Professional Documents
Culture Documents
LA R Final Estimate 8-12-2013
LA R Final Estimate 8-12-2013
Name of work :- Formation of earth dam across sitapalli vagu including construction of spillway
Regulator and construction of head sluice for Bhupathipalem Reservoir Project scheme near
Bhupatipalem (V) Rampachodavaram Mandal in E.G.Dist
NAME OF SUB WORK:-Construction of lascar,electrician and watchman quarters at Bhupatipalem
Reservoir site-Reg.
S.No
Description of Item
Qty
Rate
Per
1
Earth work excavation for foundations and depositing on
bank for all lifts and with an initial lead of 10M including all
operational, incidental , labour charges such as shoring,
sheeting, planking , strutting , etc., complete for finished
330.00
146.00 cum
item of work including seigniorage excluding dewatering
charges etc. complete as directed by the Engineer - in charge.
2
90.00
3720.19 cum
Do-for footings
-Do-For Pedastals
..Do.. For columns
.. Do .. For plinth beams
..do.. For Lintels
.. Do .. For RCC Beams
.. Do .. For RCC slabs 100mm thick
.. Do .. For RCC Sunshade 75mm thick
Brick Masonry with CM (1:5) prop:(cement :sand)using
2nd class Modular Bricks of size 23 x 11 x7 cms. from
approved source having minimum crushing sterngth of 40
Kg/sqcm including cost and conveyance of all materials to
site of work,seigniorage charges,all labour
charges,curing,scaffolding,lift charges,all other incidental
and operational charges etc. complete for finished item of
work as directed by the Engineer-in -Charge for staff
quarters,toilets,protection wall etc.
13.16 7200.00
4.10 7575.00
8.22 8849.00
9.60 9281.00
5.06 9582.00
9.60 9323.00
33.60 9830.00
2.03 11605.00
260.00
cum
cum
cum
cum
cum
cum
cum
cum
4168.00 cum
S.No
12
Description of Item
Qty
Rate
Per
10000.00
55.10 1 kg
54.00
1036.00 cum
180.00
120.00 1 sqm
330.00
123.00 1 sqm
2052.00
176.00 1 sqm
13
14
15
16
S.No
17
18
Description of Item
Qty
Rate
Per
196.20
872.00 1 sqm
60.00
547.00 1 sqm
55.00
4676.00 1 sqm
31.00
4886.00 1 sqm
19
20
S.No
21
Description of Item
Qty
Rate
Per
5234.00 1 sqm
2520.00
94.60 1 sqm
225.00
51.20 1 sqm
87.00
225.00 1 sqm
22
Painting Walls with Snowcem or other equal and approved
Water Proof Cement Paint over Priming Coat, 2 Coats (All
Colours) including cost and conveyance of all materials to
site of work, brushes all labour charges, curing,
scaffolding, other incidental charges etc., complete for
finished item of work and as directed by the Engineer - in charge.
23
Painting priming coat on new wood work using best quality
of wood primer including cost and conveyance of all
materials required to site of work and all labour charges,
brushes, other incidental charges etc., complete for
finished item of work and as directed by the Engineer - in charge.
24
25
Supply, installation and Commissioning approved make
floor mounted EWC (suti)CASCADE model 'p' or 's' trap
with dual flush porcelain cistern fixed on EWC with all
internal parts of dual flush castern ultra solid seat cover of
approved make with rubber buffer and cap 15mm angle
stop cock 450 mm long PVC inter connection pipe wall
flanges all of approved make etc.complete for finished item
of work in all respects : White Colour and as directed by
the Engineer - in - Charge.
6.00
9374.00 1Nos
S.No
26
Description of Item
Qty
Rate
Per
3643.00 1Nos
27
Supplying, laying, jointing and testing 152.4 mm SWG SP
-1 Pipes of ISI make conforming to ISI 651&4127 with
airtight cement joints in CM 1.5:1 prop. Including
excavation of trenches and socket pits in any soil (except
rock requiring blasting)up to 914.4 mm (3'0")depth and
refilling with watering and tamping including cost and
conveyance of all materials to site of work,all incidental
and operational,labour charges etc.complete.and as
directed by the Engineer-in -charge.
120.00
496.00 Rmt
28
Supply of SWG Bends conforming to IS standards
-150mm dia.including fixing and laying SWG bend with
airtight cement joints as per standard practice including
cost and conveyance,labour charges for fixing
etc.complete and as direced by the Engineer -in-charge.
12
216.00 Rmt
12.00
104.00 Rmt
29
Supply of SWG Plugs Conforming to IS standards for
150mm dia ncluding fixing and laying SWG junctionsplugs/bends of any dia with airtight cement joints as per
standard practice including cost and conveyance,labour
charges for fixing etc.complete and as direced by the
Engineer -in-charge.
S.No
30
Description of Item
Qty
Rate
Per
32
33
6.00
549.00 1Nos
120.00
208.00 Rmt
180.00
298.00 Rmt
3000.00
8.66 1Nos
6.00
5699.00 1Nos
34
S.No
35
Description of Item
Supply, fixing and commissioning, testing of 16A flush type
swich socket,fuse, indicator combined (5 in 1) of makes
Anchor/Gold medal Olive/Millan zoomand Supply of 3mm
thick Hylam sheet of size 10"X12" including cost and
conveyance of materials to site of work,all labour charges
and other incidental charges etc complete and as directed
by the Engieer-in-charge .
Qty
Rate
Per
242.00
1Nos
15 1089.00
1Nos
15
125.00
1Nos
15
95.80
1Nos
27
311.00
1Nos
12
14.00
1Nos
900
20.75
1RM
30
36
Supply & fixing, commissioning testing of 6-32A 10KA TP
MCB,C/D Curve ISI mark of make Legrand /Schneider
including cost and conveyance of materials to site of
work,all labour charges and other incidental charges
etc.complete and as directed by the Engieer-in-charge
37
Supply & fixing, commissioning testing of 6 A flush type
switch, sockets, fuse indicator, combined (5 in 1) of makes
Milltec/Vimal Opel/Maru/Mantero/Starex Smile/CPL
.including cost and conveyance of materials to site of
work,all labour charges and other incidental charges etc.
complete and as directed by the Engieer-in-charge .
38
39
40
41
S.No
Description of Item
42 Supply of 14/0.3mm (1.0Sqmm) FRLS/HFFR/PVC
insulated 1100V grade as per IS. 694 /1990 specification
for Copper cable of makes Finolex/ RR Kable /KEI
including cost and conveyance cost of al materials, all
labour charges and other incidental charges etc. complete.
43 Supply of 36/0.3mm (2.5Sq mm) FRLS/HFFR/PVC
insulated 1100V grade as per IS. 694 /1990 specification
for ISI Copper cable of makes Finolex/ RR Kable /KEI
including cost and conveyance cost of al materials, all
labour charges and other incidental charges etc. complete.
44
Qty
Rate
Per
1200
11.40
1 Rmt
1200
27.20
1 Rmt
215.00
82.6
1 No
Supply & fixing Mild Steel Iron gate of size 1.80M x 1.50M
using 50mm MS sq rod. alround the gate providing
vertical & horizontal 12 mm MS sq rod 75mm c/c including
required hinges, locking arrangements including
conveyance to site of work and fixing in position in
brickwall etc complete all labour charges and all incidental
charges etc complete as directed by the Engineer-incharge
45
Painting Priming coat on new iron work using Grade 1 Red
Oxide Primer including cost and conveyance of all
materials required to site of work, all labour charges etc.,
complete for finished item of work as directed by the
Engineer-in -charge. For Iron Gate
46
52
5.4
667.00 10 Sqm
5.4
799.00 10 Sqm
20.00
51.30
1 RM
6.00
163.00
1 No
6.00
18.50
1 No
53
Taking Branch water connection from the existing
25.4mmGI pipe including cutting, threading etc complete
including cost and conveyance cost of al materials, all
labour charges and other incidental charges etc. complete.
54
S.No
55
Description of Item
Qty
Rate
Per
12.00
59.00
1 No
12.00
34.20
1 No
12.00
10.30
Total
1 No
57
Grand Total
(Rupees FORTY NINE LAKHS TWENTY FIVE THOUSAND only)
Rs.
on of spillway
heme near
ers at Bhupatipalem
Amount
48180
334817
94770
31062
72739
89098
48476
89501
330288
23500
1083680
Amount
551000
55944
21600
40590
361152
Amount
171086
32820
257180
151466
Amount
28264
238392
11520
19575
56244
Amount
21858
59520
2592
1248
Amount
3294
24960
53640
25980
34194
Amount
7260
16335
1875
1437
8397
168
18675
Amount
13680
32640
17758.76
360.18
431.46
1026
978
111
Amount
708
410.4
123.6
4592604
229630
45926
22963
30000
3877
4925000
DETAILED ESTIMATE
NAME OF WORK:-Construction of lascar,electrician and watchman quarters at Bhupatipalem
Reservoir site-Reg.
S.No
Description of item
Nos
Unit
Measurements
L
B
D
Content
1
Earth work excavation for foundations
and depositing on bank for all lifts and with
an initial lead of 10M including all
operational, incidental , labour charges
such as shoring, sheeting, planking ,
strutting , etc., complete for finished item
of work including seigniorage excluding
dewatering charges etc. complete as
directed by the Engineer - in - charge.
Cum
For Lascar Quarters building
For Columns pits
Basement all round
intermediate short walls
intermediate long walls
Septic tank
steps
toilets
1x15
1x1
1x3
1x1
1x1
1x2
1x2
15
1
3
1
1
2
2
1.50
35.06
5.18
11.43
3.00
1.63
2.26
1.50
0.60
0.60
0.60
2.00
0.60
1.96
1.50
0.60
0.60
0.60
3.00
0.60
0.60
for 3 units
Protection wall
short wall
1x2
1x2
2
2
30.00
20.00
0.60
0.60
0.60
0.60
or say
2
1x15
1x1
1x3
1x1
1x1
1x2
1x2
1x2
1x2
1x2
1x2
1x2
for 3 units
Protection wall
short wall
1x2
1x2
Cum
15
1
3
1
1
2
2
2
2
2
2
2
1.50
35.06
5.18
11.43
3.00
1.80
3.76
3.02
2.47
3.02
2.47
1.63
1.50
0.60
0.60
0.60
2.00
1.50
0.60
3.10
3.10
1.97
1.97
0.60
0.15
0.15
0.15
0.15
0.15
0.30
0.15
0.23
0.23
0.23
0.23
0.15
2
2
30.00
20.00
0.60
0.60
0.15
0.15
50.63
12.62
5.59
4.11
18.00
1.17
5.32
97.44
292.33
21.60
14.40
328.33
330.00
5.06
3.16
1.40
1.03
0.90
1.62
0.68
4.31
3.52
2.74
2.24
0.29
26.94
80.82
5.40
3.60
89.82
S.No
Description of item
Nos
Unit
Measurements
L
B
D
or say
Content
90.00
S.No
Description of item
Nos
Unit
Measurements
L
B
D
Content
for footings
3 units
-Do-For PEDESTALS
Pedestal
3 units
..do.. For columns
1x15
15
(1.5+0.45)/2
1x15
15
0.45
1x15
15
3.45
0.30
4.39
13.16
0.45
0.45
1.37
4.10
0.23
0.23
2.74
2.74
8.22
8.22
0.23
0.23
1.89
1.31
3.20
9.59
9.60
0.15
0.15
0.52
1.17
1.69
5.06
0.23
0.23
1.89
1.31
3.20
9.59
9.60
0.1
0.1
0.1
10.2
0.4
0.6
11.2
33.60
33.6
for 3 units
or say
6
1x3
1x5
3
5
11.89
4.95
0.23
0.23
for 3 units
or say
7
2x5
1x1
10
1
1.50
33.88
0.23
0.23
or say
1x3
1x5
3
5
11.89
4.95
0.23
0.23
for 3 units
or say
9
1x1
1x2
1x1
1
2
1
13.69
1.80
3
7.44
1.20
2
for 3 units
or say
S.No
10
Description of item
.. Do .. For RCC Sunshade 75mm thick
Nos
Unit
2x4
Measurements
L
B
D
Content
1.5
0.75
0.075
0.675
2.025
1x3
1x5
3
5
11.89
4.95
0.45
0.45
0.45
0.45
7.22
5.01
1x3
1x5
1x1
1x1
3
5
1
1
11.89
4.82
35.06
8.44
0.23
0.23
0.10
0.23
3.00
3.00
0.90
2.10
1x1
1x2
1x2
1
2
2
10.00
1.63
1.63
0.23
0.60
0.30
3.00
0.15
0.15
24.61
16.63
3.16
4.08
2.00
0.60
6.90
0.29
0.15
70.65
71.00
for 3 units
11
Brick Masonry with CM (1:5) prop:(cement
:sand)using 2nd class Modular Bricks of
size 23 x 11 x7 cms. from approved
source having minimum crushing sterngth
of 40 Kg/sqcm including cost and
conveyance of all materials to site of
work,seigniorage charges,all labour
charges,curing,scaffolding,lift charges,all
other incidental and operational charges
etc. complete for finished item of work as
directed by the Engineer-in -Charge for
staff quarters,toilets,protection wall etc.
cum
basement
longwalls
shortwalls
superstructure
longwalls
shortwalls
parapet
toilets
cupboards
kitchen platform
septic tank
steps
or say
deductions
windows
D1-doors
ventilators
2X3
1X2
2X2
2X5
6
2
4
10
1.20
0.90
0.90
0.60
1.20
0.90
0.23
0.23
0.23
0.23
1.95
0.30
total
2.363
0.373
4.100
0.41
7.25
63.75
for 3 units
Protection wall basement
Protection wall
1X2
1X2
1x2
1X2
2
2
2
2
30.00
20.00
30.00
20.00
or say
0.45
0.45
0.23
0.23
0.45
0.45
1.50
1.50
total
or say
total
205.00
12.15
8.10
20.70
13.80
54.75
55.00
260.00
S.No
Description of item
Nos
Unit
Measurements
L
B
D
Content
12
Supply, fitting and placing in position
HYSD bar reinforcement(Fe-415) as per
drawings and technical specifications for
bars below 36mm dia including over laps
and wastage, where they are not welded
for RCC works including cost and
conveyance of steel to site of
work,including labur for cutting rods of
different diamters and sizes,bending
rods,placing grills in positon with cover
blocks,tightening grills with binding wire
including cost of MS binding wire of
20SWG,all labour charges ,lift charges
etc.complete for finished item of work and
as directed by the Engineer-in -Charge.
Kg
MAT
15
30.00
0.616
277.20
5968.80
152.25
4032.00
10430.25
10000.00
13
Sand filling in foundations & basements
brought from approved quarry in layers
not exceeding 15cm thick consolidating
each deposited layer by watering and
ramming including cost and conveyance
of materials, seigniorage and all other
operational, incidental and all labour
charges etc., complete for finished item of
work and as directed by the Engineer-incharge.
cum
bed rooms
hall
kitchen
sitting room
toilets
1x2
1x2
1x2
1x2
1x2
2
2
2
2
2
3.02
2.47
3.02
2.47
1.80
3.10
3.10
1.84
1.84
1.50
for 3 units
or say
0.30
0.30
0.30
0.30
0.30
5.62
4.59
3.33
2.73
1.62
17.89
53.68
54.00
S.No
Description of item
Nos
Unit
Measurements
L
B
D
Content
14
Providing 12mm thick plastering in cement
mortar 1:4 proportion by volume including
cost and conveyance of all materials to
site of work,seignorage charges, all
operational,oher incidental charges ,all
labour charges for mixing ,scaffolding,
smooth finshing ,curing etc.complete for
finished item of work and as directed by
the Engineer-in-Charge for ceiling
sqm
bed rooms
hall
kitchen
sitting room
toilets
1x2
1x2
1x2
1x2
1x2
2
2
2
2
2
3.02
2.47
3.02
2.47
1.80
3.10
3.10
1.84
1.84
1.50
for 3 units
or say
18.72
15.31
11.11
9.09
5.40
59.64
178.92
180.00
15
Providing 12mm thick plastering in cement
mortar 1:4 proportion by volume including
cost and conveyance of all materials to
site of work,seignorage charges, all
operational,oher incidental charges ,all
labour charges for mixing ,scaffolding ,
smooth finshing ,curing etc.complete for
finished item of work and as directed by
the Engineer-in-Charge for over RoofSlabs.
roof
toilet roof
1x1
1x2
1
2
13.69
2.26
7.31
1.96
for 3 units
or say
100.07
8.86
108.93
326.80
330.00
16
Providing 20mm thick plastering in cement
mortar 1:4 proportion by volume including
cost and conveyance of all materials to
site of work,seignorage charges, all
operational,oher incidental charges ,all
labour charges for mixing ,scaffolding,
cleaning joints,smooth finshing ,curing
etc.complete for finished item of work and
as directed by the Engineer-in-Charge for
exposed faces of brick masonry walls
sqm
bed room
hall
kitchen
1x2
1x2
1x2
2
2
2
12.23
11.14
9.97
3.00
3.00
3.00
73.38
66.84
59.82
S.No
Description of item
Nos
Unit
sitting room
all round
toilets
interior
parapet bothsides
septic tank bothsides
steps
sides
1x2
1x1
1x2
1x2
1x2
1x2
1x2
2x2
2
1
2
2
2
2
2
4
Deductions
doors
windows
ventilators
toilet door
2x4
2x4
2x5
2x2
8
8
10
4
Measurements
L
B
D
8.87
3.00
35.04
3.45
8.44
2.55
6.60
2.10
34.80
0.90
10.00
3.00
1.63
0.60
0.60
0.60
1.05
1.20
0.60
0.75
2.10
1.20
0.30
1.95
total
for 3 units
Protection wall
1x1
100.00
4.00
total
or say
1.80
1.50
Content
53.22
120.89
43.04
27.72
62.64
60.00
1.96
1.44
570.95
17.64
11.52
1.80
5.85
36.81
534.14
1602.41
400.00
2002.41
2052.00
17
Flooring with ceramic tiles, of not less than
7.3 mm thick 1st quality in all shades
including cost and conveyance, loading
unloding 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 to site of work ,seigniorage
charges, curing etc. complete for finished
item of work for toilets
sqm
item 14
For toilet
for 3 units
1x2
total
180.00
5.40
16.20
196.20
S.No
Description of item
Nos
Unit
Measurements
L
B
D
Content
18
Providing dadooing to internal walls to the
wall surface with1st quality white glazed
tiles of any size and of 5 to 7mm thick set
over base coat of CM (1:3) 12 mm thick
with cement slurry of honey like
consistency spread at the rate of 3.30 kgs
per sqm and jointed with white cement
paste mixed with pigment of matching
shade to full depth, including cost and
conveyance of all materials like tiles,
cement, sand and water to site of work. all
labour charges ,curing,seigniorage
charges etc., complete for finished item of
work and as directed by the Engineer-incharge for toilet inside walls .
For toilet
for 3 units
2x2
3.30
1.50
orsay
19.80
59.40
60.00
19
Supply and fixing of Door frames : 51x51
stepped 'U' section made from 1.25mm
thick C.R.section with a 32mm rebate for
30mm flush door and door shutters with
30mm thick block board / flush doors with
boiling water proof plywood complete with
necessary hard ware fixing inposition
including cost and conveyance of all
materials to site of work, all labour
charges etc. complete for finished item of
work and as directed by the Engineer-incharge.
sqm
doors D
D1
D2
toilet
1x2
2x2
1x2
1x2
2
4
2
2
1.05
0.90
0.75
0.75
2.10
2.10
1.95
1.95
for 3 units
orsay
4.41
7.56
2.93
2.93
17.82
53.46
55.00
S.No
Description of item
Nos
Unit
Measurements
L
B
D
Content
20
Supplying and fixing Windows are made
up of 51x51mm step 'U' section made
from 1.25 thick MS cold rolled steel sheet
and windows shutters & grill are made of
48x25 mm size pre painted section with
4mm glass complete with necessary
hardware. Grills are made from 8mm
square rod at 100mm spacing fixing
inposition including cost and conveyance
of all materials to site of work, all labour
charges etc. complete for finished item of
work and as directed by the Engineer-incharge.
sqm
windows w
w1
2x3
1x2
6
2
1.20
0.90
1.20
0.90
for 3 units
orsay
8.64
1.62
10.26
30.78
31.00
S.No
21
Description of item
Nos
Unit
Measurements
L
B
D
Content
sqm
2x4
1x2
8
2
0.60
0.60
0.30
0.30
1.44
0.36
1.80
5.40
for 3 units
22
Painting Walls with Snowcem or other
equal and approved Water Proof Cement
Paint over Priming Coat, 2 Coats (All
Colours) including cost and conveyance of
all materials to site of work, brushes all
labour charges, curing, scaffolding, other
incidental charges etc., complete for
finished item of work and as directed by
the Engineer - in - charge.
180.00
330.00
2010.00
2520.00
item 14
item 15
item 16
total
23
sqm
1x2
2x2
1x2
2x3
1x2
2x4
1x2
1x2
2
4
2
6
2
8
2
2
1.05
0.90
0.75
1.20
0.90
0.60
0.75
0.60
2.10
2.10
1.95
1.20
0.90
0.30
1.95
0.30
2.5 29.89
orsay
4.41
7.56
2.93
8.64
1.62
1.44
2.93
0.36
29.89
74.73
224.18
225.00
S.No
24
Description of item
Nos
Unit
Measurements
L
B
D
Content
1x2
2x2
1x2
2x3
1x2
2x4
1x2
1x2
2
4
2
6
2
8
2
2
1.05
0.90
0.75
1.20
0.90
0.60
0.75
0.60
2.10
2.10
1.95
1.20
0.90
0.30
1.95
0.30
2.5 29.89
orsay
4.41
7.56
2.93
8.64
1.62
1.44
2.93
0.36
29.89
74.73
224.18
225.00
25
Supply, installation and Commissioning
approved make floor mounted EWC
(suti)CASCADE model 'p' or 's' trap with
dual flush porcelain cistern fixed on EWC
with all internal parts of dual flush castern
ultra solid seat cover of approved make
with rubber buffer and cap 15mm angle
stop cock 450 mm long PVC inter
connection pipe wall flanges all of
approved make etc.complete for finished
item of work in all respects : White Colour
and as directed by the Engineer - in Charge.
6Nos
S.No
Description of item
Nos
Unit
Measurements
L
B
D
Content
26
Supplying & Fixing Indian make Flat Back
Wash Hand Basin
(HSW/parryware/Neycer)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 450 x 300 mm - Double CP
Pillar cock and supplying and Fixing
pedestal for Hand Wash Basin
(H.S.W/Parry/Earthenware) and supplying
and fixing 31.75mm C.P bottle trap (Heavy
type) Paryware or equivalent including
cost and conveyance, all labour charges
for fixing of all materials and all incidental
charges etc., complete for finished item of
work and as directed by the Engineer - in charge.
6Nos
27
Supplying, laying, jointing and testing
152.4 mm SWG SP -1 Pipes of ISI make
conforming to ISI 651&4127 with airtight
cement joints in CM 1.5:1 prop. Including
excavation of trenches and socket pits in
any soil (except rock requiring blasting)up
to 914.4 mm (3'0")depth and refilling with
watering and tamping including cost and
conveyance of all materials to site of
work,all incidental and operational,labour
charges etc.complete.and as directed by
the Engineer-in -charge.
28
120
120.00
12
12
S.No
29
Description of item
Supply of SWG Plugs Conforming to IS
standards for 150mm dia ncluding fixing
and laying SWG junctions-plugs/bends of
any dia with airtight cement joints as per
standard practice including cost and
conveyance,labour charges for fixing
etc.complete and as direced by the
Engineer -in-charge.
Nos
Unit
Measurements
L
B
D
Content
12
12
30
Supplying & Fixing CI Nahany traps 1st
quality ISI marked conforming to IS:17291979 with C.P. Grating fixing with white
cement as per site requirements with
standard practice for 100 mm dia Inlet- 75
mm (3") outlet pipe - 4 Kgs including
boxing of Nahany traps in RCC floors
including cost and conveyance of all
materials, all labour charges etc.,
complete and as directed by the Engineerin - charge.
31
Rmt
40.00
120.00
for 3 units
32
Rmt
60.00
180.00
for 3 units
33
Nos
6.00
S.No
Description of item
34
Nos
Unit
3x2
Measurements
L
B
D
Content
35
Supply, fixing and commissioning, testing
of 16A flush type swich socket,fuse,
indicator combined (5 in 1) of makes
Anchor/Gold medal Olive/Millan zoomand
Supply of 3mm thick Hylam sheet of size
10"X12" including cost and conveyance of
materials to site of work,all labour charges
and other incidental charges etc complete
and as directed by the Engieer-in-charge .
lascar quarter
bedroom
hall
verandah
kitchen
toilet
2
2
2
2
2
for 3 units
2
2
2
2
2
10
30
S.No
Description of item
Nos
Unit
Measurements
L
B
D
Content
36
Supply & fixing, commissioning testing of
6-32A 10KA TP MCB,C/D Curve ISI
mark of make Legrand /Schneider
including cost and conveyance of
materials to site of work,all labour charges
and other incidental charges etc.complete
and as directed by the Engieer-in-charge
Nos
lascar quarter
bedroom
hall
verandah
kitchen
toilet
1
1
1
1
1
for 3 units
1
1
1
1
1
5
15
S.No
37
Description of item
Nos
Unit
Measurements
L
B
D
Content
Nos
as above
total
15
total
15
38
Supply & fixing 40mm M.S. junction deep
boxes including labour charges and other
incidental charges etc.complete and as
directed by the Engieer-in-charge .
Nos
39
as above
Supply, fixing and testing of 1X 36/40W
Patty type tube light luminaire powder
coated CRCA Sheet steel housing with
Copper Chokes and all standard
accessories of makes
Cromption/Bajaj/Surya/HPL/Havells
Fortune art including labour charges ,other
incidental charges etc. complete and as
directed by the Engieer-in-Charge .
Nos
lascar quarter
bedroom
hall
verandah
kitchen
toilet
40
2
2
2
2
1
2
2
2
2
1
9
27
for 3 units
Supply of 56'' (1400mm) Sweep 4/5 star
rated celing fan without regulator of
makes Crompton high speed/Bajaj G
Gold/Havells deco/Usha striker/Orient
Summer Pride including 12/15 MS plain
rod and 19/20mm steel tube fan down rod,
fixing in position labour charges, other
incidental charges etc .complete and as
directed by the Engineer-in -Charge.
Nos
lascar quarter
bedroom
hall
verandah
kitchen
1
1
1
1
1
1
1
1
S.No
41
Description of item
for 3 units
Supply and fixing of ISI 20mm outer dia
medium (1.55 mm thickness) grade with
IS 9537-Part 3 rigid PVC pipe of makes
Sudhakar/Maco Plast/ Modi including
labourcharges ,other incidental charges
etc. complete and as directed by the
Engieer-in-Charge
for 3 units
Nos
2x150
Unit
Measurements
L
B
D
total
Content
4
12
300
900
S.No
Description of item
42
Nos
Unit
Measurements
L
B
D
Content
Rmt
lascar quarter
bedroom
hall
verandah
kitchen
43
100
100
100
100
for 3 units
Supply of 36/0.3mm (2.5Sq mm)
FRLS/HFFR/PVC insulated 1100V grade
as per IS. 694 /1990 specification for ISI
Copper cable of makes Finolex/ RR Kable
/KEI including cost and conveyance cost
of al materials, all labour charges and
other
lascarincidental
quarter charges etc. complete.
for 3 units
Supply & fixing Mild Steel Iron gate of size
1.80M x 1.50M using 50mm MS sq rod.
alround the gate providing vertical &
horizontal 12 mm MS sq rod 75mm c/c
including required hinges, locking
arrangements including conveyance to
site of work and fixing in position in
brickwall etc complete all labour charges
and all incidental charges etc complete as
directed by the Engineer-in-charge
50 mm square Rod
i)50mm square rods(25 sq cm x 0.7843
kg/sqcm= 19.6075 kgs/mt)
12 mm square rods vertical
12 mm square rods horizontal
ii012mm square rods(1.44sq cm x 0.7843
kg/sqcm= 1.129 kgs/mt)
iii)Add extra for hinges and locks
Total weight of GATE(i+ii+iii)
total
100
100
100
100
400
1200
100
100
100
100
bedroom
hall
verandah
kitchen
44
total
100
100
100
100
400
1200
1x2
1x24
1x20
1 RM
3.3
1 RM
1 RM
6.6
1..8
1.5
74.40
6.6
19.6075
129.4095
44.40
30.00
74.40
1.13
83.9976
1.59
215.00
S.No
45
Description of item
Nos
Unit
Measurements
L
B
D
Content
1x2
1.8
1.5 -
5.4
1x2
1.8
1.5 -
5.4
46
Painting with Synthetic Enamel paints Two coats -on new iron work over primary
coat including cost and conveyance of all
materials required to site of work, all
labour charges etc., complete for finished
item of work as directed by the Engineerin -charge for Iron Gate.
47
Supply and fixing 12.7 mm GI Drain Pipe
with plug for tanks ( mud valve) including
making hole including cost and
conveyance cost of al materials, all labour
charges and other incidental charges etc.
complete.
1x1
20 RM
20.00
1X6
6 Nos
6.00
1X6
6 Nos
6.00
1X12
12 Nos
12.00
12 Nos
12.00
48
Taking Branch water connection from the
existing 25.4mmGI pipe including cutting,
threading etc complete including cost and
conveyance cost of al materials, all labour
charges and other incidental charges etc.
complete.
49
50
51
S.No
52
Description of item
Supply of 25mm PPR End cap
conforming to DIN standards 8077/8085
including fixing ,cost and conveyance of
materials etc. complete
Nos
1X12
Unit
Measurements
L
B
D
12 Nos
Content
12.00
DATA
Name of work :- Formation of earth dam across sitapalli vagu including construction of spillway Regulator and construction of
head sluice for Bhupathipalem Reservoir Project scheme near Bhupatipalem (V) Rampachodavaram Mandal in E.G.Dist
Name of sub-work:- Construction of lascar, electrician and watchman quarters at Bhupatipalem Reservoir site
Item code
Sl.No.
Qty
1
BLDCSTN2-1(9)
P-16
1 Cum
Rate
Description of Item
per
Amount
Earth work excavation for foundations and depositing on bank for all
lifts and with an initial lead of 10M including all operational, incidental ,
labour charges such as shoring, sheeting, planking , strutting , etc.,
complete for finished item of work including seigniorage excluding
dewatering charges etc. complete as directed by the Engineer - in charge.
Mate
Mazdoor(Unskilled) (S.No.3; P.No.8)
Add 25% Agency Allowance on Labour
Day
280.00
Day
1019.20
1019.20
25%
1274.00
14%
145.24
1cum
178.36
1452.36
BLDCSTN-2-4
254.80
1274.00
Total A
146.00
Plain Cement concrete (1:4:8) using 40 mm metal with hand mixing upto
Plinth level
A. MATERIALS:
kg
4.10
664.20
0.90
Coarse aggregate 40 mm
cum
1849.25
1664.33
0.45
cum
1129.7
508.37
0.90
cum
50
45.00
0.45
cum
50
1.20
kl
100.00
120.00
35.00
162.00
Cement
22.5
B. LABOUR:
0.10
day
350.00
2.36
Mazdoor (unskilled)
day
280
660.8
3720.19
Grand Total
59 of 76
BLDCSTN-3-13 ;
S.No.30
(P-23)
-Do-For footings
0.90
A. MATERIALS:
20mm-10mm HBG graded metal - (S.No. 8; P.No.10)
0.45
400
Cement
1.2
1.00
1150.00
cum
385.00
cum
1035.00
173.25
4.10
Kgs
1640.00
100.00
Kl
120.00
63.32
cum
63.32
3031.57
TOTAL.A
B. LABOUR:
0.133
350.00
day
0.267
320.00
day
85.440
3.600
280.00
day
1008.00
1.000
174.20
Hr
174.20
1.000
125.40
Hr
125.40
1.000
415.00
cum
415.00
1854.59
25%
463.65
2318.24
46.550
C) Machinery
1.00
54.60
Hr
54.60
1.00
74.30
Hr
74.30
1.00
7.80
Hr
7.80
1.00
19.00
Hr
19.00
Total C
155.70
5505.51
D) Total A+B+C
E.Add 14% Contractors profit and over heads on D
5505.51
14%
770.77
6276.28
F)Total (D+E)
G) conveyance charges
0.90
631.10
cum
0.45
650.00
cum
Total G
567.99
292.5
860.49
H.Seigniorage charges
0.90
i) Coarse aggregate
50.00
cum
45.00
0.45
40.00
cum
18.00
Total (H)
63.00
7199.77
or say
7200.00
-Do-For PEDESTALS
0.90
A. MATERIALS:
20mm-10mm HBG graded metal - (S.No. 8; P.No.10)
0.45
400
Cement
1.2
1.00
1150.00
cum
385.00
cum
1035.00
173.25
4.10
Kgs
1640.00
100.00
Kl
120.00
86.00
cum
86.00
3054.25
TOTAL.A
B. LABOUR:
0.133
350.00
day
0.267
320.00
day
85.440
3.600
280.00
day
1008.00
1.000
174.20
Hr
174.20
1.000
125.40
Hr
125.40
1.000
660.00
cum
660.00
2099.59
25%
46.550
524.90
2624.49
60 of 76
C) Machinery
1.00
54.60
Hr
54.60
1.00
74.30
Hr
74.30
1.00
7.80
Hr
7.80
1.00
19.00
Hr
19.00
Total C
155.70
5834.44
D) Total A+B+C
E.Add 14% for Contractor's profit and overheads on D
5834.44
14%
816.82
6651.26
F)Total (D+E)
G) conveyance charges
0.90
631.10
cum
0.45
650.00
cum
Total G
567.99
292.5
860.49
H.Seigniorage charges
0.90
i) Coarse aggregate
50.00
cum
45.00
0.45
40.00
cum
18.00
Total (H)
63.00
7574.75
or say
7575.00
A. MATERIALS:
20mm-10mm HBG graded metal - (S.No. 8; P.No.10)
0.45
400
Cement
1.20
1.00
1150.00
cum
385.00
cum
1035.00
173.25
4.10
Kgs
1640.00
100.00
kl
120.00
205.00
cum
205.00
3173.25
TOTAL.A
B. LABOUR:
0.167
350.00
day
0.167
320.00
day
58.450
53.440
4.70
Mazdoor (Both Men and Women) un skilled (S.No.3 & 4 ; P.No. 7 &8)
280.00
day
1316.00
1.000
174.20
Hr
174.20
1.000
125.40
Hr
125.40
1.000
1171.00
cum
1171.00
2898.49
25%
724.62
3623.11
TOTAL.B
C) Machinery
1.00
54.60
Hr
54.60
1.00
74.30
Hr
74.30
1.00
7.80
Hr
7.80
1.00
19.00
Hr
19.00
Total C
155.70
D) TOTAL(A+B+C)
6952.06
6952.06
14%
973.29
7925.35
F) Total D+E
G) conveyance charges
0.90
631.10
cum
0.45
650.00
cum
Total G
567.99
292.5
860.49
H.Seigniorage charges
0.90
i) Coarse aggregate
50.00
cum
45.00
0.45
40.00
cum
18.00
Total H
63.00
8848.84
or say
8849.00
0.45
400
Cement
1.2
1.00
1150.00
cum
385.00
cum
1035.00
173.25
4.10
Kgs
1640.00
100.00
Kl
120.00
1158.00
cum
1158.00
4126.25
TOTAL.A
61 of 76
B. LABOUR:
0.133
350.00
day
0.267
320.00
day
46.550
85.440
3.600
Mazdoor (Both Men and Women) un skilled (S.No.3 & 4 ; P.No.7 &8)
280.00
day
1008.00
1.000
174.20
Hr
174.20
1.000
125.40
Hr
125.40
1.000
1000.00
cum
1000.00
2439.59
25%
609.90
3049.49
TOTAL.B
C) Machinery
1.00
54.60
Hr
54.60
1.00
74.30
Hr
74.30
1.00
7.80
Hr
7.80
1.00
19.00
Hr
19.00
Total C
155.70
7331.44
D) Total A+B+C
E Add 14% for Contractor's profit and overheads on D
7331.44
14%
1026.40
8357.84
F)Total (D+E)
G) conveyance charges
0.90
631.10
cum
0.45
650.00
cum
Total G
567.99
292.5
860.49
H.Seigniorage charges
0.90
i) Coarse aggregate
50.00
cum
45.00
0.45
40.00
cum
18.00
Total (H)
63.00
9281.33
or say
9281.00
A. MATERIALS:
20mm-10mm HBG graded metal - (S.No. 8; P.No.10)
0.45
400
Cement
1.20
1.00
1150.00
cum
385.00
cum
1035.00
173.25
4.10
Kgs
1640.00
100.00
kl
120.00
984.00
cum
984.00
3952.25
TOTAL.A
B. LABOUR:
0.167
350.00
day
0.167
320.00
day
58.450
53.440
4.70
Mazdoor (Both Men and Women) un skilled (SNo.3 & 4 ;PNo.7 &8)
280.00
day
1316.00
1.000
174.20
Hr
174.20
1.000
125.40
Hr
125.40
1.000
1062.00
cum
1062.00
2789.49
25%
697.37
3486.86
TOTAL.B
C) Machinery
1.00
54.60
Hr
54.60
1.00
74.30
Hr
74.30
1.00
7.80
Hr
7.80
1.00
19.00
Hr
19.00
Total C
155.70
D) TOTAL(A+B+C)
7594.81
7594.81
14%
1063.27
8658.09
F) Total D+E
G) conveyance charges
0.90
631.10
cum
0.45
650.00
cum
Total G
567.99
292.5
860.49
H.Seigniorage charges
0.90
i) Coarse aggregate
50.00
cum
45.00
0.45
40.00
cum
18.00
Total H
63.00
9581.58
or say
9582.00
62 of 76
A. MATERIALS:
20mm-10mm HBG graded metal - (S.No. 8; P.No.10)
0.45
400
Cement
1.20
1.00
1150.00
cum
385.00
cum
1035.00
173.25
4.10
Kgs
1640.00
100.00
kl
120.00
1737.00
cum
1737.00
4705.25
TOTAL.A
B. LABOUR:
0.067
350.00
day
23.450
0.133
320.00
day
42.560
2.500
Mazdoor (Both Men and Women) un skilled (SNo.3 & 4 ;PNo.7 &8)
280.00
day
700.00
0.267
174.20
Hr
46.51
0.267
125.40
Hr
33.48
1.000
1251.00
cum
1251.00
2097.00
25%
524.25
2621.25
TOTAL.B
C) Machinery
0.267
54.60
Hr
14.58
0.267
74.30
Hr
19.84
0.267
7.80
Hr
2.08
0.267
19.00
Hr
Total C
5.07
41.57
7368.08
D) TOTAL(A+B+C)
E. Add 14% for Contractor's profit and overheads on D
7368.08
14%
1031.53
8399.61
F) Total D+E
G) conveyance charges
0.90
631.10
cum
0.45
650.00
cum
Total G
567.99
292.5
860.49
H.Seigniorage charges
0.90
i) Coarse aggregate
50.00
cum
45.00
0.45
40.00
cum
18.00
Total H
63.00
9323.10
or say
9323.00
1150.00
cum
385.00
cum
1035.00
173.25
4.10
Kgs
1640.00
0.45
400
Cement
1.20
100.00
kl
120.00
197.00
sqm
1970.00
10.000
4938.25
TOTAL.A
B. LABOUR:
0.067
350.00
day
23.450
0.133
320.00
day
42.560
280.00
day
700.00
46.51
2.500
Mazdoor (Both Men and Women) un skilled (S.No.3 & 4 ; P.No. 7 &8)
0.267
174.20
Hr
0.267
125.40
Hr
33.48
10.00
142.00
sqm
1420.00
2266.00
25%
566.50
2832.50
TOTAL.B
C) Machinery
0.267
54.60
Hr
14.58
0.267
74.30
Hr
19.84
0.267
7.80
Hr
2.08
63 of 76
0.267
19.00
Hr
Total C
5.07
41.57
7812.33
D) TOTAL(A+B+C)
E.Add 14% for Contractor's profit and over heads on D
7812.33
14%
1093.73
8906.05
F) Total(D+E)
G) conveyance charges
0.90
631.10
cum
0.45
650.00
cum
Total G
567.99
292.5
860.49
H.Seigniorage charges
0.90
i) Coarse aggregate
50.00
cum
45.00
0.45
40.00
cum
18.00
Total H
10
63.00
9829.54
or say
9830.00
A. MATERIALS:
20mm-10mm HBG graded metal - (S.No. 8; P.No.10)
1150.00
cum
385.00
cum
1035.00
173.25
4.10
Kgs
1640.00
0.45
400
Cement
1.20
100.00
kl
120.00
13.33
194.00
sqm
2586.02
5554.27
TOTAL.A
B. LABOUR:
0.067
350.00
day
23.450
0.133
320.00
day
42.560
2.500
Mazdoor (Both Men and Women) un skilled (S.No.3 & 4 ; P.No. 7 &8)
280.00
day
700.00
0.267
174.20
Hr
46.51
0.267
125.40
Hr
33.48
13.330
163.00
sqm
2172.79
3018.79
25%
754.70
3773.49
TOTAL.B
C) Machinery
0.267
0.267
0.267
54.60
74.30
7.80
Hr
Hr
Hr
0.267
19.00
Hr
Total C
14.58
19.84
2.08
5.07
41.57
9369.33
D) TOTAL(A+B+C)
E.Add 14% for Contractor's profit and overheads on D
9369.33
14%
1311.71
10681.04
F) Total D+E
G) conveyance charges
0.90
631.10
cum
0.45
650.00
cum
Total G
567.99
292.5
860.49
H.Seigniorage charges
0.90
i) Coarse aggregate
50.00
cum
45.00
0.45
40.00
cum
18.00
Total H
63.00
11604.53
or say
11605.00
11
BLDCSTN-53;S.No41
(P-30)
1cum.
57.60
Cement
4.10
64 of 76
kg
236.16
512.00
0.20
3707.00
1000Nos
505.00
cum
Total A
1897.98
101.00
2235.14
B. LABOUR:
0.24
350.00
day
84.00
0.56
320.00
day
179.20
1.89
280.00
day
529.20
792.40
25%
198.10
Total B
990.50
C)Total(A+B)
3225.64
3225.64
14%
E)Total(C+D)
451.59
3677.23
F) conveyance charges
512
i}Bricks
688.30
1000Nos
0.20
650.00
cum
Total F
352.41
130
482.41
G.Seigniorage charges
0.2
Fine Aggregate(sand)
40
cum
Total G
8.00
8.00
4167.64
or say
4168.00
12
BLDCSTN-4-1 ;
S.No.34
(P-28)
1Kg.
A)Material
1.05
Ton
6.00
70.00
Kg
44751.00
420.00
45171.00
Total A
B)Labour for cutting,bending,shifting to site
2.00
370
day
740.00
6.4
280
day
1792.00
2532.00
25%
48336.00
C)Total (A+B)
D) Add 14% for Contractor's profit and overheads on C
48336
14%
BLDCSTN-2-8
(P-18)
1 Cum
6767.04
55103.04
13
633.00
3165.00
Total B
Rate per Kg
55.10
or say
55.10
1.00
0.052
Total A
B) LABOUR
Mazdoor (unskilled) (S.No.4 ; P.No.7)
Add 25% Agency Allowance on Labour
Total B
Total (A+B)
C)Add for Contractor's profit and overheads on(A+B)
285
cum
285.00
280
day
14.56
25%
3.64
14%
18.20
303.20
42.45
cum
345.65
650.00
303.20
D)Total (A+B+C)
1.00
1.00
285.00
650.00
40.00
cum
14.56
40.00
1035.65
Or Say
1036.00
65 of 76
BLDCSTN-1-5,S.No5
(P-15)
Cement Mortar (1 : 4)
Unit : 1cum
A. MATERIALS:
360.00
1.05
Cement
Fine aggregate (Sand for Mortor)((S.No. 28 ; P.No.11)
4.10
kg
505.00
cum
Total A
1476.00
530.25
2006.25
B. LABOUR:
0.20
280.00
day
56.00
56.00
25%
14.00
Total B
70.00
C)Total(A+B)
2076.25
2076.25
14%
E) total(C+D)
290.68
2366.93
F) conveyance charges
1.05
650.00
cum
Total F
682.5
682.5
G.Seigniorage charges
1.05
Fine Aggregate(sand)
40.00
cum
Total G
42.00
BLDCSTN-1-5,S.No5
(P-14)
42.00
3091.43
Cement Mortar (1 : 3)
Unit : 1cum
A. MATERIALS:
480.00
1.05
Cement
Fine aggregate (Sand for Mortar)(S.No. 28 ; P.No.11)
4.10
kg
505.00
cum
Total A
1968.00
530.25
2498.25
B. LABOUR:
0.20
Mazdoor (unskilled)
Add 25% Agency area allowance on Labour
280.00
day
56.00
56.00
25%
14.00
Total B
70.00
C)Total(A+B)
2568.25
2568.25
14%
E)Total(C+D)
359.56
2927.81
F) conveyance charges
1.05
650.00
cum
Total F
682.5
682.5
G.Seigniorage charges
1.05
Fine Aggregate(sand)
40.00
cum
Total G
42.00
3652.31
BLDCSTN-82,S.No77
(P-42)
1 Sqm.
42.00
0.15
Cement Mortar (1 : 4)
3091.43
cum
463.71
463.71
B. LABOUR
0.60
350.00
day
210.00
0.96
320.00
day
307.20
517.20
25%
129.30
646.50
14%
Total B
90.51
737.01
1200.72
120.07
or say
120.00
66 of 76
15
BLD-
CSTN81`,S.No76
(P-43)
1 Sqm
0.15
Cement Mortar (1 : 3)
3652.31
cum
547.85
547.85
B. LABOUR
0.60
350.00
day
210.00
0.96
280.00
day
268.80
478.80
25%
119.70
598.50
14%
Total B
Rate Per 10 Sqmts.Total(A+B)
16
BLDCSTN-88`,S.No81
(P-43)
1 Sqm
83.79
682.29
1230.14
123.01
or say
123.00
0.21
Cement Mortar (1 : 4)
3091.43
cum
649.20
649.20
B. LABOUR
0.94
350.00
day
329.00
1.60
280.00
day
448.00
777.00
25%
194.25
971.25
14%
17
BLDCSTN-96`,S.No104
(P-51)
1sqm.
135.98
Total B
1107.23
1756.42
175.64
176.00
Flooring with ceramic tiles, of not less than 7.3 mm thick 1st quality in
all shades including cost and conveyance, loading unloding 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 to site of work
,seigniorage charges, curing etc. complete for finished item of work for
toilets
Unit = 10 sqm
A. MATERIALS
10.50
Ceramictiles of not less than 7.3 mm thick 1st quality in all shades and
designs (S.No.38 BMT-C.01, PNo.15 of BSOR)
447.00
sqm
21.60
4.10
kg
88.56
33.00
4.10
kg
135.30
2.00
27.00
kg
54.00
0.12
505.00
cum
TOTAL
4693.50
60.60
5031.96
B. LABOUR
0.96
350.00
day
336.00
2.24
320.00
day
716.80
3.30
280.00
day
924.00
1976.80
25%
494.20
2471.00
C)Total (A+B)
7502.96
7502.96
14%
E) Total (C+D)
1050.41
8553.37
F) conveyance charges
0.12
650.00
cum
Total F
78.00
78.00
G.Seigniorage charges
0.12
Fine Aggregate(sand)
40.00
cum
Total G
4.80
4.80
8636.17
8636.17
1%
86.36
8722.54
872.25
or say
872.00
67 of 76
18
BLDCSTN-918,S.No116
(P-57)
1sqm.
10.50
Plain White glazed 1st quality of any size and of 5 to7mm thick(S.No.43
BMT-C.06, PNo.15 of BSOR)
335.00
sqm
505.00
cum
60.60
4.10
kgs
236.16
4.10
kgs
135.30
27.00
kgs
162.00
0.12
57.60
33.00
6.00
White cement for jointing & pointing (S.No. 1012 ;BMS-W.68, P.No.104
of BSoR)
TOTAL A
3517.50
4111.56
B. LABOUR
0.77
350.00
day
269.50
0.80
280.00
day
224.00
493.50
25%
123.38
Total B
616.88
C)Total (A+B)
4728.44
4728.44
14%
E) Total (C+D)
661.98
5390.42
F) conveyance charges
0.12
650.00
Cum
Total F
78.00
78.00
G.Seigniorage charges
0.12
Fine Aggregate(sand)
40.00
Cum
Total G
5473.22
19
S.No.982;BMSW.38,PNo.102 of
BSoR
1 sqm
1.00
20
S.No.981;BMSW.37,PNo.102 of
BSoR
1 sqm
1.00
21
S.No.983;BMSW.39,PNo.102 of
BSoR
1 sqm
1.00
4.80
4.80
547.32
or say
547.00
Supply and fixing of Door frames : 51x51 stepped 'U' section made
from 1.25mm thick C.R.section with a 32mm rebate for 30mm flush
door and door shutters with 30mm thick block board / flush doors with
boiling water proof plywood complete with necessary hard ware fixing
inposition including cost and conveyance of all materials to site of work,
all labour charges etc. complete for finished item of work and as
directed by the Engineer-in-charge.
i)Rate as per BSoR
4102.00
sqm.
4102.00
14%
4102.00
574.28
4676.28
or Say
4676.00
4286.00
sqm.
4286.00
14%
4286.00
600.04
4886.04
or Say
4886.00
4591.00
sqm.
4591.00
14%
4591.00
642.74
5233.74
or Say
5234.00
22
BLDCSTN-124,S.No171
(P-81)
1sqm.
Painting Walls with Snowcem or other equal and approved Water Proof
Cement Paint over Priming Coat, 2 Coats (All Colours) including cost
and conveyance of all materials to site of work, brushes all labour
charges, curing, scaffolding, other incidental charges etc., complete
for finished item of work and as directed by the Engineer - in - charge.
Unit: 10 sqm
A. MATERIALS :
3.50
1106.00
25 kg
Total A
154.84
154.84
B. LABOUR
0.50
400.00
day
200.00
1.50
Mazdoor (unskilled)(S.No.3;P.No7)
280.00
day
420.00
620.00
25%
155.00
Total B
775.00
C)Total (A+B)
929.84
929.84
14%
E) Total (C+D)
130.18
1060.02
1060.02
1%
10.60
1070.62
107.06
or Say
94.60
69 of 76
BLDCSTN-126,S.No173
(P-81)
23
1 sqm
Painting priming coat on new wood work using best quality of wood
primer including cost and conveyance of all materials required to site of
work and all labour charges, brushes, other incidental charges etc.,
complete for finished item of work and as directed by the Engineer - in charge.
Unit: 10 sqm
A. MATERIALS :
0.70
135.00
ltr
Total A
94.50
94.50
B. LABOUR
0.70
400.00
day
280.00
25%
Total B
444.50
444.50
14%
E) Total (C+D)
506.73
1%
1 sqm
62.23
506.73
BLDCSTN-1212,S.No195
(P-81)
70.00
350.00
C)Total (A+B)
24
280.00
5.07
511.80
51.18
or Say
51.20
1.20
Synthetic enamel paint (at 20 Sqm / litre as per British paints (I) Ltd)
(S.No. 399 ;BMT-J.30 P.No.35 of BSoR)
230.00
kg
Total A
276
276
B.LABOUR
1.2
400.00
day
480.00
480.00
25%
120.00
Total B
C)Total (A+B)
600.00
876.00
876.00
14%
E) Total (C+D)
122.64
998.64
LS
or Say
1.27
999.91
99.99
87.00
25
S.No.150;BMWD18,PNo.123 of
BSoR(WS)
1No.
1.00
8223.00
Each
8223.00
8223.00
14%
1151.22
9374.22
or Say
9374.00
26
S.No.159;BMWD27,PNo.125 of
BSoR(WS)
1No.
Supplying & Fixing Indian make Flat Back Wash Hand Basin
(HSW/parryware/Neycer)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 450 x 300
mm - Double CP Pillar cock and supplying and Fixing pedestal for
Hand Wash Basin (H.S.W/Parry/Earthenware) and supplying and
fixing 31.75mm C.P bottle trap (Heavy type) Paryware or equivalent
including cost and conveyance, all labour charges for fixing of all
materials and all incidental charges etc., complete for finished item of
work and as directed by the Engineer - in - charge.
1.00
70 of 76
1645
Each
1645.00
1.00
b)Add 25% Agency Allowance on Labour charges only for fixing indian
make flate back wash hand basin with waste fittings like rubber plug,
chain,32 mm nominal size CP fitting pillar taps complete with standard
CI brackets indulding wooden block (Rate as per Sl.No.160 of Item
code BMW-D.28).
320
25%
80.00
1025
each
1025.00
116
25%
29.00
405
each
405.00
45
25%
11.25
3195.25
14%
1.00
1.00
1.00
f)Add 25% Agency Allowance on Labour charges only for fixing bottle
trap wash hand basin.SNo.164 of item code BMW-D.32
g)Total(a+b+c+d+e+f)
3195.25
447.34
3642.59
or Say
3643.00
71 of 76
27
S.No.4; BMW-A.04
PNo.113 of
BSoR(WS)
1RM
1.00
407.00
1RM
407.00
1.00
113.00
25%
28.25
435.25
14%
c)Total(a+b)
435.25
28
S.No.40; BMWA.40 PNo.115 of
BSoR(WS)
60.94
496.19
or Say
496.00
1No.
1.00
157
each
Total (a)
157.00
157.00
labour charges for fixing and laying SWG junctions -plugs /bends of
any dia with airtight cement joints as per standard practice.
1.00
26.00
each
26.00
25%
Total (b)
189.50
6.50
32.50
c) Total (a+b)
29
26.00
189.50
14%
26.53
216.03
or Say
216.00
1No.
1.00
59.00
each
Total (a)
59.00
59.00
labour charges for fixing and laying SWG junctions -plugs /bends of
any dia with airtight cement joints as per standard practice.
1.00
26.00
each
26.00
25%
Total (b)
26.00
6.50
32.50
c) Total (a+b)
91.50
91.50
14%
12.81
104.31
or Say
104.00
30
S.No.126; BMWC.41 PNo.121 of
BSoR(WS)
1No.
Supplying & Fixing CI Nahany traps 1st quality ISI marked conforming
to IS:1729-1979 with C.P. Grating fixing with white cement as per site
requirements with standard practice for 100 mm dia Inlet- 75 mm (3")
outlet pipe - 4 Kgs including boxing of Nahany traps in RCC floors
including cost and conveyance of all materials, all labour charges etc.,
complete and as directed by the Engineer- in - charge.
1.00
307.00
Each
307.00
1.00
50.00
25%
12.5
1.00
162.00
Each
162.00
481.50
14%
31
67.41
548.91
or Say
549.00
Rmt
1.00
1.00
173.00
Rmt
37.00
25%
9.25
14%
25.515
182.25
173.00
207.77
or Say
208.00
72 of 76
32
1RM.
1.00
1.00
33
S.No.973; BMSW.29 PNo.101 of
BSoR(Civil)
1 Lts
252.00
1RM.
252.00
37.00
25%
9.25
261.25
14%
36.575
297.83
or Say
298.00
7.6
1 Lts
7.60
7.6
14%
1.06
8.66
or Say
8.66
34
1No.
1.00
4999.00
1No.
4999.00
14%
4999.00
699.86
5698.86
or Say
5699.00
ELECTRICAL ARRANGEMENTS
S.No.131;
ELEC.1.4.20
PNo.149 and
S.No.203;
ELEC.1.1.7-11
PNo.153
35
1 No
1.00
1.00
66.00
1 No.
66.00
146.00
1 No.
146.00
212.00
14%
cTotal(a+b)
212.00
S.No.415;
ELEC.2.9.5PNo.1
93 of
BSoR(Elec.items)
241.68
or say
242.00
1 No
424.00
1.00
955.00
1No
955.00
14%
36
37
955.00
133.70
1088.70
29.68
1089.00
1 No
1.00
110.00
1No.
110.00
14%
110.00
15.40
125.40
or say
125.00
73 of 76
38
1 No
Supply & fixing 40mm M.S. junction deep boxes including labour
charges and other incidental charges etc.complete and as directed by
the Engieer-in-charge .
1.00
84.00
1No.
84.00
84.00
14%
11.76
39
S.No.731; ELEC3.6.17 PNo.211 of
BSoR(Elec.items)
95.76
or say
95.80
1No.
Supply, fixing and testing of 1X 36/40W Patty type tube light luminaire
powder coated CRCA Sheet steel housing with Copper Chokes and all
standard accessories of makes Cromption/Bajaj/Surya/HPL/Havells
Fortune art including labour charges ,other incidental charges etc.
complete and as directed by the Engieer-in-Charge .
1.00
273.00
1No.
273.00
14%
40
S.No.1088; ELEC5.1.5 PNo.237 of
BSoR(Elec.items)
273.00
38.22
311.22
or say
311.00
1.00
Supply of 56'' (1400mm) Sweep 4/5 star rated celing fan without
regulator of makes Crompton high speed/Bajaj G Gold/Havells
deco/Usha striker/Orient Summer Pride including 12/15 MS plain rod
and 19/20mm steel tube fan down rod, fixing in position labour charges,
other incidental charges etc .complete and as directed by the Engineerin -Charge.
1.00
1.00
2160.00
Each
2160.00
20.00
Each
20.00
20.00
Each
20.00
c)19/20 Steel Tube ( Rate as per S.No.1445 item code of ELEC. 8-127)
60.00
60.00
100.00
14%
14.00
14.00
41
S.No.52; ELEC1.2.1 PNo.174 of
BSoR(Elec.items)
1 RM
1.00
42
S.No.151; ELEC1.5.1 PNo.177 of
BSoR(Elec.items)
Supply and fixing of ISI 20mm outer dia medium (1.55 mm thickness)
grade with IS 9537-Part 3 rigid PVC pipe of makes Sudhakar/Maco
Plast/ Modi including labourcharges ,other incidental charges etc.
complete and as directed by the Engieer-in-Charge
a)Rate as per S.No.52 of item code ELEC.1.2.1
18.20
RM
18.20
14%
20.72
or say
20.75
1RM
1.00
10.01
14%
10.01
1.40
or say
11.40
1.00
1.025
100RM
11.41
1RM
Kg.
1001.00
44
2.52
43
18.20
2390.00
100RM
23.90
14%
23.90
3.35
27.25
or say
27.20
Supply & fixing Mild Steel Iron gate of size 1.80M x 1.50M using 50mm
MS sq rod. alround the gate providing vertical & horizontal 12 mm MS
sq rod 75mm c/c including required hinges, locking arrangements
including conveyance to site of work and fixing in position in brickwall
etc complete all labour charges and all incidental charges etc complete
as directed by the Engineer-in-charge
MS steel/structural steel including 2.5% overlaps and wastages
44.50
kg
Total A
45.61
45.61
B) Labour
1.00
1.00
Labour charges for fixing iron doors,iron windows and window Grills in
position (BMM-V-15) P-No99 of BLD -SOR
Add 25% Agency area allowance on labour component
20.00
kg
18.00
4.00
kg
3.50
21.50
25%
5.38
26.88
Total B
72.49
C)Total (A+B)
D)Add for Contractor's profit and overheads on(A+B)
72.49
14%
10.15
82.64
Or say
82.60
74 of 76
BLD-CSTN-127,S. No 174
(PNo.82)
45
10 Sqm
Painting Priming coat on new iron work using Grade 1 Red Oxide
Primer including cost and conveyance of all materials required to site of
work, all labour charges etc., complete for finished item of work as
directed by the Engineer-in -charge. For Iron Gate
Unit:10Sqm
A.MATERIALS
0.7
121.00
Ltr.
84.70
84.70
Total A
B.Labour
1.00
Painter (S.No.35;P-No.304)
400.00
Day
400.00
400.00
25%
100.00
500.00
Total B
LS
0.50
Total (A+B+C)
585.20
BLD-CSTN-1212 S No.197 (P
No.86)
46
10Sqm
585.20
14%
81.93
667.13
Or Say
667.00
Painting with Synthetic Enamel paints - Two coats -on new iron work
over primary coat including cost and conveyance of all materials
required to site of work, all labour charges etc., complete for finished
item of work as directed by the Engineer-in -charge for Iron Gate.
A)Material
1.1
230.00
Ltr.
Total A
253.00
253.00
B)Labour
1.1
Painter (S.No.35;P-No.6)
400.00
day
440.00
440.00
25%
110.00
Total B
550.00
LS
0.85
Total (A+B+C)
803.85
S.No.189;
ELEC.1.6.9
PNo.179 of
BSoR(Elec.items)
51
1RM
1.00
52
1 No.
1.00
53
1 No.
1.00
54
1 No.
1.00
55
1 No.
1.00
56
1 No.
1.00
57
1 No.
1.00
803.85
14%
112.54
916.39
Or Say
799.00
Supply of 3 core 1.5 sqmm flat copper cable of ISI for submersible
motor of makes Polycab/GoldMedal/Million/Payal/Nakoda including
cost and conveyance cost of al materials, all labour charges and other
incidental charges etc. complete.
a)Rate as per SLNo.189 of Electrical item code1.6.9
5445
100M
54.45
14%
54.45
7.62
62.07
or say
62.00
Supply and fixing 12.7 mm GI Drain Pipe with plug for tanks ( mud
valve) including making hole including cost and conveyance cost of al
materials, all labour charges and other incidental charges etc.
complete.
a)Rate as per Sl.No.319 of Item code BMW-F.108
b)Add 25% Agency Allowance on labour charges for Fixing (Rate as
per S.No.320 of item code BMW-F.109)
c)Add 14% for Contractor's profit and overheads on(a+b)
Rate per 1No.:Total (a+b+c)
or Say
Taking Branch water connection from the existing 25.4mmGI pipe
including cutting, threading etc complete including cost and
conveyance cost of al materials, all labour charges and other incidental
charges etc. complete.
a)Rate as per Sl.No.325 of Item code BMW-F.114
b)Add 25% Agency Allowance on labour charges for Fixing (Rate as
per S.No.326 of item code BMW-F.115)
c)Add 14% for Contractor's profit and overheads on(a+b)
Rate per 1No.:Total (a+b+c)
or Say
Supply and fixing 12.7mm value bib tap Or stop cock.including cost and
conveyance cost of al materials, all labour charges and other incidental
charges etc. complete.
a)Rate as per Sl.No.667 of Item code BMW-I.73
b)Add 25% Agency Allowance on labour charges for Fixing (Rate as
per S.No.668 of item code BMW-I.74)
c)Add 14% for Contractor's profit and overheads on(a+b)
Rate per 1No.:Total (a+b+c)
or Say
Supply of 32mm X 25mmX 32mm PPR Reducer TEE conforming to
DIN standards 8077/8092 including fixing ,cost and conveyance of
materials etc. complete
a)Rate as per Sl.No.920 of Item code BMW-I.326
b)Add 14% for Contractor's profit and overheads
Total Rate per 1No.
or Say
Supply of 25mm X 20mmX 25mm PPR Reducer TEE conforming to
DIN standards 8077/8092 including fixing ,cost and conveyance of
materials etc. complete
a)Rate as per Sl.No.919 of Item code BMW-I.325
b)Add 14% for Contractor's profit and overheads
Total Rate per 1No.
or Say
Supply of 25mm PPR End cap conforming to DIN standards
8077/8085 including fixing ,cost and conveyance of materials etc.
complete
Rate as per Sl.No.888of Item code BMW-I.294
Add 14% for Contractor's profit and overheads
Total Rate per 1No.
or Say
75 of 76
40.00
Each
20.00
25%
40.00
5.00
45.00
14%
6.300
51.30
51.30
134.00
Each
134.00
37.00
25%
9.25
143.25
14%
20.06
163.31
163.00
17.00
Each
17.00
6.00
25%
1.5
18.50
14%
2.59
21.09
18.50
57.00
57.00
Each
14%
57.00
7.98
64.98
59.00
33.00
33.00
Each
14%
33.00
4.62
37.62
34.20
10.00
10.00
Each
14%
10.00
1.40
11.40
10.30
LEAD STATEMENT
Name of sub-work:- Construction of lascar, electrician and watchman quarters at Bhupatipalem Reservoir site
S.
No.
Description of
Materials
Unit
Source quarry
Lead in KM
CT
ST
Total
lead
KM
Total cost
MR
Loading &
unloading charges
25% tribal
allowance on
unloading
charges
Cost of
material at
site of work
Cement
1 MT
site of work
--
4100
4100
Steel(Fe415)
1MT
Rajahmundry
58
58
42500
42500
1 CUM
Vangalapudi
2x1.1=2.2
57
60
680.00
385
40
425
15.20+7.60=22.8
1.9
1129.70
1 CUM
Vangalapudi
2x1.1=2.2
57
60
680.00
505
40
545
15.20+7.60=22.8
1.9
1249.70
1 CUM
-do -
2x1.1=2.2
57
60
680.00
285
40
325
15.20+7.60=22.8
1.9
1029.70
1 CUM
Katheru
3x1.1= 3.30
54
58
660
1150
50
1200
30.30+15.15=45.45
3.8
1909.25
1 CUM
-do -
3x1.1= 3.30
54
58
660
1090
50
1140
30.30+15.15=45.45
3.8
1849.25
1 CUM
-do -
3x1.1= 3.30
54
58
660
830
50
880
30.30+15.15=45.45
3.8
1589.25
20mm-10mm HBG
metal
1 CUM
-do -
3x1.1= 3.30
54
58
660
1150
50
1200
30.30+15.15=45.45
3.8
1909.25
10
Bricks
1000Nos
Bavajipeta
2x1.1=2.2
32
35
688.3
3850
3850
41.7+41.7=83.4
10.4
4632.10
CERTIFICATES
1) Certified that the leads are correct to the best of my knowledge.
2) Certified that the seignorage charges are adequate & as per G.O.Ms.No.industries and commerce dt.
3) Certified that the estimate is prepared based on the current SSR 2013-14
4100.00
42620.00
60+60=120