Zp Old Guest House_repairs_5.00 Lakhs

GOVERNMENT OF ANDHRA PRADESH

PANCHAYATRAJ ENGINEERING DEPARTMENT

DETAILED PROPOSAL ESTIMATE

Name of the Work : Repairs & Renovation of Old Guesthouse in Zilla Parishad Compound at Eluru Estimate Amount Rs. 5.00 Lakhs

DISTRICT

:

WEST GODAVARI

CIRCLE

:

ELURU

DIVISION

:

ELURU

SUB-DIVISION

:

ELURU

MANDAL

:

ELURU

SPECIFICATION REPORT Name of the Work : Repairs & Renovation of Old Guesthouse in Zilla Parishad Compound at Eluru Estimate Amount Rs. 5.00 Lakhs As per the instructions of the higher authorities and as per the request of the Hon'ble MLA,Denduluru,proposal estimate is prepared for the work"Repairs & Renovation of Old Guesthouse in Zilla Parishad Compound at Eluru",Est.Cost.Rs.7.50 lakhs. The roof of the old guest house is leaking and hence,it requires covering with GI sheets Certain petty repairs are required along with one T.V. including paintings inside and out side.Dewan cot, Table & Chair are to be proposed in the Room No.1 as per the instructions of the Hon'ble MLA,Denduluru

Accordingly,a proposal 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% The estimate is prepared as per the current SSR,i.e.2013-2014 rates and as per the A.P Revised Standard data work will be carried out as per APDSS after administrative sanction

Dy.Executive Engineer PRI,Eluru

Asst.Executive Engineer PRI,Eluru

DETAILED CUM ABSTRACT ESTIMATE Name of the Work : Repairs & Renovation of Old Guesthouse in Zilla Parishad Compound at Eluru Estimate Amount Rs. 5.00 Lakhs Sl. Description of Item No. 1 2

No

Length (m)

Width (m)

Thickne Quantity ss (m)

Unit

Rate

3

4

5

6

7

8

9

0.77 0.77

cum

8355.56

0.077 0.077

MT

61542.90

0.63 0.69 1.32

cum

3697.39

6.77 7.38 14.15

sqm

162.37

A)Repairs&Renovation:1 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) Columns over slab

1

x 12

1.22

0.23

0.23

2 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)

3 Brick Masonry in superstructure with traditional bricks 23x11x7cms in CM (1:6) prop: mixing cement mortar, constructing masonry, scaffolding charges, lift charges, curing, etc., complete for finished item of work. (APSS No. 501 & 504).(CSSR) for basement Brick pillars for bench N/S -----do---- E/S

1 1

x 11 x 12

0.50 0.50

0.23 0.23

0.50 0.50

4 Plastering 20mm thick in CM(1:5) including cost and conveyance of all materials and all labour charges etc.complete for basement Brick pillars for bench N/S -----do---- E/S

1 1

x 11 x 12

0.50 0.50

---------

1.23 1.23

5 Painting to New walls with two coats of snowcem paints of approved brand and shade over old painted surface of approved brand making two coats in all to give an even shade after thoroughly brushing the surface to remove all loose powdered materials, lift charges, curing etc.,complete for finished item of work in all floors for external Walls.(APSS No. 911) (CSSR) Old guest house L/S 1 x 1 10.10 ----7.60 Deduct windows 1 x 4 1.15 ----1.67 Deduct Open place 1 x 1 1.88 ----1.67 ----do---1 x 1 1.88 ----2.44 1st Floor sunshade 1 x 2 2.08 (0.86+0.30)/ ----2 Back side hall 1 x 1 12.83 ----7.60 ----do---1 x 1 4.00 ----7.60 Deduct door D 1 x 2 1.20 ----2.42 ----do---- D1 1 x 1 0.90 ----2.42 ----do---- W 1 x 1 1.15 ----1.67 ----do---- V 1 x 4 1.20 ----0.50 Old guest house R/S 1 x 1 4.75 ----6.60 ----do---1 x 1 3.15 ----6.60 Wall 1 x 1 5.30 ----4.50 ----do---1 x 1 3.70 ----4.50 Deduct windows 1 x 3 1.15 ----1.67

76.76 -7.68 -3.14 -4.59 2.41 97.51 30.40 -5.81 -2.18 -1.92 -2.40 31.35 20.79 23.85 16.65 -5.76

Sl. Description of Item No. 1 2 Out side compound wall Pillaster sides ----do---- top Gate Pillasters E/S Compound wall R/S Pillaster sides ----do---- top A/R end pillars N/S Compound wall L/S Pillaster sides ----do---- top A/R end pillasters Gate Pillasters Top N/S Compound wall R/S Pillaster sides Top Wall A/R Pillasters Top Park front side wall Pillaster sides Top 2nd lift Pillaster sides Pillaster top S/S wall L/S Pillaster sides Top Gate Pillasters

No

3 1 2 1 1 1 2 1 1 1 2 1 1 1 1 1 2 1 1 4 1 1 9 9 1 2 1 1 5 1 1

x x x x x x x x x x x x x x x x x x x x x x x x x x x x x x

1 2 2 2 1 13 13 1 1 11 1 1 2 2 1 16 16 1 2 4 1 2 1 1 12 12 1 2 5 2

Length (m)

Width (m)

Thickne Quantity ss (m)

4 5.80 0.35 0.30 2.00 29.60 0.35 0.30 0.80 26.00 0.35 0.30 0.80 2.00 0.50 35.60 0.35 0.30 6.40 0.35 0.30 17.25 0.25 0.25 29.05 0.25 0.25 10.10 0.35 0.25 2.00

5

6 2.60 0.75 0.60 2.05 2.90 0.75 ----0.60 2.60 0.75 ----0.60 2.50 ----3.40 0.75 0.60 3.20 0.55 0.60 2.15 0.75 0.40 2.20 0.70 ----2.65 0.75 ----1.65

------------------------0.60 ------------0.60 --------0.50 --------------------------------------------0.40 --------0.60 -----

7 15.08 1.05 0.36 8.20 85.84 6.83 2.34 0.48 67.60 5.78 0.18 0.48 10.00 0.50 121.04 8.40 2.88 20.48 1.54 0.72 37.09 3.38 0.90 63.91 4.20 1.20 26.77 2.63 0.75 6.60 773.45

Unit

Rate

8

9

sqm

90.45

sqm

66.24

6 Painting to new walls with 2 coats of acrylic exterior emulsion paint having VOC (Volatile Organic Compound) content less than 50 grams/ litre.of approved brand and shade after thoroughly 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 Ceilings Varandah ----do--Beams Portico ----do--Building L/S sunshades Underneath slab Staircase landing ceiling ----do------do--Underneath steps 1st floor varandah ceiling Room No3 ceiling B/T ---do--Room No.4 ceiling ----do--- Anti room ----do--- Bath room Ground Floor of old guest house

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

x x x x x x x x x x x x x x x x x

1 1 1 1 2 1 1 1 1 1 1 1 1 1 1 1 1

11.75 7.35 0.37 5.50 3.40 5.25 10.60 2.10 0.60 1.50 3.68 12.15 5.50 2.55 5.50 2.48 2.63

2.42 3.90 0.37 4.00 0.30 0.45 0.50 1.50 1.80 1.35 1.20 2.00 2.87 2.44 3.70 2.77 2.48

---------------------------------------------------------------------

1st Floor of old guest house

7 Painting with Synthetic enamil paint Gr-I two coats over a primary coat of wood primer for new wood work including cost and conveyance of all materlas and all labour charges etc.complete

28.44 28.67 0.14 22.00 2.04 2.36 5.30 3.15 1.08 2.03 4.42 24.30 15.79 6.22 20.35 6.87 6.52 598.28 318.43 1096.39

Sl. Description of Item No. 1 2 Doors D Windows D

No

Length (m)

Width (m)

Thickne Quantity ss (m)

3 2.25 x 10 2.75 x 11

4 1.20 1.20

5

6 2.55 2.55

---------

Unit

Rate

7 68.85 92.57 161.42

8

9

sqm

119.94

3.84 2.75 6.59

sqm

112.28

153.50 21.00 174.50

sqm

746.00

650.000

kg

80.40

7.75 7.50 15.25

sqm

128.70

1.00 1.00

sqm

9941.00

2.99 2.19 1.22 0.60 7.00

sqm

953.00

2.21 1.48 1.98 1.26 6.93

sqm

295.00

8 Painting with Synthetic enamil paint Gr-I two coats over a primary coat of Red oxide primer for new iron work including cost and conveyance of all materlas and all labour charges etc.complete Lawn wall gate E/S -----do---- S/S

1 1

x 1 x 1

2.10 1.50

---------

1.83 1.83

9 Roofing: - Roofing will be provided with 0.5mm thick galvanized / pre painted G.I. profiled sheets fixed to the purlins with 14 size self drilling screws with neoprene washer. Side laps are stitched with self tapping / drilling screws. End laps are to be sealed with 25x3 mm Butyl tape. The sheets are provided with anti capillary grove. Old guest house Roof Side sheets

1 0.5

x 2 x 2

12.28 10.50

6.25 2.00

---------

10 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 For truss and purlin members over roof

650.000

11 Cost and supply of polished black Cuddapah slabs 15mm thick including transportationa and labour charges etc.complete For E/S bench 1 x 1 15.50 0.50 --------do--- S/S bench 1 x 1 15.00 0.50 -----

12 Supply, Transportation and fixing of storage / Pressure type Horizontal 230/250V single phase 2000watts ISI mark 5 Star rated water heater with SS tank and ABS plastic body of 25 Ltrs capacity to withstand up to 6.5 bar of water pressure including all standard accessories and dead weight pressure reducing valve on out let side, including cost of 2 Nos nylon / PVC / Metallic hose pipe, testing and all labour charges etc., complete. Makes:makes Crompton model No. solarium plus SWH 725, Class 1 rated or its equivalent make of Bajaj / Venus / Racold / Usha. In Room No1 Toilet

1

x 1

-----

-----

-----

13 Cost and supply of 18mm thick MDF exterior grade both sides laminated including transportation to site Table top Cup board shutters -----do--- A/R Add extra for wastage

1 1 1

x 1 x 1 x 1

2.45 1.15 6.10

1.22 ----0.20

----1.90 -----

14 Labour charges for fixing Flush door shutters of any thickness to the existing door frame including fixing the fixtures to the door shutter excluding cost of shutter Room No 2 Door Toilet door two sides Room No 1 Door Toilet door two sides

1 1 1 1

x x x x

1 1 1 1

1.05 0.80 1.10 0.70

-----------------

2.10 1.85 1.80 1.80

15 Cost and supply of best teakwood beading including transportation to site etc.complete Beading around table ---do--- A/R Cup board

1 1

x 1 x 1

7.40 6.10

0.02 0.02

0.01 0.01

0.0015 0.0012

Sl. Description of Item No. 1 2 Add for wastage

No

Length (m)

Width (m)

Thickne Quantity ss (m)

3

4

5

6

16 Cost and supply of Teak Veneer Lamination - 4 mm thick - Natural Grains including transportation to site Room No 2 Door 1 x 1 1.05 ----2.10 Toilet door two sides 1 x 2 0.80 ----1.85 Room No 1 Door 1 x 1 1.10 ----1.80 Toilet door two sides 1 x 2 0.70 ----1.80

Unit

Rate

7 0.0003 0.0030

8

9

cum

137729.00

2.21 2.96 1.98 2.52 9.67

sqm

774.00

2.99 2.19 1.22 0.60 7.00

sqm

583.75

1.00 1.00

No

2040.2

1.00 1.00

No

139.90

5 5.00

No

599

5 5.00

No

166.9

1 1.00

No

430

17 Labour charges for making, fabricating office furniture, racks, work-station furniture, cup-board shutters with ply-wood/ MDF sheets, decolam/ veneer laminations including fixing cutting, making, assembling, fixing hinges, fixing fixtures, fixing locks, pasting sheets/ laminations fixing in position with necessary screws excluding cost of materials, accessories, fittings(SSR item No.927) Table top Cup board shutters -----do--- A/R Add extra for wastage

1 1 1

x 1 x 1 x 1

2.45 1.15 6.10

1.22 ----0.20

----1.90 -----

18 Supply of 48" (1200mm) Sweep 5 Star rated Ceiling Fan without Regulator of makes Crompton High Speed Havells Fusion 50decorative In Room No.1

1

x 1

-----

-----

-----

19 Labour charges for Fixing of Ceiling fan and regulator including transportation and giving connections with twin core wire etc., complete. In Room No.1

1

x 1

-----

-----

-----

20 Supply of 1 x 36/40W Box type tube light luminaire powder coated CRCA sheet steel housing with VPIT Chokes and all standard accessories of makes Crompton / Bajaj / Surya / Havells / HPL. In old guest house

1

x 5

-----

-----

-----

21 Fixing of 40W tube light luminaire on wall / Ceiling with / TW round blocks with all accessories including giving connections and all labour charges etc., complete. In old guest house

1

x 5

-----

-----

-----

22 Supplying and Fixing best Indian make plastic seat and lid for European water closets with rubber or plastic Buffers as per IS 2548-1996 Room Nno.2 toilet 1 x 1 -------------

23 Provision for 32" LCD T.V

LS

24 Provision for furniture & other items 25 Provision for VAT @ 5.00%

LS

26 QC charges @ 0.5%

LS

27 Provision for unforeseen items Total

Sl. Description of Item No. 1 2

Deputy Executive Engineer, PRI Sub-Division, Eluru

No

Length (m)

Width (m)

Thickne Quantity ss (m)

3

4

5

6

7

Unit

Rate

8

9

Assistant Executive Engineer, PRI, Eluru

d at Eluru

e Amount Rs. 5.00 Lakhs Amount

10

6434

4739

4881

2298

Amount

10

69959

72625

Amount

10

19360

740

130177

52260

1963

9941

6671

2044

Amount

10 413

7485

4086

2040

140

2995

835

430 30000 40000

23626 2363 1495 500000

tive Engineer,

Amount

10

DATA SHEET Name of the Work : Repairs & Renovation of Old Guesthouse in Zilla Parishad Compound at Eluru Estimate Amount Rs. 5.00 Lakhs Sl. No. 1

Index-code

Description

2

3

Unit Quantity Rate Rs. 4

5

6

A)CIVIL WORK:1

2

3

4

BLDCSTN-1-4

BLDCSTN-1-6

BLDCSTN-1-7

BLDCSTN-1-8

Cement Mortar (1 : 3) Unit : 1cum A. MATERIALS: Cement Sand (including 5% wastage) Seigniorage charges for Fine Sand B. MACHINERY - Nil C. LABOUR: Man mazdoor for mixing mortar Add MA@25% Grand Total Cement Mortar (1 : 5) Unit : 1cum A. MATERIALS: Cement Sand (including 5% wastage) Seigniorage charges for Fine Sand B. MACHINERY - Nil C. LABOUR: Man mazdoor for mixing mortar Add MA@25% Grand Total Cement Mortar (1 : 6) Unit : 1cum A. MATERIALS: Cement Sand (including 5% wastage) Seigniorage charges for Coarse Sand B. MACHINERY - Nil C. LABOUR: Man mazdoor for mixing mortar Add MA@25% Grand Total Cement Mortar (1 : 8) Unit : 1cum A. MATERIALS: Cement Sand (including 5% wastage) Seigniorage charges for Coarse Sand B. MACHINERY - Nil C. LABOUR: Man mazdoor for mixing mortar Add MA@25% Grand Total

kg. cum cum

480.00 1.05 1.05

6.00 1206.75 40.00

day

0.20

280.00

kg. cum cum

288.00 1.05 1.05

6.00 1206.75 40.00

day

0.20

280.00

kg. cum cum

240.00 1.05 1.05

6.00 1206.75 40.00

day

0.20

280.00

kg. cum cum

180.00 1.05 1.05

6.00 1206.75 40.00

day

0.20

280.00

Sl. No.

Index-code

5

BLD-CSTN-2-13

BLD-CSTN-2-18

9

BLD-CSTN-3-1

cum cum

0.900 0.450 400.000 0.90 0.45

2028.07 1086.75 6.00 50.00 40.00

0.167 0.167 4.700

350.00 320.00 280.00

1.000

417.40

1.00 1.00

6979.56 1376.00

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 Unit = t (a) Material HYSD bars including 5 per cent for overlaps t 1.05 48000.00 and wastage Binding wire kg 6.00 70.00 (b) Labour for cutting, bending, shifting to site, tying and placing in position Blacksmith / Bar bender day 2.00 370.00 Mazdoor (Unskilled) day 6.40 280.00 Add MA@25% Sundries on Material Add contractor's profit&over heads@14% Rate per t = a+b 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 Labour charges for fabrication of grills Labour charges for fixing of grills Add MA@25%

8

Unit Quantity Rate Rs.

COLUMNS, LINTELS, WATER TANKS, RCC WALLS IN BUILDINGS A. MATERIALS: 20mm HBG graded metal cum Sand cum Cement Kgs Seigniorage charges for C.A cum Seigniorage charges for F.A cum B. LABOUR: 1st Class Mason day 2nd Class Mason day day Mazdoor (Both Men and Women) Add MA@25% B. MACHINERY Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum) hour capacity BASIC COST per 1 cum COLUMNS BASIC COST per 1 cum Centering charges Total

6

7

Description

Kg Kg Kg

1.050 1.000 1.000

48.00 20.00 4.00

Brick Masonry in CM (1:8) with Bricks traditional size 23 x 11 x 7 cms 2nd Class Unit = 1cum A. MATERIALS: Cement kg 36.00 6.00 Bricks traditional size 23 x 11 x 7 cms 2nd Nos 512.00 4237.39 Fine aggregate (Sand) cum 0.20 1206.75 Seigniorage charges for F.A cum 0.20 40.00 B. LABOUR: day 0.24 350.00 Mason 1st class

Sl. No.

Index-code

Description Mason 2nd class Mazdoor (unskilled) Add MA@25% Total

10 BLD-CSTN-3-1

BLD-CSTN-6-3

BLD-CSTN-6-3

0.56 1.89

320.00 280.00

kg Nos

48.00 512.00

6.00 4237.39

cum cum

0.20 0.20

1206.75 40.00

day day day

0.24 0.56 1.89

350.00 320.00 280.00

sqm

4.35

0.00

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) B. LABOUR: Mason 1st class Mazdoor (unskilled) Add MA@25% C. SCAFOLDING Access Scafolding charges Grand Total Total per 1 sqm

12

day day

Brick Masonry in CM (1:6) with Bricks traditional size 23 x 11 x 7 cms 2nd Class for Basement Unit = 1cum A. MATERIALS: Cement Bricks traditional size 23 x 11 x 7 cms 2nd class Fine aggregate (Sand) Seigniorage charges for F.A B. LABOUR: Mason 1st class Mason 2nd class Mazdoor (unskilled) Add MA@25% C. SCAFOLDING Access Scafolding charges per sqm (1cum/0.23m thick = 4.35sqm) Total

11

Unit Quantity Rate Rs.

cum

0.150

3107.09

day day

0.60 0.96

350.00 280.00

sqm

10.00

0.00

0.21

3107.09

day day

0.940 1.60

350.00 280.00

sqm

10.00

0.00

Plastering with CM (1:5), 20 mm thick including cost and conveyance of all materials and all labour charges etc.complete Unit = 10 sqm A. MATERIALS: Cement Mortor (1:5) B. LABOUR: Mason 2nd class Mazdoor (unskiled) Add MA@25% C. SCAFOLDING Access Scafolding charges Grand Total Total per 1 sqm

cum

Sl. Index-code No. 13 BLD-CSTN-10-5

14

BLD-CSTN-10-6

Description

Unit Quantity Rate Rs.

Painting to new walls with 2 coats of water proof cement paint of apporved brand and shade over a base coat of approved cement primer grade I making 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 912 for internal walls Unit: 10 sqm Cost of water proof cement Paint of approved kg 3.50 47.00 quality B. LABOUR 1st class painter day 0.15 400.00 2nd class painter day 0.35 320.00 Mazdoor (unskilled) day 1.50 280.00 Add MA@25% Total cost Total per 1 sqm Painting, Priming Coat on New Wood Work Unit: 10 sqm A. MATERIALS : Wood Primer B. LABOUR Painter--1st Class Painter--2nd Class Add MA@25% Sundries including brushes, soap, putty etc.,

L

0.700

day day

0.210 0.490

135.00 400.00 320.00

1.000%

Total cost for 10 sqm 15

BLD-CSTN-10-7

Painting, Priming Coat on New Iron Work Unit: 10 sqm A. MATERIALS : Red Oxide Primer B. LABOUR Painter--1st Class Painter--2nd Class Add MA@25% Sundries including brushes, soap, putty etc.,

L

0.70

day day

0.210 0.490

121.00 400.00 320.00

1.000%

Total cost for 10 sqm 16

BLD-CSTN-10-12 Painting with Synthetic Enamel paints Two Coats - for New Wood Work A. MATERIALS : Synthetic Enamel paint (at 20 sqm / litre as per L British Paints (I) Ltd. Gr-I B. LABOUR Painter--1st Class day Painter--2nd Class day Add MA@25% Sundries including brushes, soap, putty etc.,

1.200

0.360 0.840

230.00

400.00 320.00

Total cost for 10 sqm 17

BLD-CSTN-10-12 Painting with Synthetic Enamel paints Two Coats - For New Iron Work A. MATERIALS : Synthetic Enamel paint (at 20 sqm / litre as per British Paints (I) Ltd.

L

1.100

230.00

Sl. No.

Index-code

Description B. LABOUR Painter--1st Class Painter--2nd Class Add MA@25% Sundries including brushes, soap, putty etc.,

Unit Quantity Rate Rs.

day day

0.330 0.770

400.00 320.00

Total cost for 10 sqm 18 BLD-CSTN-106&12

Painting with Synthetic enamil paint Gr-I two coats over a primary coat of wood primer for new wood work including cost and conveyance of all materlas and all labour charges etc.complete BLD-CSTN-10-6 BLD-CSTN-10-12 Total cost for 10 sqm

19 BLD-CSTN-107&12

Painting with Synthetic enamil paint Gr-I two coats over a primary coat of Red oxide primer for new iron work including cost and conveyance of all materlas and all labour charges etc.complete BLD-CSTN-10-7 BLD-CSTN-10-12 Total cost for 10 sqm

20

BLD-CSTN-2-5

Painting to new walls with 2 coats of acrylic exterior emulsion paint having VOC (Volatile Organic Compound) content less than 50 grams/ litre.of approved brand and shade after thoroughly 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 Unit = 10sqm A. MATERIALS: acrylic exterior emulsion paint having VOC kg 0.80 183.00 (Volatile Organic Compound) content less than 50 grams/ litre (at 20 sqm / liter as per British Paints (I) Ltd. B. LABOUR: Painter-Ist class day 0.36 400.00 Painter-IInd class day 0.84 320.00 Add MA@25% Rate per 10sqm Rate per 1sqm

21

BLD-CSTN-2-5

Painting to new walls with 2 coats of acrylic exterior emulsion paint having VOC (Volatile Organic Compound) content less than 50 grams/ litre.of approved brand and shade after thoroughly 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 exterior walls Unit = 10sqm A. MATERIALS: acrylic exterior emulsion paint having VOC kg 0.80 183.00 (Volatile Organic Compound) content less than 50 grams/ litre (at 20 sqm / liter as per British Paints (I) Ltd. B. LABOUR: Painter-Ist class day 0.21 400.00 Painter-IInd class day 0.49 320.00

Sl. No.

Index-code

Description Mazdoor (unskilled) Add MA@25% Rate per 10sqm Rate per 1sqm

22

Unit Quantity Rate Rs. day

Labour charges for making, fabricating office sqm furniture, racks, work-station furniture, cupboard shutters with ply-wood/ MDF sheets, decolam/ veneer laminations including fixing cutting, making, assembling, fixing hinges, fixing fixtures, fixing locks, pasting sheets/ laminations fixing in position with necessary screws excluding cost of materials, accessories, fittings(SSR item No.927)

1.50

280.00

1.000

467.00

1

2020.00

Add MA@25%

23

Bldngs_Elec-9-7-2 Supply of 1200 mm (48") sweep 230V, A.C 50 Hz.Ceiling fan with 3 Blades and double ball bearings with all standard accessories. a) Material Supply of 48" (1200mm) Sweep 5 Star rated each Ceiling Fan without Regulator of makes Crompton High Speed Decora / Bajaj Regal star / Havells Fusion 50 / Orient Summer Crown / Usha technix decorative Transportation Charges on Unit Cost Rate per Each

1%

24 Bldngs_Elec-9-7-35 Labour charges for Fixing of Ceiling fan and regulator including transportation and giving connections with twin core wire etc., complete. a) Material 23/0060 Twin Core wire M Unforseen item works, such as painting to LS down rod, screws etc., b) Labour charges. Skilled Electrician day Helper day Add MA@25% Rate per Each 25

BLD-ELEC-7-9-3 Fixing of 40W tube light luminaire on wall / Ceiling with / TW round blocks with all accessories including giving connections and all labour charges etc., complete. a) Material 23/0060 twin core flexible copper cable M screws with rawal plugs each T.W round blocks each Cement and sand etc., LS b) Labour charges Skilled Electrician/carpenter day Semi skilled Electrician / Helper day Add MA@25% Rate per each Note : Labour Charges considered for 10 fixtures /

1

39.90

0.125 0.125

400.00 320.00

1 2 2

39.90 15.00 6.00

0.1 0.1

400.00 280.00

Sl. No.

Index-code

Deputy Executive Engineer, PRI Sub-Division, Eluru

Description

Unit Quantity Rate Rs.

Assistant Executive Engineer, PRI, Eluru

Compound at Eluru

Estimate Amount Rs. 5.00 Lakhs Amount Rs. 7

2880.00 1267.09 42.00

56.00 14.00 4259.09

1728.00 1267.09 42.00

56.00 14.00 3107.09

1440.00 1267.09 42.00

56.00 14.00 2819.09

1080.00 1267.09 42.00

56.00 14.00 2459.09

Amount Rs.

1825.26 489.04 2400.00 45.00 18.00 58.45 53.44 1316.00 356.97 417.40 6979.56

6979.56 1376.00 8355.56

50400.00 420.00

740.00 1792.00 633.00 0.00 7557.90 61542.90

50.40 20.00 4.00 6.00 80.40

216.00 2169.54 241.35 8.00 84.00

Amount Rs. 179.20 529.20 198.10 3625.39

288.00 2169.54 241.35 8.00 84.00 179.20 529.20 198.10 0.00 3697.39

466.06 210.00 268.80 119.70 0.00 1064.56 106.46

652.49 329.00 448.00 194.25 0.00 1623.74 162.37

Amount Rs.

164.50

60.00 112.00 420.00 148.00 904.50 90.45

94.50 84.00 156.80 60.20 3.96 399.46

84.70 84.00 156.80 60.20 3.86 389.56

276.00

144.00 268.80 103.20 7.92 799.92

253.00

Amount Rs.

132.00 246.40 94.60 7.26 733.26

399.46 799.92 1199.38

389.56 733.26 1122.82

146.40

144.00 268.80 103.20 662.40 66.24

146.40

84.00 156.80

Amount Rs. 420.00 165.20 972.40 97.24 467.00

116.75 583.75

2020.00

20.20 2040.20

39.90

50.00 40.00 10.00 139.90

39.90 30.00 12.00

40.00 28.00 17.00 166.90

Amount Rs.

t Executive Engineer,

LEAD STATEMENT Name of the Work : Repairs & Renovation of Old Guesthouse in Zilla Parishad Compound at Eluru Estimate Amount Rs. 5.00 Lakhs

Sl. No.

Description of Material

Unit

1

2

3

Name of the Lead in Conveyanc Blasting Initial Cost Quarry KM e charges charges

4

5

6

7

8

Machine crushing charges

Loading& Unloading charges

9

Total Amount

12

1

Coarse Sand for Concrete

1.00 Cum Godavari

72.00

701.75

385.00

0.00

0.00

0.00

1086.75

2

Coarse Sand for filling

1.00 Cum Godavari

72.00

701.75

285.00

0.00

0.00

0.00

986.75

3

Coarse Sand for Mortor

1.00 Cum Godavari

72.00

701.75

505.00

0.00

0.00

0.00

1206.75

3

Aggregates 10mm nominal size

1.00 Cum I.Pangidi

75.00

728.07

656.00

70.00

164.00

0.00

1618.07

4

Aggregates 20mm nominal size

1.00 Cum I.Pangidi

75.00

728.07

984.00

70.00

246.00

0.00

2028.07

5

Aggregates 40mm nominal size

1.00 Cum I.Pangidi

75.00

728.07

588.00

70.00

147.00

0.00

1533.07

6

Gravel

1.00 Cum Janampeta

15.00

175.44

98.00

0.00

0.00

0.00

273.44

7

Bricks

1000 Nos. Local

6.00

129.39

3707.00

0.00

0.00

401.00

4237.39

8

Steel

1.00 MT

48000.00

0.00

0.00

0.00

48000.00

9

Cement

1.00 MT

6000.00

0.00

0.00

0.00

6000.00

1.Certified that the above leads are correct to the best of my knowledge 2.The above work spot lies within 12 Km from Muncipal Corporation Boundary

Deputy Executive Engineer, PRI Sub-Division, Eluru

Assistant Executive Engineer, PRI, Eluru