Name of the work :- Construction of Compound wall at MPPS Narsingapoor of Dichpally Mandal of NizamabadDistrict

School Name:- MPPS

Location:- Narsingapoor

Mandal:- Dichpally

Sub Division:- Nizamabad-I

District:- Nizamabad

Division:- Nizamabad

Circle:- Nizamabad

Estimated Cost:- 31.00

Length in Rmt:- 300

Grant:- Mana Ooru-Mana Badi (MGNREGS 2022-23)

U Dise Code:- 36052301203

Strength (ENR) 109

LEAD CHART:- ITEM Quarry Lead in Km

1 Sand for Mortar Kaligote 30.00
2 Sand for Concrete Kaligote 30.00
3 Sand for Filling Kaligote 30.00
4 Clay Bricks Local 5.00
5 Fly ash cement solid blocks 290 x 112/100 x 140 mm 50Kg/sq cm Local 10.00
6 Fly ash cement solid blocks 290x225x140mm 50Kg/sq cm Local 10.00
Koratpally
7 40mm metal thanda 13.00
Koratpally
8 12mm metal thanda 13.00
Koratpally
9 10mm metal thanda 13.00
Koratpally
10 6mm metal thanda 13.00
Koratpally
11 Manufacture Sand thanda 13.00
Koratpally
12 RR Stone thanda 13.00
Koratpally
13 CRS Stone thanda 13.00
 Koratpally
14 Bond stones thanda 13.00
15 CLS Masonry Koratpally thanda 13.00
16 2.36mm below metal Koratpally thanda 13.00
17 Gravel Local 5.00
18 Polished shabad stone Tandur 260.00
andal of NizamabadDistrict

Assistant Engineer
PR MP PR MP Dichpally

Dy., Executive Engineer

PRSD PRSD Nizamabad-I M.V. SESHA SAI
TECHNIAL OFFICER,
PIU DIVISION, SANGARED

CROSS CHECK
LS AMOUNT 32712.00

ADMINISTRATIVE SANCTION PROCEEDING

as per instructions of District Collector for according administrative sanction

 M.V. SESHA SAI
TECHNIAL OFFICER,
PIU DIVISION, SANGAREDDY
 LEAD C H A R G E S - 2022-23
Metal Gravel & Shahabad Bricks
Sand Stone
lead Rate lead Rate lead Rate lead Rate
1 41.10 1 42.60 1 60.40 1 68.50
2 57.50 2 59.70 2 84.60 2 95.90
3 79.50 3 79.50 3 117.00 3 127.90
4 96.60 4 96.60 4 142.00 4 155.30
5 113.60 5 113.60 5 167.10 5 182.60
6 130.60 6 130.60 6 192.20 6 210.00
7 147.60 7 147.60 7 217.30 7 237.40
8 164.60 8 164.60 8 242.40 8 264.80
9 181.60 9 181.60 9 267.50 9 292.20
10 198.60 10 198.60 10 292.60 10 319.60
11 215.60 11 215.60 11 317.70 11 347.00
12 232.60 12 232.60 12 342.80 12 374.40
13 249.60 13 249.60 13 367.90 13 401.80
14 266.60 14 266.60 14 393.00 14 429.20
15 283.60 15 283.60 15 418.10 15 456.60
16 300.60 16 300.60 16 443.20 16 484.00
17 317.60 17 317.60 17 468.30 17 511.40
18 334.60 18 334.60 18 493.40 18 538.80
19 351.60 19 351.60 19 518.50 19 566.20
20 368.60 20 368.60 20 543.60 20 593.60
21 385.60 21 385.60 21 568.70 21 621.00
22 402.60 22 402.60 22 593.80 22 648.40
23 419.60 23 419.60 23 618.90 23 675.80
24 436.60 24 436.60 24 644.00 24 703.20
25 453.60 25 453.60 25 669.10 25 730.60
26 470.60 26 470.60 26 694.20 26 758.00
27 487.60 27 487.60 27 719.30 27 785.40
28 504.60 28 504.60 28 744.40 28 812.80
29 521.60 29 521.60 29 769.50 29 840.20
30 538.60 30 538.60 30 794.60 30 867.60
31 552.80 31 552.80 31 815.50 31 890.40
32 567.00 32 567.00 32 836.40 32 913.20
33 581.20 33 581.20 33 857.30 33 936.00
34 595.40 34 595.40 34 878.20 34 958.80
35 609.60 35 609.60 35 899.10 35 981.60
36 623.80 36 623.80 36 920.00 36 1004.40
37 638.00 37 638.00 37 940.90 37 1027.20
38 652.20 38 652.20 38 961.80 38 1050.00
39 666.40 39 666.40 39 982.70 39 1072.80
40 680.60 40 680.60 40 1003.60 40 1095.60
41 694.80 41 694.80 41 1024.50 41 1118.40
42 709.00 42 709.00 42 1045.40 42 1141.20
43 723.20 43 723.20 43 1066.30 43 1164.00
44 737.40 44 737.40 44 1087.20 44 1186.80
45 751.60 45 751.60 45 1108.10 45 1209.60
46 765.80 46 765.80 46 1129.00 46 1232.40
47 780.00 47 780.00 47 1149.90 47 1255.20
48 794.20 48 794.20 48 1170.80 48 1278.00
49 808.40 49 808.40 49 1191.70 49 1300.80
50 822.60 50 822.60 50 1212.60 50 1323.60
51 836.80 51 836.80 51 1233.50 51 1346.40
52 851.00 52 851.00 52 1254.40 52 1369.20
53 865.20 53 865.20 53 1275.30 53 1392.00
54 879.40 54 879.40 54 1296.20 54 1414.80
55 893.60 55 893.60 55 1317.10 55 1437.60
56 907.80 56 907.80 56 1338.00 56 1460.40
57 922.00 57 922.00 57 1358.90 57 1483.20
58 936.20 58 936.20 58 1379.80 58 1506.00
59 950.40 59 950.40 59 1400.70 59 1528.80
60 964.60 60 964.60 60 1421.60 60 1551.60
61 978.80 61 978.80 61 1442.50 61 1574.40
62 993.00 62 993.00 62 1463.40 62 1597.20
63 1007.20 63 1007.20 63 1484.30 63 1620.00
64 1021.40 64 1021.40 64 1505.20 64 1642.80
65 1035.60 65 1035.60 65 1526.10 65 1665.60
66 1049.80 66 1049.80 66 1547.00 66 1688.40
67 1064.00 67 1064.00 67 1567.90 67 1711.20
68 1078.20 68 1078.20 68 1588.80 68 1734.00
69 1092.40 69 1092.40 69 1609.70 69 1756.80
70 1106.60 70 1106.60 70 1630.60 70 1779.60
71 1120.80 71 1120.80 71 1651.50 71 1802.40
 72 1135.00 72 1135.00 72 1672.40 72 1825.20
73 1149.20 73 1149.20 73 1693.30 73 1848.00
74 1163.40 74 1163.40 74 1714.20 74 1870.80
75 1177.60 75 1177.60 75 1735.10 75 1893.60
76 1191.80 76 1191.80 76 1756.00 76 1916.40
77 1206.00 77 1206.00 77 1776.90 77 1939.20
78 1220.20 78 1220.20 78 1797.80 78 1962.00
79 1234.40 79 1234.40 79 1818.70 79 1984.80
80 1248.60 80 1248.60 80 1839.60 80 2007.60
81 1262.80 81 1262.80 81 1860.50 81 2030.40
82 1277.00 82 1277.00 82 1881.40 82 2053.20
83 1291.20 83 1291.20 83 1902.30 83 2076.00
84 1305.40 84 1305.40 84 1923.20 84 2098.80
85 1319.60 85 1319.60 85 1944.10 85 2121.60
86 1333.80 86 1333.80 86 1965.00 86 2144.40
87 1348.00 87 1348.00 87 1985.90 87 2167.20
88 1362.20 88 1362.20 88 2006.80 88 2190.00
89 1376.40 89 1376.40 89 2027.70 89 2212.80
90 1390.60 90 1390.60 90 2048.60 90 2235.60
91 1404.80 91 1404.80 91 2069.50 91 2258.40
92 1419.00 92 1419.00 92 2090.40 92 2281.20
93 1433.20 93 1433.20 93 2111.30 93 2304.00
94 1447.40 94 1447.40 94 2132.20 94 2326.80
95 1461.60 95 1461.60 95 2153.10 95 2349.60
96 1475.80 96 1475.80 96 2174.00 96 2372.40
97 1490.00 97 1490.00 97 2194.90 97 2395.20
98 1504.20 98 1504.20 98 2215.80 98 2418.00
99 1518.40 99 1518.40 99 2236.70 99 2440.80
100 1532.60 100 1532.60 100 2257.60 100 2463.60
101 1546.80 101 1546.80 101 2278.50 101 2486.40
102 1561.00 102 1561.00 102 2299.40 102 2509.20
103 1575.20 103 1575.20 103 2320.30 103 2532.00
104 1589.40 104 1589.40 104 2341.20 104 2554.80
105 1603.60 105 1603.60 105 2362.10 105 2577.60
106 1617.80 106 1617.80 106 2383.00 106 2600.40
107 1632.00 107 1632.00 107 2403.90 107 2623.20
108 1646.20 108 1646.20 108 2424.80 108 2646.00
109 1660.40 109 1660.40 109 2445.70 109 2668.80
110 1674.60 110 1674.60 110 2466.60 110 2691.60
111 1688.80 111 1688.80 111 2487.50 111 2714.40
112 1703.00 112 1703.00 112 2508.40 112 2737.20
113 1717.20 113 1717.20 113 2529.30 113 2760.00
114 1731.40 114 1731.40 114 2550.20 114 2782.80
115 1745.60 115 1745.60 115 2571.10 115 2805.60
116 1759.80 116 1759.80 116 2592.00 116 2828.40
117 1774.00 117 1774.00 117 2612.90 117 2851.20
118 1788.20 118 1788.20 118 2633.80 118 2874.00
119 1802.40 119 1802.40 119 2654.70 119 2896.80
120 1816.60 120 1816.60 120 2675.60 120 2919.60
121 1830.80 121 1830.80 121 2696.50 121 2942.40
122 1845.00 122 1845.00 122 2717.40 122 2965.20
123 1859.20 123 1859.20 123 2738.30 123 2988.00

124 1873.40 124 1873.40 124 2759.20 124 3010.80

125 1887.60 125 1887.60 125 2780.10 125 3033.60
126 1901.80 126 1901.80 126 2801.00 126 3056.40
127 1916.00 127 1916.00 127 2821.90 127 3079.20
128 1930.20 128 1930.20 128 2842.80 128 3102.00
129 1944.40 129 1944.40 129 2863.70 129 3124.80
130 1958.60 130 1958.60 130 2884.60 130 3147.60
131 1972.80 131 1972.80 131 2905.50 131 3170.40
132 1987.00 132 1987.00 132 2926.40 132 3193.20
133 2001.20 133 2001.20 133 2947.30 133 3216.00
134 2015.40 134 2015.40 134 2968.20 134 3238.80
135 2029.60 135 2029.60 135 2989.10 135 3261.60
136 2043.80 136 2043.80 136 3010.00 136 3284.40
137 2058.00 137 2058.00 137 3030.90 137 3307.20
138 2072.20 138 2072.20 138 3051.80 138 3330.00
139 2086.40 139 2086.40 139 3072.70 139 3352.80
140 2100.60 140 2100.60 140 3093.60 140 3375.60
141 2114.80 141 2114.80 141 3114.50 141 3398.40
142 2129.00 142 2129.00 142 3135.40 142 3421.20
143 2143.20 143 2143.20 143 3156.30 143 3444.00
144 2157.40 144 2157.40 144 3177.20 144 3466.80
145 2171.60 145 2171.60 145 3198.10 145 3489.60
146 2185.80 146 2185.80 146 3219.00 146 3512.40
147 2200.00 147 2200.00 147 3239.90 147 3535.20
148 2214.20 148 2214.20 148 3260.80 148 3558.00
149 2228.40 149 2228.40 149 3281.70 149 3580.80
150 2242.60 150 2242.60 150 3302.60 150 3603.60
151 2256.80 151 2256.80 151 3323.50 151 3626.40
152 2271.00 152 2271.00 152 3344.40 152 3649.20
153 2285.20 153 2285.20 153 3365.30 153 3672.00
154 2299.40 154 2299.40 154 3386.20 154 3694.80
155 2313.60 155 2313.60 155 3407.10 155 3717.60
156 2327.80 156 2327.80 156 3428.00 156 3740.40
157 2342.00 157 2342.00 157 3448.90 157 3763.20
158 2356.20 158 2356.20 158 3469.80 158 3786.00
159 2370.40 159 2370.40 159 3490.70 159 3808.80
160 2384.60 160 2384.60 160 3511.60 160 3831.60
161 2398.80 161 2398.80 161 3532.50 161 3854.40
162 2413.00 162 2413.00 162 3553.40 162 3877.20
163 2427.20 163 2427.20 163 3574.30 163 3900.00
164 2441.40 164 2441.40 164 3595.20 164 3922.80
165 2455.60 165 2455.60 165 3616.10 165 3945.60
166 2469.80 166 2469.80 166 3637.00 166 3968.40
167 2484.00 167 2484.00 167 3657.90 167 3991.20
168 2498.20 168 2498.20 168 3678.80 168 4014.00
169 2512.40 169 2512.40 169 3699.70 169 4036.80
170 2526.60 170 2526.60 170 3720.60 170 4059.60
171 2540.80 171 2540.80 171 3741.50 171 4082.40
172 2555.00 172 2555.00 172 3762.40 172 4105.20
173 2569.20 173 2569.20 173 3783.30 173 4128.00
174 2583.40 174 2583.40 174 3804.20 174 4150.80
175 2597.60 175 2597.60 175 3825.10 175 4173.60
176 2611.80 176 2611.80 176 3846.00 176 4196.40
177 2626.00 177 2626.00 177 3866.90 177 4219.20
178 2640.20 178 2640.20 178 3887.80 178 4242.00
179 2654.40 179 2654.40 179 3908.70 179 4264.80
180 2668.60 180 2668.60 180 3929.60 180 4287.60
181 2682.80 181 2682.80 181 3950.50 181 4310.40
182 2697.00 182 2697.00 182 3971.40 182 4333.20
183 2711.20 183 2711.20 183 3992.30 183 4356.00
184 2725.40 184 2725.40 184 4013.20 184 4378.80
185 2739.60 185 2739.60 185 4034.10 185 4401.60
186 2753.80 186 2753.80 186 4055.00 186 4424.40
187 2768.00 187 2768.00 187 4075.90 187 4447.20
188 2782.20 188 2782.20 188 4096.80 188 4470.00
189 2796.40 189 2796.40 189 4117.70 189 4492.80
190 2810.60 190 2810.60 190 4138.60 190 4515.60
191 2824.80 191 2824.80 191 4159.50 191 4538.40
192 2839.00 192 2839.00 192 4180.40 192 4561.20
193 2853.20 193 2853.20 193 4201.30 193 4584.00
194 2867.40 194 2867.40 194 4222.20 194 4606.80
195 2881.60 195 2881.60 195 4243.10 195 4629.60
196 2895.80 196 2895.80 196 4264.00 196 4652.40
197 2910.00 197 2910.00 197 4284.90 197 4675.20
198 2924.20 198 2924.20 198 4305.80 198 4698.00
199 2938.40 199 2938.40 199 4326.70 199 4720.80
200 2952.60 200 2952.60 200 4347.60 200 4743.60
201 2966.80 201 2966.80 201 4368.50 201 4766.40
202 2981.00 202 2981.00 202 4389.40 202 4789.20
203 2995.20 203 2995.20 203 4410.30 203 4812.00
204 3009.40 204 3009.40 204 4431.20 204 4834.80
205 3023.60 205 3023.60 205 4452.10 205 4857.60
206 3037.80 206 3037.80 206 4473.00 206 4880.40
207 3052.00 207 3052.00 207 4493.90 207 4903.20
208 3066.20 208 3066.20 208 4514.80 208 4926.00
209 3080.40 209 3080.40 209 4535.70 209 4948.80
210 3094.60 210 3094.60 210 4556.60 210 4971.60
211 3108.80 211 3108.80 211 4577.50 211 4994.40
212 3123.00 212 3123.00 212 4598.40 212 5017.20
213 3137.20 213 3137.20 213 4619.30 213 5040.00
214 3151.40 214 3151.40 214 4640.20 214 5062.80
215 3165.60 215 3165.60 215 4661.10 215 5085.60
216 3179.80 216 3179.80 216 4682.00 216 5108.40
217 3194.00 217 3194.00 217 4702.90 217 5131.20
218 3208.20 218 3208.20 218 4723.80 218 5154.00
219 3222.40 219 3222.40 219 4744.70 219 5176.80
220 3236.60 220 3236.60 220 4765.60 220 5199.60
221 3250.80 221 3250.80 221 4786.50 221 5222.40
222 3265.00 222 3265.00 222 4807.40 222 5245.20
223 3279.20 223 3279.20 223 4828.30 223 5268.00
224 3293.40 224 3293.40 224 4849.20 224 5290.80
225 3307.60 225 3307.60 225 4870.10 225 5313.60
226 3321.80 226 3321.80 226 4891.00 226 5336.40
227 3336.00 227 3336.00 227 4911.90 227 5359.20
228 3350.20 228 3350.20 228 4932.80 228 5382.00
229 3364.40 229 3364.40 229 4953.70 229 5404.80
230 3378.60 230 3378.60 230 4974.60 230 5427.60
231 3392.80 231 3392.80 231 4995.50 231 5450.40
232 3407.00 232 3407.00 232 5016.40 232 5473.20
233 3421.20 233 3421.20 233 5037.30 233 5496.00
234 3435.40 234 3435.40 234 5058.20 234 5518.80
235 3449.60 235 3449.60 235 5079.10 235 5541.60
236 3463.80 236 3463.80 236 5100.00 236 5564.40
237 3478.00 237 3478.00 237 5120.90 237 5587.20
238 3492.20 238 3492.20 238 5141.80 238 5610.00
239 3506.40 239 3506.40 239 5162.70 239 5632.80
240 3520.60 240 3520.60 240 5183.60 240 5655.60
241 3534.80 241 3534.80 241 5204.50 241 5678.40
242 3549.00 242 3549.00 242 5225.40 242 5701.20
243 3563.20 243 3563.20 243 5246.30 243 5724.00
244 3577.40 244 3577.40 244 5267.20 244 5746.80
245 3591.60 245 3591.60 245 5288.10 245 5769.60
246 3605.80 246 3605.80 246 5309.00 246 5792.40
247 3620.00 247 3620.00 247 5329.90 247 5815.20
248 3634.20 248 3634.20 248 5350.80 248 5838.00
249 3648.40 249 3648.40 249 5371.70 249 5860.80
250 3662.60 250 3662.60 250 5392.60 250 5883.60
 District:- Nizamabad Circle:- Nizamabad

Division:- Nizamabad Sub-Division:- Nizamabad-I

Grant:- Mana Ooru-Mana Badi (MGNREGS 2022-23)

DETAILED ESTIMATE

NAME OF THE WORK

Construction of Compound wall at MPPS Narsingapoor of Dichpally Mandal of

NizamabadDistrict

ESTIMATED COST IN RS. 31.00 LAKHS

U Dise Code:- 36052301203

Strength:- 109

PANCHAYAT RAJ ENGINEERING DEPARTMENT

 SPECIFICATION-REPORT

Construction of Compound wall at MPPS Narsingapoor of Dichpally Mandal of

NizamabadDistrict

Grant:- MGNREGS 2021-22 (Mana Ooru-Mana Badi)

The above work has been Administratively Sanctioned for Rs.31 under MGNREGS 2021-22
(Mana Ooru-Mana Badi) Programme as per instructions of District Collector for according
administrative sanction

The estimate is prepared by providing following items.

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 c/c
2 Plain Cement Concrete (1:4:8)(Cement:fine agg:Coarse agg)using course agg 40mm size
hard,machine crushed granite from approved quarry including cost and conveyance of all materials
and labour charges etc for foundation and flooring bed
3 Construction of RR Masonry in CM (1:6) Cement: Sand) using hard granite stones from approved
quarry including cost and conveyance of all materials l labor charges complete for finished item of
work for foundation and basement
4 Filling with useful available excavated earth (excluding rock) in trenches, sides of foundations and
basement with initial lead in layers not exceeding 15 cm thick,
5 Brick Masonary 2nd Class Ground moulded or treditional size 23x11x7 Cm in Cement Mortor 1:6 Prop
including Cost & conveyance of all Materials and labour charges etc complete
6 Supply and placing of the design Mix Concrete M20 grade corresponding to IS 456 with minimum
cement content of 350Kgs per 1cum of concrete including Cost & conveyance of all Materials and
labour charges etc complete for roof slab
7
Providing thermo mechanically treated (TMT) reinforcement (Fe-500/550D grade as per IS 1786-2008
procured invariably from the primary/integrated steel producers) of different diameters for RCC works

8 Plastering 20mm thick two coats with base coat of 16mm thick in C.M. (1:6) and top coat of 4mm thick
in C.M. (1:3) with dubara sponge finishing including cost and conveyance of all material and labour
charges for External walls
9 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 for internal
and external walls.
10 L/S for rounding

The Estimate is prepared with RSSR and CSSR of 2021-22 and submitted for according
Administrative Sanction for Rs: lakhs.

Assistant Engineer Dy., Executive Engineer

PR MP Dichpally PRSD Nizamabad-I
31.00
 GENERAL ABSTRACT
Construction of Compound wall at MPPS Narsingapoor of Dichpally Mandal of
NizamabadDistrict

Sno. Description of Item Nos Each unit cost Amount

1 Civil Items (As per sub estimate) 1 3052028.00 3052028.00

2 Supply of Cement (Including 28% GST) 39.45 7168.00 0.00

3052028.00

3 Provision towards QC @ 0.5%. 15260.00

4 LS amount for Unforeseen items 32712.00

GRAND TOTAL 3100000.00

Assistant Engineer Dy., Executive Engineer

PR MP Dichpally PRSD Nizamabad-I
 DETAILED ESTIMATE
Construction of Compound wall at MPPS Narsingapoor of Dichpally Mandal of
NizamabadDistrict
no. RATE/
DESCRIPTION Nos. L B D Q
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 item of work includ
### x 2 3.05 0.75 0.90 1235.25
### x 2 2.90 0.75 0.90 1174.50
Soak pit & Leaching pits ### x TT/4 1.50 1.50 1.80 945.10
Sump ### x TT/4 2.10 2.10 1.80 1871.10 A: (GO Ms No 179 Dt 20.04.2021 of Item No 10 (I)
TOTAL 5225.95 225.36
Cum. per 1cum
2
Plain Cement Concrete (1:4:8)(Cement:fine agg:Coarse agg)using course agg 40mm size
hard,machine crushed granite from approved quarry including cost and conveyance of all
materials like cement,sand,course agg,water etc..,to site,excluding seigniorage charges
but including sales &other taxes on all materials and including all charges for machine
mixing,laying concrete in foundations,ramming,finishing top surface to the required
level,curing
### x 2 3.05 0.75 0.15 205.87
### x 2 2.90 0.75 0.15 195.75
Flooring Bed ### x 1 2.60 2.45 0.10 191.10
Ramp ### x 1 6.00 1.50 0.10 270.00
Sump ### x TT/4 2.10 2.10 0.10 103.95
TOTAL 966.68 4043.67
CUM CUM
3
Construction of RR Masonry in CM (1:6) Cement: Sand) using hard granite
stones from approved quarry including cost and conveyance of all materials
like Granite stones, cement, sand, water, etc., to site including cost and
conveyance of all material and all operational, incidental, and labor charges
such as cutting stones to required size and shape, mixing of cement mortar,
constructing masonry, curing etc., and including over heads & contractor's
profit, but excluding VAT and seigniorage charges complete for finished item
of work for foundation and basement (APSS No. 601 & 615) (BLD-CSTN-
6-12) (50% Natural Sand+50% Manufactured Sand)

### x 2 3.05 0.60 0.75 823.50

### x 2 2.90 0.60 0.75 783.00
### x 2 3.05 0.45 0.60 494.10
### x 2 2.90 0.45 0.60 469.80
TOTAL 2570.40 3430.05
CUM CUM
no. RATE/
DESCRIPTION Nos. L B D Q
PER
4
BLD-CSTN-2-9 (17) : Filling with useful available excavated earth
(excluding rock) 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 and conveyance of water to work
site and all operational, incidental, labour charges, hire charges of T & P etc.,
complete for finished item of work. (APSS NO. 309 & 310)
Filling with Excavated Earth
### x 1 2.60 2.45 0.60 1146.60

TOTAL 1146.60 27.04

CUM CUM
5
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 , including cost & conveyance of all material and labour
charges, centering & scafolding charges, etc., complete as per APSS No.501
for Super structure and others (50% Natural Sand+50% Manufactured Sand)
### x 2 3.05 0.23 2.75 1157.48
### x 2 2.90 0.23 2.75 1100.55
WC walls ### x 1 1.33 0.115 2.75 126.18
### x 1 0.90 0.115 2.75 85.39
Urinal Partitions ### x 3 0.60 0.115 1.35 83.84
Deduct Door ### x 1 0.90 0.23 2.10 -130.41
### x 1 0.70 0.115 2.10 -50.72
Ramp walls ### x 2 6.00 0.23 0.60 248.40
Sump ### x 1 5.40 0.23 1.80 526.96
Base for Terrace tank ### x TT/4 1.50 1.50 0.10 53.04
TOTAL 3200.70 6670.13
CUM CUM
6
RCC M- 20 Nominal mix (Cement:fine aggregate: coarse aggregate)
corresponding to Table 9 of IS 456 using 20mm size graded machine crushed
hard granite metal (coarse aggregate) from approved quarry including cost
and conveyance of all materials like cement, fine aggregate (sand) coarse
aggregate, water etc., to site and sales & other taxes on all materials including
all operational, incidental and labour charges such as machine mixing, laying
concrete, curing etc.,complete but excluding cost of steel and its fabrication
charges for finished item of work, but excluding centering, shuttering.(50%
Natural Sand+50% Manufactured Sand)

a RCC ROOF SLAB-100MM TH-GF

### x 1 3.88 3.73 - 4341.72
TOTAL 4341.72 1240.25
SQM SQM
b LINTELS
### x 1 1.25 0.115 0.15 6.47
### x 1 1.35 0.23 0.15 13.97
TOTAL 20.44 11226.65
no. RATE/
DESCRIPTION Nos. L B D Q
PER
CUM PER CUM
7
Plain Cement concrete (M 15) Nominal Mix 1:2.5:5 using 40mm, 20mm &
10 mm metal wih concrete mixture including cost & conveyance of all
materials like cement, sand, coarse aggreagate, water etc to site all
operational, incidental and labour charges such as mixing, laying and
ramming, curing etc.., complete for finished item of work.
Ramp portion ### x 1 6.00 1.04 0.10 187.20
TOTAL 187.20 4897.10
cum per cum
8
Providing thermo mechanically treated (TMT) reinforcement (Fe-500/550D
grade as per IS 1786-2008 procured invariably from the primary/integrated
steel producers) of different diameters 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 trying and lap-
splicing with binding wire,forming grills for reinforcement work as per
approved designs and drawings,including cost and conveyance of binding
wire,cover blocks and all overlaps,operational,labour charges such as
cutting,bending,placing in position,tying including sales and other taxes on all
materials.

TOTAL 60.00 ###

MT MT
9
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, etc., complete for for finished item of work. (APSS 901,903 & 904)
(CSSR) for Internal Walls.

INTERNAL PLASTERING
Ceiling ### x 1 2.82 2.67 2258.82
Walls ### x 2 2.82 2.75 4653.00
### x 2 2.67 2.75 4405.50
WC walls ### x 2 1.20 2.75 1980.00
### x 2 0.90 2.75 1485.00
Urinal Partitions ### x 2 0.60 1.20 1296.00
### x 3 0.60 0.115 62.10
Deduct Doors ### x 1 0.90 2.10 -567.00
### x 1 0.70 2.10 -441.00
Slab projection Out side ### x 2 3.88 0.30 698.40
### x 2 3.13 0.30 563.40
Sump Floor ### x TT/4 2.10 2.10 1039.50
Sump Inside ### x 1 4.70 1.80 2538.00
Sump outside ### x 1 6.16 1.80 3326.40
TOTAL 23298.12 373.85
SQM SQM
no. RATE/
DESCRIPTION Nos. L B D Q
PER
10
Plastering to brick masonary wall with 20mm thick double coat in CM (1:6)
16 mm thick base coat and CM (1:4) of 4mm thick top coat with dubara
sponge finish including cost and conveyance of all material and labour
charges, all operational, incidental such as scaffolding charges, lift charges,
including cutting of Grooves,finishing, curing, etc., complete for for finished
item of work. (APSS 901,903 & 904) (CSSR) for outer Walls.(50% Natural
Sand+50% Manufactured Sand)

EXTERNAL PLASTERING
### x 2 3.28 3.35 6592.80
### x 2 3.13 3.35 6291.30
Deduct Doors ### x 1 0.90 2.10 -567.00
TOTAL 12317.10 386.59
SQM SQM
11
Providing dadooing to walls with glazed red or white full body ceramic wall
tiles of size 200 x 300 mm / 245 mm x 325mm and thickness 6 mm 1st
quality conforming to IS:13711, IS:13712, IS:13630 (Parts 1 to 15) of any
colour and finish in all shades and designs 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, i cost of all
materials like tiles, cement, sand and water etc., complete including complete
for finished item of work, . (BLD-CSTN-9-18)

Toilet walls ### x 2 1.20 1.80 1296.00

### x 2 0.90 1.80 972.00
Urinal and Hand wash ### x 2 2.82 1.80 3045.60
### x 2 2.67 1.80 2883.60
Urinal Partions ### x 2 0.60 0.90 972.00
Top ### x 3 0.60 0.115 62.10
Deduct Doors ### x 1 0.90 1.80 -486.00
### x 1 0.70 1.80 -378.00
TOTAL 8367.30 514.70
sqm per sqm
12 Flooring with Non-skid red or white full body Ceramic floor tiles of size 300
x 300 mm and thickness between 7-8 mm 1st quality conforming to IS:13711,
IS:13712, IS:13630 (Parts 1 to 15) of any colour and finish in all shades and
designs 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., for finished item of work but excluding cost of CC bed
and dadoing to walls . (BLD-CSTN-9-6).

FLOORING WITH CERAMIC

no. RATE/
DESCRIPTION Nos. L B D Q
PER
Toilet ### x 1 1.20 0.90 - 324.00
### x 1 2.82 2.67 2258.82
Deduct Toilet portion ### x 1 1.33 1.02 -406.98
TOTAL 2175.84 739.51
sqm per sqm
13
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.

EXTERNAL WALLS
### x 2 3.28 3.35 6592.80
### x 2 3.13 3.35 6291.30
Deduct Doors ### x 1 0.90 2.10 -567.00
Slab projection Out side ### x 2 3.88 0.30 698.40
### x 2 3.13 0.30 563.40
TOTAL 13578.90 206.79
SQM SQM
14
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 etc, complete for finished item of
work as per SS 911 for internal walls

INTERNAL WALLS
Ceiling ### x 1 2.82 2.67 2258.82
Walls ### x 2 2.82 1.45 2453.40
### x 2 2.67 1.45 2322.90
WC walls ### x 2 1.20 1.45 1044.00
### x 2 0.90 1.45 783.00
Deduct Doors ### x 1 0.90 0.90 -243.00
### x 1 0.70 0.90 -189.00
TOTAL 8430.12 152.31
SQM per sqm
no. RATE/
DESCRIPTION Nos. L B D Q
PER
15
Providing and fixing factory made solid Wood Polymer Composite (WPC)
single extruded Door Frame section of 100*65 MM with encapsulation of 6
MM rigid layer on all external surfaces. The door frame will have a rebate of
32MM/ 37 MM. The two Vertical members are to be joined together with the
horizontal member using 8x75 MM long MS Star full thread screws to be
used with reverse forward speed control hand drilling machine. The
ready/assembled door frame is fixed to wall using Z Hand fast 300 MM long
holdfasts TBSC-L.I-17

0.9x2.10 ### x 1 5.10 - - 1530.00

0.7x2.10 ### x 1 4.90 - - 1470.00 TBSC-L.I-17

TOTAL 3000.00 703.00

Rmt Rmt
16
Supplying and fixing of 30mm thick Wood Plastic Composite (WPC) Door
shutter, comprising of 70% virgin polymer, 15% wood powder (fiber), and
the remaining 15% additives, the door shutter shall be water resistant, fire
resistant and termite resistant, with Tensile Strength not less than 170
Kgf/cm2 and the door shutters surface finished deco paint etc., complete
excluding cost of hinges, latches, aldrops etc.,TBSC-L.I-18

0.9x2.10 ### x 1 0.80 - 2.03 487.20

0.7x2.10 ### x 1 0.60 2.03 365.40 TBSC-L.I-18

TOTAL 852.60 1937.00

sqm per Sqm
17
S&F of pre-cast RCC Grills of any design of 25 mm thick manufactured with
M-30 grade of concrete using vibro-compaction process using joint less FRP
moulds to achieve shuttering finish and adequately reinforced for long use
and to prevent damage during handling, transportation & erection etc TBSC-
R.I-20
Ventilator V1 ### x 3 0.90 - 0.60 486.00
Ventilator V2 ### x 1 0.60 - 0.45 81.00 TBSC-R.I-20
TOTAL 567.00 368.00
sqm per Sqm
18 Providing Mild steel flats and bars for fabricating steel works like Window
Grills, Compound Wall Grills, Iron Doors, Windows including cost of
welding rods, power charges, including cost of fixing in position as per
approved designs and drawings including cost and conveyance of bars from
approved sources to site of work, all operational, incidental, and labour
charges such as cutting, bending, placing in position etc., for finished item of
work (APSS No.126) in all floors. For window grills, staircase railing &
Compound wall grills etc

Hand rails 48.3mm

### x 1 28.00 3.23 27132.00
dia@3.23/Rmt
27132.00 124.42
Kgs Kg
no. RATE/
DESCRIPTION Nos. L B D Q
PER
19 Providing impervious coat to exposed RCC roof slab surface with CM(1:3),
20mm thick with 1kg of water proof compound per bag of cement laid over
roof when it is green including over heads & contractor profitcost and
conveyance of all materials and all operational, incidental and labour charges
for mixing mortar, laying, rendering smooth and thread lining, curing,
rounding off junctions of wall and slab but excluding VAT and seignorage
charges etc,, complete for finished item of work (50% Natural Sand+50%
Manufactured Sand)

### x 1 3.88 3.73 - 4341.72

TOTAL 4341.72 436.66
SQM SQM
Grand Total

Assistant Engineer Dy., Executive Engineer

PR MP Dichpally PRSD Nizamabad-I
ichpally Mandal of

AMOUNT

A: (GO Ms No 179 Dt 20.04.2021 of Item No 10 (I)

1177719.00

3908915.00

8816601.00
AMOUNT

31004.00

21349117.00

5384818.00

229487.00
 AMOUNT
PER CUM

916737.00

6035220.00

8709956.00
AMOUNT

4761705.00

4306649.00
AMOUNT

1609055.00

2807981.00

1283992.00
AMOUNT

2109000.00

1651486.00

208656.00

3375763.00
AMOUNT

1895864.00

80569725.00
 FOR GENERATED ESTIMATE FOR NREGS SOFTWARE
Construction of Compound wall at MPPS Narsingapoor of Dichpally Mandal of
NizamabadDistrict
Sno. DESCRIPTION Qty Rate
LABOUR COMPONENT:-
Excavation work by manual means in foundation
I 204.48 257.00
trenches
LABOUR COMPONENT TOTAL

II MATERIAL COMPONENT:-
1 Plain Cement Concrete (1:5:10) 14.85 3804.25
2 RCC M20 Nominal Mix for Footings 44.10 8008.08
3 RCC M20 Nominal Mix for Plinth Beams 20.70 11036.08
4 RCC M20 Nominal Mix for Columns 11.43 10549.65
5 RCC M20 Nominal Mix for Pedestals 0.43 8527.08
6 Providing brick work of 230mm thick in CM (1:8)
127.42 6670.13
prop., using common burnt clay bricks
10 HYSD Steel

Unforseen items:-
6 Painting to new walls with 2 coats of Plastic
1060.91 202.57
Emulsion Paint for external walls.
7 Plastering to brick masonary wall with 20mm thick
1060.91 216.52
in two coats for External walls
23 HYSD Steel 9.00 100587.00
24 Impervious coat
8 LS for unforseen items & 0.50% QC

9 Cement (in MT) 39.45 7168.00

10 0.5% QC

MATERIAL COMPONENT TOTAL

GRAND TOTAL :- (LABOUR+MATERIAL)

FTWARE
pally Mandal of
AMOUNT

52551.00
52551.00

56493.00
353156.00
228447.00
120569.00
3684.00
849908.00

1612257.00

214904.00

229707.00
905283.00

47972.00
1397866.00

0.00

3010123.00

3062674.00
 DETAILED ESTIMATE
Compound Wall Length = 300
Construction of Compound wall at MPPS Narsingapoor of Dichpally Mandal of
NizamabadDistrict
no. RATE/
DESCRIPTION Nos. L B D Q AMOUNT
PER
1
Excavation work by manual means in foundation trenches like Trench cum bund Boundary
trench, compost pit, peripheral trench in MI tanks, cattle proof trenches, silo pit, Staggered
trenches, Continuous contour trenches and water absorption trenches ext., or drains (not
exceeding 1.5 m in width) including dressing of sides and ramming of bottoms and getting
out the excavated soil and disposal of surplus excavated soil as directed with initial lead of
10 mts and initial lift of 1.5 mts

Compound Wall 1 x 100 1.20 1.20 1.20 172.80 A: (GO Ms No 179 Dt 20.04.2021 of Item No 10 (I)
Arch 1 x 2 1.50 1.50 1.50 6.75
Below PB 1 X 1 277.00 0.30 0.30 24.93
TOTAL 204.48 257.00 52551.00
Cum. per 1cum
2
Plain Cement Concrete of (1:5:10:) 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, water etc. to
site, all operational, incidental, and labour charges such as mixing, laying and ramming
concrete in layers in position not exceeding 15cm, finishing top surface, curing concrete,
sales & other taxes on all materials,for finished item of work for Foundations (APSS No.
402). (50% Natural Sand+50% Manufactured Sand)

Compound Wall 1 x 100 1.20 1.20 0.10 14.40

Arch 1 x 2 1.50 1.50 0.10 0.45
Below PB 1 x 1 277 0.3 0.10 8.31
TOTAL 14.85 3804.25 56493.00
CUM CUM

RCC M- 20 Nominal mix (Cement:fine aggregate: coarse aggregate) corresponding to Table

9 of IS 456 using 20mm size graded machine crushed hard granite metal (coarse aggregate)
from approved quarry including cost and conveyance of all materials like cement, fine
aggregate (sand) coarse aggregate, water etc., to site and including Seigniorage charges, sales
& other taxes on all materials including all operational, incidental and labour charges such as
machine mixing, laying concrete, curing etc.,complete but excluding cost of steel and its
fabrication charges for finished item of work, but excluding centering, shuttering. (50%
Natural Sand+50% Manufactured Sand)

3 Footings 1 x 100 1.20 1.20 0.30 43.20

1 x 2 1.50 1.50 0.20 0.90
TOTAL 44.10 8008.08 353156.00
CUM CUM
4 Pedestal 1 x 2 0.60 0.60 0.6 0.43
0.43 8527.08 3684.00
CUM CUM
5 Columns 1 x 100 0.23 0.23 0.50 2.64
1 x 100 0.23 0.23 1.5 7.94
1 x 2 0.23 0.45 0.50 0.10
1 x 2 0.23 0.45 3.6 0.75
TOTAL 11.43 10549.65 120569.00
CUM CUM
6 Plinth Beam 1x 1 300.00 0.23 0.3 20.70
TOTAL 20.70 11036.08 228447.00
CUM CUM
no. RATE/
DESCRIPTION Nos. L B D Q AMOUNT
PER
7
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 , including cost & conveyance of all material and labour charges, centering
& scafolding charges, a, complete as per APSS No.501 for Super structure and
others(50% Natural Sand+50% Manufactured Sand)

Below PB 1 x 1 277.00 0.23 0.50 31.86

Above PB 1 x 1 277.00 0.23 1.50 95.57
TOTAL 127.42 6670.13 849908.00
CUM CUM
8
Cement plastering 20mm thick in CM(1:4)prop including cost and
conveyance of all materials & labour charges etc ., complete. (50% Natural
Sand+50% Manufactured Sand)

Sides 1 x 2 277.00 1.80 997.20

Top 1 x 1 277.00 0.23 63.71
TOTAL 1060.91 216.52 229707.00
SQM SQM
9
Painting Walls with Snowcem or other equal and approved Water Proof
Cement Paint over Priming Coat, 2 Coats (All Colours) over Priming Coat with
Cement Primer on 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 complete for finished item of work as per SS 912 for external walls.

Sides 1 x 2 277.00 1.80 997.20

Top 1 x 1 277.00 0.23 63.71
TOTAL 1060.91 202.57 214904.00
Providing High Yield Strength Deformed (HYSD) steel bars (Fe 415 grade SQMas SQM
10 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) 1 x 1 30 9000
9 100587.00 905283.00
MT per 1MT
11
Providing Mild steel flats and bars for fabricating steel works like Window
Grills, Compound Wall Grills, Iron Doors, Windows including cost of welding
rods, power charges, including cost of fixing in position as per approved
designs and drawings including cost and conveyance of bars from approved
sources to site of work, all operational, incidental, and labour charges such as
cutting, bending, placing in position etc., but excluding VAT for finished item
of work (APSS No.126) in all floors. For window grills, staircase railing &
Compound wall grills etc

Gate 1 X 1 150 150

Arch 1 x 1 150 150
300 124.42 37326.00
Kg per 1 Kg
Grand Total 3052028.00
no. RATE/
DESCRIPTION Nos. L B D Q AMOUNT
PER
Assistant Engineer Dy., Executive Engineer
PR MP Dichpally PRSD Nizamabad-I
 THEORITCAL STATEMENT
S
Item Quantity Cement
e
Sl. No i
Net Qty
Earth work 53.41 Factor g
in Bags

1 CC(1:5:10) 14.85 129.60 1924.56 ###

2 Footings 44.10 330.00 14553.00 ###
3 Columns 11.43 330.00 3771.47 ###
4 Pedestal 0.43 330.00 142.56
5 Plinth Beam 20.70 330.00 6831.00 ###
6 Brick Masonry 127.42 48.00 6116.16 ###
7 Plasteing 20mm thick 1060.91 5.76 6110.84 ###
39449.59 Kgs
788.99 Bags
39.45 MTs

Total Seigniorage amount

Assistant Engineer Dy., Executive Engineer

PR MP Dichpally PRSD Nizamabad-I
 DETAILED SUB-ESTIMATE
Construction of Compound wall at MPPS Narsingapoor of Dichpally Mandal of
NizamabadDistrict
SANITARY & WATER SUPPLY
no. RATE/
DESCRIPTION Nos. L B D Q
PER
1 Supplying & fixing approved make Indian pattern white glazed W.C 1st
quality ISI marked conforming to IS:2556- Part-3-2004 with "P" or "S" trap:
580 mm Long TBSP-E.I-01
TBSP-E.I-01
1 x ### 300.00 1509.00
Each 1Each
2 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 TBSP-E.VI-04
TBSP-E.VI-04
1 x ### 300.00 2136.00
Each 1Each
3 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 TBSP-E.VII- 01
TBSP-E.VII- 01

1 x ### 1200.00 1007.00

Each 1Each
4 S&F of 15 mm brass body CP finish self-closing tap push type conforming to
IS 1711 TBSP-F.III-01 TBSP-F.III-01
1 x ### 1200.00 275.00
Each 1Each
5 S&F of 15 mm brass body CP finish bib tap of not less than 300 grams
weight screw type (full turn) with internal / external threaded connection
conforming to IS 8931 TBSP-F.I-01 TBSP-F.I-01
1 x ### 300.00 250.00
Each 1Each
6 S&F premium make CPVC Pipes of 22.20mm OD Pipe- SDR
13.5 TBSP-J.III-02
1 x 1 6000.00 6000.00 164.00
Rmt 1Rmt
7 S&F premium make CPVC Pipes of 28.60mm OD Pipe- SDR
13.5 TBSP-J.III-03
1 x 1 4500.00 4500.00 217.00
Rmt 1Rmt
8 Supply and fixing of 110 mm dia 3 M Single Socket PVC/SWR pipe - 4
Kg/sq.cm TBSP-H.I-03

1 x 1 3000.00 3000.00 263.66

no. RATE/
DESCRIPTION Nos. L B D Q
PER
Rmt 1Rmt
9 Supply and fixing of 75 mm dia 3 M Single Socket PVC/SWR pipe - 4
Kg/sq.cm TBSP-H.I-01

1 x 1 1950.00 1950.00 180.66

Rmt 1Rmt
10 S/F of RCC Precast rings of 900mm dia
### x 5 4500 500.00
Each 1Each
11 S/F of RCC Precast cover of 900mm dia
### x 1 900 1000.00
Each 1Each
12 S/F of RCC Precast cover of 1500mm dia
### x 1 300 1500.00
Each 1Each
13 Providing & Placing on Terrace (at all floor levels) polyethylene water
storage tank with Double layer approved brand & manufacture with cover
and suitable locking arrangement & making necessary holes for inlet &
outlets and over flow pipes but without fittings & base support for tanks
TBSP-H.II-01
### x 1 500 150000 8.00
Each 1Each
Grand Total

Assistant Engineer Dy., Executive Engineer

PR MP Dichpally PRSD Nizamabad-I
ichpally Mandal of

AMOUNT

452700.00

640800.00

1208400.00

330000.00

75000.00

984000.00

976500.00

790980.00
AMOUNT

352287.00

2250000.00

900000.00

450000.00

1200000.00

10610667.00
 DETAILED SUB-ESTIMATE
Construction of Compound wall at MPPS Narsingapoor of Dichpally Mandal of
NizamabadDistrict
SANITARY & WATER SUPPLY
no. RATE/
DESCRIPTION Nos. L B D Q
PER
1 Supply and laying of 25mm dia 1.8mm thick P.V.C.pipe ISI mark of
Sudhakar / Maco Plast / Modi make concealed in wall with PVC / Metallic
junction boxes and all required accessories including masonary work for
light, fan and separate plug point with supply and fixing of suitable size
Metallic deep box including all labour charges etc., complete including
masonary work, including cost and conveyance of all material, all labour
charges, and contractor profit etc., complete .

### x 1 12.00 3600.00 79.62

Rmt 1Rmt
2 Wiring with run of 2 of 14/0.3mm (1.0 Sq.mm) FR / FRLS PVC insulated
flexible ISI mark copper cable ( 100V grade as perIS:694/1990 ) of KEI /
Polycab / Havells / GM / Million / HPL / Gold Medal / Power Flex / RPG /
Anchor / Great White / Sun Cab / Fortune Art make in existing pipe with 6A
1 Way flush type Swich of makes GM G Home / Gold Medal Olive / Million
Zoom / Anchor Penta Cherry / Great white Omega, Ceiling rose 3 Plate of
makes Anchor / Gold Medal Olive / Million Zoom. and Supply of Decolam
Board of Size 8" x 10" as switch control box including cost and conveyance
of all material and all labour charges etc., complete for light, bell, fan and
exhaust fan points including cost and conveyance of all material and labour
charges .

### x 3 900 457.58

Each 1Each
3 Supply and Run of 2 of 36/0.3mm (2.50 Sq.mm) FRLS / HFFR PVC
insulated 1100V grade as perIS:694/1990 specification for Copper cable of
makes KEI / Polycab / Havells / GM / Million / HPL / Gold Medal / Power
Flex / RPG / Anchor / Great White Sun Cab / Fortune Art. with Run 1 of
14/0.3mm(1.0Sqmm) FRLS / HFFR PVC insulated 1100V grade as
perIS:694/1990 specification for Copper cable of makes KEI / Polycab /
Havells / GM / Million / HPL / Gold Medal / Power Flex / RPG / Anchor /
Great White / Sun Cab / Fortune Art including cost and conveyance of all
material and labour chages .

### x 1 12.00 3600.00 82.95

Rmt 1Rmt
no. RATE/
DESCRIPTION Nos. L B D Q
PER
4 Supply and Transportation of 1 x 36/40W Box type tube light luminaire
powder coated CRCA sheet steel housing with VPIT Chokes and all standard
accessories of makes Crompton / Bajaj / HPL / Surya / Havells. including
condensor, starters etc., and 1No 36/40W fluorescent Lamp of makes Surya /
Havells / HPL / Fortune Art etc., complete and including cost and
conveyance of all material, all labour charges, and contractor profit etc.,
complete nd as per 8.2.2 of Sta revised data of BLD -ELEC.

### x 3 900 359.86

Each 1Each

5 Providing independent earthling by excavating a trench to a depth of 2.25 M

in all soils, as per size specified in the Data, using 40mm dia 'B' class GI pipe
of 2.5 Mtrs length with necessary accessories with hume pipe ring duly
providing staggered holes including filling with equal proportion of Salt and
Charcoal in layers and all labour charges etc., complete for small quarters
including cost & conveyance of all material, all labour charges, and all taxes
etc., complete for small quarters .

### x 1 300 4157.04

Each 1Each
6 Supply and fixing of 16A 3pin / 6A 3pin plug socket with indicator lamp and
16Amps fuse unit and 16 Amps switch control (5 in one) on decolam sheet
covered board including earth connection and all labour charges etc.,
complete on wall.

### x 1 300 269.00

Each 1Each

Grand Total

Assistant Engineer Dy., Executive Engineer

PR MP Dichpally PRSD Nizamabad-I
ichpally Mandal of

AMOUNT

286646.00

411819.00

298624.00
AMOUNT

323874.00

1247113.00

80700.00

2648776.00
 LEAD STATEMENT
Construction of Compound wall at MPPS Narsingapoor of Dichpally Mandal of NizamabadDistrict
Lead Chart based on Common CSSR-2022-23
S.No Initial
Unit Convey-ance Charges
. Cost
Deduct Blasti Crushi
Sl. Item no Lead Lead ng ng
Description Quarry 13.615% Initial rate Total
No. in KM charges Net Lead
over Excluding Add GST charg charg
(As per charges es es
head S/C
SoR)
charges

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 18
1 Cement (May, 2022) 1 MT Local - 0.00 5600.00 1568.00 7168.00

2 Steel Fe 500/500D/550D (May, 2022) 1 MT Local - 0.00 77000.00 13860.00 90860.00

3 MS Flats 1 MT Local 69000.00 12420.00 81420.00

4 Mild steel, Structural steel 1 MT Local 69000.00 12420.00 81420.00

5 Sand for Concrete 93 36.b 1 Cum Kaligote 30.00 538.60 64.54 474.06 768.00 1242.06
Sand for mortar, plastering, ceiling Kaligote
6 92 36 a 1 Cum 30.00 538.60 64.54 474.06 1000.00 1474.06
coat
7 Sand for filling and blindage 94 36.c 1 Cum Kaligote 30.00 538.60 64.54 474.06 899.00 1373.06
Common burnt clay bricks of class
8 (Non-Modular or traditional size 23 1 TBSC-A.I-01 1000 Nos Local 5.00 182.60 21.88 160.72 9000.00 9160.72
x 11 x 7 cm)
Fly ash cement solid blocks 290 x
9 1 TBSC-A.II-11 1000 Nos Local 10.00 319.60 38.30 281.30 18000.00 18281.30
112/100 x 140 mm 50Kg/sq cm
Fly ash cement solid blocks
10 1 TBSC-A.II-08 1000 Nos Local 10.00 319.60 38.30 281.30 30000.00 30281.30
290x225x140mm 50Kg/sq cm
Koratpally
11 40mm HBG metal SS5,M/C 30 33.f 1 Cum 13.00 249.60 29.91 219.69 903.00 1122.69
thanda
Koratpally
12 20mm HBG SS5 M/c chips 28 33.d 1 Cum 13.00 249.60 29.91 219.69 1100.00 1319.69
thanda
Koratpally
13 Aggregates 12mm nominal size 27 33.c 1 Cum 13.00 249.60 29.91 219.69 1050.00 1269.69
thanda
Koratpally
14 Aggregates 10mm nominal size 26 33.b 1 Cum 13.00 249.60 29.91 219.69 950.00 1169.69
thanda
5 mm to 7 mm M.C chips Koratpally
15 25 33.a 1 Cum 13.00 249.60 29.91 219.69 800.00 1019.69
thanda
 S.No Initial
Unit Convey-ance Charges
. Cost
Deduct Blasti Crushi
Sl. Item no Lead Lead ng ng
Description Quarry 13.615% Initial rate Total
No. in KM charges Net Lead
over Excluding Add GST charg charg
(As per charges es es
head S/C
SoR)
charges

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 18
Manufactured Sand/Crushed stone
sand/Rock sand 4.75mm to 2.36 Koratpally
16 S.No.94 P.N0.5 1 Cum 13.00 249.60 29.91 219.69 596.00 815.69
mm as per IS 383 thanda
(1970)
Koratpally
17 R.R. Masonry works 12 22.g 1 Cum 13.00 249.60 29.91 219.69 263.00 90.00 572.69
thanda
Koratpally
18 CR stone 14 23.a 1 Cum 13.00 249.60 29.91 219.69 263.00 90.00 572.69
thanda
Bond stone ( 600 x 200 x 200 Koratpally
19 18 28 1 Cum 13.00 249.60 29.91 219.69 1333.33 1553.02
mm)long @ Rs 29.00 /Each) thanda
Koratpally
20 Latrite stone for masonry 18 28 1 Cum 13.00 249.60 29.91 219.69 142.00 361.69
thanda
Koratpally
21 2.36 mm Below Metal 92 35b Cum 13.00 249.60 29.91 219.69 540.00 759.69
thanda
22 Gravel 89 34 1 Cum Local 5.00 113.60 13.61 99.99 108.00 207.99
23 Selected Earth (Irrigation items) 102 P.No 5 local 5.00 113.60 13.61 99.99 72.00 171.99
Polished Shahabad/ Tandur stone
24 slabs of all sizes between 15 - 18 23 TBSC-B.I-03 1 Sqm Tandur 260.00 92.43 11.08 81.35 270.00 351.35
mm thickness
1) Certified that the leads are provided in the estimate is nearest and currect to the best of my knowledge.
2) The stone quarry is of blasting type. Hence provided blasting charges

Assistant Engineer Dy., Executive Engineer

PR MP Dichpally PRSD Nizamabad-I
 46

DETAILED DATAS CS S R - 2021-22

Construction of Compound wall at MPPS Narsingapoor of Dichpally Mandal of

NizamabadDistrict
SSR 2017-18
Index-
code S No Description Unit Quantity Rate Rs. Amount Rs.

1 2 3 4 5 6
1 20 mm GRADED METAL Qt Rate Amount
Agrregates 20mm nominal size 0.60 1319.69 791.81
Agrregates 13.20 / 12.50mm nominal size 0.15 1269.69 190.45
Agrregates 10mm nominal size 0.15 1169.69 175.45
Agrregates 6mm nominal size 0.10 1019.69 101.97
Rate per Cum 1259.68

BLD- 2 Earth work excavation for foundations and depositing on bank for all lifts and with an initial
CSTN-
2-1 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 as per SS - 20 B (APSS 308) including cost and conveyance of all
material and labour charges, and contractors profit & over heads but excluding seignorage
charges and VAT etc., complete, for Ordinary Soil-Manual Means-Upto 3 m depth.
Unit : 1 cum
Taking output : 10 cum
a) Labour
Mazdoor ( Unskilled) No 3.64 520.00 1892.80
Add 0% on Labour for GHMC Patancheru Municipal Limits 0% 1892.80 0.00
Add 75% for foundations Cum 0.75 1892.80 1419.60
Seigniorage charges Cum 10.00
Cost for 10 cum 3312.40
Add 13.615% overhead charges, Contractor profit 3312.40 0.000% 0.00
Rate per 10 cum 3312.40
Rate per 1cum As per CSSR Rs 331.24

BLD- 3 Supply and filling of sand in trenches, sides of foundations and basement with initial lead in
CSTN-
2-8 layers not exceeding 15 cm thick, consolidating each deposited layer by watering and
Amne ramming including cost all operational, incidental, labour charges, complete for finished
dment
A(2) 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 : 6 cum
Taking output : 6 cum
a) Labour
Mazdoor ( Unskilled) No 0.31 520.00 161.20
Add 0% on Labour for GHMC Patancheru Municipal Limits 0% 161.20 0.00
Sand for filling Cum 6.00 1373.06 8238.36
Rate per 6 cum 8399.56
Add 13.615% overhead charges, Contractor profit 8399.56 0.000% 0.00
Rate per 1 cum Rs 1399.93

BLD- 2 Supply and filling of earth (ordinary soil) in trenches, sides of foundations and basement with
CST
initial lead in layers not exceeding 15 cm thick, consolidating each deposited layer by
N-2-
9 watering and ramming including cost and conveyance of water to work site and all
operational, incidental, labour charges, hire charges of T & P etc., 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 = cum
Taking output = 6 cum
a) Labour
Mate day -
Mazdoor (Unskilled) day 0.312 520.00 162.24

Datas Page 46
 47

Index-
code S No Description Unit Quantity Rate Rs. Amount Rs.

Add 0% on Labour for GHMC Patancheru Municipal Limits 0% 162.24 0.00

Add 13.615% overhead charges, Contractor profit 162.24 0.000% 0.00
Cost for 6 cum = a+b+c 162.24
Rate per cum = (a+b+c)/6 27.04
Note : Cost of transportation of good quality earth has not been included. Only labour for
carrying carted earth with a lead of 50 m to the foundation pits has been taken in the rate. The
cost of carted earth/ sand may be worked out separately if the same is not available from the
adjoining area.
BLD- 3 Supply and filling of gravel in trenches, sides of foundations and basement with initial lead in
CSTN-
2-8 layers not exceeding 15 cm thick, consolidating each deposited layer by watering and
Amne
dment ramming including cost and conveyance of water to work site and all operational, incidental,
A(2)
labour charges, hire charges of T & P etc., 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 : 6 cum
Taking output : 6 cum
a) Labour
Mazdoor ( Unskilled) No 0.312 520.00 162.24
Add 0% on Labour for GHMC Patancheru Municipal Limits 0% 162.24 0.00
Gravel for filling Cum 6.00 207.99 1247.94
Rate per 6 cum 1410.18
Add 13.615% overhead charges, Contractor profit 1410.18 0.000% 0.00
Rate per 1 cum Rs 235.03

BLD- 3 Cement Mortar (1 : 1)

CSTN-
1-1

Unit : 1cum
A. MATERIALS:
Cement kg. 1440.00 7168.00 10321.92
50% Natural Sand as per IS:383 and conforming to clause cum 0.525 1242.06 652.08
1500.2.4.2.( C-Mat-S.N.2 ) (including 5% wastage)
50% Manufactured sand(Rock Sand) cum 0.525 815.69 428.24
Seigniorage charges for sand cum 1.05
B. MACHINERY
- Nil - -
C. LABOUR:
Man mazdoor for mixing mortar day 0.20 520.00 104.00
Add 0% on Labour for GHMC Patancheru Municipal Limits 0% 104.00 0.00
Grand Total Rs 11506.24
BLD- 4 Cement Mortar (1 : 2)
CSTN-
1-3

Unit : 1cum
A. MATERIALS:
Cement kg. 720.00 7168.00 5160.96
50% Natural Sand as per IS:383 and conforming to clause cum 0.525 1242.06 652.08
1500.2.4.2.( C-Mat-S.N.2 ) (including 5% wastage)
50% Manufactured sand(Rock Sand) cum 0.525 815.69 428.24
Seigniorage charges for sand cum
B. MACHINERY
- Nil - -
C. LABOUR:
Man mazdoor for mixing mortar day 0.20 520.00 104.00
Add 0% on Labour for GHMC Patancheru Municipal Limits 0% 104.00 0.00
Grand Total Rs 6345.28

BLD- 5 Cement Mortar (1 : 3)

CSTN-
1-4

Unit : 1cum
A. MATERIALS:
Cement kg. 480.00 7168.00 3440.64

Datas Page 47
 48

Index-
code S No Description Unit Quantity Rate Rs. Amount Rs.

50% Natural Sand as per IS:383 and conforming to clause cum 0.525 1242.06 652.08
1500.2.4.2.( C-Mat-S.N.2 ) (including 5% wastage)
50% Manufactured sand(Rock Sand) cum 0.525 815.69 428.24
B. MACHINERY
- Nil - -
C. LABOUR:
Man mazdoor for mixing mortar day 0.20 520.00 104.00
Add 0% on Labour for GHMC Patancheru Municipal Limits 0% 104.00 0.00
Grand Total Rs 4624.96

BLD- 6 Cement Mortar (1 : 4)

CSTN-
1-5

Unit : 1cum
A. MATERIALS:
Cement kg. 360.00 7168.00 2580.48
50% Natural Sand as per IS:383 and conforming to clause cum 0.525 1242.06 652.08
1500.2.4.2.( C-Mat-S.N.2 ) (including 5% wastage)
50% Manufactured sand(Rock Sand) cum 0.525 815.69 428.24
Seigniorage charges for sand cum 1.05
B. MACHINERY
- Nil - - -
C. LABOUR:
Man mazdoor for mixing mortar day 0.20 520.00 104.00
Add 0% on Labour for GHMC Patancheru Municipal Limits 0% 104.00 0.00
Grand Total Rs 3764.80

BLD- 7 Cement Mortar (1 : 5)

CSTN-
1-6

Unit : 1cum
A. MATERIALS:
Cement kg. 288.00 7168.00 2064.38
50% Natural Sand as per IS:383 and conforming to clause cum 0.525 1242.06 652.08
1500.2.4.2.( C-Mat-S.N.2 ) (including 5% wastage)
50% Manufactured sand(Rock Sand) cum 0.525 815.69 428.24
Seigniorage charges for sand cum 1.05
B. MACHINERY
- Nil - -
C. LABOUR:
Man mazdoor for mixing mortar day 0.20 520.00 104.00
Add 0% on Labour for GHMC Patancheru Municipal Limits 0% 104.00 0.00
Grand Total Rs 3248.70

BLD- 8 Cement Mortar (1 : 6)

CSTN-
1-7

Unit : 1cum
A. MATERIALS:
Cement kg. 240.00 7168.00 1720.32
50% Natural Sand as per IS:383 and conforming to clause cum 0.525 1242.06 652.08
1500.2.4.2.( C-Mat-S.N.2 ) (including 5% wastage)
50% Manufactured sand(Rock Sand) cum 0.525 815.69 428.24
Seigniorage charges for sand cum 1.05
B. MACHINERY
- Nil - -
C. LABOUR:
Man mazdoor for mixing mortar day 0.20 520.00 104.00
Add 0% on Labour for GHMC Patancheru Municipal Limits 0% 104.00 0.00
Grand Total Rs 2904.64

BLD- 9 Cement Mortar (1 : 8)

CSTN-
1-8

Unit : 1cum
A. MATERIALS:
Cement kg. 180.00 7168.00 1290.24

Datas Page 48
 49

Index-
code S No Description Unit Quantity Rate Rs. Amount Rs.

50% Natural Sand as per IS:383 and conforming to clause cum 0.525 1242.06 652.08
1500.2.4.2.( C-Mat-S.N.2 ) (including 5% wastage)
50% Manufactured sand(Rock Sand) cum 0.525 815.69 428.24
Seigniorage charges for sand cum 1.05
B. MACHINERY
- Nil - -
C. LABOUR:
Man mazdoor for mixing mortar day 0.20 520.00 104.00
Add 0% on Labour for GHMC Patancheru Municipal Limits 0% 104.00 0.00
Grand Total Rs 2474.56
9 Plain Cement concrete Grade M20 - Nominal Mix using 20mm HG metal including cost and
BLD-CSTN-2-1 conveyance of all materials and labour charges etc., complete(50% Natural Sand+50%
Manufactured Sand)
using 20mm metal with hand mixing
Unit : 1cum
A. MATERIALS:
Cement Kg 400.00 7.17 2867.20
Coarse aggregate 20mm cum 0.90 1319.69 1187.72
50% Natural Sand as per IS:383 and conforming to clause cum 0.225 1242.06 279.46
1500.2.4.2.( C-Mat-S.N.2 )
50% Manufactured sand(Rock Sand) cum 0.225 815.69 183.53
Seigniorage charges for C.A cum 0.90
Seigniorage charges for F.A cum 0.45
B. LABOUR:
Mason 1st class day 0.10 580.00 58.00
Mazdoor (unskilled) day 2.36 520.00 1227.20
Water (including for curing) kl 1.20 80.00 96.00
add0%on Labour for GHMC Patancheru Muncipal limits 0% 0.00
Add 13.615% overhead charges, Contractor profit 5899.11 0.000% 0.00
Grand Total 5899.11

Plain Cement concrete (M 15) Nominal Mix 1:2.5:5 using 40mm, 20mm & 10 mm
metal wih concrete mixture including cost & conveyance of all materials like cement,
BLD-5 sand, coarse aggreagate, water etc to site all operational, incidental and labour charges
such as mixing, laying and ramming, curing etc.., complete but excluding GST &
seigniorage chrges, for finished item of work.
Unit : 1cum
A. MATERIALS:
Cement Kg 275.00 7.17 1971.20
Coarse aggregate 40mm cum 0.54 1122.69 606.25
Coarse aggregate 20mm cum 0.27 1319.69 356.32
Coarse aggregate 10mm cum 0.09 1169.69 105.27
Fine aggregate (Sand) cum 0.24 1242.06 298.09
Rock Sand Cum 0.24 815.69 195.77
Water (including for curing) kl 1.20 73.00 87.60
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum) capacity hour 1.00 495.80 495.80
C. LABOUR: 0.00
Mason 1st class day 0.10 580.00 58.00
Mazdoor (unskilled) day 1.39 520.00 722.80
add0%on Labour for GHMC Patancheru Muncipal limits 0% 780.80 0.00
ADD 13.615 % CP & OH 0.00 4897.10 0.00
Grand Total 4897.1
BLD- 1 Plain Cement Concrete of (1:5:10:) proportion nominal mix (cement: fine aggregate: Coarse
CSTN-
3-7 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, water etc. to
site, all operational, incidental, and labour charges such as mixing, laying and ramming
concrete in layers in position not exceeding 15cm, finishing top surface, curing concrete,
overhead charges & Contractors profit etc., complete but excluding VAT & seigniorage
charges, sales & other taxes on all materials,for finished item of work for Foundations (APSS
No. 402). (50% Natural Sand+50% Manufactured Sand)

Datas Page 49
 50

Index-
code S No Description Unit Quantity Rate Rs. Amount Rs.

Unit = 1cum
A. MATERIALS:
Cement kg 129.60 7168.00 928.97
Coarse aggregate 40 mm cum 0.900 1122.69 1010.42
50% Natural Sand as per IS:383 and conforming to clause cum 0.225 1242.06 279.46
1500.2.4.2.( C-Mat-S.N.2 )
50% Manufactured sand(Rock Sand) cum 0.225 815.69 183.53
Water for Curing Kl 1.20 73.00 87.60
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum) capacity hour 1.00 495.80 495.80
C. LABOUR:
Mason 1st class day 0.10 580.00 58.00
Mazdoor (unskilled) day 1.39 520.00 722.80
Water Charges 1% 3766.58 1% 37.67
Add 0% on Labour for GHMC Patancheru Municipal Limits 0% 780.80 0.00
Grand Total 3804.25
Add 13.615% overhead charges, Contractor profit 3804.25 0.000% 0.00
Rate per 1 cum Rs 3804.25

BLD- 6 Plain Cement Concrete of (1:4:8:) proportion nominal mix (cement: fine aggregate: Coarse
CSTN-
3-5 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, water etc. to
site, all operational, incidental, and labour charges such as mixing, laying and ramming
concrete in layers in position not exceeding 15cm, finishing top surface, curing concrete,
overhead charges & Contractors profit etc., complete but excluding VAT & seigniorage
charges, sales & other taxes on all materials,for finished item of work for Foundations (APSS
No. 402).(50% Natural Sand+50% Manufactured Sand)
Unit = 1cum
A. MATERIALS:
Cement kg 162.00 7168.00 1161.22
Coarse aggregate 40 mm cum 0.90 1122.69 1010.42
50% Natural Sand as per IS:383 and conforming to clause cum 0.225 1242.06 279.46
1500.2.4.2.( C-Mat-S.N.2 )
50% Manufactured sand(Rock Sand) cum 0.225 815.69 183.53
Water for Curing Kl 1.20 77.00 92.40
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum) capacity hour 1.00 495.80 495.80
C. LABOUR: ###
Mason 1st class day 0.10 580.00 58.00
Mazdoor (unskilled) day 1.39 520.00 722.80
Water Charges 1% 4003.63 1% 40.04
Add 0% on Labour for GHMC Patancheru Municipal Limits 0% 780.80 0.00
Grand Total 4043.67
Add 13.615% overhead charges, Contractor profit 4043.67 0.000% 0.00
Rate per 1 cum Rs 4043.67
BLD-CSTN-2-137 R.C.C. M-20 Nominal Mix
NEW RCC M- 20 Nominal mix (Cement:fine aggregate: coarse
aggregate) corresponding to Table 9 of IS 456 using 20mm
size graded machine crushed hard granite metal (coarse
aggregate) from approved quarry including cost and
conveyance of all materials like cement, fine aggregate (sand)
coarse aggregate, water etc., to site and including Seigniorage
charges, sales & other taxes on all materials including all
operational, incidental and labour charges such as machine
mixing, laying concrete, curing etc.,complete but excluding
cost of steel and its fabrication charges for finished item of
work, but excluding centering, shuttering. (50% Natural
Sand+50% Manufactured Sand)

A FOUNDATIONS, PLINTH, PEDESTALS (Below Plinth)

A. MATERIALS:
20mm HBG graded metal cum 0.900 1259.68 1133.71
50% Natural Sand as per IS:383 and conforming to clause cum 0.225 1242.06 279.46
1500.2.4.2.( C-Mat-S.N.2 )
50% Manufactured sand(Rock Sand) cum 0.225 815.69 183.53
Cement Kgs 330.000 7.17 2365.44
B. LABOUR:

Datas Page 50
 51

Index-
code S No Description Unit Quantity Rate Rs. Amount Rs.

1st Class Mason day 0.133 580.00 77.14

2nd Class Mason day 0.267 550.00 146.85
Mazdoor (Both Men and Women) day 3.600 520.00 1872.00
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum) capacity hour 1.000 495.80 495.80
Cost of Diesel for Miller Liters 0.133 97.82 13.01
Cost of Petrol for Vibrator Liters 0.667 109.66 73.14
Water (including for curing) kl 1.200 80.00 96.00
Add 0% on Labour for GHMC Patancheru Municipal Limits 0% 2095.99 0.00
BASIC COST per 1 cum 6736.08
a Footings
BASIC COST per 1 cum 6736.08
centering charges for Materials 512.00
centering charges for labour 760.00
Add 0% on Labour for Municipal Limits 0% 760.00 0.00
8008.08
Add 13.615% overhead charges, Contractor profit 0.000% 8008.08 0.00
Rate per Cum Rs 8008.08

b Pedastals
BASIC COST per 1 cum 6736.08
centering charges for Materials 582.00
centering charges for labour 1209.00
Add 0% on Labour for GHMC Patancheru Municipal Limits 0% 1209.00 0.00
8527.08
Add 13.615% overhead charges, Contractor profit 0.000% 8527.08 0.00
Rate per Cum Rs 8527.08

c Plinth beams
BASIC COST per 1 cum 6736.08
centering charges for Materials 2467.00
centering charges for labour 1833.00
Add 0% on Labour for GHMC Patancheru Municipal Limits 0% 1833.00 0.00
11036.08
Add 13.615% overhead charges, Contractor profit 0.000% 11036.08 0.00
Rate per Cum Rs 11036.08
NEW RCC M- 20 Nominal mix (Cement:fine aggregate: coarse
aggregate) corresponding to Table 9 of IS 456 using 20mm
size graded machine crushed hard granite metal (coarse
aggregate) from approved quarry including cost and
conveyance of all materials like cement, fine aggregate (sand)
coarse aggregate, water etc., to site and including Seigniorage
charges, sales & other taxes on all materials including all
operational, incidental and labour charges such as machine
mixing, laying concrete, curing etc.,complete but excluding
cost of steel and its fabrication charges for finished item of
work, but excluding centering, shuttering.(50% Natural
Sand+50% Manufactured Sand)

B COLUMNS, LINTELS, WATER TANKS, RCC WALLS IN

BUILDINGS
A. MATERIALS:
20mm HBG graded metal cum 0.900 1259.68 1133.71
50% Natural Sand as per IS:383 and conforming to clause cum 0.225 1242.06 279.46
1500.2.4.2.( C-Mat-S.N.2 )
50% Manufactured sand(Rock Sand) cum 0.225 815.69 183.53
Cement Kgs 330.000 7.17 2365.44
B. LABOUR:
1st Class Mason day 0.167 580.00 96.86
2nd Class Mason day 0.167 550.00 91.85
Mazdoor (Both Men and Women) day 4.700 520.00 2444.00
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum) capacity hour 1.000 495.80 495.80
Water (including for curing) kl 1.200 80.00 96.00
Add 0% on Labour for GHMC Patancheru Municipal Limits 0% 2632.71 0.00
BASIC COST per 1 cum 7186.65
b Columns

Datas Page 51
 52

Index-
code S No Description Unit Quantity Rate Rs. Amount Rs.

GF FF SF
Basic Rate 7186.65 7186.65 7186.65
centering charges for Materials 631.00 631.00 631.00
centering charges for labour 2732.00 1965.00 2162.00
Add 0% on Labour for GHMC Patancheru Municipal Limits 0% 0.00 0.00 0.00
Add Lift Charges @ 10% on LC 10% 0.00 263.27 526.54
Add 13.615% overhead charges, Contractor profit 0.000% 0.00 0.00 0.00
Rate per Cum 10549.65 10045.92 10506.19

BLD- 8 Providing High Yield Strength Deformed (HYSD) steel bars (Fe 415 grade as per IS 1786-1979)
CSTN-
4-1 of different diameters for RCC works , including labour charges for straightening, cutting,
Amen bending to required sizes and shapes, placing in position with cover blocks of approved
dment
dt01. materials and size and tying and lap-splicing with binding wire of 18 SWG, forming grills for
08.11
item 5 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)
Unit = t
(a) Material
HYSD bars including 5 per cent for overlaps and wastage t 1.05 90860.00 95403.00

Binding wire kg 6.00 81.00 486.00

(b) Labour for cutting, bending, shifting to site, tying and
placing in position
Blacksmith / Bar bender day 2.00 685.00 1370.00
Mazdoor (Unskilled) day 6.40 520.00 3328.00
Add 0% on Labour for GHMC Patancheru Municipal Limits 0% 4698.00 0.00
100587.00
Add 13.615% overhead charges, Contractor profit 100587.00 0.000% 0.00
Rate per t = a+b+c Rs 100587.00
BLD- 9 Providing brick work of 230mm thick in CM (1:6) prop., using common burnt clay bricks of
CSTN-
5-5 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, etc.,
complete as per APSS No.501 for Super structure and others (50% Natural Sand+50%
Manufactured Sand)
Unit = 1cum
A. MATERIALS:
Cement kg 48.00 7.17 344.06
Bricks traditional size 23 x 11 x 7 cms 2nd class Nos 512.00 9.1607 4690.29
50% Natural Sand as per IS:383 and conforming to clause cum 0.10 1242.06 124.21
1500.2.4.2.( C-Mat-S.N.2 )
50% Manufactured sand(Rock Sand) cum 0.10 815.69 81.57
Seigniorage charges for F.A cum 0.20 0.00
B. LABOUR:
Mason 1st class day 0.24 580.00 139.20
Mason 2nd class day 0.56 550.00 308.00
Mazdoor (unskilled) day 1.89 520.00 982.80
Add 0% on Labour for GHMC Patancheru Municipal Limits 0% 1430.00 0.00
BASIC COST per 1 cum Rs 6670.13

881 BMM-V.15 23 Providing Mild steel flats and bars for fabricating steel works like Window Grills, Compound
Wall Grills, Iron Doors, Windows including cost of welding rods, power charges, including cost
of fixing in position as per approved designs and drawings including cost and conveyance of
bars from approved sources to site of work, all operational, incidental, and labour charges
such as cutting, bending, placing in position etc., but excluding VAT for finished item of work
(APSS No.126) in all floors. For window grills, staircase railing & Compound wall grills etc
Unit = 1Kg
MS flats & bars kgs 1.00 81.42 81.42
Labour charges for fabrication kgs 1.00 37.00 37.00
TBSC-T.I-16

Datas Page 52
 53

Index-
code S No Description Unit Quantity Rate Rs. Amount Rs.

Labour charges for fixing kgs 1.00 6.00 6.00

TBSC-T.I-17
Add 0% on Labour for GHMC Patancheru Municipal Limits 0% 43.00 0.00
124.42
Add 13.615% overhead charges, Contractor profit 0.000% 0.00
BASIC COST per 1 KG Rs 124.42
BLD- 1 Cement Mortar (1 : 4)
CSTN-
1-5

Unit : 1cum
A. MATERIALS:
Cement kg. 360.00 7.17 2580.48
50% Natural Sand as per IS:383 and conforming to clause cum 0.525 1474.06 773.88
1500.2.4.2.( C-Mat-S.N.2 ) (including 5% wastage)
50% Manufactured sand(Rock Sand) cum 0.525 815.69 428.24
Seigniorage charges for sand cum 1.05
B. MACHINERY
- Nil - - -
C. LABOUR:
Man mazdoor for mixing mortar day 0.20 520.00 104.00
Add 0% on Labour for GHMC Patancheru Municipal Limits 0% 104.00 0.00
Grand Total Rs 3886.60
7 Cement plastering 20mm thick in CM(1:4)prop including cost
and conveyance of all materials & labour charges etc .,
complete. (50% Natural Sand+50% Manufactured Sand)
Unit = 10 sqm
A. MATERIALS:
Cement Mortar (1:4) cum 0.210 3886.60 816.19
B. LABOUR:
Mason 2nd class day 0.94 550.00 517.00
Mazdoor (unskilled) day 1.60 520.00 832.00
Add40% extra on labour for GHMC allowance 0% 0.00
Add 13.615% overhead charges, Contractor profit 0.000% 0.00
Grand Total Total Rate per 10Sqm 2165.19
Total Rate per 1Sqm 216.52
13 Painting Walls with Snowcem or other equal and approved Water Proof Cement Paint over
Priming Coat, 2 Coats (All Colours) over Priming Coat with Cement Primer on 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 complete for finished item of work as per SS 912 for external walls.

Unit: 10 sqm
A. MATERIALS :
Painting, Priming Coat with Cement Primer Waterbase exterior 10 Sqm 1.00 689.93 689.93
Gr- 1 Asian/ Berger/ Nerolac/ Saicoat/Indocem or
Equivalenton New Plastered Surface

Supply of Water proof Cement paint at 3 sqm., per kg TBSC- kg 3.500 60.00 210.00
G.II-04
B. LABOUR
Painter day 0.500 665.00 332.50
Mazdoor (unskilled) day 1.500 520.00 780.00
Sundries including brushes, etc., 1.0% 13.23
Add40% extra on labour for GHMC allowance 0% 0.00
Total cost for 10 sqm 2025.65
Total cost for 1 sqm 202.57
Add 13.615% overhead charges, Contractor profit 0.000% 0.00
Total cost for 1 sqm 202.57

Assistant Engineer Dy., Executive Engineer

PR MP Dichpally PRSD Nizamabad-I

Datas Page 53
 ELECTRICAL DATA AS PER SSR 2021-22
Construction of Compound wall at MPPS Narsingapoor of Dichpally Mandal of
NizamabadDistrict

1 Supply and laying of 25mm dia 1.8mm thick P.V.C.pipe ISI mark of Sudhakar / Maco Plast / Modi make
concealed in wall with PVC / Metallic junction boxes and all required accessories including masonary work for
light, fan and separate plug point with supply and fixing of suitable size Metallic deep box including all labour
charges etc., complete including masonary work, including cost and conveyance of all material, all labour
charges, and contractor profit etc., complete but excluding VAT.

a) Labour charges :
Skilled Electrician 2.00 day 660.00 1320.00
Semi Skilled Electrician 2.00 day 550.00 1100.00
Helper (Electrical) 2.00 day 550.00 1100.00

Skilled Mason 2.00 day 580.00 1160.00

Rate for 100 Mtrs 4680.00

Rate for 1 Mtr 46.80

Add 0% on Labour for GHMC Patancheru Municipal Limits 0% 0.00
Total Labour for 1 Mtr 46.80

b) Material

Cement 50.00 kg 7.17 358.40

U Nails (ELEC-9.1.4) 200.00 Nos 0.38 76.00

PVC Normal Junction box 1 to 4 way 25mm (ELEC-1.2.5) 12.00 Nos 21.00 252.00

Supply of 25mm dia 1.5mm thick PVC

12.00 Nos 8.00 96.00
Bends. (ELEC-1.2.7)
PVC Pipe thick 1.80mm Dia 25mm (ELEC-1.2.2) 100.00 Mtr 25.00 2500.00
Rate for 100 Mtrs 3282.40

Rate for 1 Mtr 32.82

Total Cost of Material + Labour Charges 79.62
Adding Contractor Profit @ 13.615% 0 0.00
TOTAL 79.62
DATA-3
2 Wiring with run of 2 of 14/0.3mm (1.0 Sq.mm) FR / FRLS PVC insulated flexible ISI mark copper cable ( 100V
grade as perIS:694/1990 ) of KEI / Polycab / Havells / GM / Million / HPL / Gold Medal / Power Flex / RPG /
Anchor / Great White / Sun Cab / Fortune Art make in existing pipe with 6A 1 Way flush type Swich of makes
GM G Home / Gold Medal Olive / Million Zoom / Anchor Penta Cherry / Great white Omega, Ceiling rose 3
Plate of makes Anchor / Gold Medal Olive / Million Zoom. and Supply of Decolam Board of Size 8" x 10" as
switch control box including cost and conveyance of all material and all labour charges but excluding VAT
etc., complete for light, bell, fan and exhaust fan points including cost and conveyance of all material and
labour charges but excluding VAT.

a) Labour charges :
Skilled Electrician 0.60 day 660.00 396.00
Semi Skilled Electrician 1.20 day 550.00 660.00
Helper (Electrical) 0.60 day 550.00 330.00
Labour for 6 Points 1386.00
Labour for 1 Point 231.00
Add 0% on Labour for GHMC Patancheru Municipal Limits 0% 0.00
Total Labour for 1 Point 231.00
b) Material
25 x 20 cms (10" x8") Hylam sheet 3mm thick ELEC-9.4.14 @ 1/- per Sq 0.05 Sqm 1549.20 77.46
inch
Supply of Decolam Board of Size 8" x 10" ELEC-1.4.2 e 1.00 No 77.00 77.00
Supply of 6A 1 Way flush type Swich of makes GM G Home / Gold Medal
Olive / Million Zoom / Anchor Penta Cherry / Great white Omega (ELEC- 6 Nos 18.00 108.00
1.7.1)
Supply of Jumbo Ceiling Rose 3 Plate of makes Anchor / Gold Medal 6 Nos 21.00 126.00
Olive / Million Zoom. (ELEC-1.7.1 m)
 Supply of 14/0.3mm (1.0 Sqmm) FR / FRLS PVC insulated 1100V grade
as perIS:694/1990 specification for Copper cable Copper cable of
makesPolycab / HPL / RPG / Kundancab / Nakoda /
Anchor / GM / Million / Gold Medal / Power Flex / Fine 100.00 Mtrs 9.71 971.00
Cab / Sun Cab / Fortune Art / Bonton / Gloster / Gemini /
Uniflex / Great White / Sudhakar (ELEC-9.2.8)

Cost of Material for 6 Points 1359.46

Cost of Material Rate per 1 Point 226.58
Total Cost of Material + Labour Charges 457.58
Adding Contractor Profit @ 13.615% 0 0.00
TOTAL 457.58
3 Supply and fixing of 16A 3pin / 6A 3pin plug socket with indicator lamp and 16Amps fuse unit and 16 Amps
switch control (5 in one) on decolam sheet covered board including earth connection and all labour charges
etc., complete on wall.
a) Labour charges :
Skilled Electrician 0.100 day 660.00 66.00
Helper (Electrical) 0.100 day 550.00 55.00
Labour for 1 No 121.00
Add 0% on Labour for GHMC Patancheru Municipal Limits 0% 0.00
Total Labour for 1 No 121.00
b) Material
20 x 15 cms (8" x6") Decolam sheet covered board., ELEC-1.4.2 d 1 No 46.00 46.00
Supply of 16A flush type Switch Socket combined (2 in one) of makes GM
G Home / Gold Medal Olive / Million Zoom / Anchor Penta Cherry / Great 1 No 102.00 102.00
white Omega ELEC-1.7.1 j
Cost of Material Rate per 1 Point 148.00
Total Cost of Material + Labour Charges 269.00
Adding Contractor Profit @ 13.615% 0 0.00
TOTAL 269.00
4 Supply and Run of 2 of 36/0.3mm (2.50 Sq.mm) FRLS / HFFR PVC insulated 1100V grade as
perIS:694/1990 specification for Copper cable of makes KEI / Polycab / Havells / GM / Million / HPL / Gold
Medal / Power Flex / RPG / Anchor / Great White Sun Cab / Fortune Art. with Run 1 of 14/0.3mm(1.0Sqmm)
FRLS / HFFR PVC insulated 1100V grade as perIS:694/1990 specification for Copper cable of makes KEI /
Polycab / Havells / GM / Million / HPL / Gold Medal / Power Flex / RPG / Anchor / Great White / Sun Cab /
Fortune Art including cost and conveyance of all material and labour chages but excluding VAT.

Out pout 100m

a) Labour charges :
Skilled Electrician 1.01 day 660.00 666.60
Semi Skilled Electrician 3.00 day 550.00 1650.00
Helper (Electrical) 1.01 day 550.00 555.50
Labour for 100 Mtr 2872.10
Labour for 1 Mtr 28.72
Add 0% on Labour for GHMC Patancheru Municipal Limits 0% 0.00
Total Labour for 1 Mtr 28.72
b) Material
Supply of 36/0.3mm (2.5 Sqmm) FRLS / HFFR PVC insulated 1100V
grade as perIS:694/1990 specification for Copper cable of Makes :
Polycab / HPL / RPG / Kundancab / Nakoda / Anchor / GM / Million / Gold
200.00 Mtrs 21.60 4320.00
Medal / Power Flex / Fine Cab / Sun Cab / Fortune Art / Bonton / Gloster /
Gemini / Uniflex / Great White / Sudhakar.(ELEC-1.5.3)

Supply of 14/0.3mm (1.0 Sqmm) FR / FRLS PVC insulated 1100V grade

as perIS:694/1990 specification for Copper cable Copper cable of Makes :
Polycab / HPL / RPG / Kundancab / Nakoda /
Anchor / GM / Million / Gold Medal / Power Flex / Fine 100.00 Mtrs 11.03 1103.00
Cab / Sun Cab / Fortune Art / Bonton / Gloster / Gemini /
Uniflex / Great White / Sudhakar. (ELEC-9.2.8)

Cost of Material for 100 Metres 5423.00

Cost of Material Rate per Mtr= C/100 54.23
Total Cost of Material + Labour Charges 82.95
Adding Contractor Profit @ 13.615% 0 0.00
TOTAL 82.95
DATA-9
5 Supply and Transportation of 1 x 36/40W Box type tube light luminaire powder coated CRCA sheet steel
housing with VPIT Chokes and all standard accessories of makes Crompton / Bajaj / HPL / Surya / Havells.
including condensor, starters etc., and 1No 36/40W fluorescent Lamp of makes Surya / Havells / HPL /
Fortune Art etc., complete and including cost and conveyance of all material, all labour charges, and
contractor profit etc., complete nd as per 8.2.2 of Sta revised data of BLD -ELEC. but excluding VAT.

a) Labour charges
Skilled Electrician 0.10 day 660.00 66.00
Semi Skilled Electrician 0.10 day 550.00 55.00
Labour for 1 No 121.00
Add 0% on Labour for GHMC Patancheru Municipal Limits 0% 0.00

Total Labour for 1 No 121.00

b) Material
Supply of 23 / 0060 twin core twisted / flat heavy Copper wire of makes
Finolex / GM / Million / V-Guard / Payal / Nakoda / Gold Medal / HPL / 1.00 Mtr 11.76 11.76
RPG (ELEC-1.5.5)
Supply of No.8 Screws of 35/38mm.(ELEC-1.4.4 d) 2 Nos 1.16 2.32
Rawl Plugs (ELEC-9.1.2) 2.00 Nos 0.39 0.78
TW / PVC Round Blocks (ELEC-9.1.29) 2.00 Nos 8.00 16.00
Supply of 1 x 36/40W Box type tube light luminaire powder coated CRCA
sheet steel housing with VPIT Chokes and all standard accessories of 1 Nos 168.00 168.00
Makes : Surya / Havells / HPL / Fortune Art. ELEC-3.7.5)
Supply of 36/40W fluorescent Lamp of Makes : Phillips / Crompton / Bajaj / 1 Nos 40.00 40.00
Surya. Electro / Capart (ELEC-3.8.4)
Cost of Material 238.86
Total Cost of Material + Labour Charges 359.86
Adding Contractor Profit @ 13.615% 0 0.00
TOTAL 359.86
6 Providing independent earthling by excavating a trench to a depth of 2.25 M in all soils, as per size specified
in the Data, using 40mm dia 'B' class GI pipe of 2.5 Mtrs length with necessary accessories with hume pipe
ring duly providing staggered holes including filling with equal proportion of Salt and Charcoal in layers and
all labour charges etc., complete for small quarters including cost & conveyance of all material, all labour
charges, and all taxes etc., complete for small quarters .

b) labour charges for fixing pipe ring and connections

Semi Skilled Electrician 0.50 Nos 550.00 275.00
Helper (Electrical) 0.50 day 550.00 275.00
Cost of Labour Charges 550.00
Add 0% on Labour for GHMC Patancheru Municipal Limits 0% 0.00
Total Labour for 1 No 550.00
a) Material
40 MM G.I.PIPE MEDIUM GRADE (TBSP-G.I- 2.50 Mtr 439.00 1097.50
05)
25mm x 6 mm G.I.Strip ( ELEC-9.3.6) 2.54 Kgs 80.00 203.20
No.8 G.I.Wire - ELEC-9.3.6 0.83 Kgs 80.00 66.40
Drilling of 16 Nos through holes of 12mm dia to G.I pipe (ELEC-9.4.20) 16.00 Nos 6.00 96.00
G.I Nuts, Bolts an Washers each set (ELEC-9.4.21) 4.00 Sets 13.00 52.00
18" dia 2" thick hume pipe ring (ELEC-9.4.22) 1.00 No 263.00 263.00
2" thick CC cover for hume pipe ring with handle (ELEC-9.4.24) 1.00 No 137.00 137.00
Hard Coke (ELEC-9.1.10) 40.00 Kg 24.00 960.00
Salt (ELEC-9.1.11) 20.00 Kg 19.00 380.00
Earth Work Excavation of Hard gravel Soil with small boulder for trench 0.85 cum 331.24 281.55
1st step of size 1.2 x 0.6 x 0.9 m (4'x2'x3')
25% extra for narrow trench & pit and back filling with Sand, Coke, Salt 25% 281.55 70.39
etc., and leveling

Sundries such as Lugs and Saddles 0.00

Cost of Material 3607.04
Total Cost of Material + Labour Charges 4157.04
Adding Contractor Profit @ 13.615% 0 0.00
TOTAL 4157.04

Assistant Engineer Dy., Executive Engineer

PR MP Dichpally PRSD Nizamabad-I
 Construction of Compound wall at MPPS Narsingapoor of Dichpally Mandal of
NizamabadDistrict
SANITARY &WATER SUPPLY DATA 2021-22
0 0% 0
SSR 2013-14
Sno Index-code Description Unit Quantity Rate Rs. Amount Rs.
1 2 3 4 5 6
1 Supply & fixing 580mm x 440mm size white virerous orissa pan with attached footrests of
approved make confirming to IS 2556 (part - III) with 'P' or 'S' trap, including 10 lit. low level
PVC flusihing system confirming to IS 7231 with all internal fittings, CI brackets, 32mm dia CP
flush pipe, 15mm dia 450mm long PVC connerctor, 15mm dia Cp brass strop cock 300 grams of
ISI make, cutting and making good the walls and floors wherever required including cost &
conveyance of all material to work site, all labour charges for all operations for fixing etc.,
complete for finished item of work.

Code Material Unit Rate Coefficient Amount

TBSP-E.I- Supplying & Fixing Orissa Pan white Each 2018.00 1.000 2018.00
03
glazed W.C 1st quality ISI marked
conforming to IS:2556-Part-3-1981 with
"P" or "S" trap Hindware/
Parryware/Neycer - ISI Mark: 580 mm x
440 mm

TBSP-H.II- Supply & fixing of PVC low level system Each 1613.00 1.00 1613.00
07
parry ware, slim line with internal
components & short bend: 10 Litres
capacity Single Flush

3631.00

Add 13.615% overhead charges,

Contractor profit 3631.00 0 0.00
Total rate per each 1 3631.00
52 Supplying and Fixing European Water Closet of 1st quality conforming to IS:2556-Part-2-1973
of Hindustan / Neycer or Parryware make white glazed with 'P' trap including cost &
conveyance of all material to work site, all labour charges for all operations for fixing etc.,
complete for finished item of work.

TBSP-E.II-01 Supplying and Fixing European Water Each 1799.00 1.000 1860.00
Closet of 1st quality conforming to
IS:2556-Part-2-1973 of Hindustan /
Neycer or Parryware make white glazed
with 'P' trap

TBSP-H.II-07 Supply & fixing of PVC low level system Each 1613.00 1.00 1613.00
parry ware, slim line with internal
components & short bend: 10 Litres
capacity Single Flush

3473.00

Add 13.615% overhead charges,

Contractor profit 3473.00 0 0.00
Total rate per each 1 3473.00

Page san data

Sno Index-code Description Unit Quantity Rate Rs. Amount Rs.
1 2 3 4 5 6
2 S&F of 15 mm brass body CP finish bib tap of not less than 300 grams weight screw
type (full turn) with internal / external threaded connection conforming to IS 8931

Code Material Unit Rate Coefficient Amount

TBSP-F.I-01

S&F of 15 mm brass body CP finish bib tap

of not less than
300 grams weight screw type (full turn) Each 250.00 1.000 250.00
with internal /
external threaded connection conforming
to IS 8931
250.00
Add 13.615% overhead charges,
Contractor profit 0 0.00
Total rate per each 1 250.00
3 Providing & fixing UPVC SWR pipes TYPE-B (Double socket 4 Kg/sq.cm - Prince/Sudhakar
or any ISI Brand ) conforming to IS 13592:1992 including necessary specials,jointing with
adhesives ,fixing vertical pipes over wooden battens including cost and conveyance of all
materials at site, all taxes etc., complete for finished item of work but excluding VAT.

a) 160 mm dia Rate Nos.

TBSP-H.I-22 160 mm dia 3 M Double Socket PVC/SWR Each 1254.00 1.000 1254.00
pipe - 4 Kg/sq.cm - Prince/Sudhakar or
any ISI Brand
TBSP-H.IV-01 Labour charges only Rmt 88.00 3.00 264.00
Add 0%"on Labour for GHMC Patancheru 0% 264.00 0.00
Municipal Limits
1518.00
Add 13.615% overhead charges, 1518.00 0.000 0.00
Contractor profit
Total rate per 3 mt each 1 1518.00
Rate per Rmt 506
b) 110 mm dia
TBSP-H.I-03 110 mm dia 3 M Single Socket PVC/SWR Each 527.00 1.000 527.00
pipe - 4 Kg/sq.cm - Prince/Sudhakar or
any ISI Brand
TBSP-H.IV-01 Labour charges only Rmt 88.00 3.00 264.00
Add 0%"on Labour for GHMC Patancheru 0% 264.00 0.00
Municipal Limits
791.00
Add 13.615% overhead charges, 791.00 0.000 0.00
Contractor profit
Total rate per 3 mt each 1 791.00
Rate per Rmt 263.67
c) 75 mm dia
TBSP-H.I-01 75 mm dia 3 M Single Socket PVC / SWR Each 278.00 1.000 278.00
pipe - 4 Kg/sq.cm - Prince / Sudhakar /
Kisan/ Supreme or any ISI Brand

TBSP-H.IV-01 Labour charges only Rmt 88.00 3.00 264.00

Add 0%"on Labour for GHMC Patancheru 0% 264.00 0.00
Municipal Limits
542.00
Add 13.615% overhead charges,
Contractor profit 542.00 0.000 0.00
Page san data
Sno Index-code Description Unit Quantity Rate Rs. Amount Rs.
1 2 3 4 5 6
Total rate per each 1 542.00
Rate per Rmt 180.67
Drilling of 165 mm dia bore well with power rig and clearing of all stratas remaining the bore
well and inserting 180 mm dia PVC 6 Kgf/cm2 casing pipe up to hard strata as recommended
by the Geologist and flushing of bore well and cleaning of all stratas at an average of 150 PSI
inserting of casing pipe and fixing of plug etc; including cost of fuels and transportation of rig
and supporting vehicles complete but exluding cost of 180 mm dia PVC pipe 6 kgf/cm2 and
VAT.

Code Unit Rate Coefficient Amount

Material
Drilling of bore hole 165 mm dia using
NON-SSR machinery Rmt 270.00 1 245.00
etc complete 0.00
Add 13.615% overhead charges,
Contractor profit 245.00 0.140 0.00
Rate for 1 Rmt 245.00

Cost, supply and fixing of casing pipe 180mm dia PVC 6 kgs/sqcm including cost and
conveyance of all materila, all labour charges, but excluding VAT.

Code Unit Rate Coefficient Amount

PH SSR 180mm dia PVC pipe of 6 kg / Sqcm Rm 637.00 1 637.00

Add 13.615% overhead charges,
Contractor profit 637.00 0.140 0.00
Total per 1.00 Rm 1 637.00
Supply and Transportation of 5.00HP 50 Stage Three phase ISI submersible motor pumpset
suitable for 4" Bore well. Makes: Kirloskar / Crompton / CRI / KSB / Texmo / Aryan Varsha/
4
Nethra / Flowell

a) Material Qty Rate

Supply and Transportation of 2.0HP 25 Stage

single phase ISI submersible motor pumpset
TBSE-5.4.14
suitable for 4" Bore well. Makes: Makes:
each 1 25725.00 25725.00
Texmo / CRI / KSB / Aryan Varsha / Lubi

Special M.S. clamps with bolts and nuts each 2 125.00 250.00
Transportation Charges on Unit Cost 2%
25975.00
b) Labour charges for erection of pump set
including pipe connection for suction &
delivery

Skilled Fitter day 2 620.00 1240.00

Helper day 3 515.00 1545.00
ELEC-8.1.91 Plumber day 1 635.00 635.00
Sundries and rouding off LS 29395.00
Add 13.615% overhead charges,
Contractor profit 29395.00 0.000 0.00
Total per 1.00 Rm 1 29395.00

Page san data

Sno Index-code Description Unit Quantity Rate Rs. Amount Rs.
1 2 3 4 5 6
S& F 50 mm Nominal Bore GI pipe Medium Grade properties & weight as per IS 1239 ISI mark
5 with GI fittings including the cost of pipe & its fittings & labour charges but excluding VAT.
a)
TBSP-G.I-12 a) S& F 50 mm Nominal Bore GI pipe Rm 506.00 1 506.00
Medium Grade properties & weight as per
IS 1239 ISI mark with GI fittings
Add 13.615% overhead charges, 506.00 0.000 0.00
Contractor profit
Total per 1.00 Rm 1 506.00
a) Supplying and fixing TV shape mirror with plastic frame size 609.6 mm x 457 .2 mm
6 including cost and conveyane of all material and labour charges but excluding VAT.

TBSP-J.I-35 a) Supplying and fixing TV shape mirror Each 522.00 1 522.00

with plastic frame size 609.6 mm x 457 .2
mm
Add 13.615% overhead charges, 522.00 0.000 0.00
Contractor profit
Total per 1.00 Rm 1 522.00
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 (HSW/Parry/Neycer)
7 conforming to IS:2556-1995 including cost and conveyance of all material and labour charges
etc complete, but excluding VAT.

TBSP-E.VII- Supplying & Fixing white glazed flat back Each 1007.00 1 1007.00
01 Bowl urinals of size 440 mm x 265
mm x 315 mm with internal flushing rim
fixed with screws complete Indian
make (HSW/Parry/Neycer) conforming to
IS:2556-1995
Add 13.615% overhead charges, 1007.00 0.000 0.00
Contractor profit
Total per 1.00 Rm 1 1007.00
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 - Single C.P. Pillar cock including cost of all material and labour charges but
excluding VAT.

Page san data

Sno Index-code Description Unit Quantity Rate Rs. Amount Rs.
1 2 3 4 5 6
TBSP-E.VI-06 Supplying & Fixing Indian make Flat Back Each 1397.25 1 1397.25
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 - Single C.P. Pillar
cock

Add 13.615% overhead charges, 1397.25 0.000 0.00

Contractor profit
Total per 1.00 Rm 1 1397.25

9 Supply and Transportation of control panel for single phase submersible motors up to 3 HP @
220V 50Hz operating range between 80 to 240V including supply and fixing of Direct - on - Line
LTLK / SIEMENS / CROMPTON make Volt meter and Ammeter with starting and running
capacitors assembled with ISI mark contactors and fitted with Legrand make ISI mark MCB
etc., complete..including cost and conveyance of all materila, all labour charges, but
excluding VAT.

Code Material Unit Rate Coefficient Amount

ELEC-5.10.1 Panel board No 7031.00 1 7031.00

Add 13.615% overhead charges,

Contractor profit 7031.00 0.000 0.00

Total per 1.00 No 1 7031.00

Supply of 3 Core 2.5 Sqmm Flat Copper cable as per IS 694:1990 for Submersible Motors of
makes Polycab / Gold Medal / Million / Payal / Havells / Nakoda for service mains including
cost of material and labour charges and taxes etc., complete.
10
109.20
Supply of 3 Core 2.5 Sqmm Flat Copper cable as
per IS 694:1990 for Submersible Motors of makes
Finolex / GM / Million / V-Guard / Payal / Nakoda /
TBSE-1.6.10 Gold Medal / HPL / RPG Rmt 1.00 109.20

Add 13.615% overhead charges Cum Contractor

profit 109.20 0.000 0.00

Total per Rmt 1 109.20

Supply and Fixing of CPVC Pipes ( 15.90 mm OD Pipe - SDR 13.5 )and Fittings to meet the
requirement of ASTM-D 2846 and are produced in CTS (Copper Tube Sizes 1/2" ton 2" SDR 11
and SDR 13.5 pipes are made from idential CPVC compounds having the same physical
Properties for Hot and Cold Water (IS 15778:2007) of Ashirvad / Ajay Flowguard including cost
and conveyance of all material, labour charges, and over heads but excuding VAT.
1

Page san data

Sno Index-code Description Unit Quantity Rate Rs. Amount Rs.
1 2 3 4 5 6
TBSP-J.III- 15.9mm OD Pipe - SDR 13.5 Rmt 1 143.00 143.00
01
Cost per Rmt 143.00
Add Contractor Profit @ 14% but excluding
cost of VAT
Total cost per Rmt 143.00

Supply and Fixing of CPVC Pipes ( 22.20mm OD Pipe - SDR 13.5 )and Fittings to meet the
requirement of ASTM-D 2846 and are produced in CTS (Copper Tube Sizes 1/2" ton 2" SDR 11
and SDR 13.5 pipes are made from idential CPVC compounds having the same physical
Properties for Hot and Cold Water (IS 15778:2007) of Ashirvad / Ajay Flowguard including cost
and conveyance of all material, labour charges, and over heads but excuding VAT.

TBSP-J.III-02 22.20mm OD Pipe - SDR 13.5 Rmt 1 164.00 164.00

Cost per Rmt 164.00
Add Contractor Profit @ 14% but excluding
cost of VAT
Total cost per Rmt 164.00

Supply and Fixing of CPVC Pipes ( 28.60 mm OD Pipe - SDR 13.5 )and Fittings to meet the
requirement of ASTM-D 2846 and are produced in CTS (Copper Tube Sizes 1/2" ton 2" SDR 11
and SDR 13.5 pipes are made from idential CPVC compounds having the same physical
Properties for Hot and Cold Water (IS 15778:2007) of Ashirvad / Ajay Flowguard including cost
and conveyance of all material, labour charges, and over heads but excuding VAT.
1
TBSP-J.III- 28.60mm OD Pipe - SDR 13.5 Rmt 1 217.00 217.00
03
Cost per Rmt 217.00
Add Contractor Profit @ 14% but excluding
cost of VAT
Total cost per Rmt 217.00

Constructing 457.2mm x 457.2mm ( 1'-6" x 1'-6") brick in CM (1:6) prop. Masonry inspection
chamber upto 914.4mm (3'-0") and fitted with light weight 457.2mm x 457.2mm ( 1'-6" x 1'-6")
C.I. frame and cover of 20Kg. including cost and conveyance of all materials to site, all labour
charges, but excluding seignorage charges and VAT complete for finished item of work.

2
TBSP-B.II-02 Cost of One number Nos 1 4273.00 4273.00
TBSP-B.III-01 Making drainage connection in the existing Nos 1 150.00 150.00
inspection including all repairs
Cost per Each 4423.00
Add Contractor Profit @ 14% but excluding
cost of VAT
Total cost per Rmt 4423.00

Constructing 904.0 mm (3’0”) dia brick masonry inspection chamber as per IS - 4111: Part-
1:1986 with cement mortar (1:6) prop using 2nd Class Clay Bricks of 230 mm thick from
approved source having a minimum crushing strength of 5 N/sq.mm including plastering with
cement mortar 1:3 prop; ½” thick both inside and outside fitted with 20” dia RCC manhole
covers and frames including excavating pits up to a depth of 904 mm (3'-0") in all sorts of soils
(exculding rock) and laying cement conrete (1:4:8) 150 mm thick using 40 mm HBG Metal and
P.C.C. 1:2:4 benching and channel 100 mm thick as per Standard specification and including
cost and conveyance of all materials like cement, sand, bricks, water etc., to site, and all
incidental and operational, labour charges like mixing cement mortar, constructing masonry,
lift charges, curing, but excluding seignorage charges and VAT etc., complete for finished
item of work. (A.P.S.S. No. 1325).

3
TBSP-B.I-01 Cost of One number Nos 1 7826.00 7826.00

Page san data

Sno Index-code Description Unit Quantity Rate Rs. Amount Rs.
1 2 3 4 5 6
TBSP-B.III-01 Making drainage connection in the existing Nos 1 150.00 150.00
inspection including all repairs
Cost per Each 7976.00
Add Contractor Profit @ 14% but excluding
cost of VAT
Total cost per Rmt 7976.00

Supply and fixing of 3" (76.2 mm ) Nahany Trap with Jali - UPVC/SWR Pipe fittings
(Prince/Sudhakar or any ISI Brand) including cost and conveyance of all materials and labour
charges etc., complete for All Floors. including cost and conveyance of all materials and all
incidental and operational, labour charges, lift charges, but excluding seignorage charges and
VAT etc., complete for finished item of work. (A.P.S.S. No. 1325).
4
TBSP-H.II-73 Supply of 3" (76.2 mm ) Nahany Trap with Jali - Nos 1 112.00 112.00
UPVC/SWR Pipe fittings
(Prince/Sudhakar/Kisan/Supreme or any ISI
Brand)
TBSP-C.III-06 labour charges only Nos 1 74.00 74.00
Add 0%"on Labour for GHMC Patancheru 0% 74.00 0.00
Municipal Limits
Cost per Rmt 186.00
Add Contractor Profit @ 14% but excluding
cost of VAT
Total cost per Rmt 186.00

Supplying and fixing 25.4mm dia 609.6mm long aluminium anodised towel rods with brackets
and alluminium screews etc., complete for finished item of work including cost and
conveyance of all materials to site, all labour charges, sales and other taxes on all materials
etc., complete for finished item of work for All Floors but excluding VAT.

5
TBSP-J.I-25 a) S & F 25.4 mm dia & 609.6 mm long No 1 168.00 168.00
aluminium anodized towel rod with brackets
and aluminium screws
Cost per Rmt 168.00
Add Contractor Profit @ 14% but excluding
cost of VAT
Total cost per Rmt 168.00

S&F CP finish brass soap dish including cost and conveyance of all materials to site, all labour
charges, sales and other taxes on all materials etc., complete for finished item of work for All
Floors.
6
TBSP-F.VII- S&F CP finish brass soap dish No 1 577.00 577.00
21
Cost per Rmt 577.00
Add Contractor Profit @ 14% but excluding 80.78
cost of VAT
Total cost per Rmt 657.78

Providing & placing on Terrace polyethylene water storage tank with Double layer approved
brand & manufacture with cover and suitable locking arrangement & making necessary holes
for inlet & outlets and overflow pipes with all fittings including supply and fixing of 76.20mm
dia PVC elbow 1st quality and 38.10mm dia PVC waste pipe outlet including coat and
conveyance of all materials all labour charges etc. complete for finished item of work but
excluding VAT.
7

Page san data

Sno Index-code Description Unit Quantity Rate Rs. Amount Rs.
1 2 3 4 5 6
TBSP-H.II-01 Providing & Placing on Terrace (at all floor Ltr 1000 8.00 8000.00
levels) polyethylene water storage tank with
Double layer approved brand & manufacture
with cover and
suitable locking arrangement & making
necessary holes for inlet & outlets and over
flow pipes but without fittings & base support
for tanks

Cost per 1000 ltrs 8000.00

Add Contractor Profit @ 14% but excluding 0 0.00
cost of VAT
8000.00
Total cost per ltr 8.00

Assistant Engineer Dy., Executive Engineer

PR MP Dichpally PRSD Nizamabad-I

Page san data