DETAILED AND ABSTRACT ESTIMATE

Name of the work:Construction of Fire Control Room at Vempally

Estt. Cost. : Rs. 3.00 Lakhs

Sl. Measurements
Descripltion of Item No. Qty Rate Per Amount
No. L B D
1 2 3 4 5 6 7 8 9 10
Earthwork work excavation for foundations and depositing on bank for all
lifts and with an initial lead of 10m including all operational, labour
1 charges such as shoring sheeting, planking, strutting, etc,. Complete for
finished item of work including seigniorage excluding dewatring charges
etc., as per SS-20B (APSS308)
Long Walls 1 x 2 4.00 0.30 0.90 2.16
Cross Walls 1 x 2 4.00 0.30 0.90 2.16
Varandah Walls 1 x 2 1.70 0.30 0.90 0.92
5.24 189.28 1 Cum 991.00

Filling with Sand (excluding rock) in trenches, sides of foundations and

basement with initial lead in layers not exceeding 15cm thick,
consolidating each deposited layer by watering and ramming including
2 cost and Cost and Conveyance of water to site and all operational,
incidental, labour charges, Seigoirage charges, sales and other taxes etc,
hire charges of T & P etc., complete for finished item of work. (APSS NO.
309 & 310)
Long Walls 1 x 2 4.00 0.30 0.10 0.24
Cross Walls 1 x 2 4.00 0.30 0.10 0.24
Varandah Walls 1 x 2 1.70 0.30 0.10 0.10
0.58 942.30 1 Cum 548.00

Filling with gravel (excluding rock) in trenches, sides of foundations and

basement with initial lead in layers not exceeding 15cm thick,
consolidating each deposited layer by watering and ramming including
3
cost and Cost and Conveyance of water to site and all operational,
incidental, labour charges, , sales and other taxes etc, hire charges of T &
P etc., complete for finished item of work. (APSS NO. 309 & 310)
Filling alround 1 x 1 11.00 10.00 0.90 99.00
99.00 553.20 1 Cum 54767.00

Plain Cement Concrete corresponding to (1:4:8) proportion nominal mix

(cement: fine aggregate: Coarse aggregate) using 40mm size Hard
Broken Granite (IS383, 1970) metal from approved quarry including cost
and conveyance of all materials like cement, sand, coarse aggregate,
4 water etc. to site, including seigniorage charges, sales & other taxes on
all materials, all operational, incidental, and labour charges such as
mixing, laying and ramming concrete in layers in position not exceeding
15cm, finishing top surface, curing concrete, etc., complete for finished
item of work for Foundations (APSS No. 402)
Long Walls 1 x 2 4.00 0.30 0.10 0.24
Cross Walls 1 x 2 4.00 0.30 0.10 0.24
Varandah Walls 1 x 2 1.70 0.30 0.10 0.10
0.58 4448.68 1 Cum 2589.00
Sl. Measurements
Descripltion of Item No. Qty Rate Per Amount
No. L B D
1 2 3 4 5 6 7 8 9 10
CR stone masonry, in CM (1:6) prop: (Cement: Sand) using hard granite
stones 2nd sort from approved quarry including cost and conveyance of
all materials like Granite stones, cement, sand, water, etc., to site
including seigniorage charges, sales & other taxes on all materials, all
5
operational, incidental, and labour charges such as cutting stones to
required size and shape, mixing of cement mortar, constructing masonry,
curing etc., complete for finished item of work for foundation basement
(APSS No. 601 )
Long Walls 1 x 2 4.10 0.23 0.90 1.70
Cross Walls 1 x 2 4.10 0.23 0.90 1.70
Varandah Walls 1 x 2 1.70 0.23 0.90 0.70
4.10 3652.20 Rmt 14969.00

Brick Masonry in superstructure with CM (1:8) prop with Flyash Cement

solid blocks of size 290 x 225 x 140 mm, for manufacturing of flyash solid
blocks using flyash of 80 kgs, cement of 15 kgs. Gypsum of 5 kgs. and
6
stone dust with a compresive strength not lessthan 50 kg/sqm including
cost and conveyance of all materials, labour charges, seiniorage charges,
scaffolding and curing etc., for Superstructure Walls.
Long Walls 1 x 2 4.00 0.23 3.05 5.61
Cross Walls 1 x 2 4.00 0.23 3.05 5.61
Varandah Walls 1 x 2 1.70 0.23 3.00 2.35
Deduct for Doors 1 x 1 2.00 0.23 1.00 -0.46
Windows 1 x 4 1.20 0.23 1.20 -1.32
11.79 5820.64 Rmt 68597.00

Plastering 20mm thick in two coats with base coat of 16mm thick in CM
(1:6) and top coat of 4mm thick in CM (1:4) dubara sponge finish
including cost and conveyance of all materials like cement, sand, water
etc., to site, on all materials,all operational, incidental and labour charges
7
such as mixing mortar, scaffolding charges, lift charges, including cutting
of Grooves wherever necessary as directed by Engineer - in - charge,
finishing, curing, etc., complete for Even Surfaces of Wall for finished
item of work. (APSS 901,903 & 904) for External walls
Inside 1 x 2 4.00 3.05 24.40
1 x 2 4.00 3.05 24.40
Vaarandah 1 x 2 1.20 3.00 7.20
Outside alround 1 x 2 5.20 3.05 31.72
1 x 1 4.00 3.00 12.00
Deduct for Doors 1 x 1 2.00 1.00 -2.00
Windows 1 x 2 1.20 1.20 -2.88
94.84 373.77 Rmt 35448.00

Flooring with Vetrified ceramic tiles, 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 &
8 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 etc., complete for finished item of work,
but excluding the cost of conveyance of all materials.

Rooms 1 x 1 4.00 4.00 16.00

1 x 1 4.00 0.10 0.40
Vaarandah 1 x 1 1.20 1.20 1.44
17.84 732.28 Rmt 13064.00
Sl. Measurements
Descripltion of Item No. Qty Rate Per Amount
No. L B D
1 2 3 4 5 6 7 8 9 10

Cost, Supply and Fixing of 40 mm Nominal Bore GI pipe Light

9 Grade properties & weight as per IS 1239 ISI mark with GI fittings
including the cost of pipe & its fittings & labour chargescomplete

1 x 5 4.00 20.00
20.00 457.00 1 Sqm 9140.00
Rate as per SSR 2022-23, Item No. TBSP-G.I-05

S& F 32 mm Nominal Bore GI pipe Light Grade properties & weight

10 as per IS 1239 ISI mark with GI fittings including the cost of pipe &
its fittings &labour charges complete
1 x 4 5.25 21.00
21.00 407.00 1 Sqm 8547.00
Rate as per SSR 2022-23, Item No. TBSP-G.I-04

Roofing: - Roofing will be provided with 0.5mm thick galvanized /

pre painted G.I. profiledsheets fixed to the purlins with 14 size self
drilling screws with neoprene washer. Side laps are stitched with
11 self tapping / drilling screws. End laps are to be sealed with 25x3
mm Butyl tape. The sheets are provided with anticapillary grove.
including cost and conveyance of all material and labour charges
etc., complete
1 x 3 5.20 5.20 81.12
81.12 812.00 1 Sqm 65869.00
Rate as per SSR 2022-23, Item No. TBSC-R.I-41

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
12 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 internal walls
Qty as per Plastering 94.84 186.44 Rmt 17682.00

13 Add L.S.For U/F items 1190.00

Total 300000.00
 Name of the work:Construction of Fire Control Room at Vempally

Seigniorage Charges
Sl Item Qty Factor Metal Factor Sand Gravel Earth Brick
No
1 Earth work 5.24 1 5.24

2 PCC (1:4:8) 0.58 0.9 0.52 0.45 0.26

3 Brick Masonry (1:8) 11.79 1.18 1179

4 Plastering 20mm thick 94.84 1.90

0.94 3.55 0.00 5.24 1179.00

75.00 40.00 30.00 30.00 40.00

70.50 142.00 0.00 157.20 47.16 416.86

417.00
 LEAD CHART (S.S.R 2022-23)
Name of the work:Construction of Fire Control Room at Vempally
Sl Description of Item Name of the Lead in KM Conveyance Initial Cost Add Add 25% Nett Unit Per
No quarry charges of material Blasting Extra on Amount
excluding Charges Crushed
13.615% over Metal
C.T. M.R. Total
heads

1 2 3 4 5 6 7 8 10 11 12 13
1 10mm Gauge HGB Metal Machine crushed Muthampet 20.00 20.00 324.43 950.00 90.00 237.50 1601.93 1 Cum
2 12mm Gauge HGB Metal Machine crushed Muthampet 20.00 20.00 324.43 1050.00 90.00 262.50 1726.93 1 Cum
3 20mm Gauge HGB Metal Machine crushed Muthampet 20.00 20.00 324.43 1100.00 90.00 275.00 1789.43 1 Cum
4 40mm Gauge HGB Metal Machine crushed Muthampet 20.00 20.00 324.43 903.00 90.00 225.75 1543.18 1 Cum
5 Sand for Filling and Blindage Local 10.00 10.00 174.80 630.00 804.80 1 Cum
6 Sand for Concrette Local 10.00 10.00 174.80 630.00 804.80 1 Cum
Sand for mortar, plastering, ceiling coat including washing
7 Local 10.00 10.00 174.80 830.00 1004.80 1 Cum
screening etc.,
8 Gravel Local 10.00 10.00 174.80 108.00 282.80 1 Cum
9 Bricks 2nd class TBSC.A.I.01 Easgaon 35.00 35.00 863.97 9000.00 9863.97 1000 Nos
10 Fly Ash bricks of 290 x 140 x 225 mm TSBSC.A.II.01 Easgaon 35.00 35.00 863.97 30000.00 30863.97 1000 Nos
11 Cement (Rate as per March 2023) 0.00 5200.00 5200.00 1 MT
12 Steel 60000.00 60000.00 1 MT
Certificates:-
1. Certified that the leads provided in the estimate is correct to the best of my knowledge and the stone used Hard granite
2. The Rates for unloading of material except earth, sand, gravel, coarse aggregate, rubble size stone and cut stone are inclusive of stocking
4. The metal rates are including blasting charges of Rs 70.00 , Machine Crushing charges 25% , Seigniorage charges 50.00
 Telangana Standard Data - Buildings SSR-2022-23

Name of the work:Construction of Fire Control Room at Vempally

Total
Index- S
Description Unit Qty Amount unit
code No Rate Rs.
Rs.
1 2 3 4 5 6 7
Earthwork work excavation for foundations and depositing on bank for all lifts and with an initial
lead of 10m including all operational, labour charges such as shoring sheeting, planking, strutting,
1
etc,. Complete for finished item of work including seigniorage excluding dewatring charges etc.,
as per SS-20B (APSS308)
Ordinary soil - Manual Means - upto 3m depth
Taking output = 10 cum
a) Labour
Mate day -
Mazdoor (Unskilled) day 3.64 520.00 1892.80
Cost for 10 cum = a+b+c 1892.80
Net Rate per cum 189.28 cum

Filling with Sand (excluding rock) in trenches, sides of foundations and basement with initial lead
in layers not exceeding 15cm thick, consolidating each deposited layer by watering and ramming
2 including cost and Cost and Conveyance of water to site and all operational, incidental, labour
charges, Seigoirage charges, sales and other taxes etc, hire charges of T & P etc., complete for
finished item of work. (APSS NO. 309 & 310)
Unit = cum
Taking out put = 1cum
a) Labour
Mazdoor (Unskilled) as RSSR day 0.25 550.00 137.50
b) Material :
Sand cum 1.00 804.80 804.80
Total cost of 1.00 cum 942.30
Rate per cum Rs 942.30 1Cum

Plain Cement Concrete corresponding to (1:4:8) proportion nominal mix (cement: fine aggregate: Coarse
aggregate) using 40mm size Hard Broken Granite (IS383, 1970) metal from approved quarry including
BLD-
cost and conveyance of all materials like cement, sand, coarse aggregate, water etc. to site, including
CSTN- 3
seigniorage charges, sales & other taxes on all materials, all operational, incidental, and labour charges
2-7 such as mixing, laying and ramming concrete in layers in position not exceeding 15cm, finishing top
surface, curing concrete, etc., complete for finished item of work for Foundations (APSS No. 402)
Unit = 1cum
A. MATERIALS:
Cement kg/MT 162.00 5200.00 842.40
Coarse aggregate 40 mm cum 0.90 1004.80 904.32
Fine aggregate (Sand) cum 0.45 804.80 362.16
B. MACHINERY
Concrete mixer 600/400 ltr 10/7 cft ( 0.2/0.80cum) capacity hr 1.00 1052.10 1052.10
C. LABOUR:
Mason 1st class day 0.10 605.00 60.50
Mazdoor (unskilled) day 2.36 520.00 1227.20
Total per 1 Cum 4448.68 1Cum
 1 2 3 4 5 6 7
CR stone masonry, in CM (1:6) prop: (Cement: Sand) using hard
granite stones 2nd sort from approved quarry including cost and
conveyance of all materials like Granite stones, cement, sand,
BLD- water, etc., to site including seigniorage charges, sales & other
CSTN-6- 4 taxes on all materials, all operational, incidental, and labour
6 charges such as cutting stones to required size and shape,
mixing of cement mortar, constructing masonry, curing etc.,
complete for finished item of work for foundation basement
(APSS No. 601 )
unit = cum
a) Materials
Cement Kgs 76.80 5200.00 399.36
CR Stone Cum 0.94 675.33 634.81
Bond Stones 7Nos 0.24 x 0.24 x 0.39 =
Cum 0.16 1541.23 246.60
0.16cum
Fine aggregate ( Sand) cum 0.32 804.80 257.54
b) Labour
1st Class Mason Nos 1.50 605.00 907.50
Man Mazdoor (Un-Skilled) Nos 2.32 520.00 1206.40
Net Total per cum 3652.20 1Cum

Filling with gravel (excluding rock) in trenches, sides of

foundations and basement with initial lead in layers not
exceeding 15cm thick, consolidating each deposited layer by
BLD-
CSTN-2- 5 watering and ramming including cost and Cost and Conveyance
9
of water to site and all operational, incidental, labour charges, ,
sales and other taxes etc, hire charges of T & P etc., complete
for finished item of work. (APSS NO. 309 & 310)
Unit = cum
Taking out put = 6cum
a) Material : Gravel cum 6.00 282.80 1696.80
a) Labour
Mazdoor (Unskilled) as RSSR day 3.12 520.00 1622.40
Total cost of 6.00 cum 3319.20
Net Rate per cum Rs 553.20 1Cum

Brick Masonry in superstructure with CM (1:8) prop with Flyash Cement solid blocks of size 290 x
BLD- 225 x 140 mm, for manufacturing of flyash solid blocks using flyash of 80 kgs, cement of 15 kgs.
CSTN-5- 6 Gypsum of 5 kgs. and stone dust with a compresive strength not lessthan 50 kg/sqm including
4 cost and conveyance of all materials, labour charges, seiniorage charges, scaffolding and curing
etc., for Superstructure Walls.
a.Material
No of blocks required for one cum of Masonry Nos 110.00 30863.97 3395.04
CM (1:8) Cum 0.10 2095.040 209.50
b.Labour
Mason 1st Class Day 0.420 605.00 254.10
Mason 2nd Class Day 0.920 550.00 506.00
Mazdoor (Unskilled) Day 2.800 520.00 1456.00
Rate per Cum 5820.64
 1 2 3 4 5 6 7
Plastering 20mm thick in two coats with base coat of 16mm thick in CM (1:6) and top coat of 4mm thick in
CM (1:4) dubara sponge finish including cost and conveyance of all materials like cement, sand, water etc.,
BLD-
to site, on all materials,all operational, incidental and labour charges such as mixing mortar, scaffolding
CSTN-8- 7
charges, lift charges, including cutting of Grooves wherever necessary as directed by Engineer - in -
1 charge, finishing, curing, etc., complete for Even Surfaces of Wall for finished item of work. (APSS
901,903 & 904) for External walls
Unit = 10 sqm
A. MATERIALS:
Base coat in CM (1:6), 16mm thick
Cement kgs/ MT 43.00 5200.00 223.60
Fine aggregate (Sand) cum 0.18 1004.80 180.86
Top coat in CM (1:4), 4mm Thick
Cement kgs/ MT 14.50 5200.00 75.40
Fine aggregate (Sand) cum 0.04 1004.80 40.19
b) Labour
Mason 1st class day 0.63 605.00 381.15
Mason 2nd class day 1.47 550.00 808.50
Mazdoor (unskilled) day 3.90 520.00 2028.00
Rate for 10 sqm 3737.71
Rate per sqm 373.77 per sqm

Flooring with Vetrified ceramic tiles, 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
BLD-
consistency spread @ 3.3.kgs per sqm & jointed neatly with
CSTN-7- 8
white cement paste to full depth mixed with pigment of matching
6
shade, including cost of all materials like cement, sand water
and tiles etc., complete, including etc., complete for finished item
of work, but excluding the cost of conveyance of all materials.

Unit = 10 sqm
A. MATERIALS:
TBSC-C.I-01 Ceramic tiles 7.3mm thick 1 st quality sqm 10.50 315.00 3307.50
Cement for CM (1:8) for base coat kg. 21.60 5200.00 112.32
Cement for slurry kg. 33.00 5200.00 171.60
TBSC-G.I-03 White cement kg. 2.00 41.00 82.00
Sand for CM (1:8) cum 0.12 1004.80 120.58
B. LABOUR
Mason 1st class day 0.96 605.00 580.80
Mason 2nd class day 2.24 550.00 1232.00
Mazdoor (unskiled) day 3.30 520.00 1716.00
Total 7322.80
per sqm 732.28 per sqm
 1 2 3 4 5 6 7

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
9
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 internal walls

Unit = 10 sqm
TBSC-G.I-01 Cost of Cement Primer kg 1.00 173.00 173.00
Ist class painter day 0.21 665.00 139.65
2nd class painter day 0.49 550.00 269.50
TBSC-G.II-04 Supply of Water proof Cement paint 1 kg 3.50 60.00 210.00

1st class painter day 0.15 665.00 99.75

2nd class painter day 0.35 550.00 192.50
Mazdoor (unskilled) day 1.50 520.00 780.00
Rate per 10 sqm 1864.40
Rate per sqm 186.44 per sqm