 cum 10145.42
3
steel. MT 1.05 46500.00 48825.00
Binding wire Kg 6.00 70.00 420.00
Black Smith day 10.00 385.00 3850.00
Mazdoor day 10.00 295.00 2950.00
20% on labour charges.
1360.00
Add another 20% on labour for lifting
charges for second floor level 1360.00
Total=
58765.00
14% as contractor's profit
8227.10
BASIC COST per 1 M.Tonne
66992.10
Basic Cost per 1 Kg. 66.99
BLD-
CSTN-7-6
4
Data For Estimate of Contsruction of community hall at 18th ward near Press Club in Palacole Town &
(M)..As per S.S.R 2013-14 28-07-2014)
Supply and placing of the Design Mix Concrete corresponding to IS 456 using WEIGH BATCHER / MIXER with
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 weigh batching, machine mixing, laying concrete, curing etc.,complete but excluding cost of
steel and its fabrication charges for finished item of work (APSS No. 402)with minimum cement content as per IS
code from standard suppliers approved by the department including pumping, centering, shuttering, laying
concrete, vibrating, curing etc. complete but excluding cost of steel and its fabrication charges for finished item of
work.
DESIGN MIX CONCRETE (WEIGH BATCH at SITE)
Supply,fitting and placing HYSD bars reinforcement in foundations complete as per drawings and technical
specifications for bars below 36mm dia incl. overlaps and wastage, where they are not welded. steel.
Flooring with ceramic tiles, 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:
Ceramic tiles (BMT-C.01)-Ceramic floor tiles
of not less than 7.3mm thick 1st quality in all
shades and designs
sqm 10.10 447.00 4514.70
Cement for CM (1:8) for base coat kg. 21.60 5.60 120.96
Cement for slurry kg. 33.00 4.00 132.00
White cement (BMS-W.68) kg. 2.00 27.00 54.00
Sand for CM (1:8) cum 0.12 962.93 115.55
Seigniorage charges of sand cum 0.12
B. LABOUR
Mason 1
st
class
day 0.96 462.00 443.52
Mason 2
nd
class
day 2.24 414.00 927.36
Mazdoor (unskiled) day 3.30 354.00 1168.20
Add water charges 1% 1.00% 25.39
Add another 20% on labour for lifting charges
for second floor level
423.18
Grand Total 7924.86
Add 14% for contractor profit &
Overheads 1109.48
Grand Total
9034.34
For one Sqm 903.43
BLD-
CSTN-8-4
5
Unit = 216.14 sqm
A. MATERIALS:
6 mm thick corrugated AC sheets T /sqm 0.15
8 mm dia G.I J bolts & nuts nos 22.03
G.I washers nos 22.03
Bitumen washers nos 22.03
B. LABOUR
Carpenter II class day 0.43 345.00 149.11
Man mazdoor day 0.54 295.00 159.44
Add 20 % allowance (M.A) on labour.
61.71
Add another 20% on labour for lifting charges
for second floor level
61.71
Sundries including 50 x 6 mm iron wind ties
white lead etc.
LS
Add for Standard specification 1mm. Thick
ridging and 1.25 mm thick sheet vallyes when
such are required for a particular work.
Average allowance for 10 sqm roofing.
LS
Grand Total
Rate per 10 sqm = Grand Total/10
Roofing with 6mm thick corrugated asbestos cement sheets, fixing with G.I J
bolts & nuts 8mm dia G.I plain washers complete including seigniorage charges
etc., complete for finished item of work, but excluding the cost of purlins, rafters ,
trusses & cost of conveyance of all materials upto 60 degree pitch.
Asst. Executive Engineer
(PH)
Palacole
Executive Engineer
PH Division, Eluru
Deputy Executive Engineer
PH Sub Division, Bhimavaram