Proposed Construction of Swimming Pool Beside Vinayak Sagar Under Implementation of Smart City Mission in Tirupati

Proposed Construction of Swimming Pool beside Vinayak Sagar under
Implementation of Smart City Mission in Tirupati

GENERAL ABSTRACT AP SOR 20-2021
AMOUNT IN
Sl No DESCRIPTION
INR
1 Civil Works & Architectural Works 1,41,89,786
2 MEP Works for Swimming Pool Equipments 44,61,567
3 Competition Equipments 15,94,843
4 Electrical works for Toilet and Office area etc., 2,15,009
5 Plumbing works for Toilets 5,20,144
6 Speaker system (Garden speaker, Amplifier Microphone) 70,265
7 Tensile roof 41,38,677
TOTAL- [ A ]- ECV 2,51,90,291
Annexure - B
1 Add GST @ 12% (on ECV) 30,22,835
2 Add NAC on ECV @ 0.10% 25,190
3 Add APPFMS @ 0.15% (on ECV) 37,785
4 Proision for Add Seigniorage Charges 80,000
5 Provision towards price contingencies 8,43,899
Total For Annexure - B 40,09,709
TOTAL PROJECT COST 2,92,00,000
Page 1 of 54
Proposed Construction of Swimming Pool beside Vinayak Sagar under Implementation of Smart City Mission in
Tirupati
Abstract
Sl No. Quantity Description SOR Ref. Rate Unit Amount
1 2 3 4 5 6 7
A. Civil & Structural Works
1 1,471 CLEARING SITE As AP SOR 3.18 Sqm 4,678
Clearing light Jungle
2 Earth work excavation for foundations and depositing on bank for all lifts
and with an initial lead of 10m including all operational, incidental,
labour charges such as shoring, sheeting, planking, strutting, etc.
complete for finished item of work including seigniorage excluding
dewatering charges etc as per SS - 20 B (APSS 308).
1,554 1. By mechanical means BLD-CSTN-2-2 105.76 Cum 1,64,351

666 2. By manual means BLD-CSTN-2-1 232.10 Cum 1,54,579
3 647 Providing and Laying LDPE sheet ( Geo membrane ) 1000 micron thick, As AP SOR 336.05 Cum 2,17,424
complete for finished item of work
4 217 Pre construction Anti termite is a process in which chemical toxic to BMT-H. 66 170.42 Sqm 36,981
subterrean termites is apply/ inject into soil during early stage of
building Construction
2. Treatement of soil Beneath the building and around the
foundations conduct and chemical use as per BIS - IS 6313 (Part -2) 2013
code specification & CIB RC registered termiticide which creates a
continuous chemical barrier beneath the building which kills or repels
terminates & impervious to tremite entry.
3. Imidacloprid 30.5% SC (IS 63131) dissolve 2.1 Ml/1 liter
of water and apply emulsion/solution @ 7.5 Litres/Square meter (Sqm)
of internal, external vertical surface of the colums , plinth beams (Back
filling) walls and floor junction, external perimeters, along reatining wall @
5.0 Liters/Sqm of the horizontal surface of basement top surface of the
basement filling below flooring bed (Plinth) & @ 2.0 Litres/ Line meter
at expansion joints. The substructure of a depth of 500mm around
coulmns & 300mm deep around plinth beams, basements & floor
filling area including excavation channel along the wall & rodding etc.
cost & Conveyance of all materials to the site, cost of labour for
sparying, rodding etc. complete for furnished item of work as per the
approval of the Engineer-in-charge
5 136 Supply and laying of Soling stone of 150 mm size with initial lead in layers BLD-CSTN-2-9 583.00 Cum 79,288
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)
6 91 Providing and laying Plain Cement concrete (1:5:10) using 40mm metal BLD-CSTN-2-7 3,657.47 Cum 3,32,830
with Concrete mixture. The rate shall be including of all materials, lif, lead
and other related works etc to complete.
7 22 Providing and laying CRS Masonry in CM (1:6) including curing, scaffolding BLD-CSTN-4-iv 4,434.67 Cum 97,563
etc. The rate shall be including of all materials, lift, lead and other related
works etc. to complete.
Page 2 of 54
Tirupati
Abstract
1 2 3 4 5 6 7
8 Supply and placing of the Design Mix Concrete (waterproofing Concrete)
M25 By using 380 Kg/Cum (RMC) corresponding to IS 456 using WEIGH
BATCHER / MIXER with 20mm size graded machine crushed hard
granite metal (coarse aggregate) from approved quarry including
cost and conveyance of all materials like cement, fine aggregate
(sand) coarse aggregate, water etc., to site and including Seigniorage
charges, sales & other taxes on all materials including all
operational, incidental and labour charges such as weigh batching,
machine mixing, laying concrete, finishing curing etc.,complete but
excluding cost of steel and its fabrication charges for finished item of
work (APSS No. 402)with minimum cement content as per IS code from
standard suppliers approved by the department including
pumping, centering, shuttering, laying concrete, vibrating, curing etc.
complete but excluding cost of steel and its fabrication charges for
finished item of work
8.1 242 For Swimming pool base slab / Toilet Block Footing BLD-CSTN-2-14 (A) 8,925.37 Cum 21,59,940
8.2 150 For Swimming pool wall / Pedestals etc., BLD-CSTN-2-14 (A) 9,487.85 Cum 14,23,178
8.3 24 For Plinth beam BLD-CSTN-2-14 (A) 11,411.08 Cum 2,73,866
a. For RCC Columns / RCC Wall

8.4 11 Ground Floor (Toilet block / Balancing tank / Plant Room etc.,) BLD-CSTN-2-14 (B) 11,864.87 Cum 1,30,514
b. For Roof Beam

8.5 16 Ground Roof Beam (Toilet Block / Office ) BLD-CSTN-2-14 (C) 10,696.97 Cum 1,71,152
c. For Roof Slab
8.6 53 Ground Roof Slab (Toilet Block / Office ) BLD-CSTN-2-14 (C) 9,566.26 Cum 5,07,012
8.7 1 For Lintels, Sunshade etc., BLD-CSTN-2-14 (B) 11,864.87 Cum 11,865
9 41.51 Providing, supplying, collecting, fabricating & fixing in position BLD-CSTN-2-20 64,887.19 MT 26,93,467
reinforcement for RCC work with high yield strength ribbed cold twisted tor
steel (HYSD) Fe500 bar of various diameters and grade of steel at all levels
conforming to IS specification including transporting from yard, decoiling,
straightening, cutting, bending, hoisting, fabricating, and placing in position
according to drawings and binding the reinforcement with GI annealed
binding wire of double fold of 18 gauge and providing PVC cover blocks,
for placing the reinforcements in position and for maintaining the cover
specified and/or according to relevant IS codes. The rate shall include cost
of binding wire, chairs, spacers which will not be measured separately for
payment etc. complete all as per design, specifications and drawings, with
all lead & lift for all materials & labour and as directed, at all heights &
locations.
10 1.51 work including supplying, fabricating, cutting, assembling, hoisting and As AP SOR 1,03,287.94 MT 1,55,965
fixing in position at all heights of all shapes and size with all leads and lifts
as per latest IS 4923, IS 1161, IS 806 for the It should be including necessary
joists, holow pipe, gusset plates, etc., including cutting and welding the
members as per detailed drawing and design. The rate shall include 1 coat
of Zinc chromate primer and 2 coat of Approved Paint to over all the
surfaces of the steel sections. It should also include the cost of Labour
charges for fixing in position and nut-bolt and Anchor fasteners of Hilti or
Fisher as approved by engineer-in-charge. (For Main Entrance MS Gate /
Compound wall / Window / Ventilator Grill work and Miscellaneous
Works)
Page 3 of 54
Tirupati
Abstract
1 2 3 4 5 6 7
11 169 SPECIALISED HIGH PERFORMANCE ACRYLIC POLYMER MODIFIED BMT-H.71 539.67 Sqm 91,204
ELASTOMERIC CEMENTITIOUS WATERPROOF COATING TO THE TERRACE
a). Providing and application of one coat of High performance Acrylate
penetrative water barrier primer – ROOFBOND BCS (Armstrong ) /
ZORIBOND BCS (PMCC) / POWER n PENETRATE (EBT) / WATERSHIELD
CP / DECKGUARD CP (Fosroc) /SIKAGARD 705 L (Sika )diluting with
water at 1 : 0.50 ratio as a primer coat at a consumption of 200ml per
Sqm.
b). Providing and laying of Non woven polyster reinforced fibre mesh
of 40 GSM, with 1 Mtr width and 50mm
overlap on the primed surface. c) Providing and application of one coat of
Two part system of high performance acrylic polymer modified
elastomeric cementitious waterproof coating ROOFBOND RFX
(Armstrong) /POWER n COAT RFX (EBT) / BRUSHBOND RFX
(Fosroc)/ZORIBOND RFX (PMCC) / WATERSHIELD RFX / SIKAGARD 550
U 2K (Sika) mixing of powder and liquid as per packing at 1:2 ratio.
(add the water upto 200ml) at a consumption rate of 300 Grams mix.
d). Providing and application of one coat of Two parts system fibre
Reinforced Acrylic Cementitious Coatings with - ROOFBOND FRC
(Armstrong) ZORIBOND FRC ( PMCC) /
POWER n BOND FRC (EBT)/ WATERSHIELD BOND FR / Fosroc mixing of
powder and liquid as per packing at 1:2 ratio (add the water upto 200ml )
at a consumption rate of 300 Grams mix.
12 1,110 Filling with useful available excavated earth (excluding rock) in trenches, BLD-CSTN- 2-9 32.94 Cum 36,563
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)
Architectural Works
13 Providing and laying 230mm thk brick work CM 1:6 using common burnt
clay conventional building bricks conforming to IS 1077-1992 having
compressive strength not less than 50 Kg/cm2 in any shape and all depth
including curing, scaffolding etc. complete as directed by engineer-in-
charge in CM 1:6.
a. 150 For Ground Floor BLD-CSTN-3-1-iv 6,238.40 Cum 9,35,760

14 11.5 cm wide Brick masonry for super-structure on ground floor in cm (1:3)
using second classtraditional size bricks including cost of all materials,
seigniorage charges, labour and all operations for constructing half brick
masonry, mixing cement mortar, curing etc., complete for finished item of
work, including curing, scaffolding etc. complete as directed by engineer-in-
charge in
a. 27 For Ground Floor BLD-CSTN-3-3 840.59 Sqm 22,696

15 Internal Wall Plastering : Providing and applying Plastering with CM 2
coats 12mm base coat and 8mm thk top coat, (total 20mm thick) for Brick
work, RC walls, RC columns, masonry piers, masonry walls, etc., in cement
mortar 1:4, 20mm thick finishing to line and level with all scaffolding,
curing, etc., complete. with all lead and lift and as directed by Engineer-
Incharge, complete at all levels.
a. 554 For Ground Floor BLD-CSTN-6-7 351.03 Sqm 1,94,471
Page 4 of 54
Tirupati
Abstract
1 2 3 4 5 6 7
16 External Wall Plastering : Providing and applying Plastering with CM 2
coats 12mm base coat and 8mm thk top coat, (total 20mm thick) for Brick
work, RC walls, RC columns, masonry piers, masonry walls, etc., in cement
mortar 1:4, 20mm thick finishing to line and level with all scaffolding,
curing, etc., complete. with all lead and lift and as directed by Engineer-
Incharge, complete at all levels.
a. 969 For Ground Floor BLD-CSTN-10-5 351.03 Sqm 3,40,148

17 364 Celing Plastering : Providing and applying Plastering with CM 2 coats BLD-CSTN-6.1 356.01 Sqm 1,29,588
8mm base coat and 4mm thk top coat, (total 12mm thick) for RC Slab,
Beam, etc., in cement mortar 1:3, 12mm thick finishing to line and level
with all scaffolding, curing, etc., complete. with all lead and lift and as
directed by Engineer-Incharge, complete at all levels.
18 928 Internal Wall / Ceiling : Painting to new walls 1-coat primer with 2-coats BLD-CSTN-10-1 144.93 Sqm 1,34,495
of acrylic emulsion paint interior grade having VOC (Volatile Organic
Compound) content less than 50 grams/ liter of approved brand and
shade over a base coat of appropriate primer of approved brand,
making 3 coats in all to give an even shade after thourughly
brushing the surface to remove all dirt and remains of loose
powdered materials, including cost and conveyance of all materials
to work site and all operational, incidental, labour charges etc. complete
for finished item of work as per SS 911.
19 979 External Wall : Painting to External walls 1-coat primer with 2 coats of BLD-CSTN-10-5 252.48 Sqm 2,47,178
acrylic emulsion paint weather proof water-based, modified acrylic with
silicon additives exterior grade having VOC (Volatile Organic Compound )
content less than 50 grams/ liter. shade, in all to give an even shade
after hourughly 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.
20 70 Providing and applying enamel paint - of approved make and colour as per BLD-CSTN-10-12- 243.99 Sqm 17,079
the manufacturers specifications, in minimum two coats to get and even viii
finish and shade obtained over one coat of primer, including preparation of
surface, Cleaning after completion, wherever required, etc, complete. Rate
to include all materials, wastages, labour, all in compliance to the drawings
or as specified by the Engineer-Incharge.
21 1,006 Swimming pool floor / wall : Supply of glazed full body porcelain tiles BLD-CSTN-7-5 1,210.01 Sqm 12,17,270
for+C632 external cladding purposes of any size and thickness between 6-
10 mm 1st quality, set over base coat of cement mortar (1:8), 12 mm
thick, including cementitious grout RCC slab / wall, (Tile Grout and Epoxy
grout) including neat cement slurry of honey like consistency spread @
3.3.kgs per sqm & jointed neatly with white cement paste to full
depth mixed with pigment of matching shade, including cost of all
materials like cement, sand water and tiles etc., complete, including
seigniorage charges, etc., complete for finished item of work
22 34 Office / Coach / Store Room : High polished granite 18 mm thick slabs BLD-CSTN-7-5 3,965.69 Sqm 1,34,833
other than black set over base coat of cement mortar (1:8), 20 mm thick
over CC bed already laid or RCC roof slab, including neat cement slurry of
honey like consistency spread @ 3.3.kgs per sqm & jointed neatly with
white cement paste mixed with pigment of matching shade to full depth,
including cost of allmaterials like cement, sand water and tilesetc.,
complete, including seigniorage charges, labour charges for dressing of
tilesetc., complete for finished item of work, but excluding the cost of
conveyance of all materials
Page 5 of 54
Tirupati
Abstract
1 2 3 4 5 6 7
23 518 Pool Deck (Around Pool Area) : Sadar Ali Granite (double line dressing) BLD-CSTN-7-7 1,871.18 Sqm 9,69,271
20mm thick slabs other than black set over base coat of cement mortar
(1:8), 20 mm thick over CC bed already laid or RCC roof slab, including neat
cement slurry of honey like consistency spread @ 3.3.kgs per sqm &
jointed neatly with white cement paste mixed with pigment of
matching shade to full depth, including cost of all materials like cement,
sand water and tilesetc., complete, including seigniorage charges, labour
charges for dressing of tilesetc., complete for finished item of work.
24 300 Supply and laying and internal walls to required heigh with glazed full BLD-CSTN-7-18 1,068.52 Sqm 3,20,556
body porcelain wall tiles of size 600 x 1200 mm with any type of design
texture such as marble finish, wooden, bamboo, stone finishes etc.,
scratch less, stain free and thickness between 6-8 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 and finish in all shades and
designs of any colour and finish in all shades and designs of any colour
and finish in all shades and designs 7.30 mm thick length equal to flooring
stones, set over base coat of CM (1:3) 12 mm thick with cement slurry of
honey like consistency spread at the rate of 3.30 kgs per sqm and
jointed with white cement paste mixed with pigment of matching
shade to full depth, including cost of all materials like tiles, cement,
sand and water etc., complete for finished. (For Toilet wall / Shower
area etc.,)
25 149 Supply and Layiong of Supply of soluble salt porcelain vitrified tiles BLD-CSTN-7-6 977.76 Sqm 1,45,686
screen printed and polished of size 600 x 600 mm and thickness between 8-
10mm 1st quality conforming in all shades and designs of any colour and
finish in all shades and designs of any colour and finish in all shades and
designs set over base coat of cement mortar (1:8), 12 mm thick over CC bed
already laid or RCC roof slab, including neat cement slurry of honey like
consistency spread @ 3.3.kgs per sqm & jointed neatly with white
cement paste to full depth mixed with pigment of matching shade,
including cost of all materials like cement, sand water and tiles etc.,
complete for finished item of work. (For Toilet floor)
26 31 DOOR FRAMES BMT-N.80 703.28 Rmt 21,802

Supply & Fixing Powder Coated Mild Steel Hallow single rebate door frames
manufactured using cold roll formed process steel sheet of 1.25 mm
thick bright (Cold Rolled Close Annealed (CRCA) and profile size of 105 x
60 mm conforming to IS 4351 - 2003 including pretreatment, Galvanized
as per IS:277, zinc phosphating finished with Thermosetting Polyurethane
paint of Aliphatic Grade providing high levels of scratch resistance and
durability/Epoxy polyester powder for powder coating paint thickness 60 –
65 microns (Dry film thickness)Stainless Steel Ball Bearing Butt Hinges
3mm thick fixed flush to the frame with Hinges, Base Ties, Holdfast Lugs,
Mortar Guards, shock absorbers and provision for Tower Bolts, Aldrops,
Lock & Strike plates etc. for both single and double shutter doors
27 5 Supply & Fixing of Door Shutter made out of solid bond wood block board As AP SOR 13,625.64 Nos 68,128
type with teak ply on both faces.: 35 mm thick conforming to IS:2202
including all hardwares item and as per drawing and stickers indicating
location of the hardware (Tower bolts, Hings, Oxidised aldrop with bolts,
Wind cleats with hings, Heavy duty mortise lock, Door Stoppers, Screws
etc.,) pasted at appropriate places, etc complete.
Page 6 of 54
Tirupati
Abstract
1 2 3 4 5 6 7
28 7 Providing and fixing factory made uPVC white colour fixed glazed BMT-P.79 6,623.75 Sqm 46,366
Windows / Ventilators comprising of uPVC multi-chambered frame
andmullion (where ever required) extruded profiles duly reinforced with
1.60± 0.2 mm thick galvanized mild steel section made from roll
forming process of required length (shape & size according to uPVC
profile),uPVC extruded glazing beads of appropriate dimension,
EPDM gasket,G.I fasteners 100 x 8 mm size for fixing frame to finished wall,
plasticpackers, plastic caps and necessary stainless steel screws etc.
Profileof frame shall be mitred cut and fusion welded at all corners,
mullion (ifrequired) shall be also fusion welded including drilling of
holes for fixinghardware's and drainage of water etc. After fixing
frame the gap betweenframe and adjacent finished wall shall be filled
with weather proof siliconsealant over backer rod of required size
and of approved quality, allcomplete as per approved drawing &
direction of Engineer-in-Charge inclusive of cost of Single / double
29 17 Supply & Fixing SOLID STEEL DOOR door shutter made out of G I Precoated BMT-N.52 1,590.61 Sqm 27,040
Sheet with an average wall thickness of 0.35 mm on both sides. MS Tube
having dimensions of 19 x 19mm is inserted along the hinge side of the
door, core of the door shutter filled with High Density Polyurethane foam
injected with the help of hydraulic injection method, four sides of the
door covered with G I Precoated Sheet and the hardware locations
reinforced with suitable wooden blocks as per drawing and stickers
indicating location of the hardware pasted at appropriate places, etc
complete.
30 4 Supply of material, delivery at site of Swimming Pool Chair (Pool Lounge Quotation 7,000.00 Nos 28,000
Chair), complete for finished item of work, (Material approval by client).
31 60 Supply, delivery of material and fixing at site of Stadium Chair complete for Quotation 1,850.00 Nos 1,11,000
finished item of work, (Material approval by client).
32 12 Supply, delivery of material and fixing at site of Toilet Cubicles (Toilet / Quotation 28,000.00 Nos 3,36,000
Shower area) size 2003 x 900 x 1550 mm (H X W X D), Merino or equalant
complete for finished item of work, (Material approval by client).
Sub Total (A) 1,41,89,786
Page 7 of 54
Tirupati
Abstract
1 2 3 4 5 6 7
B. Tensile roof
1 1,008 Scope of Work Quotation 4,105.83 Sqm 41,38,677
Providing, Design, Engineering, Supply, Fabrication, Erection and installation of
Fabric Tensile Membrane Structure Roof.
Europian Architecture Membrane
P.V.C. membrane available in range of U.V. Stabilized color , gsm ,Tear
strength30/28 daN and Varnish both side and Maximum operating temperatures -
30* C/+ 70* C . Heat welded at joints.Membrane Joints are heat welded so there is
no waterproofing no maintenance required.
Membrane shall be PVC/ PVDF coated with following Characteristics.
Yarn:High Tenacity Polyester Yarn PES HT 1100 Dtex
Coated fabric Weight:950 g/m²+- 50
Width267 cm
Tensile Strength Warp/ We : 4200/ 4000 N/ 5cm
Tear Strength Warp/ We : 550/ 500 N
Flame Retardancy: Bs2d0 – EN 1350-1
Surface treatment (Top/ Back):PVDF Alloy/ PVDF
Making Up Weldable
Total Thickness:0.72 mm
Micro Organism Resistance Method A, Degree 0 Excellent – ENISO 846-A
Quality Management:ISO 9001
Environmental ManagementISO 14021
Warranty:12 years
Maximum Temperatures sustained by installed membrane: - 30ºC/ + 70 ºC
DESIGN:-
A.IS 875Part III will be used for design Part
B.The en re model will be analyzed in specialized non linear so ware
C.Detailing of membrane & steel includes pa erning & connec on design.
Materials:-
1 STEEL:-
A.All steel members will be CHS/SHS/RHS con rming to IS 1161 / 1239 / 4239 of
min 240 YST.
B.Built up members will be made from plates marked with IS2062. Yst 240/350 as
per design.
C. Foundation bolts will be of 8.8Gr steel.
D. All nut bolts will be 4.8/8.8 gr. Steel hot dip galvanized.
.2 MEMBRANE:-
a.Cables will be 1570Nmm2 galvanized steel core.
b.All corner plates will be pro le cut & in Stainless Steel.
c.Fabric Clamping will be done with aluminum alloy ats & extrusions.
d.Keder will be made of S.s. Wire rope 10/12mm as per requirement.
e.Fabric clamping with 4.8 GI nuts bolts hot dip galvanized.
.3 PAINTING ON ADDITIONAL STEEL:-
a.All steel members will be cleaned with Scrubbing Rap
b.Applica on of prefabrica on epoxy primer (one coat)
c. er erec on Pu Paint Will be done th Gun machine .
FABRICATION PROCEDURE (Membrane)

a)All welds will be of 50mm (Minimum) width done by HF welding machines
b)10mm S.s/G.I. Keder will be welded to edges (clamped to steel)

c)cu ng will be done on CNC Plo er
d)Flaps etc. where ever possible will be welded in factory
e)welds will face downhill
f)Welded membrane panels will be marked for installa on
Sub Total (B) 41,38,677
Page 8 of 54
Proposed Construction of Swimming Pool at Vinayak Sagar Lake, Karkambadi
Road under implementation of the Smart City Mission in Tirupati
MEP WORKS
AMOUNT IN
Sl No DESCRIPTION Remarks
INR
1 MEP Works for Swimming Pool equipments 44,61,567.00
2 Compitition Equipments 15,94,843.00
3 Electrical Works for Toilets and offcice area etc 2,15,009.00
4 Plumbing works for Toilets area . 5,20,144.00

Speaker System( Garden Speaker, Amplifier,
5 70,265.00
Microphone )
TOTAL OF MEP WORKS 68,61,828.00
MEP SUMMARY Page 9 of 54

Proposed Construction of Swimming Pool at Vinayak Sagar Lake, Karkambadi Road under implementation of the Smart City Mission in Tirupati
BILL OF QUANTITIES-MEP
1 2 3 4 5.00 6 7.00
A. MEP Works
FILTRATION EQUIPMENT
1 PRESSURE FILTERS
2 TOTALLY ANTI-CORROSIVE Polyester + Quotation 4,55,000.00 Nos 9,10,000.00
Fibre Glass filter 2000mm diameter. Green colour.
Fitted with pressure gauge panel, manual air
bleeder, water drain and emptying plug.
Fitted with collector arms and diffuser made
from unplasticized PVC and polypropelene.
Filtration velocity 40m³/hr/m². Maximum
working pr. : 2.5 kg/cm². Flow rate = 125m³/hr.
Make : Aquanautics
2 VALVE BATTERY FOR FILTERS

2.00 Valve Battery Manifold made in PVC with flanges Quotation 1,35,520.00 Nos 2,71,040.00
for connecting to filters as per DIN 2501 standards.
Consists of set of 5 - buttterfly valves for carrying
out filtration, back-washing, rinsing and shut
down of the filters. Size : 140mm
Make : Aqua - Italy MM5 140
3 FILTER MEDIA
8,900 Silax media 0.5-1 mm and 2mm course and fine Quotation 12.00 Kgs 1,06,800.00
4 RECIRUCLATING PUMP
3 Cast Iron Pumps, 3000 r.p.m. Mechanical Seal in Quotation 1,93,900.00 Nos 5,81,700.00
Stainless steel. IP-54 motor protection.
Stainless Steel Shaft AISI-420 shaft.
With AISI-316 strainer basket. Conn. PN-16.
according to DIN-2501.
Maximum Output : 15 HP. Voltage 230/400V. 3 ph.
Flow rate of 125m³/hr @ 12 m. water head.
(2 working and 1 standby)
Make : Aquanautics
CHEMICAL DOSING SYSTEM FOR SODA ASH AND CHLORINE
5 DOSING PUMPS
1 Membrane Dosing Pumps aqua model. Quotation 62,000.00 set 62,000.00
Electronic dosing pump to be mounted both on
its base as well as hung on the wall. Pumps
following CE regulations. IP- 65 protection.
Power connections : 220/240V, 50/60 Hz. The
materials in contact with liquid are : Ploypropylene,
Viton, Teflon and PVC. Includes anti-acid plastic
case. Operating panel protection provided by
a transparent polycarbonate
cover. Lubrication not required. Flow 20l/hr @ 5 bar
Make : Edose/EQ
6 1 CHEMICAL STORAGE TANK Quotation 38,000.00 Nos 38,000.00

Semi transparent polyethelene tank with external scale
so that levels can be checked easily, capacity
of tank 500lts.
Make : CP
MEP BOQ Page 10 of 54

1 2 3 4 5.00 6 7.00
7 1 AGITATORS Quotation 26,000.00 Nos 26,000.00

Agitators for easy installation in the tanks,
provided with steering grip in bakelite, rod and
propellor arms in PVC, length of stirring rod 900mm
Make : CP
FILTRATION FLOW FITTINGS FOR MAIN POOL
8 MAIN DRAIN
2 Main Drains in Stainless Steel grille,polished Quotation 28,000.00 Nos 56,000.00
AISI -304 ,Size : 450mm x 450mm
Make : CP
9 SUCTION INLET (VACUUM PORT)

10 Suction inlet in ABS with cap internal thread of Quotation 1,250.00 Nos 12,500.00
1 1/2" dia and external thread 2".
Make : Aquanautics
10 FLOOR INLET
45 White ABS plastic bottom inlet for concrete Quotation 950.00 Nos 42,750.00
with S.S. screws and reg. flow. Flowrate = 6,000l/hr
Make : Aquanautics
11 OVERFLOW GUTTER DRAIN

20 Overflow gutter drain fitting with body and grille Quotation 1,450.00 Nos 29,000.00
in ABS and screws S.S. Connection 2" dia.
Make : Aquanautics
GRATINGS FOR RACING POOL
12 OVERFLOW GRATING
50 Made in white, U.V. Stabilized PP. Running Length : 100m Quotation 1,450.00 Rmt 72,500.00
Width: 295mm, Height : 25mm
Make : cp
Make : Aquanautics
UNDERWATER ILLUMINATION FOR MAIN POOL
13 UNDERWATER LIGHTS FOR MAIN POOL

20 "STANDARD" model Underwater Lights. Stainless steel Quotation 28,000.00 Nos 5,60,000.00
30 W 12V Lamp.
Make : CP
14 UNDERWATER LIGHTS FOR KIDS POOL
6 "STANDARD" model Underwater Lights. Stainless steel Quotation 9,000.00 Nos 54,000.00
12 W 12V Lamp.
Make : CP
15 JUNCTION BOXES
26 Junction Boxes, made in ABS, composed of 3 Quotation 1,650.00 Nos 42,900.00
entries or outlets of 3/4" or PG-16 coupling
Make : Aquanautics
16 FLEXIBLE CABLE CONDUIT

26 Cable Conduit Hose, Flexible 1 mt. long conduit Quotation 800.00 Nos 20,800.00
for conn. light to junction box. 3/4" and
PG-16 threaded ends.
Make : Aquanautics
17 LED LIGHT DRIVER

4 Led driver for the above lights Quotation 9,500.00 Nos 38,000.00
Make : CP
LADDERS
18 STAINLESS STEEL LADDER-5-STEP FOR MAIN POOL
4 OVER FLOW model stainless steel AISI-304 ladders, Quotation 24,000.00 Nos 96,000.00
width: 500mm, handrails dia 43mm stainless steel
non-slip steps, provided with electrical earthing
connection and anchoring fixtures. No. of threads - 5

1 2 3 4 5.00 6 7.00
Make : Aquanautics
19 STAINLESS STEEL LADDER-2-STEP FOR KIDS POOL

2 OVERFLOW model stainless steel AISI-304 ladders, Quotation 18,000.00 Nos 36,000.00
width: 500mm, handrails dia 43mm stainless steel
non-slip steps, provided with electrical earthing
connection and anchoring fixtures. No. of threads - 4
Make : Aquanautics
MAINTENANCE ACCESSORIES
20 1 Aluminium V. Head 45 cms length Quotation 4,800.00 Nos 4,800.00

Make : Aquanautics
21 1 Extensible handles for cleaning attachments in Quotation 8,600.00 Nos 8,600.00

anodized aluminium which can be adapted to the
entire range of cleaning equipment, brushes, leaf
skimmers and scoops.9mts. Long
Make : Aquanautics
22 1 Transparent blue plastic vacuum hose 2" dia Quotation 8,600.00 Nos 8,600.00
30mtrs long including hose cuffs for connection to
suction inlets.
Make : Aquanautics
23 1 Deep bag net made in polypropelene and white Quotation 1,800.00 Nos 1,800.00
polyester netting butterfly nut connection
Make : Aquanautics
24 1 Surface net made in polypropelene and white Quotation 1,450.00 Nos 1,450.00
polyester netting butterfly connection
Make : Aquanautics
25 1 Curved brushes made in polypropelene for pool Quotation 1,350.00 Nos 1,350.00
basins and scum liners
Make : Aquanautics
26 1 Straight brushes made in polypropelene for pool Quotation 1,250.00 Nos 1,250.00
basins and scum liners
Make : Aquanautics
27 1 Algae brushes with stainless steel bristles Quotation 6,550.00 Nos 6,550.00
Make : Aquanautics
28 1 Test kit for free chlorine & pH Quotation 650.00 Nos 650.00
Make : Aquanautics

1 2 3 4 5.00 6 7.00
29 PLUMBING WORKS
Providing of Supreme/ Finolex or equivalent PVC pipes of 10kg/cm2 for
frontal Plumbing network & linking joints with Fittings (PN10) & Solution
90 a) Pvc pipe - 63 mm Quotation 278.00 Rmt 25,020.00

274 b) Pvc pipe - 75 mm Quotation 396.00 Rmt 1,08,504.00
130 c) Pvc pipe - 110 mm Quotation 864.00 Rmt 1,12,320.00
33 d) Pvc pipe - 160 mm Quotation 1,820.00 Rmt 60,060.00
20 e) Pvc pipe - 250 mm Quotation 4,300.00 Rmt 86,000.00
16 f) Pvc PN10 fittings - 250 mm - Tee Quotation 6,633.00 Nos 1,06,128.00
30 g) Pvc PN10 fittings -110 mm - Tee Quotation 510.00 Nos 15,300.00
75 h) Pvc PN10 fittings - 75 mm - Tee Quotation 178.00 Nos 13,350.00
15 i) Pvc PN10 fittings - 63 mm - Tee Quotation 126.00 Nos 1,890.00
15 j) Pvc PN10 fittings - 160 mm - Elbow Quotation 1,110.00 Nos 16,650.00
30 k) Pvc PN10 fittings - 110 mm - Elbow Quotation 340.00 Nos 10,200.00
30 l) Pvc PN10 fittings - 75 mm - Elbow Quotation 127.00 Nos 3,810.00
60 m) Pvc PN10 fittings - 63 mm - Elbow Quotation 84.00 Nos 5,040.00
15 n) Pvc PN10 fittings - 250 x 160 mm - Reducer color Quotation 1,665.00 Nos 24,975.00
10 o) Pvc PN10 fittings - 250 x 75 mm - Reducer color Quotation 2,200.00 Nos 22,000.00
20 p) Pvc PN10 fittings - 250 x 110 mm - Reducer color Quotation 1,950.00 Nos 39,000.00
10 q) Pvc PN10 fittings - 110 - MTA Quotation 153.00 Nos 1,530.00
8 r) Pvc PN10 fittings - 250 - End Caps Quotation 1,250.00 Nos 10,000.00
75 F) Pvc PN10 fittings - 63 - End Caps Quotation 50.00 Nos 3,750.00
30 CONTROL PANEL
Supply and fixing Electrical control panel with suitable capacity MCCB as 1,90,000.00
incomer and required Outgoings, indicating RYB with selector switch,
digital volt meter, digital ammeter and with necessary DOL starters for
1 pumps and dosing pump including necessary devices as per the norms of Quotation 1,90,000.00 set
the licensed electrical contractor and cabling, conduting of the filtration
pumps in the plant room as per Project requirement / Engineer Incharge
selection-Additional charges will not allowed for this item
Make: L&T, Schneider, Siemens
31 REGULATING VALVE
Providing of online Regulating Butterfly valves & internal fixtures inclusive 3,60,000.00
1 Quotation 3,60,000.00 Job
of NRV's, flanges gaskets, nuts & bolts etc complete.
Make:supreme/equivalent
32 1 Installation Charges for all above works Quotation 1,55,000.00 Job 1,55,000.00
Total Amount of Swimming Pool works 44,61,567.00

1 2 3 4 5.00 6 7.00
A. Competition Equipment's
1 8.00 Anti wave racing lane with standard 3-colors of length 25 mts Quotation 51,250.00 Nos 4,10,000.00
2 16.00 Stainless Steel Anchor cup as per the standard design Quotation 7,400.00 Nos 1,18,400.00
3 16.00 Stainless steel super Tensioner with steady increase system Quotation 9,800.00 Nos 1,56,800.00
4 16.00 Stainless steel hook Quotation 1,250.00 Nos 20,000.00
5 16.00 Long Clamp with hook Quotation 2,700.00 Nos 43,200.00
6 3.00 Storeel for racing lane Quotation 42,000.00 Nos 1,26,000.00

Starting Block made of Stainless Steel with Fibre/SS top as per the Nos 2,32,000.00
7 8.00 Quotation 29,000.00
standard height of 400 MM
8 6.00 Life buoy with standard size Quotation 5,800.00 Nos 34,800.00
9 20.00 Kick Board Quotation 1,800.00 Nos 36,000.00
10 2.00 Life Saving Hook with 5mtr Rod Quotation 5,600.00 Nos 11,200.00
11 2.00 First Aid kit A.P SOR 2020-2021 1,221.36 Nos 2,442.72
12 8.00 Life Saving Jacket Quotation 2,000.00 Nos 16,000.00
13 1.00 Back stroke Indicator Quotation 18,000.00 Nos 18,000.00

Diving Board made of seasoned teak wood with fibre coated on the upper Nos 2,40,000.00
14 2.00 surface and thickness of 2.5 to 1.5 inch, 0.55 mtr wide and 5mtr long Quotation 1,20,000.00
15 2.00 Stainless Steel Fulcrum for Diving Board Quotation 65,000.00 Nos 1,30,000.00
Total of Competition Equipment's 15,94,843.00

1 2 3 4 5.00 6 7.00
ELECTRICAL WORKS TOILETS , OFFICE AND COACH ROOM
1 POINT WIRING SYSTEM
Wiring for light point/ exhaust fan point with 1.5sq.mm FRLS PVC
insulated copper conductor single core cable in existing surface / recessed
heavy duty PVC conduit, with module type switch, Cover frame, suitable
size Metal GI box and earthing the point with 1.5 sq.mm. FRLS PVC
insulated copper conductor single core cable etc as required. Legrand
Arteor / Schneider Zen celo/ Crabtree Murano/ GM-Zenova- Primary ( I
light/fan controlled by one switch )
a 28 Single light point controlled by a 6A modular switch. A.P SOR 2020-2021 665.46 Nos 18,632.88
1No. 6/16/20A, 3/5pin shuttered type socket outlet located near exhaust
b 12 fan and controlled by 6A modular key type switch located with other A.P SOR 2020-2021 700.43 Nos 8,405.16
switches, inclusive of wiring.
PVC CONDUITS
Supply and Fixing of 25 mm(2.20mm thickness) P.V.C. pipe (ISI MARK)
concealed in wall with all required accessories including masonary work
for light, fan and separate plug point with well seasoned wooden deep
box including all labour charges etc., complete.
c 160.0 25 mm dia conduit A.P SOR 2020-2021 94.90 Mts 15,184.00
TOTAL OF POINT WIRING 42,222.00
2.0 LIGHT FIXTURES & FANS
Supply and fixing of 12W LED Slim Panel Round / Square suitable for
Recessed / Surface mounting made of diecast alluminium body with
powder coating, acrylic diffuser with Driver as per IS: 15885 (Part 2/ Sec
13) : 2012 , operating voltage range of 150 to 265 Volts AC, P.F > 0.9,
a 25 Surge protection: 2KV,THD<10%, with high power LED's having efficacy of A.P SOR 2020-2021 908.92 Nos 22,723.00
> 90 lumins/watt,CCT: 3000K - 5700K, minimum CRI>70, .etc., complete
Makes : Surya /C&S / Syska / Enrich / Stanjo / Polycab/ Ib LED/
Opple/ Luker/ Orbit/Trinic/Lumens/Panasonic /Rhino/ GLO LED/ Vimal
b) LED MAKE : CREE / NICHIA / OSRAM / SAMSUNG / EVERLIGHT
Supply and installation of 48" (1200mm) Sweep decorative Ceiling Fan,

with double ball bearings with all accessories without Regulator. Makes:
b 3 A.P SOR 2020-2021 2,697.70 Nos 8,093.10
Crompton HS Decora / Bajaj Regal Star / Havells Spark deco / Orient
summer crown /Halonix(Zephyr) /Polycab(India Glory) /G.M. (G-Storm)
-
Supply and fixing of stepped type Electronic Regulator Makes: GM G
c 3 Home / Gold Medal Olive / Million Zoom / Great white A.P SOR 2020-2021 204.51 Nos 613.53
Omega/Koncept/Vimal opel/ Anchor/Vihan/CPL/ Havells Reo
Supply and Installation of 12" (300mm) Light duty exhaust fan with
metalic blades and wire guard etc complete.
d 12.00 A.P SOR 2020-2021 1,762.64 Nos 21,151.68
Makes: Crompton / Bajaj Bahar WG / Havells Ventil Air-DB / Orient hill
air/Halonix /Polycab/ G.M. (Xenix)

1 2 3 4 5.00 6 7.00
Flood Light
Supply, Installation, Testing and Commissioning of 120W LED Flood light
Luminaire made of pressure diecast alluminium housing with powder
coated,having protective toughned glass, Supply Input voltage 120 - 270 V
AC, P.F > 0.90, high power LED's System efficacy >100lm/W and junction
temprature < 70°C, with Ingrees protection IP66, Luminaire performance
complies to IS 10322 (Part 5 / Sec-3), IK05, Driver surge protection 4KV, In
house additional Surge protection 10KV with wide/ Narrow beam optics,
e 4.00 THD<10% at 110 Volts AC, driver efficiency >90%, , CCT: 3000K - 5700K, A.P SOR 2020-2021 13,410.00 Nos 53,640.00
minimum CRI>70, etc., complete
a) LUMINAIRE MAKE : Wipro / Philips/ GE-Venture / Crompton/ Bajaj
/Greenlites / Havells/Capart(Premium) /Halonix/ Polycab
/Keselec/HPL/Jaquar/Eveready / Surya (Lumasmax / O Flood) /
FortuneArrt(Fin)
b) LED MAKE : PHILIPS LUMILEDS / CREE / NICHIA / OSRAM /
SAMSUNG
TOTAL OF LIGHT FIXTURES : 1,06,221.00
3.0 Distribution Boards
Supplying, installing, testing and commissioning of recess mounted type
with double door DBs complete as per IS 8623; IS 13032; IEC 61439-3 as
listed below.
Makes: Legrand(Ekinox 3) / Schneider-Acti9/Hager -
Novello+/ Seimens/Crabtree Xpro classique-II/L&TNewrange
.
LIGHTING
8 way TPN MCB DB comprising of 63A 4 Pole,100mA RCCB / RCBO as

a 1.0 A.P SOR 2020-2021 13,055.46 Nos 13,055.46
incomer and 24 nos. SP MCB each of 10 /16 A rating as load side MCBs
8 way SPN MCB DB comprising of 25/32DP as incomer and 8 nos. SP MCB

b 2.0 A.P SOR 2020-2021 4,761.69 Nos 9,523.38
each of 10 /16 A rating as load side MCBs
TOTAL OF DISTRIBUTION BOARDS 22,579.00
4 SUB MAINS / CIRCUIT MAINS / POWER WIRING
Wiring of submains / circuit mains in concealed / surface conduit system

using 2 mm thick rigid PVC with conduit accessories, 1100 V PVC insulated
copper flexible FRLS wires for phase , neutral and earth with conduit and
wiring accessories ,etc. complete for lighting / power points (Polycab/
Finolex/RR Kabel)
Circuit Mains from DB to Each room

2 x 2.5 sq.mm + 1 x 1.5 sqmm. Copper wires in 19 mm dia conduit-circuit
a 65 A.P SOR 2020-2021 96.77 Mts 6,290.05
mains-lighting
2 x 4 sq.mm + 1 x 2.5 sqmm. Copper wires in 25 mm dia conduit-

b 25 A.P SOR 2020-2021 145.14 Mts 3,628.50
circuit/sub mains-power ckt
TOTAL OF SUB MAIN /CIRCUIT MAIN -SUB TOTAL 9,919.00

1 2 3 4 5.00 6 7.00
5.0 U.G Cables
Supply, laying, Testing , Commissioning of following XLPE insulated,1100V

grade armoured alluminium cable as per specification confirming to
IS:7098 (Part - I)./1554-I -Torent / Universal / Unicab / Havells / KEI /
Gloster / Polycab /RR Kabel
a 25 3.5 C x50 sq.mm A2XFY. A.P SOR 2020-2021 391.57 Mt 9,789.25
b 20 4 C x 16 Sq.mm A2XFY. A.P SOR 2020-2021 209.78 Mts 4,195.60
Supply, laying and Transportation of 3 C X 1.5 Sq.mm Copper Unarmoured

Cable XLPE/PVC insulated & PVC sheathed unarmoured control cables of
c 110 A.P SOR 2020-2021 107.93 Mts 11,872.30
1.1 KV grade with copper conductor as per IS 7098 Part-I -1988 etc
complete Make: Torrent / Universal / Unicab / Havells / KEI /Polycab
CABLES (ALLUMINIUM & COPPER) : TOTAL 25,857.00
6.0 END TERMINATIONS

Supply and making one end termination with heavy duty double
compression brass gland as per BS 6121:2005 ,IP 66 complete,SIBG type,
heavy duty Alluminium lugs duly crimped with crimping tool, PVC tape etc
for following size of Armoured PVC insulated & PVC sheathed/ XLPE
aluminium conductor cable of 1100 volt grade as required of size.
ALUMINIUM & COPPER CABLES UN-ARMOURED/ ARMOURED - END
TERMINATIONS
a 2 3.5C x 50 Sq.mm A2XFY. A.P SOR 2020-2021 397.65 Nos. 795.30
b 4 4 C x16 Sq.mm A2XFY. A.P SOR 2020-2021 261.31 Nos. 1,045.24
TOTAL OF END TERMINATIONS 1,841.00
9.0 EARTHING & MISCELLENEOUS
Providing earthling as per IS 3043 with perforated 2.5 mtr long 40 mm dia
B class GI pipe including all accessories like nuts bolts reducer,nipple, wire
meshed funnel and CC finished chamber covered with suitable size CI
a 2 A.P SOR 2020-2021 2,687.82 Nos 5,375.64
cover and Frame and embodying the pipe complete with alternate layers
of salt and coke /charcoal/bentonite powder testing earth resistance as
required etc., complete
Supply and laying of following sizes Earth wire/Strip in horizontal /Vertical
run in Ground/surface/Recess including,
revitting,soldering,saddles,making connection etc as required
b 20.0 25 x 3 mm GI earth flat (Hot dip galvanised) A.P SOR 2020-2021 47.72 Mts 954.40
c 5.0 8SWG GI wire A.P SOR 2020-2021 7.95 Mts 39.75
Total of Earthing and Miscellinious works 6,369.79

Total of Electrical Works 2,15,009.00

1 2 3 4 5.00 6 7.00
PLUMBING WORKS
1 European Water Closet
Supply, Installation and commissioning approved make Wall Mounted
close coupled EWC suit with wall flush porcelain cistern fixed on EWC
with all internal parts of dual flush cistern, ultra solid seat cover of
approvedmake, complete for finished item of work in all respects: Special
7 A.P SOR 2020-2021 17,412.63 Each 1,21,888.41
Colour - Grade - III
530 x 350 x 375 mm
Clean Rim wall hung EWC with
Duroplast slim soft close seat cover
2 Brand:Basin
Wash CERA /SKU: S1044150/ Kajaria or Equivalent
Supplying & Fixing Indian make Flat Back Wash Hand Basin1st 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
6 A.P SOR 2020-2021 2,375.69 Each 14,254.14
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: 630 x 450 mm - Single C.P. Pillar cock kajaria /
Hindustan Sanitary ware / CERA / Jaquar.
3 Sensor Faucet for Wash Basins
Supply & Fixing of Jaquar make Sensotronic sensor faucet
6 A.P SOR 2020-2021 14,230.28 Each 85,381.68
for wash basin, Chrome plated with 7 years warranty
4 Urinals
Supplying & Fixing white glazed flat back half stall urinals 1st quality
conforming to IS:2556-1995 with standard C.P. Spreader of overall size 95
4 x 95 x 57 mm conforming to IS:2556-Part6, Sec-6-1974 fixed with screws A.P SOR 2020-2021 3,007.39 Each 12,029.56
complete Indian make : 590 x 375 x 390 mm kajaria / Hindustan Sanitary
ware / CERA / Jaquar.
5 Sensotronic concealed type flushing valve for urinal
Supply & Fixing of Jaquar make Sensotronic sensor faucet
4 A.P SOR 2020-2021 14,230.28 Each 56,921.12
for wash basin, Chrome plated with 7 years warranty
6 GM Ball Valves 25 mm dia
Supplying & Fixing Gunmetal (GM) Ball valve with SS Ball and SS Spindle
10 as per IS - Class - I, Indian make heavy type - 25 mm NB Size Zoloto, Sant A.P SOR 2020-2021 886.20 Each 8,862.00
valves/ JSW
7 GM Ball Valves 32 mm dia
Supplying & Fixing Gunmetal (GM) Ball valve with SS Ball and SS Spindle
2 as per IS - Class - I, Indian make heavy type - 32 mm NB Size Zoloto, Sant A.P SOR 2020-2021 1,600.84 Each 3,201.68
valves/ JSW
8 Bottle Trap
Supply & Fixing of Bottle Trap Jaquar make, Chrome finish with 7 years
10 A.P SOR 2020-2021 1,669.00 Each 16,690.00
warranty
9 Towel Ring
Supply & Fixing of Towel Ring Jaquar make Continental series, Chrome
10 A.P SOR 2020-2021 982.77 Each 9,827.70
finish with 7 years warranty
10 Double coat hook
Supply & Fixing Double coat hook Jaquar make Continental series, Chrome
7 A.P SOR 2020-2021 733.95 Each 5,137.65
finish with 7 years warranty
11 Bibcock cum Health faucet
Supply & Fixing of Bibcock cum Health Faucet with 1m long tube and wall
7 hook of Jaquar Florentine(Quarter turn) series, Chrome Finish with 7 years A.P SOR 2020-2021 3,764.06 Each 26,348.42
warranty
12 shower spray
S & F NP shower spray fancy with NP Flexible pipe-Jaquar
16 A.P SOR 2020-2021 2,154.14 Each 34,466.24
13 CPVC Pipes
Supply and Fixing of Premium make CPVC Pipes and Fittings to meet the
requirement of ASTM-D 2846 and are produced in CTS (Copper Tube Sizes
1/2" ton 2" Ashirvad Flowgurard SDR 11 and SDR 13.5 pipes are made A.P SOR 2020-2021
from idential CPVC compounds having the same physical Properties for
Hot and Cold Water (IS 15778:2007) -Prince/ Finolex /
Sudhakar/Kisan/Supreme
1 2 3 4 5.00 6 7.00
a 136 A.P SOR 2020-2021 69.31 RM 9,426.16
15.9 mm OD Pipe SDR 11
b 85 A.P SOR 2020-2021 105.66 RM 8,981.10
22.20mm ODPipe - SDR 11
c 80 A.P SOR 2020-2021 260.18 RM 20,814.40
34.90mm ODPipe - SDR 11
14 75 mm dia PVC Pipes - 6 kg/sqcm
Supplying 75 mm dia 3 M Single Socket PVC/SWR pipe - 6 Kg/sq.cm -
60 A.P SOR 2020-2021 138.61 RM 8,316.60
Prince/ Finolex / Sudhakar/Kisan/Supreme
Supplying 90 mm dia 3 M single Socket PVC/SWR pipe - 6 Kg/sq.cm -
10 A.P SOR 2020-2021 223.06 RM 2,230.60
Supplying 110 mm dia 3 M Single Socket PVC/SWR pipe - 6 Kg/sq.cm -
146 A.P SOR 2020-2021 265.48 RM 38,760.08
17 75 mm dia plain bend
Supplying 75 mm dia - Plain Bend 87.5 Degree - UPVC/SWR Pipe fittings
5 A.P SOR 2020-2021 47.72 Each 238.60
2 A.P SOR 2020-2021 67.03 Each 134.06
10 A.P SOR 2020-2021 79.53 Each 795.30
20 75 mm dia 45 degree bend
Supplying 75 mm dia - 45 Degree Bend - UPVC/SWR Pipe fittings
4 A.P SOR 2020-2021 37.00 Each 148.00
1 A.P SOR 2020-2021 52.26 Each 52.26
5 A.P SOR 2020-2021 67.03 Each 335.15
23 75 mm dia single tee
Supplying 75 mm dia - Single Tee - UPVC/SWR Pipe fittings
2 A.P SOR 2020-2021 56.81 Each 113.62
1 A.P SOR 2020-2021 85.21 Each 85.21
4 A.P SOR 2020-2021 103.39 Each 413.56
26 75 mm dia coupler
Supplying 75 mm dia - Coupler - UPVC/SWR Pipe fittings
2 A.P SOR 2020-2021 34.08 Each 68.16
Supplying 90 mm dia - Coupler - UPVC/SWR Pipe fittings
1 A.P SOR 2020-2021 48.85 Each 48.85
Supplying110 mm dia - Coupler - UPVC/SWR Pipe fittings
2 A.P SOR 2020-2021 54.54 Each 109.08
29 75 mm dia vent cowl
Supplying 75 mm dia - Vent Cowl - UPVC/SWR Pipe fittings
4 A.P SOR 2020-2021 13.63 Each 54.52
30 110 mm dia vent cowl
Supplying 110 mm dia - Vent Cowl - UPVC/SWR Pipe fittings
4 A.P SOR 2020-2021 18.18 Each 72.72
31 4" dia Multi trap
Supplying 4" (101.6) multi floor trap with out Jalli- UPVC/SWR Pipe
18 A.P SOR 2020-2021 107.93 Each 1,942.74
fittings
32 Labour charges for PVC pipes
Labour charges for laying, fixing and commissioning the PVC pipes
216 including couplers/ bends/ tees etc any diameter including fixing A.P SOR 2020-2021 97.03 RM 20,958.48
necessary fittings like bends, plugs, couplers, junctions, tees, etc with
solvent jointing as per standard practice
33 Masonry Inspection chamber 457.2 x 457.2 mm

1 2 3 4 5.00 6 7.00
Constructing 457.2 mm x 457.2 mm (1'6"x1'6") brick in CM 1:6 prop.
3 Masonry. Inspection chamber up to 914.4 mm (3'0") and fitted with light A.P SOR 2020-2021 3,678.85 Each 11,036.55
weight 457.2 mm x 457.2 mm (1'6"x1'6") C.I frame andcover of 20 Kg.
TOTAL OF PLUMBING WORKS 5,20,144.00

1 Public Address System
Amplifier
SITC Of 250 WATTS High Wattage PA Power Amplifier Line Input
200mV/1V switchable for connecting a mixer or another amplifier. 100V
input for connecting
another amplifier output. Resettable circuit breaker for protection against
overload and short circuit. Instant transfer to DC power (Car Battery) if AC
a 1 A.P SOR 2020-2021 21,000.00 Mts 21,000.00
power fails.
Box Speaker/Driver Unit selector switch. Bass boost defeated at Driver
Unit position for safer operation of driver units. Ideal for large
installations where a high power output
is required.
Garde Speaker
SITC Of 40W RMS PA Garden Speaker Rugged & beautiful green garden
speaker which harmoniously merges with the outdoor garden
environment. Fitted with two nos. of
wide response and water resistant polypropylene speakers. Strong
b 4 A.P SOR 2020-2021 6,250.00 Mts 25,000.00
aluminium alloy housing permits various outdoor applications. 2×5” Full
Range Speakers; 40W/100V
Power tap selection through different colour wires. Ideal for Gardens…
Hotels… Farm Houses… Theme Parks… Lawns of Religious Places…
Historical
Microphone Monuments-GS-6401T-AHUJA
SITC Of Paging Microphone With MULTI Tone Chime Single zone desktop
paging microphone with a sturdy, aluminium die-cast top and special high
reliability switches
with integrated LED indicators. Fitted with a flexible 300mm (12”)
gooseneck and a high quality unidirectional dynamic cartridge. Supplied
c 1 with 6 mtrs. twin core shielded A.P SOR 2020-2021 4,550.00 Mts 4,550.00
low noise cable with 6.3mm (¼”) phone plug. ACM-96CH is also provided
with a multi tone electronic chime, and operates on 2×1.5V (UM-3) pencil
cells. Desired chime
sound level can be set through preset at the bottom side of ACM-
96CH.,,Make: Ahuja,
PVC Conduit
concealed in wall with all required accessories including masonary work
for light, fan and separate plug point with well seasoned wooden deep
box including all labour charges etc., complete.
d 100.0 25 mm dia conduit A.P SOR 2020-2021 94.90 Mts 9,490.00

Copper Cable
Supply, laying and Transportation of 2 C X 1.5 Sq.mm Copper Unarmoured
Cable XLPE/PVC insulated & PVC sheathed unarmoured control cables of
e 100 1.1 KV grade with copper conductor as per IS 7098 Part-I -1988 etc A.P SOR 2020-2021 102.25 Mts 10,225.00
complete Make: Torrent / Universal / Unicab / Havells / KEI /Polycab
Total of Speaker System 70,265.00

Total of MEP Works 68,61,828.00

TIRUPATI SMART CITY CORPORATION :: TIRUPATI
DETAILED CUM ABSTRACT ESTIMATE
NAME OF WORK :- Proposed Construction of Swimming Pool beside Vinayak Sagar under Implementation of Smart City Mission in Tirupati
Est Amt:
Measurements
Sl. No Description of Work Nos. Qnty Rate Per Amount Remarks
L B D
1 CLEARING SITE
Clearing light Jungle Area
site clearing 1 x 1 1,456.42 1,456.42 Auto Cad measurement
Add 1% 14.56
1,470.98
Say 1,471.00 3.18 Sqm 4,677.78 AP SOR 19-2020
2 Earth work excavation
Swimming pool 1 x 1 13.00 22.00 3.25 929.50
Swimming pool 1 x 1 13.00 22.00 2.25 643.50
Balancing tank / Plant Room 1 x 1 13.00 9.00 2.45 286.65
Kids pool 1 x 1 10.00 5.00 1.15 57.50
Toilet Block 1 x 4 1.80 1.80 2.50 32.40
Toilet Block 1 x 6 2.00 2.00 2.50 60.00
Toilet Block 1 x 2 2.20 2.20 2.50 24.20
Toilet Block - PB 1 x 4 10.00 0.45 2.00 36.00
Toilet Block - PB 1 x 3 11.00 0.45 2.00 29.70
Store / Coach room / Office 1 x 6 1.00 1.00 1.50 9.00
Compound wall Footing (126 Rmt) 1 x 36 1.00 1.00 1.50 54.00
Compound wall PB 1 x 1 126.00 0.23 0.45 13.04
Add 2% 43.51
2,219.00
Say 2,220.00
1. By mechanical means 1,554.00 105.76 Cum 1,64,351.04 AP SOR 19-2020
2. By manual means 666.00 232.10 Cum 1,54,578.60 AP SOR 19-2020

3 Supply and laying LDPE Sheet
Swimming pool 1 x 1 27.40 21.40 586.36
Kids pool 1 x 1 9.40 5.00 47.00
Add 2% 12.67
646.03
Say 647.00 336.05 Sqm 2,17,424.35 AP SOR 19-2020
4 Anti termite
Toilet block 1 x 1 13.00 13.00 169.00
Store / Coach room / Office 1 x 1 11.00 4.00 44.00
Add 2% 3.38
216.38
Say 217.00 170.42 Sqm 36,981.14 AP SOR 19-2020
5 Soling stone of 150 mm size
Swimming pool 1 x 1 27.40 21.40 0.15 87.95
Balancing tank / Plant Room 1 x 1 103.00 0.15 15.45 Cad measuement
Kids pool 1 x 1 9.40 5.00 0.15 7.05
Toilet Block 1 x 4 1.80 1.80 0.15 1.94
Toilet Block 1 x 6 2.00 2.00 0.15 3.60
Toilet Block 1 x 2 2.20 2.20 0.15 1.45
Toilet Block - PB 1 x 4 10.00 0.45 0.15 2.70
Toilet Block - PB 1 x 3 11.00 0.45 0.15 2.23
Add 2% 2.66
135.68
Say 136.00 583.00 Cum 79,288.00 AP SOR 19-2020
6 PCC
Swimming pool 1 x 1 27.40 21.40 0.10 58.64
Kids pool 1 x 1 9.40 5.00 0.10 4.70
Toilet Block 1 x 4 1.80 1.80 0.10 1.30
Toilet Block 1 x 6 2.00 2.00 0.10 2.40
Toilet Block 1 x 2 2.20 2.20 0.10 0.97
Toilet Block - PB 1 x 4 10.00 0.45 0.10 1.80
Toilet Block - PB 1 x 3 11.00 0.45 0.10 1.49
Add 2% 1.77
90.46
Say 91.00 3,657.47 Cum 3,32,829.77 AP SOR 19-2020
Est Amt:
Measurements
L B D
7 Providing and laying CRS Masonry in CM (1:6)
including curing, scaffolding etc. The rate shall
be including of all materials, lift, lead and
other related works etc. to complete.
Toilet Block 1 x 4 11.50 0.23 0.45 4.76

Toilet Block 1 x 1 11.10 0.23 0.45 1.15
Toilet Block 1 x 4 4.00 0.23 0.45 1.66
Add 2% 0.41
21.02
Say 22.00 4,434.67 Cum 97,562.74 AP SOR 19-2020
8.1 Concrete M25 for Foundation
Swimming pool 1 x 1 27.40 21.40 0.30 175.91
Kids pool 1 x 1 9.40 5.00 0.20 9.40
Toilet Block 1 x 4 1.70 1.70 0.38 4.39
Toilet Block 1 x 6 1.90 1.90 0.45 9.75
Toilet Block 1 x 2 2.10 2.10 0.52 4.59
Add 2% 4.74
241.98
Say 242.00 8,925.37 Cum 21,59,939.54 AP SOR 19-2020
8.2 Concrete M25 for Pedestals
Columns - P1 1 x 12 0.45 0.60 0.45 1.46
Kids pool 1 x 1 27.40 0.20 0.80 4.38
Swimming pool 1 x 1 92.80 0.23 1.90 40.55
Swimming pool 1 x 2 13.00 0.23 2.00 11.96
Swimming pool - Open drain 1 x 2 25.00 0.80 0.15 6.00
Kids pool - Open drain 1 x 1 9.00 0.80 0.15 1.08
Compound wall pedestals (126 Rmt) 1 x 36 1.00 1.00 1.50 54.00
Add 2% 2.93
149.24
Say 150.00 9,487.85 Cum 14,23,177.50 AP SOR 19-2020
8.3 Concrete M25 for Plinth Beam
Toilet Block 1 x 4 11.50 0.23 0.45 4.76
Toilet Block 1 x 1 11.10 0.23 0.45 1.15
Toilet Block 1 x 4 4.00 0.23 0.45 1.66
Compound wall PB (126 Rmt) 1 x 1 126.00 0.23 0.45 13.04
Add 2% 0.45
23.13
Say 24.00 11,411.08 Cum 2,73,865.92 AP SOR 19-2020
8.4 Concrete M25 for GF Columns
Columns 1 x 12 0.45 0.23 3.00 3.73
Compound wall (126 Rmt) 1 x 36 0.23 0.23 3.00 5.71
Add 2% 0.21
10.60
Say 11.00 11,864.87 Cum 1,30,513.57 AP SOR 19-2020
8.5 Concrete M25 for GF Roof Beam
Toilet Block 1 x 4 11.50 0.23 0.30 3.17
Toilet Block 1 x 1 11.10 0.23 0.30 0.77
Toilet Block 1 x 4 4.00 0.23 0.30 1.10
Compound Top beam (126 Rmt) 1 x 1 126.00 0.23 0.30 8.69
Add 2% 0.30
15.42
Say 16.00 10,696.97 Cum 1,71,151.52 AP SOR 19-2020
8.6 GF Roof Slab
Toilet block 1 x 1 13.00 13.00 0.15 25.35 Auto Cad measurement
Add 2% 1.04
52.89
Say 53.00 9,566.26 Cum 5,07,011.78 AP SOR 19-2020
8.7 For OHT, Lintels,ect.,
Lintal 1 x 5 1.50 0.15 0.15 0.17
Sunshade 1 x 5 1.50 0.10 0.60 0.45
Add 2% 0.01
0.63
Say 1.00 11,864.87 Cum 11,864.87 AP SOR 19-2020
Est Amt:
Measurements
L B D
9 Steel Fe500 bar Co-Eff
For Footing 242.00 60.00 14,520.00
For Pedestals 150.00 120.00 18,000.00
For Plinth beam 24.00 110.00 2,640.00
For RCC Columns 11.00 120.00 1,320.00
For RCC Roof Beam 16.00 110.00 1,760.00
For Roof Slab 53.00 60.00 3,180.00
For OHT, Lintels, Kichen Staircase etc., 1.00 90.00 90.00
497.00 Say 41.51 64,887.19 MT 26,93,467.26 AP SOR 19-2020
10 Miscellaneous Works Co-Eff
Compound wall 126.00 5.00 630.00
Main Gate 700.00
Window Grill etc., 8.64 15.00 129.60
Add 3% 43.79
1,503.39
Say 1.51 1,03,287.94 MT 1,55,964.79 AP SOR 19-2020
11 Roof water proof
Toilet Terrace 1 x 1 13.00 13.00 169.00
169.00
Say 169.00 539.67 Sqm 91,204.23 AP SOR 19-2020
12 Filling with useful available excavated earth
Back filling 1,110.00

1,110.00
Say 1,110.00 32.94 Cum 36,563.40 AP SOR 19-2020
13 230mm thk Brick Works
Toilet Block 1 x 4 11.50 0.23 2.90 30.68
Toilet Block 1 x 1 11.10 0.23 2.90 7.40
Toilet Block 1 x 4 4.00 0.23 2.90 10.67
Plant Room 1 x 1 27.00 0.23 2.90 18.01
Seeting area 1 x 1 30.00 0.23 2.10 14.49
Compound wall 1 x 1 126.00 0.23 2.00 57.96
Add 2% 2.93
149.48
Say 150.00 6,238.40 Cum 9,35,760.00 AP SOR 19-2020
14 115mm thk Brick Works
Add 3% 0.78
26.88
Say 27.00 840.59 Sqm 22,695.93 AP SOR 19-2020
15 Internal wall Plastering
Toilet Block 1 x 6 11.50 3.00 207.00
Toilet Block 1 x 1 11.10 3.00 33.30
Toilet Block 1 x 8 4.00 3.00 96.00
Plant Room 1 x 1 27.00 3.00 81.00
Add 3% 16.12
553.42
Say 554.00 351.03 Sqm 1,94,470.62 AP SOR 19-2020
16 External wall Plastering
Toilet Block 1 x 2 11.50 2.90 66.70
Toilet Block 1 x 1 11.10 2.90 32.19
Plant Room 1 x 1 27.00 2.90 78.30
Compound wall 1 x 2 126.00 2.90 730.80
Add 3% 28.20
968.09
Say 969.00 351.03 Sqm 3,40,148.07 AP SOR 19-2020
17 Ceiling Plastering
Toilet block 1 x 1 13.00 13.00 169.00
Balancing tank / Plant Room 1 x 1 14.00 10.00 140.00
Add 3% 10.59
363.59
Say 364.00 356.01 Sqm 1,29,587.64 AP SOR 19-2020
18 Internal wall Paint
Wall 554.00
Celling 364.00
Add 1% 9.18
927.18
Say 928.00 144.93 Sqm 1,34,495.04 AP SOR 19-2020
19 External wall Paint
Wall 969.00
Add 1% 9.69
978.69
Say 979.00 252.48 Sqm 2,47,177.92 AP SOR 19-2020
Est Amt:
Measurements
L B D
20 Enamel paint
M.Gate 1 x 2 4.00 3.00 24.00 Item omitted
Window Grill work 1 x 2 7.20 3.00 43.20
Add 3% 2.02
69.22
Say 70.00 243.99 Sqm 17,079.30 AP SOR 19-2020
21 Swimming pool tiles
Floor - Swimming pool 1 x 1 27.00 21.00 567.00 Item omitted
Floor - Kids pool 1 x 1 9.40 5.00 47.00
Kids pool 1 x 1 27.40 0.75 20.55
Swimming pool 1 x 1 92.80 1.85 171.68
Swimming pool 1 x 3 13.00 2.00 78.00
Kids pool 1 x 1 27.00 0.75 20.25
Swimming pool - Open drain 1 x 2 25.00 0.90 45.00
Kids pool - Open drain 1 x 1 9.00 0.90 8.10
Add 5% 47.88
1,005.46
Say 1,006.00 1,210.01 Sqm 12,17,270.06 AP SOR 19-2020
22 Store / Coach room / Office
Flooring with Granit 1 x 1 11.00 3.00 33.00 Auto Cad measurement
Add 3% 0.99
33.99
Say 34.00 3,965.69 Sqm 1,34,833.46 AP SOR 19-2020
23 Flooring with Granit
Deck 1 x 1 21.00 5.00 105.00 Auto Cad measurement
1 x 1 25.00 1.90 47.50
1 x 1 20.00 3.30 66.00
1 x 1 27.00 10.00 270.00
Less Kids pool 1 x -1 9.00 4.50 -40.50
Galary 1 x 3 30.00 0.50 45.00
Add 5% 24.65
517.65
Say 518.00 1,871.18 Sqm 9,69,271.24 AP SOR 19-2020
24 Toilet - Wall Tiles
GF 1 x 1 96.00 2.80 268.80
Shower area 1 x 2 4.00 2.80 22.40
Add 3% 8.74
299.94
Say 300.00 1,068.52 Sqm 3,20,556.00 AP SOR 19-2020
25 Toilet - Floor Tiles
GF 1 x 1 12.00 12.00 144.00 Auto Cad measurement
Add 3% 4.32
148.32
Say 149.00 977.76 Sqm 1,45,686.24 AP SOR 19-2020
26 Door Frame
GF 1 x 3 6.20 18.60
Toilet 1 x 2 6.20 12.40
31.00
Say 31.00 703.28 Rmt 21,801.68 AP SOR 19-2020
27 Door Shutter
GF & FF 1 x 3 3.00
Toilet 1 x 2 2.00
5.00
Say 5.00 13,625.64 Nos 68,128.20 AP SOR 19-2020
28 Upvc Window / V
GF 1 x 3 1.20 1.20 4.32
Toilet / V 1 x 6 0.60 0.60 2.16
6.48
Say 7.00 6,623.75 Sqm 46,366.25 AP SOR 19-2020
29 MS Door
GF 1 x 4 2.00 2.10 16.80
16.80
Say 17.00 1,590.61 Sqm 27,040.37 AP SOR 19-2020
30 Supply of material, delivery at site of Swimming Pool Chair (Pool Lounge Chair)
Floor 1 x 4 1.00 4.00
4.00
Say 4.00 7,000.00 No 28,000.00 Quotation
31 Supply, delivery of material and fixing at site of Stadium Chair
Floor 1 x 60 1.00 60.00
60.00
Say 60.00 1,850.00 No 1,11,000.00 Quotation
32 Supply, delivery of material and fixing at site of Toilet Cubicles
Floor 1 x 12 1.00 12.00
12.00
Say 12.00 28,000.00 No 3,36,000.00 Quotation
1,41,89,786
1,41,89,786
Rate Analysis
BOQ
SOR Ref Description Unit Quantity Rate Amount Remarks
Item Ref
MAT-00480 A.1 CLEARING SITE Sqm 1.000 2.80 2.80
Clearing light Jungle
Add for contractor’s profit and overheads @ 13.615 % 13.615% 0.38
Add 25 % additional for Municpal Allowances -
Cost of 1 Sqm 3.18
Say 3.18
BLD-CSTN-2-2 A.2 Ordinary soils-Mechcanical Means-Upto 3 m
depth
Unit = cum
Taking output = 240 cum
a) Labour
Mazdoor Day 8.320 460.00 3,827.20
b) Machinery
Hydraulic Excavator 1 cum bucket capacity hour 6.000 2,945.40 17,672.40 HIR-00052
21,499.60
Add for contractor’s profit and overheads @ 13.615 % 13.615% 2,927.17
Add 25 % additional for Municpal Allowances 25% 956.80
Cost of 240 cum 25,383.57
Cost of 1 cum 105.76
Say 105.76
BLD-CSTN-2-1 A.2 Earth work excavation for foundations and depositing on bank for
all lifts and with an initial lead of 10m including all operational,
incidental, labour charges such as shoring ,sheeting, planking,
strutting, etc. complete for finished item of work including
seigniorage excluding dewatering charges etc as per SS - 20 B (APSS
308).
Ordinary Soil-Manual Means-Upto 3 m depth

Detail of cost for 10 cum
LABOUR
Mazdoor Day 3.640 460.00 1,674.40
1,674.40
Cost of 10 cum 2,320.97
Say 232.10
BLD-CSTN-2-8 A.3 Providing and Laying LDPE sheet ( Geo membrane ) 1000 micron thick,
Unit = 1 Sqm
A) Material
Supply of LDPE sheet ( Geo membrane ) 1000 micron Sqm 1.050 116.00 121.80 MAT-00055
B) LABOUR
Mazdoor Day 0.310 460.00 142.60
264.40
Cost of 1 Sqm 336.05
Say 336.05
Anti Termite Treatment
BMT-H. 66 A.4 Pre construction Anti termite is a process in which chemical toxic to Sqm 1.000 150.00 150.00
subterrean termites is apply/ inject into soil during early stage of
building Construction
Say 170.42
BLD-CSTN-2-9 A.5 Supply and laying of Soling stone of 150 mm size 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)
Sand filling
Unit = 6 cum
A) Material
Soling stone of 150 mm size Cum 6.000 221.30 1,327.80 Lead 2020-21
B) LABOUR
Mazdoor Day 3.120 460.00 1,435.20
2,763.00
Cost of 6 Cum 3,497.98
Cost of 1 Cum 583.00
Say 583.00
Page 25 of 54
Rate Analysis
BOQ
Item Ref
BLD-CSTN-2-7 A.6 Plain Cement concrete (1:5:10) using 40mm metal with Concrete
mixture. The rate shall be including of all materials, lif, lead and other
related works etc to complete.

A) Material
Coarse aggregate 40mm Cum 0.900 1,000.80 900.72
Fine aggreagte (sand) Cum 0.450 658.30 296.24
Portland Cement Tonne 0.130 3,680.00 476.93
Water Kl 1.200 110.00 132.00
B) Machinery
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum) capacity hour 1.000 566.10 566.10
C) LABOUR
Mason 1st class Day 0.100 550.00 55.00
Mazdoor Day 1.390 460.00 639.40
3,066.38
Add 25% additional for Municpal Allowances 25% 173.60
Cost of 1cum 3,657.47
Say 3,657.47
BLD-CSTN-4-iv A.7 Providing and laying CRS Masonry in CM (1:6) including curing,
scaffolding etc. The rate shall be including of all materials, lift, lead and
other related works etc. to complete.
Analysis for 1cum

A. MATERIALS:
Cement kg 67.20 3.68 247.30
Coursed Rubble Stone Cum 0.94 455.80 428.45
Bond Stones 7Nos 0.24 x 0.24 x 0.39 = 0.16cum 7 Nos 0.16 47.60 7.62
Sand Cum 0.28 753.30 210.92
B) Labour
Mason 1st class day 2.50 550.00 1,375.00
Mazdoor day 2.32 460.00 1,067.20
Add water charges 1% 33.36
3,369.85
Add for contractor’s profit and overheads @ 13.615% 454.26
Add 25% additional for Municpal Allowances 610.55
Cost for 1 cum 4,434.67
BLD-CSTN-2-14 (A) A.8 Supply and placing of the Design Mix Concrete M25 By using 380
Kg/Cum
FOUNDATIONS, PLINTH, PEDESTALS (Below Plinth)

A) Material
Stone Aggregate (Single size) : 20 mm nominal size Cum 0.560 1,530.80 857.25
Stone Aggregate (Single size) : 6 mm nominal size Cum 0.080 910.80 72.86
Portland Cement Tonne 0.380 3,680.00 1,398.40
Water Kl 1.200 110.00 132.00
B) Machinery
Concrete mixer 600 /
Weigh Batcher Hire charges (Machine mixing) charges hour 1.333 566.10 754.61
400 (diesel)
Needle vibrator 40 mm ( petrol ) hour 1.333 223.00 297.26
C) LABOUR
Mason 2nd class Day 0.267 500.00 133.50
Mazdoor Day 4.600 460.00 2,116.00
D) Centering charges
HIRE CHARGES FOR CENTERING & SCAFFOLDING Cum 1.000 288.00 288.00
LABOUR CHARGES FOR CENTERING & SCAFFOLDING Cum 1.000 631.00 631.00
7,205.88
Add 25 % additional for Municpal Allowances for Centering &
25% 157.75
Scaffolding works Labour componant
Say 8,925.37
Page 26 of 54
Rate Analysis
BOQ
Item Ref
Kg/Cum
PEDESTALS
A) Material
Water Kl 1.200 110.00 132.00
B) Machinery
Weigh Batcher Hire charges (Machine mixing) charges hour 1.333 566.10 754.61
400 (diesel)
C) LABOUR
Mazdoor Day 4.600 460.00 2,116.00
LABOUR CHARGES FOR CENTERING & SCAFFOLDING Cum 1.000 1,004.00 1,004.00
7,618.88
25% 251.00
Say 9,487.85
Kg/Cum
PLINTH BEAMS
A) Material
Water Kl 1.200 110.00 132.00
B) Machinery
Weigh Batcher Hire charges (Machine mixing) Concrete mixer 600 /
hour 1.333 566.10 754.61
charges 400 (diesel)
C) LABOUR
Mazdoor Day 4.600 460.00 2,116.00
HIRE CHARGES FOR CENTERING & SCAFFOLDING Cum 1.000 1,390.00 1,390.00
9,197.88
25% 380.25
Say 11,411.08
Page 27 of 54
Rate Analysis
BOQ
Item Ref
BLD-CSTN-2-14 (B) A.8 Supply and placing of the Design Mix Concrete M25 By using 380
Kg/Cum
COLUMNS, LINTELS, WATER TANKS, RCC WALLS IN BUILDINGS (G.F)

Detail of cost for 1 cum (For RCC Columns)
A) Material
Stone Aggregate (Single size) : 12 mm nominal size 0.080 1,260.80 100.86
Stone Aggregate (Single size) : 6 mm nominal size 0.080 910.80 72.86
Water Kl 1.200 110.00 132.00
B) Machinery
Concrete mixer 300 / 200 ( diesel) hour 1.333 566.10 754.61
400 (diesel)
C) LABOUR
Mazdoor Day 5.600 460.00 2,576.00
9,338.58
25% 567.00
Say 11,864.87
BLD-CSTN-2-14 (C) A.8 Supply and placing of the Design Mix Concrete M25 By using 380
Kg/Cum
Beams (GF)
A) Material
Water Kl 1.200 110.00 132.00
B) Machinery
Concrete mixer 300 / 200 ( diesel) hour 0.308 566.10 174.36
400 (diesel)
C) LABOUR
Mazdoor Day 3.077 460.00 1,415.42
HIRE CHARGES FOR CENTERING & SCAFFOLDING Cum 1.000 2,085.00 2,085.00
8,662.17
Add 25% additional for Municpal Allowances for Centering &
25% 475.75
Say 10,696.97
Page 28 of 54
Rate Analysis
BOQ
Item Ref
BLD-CSTN-2-14 (C) A.8 Supply and placing of the Design Mix Concrete M25 By using 380
Kg/Cum
Roof Slab (GF)
A) Material
Water Kl 1.200 110.00 132.00
B) Machinery
Concrete mixer 300 / 200 ( diesel) hour 0.308 566.10 174.36 Concrete mixer 600 /
400 (diesel)
C) LABOUR
Mazdoor Day 3.077 460.00 1,415.42
HIRE CHARGES FOR CENTERING & SCAFFOLDING Sqm 6.667 236.00 1,573.33
LABOUR CHARGES FOR CENTERING & SCAFFOLDING Sqm 6.667 226.00 1,506.67
7,754.17
25% 376.67
Say 9,566.26
BLD-CSTN-2-20 A.9 Supplying, fitting and placing TMT bar reinforcement in VRCC works
complete as per drawings and technical specifications for Bars below
36 mm dia including over laps and wastage, where they are not
welded. (HYSD) Fe 500D
Detail of cost for 1 MT

A) Material
HYSD bars including 5 per cent for overlaps MT 1.050 41,000.00 43,050.00
and wastage
Binding wire Kg 6.000 56.00 336.00
C) LABOUR
Blacksmith / Bar bender Day 10.000 665.00 6,650.00
Mazdoor Day 10.000 460.00 4,600.00
54,636.00
Add 25% additional for Municpal Allowances 25% 2,812.50
Cost of 1 MT 64,887.19
Say 64,887.19
Rates as per AP SOR A.10 Supply and erecting angle iron as corner support to be fixed away from
the fence support fixed at the middle of the fencing frame and the
other side in CC foundation complete duly painted with one coat of
red oxide and two coats of aluminium paint.
A) Material
Mild steel, Structural Steel, i.e. Angles, Channels and I - Sections Kg 1.050 41.00 43.05
Painting with one coat of red oxide and two coats of Aluminium paint 0.100 4.31
(on cost of Item 1)
B) LABOUR
MAT-00702 Structural steel fabrication. Kg 1.050 29.00 30.45 MAT-00702
(The rate for structural steel fabrication shall include cost of all
materials (except structural steel), machinery, labour and one coat of
primer painting)
Labour charges for fixing Iron Doors, Iron Windows and Window Kg 1.050 5.00 5.25 BMM-V.15
Grills in position
83.06
Cost of 1 Kgs 103.29
Say 103.29 1,03,287.94
WATERPROOFING
Page 29 of 54
Rate Analysis
BOQ
Item Ref
BMT-H.71 A.11 SPECIALISED HIGH PERFORMANCE ACRYLIC POLYMER MODIFIED Sqm 1.000 475.00 475.00
ELASTOMERIC CEMENTITIOUS WATERPROOF COATING TO THE
TERRACE
Add 25 % additional for Municpal Allowances 25% -
Say 539.67
BLD-CSTN- 2-9-17 A.12 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)
Analysis - 6 Cum.
A. Labour
Mazdoor Day 0.310 460.00 142.60
142.60
Cost of 6 Cum. 197.66
Cost of 1 Cum. 32.94
Say 32.94
BLD-CSTN-3-1-iv A.13 Providing and laying brick work using common burnt clay conventional
building bricks conforming to IS 1077-1992 having compressive
strength not less than 50 Kg/cm2 in any shape and all depth including
curing, scaffolding etc. complete as directed by engineer-in-charge.
Ground Floor
Super structure plinth for all levels CM 1:6 (1 Cement : 6 coarse Sand)

A) Material
Bricks Nos 512.000 6.12 3,133.80
C) LABOUR
Mazdoor Day 1.890 460.00 869.40
D) HIRE CHARGES FOR ACCESS SCAFFOLDING
HIRE CHARGES FOR ACCESS SCAFFOLDING Sqm 4.348 10.32 44.87
LABOUR CHARGES FOR ACCESS SCAFFOLDING Sqm 4.348 79.46 345.48
5,132.85
Say 6,238.40
BLD-CSTN-3-3 A.14 11.5 cm wide Brick masonry for super-structure on ground floor in cm
(1:3) using second classtraditional size bricks including cost of all
materials, seigniorage charges, labour and all operations for
constructing half brick masonry, mixing cement mortar, curing etc.,
complete for finished item of work, including curing, scaffolding etc.
complete as directed by engineer-in-charge in
Groun Floor
unit:10sqm
A) Material
Bricks Nos 565.000 6.12 3,458.20
C) LABOUR
Mazdoor Day 2.750 460.00 1,265.00
6,806.80
Cost of 10 Sqm 8,405.95
Say 840.59
BLD-CSTN-6-7 A.15 Wall Plastering : Plastering with CM (1:4), 20 mm thick (GF)
Page 30 of 54
Rate Analysis
BOQ
Item Ref
Detail of cost for 10 sqm
BLD-CSTN-1-5 CM 1:4 cost
A) Material
C) LABOUR
Maszdoor for mortar mixing Day 0.200 460.00 92.00
Cost of 1 cum 2,230.77
A) Material
CM 1:4 Cum 0.210 2,230.77 468.46
Mazdoor Day 2.800 460.00 1,288.00
2,618.76
Cost of 10 sqm 3,510.30
Cost of 1 sqm 351.03
Say 351.03
BLD-CSTN-6-7 A.17 Celing Plastering : Plastering with CM (1:3), 12 mm thick
A) Material
C) LABOUR
Maszdoor for mortar mixing Day 0.200 460.00 92.00
A) Material
CM 1:3 Cum 0.150 2,672.37 400.85
Cooli Day 2.800 460.00 1,288.00
2,645.05
Cost of 10 sqm 3,560.08
Say 356.01
BLD-CSTN-9-6 Internal Wall : Putty
A) Material
Supply of wall putty of White Cement or Polymer or Cement Kg 23.000 27.50 632.50 BMT-J.31
based
C) LABOUR
Pianter Ist class Day 0.273 615.00 167.90
Pianter 2nd class Day 0.637 500.00 318.50
Mazdoor (unskilled) Day 0.910 460.00 418.60
1,627.30
Cost of 10 sqm 2,094.97
Say 209.50
BLD-CSTN-10-1 A.18 Internal Wall : Painting to new walls with 1-coat primer 2 coats of
acrylic emulsion paint interior grade having VOC (Volatile Organic
Compound) content less than 50 grams/ liter. of approved brand
and shade over a base coat of appropriate primer of approved
brand, making 3 coats in all to give an even shade after
thourughly brushing the surface to remove all dirt and
remains of loose powdered materials, including cost and
conveyance of all materials to work site and all operational,
incidental, labour charges etc. complete for finished item of work as
per SS 911.
Page 31 of 54
Rate Analysis
BOQ
Item Ref
A) Material
BLD-CSTN-12-1 Supply of water based Cement Primer of Interior Grade- 1 Kg 0.500 141.00 70.50 BMT-J.01
Supply of acrylic emulsion paint interior grade having VOC Ltr 0.800 168.00 134.40 BMT-J.24
(Volatile Organic Compound) content less than 50 grams/ liter.
C) LABOUR
Painter I st class (Primer) Day 0.080 615.00 49.20
Pianter Iind class(Primer) Day 0.190 500.00 95.00
Painter I st class(Paint) Day 0.360 615.00 221.40
Pianter Iind class(Paint) Day 0.840 500.00 420.00
Sundries including brushes, soaps, putty etc., Ls 0.5% 990.50 4.95
1,085.25
Cost of 10 sqm 1,449.28
Say 144.93
BLD-CSTN-10-5 A.19 Painting to External walls Painting to new walls with 2 coats of water
proof cement paint of apporved brand and shade over a base coat of
approved cement primer grade I making making 3 coats in all to give
an even shade after thourughly brushing the surface to remove all dirt
and remains of loose powdered materials,including cost and
conveyance of all materials to work site and all operational,
incidental, labour charges etc. complete for finished item of work as
per SS 912 for External walls

A) Material
Cost of Cement Primer Kg 1.000 180.00 180.00 BMT-J.02
Supply of acrylic emulsion paint weather proof water- Ltr 0.800 214.00 171.20 BMT-J.35
based, modified acrylic with silicon additives exterior grade having VOC
(Volatile Organic Compound ) content less than
50 grams/ liter.
B) LABOUR
Painter I st class(Primer) Day 0.210 615.00 129.15
Pianter Iind class(Primer) Day 0.490 500.00 245.00
Painter I st class(Paint) Day 0.210 615.00 129.15
Pianter Iind class(Paint) Day 0.490 500.00 245.00
Mazdoor (unskilled) Day 1.500 460.00 690.00
Sundries including brushes, soaps, putty etc., Ls 1% 8.95
1,888.25
Cost of 10 sqm 2,524.78
Say 252.48
Page 32 of 54
Rate Analysis
BOQ
Item Ref
BLD-CSTN-10-12-viii A.20 Providing and applying enamel paint - Painting, Priming Coat on Iron /
Wood Work

A) Material
BLD-CSTN-10-7 Supply of Red Oxide Primer Paint for iron works of Grade -1 ltr 0.700 121.00 84.70 BMT-J.03
Supply of ready mixed Synthetic Enamel paints in all shades Grade - I
having VOC (Volatile Organic Compound ) content less than 50 grams/ Ltr 1.600 248.00 396.80 BMT-J.29
liter.
Sundries including brushes, soap, putty etc. Ls 100.00
B) LABOUR
Painter ( Primer) Day 0.700 615.00 430.50
Painter (Paint) Day 1.500 615.00 922.50
1,849.80
Cost of 10 sqm 2,439.90
Say 243.99
BLD-CSTN-7-5 A.21 Swimming pool floor / wall : Flooring with Supply of glazed full body
porcelain tiles for+C632 external cladding purposes of any size and
thickness between 6-10 mm 1st quality, set over base coat of
cement mortar (1:8), 12 mm thick, including cementitious grout RCC
slab / wall, (Tile Grout and Epoxy grout) including neat cement slurry
of honey like consistency spread @ 3.3.kgs per sqm & jointed
neatly with white cement paste to full depth mixed with pigment
of matching shade, including cost of all materials like cement, sand
water and tiles etc., complete, including seigniorage charges, etc.,

A) Material for cement morter
Portland Cement mortar Tonne 0.180 3,680.00 662.40
B) LABOUR
Mazdoor for mixing mortar Day 0.200 460.00 92.00
A) Material
Supply of glazed full body porcelain tiles for+C632 external cladding Sqm 10.100 527.00 5,322.70 BMT-C.41
purposes of any size and thickness between 6-10 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.
Cement for CM (1:8) for base coat Kg 21.600 3.68 79.49
Cement for slurry Kg 33.000 3.68 121.44
Sand for CM (1:8) Cum 0.120 1,568.37 188.20
Sand for pointing Cum 0.020 753.30 15.07
Cement grouting Kg 10.000 80.00 800.00
White cement Kg 6.000 27.00 162.00 BMS-W.68
B) LABOUR
Mason (2nd class) Day 2.240 500.00 1,120.00
Mazdoor (unskilled) Day 3.300 460.00 1,518.00
Add water charges 1% 1% 98.55
9,953.45
Cost of 10 sqm 12,100.11
Cost of 1 sqm 1,210.01
Say 1,210.01
Page 33 of 54
Rate Analysis
BOQ
Item Ref
BLD-CSTN-7-7 A.22 High polished granite 16 to 18 mm thick slabs other than black set over
base coat of cement mortar (1:8), 20 mm thick over CC bed already laid
or RCC roof slab, including neat cement slurry of honey like
consistency spread @ 3.3.kgs per sqm & jointed neatly with white
cement paste mixed with pigment of matching shade to full
depth, including cost of all materials like cement, sand water and
tilesetc., complete, including seigniorage charges, labour charges for
dressing of tilesetc., complete for finished item of work, but excluding
the cost of conveyance of all materials
Analysis for 10m2

BLD-CSTN-1-8 Cement Mortar (1 : 8)
A) Material
B) LABOUR
Cost of 1 cum 1,568.37 ….. (A)
A. MATERIALS:
Granite slab other than black 18mm thick Sqm. 10.100 2,342.00 23,654.20 BMT-B.10
Cement for CM (1:6) proportion for base coat Kg. 36.000 3.68 132.48
Cement for slurry Kg. 33.000 3.68 121.44
White cement for jointing & pointing Kg. 6.000 27.00 162.00
Sand for CM (1:8) Cum. 0.200 1,568.37 313.67 ….. (A)
B. LABOUR
Mason 1st class Day 3.000 550.00 1,650.00
Mazdoor Day 8.000 460.00 3,680.00
Labour for nosing works Rmt 50.500 50.00 2,525.00 BMM-V.13
33,066.18
Add for contractor’s profit and overheads @ 13.615% 13.615% 4,501.96
Cost of 10 m2 39,656.89
Say 3,965.69
BLD-CSTN-7-7 A.23 Pool Deck Area : Sadar Ali Granite (double line dressing) 16 to 18 mm
thick slabs other than black set over base coat of cement mortar (1:8),
20 mm thick over CC bed already laid or RCC roof slab, including neat
cement slurry of honey like consistency spread @ 3.3.kgs per sqm &
jointed neatly with white cement paste mixed with pigment of
matching shade to full depth, including cost of all materials like
cement, sand water and tilesetc., complete, including seigniorage
charges, labour charges for dressing of tilesetc., complete for finished
item of work, but
excluding the cost of conveyance of all materials
Analysis for 10m2

BLD-CSTN-1-8 Cement Mortar (1 : 8)
A) Material
B) LABOUR
Cost of 1 cum 1,568.37 ….. (A)
A. MATERIALS:
Granite slab other than black 18mm thick Sqm. 10.500 807.30 8,476.65 Quot
Cement for CM (1:6) proportion for base coat Kg. 36.000 3.68 132.48
Cement for slurry Kg. 33.000 3.68 121.44
White cement for jointing & pointing Kg. 6.000 27.00 162.00
Sand for CM (1:8) Cum. 0.200 1,568.37 313.67 ….. (A)
B. LABOUR
Mason 1st class Day 3.000 550.00 1,650.00
Mazdoor Day 8.000 460.00 3,680.00
15,186.61
Add for contractor’s profit and overheads @ 13.615% 13.615% 2,067.66
Cost of 10 m2 18,711.76
Say 1,871.18
Page 34 of 54
Rate Analysis
BOQ
Item Ref
BLD-CSTN-7-18 A.24 Providing dadooing Providing and internal walls to required heigh
with ceramic tiles Supply of glazed red or white full body ceramic wall
tiles
Portland Cement mortar Tonne 0.480 3,680.00 1,766.40
B) LABOUR
A) Material
Supply of glazed full body porcelain wall tiles of size 600 x 1200 mm
with any type of design texture such as marble finish, wooden,
Sqm 10.500 726.00 7,623.00 BMT-C.28
bamboo, stone finishes etc., scratch less, stain free and
thickness between 6-8 mm 1st quality conforming to IS:13711,
Sand for cm 1:3 base coat Cum 0.120 2,672.37 320.68
Cement for cm 1:3 base coat Kg 57.600 3.68 211.97
White cement Kg 6.000 27.00 162.00 BMS-W.68
C) LABOUR
Mason (2nd class) Day - 500.00 -
Mazdoor (unskiled) Day 0.800 460.00 368.00
9,230.59
Cost of 10 sqm 10,685.21
Say 1,068.52
BLD-CSTN-7-6 A.25 Flooring size 600x600, Supply of Non-skid red or white full body
Ceramic floor tiles of size 300 x 300 mm and thickness between 7-8
mm 1st quality
Portland Cement mortar Tonne 0.180 3,680.00 662.40
B) LABOUR
A) Material
Supply of soluble salt porcelain vitrified tiles screen printed and
polished of size 600 x 600 mm and thickness between 8-10 mm 1st Sqm 10.100 418.00 4,221.80 BMT-C.06
quality conforming
Cement for CM (1:8) for base coat Kg 21.600 3.68 79.49
Sand for CM (1:8) Cum 0.120 1,568.37 188.20
White cement Kg 2.000 27.00 54.00
B) LABOUR
Mason (2nd class) Day 2.240 500.00 1,120.00
Mazdoor (unskilled) Day 3.300 460.00 1,518.00
7,909.24
Cost of 10 sqm 9,777.58
Say 977.76
BMT-N.80 A.26 DOOR FRAMES Rmt 1.000 619.00 619.00
Supply & Fixing Powder Coated Mild Steel Hallow single rebate door
frames
Cost of 1 Rmt 703.28
Say 703.28
Page 35 of 54
Rate Analysis
BOQ
Item Ref
BMT-N.14 A.27 Supply & Fixing of Door Shutter made out of solid bond wood block
Detail of cost for 1 No

A) Material
Door Shutter Nos 1.890 2,031.00 3,838.59 BMT-N.14
Furniture
Top Tower bolts 200 mm Long Nos 2.000 317.00 634.00 BMT-G.03
Bottom Tower bolts 150mm long Nos 2.000 231.00 462.00 BMT-G.02
Parliament hings with screws Nos 6.000 203.00 1,218.00 BMT-G.20
Oxidised aldrop with bolts Nos 1.000 1,087.00 1,087.00 BMT-G.37
Wind cleats with hings Nos 2.000 67.00 134.00 BMT-G.19
G.I bolts & nuts Nos 10.000 5.00 50.00 BMS-W.63
Screws Nos 20.000 4.00 80.00 BMS-W.61
MS-Powder Coated - Door Stoppers Nos 1.000 45.00 45.00 BMT-G.53
G.I Washers Nos 8.000 2.00 16.00 BMS-W.65
Brass fancy handles 200 mm Nos 2.000 404.00 808.00 BMT-G.59
B) LABOUR
Labour charges for wrought and put up including fixing in position Nos 1.890 1,570.00 2,967.30 BMM-V.25
11,339.89
Cost of 1 Sqm 13,625.64
Say 13,625.64
uPVC white colour fixed glazedwindows / Ventilators
BMT-P.79 A.28 Providing and fixing factory made uPVC white colour fixed Sqm 1.000 5,830.00 5,830.00
glazedwindows / Ventilators
Cost of 1 Sqm 6,623.75
Say 6,623.75
BMT-N.52 A.29 Supply & Fixing SOLID STEEL DOOR door shutter Sqm 1.000 1,400.00 1,400.00
Cost of 1 Sqm 1,590.61
Say 1,590.61
Page 36 of 54
Rate Analysis for MEP Works
SOR No Description Unit Quantity Rate Amount Remarks

Copper Wiring for Light/Fan/ Exhaust Fan Point
Wiring with22/0.3mm FRLS PVC copper wire (1.5 sqmm ) P.V.C.
insulated F.R flexible copper cable (ISI MARK) in existing pipe with 6A
BLD-ELEC-2-1 -
switch, Ceiling rose and 3mm thick hylam sheet covering to switch
2.1.2 Pg 163/317
control box including all labour charges etc., complete for light, bell,
fan and exhaust fan points in Residential Buildings.
Taking Output = 7 points
a) Material
22/0.3mm FRLS PVC copper wire (1.5 sqmm ) 100 Mtrs 15.10 1,510.00 ELEC-1.5.1 415/667
Supply and Fixing of 6A / 10A 1 Way 1 Module Modular Switch with
7 Nos 85.00 595.00 ELEC-1.8.1 421/667
Cover Frame
3 Plate Jumbo Ceiling Rose. 7 Nos 19.00 133.00 ELEC-1.8.1 421/667
ELEC-1.8.3 422/667
instead oh hylam sheet
Hylam Sheet/ 1 or 2 Modular Cover Frame. 1 Nos 60.00 60.00
considered 1 or 2
Modular Cover Frame.
b) Labour charges :
Skilled Electrician 0.7 Day 610.00 427.00
Semi skilled Electrician 1.4 Day 500.00 700.00
Helpers 0.7 Day 500.00 350.00
C) Cost for 100 Meters 3,775.00
Overhead & Margin % 13.62% 3,775.00 513.97
Municipal Labor Allowance @25% on labor % 25% 1,477.00 369.25
Sub Total 4,658.22
Cost per Point 665.46 7 Jobs per Day
Power Point Cost

Wiring with 3 of 36/0.3mm (2.5 Sqmm) P.V.C. insulated F.R. flexible
BLD-ELEC-2-1 Pg copper cable (ISI MARK) in existing pipe with 6A switch control and
163/317 3/2 pin sockets fixing on separate board including all labour charges
etc., complete.
Taking Output = 15 Points
a) Material
36/0.3mm (2.5 Sqmm) 100 Mtrs 21.40 2,140.00 ELEC-1.5.1 415/667
Supply and Fixing of 6A / 10A/16A/20A 1 Way 1 Module Modular
15 Nos 85.00 1,275.00 ELEC-1.8.1 421/667
Switch
3 Modular Cover Frame. 15 Nos 60.00 900.00 ELEC-1.8.1 421/667
ELEC-1.8.3 422/667
6A / 10A 3/2 Pin 2 Module Modular Socket with instead oh hylam sheet
15 Nos 130.00 1,950.00
shutter. considered 1 or 2
Modular Cover Frame.
b) Labour charges :
Skilled Electrician 1.5 Day 610.00 915.00
Semi skilled Electrician 1.5 Day 500.00 750.00
Helpers 1.5 Day 500.00 750.00
C) Cost for 100 Meters 8,680.00
Overhead & Margin % 13.62% 8,980.00 1,222.63
Sub Total 10,506.38
Cost per Point 700.43 15 jobs per day
Power Point Cost 700.43
25mm Dia Conduiting for Light Point
BLD-ELEC-1-4 -
concealed in wall with all required accessories including masonary
1.4.1 (a) page
work for light, fan and separate plug point with well seasoned
159/317
wooden deep box including all labour charges etc., complete.
Taking Output = 100 M
a) Material
25 mm(2.20mm thickness) 100 Mtrs 25.00 2,500.00 ELEC-1.2.1 412/667
U' Links 100 Nos -
10" x 8" Wooden deep box 3 Each -
25mm dia 1,2,3 & 4 way deep Junction Box 12 Each 25.00 300.00 ELEC-1.2.7 413/667
25mm PVC bends 12 Each 8.00 96.00 ELEC-1.2.8 414/667
Cement 50 Kg 3.62 181.00 ELEC-8.4.13 551/667
b) Labour charges : -
Skilled Electrician 2 Day 610.00 1,220.00
Semi skilled Electrician 2 Day 500.00 1,000.00
Helpers 2 Day 500.00 1,000.00
Mason Ist class 2 Day 550.00 1,100.00
Sundries 1 Ls 5.00 5.00
C) Cost for 100 RM 7,402.00
Overhead & Margin % 13.62% 7,402.00 1,007.78
Municipal Labor Allowance @25% on labor % 25% 4,320.00 1,080.00
Total 9,489.78
Cost per Meter 94.90
MEP-RATE ANALYSIS Page 37 of 54

Supply and fixing of ........ LED Slim Panel Round / Square suitable for
Recessed / Surface mounting made of diecast alluminium body with
powder coating, acrylic diffuser with Driver as per IS: 15885 (Part 2/
Sec
13) : 2012 , operating voltage range of 150 to 265 Volts AC, P.F > 0.9,
Surge protection: 2KV,THD<10%, with high power LED's having
efficacy
of > 90 lumins/watt,CCT: 3000K - 5700K, minimum CRI>70, .etc.,
complete
Makes : Surya /C&S / Syska / Enrich / Stanjo / Polycab/ Ib LED/
Opple/ Luker/ Orbit/Trinic/Lumens/Panasonic /Rhino/ GLO LED/
Vimal
b) LED MAKE : CREE / NICHIA / OSRAM / SAMSUNG / EVERLIGHT
a) Material
12W Each 1.00 800.00 800.00 ELEC 3.8.5 449/667
b) Labour charges :
Skilled Electrician Day 0.17 -
Helpers Day 0.17 -
Sub Total 800.00
Overhead & Margin % 13.62% 800.00 108.92
Municipal Labor Allowance @25% on labor % 25% - -
Total 908.92
Supply and installation of 48" (1200mm) Sweep decorative Ceiling

Fan, with double ball bearings with all accessories without Regulator.
Makes: Crompton HS Decora / Bajaj Regal Star / Havells Spark deco /
9.7.26 224/317
Orient summer crown /Halonix(Zephyr) /Polycab(India Glory) /G.M.
(G-Storm)
1
a) Material
Ceiling Fan Each 1.00 2,300.00 2,300.00 ELEC-5.1.4 Pg 471/667
Electrician ( Licensed ) day 0.10 610.00 61.00
Helper (Lineman Electric / Telephone) day 0.10 500.00 -
Sub-Total 2,361.00
Overhead & Margin % 13.62% 2,361.00 321.45
Municipal Labor Allowance @25% on labor % 25% 61.00 15.25
Total 2,697.70
stepped type Electronic Regulator
a) Material
Ceiling Fan Each 1.00 180.00 180.00 ELEC-1.7.1 420/667
Electrician ( Licensed ) day -
Helper (Lineman Electric / Telephone) day -
Sub-Total 180.00
Overhead & Margin % 13.62% 180.00 24.51
Total 204.51
Bldngs_Elec-9-5
Exhaust Fan
223/317
Supply of 12" (300mm) Light duty exhaust fan with metalic blades
and wire guard etc complete.
Each 1.00 1,450.00 1,450.00 ELEC-5.1.11 Pg 472/667
Makes: Crompton / Bajaj Bahar WG / Havells Ventil Air-DB / Orient
hill air/Halonix /Polycab/ G.M. (Xenix)
Lab0ur
Bldngs_Elec-9-5-
9.7.36 Page Electrician ( Licensed ) day 0.04 575.00 23.96
225/317
Helper (Lineman Electric / Telephone) day 0.04 460.00 19.17
Helper day 0.04 460.00 19.17
Mason day 0.04 500.00 20.83
Sub-Total 1,533.13
Overhead & Margin % 13.62% 1,533.13 208.73
Total 1,762.64

Flood Light
Supply and transportation of 120 LED Flood light Luminaire made of

pressure diecast alluminium housing with powder coated,having
protective toughned glass, Supply Input voltage 120 - 270 V AC, P.F >
0.90, high power LED's System efficacy >100lm/W and junction
temprature < 70°C, with Ingrees protection IP66, Luminaire
performance
complies to IS 10322 (Part 5 / Sec-3), IK05, Driver surge protection
4KV,
In house additional Surge protection 10KV with wide/ Narrow beam Each 1.00 13,410.00 13,410.00 ELEC-3.8.27 Pg 458/667
optics, THD<10% at 110 Volts AC, driver efficiency >90%, , CCT: 3000K
- 5700K, minimum CRI>70, etc., complete
a) LUMINAIRE MAKE : Wipro / Philips/ GE-Venture / Crompton/ Bajaj
/Greenlites / Havells/Capart(Premium) /Halonix/ Polycab
/Keselec/HPL/Jaquar/Eveready / Surya (Lumasmax / O Flood) /
FortuneArrt(Fin)
b) LED MAKE : PHILIPS LUMILEDS / CREE / NICHIA / OSRAM /
SAMSUNG
Lab0ur
Electrician ( Licensed ) day 575.00
Helper (Lineman Electric / Telephone) day 460.00
Helper day 460.00
Mason day 500.00
Sub-Total 13,410.00
Overhead & Margin % 13.62% 13,410.00 1,825.77
Municipal Labor Allowance @25% on labor % 25% -
Total 15,235.77
Lighting and Power Distribution Board
Supply of ………………... Protection suitable for
………..S.P. out goings and for 1 No 4 pole Incommer etc
BLD-ELEC-4-4 Page
complete as per IS 8623; IS 13032; IEC 61439-3. .
Item C No.
Makes: Legrand(Ekinox 3) / Schneider-Acti9/Hager -
182/317
Novello+/ Seimens/Crabtree Xpro classique-II/L&TNewrange
.
a) Material
(8 +24) 8 Way TPN DB Horizontal with IP 43, 24 Nos Nos 1.00 4,300.00 4,300.00 ELEC-2.13.4 438/667
63A 4 Pole,100mcb Nos 1.00 1,835.00 1,835.00 ELEC-2.10.1 433/667
6-32A SP MCB Nos 24.00 190.00 4,560.00 ELEC-2.10.1
Copper Busbar and etc Lum 1.00 -
b) Labour charges :
Skilled Electrician Day 0.25 610.00 152.50
Semi Skilled Electrician Day 0.50 500.00 250.00
Helpers Day 0.50 500.00 250.00
Sub Total 11,347.50
Overhead & Margin % 13.62% 11,347.50 1,544.96
Total 13,055.46
SPN DB-8 Way
Supply and fixing of of 8 Way SPN DB with IP 43, 8 NosProtection
suitable for …………. S.P out goings and for 1 No
BLD-ELEC-4-4 Page
Incommer etc complete as per IS 8623; IS 13032; IEC 61439-3.
Item C No. Nos 1.00 1,300.00 1,300.00 ELEC-2.13.1 436 /667
Makes: Legrand(Ekinox 3) / Schneider-Acti9/Hager -Novello+/
182/317
Seimens/Crabtree
Xpro classique-II/L&T-Newrange/Indo Asian-Opti Pro.
6-32A DP MCB Nos 1.00 575.00 575.00 ELEC-2.10.1 433/667
6-32A SP MCB - 6 Nos Nos 8.00 190.00 1,520.00 ELEC-2.10.1 433/667
Skilled Electrician Nos 25% 610.00 152.50

Semi Skilled Electrician Nos 0.50 500.00 250.00
Helpers Nos 0.50 500.00 250.00
Total 4,047.50
Overhead & Margin % 13.62% 4,047.50 551.07
Total 4,761.69
Distribution Boards
Supply of ……...PVC insulated FRLS copper cable for voltage
BLD-ELEC-3- up to 1100V as per IS 694/1990.
1 -3.1.5 Pg Makes: V-Guard/Bonton /Finecab/ HPL / GM / Million / Goldmedal
169/317 /Fortune Art /
/Sudhakar/Orbit/ Tamra/Anchor/Plaza/Vihan/Ollvin
a) Material


2R 2.5 Sqmm +1c 1.5 sqmm Mtrs 100.00 48.80 4,880.00 ELEC-1.5.1 415/667
1R of 1.5 sqmm Mts 100.00 15.10 1,510.00
Labor
Semi Skilled Electrician Day 2.00 500.00 1,000.00
Helpers Day 0.67 500.00 335.00
Sub-Total 8,133.70
Overhead & Margin % 13.62% 8,133.70 1,107.40
Total 9,677.03
per Meter 96.77
Supply and laying of FRLS-H / HFFR PVC insulated 1100V grade as per
BLD-ELEC-3-
IS : 694 / 1990 specification for Copper cable.
1 -3.1.5 Pg
Makes: Finolex / RR kabel / Havells
169/317
/KEI/Polycab/Gloster/Goldmedal/GM
a) Material
2R 4 Sqmm +1c 1.5 sqmm Mtrs 100.00 74.50 7,450.00 ELEC-1.5.1 415/667
1R of 2.5 sqmm Mtrs 100.00 21.40 2,140.00
Labor
Semi Skilled Electrician Day 3.00 500.00 1,500.00
Helpers Day 1.00 500.00 500.00
Sub-Total 12,200.00
Overhead & Margin % 13.62% 12,200.00 1,661.03
Total 14,513.53
Per Meter 145.14
Supply and transportation of following XLPE insulated, 1100V grade
Bldngs_Elec-15-4-
armoured alluminium cable as per specification confirming to IS:7098
15.6.2 Pg 277/317
(Part - I)./1554-I
a) Material
50SqmmX 3.5 core Nos 100.00 325.00 32,500.00 ELEC-4.1.1 463/667
Excavation of earth 100 x 0.3 X 0.9 m cum 27.00
Cost of bricks (Civil SSR) 1000 Nos 0.92
Cost of sand (Civil SSR) cum 6.00
Cement (Civil SSR) Kg 25.00
Cost of cable route indicator each 12.00 ELEC-8.1.25 290/526
Transportation charges of bricks and sand Ls
b) Labour charges :
Man Mazdoor for spreading the sand and back filling the excavated
each 2.50
soil.
Electrician ( Licensed ) Day 1.00 610.00 610.00
Lineman Electric / Telephone Day 2.00 500.00 1,000.00
Man Mazdoor for concreting and embedding of cable way indicators Day 2.00
Sundires and Rounding off
Sub Total 34,110.00
Overhead & Margin % 13.62% 34,110.00 4,644.08
Rate for 100 Mtrs 39,156.58
Rate per Mtrs 391.57
Supply and transportation of following XLPE insulated,1100V grade
armoured alluminium cable as per specification confirming to IS:7098
(Part - I)./1554-I
a) Material
16SqmmX 4 core Nos 100.00 165.00 16,500.00 ELEC-4.1.1 463/667
Excavation of earth 100 x 0.3 X 0.9 m cum 27.00 -
Cost of bricks (Civil SSR) 1000 Nos 0.92 -
Cost of sand (Civil SSR) cum 6.00 -
Cement (Civil SSR) Kg 25.00 -
Cost of cable route indicator each 12.00 -
Transportation charges of bricks and sand Ls
b) Labour charges :
Man Mazdoor for spreading the sand and back filling the excavated
each 2.50 420.00 -
soil.
Electrician ( Licensed ) Day 1.00 610.00 610.00
Lineman Electric / Telephone Day 2.00 500.00 1,000.00
Man Mazdoor for concreting and embedding of cable way indicators Day 2.00 420.00
Sundires and Rounding off
Sub Total 18,110.00
Overhead & Margin % 13.62% 18,110.00 2,465.68
Rate for 100 Mtrs 20,978.18
Rate per Mtrs 209.78


Supply, laying and Transportation of XLPE/PVC insulated & PVC
sheathed unarmoured
control cables of 1.1 KV grade with copper conductor as per IS 7098
Part-I -1988
etc complete Make: Torrent / Universal / Unicab / Havells / KEI
/Polycab/Gloster/orbit /Paragon/RR Kabel/RPG
a) Material
3 core 1.5 Sqmm Mtrs 1.00 95.00 95.00 ELEC-4.1.5 Pg 465/667
Labor
Skilled Electrician ( Licensed ) day 610.00 -
Helpers day 500.00 -
Sub-Total 95.00
Overhead & Margin % 13.62% 95.00 12.93
Total 107.93
Supply and making one end termination with heavy duty double
compression brass gland as per BS 6121:2005 ,IP 66 complete,SIBG
type, heavy duty Alluminium lugs duly crimped with crimping tool,
PVC tape etc for following size of
Armoured PVC insulated & PVC sheathed/ XLPE aluminium conductor
cable of
1100 volt grade as required of size. Makes:Dowels/Comet/SMI
a) Material
3.5 coreX50Sqmm No 1.00 350.00 350.00 ELEC-4.1.10 468/667
b) Labour charges :
Skilled Electrician Day -
Helpers Day -
Sub Total 350.00
Overhead & Margin % 13.62% 350.00 47.65
Total 397.65
a) Material
4 coreX16Sqmm No 1.00 230.00 230.00 ELEC-4.1.10 468/667
b) Labour charges :
Skilled Electrician Day -
Helpers Day -
Sub Total 230.00
Overhead & Margin % 13.62% 230.00 31.31
Total 261.31
BLD-ELEC-5-1 -
Earth work excavation of hard gravel soil with small boulders for
5.1.2 page Cum 1.27 -
trench 1st step of size 1.5 x 0.9 x 0.9 m (5'x3'x3')
187/317
Earth work hard disintegrated rock and boulders for trench 2nd Step
Cum 1.87 -
of size 1.2 x 0.9 x 1.65 m (Civil SSR-16) (4'x3'x5.5')
Laying C.C bed in Cement mortar with 1: 2:4 with 20 mm HBG Stone
Cum 0.90 -
Metal (Civil SSR).
Masonary through with brick Masonry with CM 1:3 Cum 0.23 -
Cement plastering inside through with 1:3 Cement mortar, 12 mm
Sqm 2.09 -
thick (Civil SSR).
40mm dia G.I pipe Class 'B' Rmt 2.50 401.00 1,002.50 BMW-F.87 pg 372/667
19mm dia G.I pipe Rmt 0.30 -
G.I Funel covered with wire mesh Each 1.00 80.00 80.00 ELEC-8.1.30 549/667
ELEC-6.7.6 Pg 531/667
25mm x 6mm x 200 mm length G.I Strip (Flat) with 4 Nos. Holes of (converted Strip Kgs
Each 1.00 15.00 15.00
12mm dia. into Meters and arrived
200mm length strip)
Drilling of staggered holes of 12mm dia to G.I pipe. Set 16.00 6.00 96.00 ELEC-8.4.20 552/667
G.I Bolts, Nuts and Washers. Set 4.00 12.00 48.00 ELEC-8.4.20 552/667
Hard Coke. Set 4.00 20.00 80.00 ELEC-8.1.10 549/667
Salt. Kg 20.00 15.00 300.00 ELEC-8.1.10 549/667
b) labour charges for fixing pipe -

Sub-Total 2,231.50
Overhead & Margin % 13.62% 2,231.50 303.82
Total 2,687.82
a) Material
25mm x 3mm GI Flat(0.656 Kgs/Mtr Each 1.00 42.00 42.00 ELEC-6.7.6 531/667
Sub-Total 42.00
Overhead & Margin % 13.62% 42.00 5.72


Total 47.72
8 SWG GI wire
a) Material
8 SWG GI wire(0.104Kgs/1Mtr) Each 1.00 7.00 7.00 ELEC-6.7.6 531/667
Electrician ( Licensed ) day - -
Helper (Lineman Electric / Telephone) day - -
Sub-Total 7.00
Overhead & Margin % 13.62% 7.00 0.95
Total 7.95
PLUMBING RATE ANALYSIS
European Water Closet

page 165, Item Supply, Installation and commissioning approved make Wall Mounted
152 MAT-01794 close coupled EWC suit with wall flush porcelain cistern fixed on EWC
BMW-D.20) with all internal parts of dual flush cistern, ultra solid seat cover of
approvedmake, complete for finished item of work in all respects:
Special Colour - Grade - III
530 x 350 x 375 mm
Clean Rim wall hung EWC with
Duroplast slim soft close seat cover
Brand: CERA /SKU: S1044150 or Equivalent
Each 1.00 15,326.00 15,326.00
Overheads & Margin 13.615 % % 13.62 15,326.00 2,086.63
Municipal Labor Allowance @25% on labor
TOTAL 17,412.63
Wash Basin
page 165, Item Supplying & Fixing Indian makeFlat Back Wash Hand Basin1st quality
155 MAT-01797 conforming to IS:2556-Part-4:1972 with waste fittings like rubber
BMW-D.22) 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: 630 x 450 mm - Double C.P. Pillar
cock Each 1.00 2,091.00 2,091.00
Overheads & Margin 13.615 % % 13.62 2,091.00 284.69
TOTAL 2,375.69
BMW-I.199 Pg Supply & Fixing of Jaquar make Sensotronic sensor faucet
391/667 for wash basin, Chrome plated with 7 years warranty Each 1.00 12,525.00 12,525.00
TOTAL 14,230.28
Urinals
page 167, Item Supplying & Fixing white glazed flat back half stall urinals 1st quality
167 MAT-01806 conforming to IS:2556-1995 with standard C.P. Spreader of overall
BMW-D.35) size 95 x 95 x 57 mm conforming to IS:2556-Part6, Sec-6-1974 fixed
with screws complete Indian make : 590 x 375 x 390 mm
Each 1.00 2,647.00 2,647.00
TOTAL 3,007.39
Supply & fixing of Jaquar make Sensotronic concealed type
BMW-I.200 Pg flushing valve for urinal complete set with installation box
391/667 with control cock, Chrome plated with 7 years warranty Each 1.00 12,525.00 12,525.00
TOTAL 14,230.28
GM Ball Valves 25 mm dia
page 171, Item Supplying & Fixing Gunmetal (GM) Ball valve with SS Ball and SS
270 MAT-01866 Spindle as per IS - Class - I, Indian make heavy type - 25 mm NB Size
BMW-F.58) Each 1.00 780.00 780.00
Overheads & Margin 13.615 % % 13.62 780.00 106.20
TOTAL 886.20
GM Ball Valves 32 mm dia
page 171, Item Supplying & Fixing Gunmetal (GM) Ball valve with SS Ball and SS
272 MAT-01867 Spindle as per IS - Class - I, Indian make heavy type - 32 mm NB Size
BMW-F.59) Each 1.00 1,409.00 1,409.00
TOTAL 1,600.84
Bottle trap
page 191, Item Supply & Fixing of Bottle Trap Jaquar make, Chrome finish with 7
787 MAT-02285 years warranty
BMW-I.193) Each 1.00 1,469.00 1,469.00
TOTAL 1,669.00
Towel Ring


page 191, Item Supply & Fixing of Towel Ring Jaquar make Continental series,
778 MAT-02276 Chrome finish with 7 years warranty
BMW-I.184) Each 1.00 865.00 865.00
TOTAL 982.77
Double coat hook
page 191, Item Supply & Fixing Double coat hook Jaquar make Continental series,
779 MAT-02277 Chrome finish with 7 years warranty
BMW-I.185)
Each 1.00 646.00 646.00
TOTAL 733.95
Bibcock cum Health faucet
page 191, Item Supply & Fixing of Bibcock cum Health Faucet with 1m long tube and
783 MAT-02281 wall hook of Jaquar Florentine(Quarter turn) series, Chrome Finish
BMW-I.189) with 7 years warranty Each 1.00 3,313.00 3,313.00
TOTAL 3,764.06
Shower Spray
) S & F NP telephonic shower spray set & valve mixer with
rest and all fittings complete (ARK/ESSCO or equivalent
BMW-I.08 383/667 make Each 1.00 1,896.00 1,896.00
TOTAL 2,154.14
CPVC Pipes
page 195, Item Supply and Fixing of Premium make CPVC Pipes and Fittings to meet
820 - 825 ,MAT- the requirement of ASTM-D 2846 and are produced in CTS (Copper
02318 to 2323, Tube Sizes 1/2" ton 2" Ashirvad Flowgurard SDR 11 and SDR 13.5
BMW-I.226 to pipes are made from idential CPVC compounds having the same
I.231) physical Properties for Hot and Cold Water
15.9 mm OD Pipe SDR 11 RM 1.00 61.00 61.00

TOTAL 69.31
22.20mm ODPipe - SDR 11 RM 1.00 93.00 93.00
TOTAL 105.66
34.90mm ODPipe - SDR 11 RM 1.00 229.00 229.00
TOTAL 260.18
75 mm dia PVC Pipes - 6 kg/sqcm
page 176, Item Supplying 75 mm dia 3 M Single Socket PVC/SWR pipe - 6 Kg/sq.cm
367 MAT-01920
BMW-G.33) RM 1.00 122.00 122.00
TOTAL 138.61
page 176, Item Supplying 90 mm dia 3 M single Socket PVC/SWR pipe - 6 Kg/sq.cm
368 MAT-01921
BMW-G.34) RM 1.00 196.33 196.33
Overheads & Margin 13.615% % 13.62 196.33 26.73
TOTAL 223.06
page 176, Item Supplying 110 mm dia 3 M Single Socket PVC/SWR pipe - 6 Kg/sq.cm
369 MAT-01922
BMW-G.35) RM 1.00 233.67 233.67
TOTAL 265.48
75 mm dia plain bend
page 177, Item Supplying 75 mm dia - Plain Bend 87.5 Degree - UPVC/SWR Pipe
389 MAT-01942 fittings
BMW-G.55) Each 1.00 42.00 42.00
TOTAL 47.72
BMW-G.56) Each 1.00 59.00 59.00
TOTAL 67.03


BMW-G.57) Each 1.00 70.00 70.00
TOTAL 79.53
75 mm dia 45 degree bend
page 177, Item Supplying 75 mm dia - 45 Degree Bend - UPVC/SWR Pipe fittings
395 MAT-01948
BMW-G.61) Each 1.00 33.00 33.00
TOTAL 37.00
396 MAT-01949
BMW-G.62) Each 1.00 46.00 46.00
TOTAL 52.26
397 MAT-01950
BMW-G.63) Each 1.00 59.00 59.00
TOTAL 67.03
75 mm dia single tee
page 177, Item Supplying 75 mm dia - Single Tee - UPVC/SWR Pipe fittings
401 MAT-01954
BMW-G.67) Each 1.00 50.00 50.00
TOTAL 56.81
402 MAT-01955
BMW-G.68) Each 1.00 75.00 75.00
TOTAL 85.21
403 MAT-01956
BMW-G.69) Each 1.00 91.00 91.00
TOTAL 103.39
75 mm dia coupler
page 178, Item Supplying 75 mm dia - Coupler - UPVC/SWR Pipe fittings
425 MAT-01978
BMW-G.91) Each 1.00 30.00 30.00
TOTAL 34.08
90 mm dia coupler
page 178, Item Supplying 90 mm dia - Coupler - UPVC/SWR Pipe fittings
426 MAT-01979
BMW-G.92) Each 1.00 43.00 43.00
TOTAL 48.85
110 mm dia coupler
page 178, Item Supplying110 mm dia - Coupler - UPVC/SWR Pipe fittings
427 MAT-01980
BMW-G.93 ) Each 1.00 48.00 48.00
Overheads & Margin 13.615%
% 13.62 48.00 6.54
TOTAL 54.54
75 mm dia vent cowl
page 178, Item Supplying 75 mm dia - Vent Cowl - UPVC/SWR Pipe fittings
432 MAT-01985
BMW-G.98 ) Each 1.00 12.00 12.00
TOTAL 13.63
110 mm dia vent cowl


page 178, Item Supplying 110 mm dia - Vent Cowl - UPVC/SWR Pipe fittings
434 MAT-01987
BMW-G.100) Each 1.00 16.00 16.00
TOTAL 18.18
4" dia Multi trap
page 179, Item Supplying 4" (101.6) multi floor trap with out Jalli- UPVC/SWR Pipe
BMW-G.120) Each 1.00 95.00 95.00
TOTAL 107.93
Labour charges for PVC pipes
page180, Item 486 Labour charges for laying, fixing and commissioning the PVC pipes
LAB-00259 BMW- including couplers/ bends/ tees etc any diameter including fixing
G.152) necessary fittings like bends, plugs, couplers, junctions, tees, etc with
solvent jointing as per standard practice
RM 1.00 70.00 70.00
Municipal Labor Allowance @25% on labor 25% 70.00 17.50
TOTAL 97.03
Masonry Inspection chamber 457.2 x 457.2 mm
page 161, Item 83 Constructing 457.2 mm x 457.2 mm (1'6"x1'6") brick in CM 1:6 prop.
MAT-01738 BMW- Masonry. Inspection chamber up to 914.4 mm (3'0") and fitted with
B.06) light weight 457.2 mm x 457.2 mm (1'6"x1'6") C.I frame andcover of
20 Kg. Each 1.00 3,238.00 3,238.00
Overheads & Margin 13.615% % 13.62 3,238.00 440.85
TOTAL 3,678.85
First Aid Box
a) Material
First Aid box 18" x 12" x 8" Each 1.00 1,075.00 1,075.00 ELEC-8.1.32 549/667
Sub-Total 1,075.00
Overhead & Margin % 13.62% 1,075.00 146.36
Total 1,221.36
Amplifier
SITC Of 250 WATTS High Wattage PA Power Amplifier Line Input
200mV/1V switchable for connecting a mixer or another amplifier.
100V input for connecting
another amplifier output. Resettable circuit breaker for protection
against overload and short circuit. Instant transfer to DC power (Car
Battery) if AC power fails.
Box Speaker/Driver Unit selector switch. Bass boost defeated at
Driver Unit position for safer operation of driver units. Ideal for large
installations where a high power output
is required.
power output. ., Make: AHUJA, Model: SPA-250W
a) Material
Amplifier 250W Each 1.00 21,000.00 21,000.00 Quotation
Sub-Total 21,000.00
Overhead & Margin % 13.62% -
Total 21,000.00


Garden Speaker
SITC Of 40W RMS PA Garden Speaker Rugged & beautiful green
garden speaker which harmoniously merges with the outdoor garden
environment. Fitted with two nos. of
wide response and water resistant polypropylene speakers. Strong
aluminium alloy housing permits various outdoor applications. 2×5”
Full Range Speakers; 40W/100V
Power tap selection through different colour wires. Ideal for
Gardens… Hotels… Farm Houses… Theme Parks… Lawns of Religious
Places… Historical Monuments-GS-6401T-AHUJA
a) Material
Garden Speaker Each 1.00 6,250.00 6,250.00 Quotation
Sub-Total 6,250.00
Total 6,250.00
Microphone
SITC Of Paging Microphone With MULTI Tone Chime Single zone
desktop paging microphone with a sturdy, aluminium die-cast top
and special high reliability switches
with integrated LED indicators. Fitted with a flexible 300mm (12”)
gooseneck and a high quality unidirectional dynamic cartridge.
Supplied with 6 mtrs. twin core shielded
low noise cable with 6.3mm (¼”) phone plug. ACM-96CH is also
provided with a multi tone electronic chime, and operates on 2×1.5V
(UM-3) pencil cells. Desired chime
sound level can be set through preset at the bottom side of ACM-
96CH.,,Make: Ahuja,
Model: ACM-96CH
a) Material
Microphone Each 1.00 4,550.00 4,550.00 Quotation
Sub-Total 4,550.00
Total 4,550.00
25mm Dia Conduiting for Light Point
BLD-ELEC-1-4 -
concealed in wall with all required accessories including masonary
1.4.1 (a) page
work for light, fan and separate plug point with well seasoned
159/317
wooden deep box including all labour charges etc., complete.
Taking Output = 100 M
a) Material
25 mm(2.20mm thickness) 100 Mtrs 25.00 2,500.00 ELEC-1.2.1 412/667
U' Links 100 Nos -
10" x 8" Wooden deep box 3 Each -
25mm dia 1,2,3 & 4 way deep Junction Box 12 Each 25.00 300.00 ELEC-1.2.7 413/667
25mm PVC bends 12 Each 8.00 96.00 ELEC-1.2.8 414/667
Cement 50 Kg 3.62 181.00 ELEC-8.4.13 551/667
b) Labour charges : -
Skilled Electrician 2 Day 610.00 1,220.00
Semi skilled Electrician 2 Day 500.00 1,000.00
Helpers 2 Day 500.00 1,000.00
Mason Ist class 2 Day 550.00 1,100.00
Sundries 1 Ls 5.00 5.00
C) Cost for 100 RM 7,402.00
Overhead & Margin % 13.62% 7,402.00 1,007.78
Municipal Labor Allowance @25% on labor % 25% 4,320.00 1,080.00
Total 9,489.78
Cost per Meter 94.90
Supply, laying and Transportation of XLPE/PVC insulated & PVC
sheathed unarmoured
control cables of 1.1 KV grade with copper conductor as per IS 7098
Part-I -1988
etc complete Make: Torrent / Universal / Unicab / Havells / KEI
/Polycab/Gloster/orbit /Paragon/RR Kabel/RPG
a) Material
2 core 1.5 Sqmm Mtrs 1.00 90.00 90.00 ELEC-4.1.5 Pg 465/667
Labor
Skilled Electrician ( Licensed ) day 610.00 -
Helpers day 500.00 -
Sub-Total 90.00
Overhead & Margin % 13.62% 90.00 12.25
Total 102.25

FOR THE YEAR : 2020-21
Basic Price of Materials
Sl No. DESCRIPTION OF MATERIAL UNIT RATE in Rs. SOR Referance
1 Cement 43 Gr/53 Gr tonne 3,680 G.O.RT.NO.335, dated 14.10.2020
2 Reinforcement steel (HYSD/TMT ) ; Fe-500/Fe- tonne 41,000 G.O.RT.NO.336, dated 19.10.2020 of TR&B Dept
500D
3 Structural steel angle / channel / beam / bars tonne 41,000 G.O.RT.NO.336, dated 19.10.2020 of TR&B Dept
4 M.S Flats tonne 43,000 G.O.RT.NO.336, dated 19.10.2020 of TR&B Dept
5 Structural steel / MS-Plates tonne 42,500 G.O.RT.NO.336, dated 19.10.2020 of TR&B Dept
Basic Price of Labour Rate

Basic wages
Sl No. CATEGORY OF WORKER SOR Referance
per a day
in Rs:
I. SKILLED CATEGORY:
1 Bar bender 665 APSOR-2020-21 -Page no -1, LBA-00001
2 Black smith / Tin smith / Rivetor 525
3 Blaster 605
4 Carpenter Cl- I 615
5 Electrician ( Licensed ) 610
6 Fitter Cl- I 585
7 Floor Polisher / Tile Layer 525
8 Foreman 605
9 Gauge reader 510
Maistry / Work Inspector with Non-technical
10 600
Qualification SSLC/SSC/HSC
11 Mason Cl- I / Brick layer Cl- I 550
12 Mechanic Cl- I 560
13 Operator Air compressor / DG set 540
14 Operator Batching plant 610
15 Operator Bus/Ambulance/ Lorry/ Tanker 605
16 Operator Concrete / Asphalt mixer 540
17 Operator Concrete / Asphalt paver 540
18 Operator Concrete pump / Placer/ ice plant 540
19 Operator Core drilling machine 605
20 Operator Crane/ Tower crane/ Cable way 605
21 Operator Drilling jumbo / Loco / Winch 540
22 Operator Grouting/ Guniting/ Shotcreting 540
23 Operator Jackhammer/Pneumatic tamper 540
24 Operator Pump / Ventilation fan 540
25 Operator Lathe/Drilling/Shearing machine 605
26 Operator Bending / Planing machine 540
27 Operator Road roller 560
28 Operator Shovel / Scraper / Dozer 605
29 Operator Spillway / Sluice gate 540
30 Operator Crusher / Conveyor / Mucker 540
31 Operator Tipper / Dumper / Transit mixer 605
32 Operator Concrete vibrator 540
33 Operator Vibratory plain / pad foot roller 540
34 Operator Wagon drill / Drifter 605
35 Painter Cl- I 615
36 Plumber / Pipe fitter 615
37 Sarang / Khalasi 540
38 Spun pipe moulder 540
39 Stone chiseller CI- I / Stone cutter Cl- l 545
40 Struct. steel Fabricator / Marker / Erector 655
41 Welder / Gas Cutter 540
42 Welder (X-ray quality) 605
II. SEMI SKILLED CATEGORY:
1 Asphalt Sprayer / Boiler attendant 500
2 Bhisti 500
3 Boatman with boat 500
4 Carpenter Cl- II / Erector shuttering 500
5 Cartman with double bullock cart 550
6 Cartman with single bullock cart 515
7 Chavali / Navagani 500
8 Crowbarman / Jumper man 500
9 Fitter Cl- II 500
10 Gang man / Head / Survey mazdoor 500
11 Gardener / Trained mali 500
12 Helper Air compressor / DG set 500
13 Helper Batching plant 500
14 Helper Blasting 500
15 Helper Bus/ Ambulance/ Lorry/ Tanker 500
16 Helper Bending/Shearing/Planing machine 500
17 Helper Carpenter 500
18 Helper Concrete / Asphalt mixer 500
19 Helper Concrete / Asphalt paver 500
20 Helper Core drilling machine 500
21 Helper Crane/ Tower crane/ Cable way 500
22 Helper Drilling jumbo / Loco / Winch 500
23 Helper Fitter / Fabrication/Electrician 500
24 Helper Grouting/ Guniting/ Shotcreting 500
25 Helper Jack hammer / Pneumatic tamper 500
26 Helper Laboratory / Instrumentation 500
27 Helper Road roller 500
28 Helper Shovel / Scraper / Dozer 500
29 Helper Crusher / Conveyor / Mucker 500
30 Helper Tipper / Dumper/ Transit mixer 500
31 Helper Vibrator 500
32 Helper Vibratory plain/ pad foot roller 500
33 Helper Wagon drill/ Drifter 500
34 Lineman Electric / Telephone 500
35 Mason Cl- ll / Brick layer Cl-II 500
36 Mechanic Cl- II 500
37 Painter Cl- II 500
38 Patkari / Neeraganti / Sowdy 500
39 Stone Chiseller Cl- II 500
40 Stone breaker / Hammer man 500
41 Valve man / Canal sluice operator 500
III. UN-SKILLED CATEGORY:
1 Cement / Asphalt handling mazdoor 460
2 Civic worker 460
3 Man mazdoor 460
4 Woman mazdoor 460
5 Watchman 460
IV. OTHER CATEGORY:
1 Care-taker / conductor / Lift Attender 500
2 Cook / Mess man 500
3 Dhobi 500
4 Diploma Engineer / Surveyor 850
5 Diver with headgear 625
6 Graduate / Laboratory Assistant 625
7 Graduate Engineer/ Geologist 1100
8 Horticulture Assistant / Photographer 505
9 ITI certificate holder / Tracer / Printer 615
10 Literate mazdoor 475
11 Stenographer / Computer Operator 670
12 Telephone / Wireless Operator 605
13 Typist / Job Typist 605
14 CAD operator with Diploma in Engineering/General 850
degree with CAD certificate
15 Jeep Driver 600
16 Data Processing Operator 820
1 Water charges (Urban) KiloLitre 110 Materials other than covered under WR Work
items For the year 2020-21, M-189(a), page no
35
HIRE CHARGES OF PLANT & MACHINERY FOR THE YEAR : 2020-21
Crew
Hire charge
Sl. No Description of machinery Unit Fuel charge in Rs Charge in Total in Rs
in Rs
Rs.
1 2 3 4 5 6 7
1 Agitator car / Transit mixer 2 cum Hour 635.00 1,205.90 344.80 2,185.70
2 Air compressor 5 cmm ( electric ) Hour 86.80 287.00 202.80 576.60
3 Air compressor 7 cmm ( diesel ) Hour 195.20 986.70 259.60 1,441.50
4 Air compressor 7 cmm ( electric ) Hour 109.60 382.70 202.80 695.10
5 Air compressor 8.5 cmm ( diesel) Hour 223.10 1,233.30 259.60 1,716.00
6 Air compressor 8.5 cmm ( electric) Hour 136.90 478.40 202.80 818.10
7 Air compressor 15 cmm ( electric) Hour 108.50 1,063.10 216.30 1,387.90
8 Angle Dozer 90 hp Hour 1,453.50 843.60 287.30 2,584.40
9 Batching plant 0.5 cum ( 6 Cum/hr) Hour 93.40 127.60 415.50 636.50
10 Batching plant 2 x 1.00 cum (15 Cum/hr) Hour 330.40 382.70 415.50 1,128.60
11 Batching plant 2 x 1.50 cum ( 50 Cum/hr) Hour 505.90 467.70 415.50 1,389.10
12 Bending machine 3000 x 12 mm Hour 36.20 127.60 162.20 326.00
13 Clamp shell and hoisting ropes Hour 5.00 0.00 0.00 5.00
14 Concrete bucket 1.5 cum Hour 13.30 0.00 0.00 13.30
15 Concrete hand mixer 45 / 30 ltr Hour 4.80 0.00 0.00 4.80
16 Concrete mixer 300 / 200 ( diesel) Hour 44.90 109.60 270.40 424.90
17 Concrete mixer 300 / 200 ltr (electric) Hour 43.90 42.50 270.40 356.80
18 Concrete mixer 600 / 400 ( diesel) Hour 76.40 219.30 270.40 566.10
19 Concrete mixer 600 / 400 ltr (electric) Hour 74.90 85.00 270.40 430.30
20 Concrete paver 100 sqm / hr Hour 293.30 0.00 519.20 812.50
21 Convey mucker Hour 686.30 296.00 216.30 1,198.60
22 Core drilling machine Hour 267.60 328.90 344.80 941.30
23 Diesel generating set 30 KVA Hour 55.10 877.00 162.20 1,094.30
24 Diesel generating set 50 KVA Hour 68.80 1,315.50 162.20 1,546.50
25 Diesel Loco 45 hp Hour 320.30 740.00 202.80 1,263.10
26 Dewatering pump 5 hp ( diesel ) Hour 8.50 109.60 134.80 252.90
27 Dewatering pump 5 hp ( electric ) Hour 2.50 42.50 101.10 146.10
29 Dewatering pump 10 hp ( electric) Hour 5.60 85.00 101.10 191.70
31 Dewatering pump 20 hp ( electric Hour 10.30 170.10 101.10 281.50
32 Drifter Hour 269.50 0.00 431.00 700.50
33 Drilling jumbo Hour 318.30 59.20 216.30 593.80
34 Dumper 4.5 cum Hour 499.30 552.50 275.80 1,327.60
35 Geophysical Electric resistivity meter Hour 90.80 0.00 0.00 90.80
36 Grouting pump Hour 20.00 42.50 324.50 387.00
37 Guniting / sand blast equipment Hour 102.50 0.00 270.40 372.90
38 Ice plant & accessories 30 t / day Hour 155.30 1,211.90 162.20 1,100.60
39 Jack hammer Hour 16.50 0.00 405.60 422.10
40 Needle vibrator 40 mm ( petrol ) Hour 6.50 21.90 194.60 223.00
41 Needle vibrator 40 mm ( electric ) Hour 6.90 8.50 194.60 210.00
42 Needle vibrator 60 mm ( petrol ) Hour 6.80 32.80 194.60 234.20
43 Needle vibrator 60 mm ( electric ) Hour 8.40 12.80 194.60 215.80
44 Planing machine 4 m stroke Hour 105.80 127.60 259.60 493.00
45 Plate shearing machine up to 12 mm Hour 37.80 170.10 172.40 380.30
46 Pneumatic placer 0.5 cum Hour 145.50 0.00 105.30 250.80
47 Pneumatic tamper Hour 17.40 0.00 324.50 341.90
48 Pug cutting machine Hour 6.10 0.00 4.30 10.40
49 Pusher leg Hour 11.30 0.00 0.00 11.30
50 Road roller diesel 10 t Hour 170.20 986.70 264.60 1,421.50
51 Shovel 0.50 cum 75 hp Hour 869.30 657.80 287.30 1,814.40
52 Shovel 0.85 cum 110 hp Hour 1,452.20 1,205.90 287.30 2,945.40
53 Stationery derrick crane Hour 71.20 0.00 0.00 71.20
54 Tipper 5 cum Hour 384.40 414.40 215.50 1,014.30
55 Tipping tub 1.5 cum Hour 55.00 0.00 0.00 55.00
56 Tower crane 5 tonne Hour 711.10 221.10 229.80 1,162.00
57 Transformer 250 KVA Hour 4,756.50 0.00 0.00 4,756.50
58 Truck 10 t Hour 348.40 414.40 215.50 978.30
59 Truck mounted derrick crane 5 t Hour 448.00 414.40 215.50 1,077.90
60 Upright drilling machine/grinder Hour 19.20 42.50 236.00 297.70
61 Ventilation fan 20 hp Hour 10.80 170.10 34.90 215.80
62 Vibratory pad foot roller 8 t Hour 1,175.20 1,425.20 324.50 2,924.90
63 Wagon drill Hour 161.20 0.00 344.80 506.00
64 Water tanker 8000 ltr Hour 358.00 414.40 215.50 987.90
65 Welding set Hour 14.20 0.00 102.10 116.30
66 Winch 35 hp (electric ) Hour 117.60 208.40 324.50 650.50
67 Tractor with 2-T roller Hour 345.00 0.00 0.00 345.00
68 Hydraulic Truck Crane 30T Hour 2,763.70 1,627.00 650.20 5,040.90
69 Hydraulic Truck Crane 16T Hour 1,935.40 1,438.90 650.20 4,024.50
70 Heavy Duty Airless Spray Painting Equipment Hour 104.60 0.00 0.00 104.60
Concrete Placer Pump (25 cum/hr) (Electric) / 30
71 Hour 813.60 510.30 202.80 1,526.70
Cum
HIRE CHARGES OF PLANT& MACHNIERY FOR ROAD

& BRIDGE WORKS FOR THE YEAR 2020-21
72 Plate compacter Hour 59.10
LEAD STATEMENT FOR THE MATERIALS FOR WORKS AS PER SSR 2020-21 - FOR THIRUPATI SMART CITY
Total Total
Payable Payable
Conveyance Charges
Blastin Machine Unload Deduct Net Total Amount in Amount in
Source Total Sub
S. Lead g Crushing Loading ing 13.615% on loading & Add 40% Rs per unit Rs per unit
Description of item (Name of Unit Basic Rate Loading & Total in
NO in KM Charge Charges charges Total Charges in Rs Charge Loading & un unloading GVMC A A including including
quarry) Chargeabl Net unloading Rs
s (25%) Distance as per chargeable s in rs loading charges in Rs loading,unlo loading,unlo
Per e Amount conveyanc
in km CSSR in Amount in ading and ading and
in Rs e
Rs Rs stacking stacking
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23
Sand for Mortor for PN Road

1 13 Cum 510.00 5.00 50.70 5Km 50.70
concrete - MAT-00027 Swarnamukhi
8.00 12.20 Km 97.6
No Loading,Unloading and Stacking Charges are allowed for machinary loading and
0.00 10.10 Km 0
unloading
510.00 13.00 148.30 148.30 148.30 658.30 658.30
Sand for Filling - MAT- PN Road

2 13 Cum 375.00 5.00 50.70 5Km 50.70
00028 Swarnamukhi
8.00 12.20 Km 97.6
0.00 10.10 Km 0
unloading
375.00 13.00 148.30 148.30 148.30 523.30 523.30
Sand for mortor of

PN Road
3 plastering (screened) 13 Cum 605.00 5.00 50.70 5Km 50.70
Swarnamukhi
MAT-00029
8.00 12.20 Km 97.6
0.00 10.10 Km 0
unloading
605.00 13.00 148.30 148.30 148.30 753.30 753.30
4 Murrum- MAT-00057 Source 13 Cum 205.00 5.00 50.70 5Km 50.70

8.00 12.20 Km 97.6 No Loading,Unloading and Stacking Charges are allowed for machinary loading and
0.00 10.10 Km 0 unloading
205.00 13.00 148.30 148.30 148.30 353.30 353.30
Stone crusher dust finer

than 3mm with not more
5 Source 13 Cum 357.00 5.00 48.90 5Km 48.90
than 10% passing 0.075
sieve - M-021
unloading
7.00 11.70 Km 81.9
0.00 9.80 Km 0
357.00 12.00 130.80 130.80 130.80 487.80 487.80
Cost of Second Class Bricks 1000

6 Pudipatla 7 6000.00 5.00 81.50 5Km 81.50
BMT-A.01 Nos
2.00 19.60 Km 39.2
0.00 16.30 Km 0
6000.00 7.00 120.70 120.70 120.70 6120.70 6120.70
Hard Broken Granite

7
Metal SS 5 for Buildings
Aggregates 6mm nominal Poothalapatt

7a 12 Cum 780.00 5.00 48.90 5Km 48.90
size - M-050 u- Naidupeta No Loading,Unloading and Stacking Charges are allowed for machinary loading and
unloading
7.00 11.70 Km 81.9
0.00 9.80 Km 0
50
Total Total
Payable Payable
Conveyance Charges
Source Total Sub
in Rs e
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23
780.00 12.00 130.80 130.80 130.80 910.80 910.80
Aggregates 10mm nominal Poothalapatt

7b 12 Cum 965.00 5.00 48.90 5Km 48.90
size - M-051 u- Naidupeta No Loading,Unloading and Stacking Charges are allowed for machinary loading and
unloading
7.00 11.70 Km 81.9
0.00 9.80 Km 0
965.00 12.00 130.80 130.80 130.80 1095.80 1095.80
Aggregates 13.2/12.5 mm Poothalapatt

7c 12 Cum 1130.00 5.00 48.90 5Km 48.90
nominal size (M-052) u- Naidupeta No Loading,Unloading and Stacking Charges are allowed for machinary loading and
unloading
7.00 11.70 Km 81.9
0.00 9.80 Km 0
1130.00 12.00 130.80 130.80 130.80 1260.80 1260.80
Aggregates 13.2/12.5 mm Poothalapatt

7d 12 Cum 1130.00 5.00 48.90 5Km 48.90
nominal size (M-052) u- Naidupeta No Loading,Unloading and Stacking Charges are allowed for machinary loading and
unloading
7.00 11.70 Km 81.9
0.00 9.80 Km 0
1130.00 12.00 130.80 130.80 130.80 1260.80 1260.80
Aggregates 20 mm nominal Poothalapatt

7e 12 Cum 1400.00 5.00 48.90 5Km 48.90
size (M-053) u- Naidupeta No Loading,Unloading and Stacking Charges are allowed for machinary loading and
unloading
7.00 11.70 Km 81.9
0.00 9.80 Km 0
1400.00 12.00 130.80 130.80 130.80 1530.80 1530.80

7f 12 Cum 1350.00 5.00 48.90 5Km 48.90
unloading
7.00 11.70 Km 81.9
0.00 9.80 Km 0
1350.00 12.00 130.80 130.80 130.80 1480.80 1480.80

7h 12 Cum 870.00 5.00 48.90 5Km 48.90
unloading
7.00 11.70 Km 81.9
0.00 9.80 Km 0
870.00 12.00 130.80 130.80 130.80 1000.80 1000.80
51
Total Total
Payable Payable
Conveyance Charges
Source Total Sub
in Rs e
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23
Un-coursed rubble stones ( Poothalapatt

8 12 Cum 325.00 5.00 48.90 5Km 48.90
at quarry) u- Naidupeta
7.00 11.70 Km 81.9

0.00 9.80 Km 0
325.00 12.00 130.80 130.80 130.80 0.00 0.00 0.00 0.00 0.00 455.80 455.80
Soling stone of 150 mm Poothalapatt

9 12 Cum 90.50 5.00 48.90 5Km 48.90
size u- Naidupeta
7.00 11.70 Km 81.9

0.00 9.80 Km 0
90.50 12.00 130.80 130.80 130.80 0.00 0.00 0.00 0.00 0.00 221.30 221.30
Rough stone 300mm thick

for revitment work (OTG
Variety) including wedging, Poothalapatt
8a 12 Cum 165.00 5.00 48.90 5Km 48.90
Breaking, Splitting and u- Naidupeta
Stacking S.S Item no.22 B-2
of materials of CSSR
7.00 11.70 Km 81.9

0.00 9.80 Km 0
165.00 12.00 130.80 130.80 130.80 0 0.00 0.00 0 0.00 295.80 295.80
A) FOR ROAD WORKS

i).Hard broken stone of
9
Granite variety
Close graded Granular sub-

Poothalapatt
9a base Material 53 mm to 12 Cum 665.00 5.00 48.90 5Km 48.90
u- Naidupeta No loading, unloading, stacking charges are allowed
9.5 mm M-013
formachinery loading & unloading
7.00 11.70 Km 81.90
0.00 9.80 Km 0.00
665.00 12.00 130.80 130.80 130.80 795.80 795.80
Close graded Granular sub-

Poothalapatt
9b base Material 9.5 mm to 12 Cum 590.00 5.00 48.90 5Km 48.90
2.36 mm M-017
7.00 11.70 Km 81.90
52
Total Total
Payable Payable
Conveyance Charges
Source Total Sub
in Rs e
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23
0.00 9.80 Km 0.00
590.00 12.00 130.80 130.80 130.80 720.80 720.80
Coarse graded Granular

Poothalapatt
9c sub-base Material 2.36 12 Cum 495.00 5.00 48.90 5Km 48.90
mm & below M-020
7.00 11.70 Km 81.90
0.00 9.80 Km 0.00
495.00 12.00 130.80 130.80 130.80 625.80 625.80
Coarse graded Granular

Poothalapatt
9d sub-base Material 26.5 12 Cum 640.00 5.00 48.90 5Km 48.90
mm to 4.75 mm M-026
7.00 11.70 Km 81.90
0.00 9.80 Km 0.00
640.00 12.00 130.80 130.80 130.80 770.80 770.80
Earth Cost or
compensation for selected
10 earth for 10 Cum 101.00 5.00 50.70 5Km 50.70
No loading, unloading, stacking charges are allowed
shoulders taken from
Private Land (M-092)
5.00 12.20 Km 61.00
0.00 10.10 Km 0.00
101.00 10.00 111.70 111.70 111.70 212.70 212.70
53
Seigniorage Charges : 2020 - 21
Total Quantity. of
Quantity Seigniorage charges Seigniorage Charges
Sl. No. Description of Item Unit Description of Material coefficient Material
finished item Per Cum Amount
collected
1 Concrete 497.00 Cum Metal 0.90 447.30 90.00 40,257.00

2 Sand 536.63 Cum Sand 0.45 241.48 100.00 24,148.22
15,595.00
say 80,000.00

Proposed Construction of Swimming Pool Beside Vinayak Sagar Under Implementation of Smart City Mission in Tirupati

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Proposed Construction of Swimming Pool Beside Vinayak Sagar Under Implementation of Smart City Mission in Tirupati

Uploaded by

Copyright:

Available Formats

Proposed Construction of Swimming Pool beside Vinayak Sagar under

Implementation of Smart City Mission in Tirupati

2 MEP Works for Swimming Pool Equipments 44,61,567

3 Competition Equipments 15,94,843

4 Electrical works for Toilet and Office area etc., 2,15,009

5 Plumbing works for Toilets 5,20,144

6 Speaker system (Garden speaker, Amplifier Microphone) 70,265

7 Tensile roof 41,38,677

TOTAL- [ A ]- ECV 2,51,90,291

1 Add GST @ 12% (on ECV) 30,22,835

2 Add NAC on ECV @ 0.10% 25,190

3 Add APPFMS @ 0.15% (on ECV) 37,785

4 Proision for Add Seigniorage Charges 80,000

5 Provision towards price contingencies 8,43,899

Total For Annexure - B 40,09,709

TOTAL PROJECT COST 2,92,00,000

1,554 1. By mechanical means BLD-CSTN-2-2 105.76 Cum 1,64,351

8.3 24 For Plinth beam BLD-CSTN-2-14 (A) 11,411.08 Cum 2,73,866

a. For RCC Columns / RCC Wall

b. For Roof Beam

a. 150 For Ground Floor BLD-CSTN-3-1-iv 6,238.40 Cum 9,35,760

a. 27 For Ground Floor BLD-CSTN-3-3 840.59 Sqm 22,696

a. 554 For Ground Floor BLD-CSTN-6-7 351.03 Sqm 1,94,471

a. 969 For Ground Floor BLD-CSTN-10-5 351.03 Sqm 3,40,148

26 31 DOOR FRAMES BMT-N.80 703.28 Rmt 21,802

Sub Total (A) 1,41,89,786

b.Applica on of prefabrica on epoxy primer (one coat)

c. er erec on Pu Paint Will be done th Gun machine .

FABRICATION PROCEDURE (Membrane)

b)10mm S.s/G.I. Keder will be welded to edges (clamped to steel)

2 Compitition Equipments 15,94,843.00

3 Electrical Works for Toilets and offcice area etc 2,15,009.00

4 Plumbing works for Toilets area . 5,20,144.00

MEP SUMMARY Page 9 of 54

2 VALVE BATTERY FOR FILTERS

CHEMICAL DOSING SYSTEM FOR SODA ASH AND CHLORINE

6 1 CHEMICAL STORAGE TANK Quotation 38,000.00 Nos 38,000.00

MEP BOQ Page 10 of 54

7 1 AGITATORS Quotation 26,000.00 Nos 26,000.00

FILTRATION FLOW FITTINGS FOR MAIN POOL

9 SUCTION INLET (VACUUM PORT)

11 OVERFLOW GUTTER DRAIN

GRATINGS FOR RACING POOL

13 UNDERWATER LIGHTS FOR MAIN POOL

16 FLEXIBLE CABLE CONDUIT

17 LED LIGHT DRIVER

MEP BOQ Page 11 of 54

19 STAINLESS STEEL LADDER-2-STEP FOR KIDS POOL

20 1 Aluminium V. Head 45 cms length Quotation 4,800.00 Nos 4,800.00

21 1 Extensible handles for cleaning attachments in Quotation 8,600.00 Nos 8,600.00

MEP BOQ Page 12 of 54

90 a) Pvc pipe - 63 mm Quotation 278.00 Rmt 25,020.00

Total Amount of Swimming Pool works 44,61,567.00

MEP BOQ Page 13 of 54

4 16.00 Stainless steel hook Quotation 1,250.00 Nos 20,000.00

5 16.00 Long Clamp with hook Quotation 2,700.00 Nos 43,200.00

6 3.00 Storeel for racing lane Quotation 42,000.00 Nos 1,26,000.00

9 20.00 Kick Board Quotation 1,800.00 Nos 36,000.00

12 8.00 Life Saving Jacket Quotation 2,000.00 Nos 16,000.00

13 1.00 Back stroke Indicator Quotation 18,000.00 Nos 18,000.00

Total of Competition Equipment's 15,94,843.00

MEP BOQ Page 14 of 54

c 160.0 25 mm dia conduit A.P SOR 2020-2021 94.90 Mts 15,184.00