PLINTH PROTECHNIC AROUND DIFFERENT BLOCKS OF GOVT POLYTECHNIC,SRIKAKULAM

A B S T R A C T E S T I M A T E

S.no Quantity Description per rate Amount

1 Earth Work Exacavation and depositing on Bank with an initial Lead

of 2m and initial Lift of 2m in Loamy and clayey soils like Black cotton
57.87 soils , red earth and ordinary gravel (SS-20A) 10 cum 990.00 5,729
Cum
6 P.C.C (1:3:6) using 40mm size HBG metal including cost, Seignorage
and Conveyance Cost of all materials from apprpved source, all
101.28 leads etc., conforming with standard specifications. 1 cum 3036.00 307,486
Cum
7 Gronolithic Concrete Flooring 20 mm thick with (1:1:2), using 6mm to 12 mm
size hard granite machine crushed metal laid over CC bed already laid ,
in alternate panels of size not exceeding 1.50 m x 1.50 m and finishing
the top surface to required smoothness and slopes and thread lining
including cost of all materials like cement, metal, sand and water etc.,
complete, including seigniorage charges, etc., complete for finished item
of work, but excluding the cost of conveyance of all materials
289.40 10 sqm 2160.00 62,510
Sqm
375,725
(Rupees Three Lakhs and Seventy five Thousand only) say 3.75Lakhs

L/CE H.C.E.S PRINCIPAL

AKULAM
 PLITH PROTECTION AROUND DIFFERENT BLOCKS OF GOVT POLYTECHNIC, SRIKAKULAM

DETAILED ESTIMATE
S.no Description No L B H Quantity
1 Earth Work Exacavation and depositing on Bank with an initial Lead
of 2m and initial Lift of 2m in Loamy and clayey soils like Black cotton
soils , red earth and ordinary gravel (SS-20A)

MAIN BLOCK 1 6.17 0.75 0.20 0.93

1 8.60 0.75 0.20 1.29
1 41.00 0.75 0.20 6.15
1 13.00 0.75 0.20 1.95
1 38.54 0.75 0.20 5.78
1 2.83 0.75 0.20 0.42
1 11.06 0.75 0.20 1.66
1 49.60 0.75 0.20 7.44
1 4.14 0.75 0.20 0.62
1 3.40 0.75 0.20 0.51
TYPE HALL 1 7.45 0.75 0.20 1.12
1 37.35 0.75 0.20 5.60
ELECTRONICS LAB 2 29.08 0.75 0.20 8.72
2 7.82 0.75 0.20 2.35
CCP ROOM 2 11.51 0.75 0.20 3.45
2 7.36 0.75 0.20 2.21
FUELS LAB 2 18.18 0.75 0.20 5.45
2 7.40 0.75 0.20 2.22
57.87
Cum
2 P.C.C (1:3:6) using 40mm size HBG metal including cost, Seignorage
and Conveyance Cost of all materials from apprpved source, all
leads etc., conforming with standard specifications.
MAIN BLOCK 1 6.17 0.75 0.35 1.62
1 8.60 0.75 0.35 2.26
1 41.00 0.75 0.35 10.76
1 13.00 0.75 0.35 3.41
1 38.54 0.75 0.35 10.12
1 2.83 0.75 0.35 0.74
1 11.06 0.75 0.35 2.90
1 49.60 0.75 0.35 13.02
1 4.14 0.75 0.35 1.09
1 3.40 0.75 0.35 0.89
TYPE HALL 1 7.45 0.75 0.35 1.96
1 37.35 0.75 0.35 9.80
ELECTRONICS LAB 2 29.08 0.75 0.35 15.27
2 7.82 0.75 0.35 4.11
CCP ROOM 2 11.51 0.75 0.35 6.04
2 7.36 0.75 0.35 3.86
FUELS LAB 2 18.18 0.75 0.35 9.54
2 7.40 0.75 0.35 3.89
101.28
Cum
3 Gronolithic Concrete Flooring 20 mm thick with (1:1:2), using 6mm to 12 mm
size hard granite machine crushed metal laid over CC bed already laid ,
in alternate panels of size not exceeding 1.50 m x 1.50 m and finishing
the top surface to required smoothness and slopes and thread lining
including cost of all materials like cement, metal, sand and water etc.,
complete, including seigniorage charges, etc., complete for finished item
of work, but excluding the cost of conveyance of all materials
MAIN BLOCK 1 6.17 0.75 4.63
1 8.60 0.75 6.45
1 41.00 0.75 30.75
1 13.00 0.75 9.75
1 38.54 0.75 28.91
1 2.83 0.75 2.12
1 11.06 0.75 8.30
1 49.60 0.75 37.20
1 4.14 0.75 3.11
1 3.40 0.75 2.55
TYPE HALL 1 7.45 0.75 5.59
1 37.35 0.75 28.01
ELECTRONICS LAB 2 29.08 0.75 43.62
2 7.82 0.75 11.73
CCP ROOM 2 11.51 0.75 17.27
2 7.36 0.75 11.04
FUELS LAB 2 18.18 0.75 27.27
2 7.40 0.75 11.10
289.40
Sqm

L/CE H.E.E.S PRINCIPAL

 DATA STATEMENT
GOVERNMENT POLYTECHNIC, SRIKAKULAM

S No Description Unit Quantity Rate Rs. Amount Rs.

1 Plain Cement concrete (1:3:6) using 40 mm metal with hand mixing upto Plinth level
- 1 Cum
A. MATERIALS:
Cement Kg 220.00 5.50 1210.00
Coarse aggregate 40mm cum 0.90 983.44 885.10
Fine aggregate (Sand) cum 0.45 214.44 96.50
Water (including for curing) kl 1.20 70.00 84.00
B. LABOUR:
Mason 1st class day 0.10 285.00 28.50
Mazdoor (unskilled) day 2.36 215 507.40
Add MA 20% 107.18
Add TOT 4% 116.75
Grand Total 3036.00
2 Gronolithic Concrete Flooring 20 mm thick with (1:1:2), using 6mm to 12 mm
size hard granite machine crushed metal laid over CC bed already laid ,
in alternate panels of size not exceeding 1.50 m x 1.50 m and finishing
the top surface to required smoothness and slopes and thread lining
including cost of all materials like cement, metal, sand and water etc.,
complete, including seigniorage charges, etc., complete for finished item
of work, but excluding the cost of conveyance of all materials
Unit = 10 sqm
6mm to 12 mm H.G. Metal (Machine cum 0.17
crushed) 1058.44 179.93
Cement kg 120.00 5.5 660.00
Sand cum 0.085 214.44 18.23
Mason 1st class day 1.25 285.00 356.25
Mason 2 class
nd day 0.06 237 14.22
Mazdoor (unskiled) day 3.00 215 645.00
Add MA 20% 203.09
Add TOT 4% 83.07
Total cost for 10 sqm 2160.00
3 Earth work excavation in mixture of gravel and soft disintegrated rock like shale ordinary
gravel earth and earth of
Description mixed
workwith fair sixeQuantity
boulder dasRate
per SS-20APer
including allAmount
labour
charges etc. complete
Excavation cost for foundation trenches.
1.00 - 1 cum 45.50 1 cu.m. 45.50
cu.m
75% extra for foundation brenches 34.13
Add MA 20% 15.93
T.O.T. @ 4% 3.82
Total 99.37
Earth work excavation unit 10.00 990.00
measurement cu.m

LECTURER H.C.E.S PRINCIPAL

RATES OF SSR AS PER 2010-2011
Muncipal allowance (%) 20
Excavation of Foundations(% extra) 75
Turn Over Tax(%) 4.0
LABOUR
I Class Mason 285
Brick Layer 285
Carpentar 285
II Class Mason 237
Brick Layer 237
Carpentar 237
Man Mazdoor 215
Woman Mazdoor 215

MATERIAL
OTG for RR Masonary 225 1 cum Blasting (cum) 70 1 cum
6mm HBG 655 1 cum Machine Crushing(%) 25
10 mm HBG 820 1 cum
20mm HBG 1175 1 cum Scaffolding-brck masry 40 1 cum
40mm HBG 745 1 cum
Gravel 72.5 1 cum
Sand for Mortar 130 1 cum
sand for Filling 110 1 cum
Cement final 5500 1 MT vitrified tiles 723 sqm
M.S. Rods(6mm) 32500 1 MT Earth Work Excavation 45.5 1 cum
M.S. Flats 34500 1 MT Sand filling charges 14 1 cum
M.S. Angles, Channels & Structural s 34500 1 MT Vibration 43 1 cum
HYSD Bars 41000 1 MT Machine Nixing 45 1 cum
Bricks ( 19 x9 x9) 3100 1000 no
Cuddapah slab (.457 x.457) black 1076 10 sqm binding wire 52 kg

WOOD & HARDWARE ITEMS

Teak Wood 77693 1 cum
Sal ( Frames) 38847 1 cum Impervious Compound 24 1 kg
Sal ( planks) 49441 1 cum Lime Powder 780 1 cum
Country Nails 45 1kg Enamel Paint Gr 1 170 1 litre
Supply & fixing of Rolling shutter 2000 1 sqm White lead 72 1 kg
Collapsble steel shutters 1750 1 sqm wood primer 100 1 litre
Glass plain 6mm 460 1 sqm snowcem powder 35 1 kg
Jali 25mm 189 1 sqm aluminium sheet 262 1 sqm
40mm 245 1 sqm Labour charges-Door 473 1 sqm
50mm 335 1 sqm Labour Charges-windows 601 1 sqm
Labour Charges-ventilato 457 1 sqm
CENTRING labour red oxide gr I 90 1 litre
hire I floor 2nd floor 1 cum labour harges 4 metal gril 14 1 kg
foundation 19 361
plith beam 328 361
lintels 525 492 541 1 sqm ### fixing of grill 3 1 kg
sunshades 104 76 84 1 cum dry powder distemper 30 1 kg
columns 79 691 760 1 cum oil bound washable diste 60 1kg
beams 795 580 638 1 cum oil bound washable diste 69 1 litre
slabs 89 65 72 1 sqm
labour charges fixing AC 472 10 sqm
DISMANTLING
Brick masonry in CM 128 1 cum water 70 1 kl
Stone masonry in CM 239 1 cum rabbit wire mesh 12 1sqm
Doors & windowsincluding rame 38 1 sqm
cment mortar plaster 2.9 1 sqm wiring
25mm dia 2mm thick PVC
Cement concrete 187 1 cum pipe 25 1 m
25mm dia 1,2,3 & 4 way
RCC 1103 1 cum deep Junction Box 20
25mm PVC bends 5
MS steel tubes 45 kg
Labour charges for
fabricating steel works 14
Labour charges for
concrete mixer per Hr 222.8 pre fixing Iron Doors, 3
Cost of Diesel for Miller 38.5 1 lt
110 mm dia 3 M Single
Cost of Petrol for Vibrator 53 1 lt Socket PVC/d 383
Binding wire 50 1 kg
Labour charges for pvc p 50
Water proofing compound 24 kg
Cost of A,C Sheet 6mm
dry powder distemper
30 kg thick 188 1 sqm
oil bound distemper 60 kg
cement primer grade i 100 kg Labour charges including cost of J
cement primer grade ii 60 kg Bolts, Bitumen washers e 410.1
Synthatic enamel paint 170 lt
water proof cement paint/snowcem 35 kg
White cement 25 kg
door
aldrop 250 mm 238
Butt Hinges(125mm) 96
Tower Bolts(200 mm) 86
Handle (150mm) 34
Door stapper 38
windows
Butt Hinges(100m) 81
Tower Bolts(100 mm) 57
Handles(125mm) 23
 L E A D S T A T E M E N T

Conveyance Loading Unloading Area

S.No Name of the Item Source of Supply Lead Initial Cost Total
Charges Charges Charges Allowance

1 Sand for Mortar Nagavali, srikakulam 2 130 30.2 34.3 10.9 9.04 214.44
2 Sand for Filling Nagavali, srikakulam 2 110 30.2 34.3 10.9 9.04 194.44
3 Rough Stone(OTG) Singupuram 15 225 143.4 68.3 10.9 15.84 463.44
4 CRS Singupuram 15 225 143.4 68.3 10.9 15.84 463.44
4 40mm HBG Singupuram 15 745 143.4 68.3 10.9 15.84 983.44
5 20mm HBG Singupuram 15 1175 143.4 68.3 10.9 15.84 1413.44
6 10mm HBG Singupuram 15 820 143.4 68.3 10.9 15.84 1058.44
7 Bricks(1000 No.s) Tamminaidu peta 7 3100 110.08 134.1 134.1 53.64 3531.92
8 steel srikakulam 41000 41000

L/CE H.C.E.S PRINCIPAL