CDPO Rajupalem

GOVERNMENT OF ANDHRAPRADESH
WORK DONE ESTIMATE
Administrative sanctionPanchayat Raj Engineering Department

:: GO MS No.29,Dt.09.12.2014 of Dept for WCD
Name of the Work : Construction of CD

in Rajupalm
Estimate Cost : Rs.30.00 Lakhs
WCD & SC Dept, fun

Grant :
Buildings)
Location of the Work : Rajupalem

PIU Sub Division, Pe
Department
Sattenapalli
PIU Division, Guntu

ENT OF ANDHRAPRADESH
K DONE ESTIMATE
aj Engineering Department
o.29,Dt.09.12.2014 of Dept for WCD & SC.
Construction of CDPO Office building

in Rajupalm
Rs.30.00 Lakhs
WCD & SC Dept, funds (ICDS

Buildings)
Rajupalem
PIU Sub Division, Pedakurapadu @
Sattenapalli
PIU Division, Guntur

Specification Report
Estt Cost: Rs.30.00 Lakhs
Specification report to accompany the workdone estimate for the work Construction CDPO Office building at
Rajupalem. Estt Cost.Rs.30.00 Lakhs
Administrrative sanction accorded vide GO MS No.29,Dt.09.12.2014 of Dept for WCD & SC.
An amount of Rs.30.00 Lakhs was Technical Sanction vide CR No. /2014-15, Dt.02.02.2015 of Superintending
Engineer, PR circle, Guntur for the work " Construction CDPO office building at Rajupalem . Estt Cost.Rs.30.00
Lakhs .". The work entrusted to Sri.Venkateswara Reddy, Piduguralla,Guntur as Agreement No. /2015-16.,
Dt.11.05.2015 of the Superintending Engineer, PR circle, Guntur. Hence the working estimate is prepared as
per the following provisions.
Earth work excavation and depositing on bank with an initial lead of 10 Mts and lift of 2mts in block cotton
soils like red earth qand ordinary gravelly soils
Supply and filling of sand in trenches, sides of foundations and basement with initial lead in layers not
exceeding 15 cm thick, consolidating each deposited layer.
Plain Cement Concrete of (1:4:8:) proportion nominal mix (cement: fine aggregate: Coarse aggregate) using
40mm size HBG M/c (SS5) metal with concrete mixture
Providing High Yield Strength Deformed (HYSD) steel bars (Fe 415 grade as per IS 1786-1979) of different
diameters for RCC work
Supply and placing of the VRCC M20 Nominal mix Concrete corresponding to Table 9 of IS 456 using 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
Providing brick work of 230mm thick in CM (1:8) prop., using common burnt clay bricks of class as per Table-1
of IS:1077-1992 Non-Modular or traditional size.
11.5 cm wide Brick masonry for super-structure on ground floor in cm (1:3) using Non Modular/ traditional size
bricks including cost of all material
Ceiling plastering of 12mm thick with CM (1:3) including cost and conveyance of all material and labour charge
Plastering to brick masonary wall with 12mm thick single coat in CM (1:6) including cost and conveyance of
all material and labour charge
Painting to new walls with 2 coats of Plastic Emulsion Paint Asian/ Berger/ Nerolac/ Saicoat/Indocem or
Equivalent and shade over Priming Coat with Cement Primer Waterbase Interior Gr- 1
Supply and fixing of flush doors of different sizes.with block board type with teak veneer on one face and
commercial ply on another face-30 mm thick (conforming to IS:2202 of shubdwara), with frame made of Sal
Wood scantlings
Painting to new wood work with 2 coats of synthetic enamel paint of approved brand and shade after
thoroughly brushing the surface
Flooring with vitrified tiles of 1st quality and of size not less than 598 x 598 mm x 8 mm thickness glossy finish
permium colours, set over base coat of cement mortar (1:8), 12 mm thick over CC bed already laid or RCC roof
slab
Providing skirting to internal walls to 15 cm height/risers of steps with vitrified tiles length equal to flooring
stones, set over base coat of CM (1:5) 12 mm thick
Flooring with Ceramic non skid tiles of not less than 7.3mm thick 1st quality laid over floor bed /VRCC slab set
over 12.0 mm th.in CM (1:8 ) prop
Providing dadooing to walls with 5 to 7mm thick ceramic wall tiles 1st quality of 7.30mm and of size approved
by Engineer-in-Charge, set over base coat of CM (1:3) 12 mm thick
Supplying Chequered Cement Concrete heavy duty tiles conforming to IS: 13801 using aggregates, cement,
pigments of size 300 x 300 mm and thickness 25 mm of any shades.
Masonry work in CM (1:8) prop with Flyash Cement solid blocks of size 290 x 150x 140 mm for manufacturing
of flyash solid blocks using flyash of 80 kgs
Provision for Water supply and sanitary fittings as per standards of MORTH.
Provision for Electrical fittings fittings as per standards of MORTH.
Provision for VAT @ 5%
Provision for QC Charges @0.5%
Price Adjustment as per calculationsheet
The detailed estimate is prepared as per the SSR 2015-16 and the work will be executed as per APDSS.
Construction of CDPO Office building in Rajupalm
Estt Cost Rs.30.00 Lakhs

General Abstract
Sl.No Description Nos Amount Remarks
1 Construction of CDPO Building 2788101.00
2 Price Adjustment -91589.00
3 Sub Total after PA 2696512.00
4 Tender Percentage at Estimates rates 0.00
5 Sub Total 2696512.00
6 Provision for VAT @ 5% 134826.00
7 Provision for Q,.C Charges @ 0.5% 13483.00
8 Provision for Seigniorage 15192.00
9 2000.00
Soil Testing
10 10000.00
Structural Design
Total 2872013.00
Department Saving 127987.00
Total 3000000.00
Working Estimate
Construction CDPO Office Building at Rajupalem in Rajupalem (M).Estt Cost:
Sl.No
Description of Item No Length (m) Width (m) Thickness Quantity
(m)
1 2 3 4 5 6 7 8 9.00
1 Earth work excavation and depositing on bank with an initial lead of 10 Mts and lift of 2mts in block
cotton soils like red earth qand ordinary gravelly soils including all labour charges etc., compete for
foundations of Columns.
Vide Pg No.1, MB. No :18/A/PIU/2013-14

F1 Type 1 x 4 1.25 1.25 1.8 11.25
F2 Type 1 x 8 1.5 1.5 1.8 32.40
F3 Type 1 x 6 1.85 1.85 1.8 36.96
F4 Type 1 x 5 2.10 2.10 1.8 39.69
Septic Tank 1 x 0.785 1.30 1.30 1.8 2.39
Infiltartaion well 1 x 1 1.00 1.00 1.5 1.50
124.19
2 Supply and filling of sand in trenches, sides of foundations and basement with initial lead in layers not
exceeding 15 cm thick, consolidating each deposited layer by watering and ramming including cost all
operational, incidental, labour charges, complete.

F1 Type 1 x 4 1.25 1.25 0.2 1.25
F2 Type 1 x 8 1.5 1.5 0.2 3.60
F3 Type 1 x 6 1.85 1.85 0.2 4.11
F4 Type 1 x 5 2.10 2.10 0.2 4.41
Infiltartaion well 1 x 1 1.00 1.00 0.3 0.30
13.67
3 Septic tank rings of size 1200mm Dia
1x 5 5.00
4 Cost and supply of RCC coller / salb of size 1300 mm Dia
1x 1 1.33
5 Supply and placing of 40mm graded metal in infiltration well incl cost and conveyance of all material
and labour.

1 x 1 1.00 1.00 0.3 0.30
6 Supply and placing of 20mm graded metal in infiltration well incl cost and conveyance of all material
and labour.

1 x 1 1.00 1.00 0.4 0.40
Sl.No
(m)
1 2 3 4 5 6 7 8 9.00
7 Plain Cement Concrete of (1:4:8:) proportion nominal mix (cement: fine aggregate: Coarse
aggregate) using 40mm size HBG M/c (SS5) metal with concrete mixture including cost and
conveyance of all materials like cement, sand(unscreened), coarse aggregate

F1 Type 1 x 4 1.25 1.25 0.23 1.44
F2 Type 1 x 8 1.5 1.5 0.23 4.14
F3 Type 1 x 6 1.85 1.85 0.23 4.72
F4 Type 1 x 5 2.10 2.10 0.23 5.07
P.No-24
Hall 1 x 1 5.76 10.42 0.10 6.00
Portico 1 x 1 3.53 3.13 0.10 1.10
1 x 2 2.92 4.14 0.10 2.41
1 x 2 2.74 4.14 0.10 2.26
Corridor 1 x 1 8.73 1.68 0.10 1.46
Staircase 1 x 2 2.61 4.14 0.10 2.16
Deductions of columns 1 x 1 2.74 0.23 0.10 -0.06
1 x 1 4.14 0.23 0.10 -0.09
1 x 1 2.92 0.23 0.10 -0.06
steps at Portico 1 x 1 4 1.3 0.10 0.52
Ramp at Godown 1 x 1 2.3 2.65 0.10 0.60
Ramp at Portico 1 x 1 3.5 1.1 0.10 0.38
32.05
8 Providing High Yield Strength Deformed (HYSD) steel bars (Fe 415 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 designs and drawings, including cost and conveyance of steel bars, including all wastages
such as overlaps, couplings, chairs, spacer bars including cost and conveyance of binding wire, cover
blocks and all incidental, operational, labour charges such as cutting, bending, placing in position,
tying including soverhead charges & Contractors profit but exlcuding VAT and other taxes on all
materials etc., complete for finished item of work in all floors.( APSS No.126)

VP Np-7 1 x 1 2864.80
VP Np-18 1 x 1 1918.52
VP No-35 1 x 1 3051.05
VP No-44 1 x 1 332.88
8167.00
Sl.No
(m)
1 2 3 4 5 6 7 8 9.00
9 Supply and placing of the VRCC M20 Nominal mix Concrete corresponding to Table 9 of IS 456 using
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 including cost and conveyance of all materials, including all operational, incidental
and labour charges such as , machine mixing, laying concrete, curing, including contractor profit and
over head charges etc.,complete but excluding cost of steel and its fabrication charges for finished
item of work 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 VAT and seignorage charges for finished item of work. For Footings

F1 Type-C8,C12,C22,C23 1 x 4 1.25 1.25 0.25 1.56
F2 Type-
C1,C6,C11,C13,C14,C15,C16,C27 1 x 8 1.5 1.5 0.3 5.40
F3 Type-C4,C5,C9,C10,C17,C18
1 x 6 1.85 1.85 0.35 7.18
F4 Type-C2,C3,C7,C17,C18 1 x 5 2.10 2.10 0.4 8.82
22.96
but excluding VAT and seignorage charges for finished item of work. For Pedastals

C-
1,6,11,15,21,4,5,9,13,14,19,20,1
0,16 1 x 14 0.68 0.53 0.45 2.27
C7 1 x 1 0.75 0.53 0.45 0.17
C8,C12 1 x 2 0.6 0.53 0.45 0.28
C2,2,17,18 1 x 4 0.90 0.60 0.45 0.97
C22,C23 1 x 2 0.53 0.53 0.45 0.25
3.94
Sl.No
(m)
1 2 3 4 5 6 7 8 9.00
but excluding VAT and seignorage charges for finished item of work. For Columns

VP No-9
C8,C12 1 x 2 0.23 0.3 0.67 0.09
C22,C23 2 x 0.785 0.23 0.23 0.67 0.05
C1,6,11,15,21,13,14,16 1 x 8 0.23 0.38 0.62 0.43
C4,5,9,10,19,20 1 x 6 0.23 0.38 0.57 0.29
C7 1 x 1 0.23 0.45 0.52 0.05
C2,3,17,18 1 x 4 0.3 0.6 0.52 0.37
VP No-21
C8,C12 1 x 2 0.23 0.3 3.45 0.47
C22,C23 2 x 0.785 0.23 0.23 3.45 0.28
C1,6,11,15,21,13,14,9,10 1 x 8 0.23 0.38 3.45 2.41
C19,20 1 x 2 0.23 0.38 3.45 0.60
C1,7,16 1 x 3 0.23 0.38 3.3 0.87
C2,17,18,3 1 x 4 0.3 0.6 3.3 2.38
C4,5 1 x 2 0.23 0.38 3.45 0.60
VP No-40 1 x 2 0.38 0.23 2.75 0.48
Head room 1 x 2 0.38 0.23 2.1 0.37
Columns on Terrace 1 x 2 0.23 0.3 0.75 0.10
2 x 0.785 0.23 0.23 0.75 0.06
1 x 10 0.23 0.38 0.75 0.66
1 x 1 0.23 0.45 0.75 0.08
1 x 4 0.3 0.6 0.75 0.54
11.19
Sl.No
(m)
1 2 3 4 5 6 7 8 9.00
but excluding VAT and seignorage charges for finished item of work. For Plinth Beam

Long cross wall C1 to C6, C16 to 1 x 2 15.18 0.23 0.30 2.09
C21
C12 to C13, HB1 1 x 2 2.92 0.23 0.30 0.40
C8 to C11 1 x 1 8.73 0.23 0.30 0.60
HB2 & C14 to C15 1 x 2 2.74 0.23 0.30 0.37
C22 to C23 1 x 1 3.53 0.23 0.30 0.24
Vertical long wall 1 x 1 10.42 0.23 0.45 1.07
Vertical long wall 1 x 2 10.42 0.23 0.30 1.43
C19 to C13, C20 to C14, C9 to 0.23 0.30
C4, C10 to C15, Vb2 1 x 5 4.14 1.42
VB1 1 x 1 1.18 0.23 0.30 0.08
C22 to RA.C23 to RB 1 x 2 3.13 0.23 0.30 0.43
-do- 1 x 4 0.23 0.23 0.30 -0.06
-do- 1 x 3 0.38 0.23 0.30 -0.07
-do- 1 x 2 0.30 0.23 0.30 -0.04
-do- 1 x 6 0.23 0.23 0.30 -0.09
7.80
13 Providing brick work of 230mm thick in CM (1:8) prop., using common burnt clay bricks of class as
per Table-1 of IS:1077-1992 Non-Modular or traditional size , including cost & conveyance of all
material and labour charges, centering & scafolding charges

Alround 1 x 1 51.20 0.23 0.40 4.71
1 x 3 10.42 0.23 0.40 2.87
1 x 2 8.73 0.23 0.40 1.60
1 x 2 3.23 0.23 0.40 0.59
1 x 1 3.76 0.23 0.40 0.34
1 x 4 0.30 0.23 0.40 -0.11
1 x 6 0.23 0.23 0.40 -0.12
VP No-41
Alround 1 x 1 51.20 0.23 2.10 24.730
Deduct wall above landing 1 x 1 2.61 0.23 0.90 -0.54
Sl.No
(m)
1 2 3 4 5 6 7 8 9.00
Deduct wall @ corridor end 1 x 1 1.68 0.23 0.90 -0.34
Deduct Door 1 x 1 1.20 0.23 2.10 -0.57
Deduct Shutter 1 x 1 1.80 0.23 2.10 -0.86
Deduct window 1 x 1 1.20 0.23 1.20 -3.31
Deduct columns 1 x 4 0.30 0.23 2.10 -0.57
1 x 8 0.23 0.23 2.10 -0.88
1 x 3 0.38 0.23 2.10 -0.55
VP No-48
Alround 1 x 1 51.20 0.23 0.75 8.83
Deduct columns 1 x 1 0.30 0.23 0.75 -0.20
1 x 8 0.23 0.23 0.75 -0.31
1 x 3 0.38 0.23 0.75 -0.19
Deduct shutter 1 x 1 1.80 0.23 0.75 -0.31
Corridor end wall 1 x 1 1.68 0.23 0.75 -0.28
Deduct ventilator 1 x 4 0.60 0.23 0.45 -0.24
Deduct wall above landing 1 x 1 2.61 0.23 0.75 -0.45
Parapet wall 1 x 4 0.45 0.23 0.75 0.31
Parapet wall 1 x 2 1.30 0.23 0.75 0.44
Parapet wall 1 x 2 0.85 0.23 0.75 0.29
Parapet wall 1 x 1 0.75 0.23 0.75 0.13
Parapet wall 1 x 1 0.45 0.23 0.75 0.07
Parapet wall 1 x 1 0.45 0.23 0.75 0.07
Parapet wall 1 x 1 0.65 0.23 0.75 0.11
Steps 1 x 22/2 1.20 0.30 0.15 0.59
wall above landing 1 x 3 0.45 0.23 2.45 0.76
36.46
14 Gravel Filling in Basement incuding cost and conveyance of all materials and labour charges etc.,
complet.

Hall 1 x 1 5.76 10.42 0.55 33.01
Portico 1 x 1 3.53 3.13 0.55 6.08
CDPO & Asst CDPO 1 x 2 2.92 4.14 0.55 13.30
Staff & Toilet 1 x 2 2.74 4.14 0.55 12.48
Corridor 1 x 1 8.73 1.68 0.55 8.07
Staircase & Entry loby 1 x 2 2.61 4.14 0.55 11.89
84.82
Sl.No
(m)
1 2 3 4 5 6 7 8 9.00
but excluding VAT and seignorage charges for finished item of work. For Roof Beam

C1 to C4 1 x 1 9.37 0.23 0.30 0.64
C5 to C6 1 x 1 3.2 0.23 0.30 0.22
C7 toC8 1 x 1 6.22 0.23 0.45 0.64
C8 to C11 1 x 1 8.96 0.23 0.30 0.61
C16 to C21 1 x 1 15.18 0.23 0.30 1.04
C12 to C15 1 x 1 9.19 0.23 0.30 0.63
C22 to C23 1 x 1 3.99 0.23 0.30 0.27
C16 to C7 1 x 1 6.51 0.23 0.45 0.67
C7 to C1 1 x 1 4.37 0.23 0.30 0.30
C17 to C1 1 x 1 10.88 0.23 0.45 1.12
C18 to C3 1 x 1 10.88 0.23 0.30 0.75
C19 to C13, C20 to C14, C9 to
C4, C10 to C15, 1 x 4 4.6 0.23 0.30 1.26
C21 to C6 1 x 1 10.88 0.23 0.30 0.75
C22,C23 to Rb 1 x 2 3.36 0.23 0.30 0.46
Mid landing beam 1 x 1 2.84 0.23 0.30 0.19
9.57
but excluding VAT and seignorage charges for finished item of work. For Roof Slab 125mm thick.

1 x 1 11.48 9.67 111.01
1 x 1 11.48 3.5 40.18
1 x 1 2.61 6.51 16.99
1 x 1 3.66 4.59 16.79
Sl.No
(m)
1 2 3 4 5 6 7 8 9.00
184.97
but excluding VAT and seignorage charges for finished item of work. For Waist Slab 175mm thick.

1st Flight 1 x 1 3.6 1.2 4.32
Landing 1 x 1 0.9 2.6 2.34
2nd Flight 1 x 1 3.6 1.2 4.32
10.98
17 11.5 cm wide Brick masonry for super-structure on ground floor in cm (1:3) using Non Modular/
traditional size bricks including cost of all materials, seigniorage charges, labour and all operations for
constructing half brick masonry, mixing cement mortar

1 x 4 4.6 2.1 38.64
Deductions of columns 1 x 8 0.38 2.1 -6.38
1 x 1 10.88 2.1 22.84
1 x 2 0.3 2.1 -1.26
1 x 2 2.92 2.1 12.26
1 x 2 2.74 2.1 11.50
CDPO Room Toilet 1 x 1 3.08 2.1 6.46
Toilet 1 x 1 4.14 2.1 8.69
1 x 2 1.35 2.1 5.67
Deduct Doors 1 x 1 1.2 2.1 -2.52
1 x 3 1.05 2.1 -6.61
1 x 5 0.75 2.1 -7.87
wall above landing 1 x 1 2.61 1.65 4.30
VP No-50
1 x 4 4.6 0.8 14.72
1 x 1 10.88 0.8 8.70
1 x 2 0.3 0.8 -0.48
1 x 2 2.92 0.8 4.67
1 x 2 2.74 0.8 4.38
CDPO Room Toilet 1 x 1 3.08 0.8 2.46
Sl.No
(m)
1 2 3 4 5 6 7 8 9.00
Toilet 1 x 1 4.14 0.8 3.31
1 x 2 1.35 0.8 2.16
Parapet wall 1 x 1 9.5 0.75 7.12
1 x 2 11.3 0.75 16.95
1 x 1 3.45 0.75 2.59
1 x 11 0.23 0.75 1.89
1 x 2 3.84 2.425 18.62
1 x 1 1.4 2.1 2.94
169.86
but excluding VAT and seignorage charges for finished item of work.Lintels in Ground Floor

Alround 1x 1 51.2 0.23 0.2 2.35
Deduct C4 to C5 1x 1 1.68 0.23 0.2 -0.07
1x 1 2.69 0.23 0.2 -0.12
1x 1 10.65 0.115 0.15 0.18
1x 2 2.92 0.115 0.15 0.05
1x 2 2.74 0.115 0.15 0.04
1x 1 2.74 0.115 0.15 0.04
1x 1 4.37 0.115 0.15 0.07
CDPO Room Toilet 1x 1 3.08 0.115 0.15 0.05
Deductions of columns 1x 4 0.3 0.23 0.2 -0.05
1x 10 0.23 0.23 0.2 -0.10
1x 1 0.45 0.23 0.2 -0.02
1x 2 0.3 0.115 0.15 -0.01
1x 2 0.38 0.115 0.15 -0.01
1x 2 4.37 0.115 0.15 0.30
2.70
19 S/F of RCC Jalli of 40mm thickness incl cost and conveyance of all material .
1x 8 1.25 0.6 6.00
1x 2 1.5 0.7 2.10
1x 2 0.6 2.45 2.94
11.04
Sl.No
(m)
1 2 3 4 5 6 7 8 9.00
but excluding VAT and seignorage charges for finished item of work.Sun shades of 75mm thick at
fixed end and 50mm thick at free end. 0.6m wide.

1x 10 1.50 0.60 9.00
21 Providing Impervious coat to exposed RCC roof slab surface with CM (1:3),20mm thick with1kg of
water proof compound per 1bag of cement laid over roof when it is green including cost of all
materials ,seignarages ,including conveuance charges of materials

1 x 1 11.48 9.67 111.01
1 x 1 11.48 3.5 40.18
1 x 1 2.61 6.51 16.99
1 x 1 3.66 4.59 16.80
184.98
22 Ceiling plastering of 12mm thick with CM (1:3) including cost and conveyance of all material and
labour charges, over heads & contractor profit, all operational, incidental such as scaffolding charges,
lift charges, including cutting of Grooves,finishing, curing, but excluding VAT and seignorage charges,
etc., complete for for finished item of work. (APSS 901,903 & 904) (CSSR) for CEILING PLASTERING.

Godown 1 x 1 10.41 5.76 59.96
CDPO Room 1 x 1 4.14 3.15 13.04
Addl CDPO Room 1 x 1 4.14 3.15 13.04
Office Room 1 x 1 4.14 2.85 11.79
Entrance 1 x 1 4.14 2.61 10.80
Corridor 1 x 1 8.73 1.68 14.66
Toilet room 1 x 1 4.14 2.85 11.79
Portico 1 x 1 3.53 3.13 11.04
Beam in hall 1 x 1 10.41 1.13 11.76
-do- 1 x 1 5.76 1.13 6.50
Beam @ Entrance 1 x 1 2.61 0.83 2.16
Portico beam 1 x 2 3.43 0.83 5.69
1 x 1 3.53 0.83 2.92
Waist slab 1st flight 1 x 1 3.6 1.2 4.32
Landing 1 x 1 0.9 2.6 2.34
Sl.No
(m)
1 2 3 4 5 6 7 8 9.00
2nd flight 1 x 1 3.6 1.2 4.32
Roof slab projection 1 x 2 11.48 0.3 6.88
1 x 2 15.18 0.3 9.10
Portico 1 x 2 3.43 0.3 2.05
204.17
23 Plastering to brick masonary wall with 12mm thick single coat in CM (1:6) including cost and
conveyance of all material and labour charges, over heads & contractor profit, all operational,
incidental such as scaffolding charges, lift charges, including cutting of Grooves,finishing, curing, but
excluding VAT and seignorage charges, etc., complete for for finished item of work. (APSS 901,903 &
904) (CSSR) for Out side Walls.

1 x 2 9.5 0.75 14.25
2 x 2 11.55 0.75 34.65
1 x 2 3.45 0.75 5.17
Top 1 x 1 9.5 0.115 1.09
1 x 2 11.55 0.115 2.65
1 x 1 3.45 0.115 0.39
Extra 1 x 11 0.45 0.75 3.71
Front wall 2 x 4 0.45 0.75 2.70
2 x 2 1.3 0.75 3.90
1 x 2 0.75 0.75 1.12
2 x 2 0.45 0.75 1.35
1 x 2 0.45 0.75 0.67
1 x 2 0.65 0.75 0.97
Jams around jolly 1 x 8 2.4 0.17 3.26
1 x 2 2.9 0.17 0.98
Top 1 x 1 22.5 0.45 10.12
Steps thread 1 x 22 1.2 0.275 7.26
Raise 1 x 22 1.2 0.15 3.96
Landing 1 x 1 2.6 0.9 2.34
sides 1 x 2 3.6 0.175 1.26
Head roomsides 1 x 2 3.84 2.75+2.1/2 18.62
Front wall 1 x 1 1.4 2.1 2.94
Rear sides 1 x 3 0.45 2.1 2.83
Compound wall 1 x 2 10.2 1.6 32.64
Top 1 x 1 10.2 0.15 1.53
Steps Entrance 1 x 4 4 0.3 4.80
1 x 4 4 0.175 2.80
Ramp 1 x 1 2.3 2.65 6.09
Ramp @ Portico 1 x 1 3.5 1.1 3.85
Water tank Pedestal 1 x 1 4.4 0.45 1.98
Alround Out side 1 x 1 52.12 3.75 195.45
Sun shades top & Bottom 2 x 10 1.5 0.6 18
Sl.No
(m)
1 2 3 4 5 6 7 8 9.00
Sides 1 x 10 2.1 0.05 1.05
Deduct door 1 x 1 1.2 2.1 -2.52
widow 1 x 10 1.2 1.2 -14.4
ventilator 1 x 4 0.6 0.45 1.08
columns 2 x 3.14 0.23 3.05 4.41
Deduct corridor end wall 1 x 1 1.68 1.85 -3.1
shutter 1 x 1 1.8 3.05 -5.49
374.37
24 Plastering to brick masonary wall with 12mm thick double coat in CM (1:5) 8 mm thick base coat and
CM (1:3) of 4mm thick top coat with dubara sponge finish including cost and conveyance of all
material and labour charges, over heads & contractor profit, all operational, incidental such as
scaffolding charges, lift charges, including cutting of Grooves,finishing, curing, but excluding VAT and
seignorage charges, etc., complete for for finished item of work. (APSS 901,903 & 904) (CSSR) for In
side Walls.

In side godown 1 x 1 32.58 3.35 109.14
CDPO Room 1 x 1 14.12 3.35 47.30
Addl CDPO Room 1 x 1 14.12 3.35 47.30
Office Room 1 x 1 13.76 3.35 46.09
Toilet room 1 x 1 13.76 3.35 46.09
Toilet Portico 1 x 2 4.14 3.35 27.74
Toilet Portico 1 x 2 2.74 3.35 18.35
Corridor 1 x 2 8.73 3.35 58.49
1 x 2 4.37 3.35 29.27
Toilet in CDPO room in side 1 x 1 2.84 3.35 9.51
Deduct Door 1 x 2 1.2 2.1 -5.04
Doors 2 x 3 1.05 2.1 -13.23
Doors 2 x 5 0.75 2.1 -15.75
shutter 1 x 1 1.8 3.05 -5.49
Window 1 x 10 1.2 1.2 -14.40
Corridor side wall 1 x 1 1.68 1.2 2.02
Staircase 1 x 1 2.61 3.1 -8.09
Stair case room 1 x 2 4.37 3.05 26.66
Head room 1 x 1 2.61 2.75 7.18
Head room sides 1 x 2 3.84 2.425 18.62
Front wall 1 x 1 1.4 2.1 2.99
Column 1 x 4 1.04 2.9 12.06
446.82
Sl.No
(m)
1 2 3 4 5 6 7 8 9.00
25 Painting to new walls with 2 coats of Plastic Emulsion Paint Asian/ Berger/ Nerolac/ Saicoat/Indocem
or Equivalent and shade over Priming Coat with Cement Primer Waterbase Interior Gr- 1 Asian/
Berger/ Nerolac/ Saicoat/Indocem or Equivalenton New Plastered Surfaceafter 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 but excluding
VAT etc, complete for finished item of work as per SS 912 for external walls.
Vide Pg No.72 . MB. No :18/A/PIU/2013-14

Parapet wall 1 x 2 9.5 0.75 14.25
Parapet wall 2 x 2 11.55 0.75 34.65
Parapet wall 1 x 2 22.5 0.75 33.75
Parapet wall 1 x 2 3.45 0.75 5.17
Head Room 1 x 2 3.84 2.75+2.1/2 18.62
Head Room front 1 x 1 1.4 2.1 2.94
Back side 1 x 1 3.07 2.75 8.44
Alround Out side 1 x 1 52.12 3.75 195.45
1 x 10 1.5 0.6 9.00
1 x 10 2.1 0.05 1.05
Deduct Door 1 x 1 1.2 2.1 -2.52
Window 1 x 10 1.2 1.2 -14.40
ventilator 1 x 4 0.6 0.45 -1.08
Columns 2 x 3.14 0.23 3.05 4.40
Deduct corridor end wall 1 x 1 1.68 1.85 -3.10
shutter 1 x 1 1.8 3.05 -5.49
301.13
26 Painting to new walls with 2 coats of Plastic Emulsion Paint Asian/ Berger/ Nerolac/ Saicoat/Indocem
or Equivalent and shade over Priming Coat with Cement Primer Waterbase Interior Gr- 1 Asian/
Berger/ Nerolac/ Saicoat/Indocem or Equivalenton New Plastered Surfaceafter 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 but excluding
VAT etc, complete for finished item of work as per SS 911 for internal walls
Vide Pg No.70. MB. No :18/A/PIU/2013-14

In side godown 1 x 1 32.58 3.20 104.26
CDPO Room 1 x 1 14.12 3.20 45.18
Addl CDPO Room 1 x 1 14.12 3.20 45.18
Office Room 1 x 1 13.76 3.20 44.03
Toilet room 1 x 1 13.76 1.45 19.95
Toilet Portico 1 x 2 4.14 1.45 12.01
Toilet Portico 1 x 2 2.74 1.45 7.95
Corridor 1 x 2 8.73 3.20 55.87
1 x 2 4.37 3.20 27.97
Toilet in CDPO room in side 1 x 1 2.84 1.45 4.12
Sl.No
(m)
1 2 3 4 5 6 7 8 9.00
Deduct Door 1 x 2 1.2 2.10 -5.04
Doors 2 x 3 1.05 2.10 -13.23
Doors 2 x 5 0.75 2.10 -15.75
shutter 1 x 1 1.8 3.05 -5.49
Window 1 x 10 1.2 1.20 -14.40
Corridor side wall 1 x 1 1.68 1.20 2.02
Staircase 1 x 1 2.61 3.10 8.09
Stair case room 1 x 2 4.37 3.05 26.66
Head room 1 x 1 2.61 2.75 7.18
Head room sides 1 x 2 3.84 2.43 18.62
Front wall 1 x 1 1.4 2.10 2.94
Column 1 x 4 1.04 2.90 12.06
Ceiling
Godown 1 x 1 10.41 5.76 59.96
CDPO Room 1 x 1 4.14 3.15 13.04
Addl CDPO Room 1 x 1 4.14 3.15 13.04
Office Room 1 x 1 4.14 2.85 11.79
Entrance 1 x 1 4.14 2.61 10.80
Corridor 1 x 1 8.73 1.68 14.66
Toilet room 1 x 1 4.14 2.85 11.79
Portico 1 x 1 3.53 3.13 11.04
Beam in hall 1 x 1 10.41 1.13 11.76
-do- 1 x 1 5.76 1.13 6.50
Beam @ Entrance 1 x 1 2.61 0.83 2.16
Portico beam 1 x 2 3.43 0.83 5.69
1 x 1 3.53 0.83 2.92
Waist slab 1st flight 1 x 1 3.60 1.20 4.32
Landing 1 x 1 0.90 2.60 2.34
2nd flight 1 x 1 3.60 1.20 4.32
Roof slab projection 1 x 2 11.48 0.30 6.88
1 x 2 15.18 0.30 9.10
Portico 1 x 2 3.43 0.30 2.05
594.34
27 Supply and fixing of Flush Door shutter of size 0.75 x 2.10mt with block board type with teak
veneer on one face and commercial ply on another face-30 mm thick (conforming to IS:2202 of
shubdwara), with frame made of Sal Wood scantlings of size 100 x 75mm including fixers of 6 nos of
9" ' z" holdfasts, 300 mm long aluminium aldrop-1 no, 150mm long aluminium butt hinges 3 No's,
200 mm long aluminiumTower bolt 1- no, 150mm long aluminiumTower bolt 1- no, MS Powder
coated fancy handles 150 mm -2nos with necessary screws complete including cost and conveyance
of all materials and labour charges etc. complete but excluding VAT as per specifications (APSS
NO.1001 & 1002).
Vide Pg No. 64. MB. No :18/A/PIU/2013-14
1 x 5 5.00
Sl.No
(m)
1 2 3 4 5 6 7 8 9.00
NO.1001 & 1002).

1 x 2 2.00
NO.1001 & 1002).

1 x 3 3.00
30 S/F of Prepainted steel windows top hung and fixed lowered ventilators made of prepaited steel
( Base steel as per IS 513 of 0.6mm Thick D quality galvanized as per IS 277 with Zinc of 120GSM) with
primer coated apoxy primer including all albour charges.

1 x 10 1.2 1.2 14.40
31 S/F of Prepainted steel ventilator top hung and fixed lowered ventilators made of prepaited steel
( Base steel as per IS 513 of 0.6mm Thick D quality galvanized as per IS 277 with Zinc of 120GSM) with
primer coated apoxy primer including all albour charges.

1 x 4 0.6 0.45 1.08
32 Painting to new wood work with 2 coats of synthetic enamel paint of approved brand and shade after
thoroughly brushing the surface to remove all dirt and remains of dead mortar, including cost and
conveyance of all materials to work site and all operational, incidental, labour charges including
overhead charges & Contractors profit but excluding VAT and seigorage charges etc. complete for
finished item of work as per APSS No.1212

Doors 2 x 1/3 1.20 2.10 1.680
3 x 1/3 1.05 2.10 2.205
5 x 1/3 0.75 2.10 2.625
6.510
Sl.No
(m)
1 2 3 4 5 6 7 8 9.00
33 Painting to new iron work with 2 coats of synthetic enamel paint of approved brand and shade after
thoroughly brushing the surface to remove all dirt and remains of dead mortar, including cost and
conveyance of all materials to work site and all operational, incidental, labour charges including
overhead charges & Contractors profit but excluding VAT and seigorage charges etc. complete for

Stair case railing 1 x 1/3 8.00 0.75 2.00
Grill at Corridor 1 x 1/3 1.65 1.80 0.99
shutter 1 x 1 1.80 2.50 1.50
Grill Door at Head Room 1 x 1/3 1.20 2.10 0.84
Railing out side 1 x 1/3 4.50 0.75 1.13
6.46
34 Flooring with vitrified tiles of 1st quality and of size not less than 598 x 598 mm x 8 mm thickness
glossy finish permium colours, 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 and conveyance of all materials like cement, sand, and water and flooring tiles
etc., complete, including over heads & contractor profit, labour charges etc., complete for finished
item of work, but excluding VAT and seignorage charges.

Godown 1 x 1 10.42 5.87 61.17
CDPO Room & Addl CDPO 1 x 2 4.14 2.92 24.18
Deduct Toilet 1 x 1 1.45 1.65 -2.39
Office Room 1 x 1 4.14 2.74 11.34
Entrance & Stair case 1 x 2 4.37 2.61 22.81
Corridor 1 x 1 8.73 1.68 14.67
131.77
35 Providing skirting to internal walls to 15 cm height/risers of steps with vitrified tiles length equal to
flooring stones, set over base coat of CM (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 over heads & contractor profit cost and
conveyrance of all materials like tiles, cement, sand and water etc., complete but excluding VAT and
seigniorage charges, etc., complete for finished item of work.

In side godown 1 x 1 32.58 0.15 4.89
Add at Columns 1 x 4 1.04 0.15 0.62
Deduct Door 1 x 1 1.2 0.15 -0.18
Deduct shutter 1 x 1 1.8 0.15 -0.27
CDPO Room 1 x 1 14.12 0.15 2.12
Deduct Door 1 x 1 0.75 0.15 -0.11
Deduct Door 1 x 1 1.05 0.15 -0.16
Sl.No
(m)
1 2 3 4 5 6 7 8 9.00
Addl CDPO Room 1 x 1 14.12 0.15 2.12
Deduct Door 1 x 1 1.05 0.15 -0.16
Office Room 1 x 1 13.76 0.15 2.06
Deduct Door 1 x 1 1.05 0.15 -0.16
Entrance 1 x 1 11.43 0.15 1.71
Deduct Door 1 x 1 1.05 0.15 -0.16
Stair case room 1 x 1 11.13 0.15 1.67
Corridor 1 x 2 3.15 0.15 0.95
Deduct Door 1 x 2 1.05 0.15 -0.32
Corridor 1 x 2 2.97 0.15 0.89
Deduct Door 1 x 1 1.05 0.15 -0.16
Deduct Door 1 x 2 0.75 0.15 -0.23
15.14
36 Flooring with Ceramic non skid tiles of not less than 7.3mm thick 1st quality laid over floor bed /VRCC
slab set over 12.0 mm th.in CM (1:8 ) prop. base coat and neat grey cement slurry of honey like
consistence spread at the rate of 3.3 kg of cement per Sqm and jointed with neat white cement paste
mixed with pigment of matching shade including cost and conveyance of all materials to site,
including cost of mixing of mortar and watering, leveling to proper slope and curing including over
heads & contractor profit, all labour charges etc., and excluding VAT and seignorage charges for
finished item of work but excluding cost of CC bed and dadoing to walls . (BLD-CSTN-9-6).

CDPO Room 1 x 1 1.46 1.33 1.94
1 x 2 2.02 1.34 5.41
1 x 2 1.89 1.33 5.03
12.38
37 Providing dadooing to walls with 5 to 7mm thick ceramic wall tiles 1st quality of 7.30mm and of size
approved by Engineer-in-Charge, 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 over heads & contractor profit, cost of
all materials like tiles, cement, sand and water etc., complete including complete for finished item of
work, but excluding VAT and seignorage charges. (BLD-CSTN-9-18)

CDPO Room 1 x 1 5.58 1.75 9.77
Deduct door 1 x 1 0.75 1.75 -1.31
Toilet 1 x 2 6.72 1.75 23.52
Deduct door 1 x 2 0.75 1.75 -2.63
Toilet 1 x 2 6.44 1.75 22.54
Deduct door 1 x 2 0.75 1.75 -2.63
49.26
Sl.No
(m)
1 2 3 4 5 6 7 8 9.00
38 Supplying Chequered Cement Concrete heavy duty tiles conforming to IS: 13801 using aggregates,
cement, pigments of size 300 x 300 mm and thickness 25 mm of any shades.

Steps Entrance 1 x 4 4.00 0.30 4.80
1 x 4 4.00 0.18 2.80
Ramp 1 x 1 2.30 2.65 6.09
Ramp @ Portico 1 x 1 4.57 1.10 5.02
Steps in side 1 x 22 1.20 0.27 7.12
Steps in side 1 x 21 1.20 0.15 3.78
Landing 1 x 1 2.61 1.20 3.13
Portico 1 x 1 3.99 3.36 13.40
46.14
39 S/F of Rolling shutter of size 1.80 x 2.50 interlocked together through their entire length and jointed
together at the ends by end locks, mounted on specially designed pipe shaft of 50mm dia 50mm
normal bore MS B class pipe with brackets plates, gide channels stoppers botto lockings plates and
arrangements for iside and out side locking with push pull operations incl cost and conveyance and
labour charges.

1 x 1 1.8 2.5 4.50
40 Supply and fixing of 32 mm Dia MS Pipe for purlins including cost , conveyance, cutting and labour
charges

1 x 3 3.6 10.80
41 Providing and fixing 0.5mm thick galvanized / prepainted GI Profiled sheets fixed to the purlins with
14 size self drilling screws with neoprene washer, side laps are stitched with self tapping. Cost
includes labour and material and labour charges

1x 1 3.1 4.85 15.03
42 Providing Mild Steel flats and bars for fabricating steel grills at corridor staircase railing including cost ,
conveyance , welding rods and powere charges and labour chrages

Grill at Corridor end wall 1x 1 80.00
Stair case hand railing 1x 1 85.00
Grilled door for head room 1x 1 75.00
Hand railing at Ramp 1x 1 30.00
270.00
43 Masonry work in CM (1:8) prop with Flyash Cement solid blocks of size 290 x 150x 140 mm for
manufacturing of flyash solid blocks using flyash of 80 kgs, cement of 15 kgs. Gypsum of 5 kgs. and
stone dust including cost and conveyance of all materials, labour charges, seiniorage charges,
scaffolding and curing etc., cpomplete with a compresive strength not lessthan 50 kg/sqm for walls
for Superstructure Walls.

Sl.No
(m)
1 2 3 4 5 6 7 8 9.00
Compound wall 1 x 1 10.2 0.15 1.6 2.44
Extras 1 x 3 0.35 0.15 1.6 0.25
Steps @ Entrance 1 x 1 4.00 1.20 0.15 0.72
1 x 1 4.00 0.90 0.15 0.54
1 x 1 4.00 0.60 0.15 0.36
1 x 1 4.00 0.30 0.15 0.18
Ramp side wall 1 x 1 4.60 0.15 0.30 0.20
Ramp @ Godown 1 x 2 2.30 0.15 0.6+0/2 0.20
Plantation area 1 x 1 3.20 0.15 0.30 0.14
1 x 1 0.60 0.15 0.30 0.02
Water tank base 1 x 0.785 1.40 1.40 0.20 0.30
Alround 1 x 1 4.15 0.15 0.45 0.28
5.63
44 Filling and raising of house sites with Gravel around the building and rolling with 2-3 Tonnes hand
roller incl cost and conveyance of all material and labour charges etc. complete.For Plinth Protection
work.
Front side 1 x 1 15.00 3.00 0.23 10.35

Sides 1 x 2 12.00 1.00 0.60 14.40
Back side 1 x 1 15.50 1.00 0.60 9.30
34.05
45 Electrical Sub estimate
46 Water supply & Sanitary sub estimate
Value of work done
Price adjustment
Value of work done after PA
Add Tender percentage @ Estimates Rates only
Value of work done after TP
VAT @ 5%
QC charges @ 0.5%
Seigniorage charges
Soil Testing
Structural Design
Net value of work done

Sl.No
(m)
1 2 3 4 5 6 7 8 9.00
Departmnet saving
Total
Working Estimate
t Rajupalem in Rajupalem (M).Estt Cost: Rs.30.00 Lakhs

Rate (Rs) Unit per Amount
10 11 12.00
214.22 1 Cum 26604.00
546.73 1 Cum 7474.00
420.00 Each 2100.00
647.26 Sqm 861.00
1223.68 1 Cum 367.00
1743.68 1 Cum 697.00

10 11 12.00
3894.19 1 Cum 124797.00
61.04 1 Kg 498524.00
10 11 12.00
7588.88 1 Cum 174260.00
7933.16 1 Cum 31283.00

10 11 12.00
8816.76 1 Cum 98664.00

10 11 12.00
9512.06 1 Cum 74189.00

10 11 12.00
4729.78 1 Cum 172427.00
366.32 1 Cum 31070.00

10 11 12.00
8642.85 1 Cum 82712.00

10 11 12.00
1048.72 1 Sqm 193985.00
1351.70 1 Sqm 14842.00

10 11 12.00
6400.59 10 Sqm 108722.00
9006 1 Cum 24316.00
334.02 1 Sqm 3688.00

10 11 12.00
695.06 1 Sqm 6256.00
329.72 1 Sqm 60992.00

10 11 12.00
149.16 Sqm 30454.00

10 11 12.00
110.51 Sqm 41372.00
280.47 Sqm 125319.00

10 11 12.00
148.22 Sqm 44633.00

10 11 12.00
119.07 Sqm 70769.00
7724.63 1 Nos 38623.00

10 11 12.00
12804.71 1 Nos 25609.00
11927.22 1 Nos 35782.00
6282.54 Sqm 90469.00
5000.04 Sqm 5400.00
122.44 Sqm 797.00

10 11 12.00
80.94 Sqm 522.00
1030.18 Sqm 135749.00

10 11 12.00
1039.98 Sqm 15746.00
838.8 Sqm 10387.00
634.84 Sqm 31274.00

10 11 12.00
630.21 Sqm 29078.00
3261.54 Sqm 14677.00
376.20 Rmt 4063.00
910.86 Sqm 13690.00
80.94 Kg 21854.00
10 11 12.00
4473.47 Cum 25186.00
366.32 Cum 12473.00
106180.00
119165.00
2788101.00
-91589.14
2696511.86
0.00
2696512.00
134826.00
13483.00
15192.00
2000.00
10000.00
2872013.00
10 11 12.00
127987.00
3000000.00
Electrical Sub Estimate
Construction CDPO Office Building at Rajupalem in Rajupalem (M).Estt Cost: Rs.30.0
Estt Cost
Sl.No Length Width Thickness Quantity Rate (Rs)
Description of Item No (m) (m) (m)
1 2 3 4 5 6 7 8 9 10
1 Supply and fixing of 20mm Outer dia heavy (2.20mm thick) grade with IS 9537 part 3
regid PVC Pipe of makes Sudhakar/Maco plast/ Modimake concealed in roof slab with all
required PVC /metalic deep boxes incl masonary work and labour charges etc.. Complete
incl cost and conveynce of all material.

1 x 1 90 90.00 80.85
2 Supply and fixing of 25mm Outer dia heavy (1.80mm thick) grade with IS 9537 part 3
regid PVC Pipe of makes Sudhakar/Maco plast/ Modimake concealed in wall with all
required PVC /metalic deep boxes incl masonary work and labour charges etc.. Complete
incl cost and conveynce of all material.

1 x 4 11.48 45.92
1 x 2 14.95 29.9
75.82 105.20
3 Wiring with 2 runs of 14/0.3mm (1.0 Sq.mm) Fire Retardant (FR) P.V.C. insulated flexible
copper cable of GM /L&T/RPG/Havells/V-Guard/Power Flex/Poly cab/Gold
Medal/Paragon(ISI MARK) in existing pipe with 6A switch, Ceiling rose and 3mm thick
hylam sheet covering to switch control box including cost and conveyance charges of
material and all labour charges etc., complete
Vide Pg No. 66 . MB. No :18/A/PIU/2013-14

Tube light Points 1 x 12 12.00
Fan Points 1 x 8 8.00
Bulb Points 1 x 25 25.00
Calling Bell 1 x 1 1.00
Streat light 1 x 1 1.00
47.00 428.26
4 Supply and run of 2 of 2.5 Sq mm ( 36/0.3mm ) PVC insulated flexible copper cable of GM
/L&T/RPG/Havells/V-Guard/Power Flex/Poly cab/Gold Medal/Paragon(ISI MARK) and 1
run of 1.00 Sq mm flexible PVC insulated flexible copper cable in the existing conduit
pipe for run of mains from main panel board to TPN DB'S to swith boards connections
etc.,

130.00 91.03
5 Supply and fixing of 6A ISI Mark Flush type switch of makes Anchor/Gold Medal
Olive/Millon Zoom with 6A 3/2 pin wall plug socket of Anchor/Gold Medal Olive/Millon
Zoom make on a common switch board with earth connections in surface consealed
wiring incl cost and conveyance of all materials and labour charges

1 x 15 15.00 111.26
6 S/F of (Modular) Hot dip galvanized metal boxes & Cover frames incl cost and conveyance
of all materials and labour charges

4 Modular 1 x 2 2.00 109.44
8 Modular 1 x 10 10.00 193.80
Modular Frames
4 Modular 1 x 2 2.00 101.46
8 Modular 1 x 10 10.00 196.08
7 Supply and errecting of MS /PVC Fan hook box in RCC slab with making the slab as
original.
1 x 9 9.00 164.16
8 Supply and transportation and fixing of 1200 mm Sweep ISI mark ceiling fan as per IS
374-1979 and with double ball bearings but without regulator of makes Crompton/Bajaj
kassels 50/Usha atom make AC ceiling fan with all standard accessories but without
regulator incl cost and conveyance of all materials and labour charges

1 x 8 8.00 2426.77
9 Supply and fixing of Flush type stepped electronic regulator of makes Anchor / Gold
Medal Olive/ Millon Zoom incl cost and conveyance of all materials and labour charges

1 x 8 8.00 470.25
10 Supply and fixing of Anchor/ Gold Medal Olive/Millon Zoom make ISI Mark Batten Holder
/ Slanting Holder in lieu of ceiling rose of light point complete with all connections and all
labour charges with 40 W bulb. incl cost and conveyance of all materials and labour
charges

1 x 20 20.00 40.19
11 Supply and fixing of Anchor/ Gold Medal Olive/Millon Zoom make ISI Mark Batten Holder
/ Slanting Holder in lieu of ceiling rose of light point complete with all connections and all
labour charges with 32W pin type CFL bulb W bulb. incl cost and conveyance of all
materials and labour charges

1 x 12 12.00 153.90
12 Supply and transportation of 1 x36/40 W Box type tube light luminaire powder coated
CRCA sheet steel housing with electronic balasts and all standard accessories of makes
Crompton/ Bajaj/HPL/Surya/Havells incl condensor, starter etc.. And 1 Nos 36/40W
fluorescent lamp of makes wipro/GE/Phillips/Crompton/Bajaj etc.. incl cost and
conveyance of all materials and labour charges

1 x 12 12.00 1189.59
13 Supply and fixing of 8 way SPN DB with IP 43 protection as per IS 13032 and suitable for
12 Nos SP out going and for 1 No incommer etc.. Complete of make Gold Medal with IP
43 protection suitable for single phase 40A DP Isolator of make GOld Medal incommer
and 6-32A 10KA TP MCB, C/D curve ISI mark of make Gold Medal as out going including
internal connection and labour charges for surface/ flush mounting etc.. incl cost and

1 x 1 1.00 6142.89
14 Supply of Calling Bell. Makes: GM / Million / Gold Medal / Maru / Anchor / Great white.

1 x 1 1.00 57.00
15 Supply of 1 x 36/40 W fluorescent street light luminaire with sheet alluminium housing
and UV stabilised acrylic cover with Electronic ballast and all standard accessories etc.
Makes: Elton / Mahita Electro / Capart / RK.

1 x 2 2.00 1254.00
16 Supply and run of 2 of 2.5 Sqmm WPSC wire Polycab/V Guard/Millon/Payal/Vimal along
with No.10 SWG GI bearer wire through PVC cleats with all accessories incl labour
charges etc.. Complete for service mains incl cost and conveyance of all materials and
labour charges

1 x 1 70.00 70.00 38.41
.Estt Cost: Rs.30.00 Lakhs

Unit per Amount
11 12
Rmt 7276.50
Rmt 7976.26
Point 20128.22
Rmt 11833.66
Nos 1668.87
Nos 218.88
Nos 1938.00
Nos 202.92
Nos 1960.80
Nos 1477.44
Nos 19414.18
Nos 3762.00
Nos 803.70
Nos 1846.80
Nos 14275.08
Nos 6142.89
Nos 57.00
Nos 2508.00
Rmt 2688.74
106180.00
Water supply & Sanitary - Sub Estimate
Construction CDPO Office Building at Rajupalem in Rajupalem (M).Estt Co
Sl.No Length Width Thickness

1 2 3 4 5 6 7 8
2 Supply and fixing of 75 mm Dia PVC rain water spouts of 2.5mm thick incl cost of necessary bends and all
labour charges incl material.for waste water disposal.

VP No-51
Rain water spouts 1 x 3 3.35
Toilet to septic tank 1 x 1 25
VP No-82
1 x 1 30
Vent pipe 1 x 1 3
3 Supplying and Fixing European Water Closet of 1st quality conforming to IS:2556-Part-2-1973 of white
glazed with 'S' trap

1 x 3
4 S & F 25.4 mm dia & 609.6 mm long aluminium anodized towel rod with brackets and aluminium screws

1 x 4
5 S& F of gents flat back urinals

1 x 1
6 S/ F of soap dish incl cost and conveyance and labour cahrges

1 x 4
7 Constructing 457.2 mm x 457.2 mm (1'6"x1'6") brick in CM 1:6 prop. Masonry. Inspection chamber up to
914.4 mm (3'0") and fitted with light weight 457.2 mm x 457.2 mm (1'6"x1'6") C.I frame and cover of 20
Kg.
Vide Pg No. . MB. No :18/A/PIU/2013-14

1 x 4
8 Supplying & Fixing Indian make Flat Back Wash Hand Basin 1st quality conforming to IS:2556-Part-4:1972
with waste fittings like rubber plug, chain, 32 mm nominal size C.P. Fitting with parallel pipe thread
conforming to IS:2963-1979 and fitted with 15 mm nominal bore Chromium Plated Pillar Tap of 1st quality
Indian make 400 grams Seiko/ Senior/ Nice/ Esso or equivalent complete with standard CI brackets
including wooden block: 550 x 400 mm - Single C.P. Pillar coc
1 2 3 4 5 6 7 8
1 x 3
9 Supplying and fixing TV shape mirror with plastic frame size 609.6 mm x 457 .2 mm

1 x 4
10 Providing and placing on Terrace ( at all floor levels) Polythylene water storage tank with double layer
approved brand & manufacturing with cover and suitable locking arrangements and making necessary
holes for iletand out let and over flow pipes but without fittings & base support for tanks incl cost and
conveyance of all material. labour charges and over heads but excl VAT..

1 x 1000
11 S&F 12.7 mm N.P bib tap Indian make heavy dutys
1 x 8
12 Supply and fixing of Ashirvad/Ajay/Astral flow guard or equivalent CPVC pipes ( 22.20mm OD )and fittings
to meet the requirement of ASTM-D-2846 and are produced in CTS.IS 15778:2007) for hot and cold
water.pipes are made from idential CPVC compounds having the same physical Properties for Hot and
Cold Water (IS 15778:2007)
For Pumping main 1 x 31

For Delivery 1 x 20
13 Supply and fixing of CPVC pipes (28.60 mm OD Pipe-SDR 13.5) and fittings to meet the requiremnet of
ASTM-D2846 and are produced in CTS ( copper tube size 1/2" ton 2" SDR 11 and SDR 13.5 pipes are made
from identical CPVC compounds having the same physical properties for HOT and cold water
Ashirvad/Ajay/Astral flow guard or equivalent incl cost and conveyance of all material. labour charges and
over heads but excl VAT.
For Delivery 1 x 25
14 S&F of Gunmetal ball valve with SS ball and SS spindle as per Indian clause 1 indian make heavy type.-
20mm
1 x 2
15 S&F of Gunmetal ball valve with SS ball and SS spindle as per Indian clause 1 indian make heavy type.-
25mm
1 2 3 4 5 6 7 8
1 x 2
16 Supply and Transportation of 0.75HP 8 Stage single phase ISI submersible motor pumpset suitable for 4"
Bore well. Makes: Kirloskar / Crompton / Texmo / CRI / KSB.
1 x 1
upply & Sanitary - Sub Estimate
at Rajupalem in Rajupalem (M).Estt Cost: Rs.30.00 Lakhs

Quantity Rate (Rs) Unit per Amount
9 10 11 12
outs of 2.5mm thick incl cost of necessary bends and all
sal.
10.05
25.00
30.00
3.00
68.05 240.83 Rmt 16388.42
1st quality conforming to IS:2556-Part-2-1973 of white
3.00 4534.92 Each 13604.76

odized towel rod with brackets and aluminium screws
4.00 186.96 Each 747.84
2.00 963.30 Each 1926.60

our cahrges
4.00 277.02 Each 1108.08

ick in CM 1:6 prop. Masonry. Inspection chamber up to
2 mm x 457.2 mm (1'6"x1'6") C.I frame and cover of 20
4.00 4186.08 Each 16744.32

and Basin 1st quality conforming to IS:2556-Part-4:1972
mm nominal size C.P. Fitting with parallel pipe thread
m nominal bore Chromium Plated Pillar Tap of 1st quality
sso or equivalent complete with standard CI brackets
P. Pillar coc
9 10 11 12
3.00 1846.80 Each 5540.40

rame size 609.6 mm x 457 .2 mm
4.00 584.82 Each 2339.28

vels) Polythylene water storage tank with double layer
d suitable locking arrangements and making necessary
without fittings & base support for tanks incl cost and
er heads but excl VAT..
1000.00 9.12 Ltr 9120.00
9.00 463.98 Each 4175.82

rd or equivalent CPVC pipes ( 22.20mm OD )and fittings
are produced in CTS.IS 15778:2007) for hot and cold
unds having the same physical Properties for Hot and
31.00
20.00
51.00 217.74 Rmt 11104.74
Pipe-SDR 13.5) and fittings to meet the requiremnet of
be size 1/2" ton 2" SDR 11 and SDR 13.5 pipes are made
same physical properties for HOT and cold water
cost and conveyance of all material. labour charges and
25.00 277.02 Rmt 6925.50

pindle as per Indian clause 1 indian make heavy type.-
2.00 707.94 Each 1415.88

pindle as per Indian clause 1 indian make heavy type.-
9 10 11 12
2.00 1039.68 Each 2079.36

le phase ISI submersible motor pumpset suitable for 4"
CRI / KSB.
1.00 25943.55 Each 25943.55

119165.00
Seigniorage Charges
Construction of CDPO Office building in Rajupalm
Earth @ Sand @ Aggregate @ Stone Dust @ Bricks @
Sl.No Description of Item Unit Qty Rs.22/- Rs.40/- Rs.50/- Rs.50/- Rs.38.50/
1 Earh work excavation Cum 124.19 2732.18
2 Supply and filling of sand in trenche Cum 13.67 546.80
Supply and placing of 40mm graded
3 metal Cum 0.30 15.00
Supply and placing of 20mm graded
4 metal Cum 0.40 20.00
5 Plain Cement Concrete of (1:4:8:) Cum 32.05 576.85 1442.11
Supply and placing of the VRCC M20
6 Nominal mix Concrete Cum 58.17 1046.98 2617.46
Providing brick work of 230mm thick in
7 CM (1:8) Cum 36.46 291.65 718.61
8 Gravel Filling in Basement Cum 84.82 1865.94
9 Roof Slab 125mm thick. Sqm 184.97 924.86 1156.08
10 Waist Slab 175mm thick. Sqm 10.98 76.86 96.08
11 11.5 cm wide Brick masonry Sqm 169.86 149.48
Sun shades of 75mm thick at fixed end

and 50mm thick at free end. 0.6m wide.
12 Sqm 9.00
13 Providing Impervious coat Sqm 184.98 155.38
Ceiling plastering of 12mm thick with
14 CM (1:3 Sqm 204.17 122.50
Plastering to brick masonary wall with

12mm thick single coat in CM (1:6)
15 Sqm 374.37 224.62
Plastering to brick masonary wall with

12mm thick double coat in CM (1:5)
16 Sqm 446.82 268.09
Flooring with vitrified tiles of 1st quality
17 Sqm 131.77 63.25
Providing skirting to internal walls to 15
18 cm height Sqm 15.14 7.27
19 Flooring with Ceramic non skid tiles Sqm 12.38 5.94
20 Providing dadooing to walls Sqm 49.26 23.65
Supplying Chequered Cement Concrete
21 heavy duty tiles Sqm 46.14 22.15
Masonry work in CM (1:8) prop with
22 Flyash Cement solid blocks Cum 5.63 22.52
Total
2732.18
546.80
15.00
20.00
2018.96
3664.44
1010.26
1865.94
2080.94
172.94
149.48
0.00
155.38
122.50
224.62
268.09
63.25
7.27
5.94
23.65
22.15
22.52
15192.31
LEAD STATEMENT
Name of work:- Construction of CDPO Office building in Rajupalm
Sl
Name of Distance Initial Initial Blasting
Description of item Unit
Village in Km lead cost Charges
No
1 2 3 4 5 6 7
1 Gravel Local 5 5 1 Cum 103.00
MENT
Est Cost Rs.
Deduct
CF &OH
Conveya
Loding Unloding 13.615%
M/C 25% nce Total
charges Charges on col
charges
(9+10+11
+12)
8 9 10 11 12 13
82.70 0.00 0.00 -11.26 174.44
DATA's (SSR 2014-15)
Unit Quantit
Index-code S No Description
y
1 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.
BMS-W-45 GI Sheet cost Sqm 1.00
Add Contractor profit & Other Over Heads
@ 14%
2 Supply and fixing of 32 mm Dia MS Pipe for purlins including

cost , conveyance, cutting and labour charges
Cost of pipe Rmt 1.00
@ 14%
3
Supply and fixing of 110 mm Dia PVC rain water spouts of
2.5mm thick incl cost of necessary bends and all labour
charges incl material.for solid waste disposal.
For 8.40 M Height
BMW-G-13 PVC Pipe 110mm Dia Rmt 8.40
BMW-G-57 PVC Bends 110mm dia Nos 1.00
BMW-H-67 Collar 100 mm dia Nos 1.00
PVC Clamps Nos 6.00
BMW-H-64 Shoe 100 mm dia Nos 1.00
BMW-G-149 1000ml solvent cement Ml 10.00
BMT-F-02 Nails Kg 0.50
BMW-G-152 Labour charges Rmt 8.40
Total Cost per 8.40 Rmt
Cost per 1 Rmt
@ 14%
Total cost per Rmt
4
Supply and fixing of 75 mm Dia PVC waste water disposal of
charges incl material.for waste water disposal.
For 8.40 M Height

BMW-G-11 PVC Pipe 75 mm Dia Rmt 8.40
BMW-G-58 PVC Bends 75 mm dia Nos 1.00
BMW-H-66 Collar mm dia Nos 1.00
PVC Clamps Nos 6.00

Cost per 1 Rmt
Unit Quantit
y
@ 14%
Total cost per Rmt
5 Supplying and Fixing European Water Closet of 1st quality
conforming to IS:2556-Part-2-1973 of white glazed with 'S'
trap
BMW-D.14 Cost European Water Closet Nos 1.00
BMW-G.08 Supply & fixing of PVC low level system Nos 1.00
with internal components & short bend:
10 Litres capacity Single Flush
Supplying and Fixing best Indian make
BMW-D.16 Nos 1.00
plastic seat and lid for European water
closets with rubber or plastic Buffers as
per IS 2548-1996
BMW-I-139 Supply & fixing CP short bend Nos 1.00
Supplying & Fixing 12.7 mm PVC
BMW-I-48 Each 1.00
connection with brass union nut C.P
coated

@ 14%
Total cost per each
6 Supplying & Fixing Indian make Flat Back Wash Hand Basin
1st quality conforming to IS:2556-Part-4:1972 with waste
fittings like rubber plug, chain, 32 mm nominal size C.P.
Fitting with parallel pipe thread conforming to IS:2963- 1979
and fitted with 15 mm nominal bore Chromium Plated Pillar
Tap of 1st quality Indian make 400 grams Seiko/ Senior/ Nice/
Esso or equivalent complete with standard CI brackets
including wooden block: 550 x 400 mm - Single C.P. Pillar
cock
BMW-D-24 Flat Back Wash Hand Basin Each 1.00
@ 14%
Total cost per each
7
Supplying and fixing TV shape mirror with plastic frame size
609.6 mm x 457 .2 mm
BMW-I-105 TV shape mirror with plastic frame Each 1.00

@ 14%
Total cost per each
8 S & F 25.4 mm dia & 609.6 mm long aluminium anodized
towel rod with brackets and aluminium screws
BMW-I-20 aluminium anodized towel rod Each 1.00
@ 14%
Total cost per each
9 Providing and placing on Terrace ( at all floor levels)
Polythylene water storage tank with double layer approved
brand & manufacturing with cover and suitable locking
arrangements and making necessary holes for iletand out let
and over flow pipes but without fittings & base support for
tanks incl cost and conveyance of all material. labour
charges and over heads but excl VAT.
BMS-W-029 Polyethylene water storage tank Ltr 1.00
Unit Quantit
y
@ 14%
Total cost per each Leter
10
S&F 12.7 mm N.P bib tap Indian make heavy dutys
BMW-E-07 N.P bib tap Each 1.00

@ 14%
11 S&F of Gunmetal ball valve with SS ball and SS spindle as per
Indian clause 1 indian make heavy type.
BMW-F-57 Gunmetal (GM) Ball valve with SS Ball Each 1.00
and SS Spindle as per IS - Class - I, Indian
make heavy type - 20 mm NB Size
@ 14%
Total cost per each
BMW-F-59 Gunmetal (GM) Ball valve with SS Ball Each 1.00
make heavy type - 25 mm NB Size
@ 14%
Total cost per each
13
Constructing 457.2 mm x 457.2 mm (1'6"x1'6") brick in CM
1:6 prop. Masonry. Inspection chamber up to 914.4 mm (3'0")
and fitted with light weight 457.2 mm x 457.2 mm (1'6"x1'6")
C.I frame and cover of 20 Kg.
BMW-B.06 brick in CM 1:6 prop. Masonry Each 1.00

@ 14%
Total cost per each
14 Supply and Fixing of 20mm dia 2mm thick PVC pipe (ISI
1.4.2
MARK) concealed in Roof Slabs with all required accessories
(C
including masonary work and labour charges etc., complete.
)
Make : Sudhakar/ Maco Plast / Modi
Taking Output = 100 M
a) Material
elec-1.2.2 20mm dia 2mm thick PVC pipe 100 M 1.00
20mm dia 1,2,3 & 4 way deep Junction
ele-1.2.33 Each 12.00
Box
elec-1.2.44 20.mm PVC bends Each 12.00
b) Labour charges :
elec-8.1.77 Skilled Electrician day 2.00
elec-8.1.78 Semi skilled Electrician day 2.00
elec-8.1.85 Helpers day 2.00
Total
Add contr profit @14%
C) Cost for 100 RM
Rate per Metre = C/100
Unit Quantit
y
15
Supply and Fixing of 25mm dia 1.5mm thick P.V.C. pipe (ISI
1.4.2 MARK) concealed in wall with all required accessories
( b including masonary work for light, fan and separate plug
) point with well seasoned TW box including all labour charges
etc., complete. Make : Sudhakar/ Maco Plast / Modi

a) Material
elec-1.2.3 25mm dia 1.5mm thick PVC pipe 100 M 1.00
ELEC-8.1.7 U' Links 100 Nos 2.00
ELEC-1.4.5 8"x10" TW deep boxes Each 2.00
ele-1.2.39 Each 12.00
Box
elec-1.2.44 25mm PVC bends Each 12.00
elec-8.1.50 Cement kg 50.00
b) Labour charges :
elec-8.1.79 Mason Ist class day 2.00
Total
C) Cost for 100 RM
16 S/F of (Modular) Hot dip galvanized metal boxes incl cost and
A ELEC-1.3.3 4 Modular Each 1.00
Rate per each
@ 14%
Total
B ELEC-1.3.4 6 Modular Each 1.00
Rate per each
@ 14%
Total
C ELEC-1.3.5 8 Modular Each 1.00
Rate per each
@ 14%
Total
17 S/F of (Modular cover frames) Hot dip galvanized metal boxes
frames ,incl cost and conveyance of all materials and labour
charges
Rate per each
@ 14%
Total
Rate per each
Unit Quantit
y
@ 14%
Total
C 8 Modular Each 1.00
ELEC-1.9.37 Rate per each
@ 14%
Total
18 Supply and errecting of MS /PVC hook box in RCC slab with
making the slab as original.
ELEC-8.1.25 Consealed box PVC / MS with hook for fan Each 1.00
ELEC-8.1.23 12 / 15 MS plain rod fan hook Each 1.00
Mason Day 0.05
Helpers Day 0.05
Total
@ 14%
Total
19 RCC Well Rings

20 Supply and fixing of RCC Jallies of size 060 x 0.23 incl cost
and conveyance of all material for ventilator including
necessary accessories complete in all respects including all
scaffolding and labour charges etc., complete for finished
item of work
BMS-W.16 CEMENT JALI - 40 mm thick Sqm 1.00
Total
Over Head charges & Contractor's Profit
@ 14%
Rate per Sqm
21
Supply and fixing of 32 mm Dia MS Pipe for purlins including
32 mm dia 'B' Class Rmt 1.00

@ 14%
Rate per Sqm
22
Supply and fixing of Ashirvad/Ajay/Astral flow guard or
equivalent CPVC pipes ( 22.20mm OD )and fittings to meet
the requirement of ASTM-D-2846 and are produced in CTS.IS
15778:2007) for hot and cold water.pipes are made from
idential CPVC compounds having the same physical
Properties for Hot and Cold Water (IS 15778:2007)
BMW-I.221 CPVC Pipe of 22.20mm OD Rmt 1.00
labour charges 1.00

@ 14%
Total
Unit Quantit
y
23 Supply and fixing of CPVC pipes (28.60 mm OD Pipe-SDR
13.5) and fittings to meet the requiremnet of ASTM-D2846
and are produced in CTS ( copper tube size 1/2" ton 2" SDR
11 and SDR 13.5 pipes are made from identical CPVC
compounds having the same physical properties for HOT and
cold water Ashirvad/Ajay/Astral flow guard or equivalent incl
cost and conveyance of all material. labour charges and over
heads but excl VAT.
labour charges 1.00

@ 14%
Total
24
Supply and filling of sand in trenches, sides of foundations
and basement with initial lead in layers not exceeding 15 cm
thick, consolidating each deposited layer by watering and
ramming including cost all operational, incidental, labour
charges, complete for finished item of work. (APSS NO. 309
& 310) including cost and conveyance of all material and
labour charges, and contractors profit & over heads but
excluding seignorage charges and VAT etc., complete.
Unit : 1cum
Taking output : 1 cum
a) Labour
Mazdoor ( Unskilled) No 0.31
Gravel for filling Cum 1.00
Water Urban Kl 0.72
Rate per 1 cum
Add 0% for Over head charges & 321.33
Contractors profit
Rate per 1 cum
25 1 Cement Mortar (1 : 8)
26 BLD-CSTN-5-17Masonry work in CM (1:8) prop with Flyash Cement solid
blocks of size 290 x 150 x 140 mm for manufacturing of
flyash solid blocks using flyash of 80 kgs, cement of 15 kgs.
Gypsum of 5 kgs. and stone dust including cost and
conveyance of all materials, labour charges, seiniorage
charges, scaffolding and curing etc., cpomplete with a
compresive strength not lessthan 50 kg/sqm for walls for
Superstructure Walls.
Ground Floor
Unit = 1 cum
A. MATERIALS:
No of blocks required for one cum of Nos 110.00
BMT-A.05
Masonry
Cost of Cement Mortar (1:8) cum 0.10
B. LABOUR
Mason 1st class day 0.42
Mason 2nd class day 0.92
Man Mazdoor day 0.70
Woman Mazdoor day 2.10
Total
Unit Quantit
y
@ 14%
Total
27 Supplying & Fixing white glazed flat back Bowl urinals of size
440 mm x 265 mm x 315 mm with internal flushing rim fixed
with screws complete Indian make conforming to IS:2556-
1995
BMW-D.33 flat back Bowl urinals Each 1.00
@ 14%
Total
28 Supply and placing of the VRCC M20 concrete for slab of thick
50 mm incluidng cost and convyance of all materials and
labour charges etc.,complete for Septic tank cover slab of
thick 50mm
Basic Rate for 1 Cum 5933.91
Basic rate for 1 Sqm of 50 mm thick 296.70
Centring charges for material 152.00
Centring charges for labour 121.00
Add 13.615% OH & Contractor profit 77.56
Rate per 1 SQm 647.26
29 S & F NP soap dish heavy type with NP SCREWS
BMW-I.28 Soap Dish Each 1.00
@ 14%
Total
30 Supplying Chequered Cement Concrete heavy duty tiles

conforming to IS: 13801 using aggregates, cement, pigments
of size 300 x 300 mm and thickness 25 mm of any shades.
Unit = 10 sqm
A. MATERIALS:
BMT-D-6 Chequerred terrazzo tiles of 22 mm thick sqm 10.50
(medium shade)
Cement for CM (1:6) proportion for base kg. 28.80
coat
Cement for slurry kg. 33.00
Cement for jointing & pointing kg. 6.00
Pigment kg.
Sand for CM (1:6) proportion cum 0.12
B. MACHINERY
Nill
C. LABOUR
Man mazdoor day 2.24
Mazdoor (unskiled) day 3.30
Grand Total
@ 14%
Total for 10 Sqm
For 1 Sqm
Unit Quantit
y
31
Supply and transportation of 1 x36/40 W Box type tube light
luminaire powder coated CRCA sheet steel housing with
electronic balasts and all standard accessories of makes
Crompton/ Bajaj/HPL/Surya/Havells incl condensor, starter
etc.. And 1 Nos 36/40W fluorescent lamp of makes
wipro/GE/Phillips/Crompton/Bajaj etc.. incl cost and
a) Material
ELEC-3.6.4 1' x 40 watts box type flourscent light fitti each 1.00
ELEC-3.7.21 Lamp cost of 36/40W each 1.00
ELEC-8.1.31 Tw Round blocks each 2.00
a) Labour charges
elec-8.1.78 Semi Skilled Electrician day 0.10
Total
Add contr profit @14% on Labour
Rate per each
32 Supply and transportation and fixing of 1200 mm Sweep ISI
mark ceiling fan as per IS 374-1979 and with double ball
bearings but without regulator of makes Crompton/Bajaj
kassels 50/Usha atom make AC ceiling fan with all standard
accessories but without regulator incl cost and conveyance of
all materials and labour charges
a) Material
ELEC-5.1.3 1200 mm (48") Ceiling Fan each 1.00
Transportation Charges on Unit Cost 0.01
elec-1.6.8 23/0060 Twin Core wire M 1.00
b) Labour charges.
elec-8.1.85 Helper day 0.13
Total
Rate per each
33
Supply and fixing of Flush type stepped electronic regulator
of makes Anchor / Gold Medal Olive/ Millon Zoom incl cost
and conveyance of all materials and labour charges
a) Material
ELEC-1.9.30 Steeped type Electronics type Regulator M 1.00
b) Labour charges.
Total
Rate per each
34 Supply and fixing of Anchor/ Gold Medal Olive/Millon Zoom
make ISI Mark Batten Holder / Slanting Holder in lieu of
ceiling rose of light point complete with all connections and
all labour charges with 40 W bulb. incl cost and conveyance
a) Material
elec-1.7.15 PVC batten holder each 1.00
elec-1.7.13 Deduct Cost of Ceiling Rose each 1.00
b) Labour charges :
Unit Quantit
y
Total
Rate per each
35
Supply and fixing of Anchor/ Gold Medal Olive/Millon Zoom
all labour charges with 32W pin type CFL bulb W bulb. incl
cost and conveyance of all materials and labour charges
ELEC-3.7.21 Supply of 36W Pin type CFL Lamp. each 1.00

Total
Rate per each
36 Wiring with 2 runs of 14/0.3mm (1.0 Sq.mm) Fire Retardant
(FR) P.V.C. insulated flexible copper cable of GM
/L&T/RPG/Havells/V-Guard/Power Flex/Poly cab/Gold
Medal/Paragon(ISI MARK) in existing pipe with 6A switch,
Ceiling rose and 3mm thick hylam sheet covering to switch
control box including cost and conveyance charges of
elec-1.5.1 14/0.3mm (1.00 Sqmm) FRLS PVC 100 M 1.00

insulated flexible copper wire
elec-1.7.1 6A Switch @18/- each each 6.00
elec-1.7.13 6A 3 way Ceiling Rose@ 21/-each each 6.00
ELEC-8.1.51 25 x 20 cms (10" x8") Hylam sheet 3mm no 1.00
thick
b) Labour charges :
C) Cost for 6 Points
Rate per Point = C/6
Add Contractor Profit @ 14%
Rate per Each Point
37
Supply and run of 2 of 2.5 Sq mm ( 36/0.3mm ) PVC insulated
flexible copper cable of GM /L&T/RPG/Havells/V-Guard/Power
Flex/Poly cab/Gold Medal/Paragon(ISI MARK) and 1 run of
1.00 Sq mm flexible PVC insulated flexible copper cable in
the existing conduit pipe for run of mains from main panel
board to TPN DB'S to swithc boards connections etc.,
a) Material
elec-1.5.3 36/0.3mm (2.5 sqmm) FR PVC copper cabl 100 M 2.00
elec-1.5.1 14/0.3mm FR PVC copper cable 100 M 1.00
b) Labour charges :
elec-8.1.77 Skilled Electrician (2.0 + 0.5) day 1.01
elec-8.1.78 Semi skilled Electrician (6 + 1.5) day 3.00
elec-8.1.85 Helpers (2.0 + 0.5) day 1.01
Total 0
Add contr profit @14% 0
C) Cost for 100 RM
Unit Quantit
y
38 Supply and fixing of 8way SPN DB with IP 43 protection as
per IS 13032 and suitable for 12 Nos SP out going and for 1
No incommer etc.. Complete of make Gold Medal with IP 43
protection suitable for single phase 40A DP Isolator of make
GOld Medal incommer and 6-32A 10KA TP MCB, C/D curve ISI
mark of make Gold Medal as out going including internal
connection and labour charges for surface/ flush mounting
etc.. incl cost and conveyance of all materials and labour
charges
ELEC-2.12.5 8 Way SPN DB with IP 43 Each 1.00
ELEC-2.10.2 40A D.P.Isolator / ECCB / RCCB Each 1.00
ELEC-2.9.21 32A TP MCB, 10 kA Each 1.00
ELEC-2.9.1 10kA - 6-32A range SP MCBs Each 12.00
b) Labour charges :
Skilled Electrician Nos 0.50
Semi skilled Electrician Nos 0.50
Helpers Nos 1.00
Total
Add contr profit @14% on Labour 0
Rate per each
39
Supply of Calling Bell. Makes: GM / Million / Gold Medal / Maru
/ Anchor / Great white.
ELEC-1.7.20 Supply of Calling Bell Nos 1.00

Rate per each
40 Cost and supply of the following pump set material etc..
Including fixing and cost and conveyance of all material incl
contrcator profit.
Supply and Transportation of 0.75HP 8 Nos 1.00

Stage single phase ISI submersible motor
pumpset suitable for 4" Bore well.Makes:
Kirloskar / Crompton / Texmo / CRI / KSB.
1.50 Sqmm finolex cable Rmt 55.00

32mm HDPE Pipe Rmt 40.00
b) Labour charges for erection of pump day 0.50
set including pipe connection for suction
& delivery
Skilled Electrician day 1.00
Helper day 0.50
Fitter
@ 14%
Grand Total for
41
Supply and run of 2 of 2.5 Sqmm WPSC wire Polycab/V
Guard/Millon/Payal/Vimal along with No.10 SWG GI bearer
wire through PVC cleats with all accessories incl labour
charges etc.. Complete for service mains incl cost and
a) Material
elec-1.6.1 2.5 Sq.mm WPSC Aluminium cable 100 M 2.00
Unit Quantit
y
No.6 SWG G.I wire. (0.026 Kg / Mtr ) kg 6.70
ELEC-8.1.41
Length 100 RM
ELEC-8.1.15 PVC Cleats 100 Nos 1.00
b) labour charges
elec-8.1.78 Semi skilled day 1.00
Total
C) Cost for 100 M
Rate per mtr c/100
42 Supply and fixing of 6A ISI Mark Flush type switch of makes
Anchor/Gold Medal Olive/Millon Zoom with 6A 3/2 pin wall
plug socket of Anchor/Gold Medal Olive/Millon Zoom make
on a common switch board with earth connections in surface
consealed wiring incl cost and conveyance of all materials
and labour charges
Taking Output = each
a) Material
elec-1.7.4 6A 3 pin / 2 pin Socket each 1.00
elec-1.7.1 6A 1 way flush type switch each 1.00
b) Labour charges :
0
Rate per each
43
Supply of 1 x 36/40 W fluorescent street light luminaire with
sheet alluminium housing and UV stabilised acrylic cover with
Electronic ballast and all standard accessories etc. Makes:
Elton / Mahita Electro / Capart / RK.
ELEC-3.1.3 Supply of 1 x 36/40 W fluorescent street each 1.00

light luminaire
Rate per each
Rate Rs. Amount Rs.
799.00 799.00
111.86
910.86
185.00 185.00
25.90
210.90
161.33 1355.20
83.00 83.00
386.00 386.00
17.96 107.76
544.00 544.00
0.23 2.27
61.00 30.50
8.33 70.00
2578.73
306.99
42.98
349.97
85.00 714.00
67.00 67.00
318.00 318.00
17.96 107.76
465.00 465.00
0.23 2.27
61.00 30.50
8.33 70.00
1774.53
211.25
Rate Rs. Amount Rs.
29.58
240.83
1785.00 1785.00
1455.00 1455.00
461.00 461.00
175.00 175.00
102.00 102.00
3978.00
556.92
4534.92
1620.00 1620.00
226.80
1846.80
513.00 513.00
71.82
584.82
164.00 164.00
22.96
186.96
8.00 8.00
Rate Rs. Amount Rs.
1.12
9.12
407.00 407.00
56.98
463.98
621.00 621.00
86.94
707.94
912.00 912.00
127.68
1039.68
3672.00 3672.00
514.08
4186.08
2420.00 2420.00
17.00 204.00
6.00 72.00
440.00 880.00
385.00 770.00
345.00 690.00
5036.00
705.04
8081.04
80.85
Rate Rs. Amount Rs.
2540.00 2540.00
44.00 88.00
48.00 96.00
25.00 300.00
6.00 72.00
6.60 330.00
440.00 880.00
375.00 750.00
345.00 690.00
385.00 770.00
6516.00
912.24
10518.24
105.20
96.00 96.00
96.00
13.44
109.44
130.00 130.00
130.00
18.20
148.20
170.00 170.00
170.00
23.80
193.80
89.00 89.00
89.00
12.46
101.46
130.00 130.00
130.00
Rate Rs. Amount Rs.
18.20
148.20
172.00 172.00
172.00
24.08
196.08
88.00 88.00
22.00 22.00
385.00 19.25
295.00 14.75
144.00
20.16
164.16
293.00 293.00
293.00
41.02
334.02
330.00 330.00
46.20
376.20
160.00 160.00
31.00 31.00
191.00
26.74
217.74
Rate Rs. Amount Rs.
212.00 212.00
31.00 31.00
243.00
34.02
277.02
295.00 91.45
174.44 174.44
77.00 55.44
321.33
14% 44.99
Rs 366.32
20.00 2200.00
2300.00 230.00
385.00 161.70
345.00 317.40
295.00 206.50
385.00 808.50
3924.10
Rate Rs. Amount Rs.
549.37
4473.47
845.00 845.00
118.30
963.30
243.00 243.00
34.02
277.02
270.00 2835.00
6.80 195.84
6.80 224.40
6.80 40.80
968.67 116.24
385.00 369.60
345.00 772.80
295.00 973.50
5528.18
773.95
6302.13
630.21
Rate Rs. Amount Rs.
813.00 813.00
135.00 135.00
7.00 14.00
440.00 44.00
375.00 37.50
1043.50
146.09
1189.59
2020.00 2020.00
22.30 0.22
10.40 10.40
440.00 55.00
345.00 43.13
2128.75
298.02
2426.77
375.00 375.00
375.00 37.50
412.50
57.75
470.25
17.00 17.00
21.00 -21.00
Rate Rs. Amount Rs.
440.00 22.00
345.00 17.25
35.25
4.94
40.19
135.00 135.00
135.00
18.90
153.90
1051.00 1051.00
18.00 108.00
21.00 126.00
48.00 48.00
0.00
440.00 264.00
375.00 450.00
345.00 207.00
2254.00
375.67
52.59
428.26
2510.00 5020.00
1051.00 1051.00
440.00 442.20
375.00 1125.00
345.00 346.73
7984.93
1117.89
9102.81
91.03
Rate Rs. Amount Rs.
1245.00 1245.00
367.00 367.00
612.00 612.00
201.00 2412.00
440.00 220.00
375.00 187.50
345.00 345.00
5388.50
754.39
6142.89
50.00 50.00
7.00
57.00
14700.00 14700.00
110.00 6050.00
31.00 1240.00
440.00 220.00
375.00 375.00
345.00 172.50
22757.50
3186.05
25943.55
737.00 1474.00
Rate Rs. Amount Rs.
60.50 405.35
330.00 330.00
440.00 440.00
375.00 375.00
345.00 345.00
3369.35
471.71
3841.06
38.41
27.00 27.00
18.00 18.00
.
440.00 29.48
345.00 23.12
97.60
13.66
111.26
1100.00 1100.00
154.00
1254.00
COMPARATIVE STATEMENT
Name of work:- Construction of CDPO Office building in Rajup
S.No. As per original estimate As
Description of item
Quantity Rate/per Amount Quantity
1
Earth work excavation and depositing on bank with an initial lead of 10 Mts and
lift of 2mts in block cotton soils like red earth qand ordinary gravelly soils 194.23 Cum 214.22 Cum 41608.00 124.19
including all labour charges etc., compete for foundations of Columns.
2
Supply and filling of sand in trenches, sides of foundations and basement with
initial lead in layers not exceeding 15 cm thick, consolidating each deposited layer 18.68 Cum 546.73 Cum 10213.00 13.67
by watering and ramming including cost all operational, incidental, labour
charges, complete.
3
Supplying and filling of HBG stone chips 2.36mm &below in trenches,sides of
foundations and basement with intial lead in layers not exceeding 15cm thick
,consolidating each deposited layer by watering and ramming including cost of all
operational,incidental,labour charges,complete for finished item of work(APSS 110.71 Cum 923.55 Cum 102246.00 0
NO.309 &310) including cost and conveyance of all materials and labour charges ,
and contractors profit&over heads but excluding seinerage charges and VAT
etc.,complete for trenches.
4
Plain Cement Concrete of (1:4:8:) proportion nominal mix (cement: fine
aggregate: Coarse aggregate) using 40mm size HBG M/c (SS5) metal with 39.36 Cum 3894.19 Cum 153275.00 32.05
concrete mixture including cost and conveyance of all materials like cement,
sand(unscreened), coarse aggregate
Providing brick work of 230mm thick in CM (1:6) prop., using common burnt clay
bricks of class as per Table-1 of IS:1077-1992 Non-Modular or traditional size , 27.8 Cum 4482.83 Cum 124623.00 0
including cost & conveyance of all material and labour charges, centering &
scafolding charges
Description of item
5
Providing High Yield Strength Deformed (HYSD) steel bars (Fe 415 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
designs and drawings, including cost and conveyance of steel bars, including all 6.8 MT 61041.3 MT 415081.00 8.167
wastages such as overlaps, couplings, chairs, spacer bars including cost and
conveyance of binding wire, cover blocks and all incidental, operational, labour
charges such as cutting, bending, placing in position, tying including soverhead
charges & Contractors profit but exlcuding VAT and other taxes on all materials
etc., complete for finished item of work in all floors.( APSS No.126)
Supply and placing of the VRCC M20 Nominal mix Concrete corresponding to
Table 9 of IS 456 using 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 including cost and conveyance of all materials, including all operational,
incidental and labour charges such as , machine mixing, laying concrete, curing, 23.96 Cum 7588.88 Cum 181830.00 22.96
including contractor profit and over head charges etc.,complete but excluding
cost of steel and its fabrication charges for finished item of work 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 VAT and seignorage charges for finished item
of work. For Footings
Description of item
7
of work. For Pedastals
of work. For Columns
Description of item
9
of work. For Plinth Beam
10
bricks of class as per Table-1 of IS:1077-1992 Non-Modular or traditional size , 36.56 Cum 4729.78 Cum 172921.00 36.46
scafolding charges
11
Gravel Filling in Basement incuding cost and conveyance of all materials and 0 Cum 0 Cum 0.00 84.82
labour charges etc., complet.
Description of item
12
of work. For Roof Beam
13
incidental and labour charges such as , machine mixing, laying concrete, curing, 176.79 Sqm 1048.72 Sqm 185403.00 184.97
of work. For Roof Slab 125mm thick.
Description of item
14
of work. For Waist Slab 175mm thick.
15
11.5 cm wide Brick masonry for super-structure on ground floor in cm (1:3) using
Non Modular/ traditional size bricks including cost of all materials, seigniorage 74.17 10 Sqm 6400.59 10 Sqm 47473.00 169.86
charges, labour and all operations for constructing half brick masonry, mixing
cement mortar
16
incidental and labour charges such as , machine mixing, laying concrete, curing, 0.7 Cum 9006 Cum 6304.00 2.70
of work.Lintels in Ground Floor
Description of item
17
S/F of RCC Jalli of 40mm thickness incl cost and conveyance of all material . 0 Sqm 0 Sqm 0.00 11.04
18
incidental and labour charges such as , machine mixing, laying concrete, curing,
including contractor profit and over head charges etc.,complete but excluding 13.05 Sqm 695.06 Sqm 9071.00 9.00
of work.Sun shades of 75mm thick at fixed end and 50mm thick at free end.
0.6m wide.
19
Providing Impervious coat to exposed RCC roof slab surface with CM (1:3),20mm
thick with1kg of water proof compound per 1bag of cement laid over roof when 176.79 Sqm 329.72 Sqm 58291.00 184.98
it is green including cost of all materials ,seignarages ,including conveuance
charges of materials
20
Ceiling plastering of 12mm thick with CM (1:3) including cost and conveyance of
all material and labour charges, over heads & contractor profit, all operational,
incidental such as scaffolding charges, lift charges, including cutting of 137.82 Sqm 149.16 Sqm 20557.00 204.17
Grooves,finishing, curing, but excluding VAT and seignorage charges, etc.,
complete for for finished item of work. (APSS 901,903 & 904) (CSSR) for CEILING
PLASTERING.
Description of item
21
Plastering to brick masonary wall with 12mm thick single coat in CM (1:6)
including cost and conveyance of all material and labour charges, over heads &
contractor profit, all operational, incidental such as scaffolding charges, lift 149.44 Sqm 110.51 Sqm 16515.00 374.37
charges, including cutting of Grooves,finishing, curing, but excluding VAT and
seignorage charges, etc., complete for for finished item of work. (APSS 901,903 &
22
Plastering to brick masonary wall with 12mm thick double coat in CM (1:5) 8 mm
thick base coat and CM (1:3) of 4mm thick top coat with dubara sponge finish
904) (CSSR) for In side Walls.
23
Painting to new walls with 2 coats of Plastic Emulsion Paint Asian/ Berger/
Nerolac/ Saicoat/Indocem or Equivalent and shade over Priming Coat with
Cement Primer Waterbase Interior Gr- 1 Asian/ Berger/ Nerolac/
Saicoat/Indocem or Equivalenton New Plastered Surfaceafter thoroughly 149.44 Sqm 148.22 Sqm 22150.00 301.13
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 but excluding VAT etc, complete for finished item of
work as per SS 912 for external walls.
24
work as per SS 911 for internal walls
Description of item
25
Supply and fixing of Flush Door shutter of size 0.75 x 2.10mt with block board
type with teak veneer on one face and commercial ply on another face-30 mm
thick (conforming to IS:2202 of shubdwara), with frame made of Sal Wood
scantlings of size 100 x 75mm including fixers of 6 nos of 9" ' z" holdfasts, 300
mm long aluminium aldrop-1 no, 150mm long aluminium butt hinges 3 No's, 200 5 Nos 7724.63 Nos 38623.00 5.00
mm long aluminiumTower bolt 1- no, 150mm long aluminiumTower bolt 1- no,
MS Powder coated fancy handles 150 mm -2nos with necessary screws
complete including cost and conveyance of all materials and labour charges etc.
complete but excluding VAT as per specifications (APSS NO.1001 & 1002).
26
27
28
S/F of Prepainted steel windows top hung and fixed lowered ventilators made of
prepaited steel ( Base steel as per IS 513 of 0.6mm Thick D quality galvanized as 14.4 Sqm 6282.54 Sqm 90469.00 14.40
per IS 277 with Zinc of 120GSM) with primer coated apoxy primer including all
albour charges.
Description of item
29
S/F of Prepainted steel ventilator top hung and fixed lowered ventilators made of
albour charges.
White washing two coats with whiting of approved quality to given an even shade 137.82 Sqm 27.04 Sqm 3727.00 0
after thoroughly brushing the surface
30
Painting to new wood work with 2 coats of synthetic enamel paint of approved
brand and shade after thoroughly brushing the surface to remove all dirt and
remains of dead mortar, including cost and conveyance of all materials to work 8.74 Sqm 122.44 Sqm 1070.00 6.51
site and all operational, incidental, labour charges including overhead charges &
Contractors profit but excluding VAT and seigorage charges etc. complete for
31
Painting to new iron work with 2 coats of synthetic enamel paint of approved
remains of dead mortar, including cost and conveyance of all materials to work 200 Sqm 80.94 Sqm 16188.00 6.46
32
Flooring with vitrified tiles of 1st quality and of size not less than 598 x 598 mm x
8 mm thickness glossy finish permium colours, 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 124.78 Sqm 1030.18 Sqm 128546.00 131.77
shade, including cost and conveyance of all materials like cement, sand, and
water and flooring tiles etc., complete, including over heads & contractor profit,
labour charges etc., complete for finished item of work, but excluding VAT and
seignorage charges.
Description of item
33
Providing skirting to internal walls to 15 cm height/risers of steps with vitrified

tiles length equal to flooring stones, set over base coat of CM (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 15.08 Sqm 1039.98 Sqm 15683.00 15.14
to full depth, including over heads & contractor profit cost and conveyrance of all
materials like tiles, cement, sand and water etc., complete but excluding VAT and
34
Flooring with Ceramic non skid tiles of not less than 7.3mm thick 1st quality laid
over floor bed /VRCC slab set over 12.0 mm th.in CM (1:8 ) prop. base coat and
neat grey cement slurry of honey like consistence spread at the rate of 3.3 kg of
cement per Sqm and jointed with neat white cement paste mixed with pigment
of matching shade including cost and conveyance of all materials to site, including 11.69 Sqm 838.8 Sqm 9806.00 12.38
cost of mixing of mortar and watering, leveling to proper slope and curing
including over heads & contractor profit, all labour charges etc., and excluding
VAT and seignorage charges for finished item of work but excluding cost of CC
bed and dadoing to walls . (BLD-CSTN-9-6).
35
Providing dadooing to walls with 5 to 7mm thick ceramic wall tiles 1st quality of
7.30mm and of size approved by Engineer-in-Charge, 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 28.02 Sqm 634.84 Sqm 17788.00 49.26
matching shade to full depth, including over heads & contractor profit, cost of all
materials like tiles, cement, sand and water etc., complete including complete for
finished item of work, but excluding VAT and seignorage charges. (BLD-CSTN-9-
18)
Description of item
36
S/F of Rolling shutter of size 1.80 x 2.50 interlocked together through their entire
length and jointed together at the ends by end locks, mounted on specially
designed pipe shaft of 50mm dia 50mm normal bore MS B class pipe with 4.5 Sqm 3261.54 Sqm 14677.00 4.50
brackets plates, gide channels stoppers botto lockings plates and arrangements
for iside and out side locking with push pull operations incl cost and conveyance
and labour charges.
37
Supply and fixing of 32 mm Dia MS Pipe for purlins including cost , conveyance, 0 Rmt 0 Rmt 0.00 10.80
cutting and labour charges
38
Providing and fixing 0.5mm thick galvanized / prepaintedGI Profiled sheets fixed
to the purlins with 14 size self drilling screws with neoprene washer, side laps are 0 Sqm 0 Sqm 0.00 15.03
stitched with self tapping. Cost includes labour and material and labour charges
39
Providing Mild Steel flats and bars for fabricating steel grills at corridor staircase
railing including cost , conveyance , welding rods and powere charges and labour 0 Kg 0 Kg 0.00 270.00
chrages
40
Masonry work in CM (1:8) prop with Flyash Cement solid blocks of size 290 x 225
x 140 mm for manufacturing of flyash solid blocks using flyash of 80 kgs, cement
of 15 kgs. Gypsum of 5 kgs. and stone dust including cost and conveyance of all 0 Cum 0 Cum 0.00 5.63
materials, labour charges, seiniorage charges, scaffolding and curing etc.,
cpomplete with a compresive strength not lessthan 50 kg/sqm for walls for
41 Supplying Chequered Cement Concrete heavy duty tiles conforming to IS: 13801
using aggregates, cement, pigments of size 300 x 300 mm and thickness 25 mm 0 Sqm 0 Sqm 0.00 46.14
of any shades.
42
Filling and raising of house sites with Gravel around the building and rolling with
2-3 Tonnes hand roller incl cost and conveyance of all material and labour charges 0 Cum 0 Cum 0.00 34.05
etc. complete.For Plinth Protection work.
Description of item
43 Septic tank rings of size 1200mm Dia 0 Nos 0 Nos 0.00 5.00
44 Cost and supply of RCC coller / salb of size 1300 mm Dia 0 Sqm 0 Sqm 0.00 1.33
45 Supply and placing of 40mm graded metal in infiltration well incl cost and 0 Cum 0 Cum 0.00 0.30
conveyance of all material and labour.
47 Supply and placing of the PCC M20 for Stair case steps 0.85 Cum Cum 9838 0
48 Painting to new iron work for stair case railing 1514 0
49
Supply and fixing of 110 mm Dia PVC rain water spouts of 2.5mm thick incl cost of 3362 0
necessary bends and all labour charges incl material.for solid waste disposal.
50 Provision for Sanitation facilities with septic tank 70000.00

51 Provision for PVC Conduit pipes Electrification 20000.00
Value of work done 2545932.00
PARATIVE STATEMENT
tion of CDPO Office building in Rajupalm
As per working estmate Remarks
Excess Less
Quantity Rate/per Amount
Cum 214.22 Cum 26604.00 0 15004.00
Cum 546.73 Cum 7474.00 0 2739.00
Cum 923.55 Cum 0.00 0 102246.00
Cum 3894.19 Cum 124797.00 0 28478.00
Cum 4482.83 Cum 0.00 0 124623.00

Excess Less
MT 61041.3 MT 498524.00 83443.00 0.00
Cum 7588.88 Cum 174260.00 0.00 7570.00

Excess Less
Cum 7933.16 Cum 31283.00 0 1719.00
Cum 8816.76 Cum 98664.00 0.00 1759.00

Excess Less
Cum 9512.06 Cum 74189.00 0 13893.00
Cum 4729.78 Cum 172427.00 0 494.00
Cum 366.32 Cum 31070.00 31070.00 0

Excess Less
Cum 8642.85 Cum 82712.00 50647.00 0
Sqm 1048.72 Sqm 193985.00 8582.00 0

Excess Less
Sqm 1351.70 Sqm 14842.00 0 1122.00
10 Sqm 6400.59 10 Sqm 108722.00 61249.00 0
Cum 9006.00 Cum 24316.00 18012.00 0

Excess Less
Sqm 334.02 Sqm 3688.00 3688.00 0
Sqm 695.06 Sqm 6256.00 0 2815.00
Sqm 329.72 Sqm 60992.00 2701.00 0.00
Sqm 149.16 Sqm 30454.00 9897.00 0.00

Excess Less
Sqm 110.51 Sqm 41372.00 24857.00 0.00
Sqm 280.47 Sqm 125319.00 0.00 15606.00
Sqm 148.22 Sqm 44633.00 22483.00 0.00
Sqm 119.07 Sqm 70769.00 10941.00 0.00

Excess Less
Nos 7724.63 Nos 38623.00 0.00 0.00
Nos 12804.71 Nos 25609.00 0.00 0.00
Nos 11927.22 Nos 35782.00 0.00 0.00
Sqm 6282.54 Sqm 90469.00 0.00 0.00

Excess Less
Sqm 5000.04 Sqm 5400.00 0.00 0.00
Sqm 0 Sqm 0.00 0.00 3727.00
Sqm 122.44 Sqm 797.00 0 273.00
Sqm 80.94 Sqm 522.00 0 15666.00
Sqm 1030.18 Sqm 135749.00 7203.00 0.00

Excess Less
Sqm 1039.98 Sqm 15746.00 63.00 0.00
Sqm 838.8 Sqm 10387.00 581.00 0.00
Sqm 634.84 Sqm 31274.00 13486.00 0.00

Excess Less
Sqm 3261.54 Sqm 14677.00 0.00 0.00
Rmt 376.20 Rmt 4063.00 4063.00 0.00
Sqm 910.86 Sqm 13690.00 13690.00 0.00
Kg 80.94 Kg 21854.00 21854.00 0.00
Cum 4473.47 Cum 25186.00 25186.00 0.00
Sqm 630.21 Sqm 29078.00 29078.00 0.00
Cum 366.32 Cum 12473.00 12473.00 0.00

Excess Less
Nos 420.00 Nos 2100.00 2100.00 0.00
Sqm 647.26 Sqm 861.00 861.00 0.00
Cum 1223.68 Cum 367.00 367.00 0.00
Cum 1743.68 Cum 697.00 697.00 0.00
Cum 0 Cum 0.00 0.00 9838.00

Sqm 0 Sqm 0.00 0.00 1514.00
Rmt 0 Rmt 0.00 0.00 3362.00
119165.00 49165.00 0
106180.00 86180.00 0
2788101.00 594617.00 352448.00
DATA's (SSR 2015-16)
Quantit
Index-code S No Description Unit
y
1 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.
BMS-W-45 GI Sheet cost Sqm 1.00
@ 14%
2 Supply and fixing of 32 mm Dia MS Pipe for purlins including

Cost of pipe Rmt 1.00
@ 14%
3
Supply and fixing of 110 mm Dia PVC rain water spouts of
charges incl material.for solid waste disposal.
For 8.40 M Height

BMW-G-13 PVC Pipe 110mm Dia Rmt 8.40
BMW-G-57 PVC Bends 110mm dia Nos 1.00
BMW-H-67 Collar 100 mm dia Nos 1.00
PVC Clamps Nos 6.00
Cost per 1 Rmt
@ 14%
Total cost per Rmt
4
Supply and fixing of 75 mm Dia PVC waste water disposal of
charges incl material.for waste water disposal.
For 8.40 M Height

BMW-G-11 PVC Pipe 75 mm Dia Rmt 8.40
BMW-G-58 PVC Bends 75 mm dia Nos 1.00
BMW-H-66 Collar mm dia Nos 1.00
PVC Clamps Nos 6.00
Cost per 1 Rmt
Quantit
y
@ 14%
Total cost per Rmt
5 Supplying and Fixing European Water Closet of 1st quality
conforming to IS:2556-Part-2-1973 of white glazed with 'S'
trap
BMW-D.14 Cost European Water Closet Nos 1.00
BMW-G.08 Supply & fixing of PVC low level system
with internal components & short bend: 1.00
10 Litres capacity Single Flush Nos
Supplying and Fixing best Indian make
BMW-D.16
plastic seat and lid for European water
1.00
closets with rubber or plastic Buffers as
Nos
per IS 2548-1996
BMW-I-139 Supply & fixing CP short bend Nos 1.00
Supplying & Fixing 12.7 mm PVC
BMW-I-48
connection with brass union nut C.P 1.00
Each
coated

@ 14%
Total cost per each
6 Supplying & Fixing Indian make Flat Back Wash Hand Basin
1st quality conforming to IS:2556-Part-4:1972 with waste
fittings like rubber plug, chain, 32 mm nominal size C.P.
Fitting with parallel pipe thread conforming to IS:2963- 1979
and fitted with 15 mm nominal bore Chromium Plated Pillar
Tap of 1st quality Indian make 400 grams Seiko/ Senior/ Nice/
Esso or equivalent complete with standard CI brackets
including wooden block: 550 x 400 mm - Single C.P. Pillar
cock
BMW-D-24 Flat Back Wash Hand Basin Each 1.00
@ 14%
Total cost per each
7
Supplying and fixing TV shape mirror with plastic frame size
609.6 mm x 457 .2 mm
BMW-I-105 TV shape mirror with plastic frame Each 1.00

@ 14%
Total cost per each
8 S & F 25.4 mm dia & 609.6 mm long aluminium anodized
towel rod with brackets and aluminium screws
BMW-I-20 aluminium anodized towel rod Each 1.00
@ 14%
Total cost per each
9 Providing and placing on Terrace ( at all floor levels)
Polythylene water storage tank with double layer approved
brand & manufacturing with cover and suitable locking
arrangements and making necessary holes for iletand out let
and over flow pipes but without fittings & base support for
tanks incl cost and conveyance of all material. labour
charges and over heads but excl VAT.
BMS-W-029 Polyethylene water storage tank Ltr 1.00
Quantit
y
@ 14%
10
S&F 12.7 mm N.P bib tap Indian make heavy dutys
BMW-E-07 N.P bib tap Each 1.00

@ 14%
BMW-F-57 Gunmetal (GM) Ball valve with SS Ball
make heavy type - 20 mm NB Size Each 1.00
@ 14%
Total cost per each
BMW-F-59 Gunmetal (GM) Ball valve with SS Ball
make heavy type - 25 mm NB Size Each 1.00
@ 14%
Total cost per each
13
Constructing 457.2 mm x 457.2 mm (1'6"x1'6") brick in CM
1:6 prop. Masonry. Inspection chamber up to 914.4 mm (3'0")
and fitted with light weight 457.2 mm x 457.2 mm (1'6"x1'6")
C.I frame and cover of 20 Kg.
BMW-B.06 brick in CM 1:6 prop. Masonry Each 1.00

@ 14%
Total cost per each
14 Supply and Fixing of 20mm dia 2mm thick PVC pipe (ISI
1.4.2
MARK) concealed in Roof Slabs with all required accessories
(C
including masonary work and labour charges etc., complete.
)
Make : Sudhakar/ Maco Plast / Modi
a) Material
elec-1.2.2 20mm dia 2mm thick PVC pipe 100 M 1.00
ele-1.2.33 Each 12.00
Box
elec-1.2.44 20.mm PVC bends Each 12.00
b) Labour charges :
Total
C) Cost for 100 RM
Quantit
y
15
Supply and Fixing of 25mm dia 1.5mm thick P.V.C. pipe (ISI
1.4.2 MARK) concealed in wall with all required accessories
( b including masonary work for light, fan and separate plug
) point with well seasoned TW box including all labour charges
etc., complete. Make : Sudhakar/ Maco Plast / Modi

a) Material
elec-1.2.3 25mm dia 1.5mm thick PVC pipe 100 M 1.00
ELEC-8.1.7 U' Links 100 Nos 2.00
ELEC-1.4.5 8"x10" TW deep boxes Each 2.00
ele-1.2.39 Each 12.00
Box
elec-1.2.44 25mm PVC bends Each 12.00
elec-8.1.54 Cement kg 50.00
b) Labour charges :
elec-8.1.79 Mason Ist class day 2.00
Total
C) Cost for 100 RM
16
S/F of (Modular) Hot dip galvanized metal boxes incl cost and

Rate per each
@ 14%
Total
Rate per each
@ 14%
Total
C ELEC-1.3.5 8 Modular Each 1.00
Rate per each
@ 14%
Total
17
S/F of (Modular cover frames) Hot dip galvanized metal boxes
,incl cost and conveyance of all materials and labour charges

Rate per each
@ 14%
Total
Rate per each
Quantit
y
@ 14%
Total
C 8 Modular Each 1.00
ELEC-1.9.37 Rate per each
@ 14%
Total
18 Supply and errecting of MS /PVC hook box in RCC slab with
making the slab as original.
ELEC-8.1.25 Consealed box PVC / MS with hook for fan Each 1.00
ELEC-8.1.23 12 / 15 MS plain rod fan hook Each 1.00
Mason Day 0.05
Helpers Day 0.05
Total
@ 14%
Total
19 RCC Well Rings

20 Supply and fixing of RCC Jallies of size 060 x 0.23 incl cost
and conveyance of all material for ventilator including
necessary accessories complete in all respects including all
scaffolding and labour charges etc., complete for finished
item of work
BMS-W.16 CEMENT JALI - 40 mm thick Sqm 1.00
Total
@ 14%
Rate per Sqm
21
Supply and fixing of 32 mm Dia MS Pipe for purlins including
32 mm dia 'B' Class Rmt 1.00

@ 14%
Rate per Sqm
22
Supply and fixing of Ashirvad/Ajay/Astral flow guard or
equivalent CPVC pipes ( 22.20mm OD )and fittings to meet
the requirement of ASTM-D-2846 and are produced in CTS.IS
15778:2007) for hot and cold water.pipes are made from
idential CPVC compounds having the same physical
Properties for Hot and Cold Water (IS 15778:2007)
labour charges 1.00

@ 14%
Total
Quantit
y
23 Supply and fixing of CPVC pipes (28.60 mm OD Pipe-SDR
13.5) and fittings to meet the requiremnet of ASTM-D2846
and are produced in CTS ( copper tube size 1/2" ton 2" SDR
11 and SDR 13.5 pipes are made from identical CPVC
compounds having the same physical properties for HOT and
cold water Ashirvad/Ajay/Astral flow guard or equivalent incl
cost and conveyance of all material. labour charges and over
heads but excl VAT.
labour charges 1.00

@ 14%
Total
24
Supply and filling of sand in trenches, sides of foundations
and basement with initial lead in layers not exceeding 15 cm
thick, consolidating each deposited layer by watering and
ramming including cost all operational, incidental, labour
charges, complete for finished item of work. (APSS NO. 309
& 310) including cost and conveyance of all material and
labour charges, and contractors profit & over heads but
excluding seignorage charges and VAT etc., complete.
Unit : 1cum
Taking output : 1 cum
a) Labour
Mazdoor ( Unskilled) No 0.31
Gravel for filling Cum 1.00
Water Urban Kl 0.72
Rate per 1 cum
Add 0% for Over head charges &
329.08
Contractors profit
Rate per 1 cum
25 1 Cement Mortar (1 : 8)
26 BLD-CSTN-5-17Masonry work in CM (1:8) prop with Flyash Cement solid
blocks of size 290 x 150 x 140 mm for manufacturing of
flyash solid blocks using flyash of 80 kgs, cement of 15 kgs.
Gypsum of 5 kgs. and stone dust including cost and
conveyance of all materials, labour charges, seiniorage
charges, scaffolding and curing etc., cpomplete with a
compresive strength not lessthan 50 kg/sqm for walls for
Ground Floor
Unit = 1 cum
A. MATERIALS:
No of blocks required for one cum of
BMT-A.05 Nos 110.00
Masonry
Cost of Cement Mortar (1:8) cum 0.10
B. LABOUR
Mason 1st class day 0.42
Man Mazdoor day 0.70
Woman Mazdoor day 2.10
Total
Quantit
y
@ 14%
Total
27 Supplying & Fixing white glazed flat back Bowl urinals of size
440 mm x 265 mm x 315 mm with internal flushing rim fixed
with screws complete Indian make conforming to IS:2556-
1995
BMW-D.33 flat back Bowl urinals Each 1.00
@ 14%
Total
28 Supply and placing of the VRCC M20 concrete for slab of thick
50 mm incluidng cost and convyance of all materials and
labour charges etc.,complete for Septic tank cover slab of
thick 50mm
Basic Rate for 1 Cum 5933.91
Basic rate for 1 Sqm of 50 mm thick 296.70
Centring charges for material 152.00
Centring charges for labour 121.00
Add 13.615% OH & Contractor profit 77.56
Rate per 1 SQm 647.26
29 S & F NP soap dish heavy type with NP SCREWS
BMW-I.28 Soap Dish Each 1.00
@ 14%
Total
30 Supplying Chequered Cement Concrete heavy duty tiles

conforming to IS: 13801 using aggregates, cement, pigments
of size 300 x 300 mm and thickness 25 mm of any shades.
Unit = 10 sqm
A. MATERIALS:
BMT-D.22 Chequerred terrazzo tiles of 22 mm thick
sqm
(medium shade) 10.50
Cement for CM (1:6) proportion for base
kg.
coat 28.80
Cement for slurry kg. 33.00
Cement for jointing & pointing kg. 6.00
Pigment kg.
Sand for CM (1:6) proportion cum 0.12
B. MACHINERY
Nill
C. LABOUR
Man mazdoor day 2.24
Mazdoor (unskiled) day 3.30
Grand Total
@ 14%
Total for 10 Sqm
For 1 Sqm
Quantit
y
31
Supply and transportation of 1 x36/40 W Box type tube light
luminaire powder coated CRCA sheet steel housing with
electronic balasts and all standard accessories of makes
Crompton/ Bajaj/HPL/Surya/Havells incl condensor, starter
etc.. And 1 Nos 36/40W fluorescent lamp of makes
wipro/GE/Phillips/Crompton/Bajaj etc.. incl cost and
a) Material
ELEC-3.6.4 1' x 40 watts box type flourscent light fitti each 1.00
ELEC-3.7.21 Lamp cost of 36/40W each 1.00
ELEC-8.1.31 Tw Round blocks each 2.00
a) Labour charges
elec-8.1.78 Semi Skilled Electrician day 0.10
Total
Rate per each
32
Supply and transportation and fixing of 1200 mm Sweep ISI
mark ceiling fan as per IS 374-1979 and with double ball
bearings but without regulator of makes Crompton/Bajaj
kassels 50/Usha atom make AC ceiling fan with all standard
accessories but without regulator incl cost and conveyance of
all materials and labour charges
a) Material
ELEC-5.1.6 1200 mm (48") Ceiling Fan each 1.00
Transportation Charges on Unit Cost 0.01
elec-1.6.8 23/0060 Twin Core wire M 1.00
b) Labour charges.
Total
Rate per each
33
Supply and fixing of Flush type stepped electronic regulator
of makes Anchor / Gold Medal Olive/ Millon Zoom incl cost
and conveyance of all materials and labour charges
a) Material
ELEC-1.9.30 Steeped type Electronics type Regulator M 1.00
b) Labour charges.
Total
Rate per each
34 Supply and fixing of Anchor/ Gold Medal Olive/Millon Zoom
all labour charges with 40 W bulb. incl cost and conveyance
a) Material
elec-1.7.16 PVC batten holder each 1.00
Quantit
y
elec-1.7.13 Deduct Cost of Ceiling Rose each 1.00
b) Labour charges :
Total
Rate per each
35
Supply and fixing of Anchor/ Gold Medal Olive/Millon Zoom
all labour charges with 32W pin type CFL bulb W bulb. incl
cost and conveyance of all materials and labour charges
ELEC-3.7.21 Supply of 36W Pin type CFL Lamp. each 1.00

Total
Rate per each
36 Wiring with 2 runs of 14/0.3mm (1.0 Sq.mm) Fire Retardant
(FR) P.V.C. insulated flexible copper cable of GM
/L&T/RPG/Havells/V-Guard/Power Flex/Poly cab/Gold
Medal/Paragon(ISI MARK) in existing pipe with 6A switch,
Ceiling rose and 3mm thick hylam sheet covering to switch
control box including cost and conveyance charges of
elec-1.5.1 14/0.3mm (1.00 Sqmm) FRLS PVC insulated100 M 1.00

elec-1.7.1 6A Switch @18/- each each 6.00
elec-1.7.15 6A 3 way Ceiling Rose@ 17/-each each 6.00
ELEC-8.1.51 25 x 20 cms (10" x8") Hylam sheet 3mm t no 1.00
b) Labour charges :
C) Cost for 6 Points
Rate per Point = C/6
Add Contractor Profit @ 14%
Rate per Each Point
37
Supply and run of 2 of 2.5 Sq mm ( 36/0.3mm ) PVC insulated
flexible copper cable of GM /L&T/RPG/Havells/V-Guard/Power
Flex/Poly cab/Gold Medal/Paragon(ISI MARK) and 1 run of
1.00 Sq mm flexible PVC insulated flexible copper cable in
the existing conduit pipe for run of mains from main panel
board to TPN DB'S to swithc boards connections etc.,
a) Material
elec-1.5.3 36/0.3mm (2.5 sqmm) FR PVC copper cabl 100 M 2.00
elec-1.5.1 14/0.3mm FR PVC copper cable 100 M 1.00
b) Labour charges :
elec-8.1.77 Skilled Electrician (2.0 + 0.5) day 1.01
elec-8.1.78 Semi skilled Electrician (6 + 1.5) day 3.00
elec-8.1.85 Helpers (2.0 + 0.5) day 1.01
Total 0
C) Cost for 100 RM
Quantit
y
38 Supply and fixing of 8way SPN DB with IP 43 protection as
per IS 13032 and suitable for 12 Nos SP out going and for 1
No incommer etc.. Complete of make Gold Medal with IP 43
protection suitable for single phase 40A DP Isolator of make
GOld Medal incommer and 6-32A 10KA TP MCB, C/D curve ISI
mark of make Gold Medal as out going including internal
connection and labour charges for surface/ flush mounting
etc.. incl cost and conveyance of all materials and labour
charges
ELEC-2.12.4 8 Way SPN DB with IP 43 Each 1.00
ELEC-2.10.2 40A D.P.Isolator / ECCB / RCCB Each 1.00
ELEC-2.9.21 32A TP MCB, 10 kA Each 1.00
ELEC-2.9.1 10kA - 6-32A range SP MCBs Each 12.00
b) Labour charges :
Skilled Electrician Nos 0.50
Semi skilled Electrician Nos 0.50
Helpers Nos 1.00
Total
Rate per each
39
Supply of Calling Bell. Makes: GM / Million / Gold Medal / Maru
/ Anchor / Great white.
ELEC-1.7.20 Supply of Calling Bell Nos 1.00

Rate per each
40 Cost and supply of the following pump set material etc..
Including fixing and cost and conveyance of all material incl
contrcator profit.
Supply and Transportation of 0.75HP 8

Stage single phase ISI submersible motor
pumpset suitable for 4" Bore well.
Makes: Kirloskar / Crompton / Texmo / CRI
/ KSB.
Nos 1.00
1.50 Sqmm finolex cable Rmt 55.00
32mm HDPE Pipe Rmt 40.00
b) Labour charges for erection of pump
set including pipe connection for suction
& delivery day 0.50
Skilled Electrician day 1.00
Helper day 0.50
Fitter
@ 14%
Grand Total for
41
Supply and run of 2 of 2.5 Sqmm WPSC wire Polycab/V
Guard/Millon/Payal/Vimal along with No.10 SWG GI bearer
wire through PVC cleats with all accessories incl labour
charges etc.. Complete for service mains incl cost and
Quantit
y
a) Material
elec-1.6.1 2.5 Sq.mm WPSC Aluminium cable 100 M 2.00
No.6 SWG G.I wire. (0.026 Kg / Mtr )
ELEC-8.1.41 kg 6.70
Length 100 RM
ELEC-8.1.15 PVC Cleats 100 Nos 1.00
b) labour charges
elec-8.1.78 Semi skilled day 1.00
Total
C) Cost for 100 M
Rate per mtr c/100
42 Supply and fixing of 6A ISI Mark Flush type switch of makes
Anchor/Gold Medal Olive/Millon Zoom with 6A 3/2 pin wall
plug socket of Anchor/Gold Medal Olive/Millon Zoom make
on a common switch board with earth connections in surface
consealed wiring incl cost and conveyance of all materials
and labour charges
Taking Output = each
a) Material
elec-1.7.4 6A 3 pin / 2 pin Socket each 1.00
elec-1.7.1 6A 1 way flush type switch each 1.00
b) Labour charges :
0
Rate per each
43
Supply of 1 x 36/40 W fluorescent street light luminaire with
sheet alluminium housing and UV stabilised acrylic cover with
Electronic ballast and all standard accessories etc. Makes:
Elton / Mahita Electro / Capart / RK.
ELEC-3.1.3 Supply of 1 x 36/40 W fluorescent street

light luminaire each 1.00
Rate per each
Rate Rs. Amount Rs.
799.00 799.00
111.86
910.86
185.00 185.00
25.90
210.90
161.33 1355.20
83.00 83.00
386.00 386.00
17.96 107.76
544.00 544.00
0.23 2.27
61.00 30.50
8.33 70.00
2578.73
306.99
42.98
349.97
85.00 714.00
67.00 67.00
318.00 318.00
17.96 107.76
465.00 465.00
0.23 2.27
61.00 30.50
8.33 70.00
1774.53
211.25
Rate Rs. Amount Rs.
29.58
240.83
1964.00 1964.00
1455.00 1455.00
891.00 891.00
175.00 175.00
102.00 102.00
4587.00
642.18
5229.18
1782.00 1782.00
249.48
2031.48
513.00 513.00
71.82
584.82
164.00 164.00
22.96
186.96
8.00 8.00
Rate Rs. Amount Rs.
1.12
9.12
407.00 407.00
56.98
463.98
621.00 621.00
86.94
707.94
912.00 912.00
127.68
1039.68
3825.00 3825.00
535.50
4360.50
2500.00 2500.00
17.00 204.00
6.00 72.00
480.00 960.00
375.00 750.00
375.00 750.00
5236.00
733.04
8429.04
84.30
Rate Rs. Amount Rs.
2800.00 2800.00
44.00 88.00
48.00 96.00
25.00 300.00
6.00 72.00
6.80 340.00
480.00 960.00
375.00 750.00
375.00 750.00
420.00 840.00
6996.00
979.44
11275.44
112.80
101.00 101.00
101.00
14.14
115.14
137.00 137.00
137.00
19.18
156.18
179.00 179.00
179.00
25.06
204.06
89.00 89.00
89.00
12.46
101.46
130.00 130.00
130.00
Rate Rs. Amount Rs.
18.20
148.20
172.00 172.00
172.00
24.08
196.08
88.00 88.00
22.00 22.00
420.00 21.00
375.00 18.75
149.75
20.97
170.72
293.00 293.00
293.00
41.02
334.02
330.00 330.00
46.20
376.20
160.00 160.00
31.00 31.00
191.00
26.74
217.74
Rate Rs. Amount Rs.
212.00 212.00
31.00 31.00
243.00
34.02
277.02
320.00 99.20
174.44 174.44
77.00 55.44
329.08
14% 46.07
Rs 375.15
20.00 2200.00
2300.00 230.00
420.00 176.40
375.00 345.00
375.00 262.50
320.00 672.00
3885.90
Rate Rs. Amount Rs.
544.03
4429.93
930.00 930.00
130.20
1060.20
243.00 243.00
34.02
277.02
302.00 3171.00
6.80 195.84
6.80 224.40
6.80 40.80
968.67 116.24
345.00 331.20
295.00 660.80
295.00 973.50
5713.78
799.93
6513.71
651.37
Rate Rs. Amount Rs.
813.00 813.00
135.00 135.00
7.00 14.00
480.00 48.00
375.00 37.50
1047.50
146.65
1194.15
2230.00 2230.00
22.30 22.30
10.40 10.40
480.00 60.00
375.00 46.88
2369.58
331.74
2701.32
319.00 319.00
375.00 37.50
356.50
49.91
406.41
17.00 17.00
Rate Rs. Amount Rs.
21.00 -21.00
480.00 24.00
375.00 18.75
38.75
5.43
44.18
135.00 135.00
135.00
18.90
153.90
1051.00 1051.00
18.00 108.00
17.00 102.00
47.25 47.25
0.00
480.00 288.00
375.00 450.00
375.00 225.00
2271.25
378.54
53.00
431.54
2510.00 5020.00
1051.00 1051.00
480.00 482.40
375.00 1125.00
375.00 376.88
8055.28
1127.74
9183.01
Rate Rs. Amount Rs.
91.83
1130.00 1130.00
367.00 367.00
612.00 612.00
201.00 2412.00
480.00 240.00
375.00 187.50
375.00 375.00
5323.50
745.29
6068.79
50.00 50.00
7.00
57.00
14700.00 14700.00
110.00 6050.00
31.00 1240.00
480.00 240.00
375.00 375.00
375.00 187.50
22792.50
3190.95
25983.45
Rate Rs. Amount Rs.
737.00 1474.00
68.00 455.60
330.00 330.00
440.00 440.00
345.00 345.00
345.00 345.00
3389.60
474.54
3864.14
38.64
27.00 27.00
18.00 18.00
.
480.00 32.16
375.00 25.13
102.29
14.32
116.60
1100.00 1100.00
154.00
1254.00
COMPLETION REPORT
Name of work:- Construction of CDPO Office building in Rajup
Description of item
1
Earth work excavation and depositing on bank with an initial lead of 10 Mts and
lift of 2mts in block cotton soils like red earth qand ordinary gravelly soils 194.23 Cum 214.22 Cum 41608.00 124.19
including all labour charges etc., compete for foundations of Columns.
2
Supply and filling of sand in trenches, sides of foundations and basement with
initial lead in layers not exceeding 15 cm thick, consolidating each deposited layer 18.68 Cum 546.73 Cum 10213.00 13.67
by watering and ramming including cost all operational, incidental, labour
charges, complete.
3
Supplying and filling of HBG stone chips 2.36mm &below in trenches,sides of
foundations and basement with intial lead in layers not exceeding 15cm thick
,consolidating each deposited layer by watering and ramming including cost of all
operational,incidental,labour charges,complete for finished item of work(APSS 110.71 Cum 923.55 Cum 102246.00 0
NO.309 &310) including cost and conveyance of all materials and labour charges ,
and contractors profit&over heads but excluding seinerage charges and VAT
etc.,complete for trenches.
4
Plain Cement Concrete of (1:4:8:) proportion nominal mix (cement: fine
aggregate: Coarse aggregate) using 40mm size HBG M/c (SS5) metal with 39.36 Cum 3894.19 Cum 153275.00 32.05
concrete mixture including cost and conveyance of all materials like cement,
sand(unscreened), coarse aggregate
bricks of class as per Table-1 of IS:1077-1992 Non-Modular or traditional size , 27.8 Cum 4482.83 Cum 124623.00 0
scafolding charges
Description of item
5
Providing High Yield Strength Deformed (HYSD) steel bars (Fe 415 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
designs and drawings, including cost and conveyance of steel bars, including all 6.8 MT 61041.3 MT 415081.00 8.167
wastages such as overlaps, couplings, chairs, spacer bars including cost and
conveyance of binding wire, cover blocks and all incidental, operational, labour
charges such as cutting, bending, placing in position, tying including soverhead
charges & Contractors profit but exlcuding VAT and other taxes on all materials
etc., complete for finished item of work in all floors.( APSS No.126)
of work. For Footings
Description of item
7
of work. For Pedastals
of work. For Columns
Description of item
9
of work. For Plinth Beam
10
bricks of class as per Table-1 of IS:1077-1992 Non-Modular or traditional size , 36.56 Cum 4729.78 Cum 172921.00 36.46
scafolding charges
11
Gravel Filling in Basement incuding cost and conveyance of all materials and 0 Cum 0 Cum 0.00 84.82
labour charges etc., complet.
Description of item
12
of work. For Roof Beam
13
of work. For Roof Slab 125mm thick.
Description of item
14
of work. For Waist Slab 175mm thick.
15
11.5 cm wide Brick masonry for super-structure on ground floor in cm (1:3) using
Non Modular/ traditional size bricks including cost of all materials, seigniorage 74.17 10 Sqm 6400.59 10 Sqm 47473.00 169.86
charges, labour and all operations for constructing half brick masonry, mixing
cement mortar
16
incidental and labour charges such as , machine mixing, laying concrete, curing, 0.7 Cum 9006 Cum 6304.00 2.70
of work.Lintels in Ground Floor
Description of item
17
S/F of RCC Jalli of 40mm thickness incl cost and conveyance of all material . 0 Sqm 0 Sqm 0.00 11.04
18
incidental and labour charges such as , machine mixing, laying concrete, curing,
including contractor profit and over head charges etc.,complete but excluding 13.05 Sqm 695.06 Sqm 9071.00 9.00
of work.Sun shades of 75mm thick at fixed end and 50mm thick at free end.
0.6m wide.
19
Providing Impervious coat to exposed RCC roof slab surface with CM (1:3),20mm
thick with1kg of water proof compound per 1bag of cement laid over roof when 176.79 Sqm 329.72 Sqm 58291.00 184.98
it is green including cost of all materials ,seignarages ,including conveuance
charges of materials
20
Ceiling plastering of 12mm thick with CM (1:3) including cost and conveyance of
all material and labour charges, over heads & contractor profit, all operational,
incidental such as scaffolding charges, lift charges, including cutting of 137.82 Sqm 149.16 Sqm 20557.00 204.17
Grooves,finishing, curing, but excluding VAT and seignorage charges, etc.,
complete for for finished item of work. (APSS 901,903 & 904) (CSSR) for CEILING
PLASTERING.
Description of item
21
Plastering to brick masonary wall with 12mm thick single coat in CM (1:6)
22
Plastering to brick masonary wall with 12mm thick double coat in CM (1:5) 8 mm
thick base coat and CM (1:3) of 4mm thick top coat with dubara sponge finish
904) (CSSR) for In side Walls.
23
work as per SS 912 for external walls.
24
work as per SS 911 for internal walls
Description of item
25
26
27
28
S/F of Prepainted steel windows top hung and fixed lowered ventilators made of
albour charges.
Description of item
29
S/F of Prepainted steel ventilator top hung and fixed lowered ventilators made of
albour charges.
White washing two coats with whiting of approved quality to given an even shade 137.82 Sqm 27.04 Sqm 3727.00 0
after thoroughly brushing the surface
30
Painting to new wood work with 2 coats of synthetic enamel paint of approved
remains of dead mortar, including cost and conveyance of all materials to work 8.74 Sqm 122.44 Sqm 1070.00 6.51
31
Painting to new iron work with 2 coats of synthetic enamel paint of approved
remains of dead mortar, including cost and conveyance of all materials to work 200 Sqm 80.94 Sqm 16188.00 6.46
32
Flooring with vitrified tiles of 1st quality and of size not less than 598 x 598 mm x
8 mm thickness glossy finish permium colours, 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 124.78 Sqm 1030.18 Sqm 128546.00 131.77
shade, including cost and conveyance of all materials like cement, sand, and
water and flooring tiles etc., complete, including over heads & contractor profit,
labour charges etc., complete for finished item of work, but excluding VAT and
seignorage charges.
Description of item
33
Providing skirting to internal walls to 15 cm height/risers of steps with vitrified

tiles length equal to flooring stones, set over base coat of CM (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 15.08 Sqm 1039.98 Sqm 15683.00 15.14
to full depth, including over heads & contractor profit cost and conveyrance of all
materials like tiles, cement, sand and water etc., complete but excluding VAT and
34
Flooring with Ceramic non skid tiles of not less than 7.3mm thick 1st quality laid
over floor bed /VRCC slab set over 12.0 mm th.in CM (1:8 ) prop. base coat and
neat grey cement slurry of honey like consistence spread at the rate of 3.3 kg of
cement per Sqm and jointed with neat white cement paste mixed with pigment
of matching shade including cost and conveyance of all materials to site, including 11.69 Sqm 838.8 Sqm 9806.00 12.38
cost of mixing of mortar and watering, leveling to proper slope and curing
including over heads & contractor profit, all labour charges etc., and excluding
VAT and seignorage charges for finished item of work but excluding cost of CC
bed and dadoing to walls . (BLD-CSTN-9-6).
35
Providing dadooing to walls with 5 to 7mm thick ceramic wall tiles 1st quality of
7.30mm and of size approved by Engineer-in-Charge, 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 28.02 Sqm 634.84 Sqm 17788.00 49.26
matching shade to full depth, including over heads & contractor profit, cost of all
materials like tiles, cement, sand and water etc., complete including complete for
finished item of work, but excluding VAT and seignorage charges. (BLD-CSTN-9-
18)
Description of item
36
S/F of Rolling shutter of size 1.80 x 2.50 interlocked together through their entire
length and jointed together at the ends by end locks, mounted on specially
designed pipe shaft of 50mm dia 50mm normal bore MS B class pipe with 4.5 Sqm 3261.54 Sqm 14677.00 4.50
brackets plates, gide channels stoppers botto lockings plates and arrangements
for iside and out side locking with push pull operations incl cost and conveyance
and labour charges.
37
Supply and fixing of 32 mm Dia MS Pipe for purlins including cost , conveyance, 0 Rmt 0 Rmt 0.00 10.80
cutting and labour charges
38
Providing and fixing 0.5mm thick galvanized / prepaintedGI Profiled sheets fixed
to the purlins with 14 size self drilling screws with neoprene washer, side laps are 0 Sqm 0 Sqm 0.00 15.03
stitched with self tapping. Cost includes labour and material and labour charges
39
Providing Mild Steel flats and bars for fabricating steel grills at corridor staircase
railing including cost , conveyance , welding rods and powere charges and labour 0 Kg 0 Kg 0.00 270.00
chrages
40
Masonry work in CM (1:8) prop with Flyash Cement solid blocks of size 290 x 225
x 140 mm for manufacturing of flyash solid blocks using flyash of 80 kgs, cement
of 15 kgs. Gypsum of 5 kgs. and stone dust including cost and conveyance of all 0 Cum 0 Cum 0.00 5.63
materials, labour charges, seiniorage charges, scaffolding and curing etc.,
cpomplete with a compresive strength not lessthan 50 kg/sqm for walls for
41 Supplying Chequered Cement Concrete heavy duty tiles conforming to IS: 13801
using aggregates, cement, pigments of size 300 x 300 mm and thickness 25 mm 0 Sqm 0 Sqm 0.00 46.14
of any shades.
42
Filling and raising of house sites with Gravel around the building and rolling with
2-3 Tonnes hand roller incl cost and conveyance of all material and labour charges 0 Cum 0 Cum 0.00 34.05
etc. complete.For Plinth Protection work.
Description of item
43 Septic tank rings of size 1200mm Dia 0 Nos 0 Nos 0.00 5.00
44 Cost and supply of RCC coller / salb of size 1300 mm Dia 0 Sqm 0 Sqm 0.00 1.33
47 Supply and placing of the PCC M20 for Stair case steps 0.85 Cum Cum 9838 0
48 Painting to new iron work for stair case railing 1514 0
49
Supply and fixing of 110 mm Dia PVC rain water spouts of 2.5mm thick incl cost of 3362 0
necessary bends and all labour charges incl material.for solid waste disposal.
50 70000.00
Provision for Sanitation facilities with septic tank
51 20000.00
Provision for PVC Conduit pipes Electrification
Value of work done 2545932.00
Price adjustment 0.00
Value of work done after PA 2545932.00
Add Tender percentage @ Estimates Rates only 0.00
Value of work done after TP 2545932.00
VAT @ 5% 127297.00
QC charges @ 0.5% 15000.00
Seigniorage charges 16221.00
Soil Testing 8000.00
Structural Design 0.00
LS Provision / Unforseen 287550.00
Net value of work done 3000000.00
Departmnet saving
As per original Estimate 3000000
As per working estimate 2872013
Dept Saving Diff. 127987
MPLETION REPORT
tion of CDPO Office building in Rajupalm
Excess Less
Cum 214.22 Cum 26604.00 0 15004.00
Cum 546.73 Cum 7474.00 0 2739.00
Cum 923.55 Cum 0.00 0 102246.00
Cum 3894.19 Cum 124797.00 0 28478.00
Cum 4482.83 Cum 0.00 0 124623.00

Excess Less
MT 61041.3 MT 498524.00 83443.00 0.00
Cum 7588.88 Cum 174260.00 0.00 7570.00

Excess Less
Cum 7933.16 Cum 31283.00 0 1719.00
Cum 8816.76 Cum 98664.00 0.00 1759.00

Excess Less
Cum 9512.06 Cum 74189.00 0 13893.00
Cum 4729.78 Cum 172427.00 0 494.00
Cum 366.32 Cum 31070.00 31070.00 0

Excess Less
Cum 8642.85 Cum 82712.00 50647.00 0
Sqm 1048.72 Sqm 193985.00 8582.00 0

Excess Less
Sqm 1351.70 Sqm 14842.00 0 1122.00
10 Sqm 6400.59 10 Sqm 108722.00 61249.00 0
Cum 9006.00 Cum 24316.00 18012.00 0

Excess Less
Sqm 334.02 Sqm 3688.00 3688.00 0
Sqm 695.06 Sqm 6256.00 0 2815.00
Sqm 329.72 Sqm 60992.00 2701.00 0.00
Sqm 149.16 Sqm 30454.00 9897.00 0.00

Excess Less
Sqm 110.51 Sqm 41372.00 24857.00 0.00
Sqm 280.47 Sqm 125319.00 0.00 15606.00
Sqm 148.22 Sqm 44633.00 22483.00 0.00
Sqm 119.07 Sqm 70769.00 10941.00 0.00

Excess Less
Nos 7724.63 Nos 38623.00 0.00 0.00
Nos 12804.71 Nos 25609.00 0.00 0.00
Nos 11927.22 Nos 35782.00 0.00 0.00
Sqm 6282.54 Sqm 90469.00 0.00 0.00

Excess Less
Sqm 5000.04 Sqm 5400.00 0.00 0.00
Sqm 0 Sqm 0.00 0.00 3727.00
Sqm 122.44 Sqm 797.00 0 273.00
Sqm 80.94 Sqm 522.00 0 15666.00
Sqm 1030.18 Sqm 135749.00 7203.00 0.00

Excess Less
Sqm 1039.98 Sqm 15746.00 63.00 0.00
Sqm 838.8 Sqm 10387.00 581.00 0.00
Sqm 634.84 Sqm 31274.00 13486.00 0.00

Excess Less
Sqm 3261.54 Sqm 14677.00 0.00 0.00
Rmt 376.20 Rmt 4063.00 4063.00 0.00
Sqm 910.86 Sqm 13690.00 13690.00 0.00
Kg 80.94 Kg 21854.00 21854.00 0.00
Cum 4473.47 Cum 25186.00 25186.00 0.00
Sqm 630.21 Sqm 29078.00 29078.00 0.00
Cum 366.32 Cum 12473.00 12473.00 0.00

Excess Less
Nos 420.00 Nos 2100.00 2100.00 0.00
Sqm 647.26 Sqm 861.00 861.00 0.00
Cum 1223.68 Cum 367.00 367.00 0.00
Cum 1743.68 Cum 697.00 697.00 0.00
Cum 0 Cum 0.00 0.00 9838.00

Sqm 0 Sqm 0.00 0.00 1514.00
Rmt 0 Rmt 0.00 0.00 3362.00
119165.00 49165.00 0
106180.00 86180.00 0
2788101.00 594617.00 352448.00
-91589.00 0.00 91589.00
2696512.00 594617.00 444037.00
0.00 0.00 0.00
2696512.00 594617.00 444037.00
134826.00 7529.00 0.00
13483.00 0.00 1517.00
15192.00 0.00 1029.00
2000.00 0.00 6000.00
10000.00 10000.00 0.00
0.00 0.00 287550.00
2872013.00 612146.00 740133.00
Excess 612146
Less 740133
Diff. 127987

CDPO Rajupalem

Uploaded by

Document Information

Original Description:

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

CDPO Rajupalem

Uploaded by

Copyright:

Available Formats

GOVERNMENT OF ANDHRAPRADESH

WORK DONE ESTIMATE

Administrative sanctionPanchayat Raj Engineering Department

Name of the Work : Construction of CD

Estimate Cost : Rs.30.00 Lakhs

WCD & SC Dept, fun

Location of the Work : Rajupalem

PIU Division, Guntu

Construction of CDPO Office building

WCD & SC Dept, funds (ICDS

PIU Division, Guntur

Estt Cost: Rs.30.00 Lakhs

Provision for Electrical fittings fittings as per standards of MORTH.

Provision for VAT @ 5%

Provision for QC Charges @0.5%

Price Adjustment as per calculationsheet

Estt Cost Rs.30.00 Lakhs

Sl.No Description Nos Amount Remarks

1 Construction of CDPO Building 2788101.00

2 Price Adjustment -91589.00

3 Sub Total after PA 2696512.00

4 Tender Percentage at Estimates rates 0.00

5 Sub Total 2696512.00

6 Provision for VAT @ 5% 134826.00

7 Provision for Q,.C Charges @ 0.5% 13483.00

8 Provision for Seigniorage 15192.00

Department Saving 127987.00

Vide Pg No.1, MB. No :18/A/PIU/2013-14

Vide Pg No.2, MB. No :18/A/PIU/2013-14

Vide Pg No.3, MB. No :18/A/PIU/2013-14

Vide Pg No.3, MB. No :18/A/PIU/2013-14

Vide Pg No.4, MB. No :18/A/PIU/2013-14

Vide Pg No.44, MB. No :18/A/PIU/2013-14

Vide Pg No.8, MB. No :18/A/PIU/2013-14

Vide Pg No.9, MB. No :18/A/PIU/2013-14

Vide Pg No.9, MB. No :18/A/PIU/2013-14

Vide Pg No.20, MB. No :18/A/PIU/2013-14

Vide Pg No.22, MB. No :89/A/PIU/2013-14

Vide Pg No.22, MB. No :18/A/PIU/2013-14

Vide Pg No.38, MB. No :18/A/PIU/2013-14

Vide Pg No.39, MB. No :18/A/PIU/2013-14

Vide Pg No.39, MB. No :18/A/PIU/2013-14

Vide Pg No.42, MB. No :18/A/PIU/2013-14

Vide Pg No.46, MB. No :18/A/PIU/2013-14

Vide Pg No.46, MB. No :18/A/PIU/2013-14

Vide Pg No.51, MB. No :18/A/PIU/2013-14

Vide Pg No.57, MB. No :18/A/PIU/2013-14

Vide Pg No.63, MB. No :18/A/PIU/2013-14

Vide Pg No.60, MB. No :18/A/PIU/2013-14

Vide Pg No.72 . MB. No :18/A/PIU/2013-14

Vide Pg No.70. MB. No :18/A/PIU/2013-14

Vide Pg No. 64. MB. No :18/A/PIU/2013-14

Vide Pg No. 64. MB. No :18/A/PIU/2013-14

Vide Pg No. 64. MB. No :18/A/PIU/2013-14

Vide Pg No. 65. MB. No :18/A/PIU/2013-14

Vide Pg No. 65. MB. No :18/A/PIU/2013-14

Vide Pg No.79 . MB. No :18/A/PIU/2013-14

Vide Pg No.79 . MB. No :18/A/PIU/2013-14

Vide Pg No. 73. MB. No :18/A/PIU/2013-14

Vide Pg No.75. MB. No :18/A/PIU/2013-14

Vide Pg No.76. MB. No :18/A/PIU/2013-14

Vide Pg No. 76. MB. No :18/A/PIU/2013-14

Vide Pg No.78. MB. No :18/A/PIU/2013-14