DISTRICT : WEST GODAVARI

CIRCLE : ELURU
DIVISION : ELURU
SUB-DIVISION : ELURU
MANDAL : ELURU
Estimate Amount Rs.13.00 lakhs
DETAILED ESTIMATE
GOVERNMENT OF ANDHRA PRADESH
PANCHAYATRAJ ENGINEERING DEPARTMENT
Name of the Work : Re-Construction/Renovation of British Graveyard Complex,Dakshina
Veedhi,Eluru(T)
Estimate Amount Rs.13.00 lakhs
DETAILED ESTIMATE
GOVERNMENT OF ANDHRA PRADESH
PANCHAYATRAJ ENGINEERING DEPARTMENT
Name of the Work : Re-Construction/Renovation of British Graveyard Complex,Dakshina
Veedhi,Eluru(T)
Estimate Amount Rs.13.00 lakhs
The work"Re-Construction/Renovation of British Graveyard Complex,Dakshina
Veedhi,Eluru(T)",Est.Cost.Rs.13.00 lakhs was sanctioned vide GO Rt.No.213 of YAT&C(PMU)
Dept.Dt.15.03.2013
There are three tombs in the said grave yard complex.The following items are
required for renovation:-
1)Compound wall in place of damaged compound wall including provision of RCC
jollies
2)Water supply arrangements to the visitors by providing bore well and motor
3)Lighting to the graveyard by providing Post top luminaries
4)Landscaping by providing Mexican carpet grass at East and west sides
5)Seating arrangements to the visitors by providing fixed benches
6)MS grill gates at entrances
7)Cladding of tombs with polished granite stones of 16 to 18mm thick
8)Provision for Stainless steel gaurds for tombs
9)Provision for Sign and informatory boards
10)Paving path in the grave-yard with Cuddapah slabs
Accordingly,the estimate is prepared with the above provisions
Further lump sum provisions are made in the estimate for the following items:-
1)Provision for VAT @ 5.00%
2)QC charges @ 0.5%
3)Provision for insurance@ 0.5%
The estimate is prepared as per the current SSR,i.e.2012-2013 rates and as per
the A.P Revised Standard data work will be carried out as per APDSS after entrustment
Asst.Executive Engineer Dy.Executive Engineer
PRI,Eluru PRI,Eluru
SPECIFICATION REPORT
Name of the Work : Re-Construction/Renovation of British Graveyard Complex,Dakshina
Veedhi,Eluru(T)
Sl.
No.
Description of Item Length
(m)
Width
(m)
Thickne
ss (m)
Quantity Unit
1 2 3 4 5 6 7 8
a)Restoration of Compound Wall:-
1
For Patch work 1 x 1 20.00 0.23 2.10 9.66
Brick pillasters 1 x 80 0.45 0.45 0.75 12.15
21.81 cum
2
As per approved pattern 1 x 80 2.4 ---- 0.75 144.00
144.000 sqm
3
Compound wall both sides 1 x 2 175 ---- 2.10 735.00
Top 1 x 1 175 ---- 0.23 40.25
Pillasters 1 x 80 1.8 ---- 0.75 108.00
Add extra for jolly portion facing 16.75
900.000 sqm
4
Compound wall both sides 1 x 2 175 ---- 2.10 735.00
Top 1 x 1 175 ---- 0.23 40.25
Pillasters 1 x 80 1.8 ---- 0.75 108.00
Add extra for jolly portion facing 16.75
900.00 sqm
b)Removal of debris:-
5
DETAILED CUM ABSTRACT ESTIMATE
Name of the Work : Re-Construction/Renovation of British Graveyard Complex,Dakshina Veedhi,Eluru(T)
Estimate Amount Rs.13.00 lakhs
No
DISMANTLING clearing away and carefully stacking materials useful for reuse
for old cement mortor plaster including all labour charges etc.complete
Brick Masonry in superstructure with traditional bricks 23x11x7cms in CM (1:8)
prop: mixing cement mortar, constructing masonry, scaffolding charges, lift
charges, curing, etc., complete for finished item of work. (APSS No. 501 &
504).(CSSR) for raising of compound wall
RCC Jollies---50mm thick including cost and conveynace of all materials and all
labour charges etc.complete
Plastering 12mm thick in CM(1:5) including cost and conveyance of all
materials and all labour charges etc.complete for Compound wall
Removal of existing debris including loading of trucks by mechanical means
and conveying for a lead of 5km and unloding by means of tipping including time
required for positioning,manoeuvering,waiting and conveyance for 5Km
etc.complete
In the compound 1 x 1 162.00 3.00 0.45 218.70
218.70 cum
c)Restoration of water supply:-
6
For an estimated depth 1 x 1 30.00 ---- ---- 30.00
30.00 rmt
7
1 x 1 ---- ---- ---- 1.00
1.00 No
8
1 x 1 ---- ---- ---- 1.00
1.00 No
9
1 x 1000 ---- ---- ---- 1000.00
1000.00 Lit
10
1 x 1 25.00 ---- ---- 25.00
25.00 rmt
11
1 x 1 15.00 ---- ---- 15.00
15.00 rmt
12
1 x 1 ---- ---- ---- 1.00
1.00 No
13
1 x 2 ---- ---- ---- 2.00
S& F 15 mm Nominal Bore GI pipe Light Grade properties & weight as per IS
1239 ISI mark with GI fittings including the cost of pipe & its fittings & labour
charges complete
S & F Gunmetal (GM) Ball valve with SS Ball and SS Spindle as per IS - Class -
I, Indian make heavy type - 32 mm NB Size
S & F CP Long body bib cock fancy type deluxe heavy duty 12.7 mm dia Indian
make Seiko/ Senior/ Nice or equivalent
Providing 165mm dia size bore well including cost of drilling&casing pipes and
all labour charges and conveyance of materials etc.complete
S& F 32 mm Nominal Bore GI pipe Light Grade properties & weight as per IS
1239 ISI mark with GI fittings including the cost of pipe & its fittings & labour
charges complete
Supply and Transportation of 1.50HP 19 Stage single phase ISI submersible
motor pumpset suitable for 4" Bore well.Makes: Kirloskar / Crompton / CRI / L&T
/ Texmo / Varsha.
Supply and Transportation of control panel for single phase submersible motors
up to 3 HP @ 220V 50Hz operating range between 80 to 240V including supply
and fixing of Direct - on - Line LTLK / SIEMENS / CROMPTON make Volt meter
and Ammeter with starting and running capacitors assembled with ISI mark
contactors and fitted with Legrand make ISI mark MCB etc., complete.
Supply of Polyethylene water storage tank double layer conforming to IS:12701-
1996 with lid.
2.00 No
14
For water tank platform 1 x 1 ---- ---- ---- 1.00
1Nos No
15
For water tank platform 1 x 1 ---- ---- ---- 1.00
1Nos No
16
Column to support platform 1 x 1 0.23 0.23 1.80 0.10
0.10 cum
17
Beams to support platform 1 x 2 1.80 0.23 0.23 0.19
0.19 cum
18
0.100
0.100 MT
19
Augoring and boring of holes in site for Bored cast-in-situ R.C.C. Piles for building
foundations in loamy, clayey soils like Black cotton soils and ordinary soils as per IS 2911 -
1980 as per approved designs including all operations, incidental, labour charges, hire
charges of machinery, augur bore drill and shell equipment, etc, complete including for all
depths and for finished item of work for piles of 300 mm dia for a depth of 3.5m including
under-reaming of two bulbs
Supply and placing of the M20 nominal Mix Concrete corresponding to IS 456 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 machine mixing,
pouring 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 tremmy pumping, laying
concrete, curing etc. complete but excluding cost of steel and its fabrication charges for
finished item of work for BORED CAST-IN-SITU UNDER REAMED PILES including Bore
pile stem and under ream bulbs for 300mm dia DUR piles
Vibrated reinforced Cement Concrete M20 grade nominal mix using 400 kg. of
cement, 20mm size HBG (SS5) metal complete for finished item of work for
Columns (APSS No. 402) (CSSR)
Vibrated reinforced Cement Concrete M20 grade nominal mix using 400 kg. of
cement, 20mm size HBG (SS5) metal complete for finished item of work for
Roof beams (APSS No. 402) (CSSR)
Providing high yield strength deformed (HYSD) steel TMT bars (Fe 415 grade as
per IS 1786-1985) of 8mm to 40mm 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 with all taxes complete for finished item of work (APSS No.126) in all
floors (CSSR)
Vibrated reinforced Cement Concrete M20 grade nominal mix using 400 kg. of
cement, 20mm size HBG (SS5) metal complete for finished item of work for
100mm thick slab (APSS No. 402) (CSSR)
Slab as platform 1 x 1 1.80 1.80 ---- 3.24
3.24 sqm
d)Renovation of Yard&Lighting:-
20
West side lawn 1 x 1 30.00 10.00 0.60 180.00
East side lawn 1 x 1 3.00 20.00 0.60 36.00
216.00 cum
21
West side lawn 1 x 1 30.00 10.00 0.60 180.00
East side lawn 1 x 1 3.00 20.00 0.60 36.00
216.00 cum
22
West side lawn 1 x 1 30.00 10.00 0.60 180.00
East side lawn 1 x 1 3.00 20.00 0.60 36.00
216.00 cum
23
West side lawn 1 x 1 30.00 10.00 ---- 300.00
East side lawn 1 x 1 3.00 20.00 ---- 60.00
360.00 SQM
24
West side lawn 1 x 1 30.00 10.00 ---- 300.00
East side lawn 1 x 1 3.00 20.00 ---- 60.00
360.00 SQM
25
For Yard Lighting 1 x 12 ---- ---- ---- 12.00
12Nos No
Trenching in ordinary soil up to a depth of 60 cm including removal and stacking
of serviceable materials and then disposing of surplus soil, by spreading and
neatly leveling within a lead of 50 m and making up the trenched area to proper
levels by filling with earth or earth mixed with sludge or/and manure before and
after flooding trench with water (excluding cost of imported earth, sludge or
manure).Rate as per DSR 2012(CPWD)
Supplying and stacking of good earth at site including royalty and carriage up to
1 km (earth measured in stacks will be reduced by 20% for payment).Rate as
per DSR 2012(CPWD)
Cost and supply of Mexican carpet grass(Local rate)
Supply of 70W SV / MH integral HID lamp post top lantern BJDPTI 70SV / MH
LPF or its equivalent with diamond /Mushroom / Spherical diffuser etc complete
with all accessories of makes Wipro / Phillips / Bajaj / Crompton /Surya / HPL.
Spreading of sludge, dump manure and / or good earth in required thickness as
per direction of Officer-in-charge (Cost of sludge, dump manure and / or good
earth to be paid separately) Rate as per DSR 2012(CPWD)
Grassing with selection No.1 grass including watering and maintenance of the
lawn for 30 days or more till the grass forms a thick lawn, free from weeds and fit
for mowing including supplying good earth, if needed (the good earth shall be
paid for separately).Rate as per DSR 2012(CPWD)
26
For Yard Lighting 1 x 12 ---- ---- ---- 12.00
12Nos No
27
For two gates 200.000 Kg
28
For tombs sides 1 x 3 12.00 ---- 1.00 36.00
Tombs top 1 x 3 4.00 2.00 ---- 24.00
60.00 SQM
29
For tombs sides 2 x 3 12.00 ---- ---- 72.00
For tombs sides 1 x 3 16.00 ---- ---- 48.00
120.00 Rmt
30
For sitting 1 x 6 ---- ---- ---- 6.00
6Nos No
e)Paving path:-
31
Paving path 1 x 1 30.00 4.00 0.45 54.00
54.00 cum
32
Paving path 1 x 1 30.00 4.00 0.30 36.00
36.00 cum
Filling in foundation trenches as per drawing and technical specification Clause
305.3.9 MORD & 304 MORTH
Cladding with high polished granite 16 to 18 mm mm thick slabs other than black
set over base coat of 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
Full Rounding the edges of Marble/ Granite stone slabs of all thicknesses
including polishing the same.
Supply and fixing of MS moulded benches with teakwood sitting and back rests
of size 0.6x1.2m including cost and conveyance of all materials and all labour
charges including fixing
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
Supply and fixing of Graden Post with MS tubes of Heavy class 60.25mm outer
dia 4m long with base plate including fixing charges
Cost,fabrication,supply and fixing charges of MS Iron grills of any design
including cost of materials,welding charges,transportation and fixing charges
etc.complete
33
Paving path 1 x 1 30.00 4.00 0.15 18.00
18.00 cum
34
Paving path 1 x 1 30.00 4.00 ---- 120.00
120.00 sqm
35 LS
36 LS
37 LS
38 LS
39 Provision for insurance LS
40 Provision for paintings&other
unforeseen items
Deputy Executive Engineer, Assistant Executive Engineer,
PRI Sub-Division, Eluru PRI, Eluru
Plain Cement concrete (1:4:8) using 40 mm metal with Concrete mixture. All
work upto plinth level.
Paving with 40 mm thick Rough Cuddapah/Shabad stones, set over base coat of
cement mortar (1 : 8) 12 mm thick over CC bed already laid or RCC roof slab,
including pointing with cement mortar 1:3 duly filling joints nearly, including cost
of all materials like flooring stone, cement, sand, and water etc., complete,
including seigniorage charges, labour charges for dressing of flooring stones
etc., complete for finished item of work, but excluding the cost of conveyance of
all materials.
Provision for Stainless steel gaurds around the tombs
QC charges @ 0.5%
Provision for VAT @ 5.00%
Provision for Sign boards
Rate Amount
9 10
3666.90 79975
352.00 50688
33.00 29700
109.08 98172
DETAILED CUM ABSTRACT ESTIMATE
Name of the Work : Re-Construction/Renovation of British Graveyard Complex,Dakshina Veedhi,Eluru(T)
Estimate Amount Rs.13.00 lakhs
144.37 31574
1140.00 34200
18857.00 18857
4410.00 4410
7.50 7500
286.00 7150
136.00 2040
1103.00 1103
541.00 1082
1054.85 1055
3018.67 3019
8713.49 871
8748.61 1662
56803.35 5680
726.92 2355
30.90 6674
260.70 56311
21.00 4536
5.28 1901
135.00 48600
3822.00 45864
2092.47 25110
84.51 16902
3598.70 215922
285.00 34200
9088.40 54530
154.76 8357
1325.52 47719
4060.77 73094
389.33 46719
30000
30000
56377
5638
5638
104815
TOTAL 1300000
Assistant Executive Engineer,
Name of the Work : Re-Construction/Renovation of British Graveyard Complex,Dakshina Veedhi,Eluru(T)
Estimate Amount Rs.13.00 lakhs
Index-code
S.
No
Description Unit Quantity Rate Rs.
1 2 3 4 5
RBR- 1 Excavation for Structures
FNDN-1
Ordinary soil
Manual Means
Upto 3 m depth
Unit = cum
Taking output = 10 cum
a) Labour
Mate day 0.00 285.00
Mazdoor (Unskilled) day 3.64 250.00
Add MA@25%
b) Material
Sienorage charges
d&e) Overheads & Contractors Profit
Rate per cum = (a+b+c)/10
Rate per cum = (a+b+c)/10
RBR-FNDN-2 2
Sand filling
Unit = cum
a) Labour
Mate day 0.00 285.00
Mazdoor (Unskilled) day 0.31 250.00
Add MA@25%
b) Material
Sand cum 1.05 975.11
Sienorage charges for sand cum 1.05 40.00
d&e) Overheads & Contractors Profit
Rate per cum = a+b+c+d
BLD- 3 Cement Mortar (1 : 3)
DATA SHEET
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 MORT&H
Filling in foundation trenches as per drawing and technical specification Clause
305.3.9 MORD & 304 MORTH
CSTN-1-4 Unit : 1cum
A. MATERIALS:
Cement kg. 480.00 5.50
Sand (including 5% wastage) cum 1.05 1062.11
Seigniorage charges for Fine Sand cum 1.05 40.00
B. MACHINERY
- Nil -
C. LABOUR:
Man mazdoor for mixing mortar day 0.20 250.00
Add MA@25%
Grand Total
BLD- 4 Cement Mortar (1 : 5)
CSTN-1-6 Unit : 1cum
A. MATERIALS:
Cement kg. 288.00 5.50
Sand (including 5% wastage) cum 1.05 1062.11
Seigniorage charges for Fine Sand cum 1.05 40.00
B. MACHINERY
- Nil -
C. LABOUR:
Man mazdoor for mixing mortar day 0.20 250.00
Add MA@25%
Grand Total
BLD- 5 Cement Mortar (1 : 6)
CSTN-1-7 Unit : 1cum
A. MATERIALS:
Cement kg. 240.00 5.50
Sand (including 5% wastage) cum 1.05 1062.11
Seigniorage charges for Coarse Sand cum 1.05 40.00
B. MACHINERY
- Nil -
C. LABOUR:
Man mazdoor for mixing mortar day 0.20 250.00
Add MA@25%
Grand Total
BLD- 6 Cement Mortar (1 : 8)
CSTN-1-8 Unit : 1cum
A. MATERIALS:
Cement kg. 180.00 5.50
Sand (including 5% wastage) cum 1.05 1062.11
Seigniorage charges for Coarse Sand cum 1.05 40.00
B. MACHINERY
- Nil -
C. LABOUR:
Man mazdoor for mixing mortar day 0.20 250.00
Add MA@25%
Grand Total
BLD-CSTN-2-5 7
Unit = 1cum
A. MATERIALS:
Cement kg 162.00 5.50
Coarse aggregate 40 mm cum 0.90 1475.92
Fine aggregate (Sand) cum 0.45 1062.11
Seigniorage charges for C.A cum 0.90 50.00
Seigniorage charges for F.A cum 0.45 40.00
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum) capacity hour 1.00 372.00
C. LABOUR:
Mason 1
st
class
day 0.10 315.00
Mazdoor (unskilled) day 1.39 250.00
Water Charges 1% of Labour
Add MA@25%
Add contractor's Profit @ 14%
Rate per cum
8 Augoring and boring of holes in site for Bored cast-
in-situ R.C.C. Piles for building foundations in loamy,
clayey soils like Black cotton soils and ordinary soils as
per IS 2911 - 1980 as per approved designs including
all operations, incidental, labour charges, hire charges
of machinery, augur bore drill and shell equipment, etc,
complete including for all depths and for finished item
of work for piles of 300 mm dia for a depth of 3.5m
including under-reaming of two bulbs
A. MATERIALS :
Nil
B. LABOUR
Mazdoor day 2.961 250.00
C) Labour Allowance
d&e) Overheads & Contractors Profit
Plain Cement concrete (1:4:8) using 40 mm metal with Concrete mixture. All work
upto plinth level.
Supply and placing of the M20 nominal Mix Concrete
corresponding to IS 456 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
machine mixing, pouring 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 tremmy
pumping, laying concrete, curing etc. complete but
excluding cost of steel and its fabrication charges for
finished item of work for BORED CAST-IN-SITU
UNDER REAMED PILES including Bore pile stem and
under ream bulbs
Unit=Cum
A. MATERIALS:
20mm HBG graded metal cum 0.900 1927.17
Sand cum 0.450 1062.11
Cement Kgs 400.00 5.50
B. LABOUR:
1st Class Mason day 0.100 315.00
2nd Class Mason day 0.200 285.00
Mazdoor (Both Men and Women) day 3.450 250.00
Add MA@25%
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum) capacity hour 1.000 370.00
Water (including for curing) kl 1.200 62.00
d&e) Overheads & Contractors Profit
BASIC COST per 1 cum
9 DUR PILES---300mm dia
BASIC COST per 1 No---3.5m depth cum 0.438 6891.93
Total
BLD-CSTN-2-13 COLUMNS, LINTELS, WATER TANKS, RCC WALLS
IN BUILDINGS
A. MATERIALS:
20mm HBG graded metal cum 0.900 1927.17
Sand cum 0.450 1062.11
Cement Kgs 400.000 5.50
Seigniorage charges for C.A cum 0.90 50.00
Seigniorage charges for F.A cum 0.45 40.00
B. LABOUR:
1st Class Mason day 0.167 315.00
2nd Class Mason day 0.167 285.00
Mazdoor (Both Men and Women) day 4.700 250.00
Add MA@25%
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum) capacity hour 1.000 370.00
BASIC COST per 1 cum
10 COLUMNS
BASIC COST per 1 cum cum 1.00 6439.41
Centering charges cum 1.00 1204.00
d&e) Overheads & Contractors Profit
Total
RCC SLABS, BEAMS
A. MATERIALS:
20mm HBG graded metal cum 0.900 1927.17
Sand cum 0.450 1062.11
Seigniorage charges for C.A cum 0.90 50.00
Seigniorage charges for F.A cum 0.45 40.00
Cement Kgs 400.000 5.50
B. LABOUR:
1st Class Mason day 0.067 315.00
2nd Class Mason day 0.133 285.00
Mazdoor (Both Men and Women) day 2.500 250.00
Add MA@25%
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum) capacity hour 0.267 370.00
BASIC COST per 1 cum
11 BEAMS
BASIC COST per 1 cum cum 1.00 5429.22
Centering charges cum 1.00 2245.00
d&e) Overheads & Contractors Profit
Total
12 RCC SLABS 100mm thick
BASIC COST per 1 sqm cum 0.100 5429.22
Centering charges sqm 1.00 184.00
Total
BLD-CSTN-2-18 13
Unit = t
(a) Material
HYSD bars including 5 per cent for overlaps and
wastage
t 1.05 44500.00
Binding wire kg 6.00 65.00
(b) Labour for cutting, bending, shifting to site,
tying and placing in position
Blacksmith / Bar bender day 2.00 285.00
Mazdoor (Unskilled) day 6.40 250.00
Add MA@25%
Sundries on Material
d&e) Overheads & Contractors Profit
Supplying, fitting and placing HYSD bar reinforcement in foundation complete as per
drawings and technical specifications for Bars below 36 mm dia including over laps
and wastage, where they are not welded
Rate per t = a+b
BLD-CSTN-3-1 14
Unit = 1cum
A. MATERIALS:
Cement kg 36.00 5.50
Bricks traditional size 23 x 11 x 7 cms 2nd class Nos 512.00 3608.45
Fine aggregate (Sand) cum 0.20 1062.11
Seigniorage charges for F.A cum 0.20 40.00
B. LABOUR:
Mason 1
st
class
day 0.24 315.00
Mason 2
nd
class
day 0.56 285.00
Mazdoor (unskilled) day 1.89 250.00
Add MA@25%
d&e) Overheads & Contractors Profit
Total
BLD-CSTN-6-3 15 Plastering with CM (1:5), 12 mm thick including cost
and conveyance of all materials and all labour charges
etc.complete
Unit = 10 sqm
A. MATERIALS:
Cement Mortor (1:5) cum 0.150 2803.71
B. LABOUR:
Mason 1
st
class
day 0.60 315.00
Mazdoor (unskilled) day 0.96 250.00
Add MA@25%
C. SCAFOLDING
Access Scafolding charges sqm 10.00 0.00
d&e) Overheads & Contractors Profit
Grand Total
Total per 1 sqm
16 Cost,fabrication,supply and fixing charges of MS Iron
grills of any design including cost of materials,welding
charges,transportation and fixing charges etc.complete
Cost of Mild Steel sections Kg 1.050 45.00
Labour charges for fabrication of grills Kg 1.000 18.00
Labour charges for fixing of grills Kg 1.000 3.50
Add MA@25%
d&e) Overheads & Contractors Profit
17 Supply and fixing of Graden Post with MS tubes of
Heavy class 60.25mm outer dia 4m long with base
plate including fixing charges
MS tube weight(6.19*4) Kg 24.760 84.51
Brick Masonry in CM (1:8) with Bricks traditional size 23 x 11 x 7 cms 2nd Class
BLD-CSTN-7-7
18 Cladding with high polished granite 16 to 18 mm mm
thick slabs other than black set over base coat of
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
Unit = 10 sqm
A. MATERIALS:
High polished granite 16 to 18 mm thick slab other than
black
sqm 10.10 2576.00
Cement for CM (1:8) for base coat kg. 36.00 5.50
Cement for slurry kg. 33.00 5.50
White cement for jointing & pointing kg. 6.00 100.00
Cement for jointing kg.
Sand for CM (1:8) cum 0.20 1062.11
Seigniorage charges of sand cum 0.20 40.00
B. LABOUR
Mason 1
st
class
day 3.00 315.00
Mason 2
nd
class
day 1.00 285.00
Mazdoor (unskiled) day 8.00 250.00
Add MA@25%
Add water charges 1% 1.00%
d&e) Overheads & Contractors Profit
Grand Total
Rate per 1sqm
19 Supply and fixing of MS moulded benches with
teakwood sitting and back rests of size 0.6x1.2m
including cost and conveyance of all materials and all
labour charges including fixing
Weight of MS bench Kg 50.000 84.51
Cost of teakwood(2*0.6*1.2*.032) Kg 0.0461 105486.00
BLD-CSTN-7-2
20 Paving with 40 mm thick Rough Cuddapah/Shabad
stones, set over base coat of cement mortar (1 : 8)
12 mm thick over CC bed already laid or RCC roof
slab, including pointing with cement mortar 1:3
duly filling joints nearly, including cost of all
materials like flooring stone, cement, sand, and
water etc., complete, including seigniorage
charges, labour charges for dressing of flooring
stones etc., complete for finished item of work, but
excluding the cost of conveyance of all materials.
Unit = 10 sqm
A. MATERIALS:
Rough Cuddapah/Shabad stones (40 mm thick) (0.457
x 0.457 m)
sqm 10.50 84.00
Cement for CM (1:8) proportion for base coat kg. 21.60 5.50
Cement for CM 1:3 proportion for pointing kg. 9.60 5.50
Sand for CM (1:8) proportion cum 0.12 1062.11
Sand for CM (1:3) proportion cum 0.02 1062.11
Seigniorage charges of sand cum 0.14 40.00
B. LABOUR:
Mason 1
st
class
day 0.960 315.00
Mason 2
nd
class
day 2.240 285.00
Mazdoor (unskilled) day 3.30 250.00
Add MA@25%
Add water charges 1%
d&e) Overheads & Contractors Profit
Grand Total
Rate per 1sqm
RBR-LUCC-2
21 Loading of Lime, Aggregate, Stone Boulder, Brick
Aggregate, Kankar, Building Rubbish, Crushed
Slag, Stone for Masonry Work by mechanical
means including a lead upto 30 m
Placing tipper at loading point, loading with front end
loader excluding time for haulage and return trip.
Unit = cum
Taking output = 5.5 cum
Time required for
i) Positioning of tipper at loading point Min 1.000
ii) Loading by front end loader 1 cum bucket capacity @
45 cum per hour
Min 7.330
iii) Maneuvering, reversing, dumping and turning for
return
Min -
iv) Waiting time, unforeseen contingencies, etc. Min 2.000
Total Min 10.330
a) Machinery
Tipper 10 t capacity hour 0.172 818.30
Front end-loader 1 cum bucket capacity @ 45 cum per
hour
hour 0.122 1431.00
c&d) Overheads & Contractors Profit
Cost for 5.5 cum = a+b+c
Rate per cum = (a+b+c)/5.5
22 Unloading of Earth, Sand, Lime, Moorum,
Aggregate, Stone Boulder, Brick Aggregate,
Kankar, Building Rubbish, Manure, Crushed Slag,
Flyash, Stone for Masonry Work by mechanical
means (unloading by tipping).
Unit = cum
Taking output = 5.5 cum
Placing tipper at unloading point excluding time for
haulage and return trip
Time required for
i) Positioning of tipper at unloading point Min 1.000
ii) Manoeuvering, reversing, dumping and turning for
return
Min 2.000
iii) Waiting time, unforeseen contingencies, etc. Min 2.000
a) Machinery Min 5.000
Tipper 10 t capacity hour 0.080 818.30
c&d) Overheads & Contractors Profit
Cost for 5.5 cum = a+b+c
Rate per cum = (a+b+c)/5.5
23 Removal of existing debris including loading of trucks
by mechanical means and conveying for a lead of 5km
and unloding by means of tipping including time
required for positioning,manoeuvering,waiting and
conveyance for 5Km etc.complete
Loading as per item(i) above
Unloading as per item(ii) above
Add for conveyance charges for 5Km
24 Providing 165mm dia size bore well including cost of
drilling&casing pipes and all labour charges and
conveyance of materials etc.complete
Drilling charges as per RWS Dept. rate
Supply and fixing of PVC casing Pipe
c&d) Overheads & Contractors Profit
Deputy Executive Engineer, Assistant Executive Engineer,
PRI Sub-Division, Eluru PRI, Eluru
Name of the Work : Re-Construction/Renovation of British Graveyard Complex,Dakshina Veedhi,Eluru(T)
Estimate Amount Rs.13.00 lakhs
Amount
Rs.
Remarks
6 7
0.00
910.00
227.50
220.00
190.05
1547.55
154.76
0.00
77.50
19.38
1023.86
42.00
162.78
1325.52
DATA SHEET
2640.00
1115.21
42.00
50.00
12.50
3859.71
1584.00
1115.21
42.00
50.00
12.50
2803.71
1320.00
1115.21
42.00
50.00
12.50
2539.71
990.00
1115.21
42.00
50.00
12.50
2209.71
891.00
1328.33
477.95
45.00
18.00
372.00
31.50
347.50
3.79
53.59
492.11
4060.77
740.25
185.06
129.54
1054.85
1734.45
477.95
2200.00
31.50
57.00
862.50
237.75
370.00
74.40
846.38
6891.93
3018.67
3018.67
1734.45
477.95
2200.00
45.00
18.00
52.61
47.60
1175.00
318.80
370.00
6439.41
6439.41
1204.00
1070.08
8713.49
1734.45
477.95
45.00
18.00
2200.00
21.11
37.91
625.00
171.01
98.79
5429.22
5429.22
2245.00
1074.39
8748.61
542.92
184.00
726.92
46725.00
390.00
570.00
1600.00
542.50
0.00
6975.85
56803.35
198.00
1847.53
212.42
8.00
75.60
159.60
472.50
176.93
441.08
3591.66
420.56
189.00
240.00
107.25
0.00
133.95
1090.76
109.08
47.25
18.00
3.50
5.38
10.38
84.51
2092.47
2092.47
26017.60
198.00
181.50
600.00
212.42
8.00
945.00
285.00
2000.00
807.50
312.55
4419.46
35987.03
3598.70
4225.50
4862.90
9088.40
882.00
118.80
52.80
127.45
21.24
5.60
302.40
638.40
825.00
441.45
478.12
3893.26
389.33
140.75
174.58
44.15
359.48
65.36
65.46
9.16
74.62
13.57
65.36
13.57
65.44
144.37
450.00
550.00
140.00
1140.00
Assistant Executive Engineer,
Sl.
No.
Description of Material Unit Name of the
Quarry
Lead in
KM
Conveyance
charges
Initial Cost
1 2 3 4 5 6 7
1 Coarse Sand for Mortor 1.00 Cum Vadapalli
81.00 727.11 335.00
2 Coarse Sand for filling 1.00 Cum Vadapalli
81.00 727.11 248.00
3 Gravel 1.00 Cum Janampeta 15.00
163.68 88.00
4 40 mmHBG M/c Metal-SS5 1.00 Cum I.Pangidi
83.00 743.42
530.00
5 20 mm HBG M/c Metal -SS5 1.00 Cum I.Pangidi
83.00 743.42
891.00
6 10 mm HBG M/c Metal-SS5 1.00 Cum I.Pangidi
83.00 743.42
593.00
7
Bricks 1000 Nos.
Local
6.00 136.45 3472.00
8
Steel 1.00 MT 44500.00
9
Cement 1.00 MT 5500.00
1.Certified that the above leads are correct to the best of my knowledge
2.Certified that the work spot lies within 12km from Muncipal boundary
Deputy Executive Engineer, Assistant Executive Engineer,
PRI Sub-Division, Eluru PRI, Eluru
LEAD STATEMENT
Name of the Work : Re-Construction/Renovation of British Graveyard Complex,Dakshina Veedhi,Eluru(T)
Estimate Amount Rs.13.00 lakhs
Blasting
charges
Machine
crushing
charges
Total
Amount
8 9 12
0.00 0.00 1062.11
0.00 0.00 975.11
0.00 0.00 251.68
70.00 132.50 1475.92
70.00 222.75 1927.17
70.00 148.25 1554.67
0.00 0.00 3608.45
44500.00
5500.00
Assistant Executive Engineer,
LEAD STATEMENT
Name of the Work : Re-Construction/Renovation of British Graveyard Complex,Dakshina Veedhi,Eluru(T)