GOVERNMENT OF ANDHRA PRADESH

PANCHAYATRAJ ENGINEERING DEPARTMENT

DETAILED ESTIMATE

REPAIRS TO THE WORKING WOMEN HOSTEL AT ELURU

ESTIMATED COST:-Rs.2.50 lakhs

GRANT:- DEPOSIT---Women&Child welfare

DISTRICT : WEST GODAVARI

CIRCLE : ELURU

DIVISION : ELURU

SUB-DIVISION : ELURU
MANDAL : ELURU
URU
 SPECIFICATION REPORT

Name of the Work : Repairs to the Working Women Hostel at Eluru

Estimate Amount Rs. 2.50 Lakhs

The work"Repairs to the working women Hostel at Eluru",

Est.Cost.Rs.2.50 lakhs was administratively sanctioned vide

The portico portion of the above building is leaking due to stagnation of water.Wearing
coat with M20 grade nominal mix concrete is proposed to make up the undulations.All windows are iron
windows originally.Certain windows are rusted including frames.They are to be replaced with countrywood
framed windows.Shutters of certain windows are found to be rusted and no more useful.Hence,they are
proposed for replacement.One door is completely damaged,it is proposed to be replaced with flush door.

The hostel warden informed that,the wiring is completely damaged and the inmates are
facing problem due to frequent interruption of power.Hence,it is proposed to be replaced with surface wiring.
GI ladder is proposed for the portico.

Hence,the estimate is prepared with the following provisions:-

1.Wearing coat with M20 grade nominal mix concrete using 6mm HBG chips
2.0.90x2.00m size flush type door
3.0.90x1.20m size flush Salwood panelled windows----8 nos
4.25mm dia PVC pipe on surface for wiring
5.New wiring along with switch boards and points etc.complete
6.SPN Distribution boards---3 Nos
7.Provision for GI ladder to Portico---1 No

Apart from the above provisions,the following lumpsum provisions are made in the
estimate:-

1)Provision for VAT @ 5.00%

2)QC charges @ 0.5%
3)Provision for insurance@ 0.5%

The estimate is prepared as per the current SSR,i.e.2011-2012 rates and as per
the A.P Revised Standard data work will be carried out as per APDSS.
Dy.Executive Engineer Asst.Executive Engineer
PRI,Eluru PRI,Eluru
s. 2.50 Lakhs

on of water.Wearing
ndows are iron
with countrywood
Hence,they are
with flush door.

and the inmates are

with surface wiring.

are made in the

es and as per
 DETAILED CUM ABSTRACT ESTIMATE

Name of the Work : Repairs to the Working Women Hostel at Eluru

Estimate Amount Rs. 2.50 Lakhs

Sl. Description of Item No Length Width Thickne Quantity Unit Rate Amount
No. (m) (m) ss (m)

1 2 3 4 5 6 7 8 9 10

1 Wearing coat with plain Cement concrete M20 nominal mix using 6 mm HBG
metal with Concrete mixture including cost and conveyance of all materials and
all labour charges etc.complete
Over portico 1 x 1 3.56 2.10 0.050 0.37
Over portico cantilever projection 1 x 1 3.56 2.10 0.050 0.37

0.74 cum 4481.76 3317

2 Flush type Doors of size 0.91x2.00m with 35mm Thick Flush Shutters with
Bondwood solied Block Board Type Faced on Both the sides with Teak Plywood
on both sides (Schedule Item No. 301.)
GF Room Door 1 x 1 ----- ----- ----- 1.00 No 5875.87 5876

3 Cost,fabrication,supply and fixing charges of MS Iron window shutters of any

design including cost of materials,welding charges,transportation and fixing
charges etc.complete
For windows 150.00 Kg 74.15 11123

4 Cost,supply and fixing of fully Panelled Salwood windows - Moulded panels

(Schedule Item No 306) Double shutter window of size 0.90x1.20m including
cost and conveyance of all materials and all labour charges etc.complete

In GF 1 x 3 ----- ----- ----- 3.00

In FF 1 x 2 ----- ----- ----- 2.00
In SF 1 x 3 ----- ----- ----- 3.00
8.00 No 5137.91 41103

5 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
Windows 2.75 x 49 0.91 ----- 1.15 141.02 sqm 80.54 11358

6 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 charges etc.complete
Door D 1 x 28 4.91 0.33 ----- 44.68
---do---for TD 1 x 7 4.65 0.33 ----- 10.58
55.26 sqm 86.04 4755

7 Supply and Fixing of 25mm dia 1.5mm thick PVC pipe (ISI MARK) surface with
all required accessories including masonary work and labour charges etc.,
complete.over walls
Ground floor
Corridor A/R 1 x 1 45.48 ----- ----- 45.48
Warden room 1 x 1 14.80 ----- ----- 14.80
Office room 1 x 1 14.74 ----- ----- 14.74
Dining area 1 x 1 8.86 ----- ----- 8.86
Kitchen 1 x 1 15.90 ----- ----- 15.90
Sl. Description of Item No Length Width Thickne Quantity Unit Rate Amount
No. (m) (m) ss (m)

1 2 3 4 5 6 7 8 9 10
T.V Room 1 x 1 21.60 ----- ----- 21.60
Store Room-I 1 x 1 14.90 ----- ----- 14.90
Store Room-II 1 x 1 14.90 ----- ----- 14.90
Wash area 1 x 1 15.90 ----- ----- 15.90
Toilet 1 x 1 4.33 ----- ----- 4.33
Add for drops 1 x 10 1.50 ----- ----- 15.00
Add for ceilings 1 x 10 1.50 ----- ----- 15.00
Frist floor
Corridor A/R 1 x 1 45.48 ----- ----- 45.48
Room-1 1 x 1 14.60 ----- ----- 14.60
Room-2 1 x 1 14.80 ----- ----- 14.80
Room-3 1 x 1 14.74 ----- ----- 14.74
Room-4 1 x 1 14.90 ----- ----- 14.90
Room-5 1 x 1 14.90 ----- ----- 14.90
Room-6 1 x 1 15.90 ----- ----- 15.90
Room-7 1 x 1 14.80 ----- ----- 14.80
Room-8 1 x 1 14.74 ----- ----- 14.74
Room-9 1 x 1 14.90 ----- ----- 14.90
Room-10 1 x 1 14.90 ----- ----- 14.90
Toilet area 1 x 1 15.90 ----- ----- 15.90
Add for drops 1 x 10 1.50 ----- ----- 15.00
Add for ceilings 1 x 10 1.50 ----- ----- 15.00
Second floor
Corridor A/R 1 x 1 45.48 ----- ----- 45.48
Room-1 1 x 1 14.60 ----- ----- 14.60
Room-2 1 x 1 14.80 ----- ----- 14.80
Room-3 1 x 1 14.74 ----- ----- 14.74
Room-4 1 x 1 14.90 ----- ----- 14.90
Room-5 1 x 1 14.90 ----- ----- 14.90
Room-6 1 x 1 15.90 ----- ----- 15.90
Room-7 1 x 1 14.80 ----- ----- 14.80
Room-8 1 x 1 14.74 ----- ----- 14.74
Room-9 1 x 1 14.90 ----- ----- 14.90
Room-10 1 x 1 14.90 ----- ----- 14.90
Toilet area 1 x 1 15.90 ----- ----- 15.90
Add for drops 1 x 10 1.50 ----- ----- 15.00
Add for ceilings 1 x 10 1.50 ----- ----- 15.00
682.53 rmt 50.34 34361

8 Wiring with 2 runs of 14/0.3mm (1.0 Sq.mm) Fire Retardant (FR) P.V.C.
insulated flexible copper cable (ISI MARK) in existing pipe with 6A switch,
Ceiling rose and 3mm thick hylam sheet covering to switch control box including
all labour charges etc., complete for light, bell, fan and exhaust fan points in
Non-Residential Buildings

Ground floor
In corridor 2 x 6 ---- ---- ---- 12
Dining area 1 x 6 ---- ---- ---- 6
Warden room 1 x 6 ---- ---- ---- 6
Office room 1 x 6 ---- ---- ---- 6
Store Room-I 1 x 6 ---- ---- ---- 6
Store Room-II 1 x 6 ---- ---- ---- 6
Kitchen 1 x 6 ---- ---- ---- 6
T.V.Room 1 x 6 ---- ---- ---- 6
Washing area 1 x 6 ---- ---- ---- 6
Frist floor
In corridor 2 x 6 ---- ---- ---- 12
Room-1 1 x 6 ---- ---- ---- 6
Room-2 1 x 6 ---- ---- ---- 6
Room-3 1 x 6 ---- ---- ---- 6
Sl. Description of Item No Length Width Thickne Quantity Unit Rate Amount
No. (m) (m) ss (m)

1 2 3 4 5 6 7 8 9 10
Room-4 1 x 6 ---- ---- ---- 6
Room-5 1 x 6 ---- ---- ---- 6
Room-6 1 x 6 ---- ---- ---- 6
Room-7 1 x 6 ---- ---- ---- 6
Room-8 1 x 6 ---- ---- ---- 6
Room-9 1 x 6 ---- ---- ---- 6
Room-10 1 x 6 ---- ---- ---- 6
Second floor
In corridor 2 x 6 ---- ---- ---- 12
Room-1 1 x 6 ---- ---- ---- 6
Room-2 1 x 6 ---- ---- ---- 6
Room-3 1 x 6 ---- ---- ---- 6
Room-4 1 x 6 ---- ---- ---- 6
Room-5 1 x 6 ---- ---- ---- 6
Room-6 1 x 6 ---- ---- ---- 6
Room-7 1 x 6 ---- ---- ---- 6
Room-8 1 x 6 ---- ---- ---- 6
Room-9 1 x 6 ---- ---- ---- 6
Room-10 1 x 6 ---- ---- ---- 6
204.00 1 Pt. 369.50 75378

9 Supply and fixing of 6A 3 pin wall plug socket with 6A switch control on a
common switch board with earth continuity including wire leads, earth
connections along with all labour charges etc., complete.

Ground floor
In corridor 2 x 1 ---- ---- ---- 2
Dining area 1 x 1 ---- ---- ---- 1
Warden room 1 x 1 ---- ---- ---- 1
Office room 1 x 1 ---- ---- ---- 1
Store Room-I 1 x 1 ---- ---- ---- 1
Store Room-II 1 x 1 ---- ---- ---- 1
Kitchen 1 x 1 ---- ---- ---- 1
T.V.Room 1 x 1 ---- ---- ---- 1
Washing area 1 x 1 ---- ---- ---- 1
Frist floor
In corridor 2 x 1 ---- ---- ---- 2
Room-1 1 x 1 ---- ---- ---- 1
Room-2 1 x 1 ---- ---- ---- 1
Room-3 1 x 1 ---- ---- ---- 1
Room-4 1 x 1 ---- ---- ---- 1
Room-5 1 x 1 ---- ---- ---- 1
Room-6 1 x 1 ---- ---- ---- 1
Room-7 1 x 1 ---- ---- ---- 1
Room-8 1 x 1 ---- ---- ---- 1
Room-9 1 x 1 ---- ---- ---- 1
Room-10 1 x 1 ---- ---- ---- 1
Second floor
In corridor 2 x 1 ---- ---- ---- 2
Room-1 1 x 1 ---- ---- ---- 1
Room-2 1 x 1 ---- ---- ---- 1
Room-3 1 x 1 ---- ---- ---- 1
Room-4 1 x 1 ---- ---- ---- 1
Room-5 1 x 1 ---- ---- ---- 1
Room-6 1 x 1 ---- ---- ---- 1
Room-7 1 x 1 ---- ---- ---- 1
Room-8 1 x 1 ---- ---- ---- 1
Room-9 1 x 1 ---- ---- ---- 1
Room-10 1 x 1 ---- ---- ---- 1
34 1 Pt. 86.89 2954
Sl. Description of Item No Length Width Thickne Quantity Unit Rate Amount
No. (m) (m) ss (m)

1 2 3 4 5 6 7 8 9 10

10 Supply and Fixing of 16A 3pin/6A 3pin plug socket and 16A switch control (5 in
1) duly recessed in wall with modular GI deep box of 6" x8" x2 1/2" size covered
with modular top cover sheet including earth connections and all labour charges
etc., complete.

Ground floor
Warden Room 1 x 1 ---- ---- ---- 1
TV Room 1 x 1 ---- ---- ---- 1
2 1 Pt. 304.20 608

11 Supply and run of 1 of 36/0.3mm (2.5 Sq.mm) F.R P.V.C. insulated flexible
copper cable in existing pipe for earth continuity inlcuding all labour charges
etc., complete.

Ground floor
Corridor A/R 1 x 1 45.48 ----- ----- 45.48
Warden room 1 x 1 14.80 ----- ----- 14.80
Office room 1 x 1 14.74 ----- ----- 14.74
Dining area 1 x 1 8.86 ----- ----- 8.86
Kitchen 1 x 1 15.90 ----- ----- 15.90
T.V Room 1 x 1 21.60 ----- ----- 21.60
Store Room-I 1 x 1 14.90 ----- ----- 14.90
Store Room-II 1 x 1 14.90 ----- ----- 14.90
Wash area 1 x 1 15.90 ----- ----- 15.90
Toilet 1 x 1 4.33 ----- ----- 4.33
Add for drops 1 x 10 1.50 ----- ----- 15.00
Add for ceilings 1 x 10 1.50 ----- ----- 15.00
Frist floor
Corridor A/R 1 x 1 45.48 ----- ----- 45.48
Room-1 1 x 1 14.60 ----- ----- 14.60
Room-2 1 x 1 14.80 ----- ----- 14.80
Room-3 1 x 1 14.74 ----- ----- 14.74
Room-4 1 x 1 14.90 ----- ----- 14.90
Room-5 1 x 1 14.90 ----- ----- 14.90
Room-6 1 x 1 15.90 ----- ----- 15.90
Room-7 1 x 1 14.80 ----- ----- 14.80
Room-8 1 x 1 14.74 ----- ----- 14.74
Room-9 1 x 1 14.90 ----- ----- 14.90
Room-10 1 x 1 14.90 ----- ----- 14.90
Toilet area 1 x 1 15.90 ----- ----- 15.90
Add for drops 1 x 10 1.50 ----- ----- 15.00
Add for ceilings 1 x 10 1.50 ----- ----- 15.00
Second floor
Corridor A/R 1 x 1 45.48 ----- ----- 45.48
Room-1 1 x 1 14.60 ----- ----- 14.60
Room-2 1 x 1 14.80 ----- ----- 14.80
Room-3 1 x 1 14.74 ----- ----- 14.74
Room-4 1 x 1 14.90 ----- ----- 14.90
Room-5 1 x 1 14.90 ----- ----- 14.90
Room-6 1 x 1 15.90 ----- ----- 15.90
Room-7 1 x 1 14.80 ----- ----- 14.80
Room-8 1 x 1 14.74 ----- ----- 14.74
Room-9 1 x 1 14.90 ----- ----- 14.90
Room-10 1 x 1 14.90 ----- ----- 14.90
Toilet area 1 x 1 15.90 ----- ----- 15.90
Add for drops 1 x 10 1.50 ----- ----- 15.00
Add for ceilings 1 x 10 1.50 ----- ----- 15.00
682.53 rmt 29.27 19978
Sl. Description of Item No Length Width Thickne Quantity Unit Rate Amount
No. (m) (m) ss (m)

1 2 3 4 5 6 7 8 9 10
12 Supply and run of 2 of 56/0.3mm (4.0 Sq.mm) FR P.V.C. insulated flexible
copper cable in existing pipe for mains inlcuding all labour charges etc.,
complete.

Ground floor
Warden Room 1 x 1 10.00 ----- ----- 10.00
TV Room 1 x 1 15.60 ----- ----- 15.60
25.60 rmt 85.56 2190

13 Supply and fixing SPN Distribution board with IP-20 protection suitable for 3
phase ELCB / RCCB / FP Isolator as incomer and 10kA SP MCBs as outing
going including internal connection and labour charges for flush mounting etc.,
complete with 63A FP Isolator - 1 No for incomer, 10kA- 6-32A SP MCBs - 12Nos for
outgoing.

For building 1 x 3 ---- ---- ---- 3Nos 1 No 4719.88 14160

15 Provision for VAT @ 5.00% LS 11358

16 QC charges @ 0.5% LS 1136

17 Provision for insurance LS 1136

18 Provision for GI ladder to portico LS 9209

Total 250000

Deputy Executive Engineer, Assistant Executive Engineer,

PRI Sub-Division, Eluru PRI, Eluru
 DATA SHEET

Name of the Work : Repairs to the Working Women Hostel at Eluru

Estimate Amount Rs. 2.50 Lakhs

Sl. Index-code Description Unit Quantity Rate Rs. Amount Rs.

No.
1 2 3 4 5 6 7

1 BLD-CSTN-2-11 Plain Cement concrete M20 nominal mix using 20 mm HBG metal with
Concrete mixture including cost and conveyance of all materials and all
labour charges etc.complete
Unit = 1cum
A. MATERIALS:
Cement kg 330.00 5.10 1683.00
Coarse aggregate 20 mm cum 0.90 1707.81 1537.03
Fine aggregate (Sand) cum 0.45 1068.77 480.95
Seigniorage charges for C.A cum 0.90 50.00 45.00
Seigniorage charges for F.A cum 0.45 40.00 18.00
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum) hour 1.00 304.50 304.50
capacity
C. LABOUR:
Mason 1st class day 0.10 285.00 28.50
Mazdoor (unskilled) day 1.39 215.00 298.85
Water Charges 1% of Labour 3.27
Add MA@25% 82.66
Rate per cum 4481.76

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

Unit: 10 sqm
A. MATERIALS :
Wood Primer L 0.700 100.00 70.00
B. LABOUR
Painter day 0.700 285.00 199.50
Add MA@25% 49.88
Sundries including brushes, soap, putty etc., 1.000% 3.19

Total cost for 10 sqm 322.57

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

Unit: 10 sqm
A. MATERIALS :
Red Oxide Primer L 0.70 90.00 63.00
B. LABOUR
Painter day 0.70 258.00 180.60
Add MA@25% 45.15
Sundries including brushes, soap, putty etc., 1.000% 2.89

Total cost for 10 sqm 291.64

4 BLD-CSTN-10-12 Painting with Synthetic Enamel paints - Two

Coats - for New Wood Work
A. MATERIALS :
Synthetic Enamel paint (at 20 sqm / litre as per L 1.200 170.00 204.00
British Paints (I) Ltd.
B. LABOUR
Painter day 1.200 285.00 342.00
Add MA@25% 85.50
Sl. Index-code Description Unit Quantity Rate Rs. Amount Rs.
No.
Sundries including brushes, soap, putty etc., 6.32

Total cost for 10 sqm 637.82

5 BLD-CSTN-10-12 Painting with Synthetic Enamel paints - Two

Coats - For New Iron Work
A. MATERIALS :
Synthetic Enamel paint (at 20 sqm / litre as per L 1.100 170.00 187.00
British Paints (I) Ltd.
B. LABOUR
Painter day 1.100 285.00 313.50
Add MA@25% 78.38
Sundries including brushes, soap, putty etc., 5.79

Total cost for 10 sqm 584.67

6 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
charges etc.complete
BLD-CSTN-10-6 322.57
BLD-CSTN-10-12 637.82
Total cost for 10 sqm 960.39

7 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
charges etc.complete
BLD-CSTN-10-7 291.64
BLD-CSTN-10-12 584.67
Total cost for 10 sqm 876.31

8 BLD-CSTN-11-16 Flush type Doors with 35mm Thick Flush

Shutters with Bondwood solied Block Board
Type Faced on Both the sides with Teak
Plywood on both sides (Schedule Item No.
301.)
Single Shutter :
i 900 x 2000 mm
Sal wood cum 0.035 44144.00 1545.04
Flush Shutter 35mm thick (Vide relevant sqm 1.530 1301.00 1990.53
standard specification)
Labour, wrought and putup in position frame & sqm 1.800 473.00 851.40
shutters
Add MA@25% 212.85
Top Tower bolts 150mm long(Aluminium) Nos 1 69.00 69.00
Bottom Tower bolts 150mm long(Aluminium) Nos 1 69.00 69.00
Butt hings with screws 150mm long Nos 3 166.00 498.00
(Aluminium)
Wind cleats with hings Nos 2 74.00 148.00
Aluminium Aldrop 250mm long Nos 1 238.00 238.00
Aluminium Door handle 125mm long Nos 1 76.00 76.00
Sundries for hold fasts etc. 178.05
Total for each door 5875.87

9 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
Sl. Index-code Description Unit Quantity Rate Rs. Amount Rs.
No.
Cost of Mild Steel sections Kg 1.050 48.00 50.40
Labour charges for fabrication of grills Kg 1.000 16.00 16.00
Labour charges for fixing of grills Kg 1.000 3.00 3.00
Add MA@25% 4.75
74.15

10 BLD-CSTN-11-21 Windows Panelled (Schedule Item No. 306)

900 x 1200 mm(Double Shutter)

Sal wood cum 0.056 44144.00 2472.06
Labour, wrought and putup in position frame & sqm 1.080 601.00 649.08
shutters
Add MA@25% 162.27
Top Tower bolts 100mm long(Aluminium) Nos 2 57.00 114.00
Bottom Tower bolts 100mm long(Aluminium) Nos 2 57.00 114.00
Butt hings with screws 75mm long (Aluminium) Nos 6 68.00 408.00

Door handle 75mm long(Aluminium) Nos 2 45.00 90.00

16mm dia MS bars Kgs 14.50 45.00 652.50
Wind cleats with hings Nos 4 74.00 296.00
Sundries for hold fasts etc. 180
Total for each window 5137.91

11 BLD-ELEC-1-3 P.V.C. Conduit (Surface)

(b) Supply and Fixing of 25mm dia 1.5mm thick
PVC pipe (ISI MARK) surface with all required
accessories including masonary work and
labour charges etc., complete.over walls

Taking Output = 100 M

a) Material
25mm dia 1.5mm thick PVC pipe 100 1
M 2200.00 2200.00
Rawl Plugs 100 2
Nos 16.00 32.00
35mm Screws 100 2
Nos 86.40 172.80
Chromium Plated saddles with base----25mm Each 200
2.00 399.60

25mm dia 1,2,3 & 4 way deep Junction Box Each 12 22.00 264.00
25mm PVC bends Each 12 5.50 66.00
Cement kg 25 0.00 0.00
b) Labour charges :
Skilled Electrician day 2 285.00 570.00
Semi skilled Electrician day 2 260.00 520.00
Helpers day 2 215.00 430.00
Add MA@25% 380.00
Sundries
C) Cost for 100 RM 5034.40
Rate per Metre = C/100 50.34

BLD-ELEC-2-1 Copper Wiring

12 2.1.1 Wiring with 2 runs of 14/0.3mm (1.0 Sq.mm)
Fire Retardant (FR) P.V.C. insulated flexible
copper cable (ISI MARK) in existing pipe with
6A switch, Ceiling rose and 3mm thick hylam
sheet covering to switch control box including
all labour charges etc., complete for light, bell,
fan and exhaust fan points in Non-Residential
Buildings
Sl. Index-code Description Unit Quantity Rate Rs. Amount Rs.
No.
Taking Output = 6 Points
a) Material
14/0.3mm PVC FR flexible copper wire 100 1
M 1001.00 1001.00
6A flush type Switches each 6 18.00 108.00
6A 2 way Ceiling Rose@17/each each 6 17.00 102.00
10"x8" Metal Boxes each 1 175.00 175.00
10" x8" decolam board each 1 66.00 66.00
b) Labour charges :
Skilled Electrician day 0.6 285.00 171.00
Semi skilled Electrician day 1.2 260.00 312.00
Helpers day 0.6 215.00 129.00
Add MA@25% 153.00
C) Cost for 6 Points 2217.00
Rate per Point = C/6 369.50

13 2.1.4 Supply and fixing of 6A 3 pin wall plug socket

with 6A switch control on a common switch
board with earth continuity including wire
leads, earth connections along with all labour
charges etc., complete.
Taking Output = each
a) Material
6A 3 pin / 2 pin Socket each 1 27.00 27.00
6A switch each 1 18.00 18.00
b) Labour charges :
Skilled Electrician day 0.067 285.00 19.10
Helpers day 0.067 215.00 14.41
Add MA@25% 8.38
Rate per each 86.89

14 Supply and Fixing of 16A 3pin/6A 3pin plug

socket and 16A switch control (5 in 1) duly
recessed in wall with modular GI deep box of
BLD-ELEC-2-1-6 4" x4" x2 1/2" size covered with decolam cover
sheet including earth connections and all
labour charges etc., complete.

Taking Output = each

a) Material
(4" x4") GI deep box each 1 50.00 50.00
4" x4" decolam board each 1 13.20 13.20
16A 3 pin / 6A 3pin plug socket (5 in 1) each 1 146.00 146.00
b) Labour charges :
Skilled Electrician day 0.1 285.00 28.50
Semi Skilled Electrician day 0.1 260.00 26.00
Helpers day 0.1 215.00 21.50
Add MA@25% 19.00
Rate per each 304.20
Note : Labour Charges proposed for 10 jobs per day

15 BLD-ELEC-3-1 3.1.4 Supply and run of 1 of 36/0.3mm (2.5 Sq.mm)

(a) F.R P.V.C. insulated flexible copper cable in
existing pipe for earth continuity inlcuding all
labour charges etc., complete.

Taking Output = 100 M

a) Material
36/0.3mm (2.5 sqmm) FR PVC copper wire 100 1
M 2389.20 2389.20
b) Labour charges :
Skilled Electrician day 0.34 285.00 96.90
Sl. Index-code Description Unit Quantity Rate Rs. Amount Rs.
No.
Semi Skilled Electrician day 1 260.00 260.00
Helpers day 0.34 215.00 73.10
Add MA@25% 107.50
Sundries
C) Cost for 100 RM 2926.70
Rate per Metre = C/100 29.27

15 BLD-ELEC-3-1 3.1.4 Supply and run of 2 of 36/0.3mm (2.5 Sq.mm)

(a) F.R P.V.C. insulated flexible copper cable in
existing pipe for mains inlcuding all labour
charges etc., complete.
Taking Output = 100 M
a) Material
36/0.3mm (2.5 sqmm) FR PVC copper wire 100 2
M 2389.20 4778.40
b) Labour charges :
Skilled Electrician day 0.67 285.00 190.95
Semi Skilled Electrician day 2 260.00 520.00
Helpers day 0.67 215.00 144.05
Add MA@25% 213.75
Sundries
C) Cost for 100 RM 5847.15
Rate per Metre = C/100 58.47
Sl. Index-code Description Unit Quantity Rate Rs. Amount Rs.
No.

16 Supply and run of 2 of 56/0.3mm (4 Sq.mm)

FR P.V.C. insulated flexible copper cable in
BLD-ELEC-3-1-5 existing pipe for mains inlcuding all labour
charges etc., complete.
Taking Output = 100 M
a) Material
56 /0.3mm (4 sqmm)FR PVC flexible copper 100 2
wire. M 3478.20 6956.40
Sl. Index-code Description Unit Quantity Rate Rs. Amount Rs.
No.
b) Labour charges :
Skilled Electrician day 1 285.00 285.00
Semi Skilled Electrician day 3 260.00 780.00
Helpers day 1 215.00 215.00
Add MA@25% 320.00
C) Cost for 100 RM 8556.40
Rate per Metre = C/100 85.56

17 Supply and fixing TPN Distribution board with

IP-20 protection suitable for 3 phase ELCB /
RCCB / FP Isolator as incomer and 10kA SP
MCBs as outing going including internal
BLD-ELEC-4-4-3-B connection and labour charges for flush
mounting etc., complete with 63A FP Isolator -
1 No for incomer, 10kA- 6-32A SP MCBs -
12Nos for outgoing.

Taking Output = each

a) Material
4way TPN, D.B with IP-20 Protection suitable each 1
for 3 phase ELCB / RCCB/ FP Isolator as
incommer. 924.00 924.00
63A, 4 Pole Isolator / ELCB / RCCB each 1 816.00 816.00
10kA - 6-32A range SP MCBs each 12 184.00 2208.00
b) Labour charges :
Skilled Electrician day 0.5 285.00 142.50
Semi Skilled Electrician day 1 260.00 260.00
Helpers day 1 215.00 215.00
Add MA@25% 154.38
Rate per each 4719.88

Deputy Executive Engineer, Assistant Executive Engineer,

PRI Sub-Division, Eluru PRI, Eluru
 LEAD STATEMENT (PART-B)

Name of the Work : Repairs to the Working Women Hostel at Eluru

Estimate Amount Rs. 2.50 Lakhs

Machine
Sl. Name of the Lead in Conveyanc Blasting Total
Description of Material Unit Initial Cost crushing
No. Quarry KM e charges charges Amount
charges

1 2 3 4 5 6 7 8 9 12

1 Coarse Sand for Mortor 1.00 Cum Rajahmundry 105.00 783.77 285.00 0.00 0.00 1068.77

2 Coarse Sand for filling 1.00 Cum Rajahmundry 105.00 783.77 210.00 0.00 0.00 993.77

3 Aggregates 6mm nominal size 1.00 Cum I.Pangidi 76.00 582.81 428.00 70.00 140.00 1220.81

4 Aggregates 10mm nominal size 1.00 Cum I.Pangidi 76.00 582.81 560.00 70.00 140.00 1352.81

5 Aggregates 20mm nominal size 1.00 Cum I.Pangidi 76.00 582.81 844.00 70.00 211.00 1707.81

6 Aggregates 40mm nominal size 1.00 Cum I.Pangidi 76.00 582.81 500.00 70.00 0.00 1152.81

7 Gravel 1.00 Cum Vegiwada 15.00 139.04 58.00 0.00 0.00 197.04

8 Bricks 1000 Nos. Local 5.00 84.80 3100.00 29.00 29.00 3242.80

9 Steel 1.00 MT 48000.00 0.00 0.00 48000.00

10 Cement 1.00 MT 5100.00 0.00 0.00 5100.00

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