LEAD STATEMENT(2013-2014)

NW:- SDSTPS-2x800MW-Construction of Security Guard room of size 2.4mx2.4m at main gate of coal road at SDSTPS

Deduct
Loading &
Sl. Basic rate Lead in Contractor Total Cost
Description of item Unit Source Item No Conveyance charges
Seigniorage
(Rs.) charges Unloading
No. (Rs) Km Profit@14 (Rs.)
charges
%

1 cement MT nellore G.O.Rt.No. 5800 26 207.50 292.60 61.42 6238.68

882 Dt
10.09.2013.
2 Coarse sand M3 local M-005 385 30 380.00 40.00 46.67 758.33
3 40 MM HBG Palicherlapadu 805 52 630.10 50.00 77.38 1407.72
AGGREGATE M3 M-055
4 20 MM HBG Palicherlapadu 1300 52 630.10 50.00 77.38 1902.72
AGGREGATE M3 M-053
5 10 MM HBG Palicherlapadu 890 52 630.10 50.00 77.38 1492.72
AGGREGATE M3 M-051
6 12MM HBG Palicherlapadu 1045 52 630.10 50.00 77.38 1647.72
AGGREGATE M3 M-052
7 Reinforcement steel 1MT Nellore G.O.Rt.No. 43000 26 207.50 222.50 312.4 43117.60
F 500(GO RT No 50 882 Dt
Dt 9.1.2013)
10.09.2013.
8 Fly ash bricks 1000no's near plant BLD SSR 6000 6 147.5 401.00 67.36 6481.14
225*100*60mm BMT- A07
 LEAD of Materilas

Metal(Palicherlapadu near kasumuru of Nellore District)

Car track 3.08
policharlapadu road 4.20
NPS road 17.80
Muncipality limits 0.40
Muncipal road up to AV circle nellore 1.60
A.V.Circle to SDSTPS Gate 21.00
SDSTPS local 4.00
Total KM 52.00
 DATA

NW:- SDSTPS-2x800MW-Construction of Security Guard room of size 2.4mx2.4m at main gate of

coal road at SDSTPS
Sl. Qty
No Description Rate Per Amount
1

Supply and fixing of aluminium Partition partly glazed as per drawing using standard powder coated

INDEX CODE- Amendment-8

data for 1Sqm
A) MATERIALS
ALUMINIUM SECTION
Partition frame
6 vertical(3*2.4*0.796)
3 horizantal(4*0.825*0.796)
5 horizantal(4*1.726*0.796)
14 kg (bms.w01) 321.00 1 kg 4447.00
PARTICLE BOARD
1.386 Bottom shutter (2*0.84*0.825)
1.39 Sqm 10MM(BMT.K03) 307.00 1 Sqm 425.50
glass
4.884 Top shutter 2*1.48*0.825
4.884 Sqm BMT.I.02(5mm) 558.00 1 Sqm 2725.27
Material charges per Sqm=MA/(2.4*1.726) 1834.15
GLAZING with GLASS
1.000 Kgs SILICON SEALANT 1 Kgs
9.220 RM RUBBER BEADING(1.48+0.825)*2*2 2.00 1 RM 18.44
B) LABOUR CHARGES
0.434 day 1st Class Carpenter 385.00 1 day 167.09
0.434 day 2nd Class Carpenter 345.00 1 day 149.73
0.043 day Power Saw Cutter - Hand Operated - Operator 345.00 1 day 14.84
0.058 day Power Drill - Hand Operated - Operator 345.00 1 day 20.01
0.145 day Unskilled Mazdoor 295.00 1 day 42.78
0.072 Nos Non-technical work inspector 345.00 1 Nos 24.84
C) Machinery
0.347 Hrs Power Saw Cutter - Hand Operated - Hire charges( 125.00 1 Hrs
BMC X02) 43.38
0.463 Hrs Power Drill - Hand Operated - Hire Charges(BMC 116.00 1 Hrs
X03) 53.71
Sub total 2368.95
Contractor profit 14% 331.65
Total 2700.60

Supply and fixing Aluminium Anodized Doors - Single Shutter as

per approved drawing with aluminium anodized sections of Jindal
or approved equivalent make sections and outer frame top
horizontals & both verticals of 2408 of size 101.6 x 44.75 of
specified thickness Shutter frame top, bottom and verticals of 4504
of size 44.45 mm x 47.62 mm of specified thickness and Middle
lock rail of 4621 of size 49.91 x 44.45 x 3 mm with plain clear float
glass 5 mm thick fixed including supply and fixing aluminium
handles of 100 mm for each shutter, floor springs/ hydraulic door
closure assembly and all labour charges for fixing the fixtures with
required no. of screws, bolts and nuts and including labour charges
for fixing the frame in position, fixing shutter to frame etc.
completed for finished item of work

INDEX CODE- Amendment-11

UNIT 1 sqm
A) Material requirement
ALUMINIUM SECTION
Door shutter
4.170 2Nos verticals( 2*2.085*1.0)(No*length*w/l)
1.620 horizontal middle and top(2*0.81*1.0)
0.689 bottom(1*0.81*0.851)
Door frame
3.884 2Nos verticals( 2*2.2.44*0.796)(No*length*w/l)
1 horizontal (1*0.915*0.796)
11.092 Kgs BMS.W.01 321.00 Kg 1.00 3560.57
GLAZING with GLASS
0.275 Top portion(0.3*0.915)
0.664 shutter(0.81*0.82)
0.939 sqm BMT I 02 558.00 sqm 1.00 523.79
Kgs SILICON SEALANT Kgs
3.24 RM RUBBER BEADING 2.00 RM 1.00 6.48
 material Qty per Sqm=sum(0.915*2.44) 1832.32
1.00 Each Aluminium Anodized PC Handles
1.000 Each Hydraulic Floor Spring/ Door Closure
B) LABOUR CHARGES
0.10 day 1st Class Carpenter 385 day 1 38.12
0.20 day 2nd Class Carpenter 345.00 day 1 68.31
0.10 day Power Saw Cutter - Hand Operated - Operator 345.00 day 1 34.16
0.10 day Power Drill - Hand Operated - Operator 345.00 day 1 34.16
0.30 day Unskilled Mazdoor 295.00 day 1 87.62
0.099 Nos Non-technical work inspector 345.00 Nos 1 34.16
C) Machinery
1
0.793 Hrs Power Saw Cutter - Hand Operated - Hire charges 125.00 Hrs 99.13
0.793 Hrs Power Drill - Hand Operated - Hire Charges 116.00 Hrs 1 91.99
Sub total 2319.94
Contractor profit 14% 324.79
Total 2644.73
3 Lowering, laying, jointing and testing to hydralic test pressure
including cost of water with minimum water lead of 500m for
UPVC pressure pipes in ready made trenches true to
alignment and gradient including all sundries but excluding
cost & conveyance of pipes from source of supply and
jointing materials as per BIS No. 7634 - Part III - 1975

PHE-LJUP-11
Taking output : Length - 500 m ; Joints - 83 Nos
(a) Labour
For lowering / sub surface transport
7.000 day Mazdoor day 2065.00
295 1
Jointing
2.000 day Fitter day 770.00
385 1
4.000 day Mazdoor day 1180.00
295 1
Testing
(b) Material
upvc pipe( page no 365) 23 1.000
512.500 Rm Rm 11787.50
Sub total 15802.50
rate per running meter 31.61
NW:- SDSTPS-2x800MW-Construction of Security Guard room of size 2.4mx2.4m at main gate
of coal road at SDSTPS
CEMENT MORTARS
Sub Data for CM(1:3) Unit-1Cum
480.000 Kgs Cement 6238.68 1000.00 Kgs 2994.57
1.050 Cum Sand (including 5% wastage) 758.33 1.00 cum 796.25
0.200 Day ManMazdoor for mixing mortar 280.00 1.00 Day 56.00
3846.82
Sub Data for CM(1:4) Unit-1Cum
360.000 Kgs Cement 6238.68 1000.00 Kgs 2245.93
1.050 Cum Sand (including 5% wastage) 758.33 1.00 cum 796.25
0.200 Day ManMazdoor for mixing mortar 280.00 1.00 Day 56.00
3098.18
Sub Data for CM(1:6) Unit-1Cum
240.000 Kgs Cement 6238.68 1000.00 Kgs 1497.28
1.050 Cum Sand (including 5% wastage) 758.33 1.00 cum 796.25
0.200 Day ManMazdoor for mixing mortar 280.00 1.00 Day 56.00
2349.53
 DETALED ESTIMATE

NW:- SDSTPS-2x800MW-Construction of Security room of size 3.0mx3.0m at main gate of external

coal corridor system

S No Description No L B H Qty
1
Supply and fixing of aluminium Partition partly
glazed as per drawing using standard powder
coated/ anodized aluminium section of 95.00 x
45.00 of specified thickness fitted with 12.0mm
thick Particle Boards - Prelaminted up to 1.0 M
height and balance height provided with 5.0 mm
thick plain glass glazing fitted with suitable
Aluminium glazing clips and approved brand
silicon sealant including cost and conveyance of all
materials labour charges for manufacturing fixing
in position using wooden blocks and sheet metal
screw etc. to complete for finished item of work as
approved by Engineer-in-charge

For footing 4 X 1 2 2 2 32.00

32.00 cum
2 #ERROR!
for footings 4 x 1 1.4 1.4 0.1 0.78
For plinth beams 4 x 1 3.23 0.3 0.1 0.39
For grade slab at floor level 1 x 1 3 3 0.1 0.90
Add for variations 0.43
2.50 Cum
3 Kgs
For footings 4 x 1 2.63 0.56 0.35 2.06
4 x 1 2.63 0.45 0.30 1.42
4 x 1 2.63 0.34 0.45 1.61
Above GL 4 x 1 2.63 0.23 3.00 7.26
deduction for windows -3 x 1 1.20 0.23 1.20 -0.99
deduction for doors -1 x 1 1.06 0.23 2.10 -0.51
Add for variations 0.16
Total 11.00 Cum
4
Power Drill - Hand Operated - Hire Charges(BMC X03)

For Flooring 1 x 1 2.4 2.4 5.76 sqm

Add for variations 0.24
6.00 Sqm
5 0.099
 At 100kg/cum(2.50*.100) 200.00
Total 0.20 MT
6 Sub total
a a) Lintels and sun shades
Lintel around for doors and windows 1 x 4 2.63 0.23 0.23 0.56
Sun shades 1 x 4 1.50 0.45 0.10 0.27
Add for variations 0.17
Total 1.00 Cum
b)For Roof Slab (projection of 450mm
1 x
allaround) 1 3.76 3.76 0.1 1.41
Add for variations 0.09
Total 1.50 cum
7
Door size 1.00x2.10 1 1 No
8
Windows 3 x 1 1.20 1.20 4.32 Sqm
Add for variations 0.18 Sqm
4.50 Sqm
9
For walls 4 x 1 2.86 3.50 40.04
deductions for windows -3 x 1 1.20 1.20 -4.32
deductions for door -1 x 1 1.06 2.10 -2.23
For sunshades 4 x 2 1.50 0.45 1.35
Out side slab extension 2 x 1 3.76 0.45 1.69
2 x 1 2.86 0.45 1.29
Add for variations 2.18
Total 40.00 Sqm
10
For walls 4 x 1 2.40 3.00 28.80
Ceiling 1 x 1 2.40 2.40 5.76
Add for variations 5.44
Total 40.00 Sqm
11
Inside plastering 40.00
Out side plastering 40.00
Total 80.00 Sqm
 ABSTRACT ESTIMATE

NW:- SDSTPS-2x800MW-Construction of Security Guard room of size 2.4mx2.4m at main gate of coal
road at SDSTPS
S.No
Qty Description of item Rate Per Amount
1 32.00 Cum Supply and fixing of aluminium Partition partly glazed #ERROR! 1.00 Cum #ERROR!
as per drawing using standard powder coated/ anodized
aluminium section of 95.00 x 45.00 of specified
thickness fitted with 12.0mm thick Particle Boards -
Prelaminted up to 1.0 M height and balance height
provided with 5.0 mm thick plain glass glazing fitted
with suitable Aluminium glazing clips and approved
brand silicon sealant including cost and conveyance of
all materials labour charges for manufacturing fixing in
position using wooden blocks and sheet metal screw etc.
to complete for finished item of work as approved by
Engineer-in-charge
2 #ERROR!Cum 20.01 1.00 Cum #ERROR!

#ERROR!

3 11.00 Cum Kgs #ERROR! 1.00 Cum #ERROR!

4 6.00 Sqm Power Drill - Hand Operated - Hire Charges(BMC X03) #ERROR! 1.00 Sqm #ERROR!
5 0.20 MT 0.099 #ERROR! 1 MT #ERROR!
6

Sub total
a 1.00 cum lintels #ERROR! 1.00 cum #ERROR!
b 1.50 cum roof slab 1.00 Cum 0.00
7 1.00 No 1.00 No 0.00
8 4.50 Sqm 1.00 Sqm 0.00
9 40.00 Sqm 1.00 Sqm 0.00
10 40.00 Sqm 1.00 Sqm 0.00

11 80.00 Sqm 1.00 Sqm 0.00

SUB TOTAL #ERROR!

Provision ttowards electrical items 12000.00
a)EPF@13.61% on 30% of sub total #ERROR!
b)VAT @5% on 70% of subtotal #ERROR!
c)Service tax @12.36% on 40% of subtotal #ERROR!
d)Labourcess 1% on 100% of subtotal #ERROR!
e)Unforeseen items 1880.00
TOTAL #ERROR!