zp old guest house_repairs_5.00 lakhs

8/11/2019 ZP Old Guest House_Repairs_5.00 Lakhs

1/27

DISTRICT : WEST GODAVARI

CIRCLE : ELURU

DIVISION : ELURU

SUB-DIVISION : ELURU

MANDAL : ELURU

GOVERNMENT OF ANDHRA PRADESH

PANCHAYATRAJ ENGINEERING DEPARTMENT

Name of the Work : Repairs & Renovation of Old Guesthouse in Zilla ParishadCompound at Eluru

Estimate Amount Rs. 5.00 Lakhs

DETAILED PROPOSAL ESTIMATE


2/27

Name of the Work : Repairs & Renovation of Old Guesthouse in Zilla Parishad Compound at Eluru


As per the instructions of the higher authorities and as per the request of the Hon'ble

MLA,Denduluru,proposal estimate is prepared for the work"Repairs & Renovation of Old Guesthouse in Zilla

Parishad Compound at Eluru",Est.Cost.Rs.7.50 lakhs.

The roof of the old guest house is leaking and hence,it requires covering with GI sheets

Certain petty repairs are required along with one T.V. including paintings inside and out side.Dewan cot,Table & Chair are to be proposed in the Room No.1 as per the instructions of the Hon'ble MLA,Denduluru

Accordingly,a proposal estimate is prepared with the above provisions.

Further lump sum provisions are made in the estimate for the following items:-

1)Provision for VAT @ 5.00%

2)QC charges @ 0.5%

The estimate is prepared as per the current SSR,i.e.2013-2014 rates and as per

the A.P Revised Standard data work will be carried out as per APDSS after administrative sanction

Dy.Executive Engineer Asst.Executive Engineer

PRI,Eluru PRI,Eluru

SPECIFICATION REPORT


3/27

Sl.

No.

Description of Item Length (m) Width (m) Thickne

ss (m)

Quantity Unit Rate

1 2 3 4 5 6 7 8 9

A)Repairs&Renovation:-

1

Columns over slab 1 x 12 1.22 0.23 0.23 0.77

0.77 cum 8355.56

2

0.077

0.077 MT 61542.90

3

Brick pillars for bench N/S 1 x 11 0.50 0.23 0.50 0.63

-----do---- E/S 1 x 12 0.50 0.23 0.50 0.691.32 cum 3697.39

4

Brick pillars for bench N/S 1 x 11 0.50 ----- 1.23 6.77

-----do---- E/S 1 x 12 0.50 ----- 1.23 7.38

14.15 sqm 162.37

5

Old guest house L/S 1 x 1 10.10 ----- 7.60 76.76

Paintingto New walls with two coats of snowcem paintsof approved brand and shade

over old painted surface of approved brandmaking two coatsin all to give an even

shade after thoroughly brushing the surface to remove all loose powdered materials, lift

charges, curing etc.,complete for finished item of work in all floors for external

Walls.(APSS No. 911) (CSSR)

Brick Masonryin superstructure with traditional bricks 23x11x7cms in CM (1:6) prop:

mixing cement mortar, constructing masonry, scaffolding charges, lift charges, curing,

etc., complete for finished item of work. (APSS No. 501 & 504).(CSSR) for basement

DETAILED CUM ABSTRACT ESTIMATE

Estimate Amount R


No

Vibrated reinforced Cement Concrete M20 grade nominal mix using 400 kg. of cement,

20mm size HBG (SS5) metal complete for finished item of work for Columns (APSSNo. 402) (CSSR)

Plastering 20mmthick in CM(1:5) including cost and conveyance of all materials and all

labour charges etc.complete for basement

Providing high yield strength deformed (HYSD) steel TMT bars (Fe 415 grade as per IS

1786-1985) of 8mm to 40mm diameters cutting, bending, to required sizes and shapes

placing in position with cover blocks of approved size and binding wire of 20SWG,

forming grills for reinforcement work as per approved designs and drawings including

Cost and Conveyance of bars from approved sources to site of work with all taxes

complete for finished item of work (APSS No.126) in all floors (CSSR)


4/27

Sl.

No.


ss (m)

Quantity Unit Rate

1 2 3 4 5 6 7 8 9

No

Out side compound wall 1 x 1 5.80 ----- 2.60 15.08

Pillaster sides 2 x 2 0.35 ----- 0.75 1.05

----do---- top 1 x 2 0.30 ----- 0.60 0.36Gate Pillasters 1 x 2 2.00 ----- 2.05 8.20

E/S Compound wall R/S 1 x 1 29.60 ----- 2.90 85.84


----do---- top 1 x 13 0.30 0.60 ----- 2.34

A/R end pillars 1 x 1 0.80 ----- 0.60 0.48

N/S Compound wall L/S 1 x 1 26.00 ----- 2.60 67.60


----do---- top 1 x 1 0.30 0.60 ----- 0.18

A/R end pillasters 1 x 1 0.80 ----- 0.60 0.48

Gate Pillasters 1 x 2 2.00 ----- 2.50 10.00Top 1 x 2 0.50 0.50 ----- 0.50

N/S Compound wall R/S 1 x 1 35.60 ----- 3.40 121.04


Top 1 x 16 0.30 ----- 0.60 2.88

Wall A/R 1 x 1 6.40 ----- 3.20 20.48

Pillasters 4 x 2 0.35 ----- 0.55 1.54

Top 1 x 4 0.30 ----- 0.60 0.72

Park front side wall 1 x 1 17.25 ----- 2.15 37.09


Top 9 x 1 0.25 ----- 0.40 0.902nd lift 1 x 1 29.05 ----- 2.20 63.91


Pillaster top 1 x 12 0.25 0.40 ----- 1.20

S/S wall L/S 1 x 1 10.10 ----- 2.65 26.77


Top 1 x 5 0.25 0.60 ----- 0.75

Gate Pillasters 1 x 2 2.00 ----- 1.65 6.60

773.45 sqm 90.45

6

Ceilings

Varandah 1 x 1 11.75 2.42 ----- 28.44

----do--- 1 x 1 7.35 3.90 ----- 28.67

Beams 1 x 1 0.37 0.37 ----- 0.14

Portico 1 x 1 5.50 4.00 ----- 22.00----do--- 1 x 2 3.40 0.30 ----- 2.04

Building L/S sunshades 1 x 1 5.25 0.45 ----- 2.36

Underneath slab 1 x 1 10.60 0.50 ----- 5.30

Staircase landing ceiling 1 x 1 2.10 1.50 ----- 3.15

----do--- 1 x 1 0.60 1.80 ----- 1.08

Painting to new walls with 2 coats of acrylic exterior emulsion painthaving VOC(Volatile Organic Compound) content less than 50 grams/ litre.of approved brand and

shade after thoroughly brushing the surface to remove all dirt and remains of loose

powdered materials, including cost and conveyance of all materials to work site and all

operational, incidental, labour charges etc. complete for finished item of work as per SS

911 for internal walls


5/27

Sl.

No.


ss (m)

Quantity Unit Rate

1 2 3 4 5 6 7 8 9

No

Doors D 2.25 x 10 1.20 ----- 2.55 68.85

Windows D 2.75 x 11 1.20 ----- 2.55 92.57

161.42 sqm 119.94

8

Lawn wall gate E/S 1 x 1 2.10 ----- 1.83 3.84

-----do---- S/S 1 x 1 1.50 ----- 1.83 2.75

6.59 sqm 112.28

9

Old guest house Roof 1 x 2 12.28 6.25 ----- 153.50

Side sheets 0.5 x 2 10.50 2.00 ----- 21.00

174.50 sqm 746.00

10

For truss and purlin membersover roof

650.000

650.000 kg 80.40

11

For E/S bench 1 x 1 15.50 0.50 ----- 7.75

----do--- S/S bench 1 x 1 15.00 0.50 ----- 7.50

15.25 sqm 128.70

12

In Room No1 Toilet 1 x 1 ----- ----- ----- 1.00

1.00 sqm 9941.00

13

Table top 1 x 1 2.45 1.22 ----- 2.99

Cup board shutters 1 x 1 1.15 ----- 1.90 2.19

-----do--- A/R 1 x 1 6.10 0.20 ----- 1.22

Add t f t 0 60

Cost and supply of polished black Cuddapah slabs 15mm thick including transportationa

and labour charges etc.complete

Painting with Synthetic enamil paint Gr-I two coats over a primary coat of Red oxide

primer for new iron workincluding cost and conveyance of all materlas and all labour

charges etc.complete

Cost,fabrication,supply and fixing charges of MS Iron grills of any design including cost

of materials,welding charges,transportation and fixing charges etc.complete

Supply, Transportation and fixing of storage / Pressure type Horizontal230/250V singlephase 2000watts ISI mark 5 Star rated water heaterwith SS tank and ABS plastic body

of 25 Ltrs capacity to withstand up to 6.5 bar of water pressure including all standard

accessories and dead weight pressure reducing valve on out let side, including cost of 2

Nos nylon / PVC / Metallic hose pipe, testing and all labour charges etc., complete.

Makes:makes Crompton model No. solarium plus SWH 725, Class 1 rated or its

equivalent make of Bajaj / Venus / Racold / Usha.

Roofing: - Roofing will be provided with 0.5mm thick galvanized / pre painted G.I.

profiled sheets fixed to the purlins with 14 size self drilling screws with neoprene washer.Side laps are stitched with self tapping / drilling screws. End laps are to be sealed with

25x3 mm Butyl tape. The sheets are provided with anti capillary grove.

Cost and supply of 18mm thick MDF exterior grade both sides laminated includingtransportation to site


6/27

Sl.

No.


ss (m)

Quantity Unit Rate

1 2 3 4 5 6 7 8 9

No

Add for wastage 0.0003

0.0030 cum 137729.00

16

Room No 2 Door 1 x 1 1.05 ----- 2.10 2.21

Toilet door two sides 1 x 2 0.80 ----- 1.85 2.96

Room No 1 Door 1 x 1 1.10 ----- 1.80 1.98

Toilet door two sides 1 x 2 0.70 ----- 1.80 2.52

9.67 sqm 774.00

17

Table top 1 x 1 2.45 1.22 ----- 2.99

Cup board shutters 1 x 1 1.15 ----- 1.90 2.19

-----do--- A/R 1 x 1 6.10 0.20 ----- 1.22

Add extra for wastage 0.60

7.00 sqm 583.75

18

In Room No.1 1 x 1 ----- ----- ----- 1.00

1.00 No 2040.2

19

In Room No.1 1 x 1 ----- ----- ----- 1.00

1.00 No 139.90

20

In old guest house 1 x 5 ----- ----- ----- 5

5.00 No 599

21

In old guest house 1 x 5 ----- ----- ----- 55.00 No 166.9

22

Labour charges for Fixing of Ceiling fan and regulator including transportation and giving

connections with twin core wire etc., complete.

Supply of 1 x 36/40W Box type tube light luminaire powder coated CRCA sheet steel

housing with VPIT Chokes and all standard accessories of makes Crompton / Bajaj /

Surya / Havells / HPL.

Fixing of 40W tube light luminaire on wall / Ceiling with / TW round blocks with all

accessories including giving connections and all labour charges etc., complete.

Supplying and Fixing best Indian make plastic seat and lid for European water closets

with rubber or plastic Buffers as per IS 2548-1996

Labour charges for making, fabricating office furniture, racks, work-station furniture,

cup-board shutters with ply-wood/ MDF sheets, decolam/ veneer laminations includingfixing cutting, making, assembling, fixing hinges, fixing fixtures, fixing locks, pasting

sheets/ laminations fixing in position with necessary screws excluding cost of materials,

accessories, fittings(SSR item No.927)

Cost and supply of Teak Veneer Lamination - 4 mm thick - Natural Grains including

transportation to site

Supply of 48" (1200mm) Sweep 5 Star rated Ceiling Fan without Regulator of makesCrompton High Speed Havells Fusion 50decorative


7/27

Sl.

No.


ss (m)

Quantity Unit Rate

1 2 3 4 5 6 7 8 9

No

Deputy Executive Engineer, Assistant Executive Enginee

PRI Sub-Division, Eluru PRI, Eluru


8/27

Amount

10

6434

4739

4881

2298

. 5.00 Lakhs


9/27

Amount

10

69959


10/27

Amount

10

19360

740

130177

52260

1963

9941


11/27

Amount

10

413

7485

4086

2040

140

2995

835


12/27

Amount

10

,


13/27

Sl.

No.

Index-code Description Unit Quantity Rate Rs.

1 2 3 4 5 6

A)CIVIL WORK:-

1 BLD- Cement Mortar (1 : 3)

CSTN-1-4 Unit : 1cum

A. MATERIALS:Cement kg. 480.00 6.00

Sand (including 5% wastage) cum 1.05 1206.75

Seigniorage charges for Fine Sand cum 1.05 40.00

B. MACHINERY

- Nil -

C. LABOUR:

Man mazdoor for mixing mortar day 0.20 280.00

Add MA@25%

Grand Total



A. MATERIALS:

Cement kg. 288.00 6.00


Seigniorage charges for Fine Sand cum 1.05 40.00

B. MACHINERY

- Nil -

C. LABOUR:Man mazdoor for mixing mortar day 0.20 280.00

Add MA@25%

Grand Total



A. MATERIALS:

Cement kg. 240.00 6.00


Seigniorage charges for Coarse Sand cum 1.05 40.00

B. MACHINERY

- Nil -

C. LABOUR:

Man mazdoor for mixing mortar day 0 20 280 00

DATA SHEET

Name of the Work : Repairs & Renovation of Old Guesthouse in Zilla Parishad Compound at Elur

Estimate Amount


14/27

Sl.

No.


5 BLD-CSTN-2-13 COLUMNS, LINTELS, WATER TANKS, RCC

WALLS IN BUILDINGS

A. MATERIALS:

20mm HBG graded metal cum 0.900 2028.07Sand cum 0.450 1086.75

Cement Kgs 400.000 6.00

Seigniorage charges for C.A cum 0.90 50.00

Seigniorage charges for F.A cum 0.45 40.00

B. LABOUR:

1st Class Mason day 0.167 350.00

2nd Class Mason day 0.167 320.00

Mazdoor (Both Men and Women) day 4.700 280.00

Add MA@25%B. MACHINERY

Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum)

capacity

hour 1.000 417.40

BASIC COST per 1 cum

6 COLUMNS

BASIC COST per 1 cum cum 1.00 6979.56

Centering charges cum 1.00 1376.00

Total

7 BLD-CSTN-2-18

Unit = t

(a) Material

HYSD bars including 5 per cent for overlaps

and wastage

t 1.05 48000.00

Binding wire kg 6.00 70.00

(b) Labour for cutting, bending, shifting tosite, tying and placing in position

Blacksmith / Bar bender day 2.00 370.00

Mazdoor (Unskilled) day 6.40 280.00

Add MA@25%

Sundries on Material

Add contractor's profit&over heads@14%

Rate per t = a+b

8 Cost,fabrication,supply and fixing charges of

MS Iron gri lls of any design including cost of

materials,welding charges,transportation and

fixing charges etc.complete

Cost of Mild Steel sections Kg 1.050 48.00

Labour charges for fabrication of grills Kg 1 000 20 00

Supplying, fitting and placing HYSD bar reinforcement in foundation

complete as per drawings and technical specifications for Bars below 36

mm dia including over laps and wastage, where they are not welded


15/27

Sl.

No.


Mason 2nd

class day 0.56 320.00

Mazdoor (unskilled) day 1.89 280.00

Add MA@25%

Total

10 BLD-CSTN-3-1

Unit = 1cum

A. MATERIALS:

Cement kg 48.00 6.00

Bricks traditional size 23 x 11 x 7 cms 2nd

class

Nos 512.00 4237.39

Fine aggregate (Sand) cum 0.20 1206.75

Seigniorage charges for F.A cum 0.20 40.00B. LABOUR:

Mason 1stclass day 0.24 350.00

Mason 2nd

class day 0.56 320.00


Add MA@25%

C. SCAFOLDING

Access Scafolding charges per sqm

(1cum/0.23m thick = 4.35sqm)

sqm 4.35 0.00

Total

11 BLD-CSTN-6-3 Plastering with CM (1:5), 12 mm thick

including cost and conveyance of all materials

and all labour charges etc.complete

Unit = 10 sqm

A. MATERIALS:

Cement Mortor (1:5) cum 0.150 3107.09

B. LABOUR:

Mason 1stclass day 0.60 350.00


Add MA@25%

C. SCAFOLDING

Access Scafolding charges sqm 10.00 0.00

Grand Total

Total per 1 sqm

12 BLD-CSTN-6-3 Plastering with CM (1:5), 20 mm thick

including cost and conveyance of all materialsand all labour charges etc.complete

Unit = 10 sqm

A. MATERIALS:

Cement Mortor (1:5) cum 0 21 3107 09

Brick Masonry in CM (1:6) with Bricks traditional size 23 x 11 x 7 cms 2nd

Class for Basement


16/27

Sl.

No.


13 BLD-CSTN-10-5

Unit: 10 sqm

Cost of water proof cement Paint of approved

quality

kg 3.50 47.00

B. LABOUR

1st class painter day 0.15 400.00

2nd class painter day 0.35 320.00


Add MA@25%

Total cost

Total per 1 sqm

14 BLD-CSTN-10-6 Painting, Priming Coat on New Wood Work

Unit: 10 sqm

A. MATERIALS :

Wood Primer L 0.700 135.00

B. LABOURPainter--1st Class day 0.210 400.00

Painter--2nd Class day 0.490 320.00

Add MA@25%

Sundries including brushes, soap, putty etc., 1.000%

Total cost for 10 sqm

15 BLD-CSTN-10-7 Painting, Priming Coat on New Iron Work

Unit: 10 sqm

A. MATERIALS :

Red Oxide Primer L 0.70 121.00

B. LABOUR

Painter--1st Class day 0.210 400.00


Add MA@25%

Sundries including brushes, soap, putty etc., 1.000%


16 BLD-CSTN-10-12 Painting with Synthetic Enamel paints -

Two Coats - for New Wood Work

A MATERIALS :

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 alloperational, incidental, labour charges etc. complete for finished item of

work as per SS 912 for internal walls


17/27

Sl.

No.


B. LABOUR

Painter--1st Class day 0.330 400.00


Add MA@25%

Sundries including brushes, soap, putty etc.,


18 BLD-CSTN-10-

6&12

Painting with Synthetic enamil paint Gr-I

two coats over a primary coat of wood primer

for new wood work including cost and

conveyance of all materlas and all labour

char es etc.com leteBLD-CSTN-10-6

BLD-CSTN-10-12


19 BLD-CSTN-10-

7&12

Painting with Synthetic enamil paint Gr-I

two coats over a primary coat of Red oxide

primer for new iron work including cost and

conveyance of all materlas and all labour

charges etc.complete

BLD-CSTN-10-7

BLD-CSTN-10-12Total cost for 10 sqm

20 BLD-CSTN-2-5

Unit = 10sqm

A. MATERIALS:

acrylic exterior emulsion paint having VOC

(Volatile Organic Compound) content less than

50 grams/ litre (at 20 sqm / liter as per British

Paints (I) Ltd.

kg 0.80 183.00

B. LABOUR:

Painter-Ist class day 0.36 400.00

Painter-IInd class day 0.84 320.00

Add MA@25%Rate per 10sqm

Rate per 1sqm

21 BLD-CSTN-2-5

Painting to new walls with 2 coats of acrylic exterior emulsion paint

having VOC (Volatile Organic Compound) content less than 50 grams/

litre.of approved brand and shade after thoroughly brushing the surface to

remove all dirt and remains of loose powdered materials, including cost and

conveyance of all materials to work site and all operational, incidental,

labour charges etc. complete for finished item of work as per SS 911 for

internal walls

Painting to new walls with 2 coats of acrylic exterior emulsion paint


18/27

Sl.

No.



Add MA@25%

Rate per 10sqm

Rate per 1sqm

22 Labour charges for making, fabricating office

furniture, racks, work-station furniture, cup-

board shutters with ply-wood/ MDF sheets,

decolam/ veneer laminations including fixing

cutting, making, assembling, f ixing hinges,

fixing fixtures, f ixing locks, pasting sheets/

laminations fixing in position with necessary

screws excluding cost of materials,

accessories, fittings(SSR item No.927)

sqm 1.000 467.00

Add MA@25%

23 Bldngs_Elec-9-7-2 Supply of 1200 mm (48") sweep 230V, A.C 50

Hz.Ceiling fan with 3 Blades and double ball

bearings with all standard accessories.

a) Material

Supply of 48" (1200mm) Sweep 5 Star rated

Ceiling Fan without Regulator of makesCrompton High Speed Decora / Bajaj Regal

star / Havells Fusion 50 / Orient Summer

Crown / Usha technix decorative

each 1 2020.00

Transportation Charges on Unit Cost 1%

Rate per Each

24 Bldngs_Elec-9-7-35Labour charges for Fixing of Ceiling fan and

regulator including transportation and giving

connections with twin core wire etc., complete.

a) Material

23/0060 Twin Core wire M 1 39.90

Unforseen item works, such as painting to

down rod, screws etc.,

LS

b) Labour charges.

Skilled Electrician day 0.125 400.00

Helper day 0.125 320.00

Add MA@25%

Rate per Each

25 BLD-ELEC-7-9-3 Fixing of 40W tube light luminaire on wall /

Ceiling with / TW round blocks with all

accessories including giving connections and


19/27

Sl.

No.


Deputy Executive Engineer, Assistant Executive EnginPRI Sub-Division, Eluru PRI, Eluru


20/27

Amount Rs.

7

2880.00

1267.09

42.00

56.00

14.00

4259.09

1728.00

1267.09

42.00

56.00

14.00

3107.09

1440.00

1267.09

42.00

56 00

s. 5.00 Lakhs


21/27

Amount Rs.

1825.26489.04

2400.00

45.00

18.00

58.45

53.44

1316.00

356.97

417.40

6979.56

6979.56

1376.00

8355.56

50400.00

420.00

740.00

1792.00

633.00

0.00

7557.90

61542.90

50.40

20 00


22/27

Amount Rs.

179.20

529.20

198.10

3625.39

288.00

2169.54

241.35

8.00

84.00

179.20

529.20

198.10

0.00

3697.39

466.06

210.00

268.80

119.70

0.00

1064.56

106.46

652 49


23/27

Amount Rs.

164.50

60.00

112.00

420.00

148.00

904.50

90.45

94.50

84.00

156.80

60.20

3.96

399.46

84.70

84.00

156.80

60.20

3.86

389.56


24/27

Amount Rs.

132.00

246.40

94.60

7.26

733.26

399.46

799.92

1199.38

389.56

733.261122.82

146.40

144.00

268.80

103.20662.40

66.24


25/27

Amount Rs.

420.00

165.20

972.40

97.24

467.00

116.75

583.75

2020.00

20.20

2040.20

39.90

50.00

40.00

10.00

139.90


26/27

Amount Rs.

er,


27/27

Sl.

No.Description of Material Unit

Name of the

Quarry

Lead in

KM

Conveyanc

e chargesInitial Cost

Blasting

charges

Machine

crushing

charges

Loading&

Unloading

charges

Total

Amount

1 2 3 4 5 6 7 8 9 12

1 Coarse Sand for Concrete 1.00 Cum Godavari 72.00 701.75 385.00 0.00 0.00 0.00 1086.75

2 Coarse Sand for filling 1.00 Cum Godavari 72.00 701.75 285.00 0.00 0.00 0.00 986.75

3 Coarse Sand for Mortor 1.00 Cum Godavari 72.00 701.75 505.00 0.00 0.00 0.00 1206.75

3 Aggregates 10mm nominal size 1.00 Cum I.Pangidi 75.00 728.07 656.00 70.00 164.00 0.00 1618.07



6 Gravel 1.00 Cum Janampeta 15.00 175.44 98.00 0.00 0.00 0.00 273.44

7 Bricks 1000 Nos. Local 6.00 129.39 3707.00 0.00 0.00 401.00 4237.39

8 Steel 1.00 MT 48000.00 0.00 0.00 0.00 48000.00

9 Cement 1.00 MT 6000.00 0.00 0.00 0.00 6000.00

1.Certified that the above leads are correct to the best of my knowledge

2.The above work spot lies within 12 Km from Muncipal Corporation Boundary

Deputy Executive Engineer, Assistant Executive Engineer,PRI Sub-Division, Eluru PRI, Eluru

LEAD STATEMENT



zp old guest house_repairs_5.00 lakhs

Documents