ABSTRACT ESTIMATE

Name of the work :SDSTPS(2x800MW)-Attending Miscellaneous civil works in WTP, AHP & CHP areas for the
period from 01.10.2018 or actual date of commencement of work to 31.03.2019.
S.
Qty Description of item Rate per Amount
No

Providing 2 nos of workers (1-semi skilled and 1-unskilled

labour) for attending miscellaneous civil works which includes
masonry, plastering, painting, concreting, and dismantling works
at WTP, Switch yard, CHP and Ash Slurry Pump House.The rate
1 20.00 days 779.00 1 day 15580.00
includes all labour charges,and all T & P ie., Trowels, hammers
and hand shovels etc., complete for finished item of work and as
directed by Engineer in charge. But excluding cost of safety
appliances which will be paid by the department separately.

Providing 1 no of welder cum painter (semi skilled in nature) for

attending miscellaneous rectifications of structural steel works at
all elevations of WTP, Switch yard, CHP and Ash Slurry Pump
House and other miscellaneous works. The rate includes all
labour charges,and all T & P complete for finished item of work
2 10.00 days 414.00 1day 4140.00
and as directed by Engineer in charge. But excluding cost of
safety appliances and hire charges of Welding machine, welding
rods and cables etc., which will be paid by the department
separately.

Supply of materials as per the indian standard code of practice,

including conveyance and seigniorage charges, loading,
unloading, stacking neatly, in the designated storage area as per
the directions of engineer incharge complete for finished item of
work.
3 400.00 Nos Fly Ash bricks of 290X225X140 mm of 50Kg/cm2 22930.00 1000 Nos 9172.00
4 5.00 Cum 12 mm HBG metal 1819.00 1cum 9095.00
5 5.00 Cum 20 mm HBG metal 2109.00 1cum 10545.00
6 10.00 Cum Sand for concrete 497.00 1cum 4970.00
7 1000.00 kgs Cement (O P C) 4.62 1 kg 4620.00
8 20.00 Cum Gravel 513.00 1cum 10260.00
9 5.00 Cum Supply of Red Earth 451.00 1cum 2255.00
10 25.00 Cum Supply of Cattle Manure 500.00 1cum 12500.00
Soling with hard stone of 150-225mm including 25% of Metal of
40 to 80 mm. size for packing and 20% gravel for filling
11 10.00 Cum interstices and compacting with 80 - 100 kN Power Roller 2261.00 1 Cum 22610.00
including hire charges of Power Roller, watering etc. complete for
finished item of work.
Brick Masonry in CM (1:6) with fly ash cement Bricks of size
290 x 225x140 mm with compressive strength not less than
12 15.00 Cum 50kg /sqcm including cost and conveyance of all materials, leads, 4541.00 1Cum 68115.00
lifts, conveyance, scaffolding etc complete for finished item of
work as directed by engineer in charge.
Laying P.C.C (1:4:8) using 20 mm HBG machine crushed metal,
including cost and conveyance of all materials including
13 5.00 cum seignorage charges at site, labour charges, machine mixing 4016.00 1Cum 20080.00
charges, curing and all leads & lifts etc, complete for finished
item of work.
Cutting, bending, placing in position and tying of reinforcement
steel of all sizes of Fe 500 grade HYSD bars for Footings
,pedestals,beams and slabs including cost and transportation of all
14 500.00 Kgs material (but Excluding Cost of steel ), all labour charges, T&P, 11390.00 1000 Kgs 5695.00
all leads and lifts etc., complete for finished item of work as
directed by the Engineer-in-charge.
 RCC M- 20 nominal mix (cement - fine aggregate, coarse
aggregate)for corresponding to the table of IS 456 using 20 mm
and down grades machine crushed hard granite metal (coarse
aggregate) from approved qaurry inlcuding cost and conveynace
of all material like cement fine aggregate , coarse aggregate ,
water etc., to site and including seigniorage charges , sales and
15 10.00 cum other taxes on all materials including all operational incidental 7272.00 1Cum 72720.00
charges and labour charges such as machine mixing , laying
concrete , curing, including shuttering and centring etc.,
compelete but exculding cost of steel and its fabrications charges
for finished item of work

Plastering with CM (1:4)12 mm thick including cost and

conveyance of all materials, labour, scaffolding, curing, all leads
16 600.00 sqm and lifts etc including seigniorage charges complete for finished 227.00 1Sqm 136200.00
item of work as directed by the Engineer in charge.
Painting the old walls with two coat exterior emulsion paint of
approved brand make including cost of all materials, labour
17 200.00 sqm charges as directed by the Engineer-In-Charge including cost of 78.00 1Sqm 15600.00
all materials, labour charges, leads, lifts etc complete for finished
item of work
Painting the old walls with two coats interior distemper paint of
approved brand make including cost of all materials, labour
18 200.00 sqm charges as directed by the Engineer-In-Charge including cost of 68.00 1sqm 13600.00
all materials, labour charges, leads, lifts etc complete for finished
item of work
Painting to walls with one coat of plastic emulsion paint 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
19 500.00 Sqm 59.00 1Sqm 29500.00
operational, incidental, labour charges etc. complete for finished
item of work as per SS 911 for internal walls

Painting to walls with two coats of plastic emulsion paint of

approved brand and shade after thoroughly brushing the surface
to remove all dirt and remains of loose powdered materials,
20 450.00 Sqm including cost and conveyance of all materials to work site and all 95.00 1 Sqm 42750.00
operational, incidental, labour charges etc. complete for finished
item of work as per SS 911 for internal walls.

Flooring with Double charged / multi charged stain free full body
porcelain vitrified tiles with double layer pigment of size 600 x
600 mm and thickness between 8-10 mm 1st quality
conforming to IS:13711, IS:13712, IS:13630 (Parts 1 to 15) of
any colour and finish in all shades (as specified by the engineer
incharge) and designs, set over base coat of cement mortar
21 10.00 Sqm (1:8), 12 mm thick over CC bed already laid or RCC slab, 1144.00 1Sqm 11440.00
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.
 The shutter frame made out of PVC extruede section having
overall dimensions of 59mm x 24mm with wall thickness of
1.0mm +/-0.3mm with usual process variation corresponding to
the Sintex Code No.DWUF-302. The shutter frame is given
tampered shape to provide better grip to the infill panel and to
drain out the water.The infill panel is made out of seamless one
piece multi chambered PVC extruded section having overall
dimension of 610mm x 20mm with wall thickness of 1mm +/-
22 7.50 Sqm 0.2mm with usual process variation corresponding to the Sintex 2141.00 1 Sqm 16057.50
code No.SPUF-128. The shutter frame shall be mitre cut and
joined at the corner polymeric “L’ Type corners shall be provided
at the corners to take up hardwares & fixtures and shall be fixed
with 19 x 8mm counter sunk-fully threaded parallel shank steel
screws. All the hardware locations shall be reinforced with special
polymeric Bars.

PVC Door frame made out of PVC material conforming to

IS:10151:1982. The door frame shall be made from extruded
PVC Section in overall dimensions of 40mm x 48mm having wall
thickness of 1.1mm +/-0.3mm with usual process variation
corresponding to Sintex code number RUPS 414. The frame shall
23 15.00 Rm 202.00 1 Rm 3030.00
be Reinforced with special polymeric reinforcement as shown in
drawing to take up necessary hardware. The corner joint shall ben
mitre cut and welded or joined by means of concealed cleats with
necessary screws fittings. A tie rod to be
provided at bottom. [Laminated Profile]
Sub total 540534.50
Provision towards EPF @ 13.16 % on 40 % of sub total 28454.00
Prtovision trowards ESI @ 4.75% on 40 % of sub total 10270.00
Prtovision trowards Safety amenities @1 % on sub total 5405.00
Provision trowards welding work consumables 10000.00
Provision towards GST @ 18% on 100 % of sub total + EPF + ESI 107039.00
Unforeseen charges 8297.50
Grand Total 710,000.00
 Detailed estimate
Name of the work :SDSTPS(2x800MW)-Attending Miscellaneous civil works in WTP, AHP &
CHP areas for the period from 01.10.2018 or actual date of commencement of work to
31.03.2019.
S.No Description of item No L B D Qty Units
Providing 2 nos of workers (1-semi skilled and 1-unskilled labour) for attending miscellaneous
civil works which includes masonry, plastering, painting, concreting, and dismantling works at
WTP, Switch yard, CHP and Ash Slurry Pump House.The rate includes all labour charges,and
1 all T & P ie., Trowels, hammers and hand shovels etc., complete for finished item of work and as
directed by Engineer in charge. But excluding cost of safety appliances which will be paid by the
department separately.

No of Days 20.00 Days

Providing 1 no of welder cum painter (semi skilled in nature) for attending miscellaneous rectifications
of structural steel works at all elevations of WTP, Switch yard, CHP and Ash Slurry Pump House and
other miscellaneous works. The rate includes all labour charges,and all T & P complete for finished
2 item of work and as directed by Engineer in charge. But excluding cost of safety appliances and hire
charges of Welding machine, welding rods and cables etc., which will be paid by the department
separately.

No of Days 10.00 Days

Supply of materials as per the indian standard code of practice, including conveyance and seigniorage
charges, loading, unloading, stacking neatly, in the designated storage area as per the directions of
engineer incharge complete for finished item of work.

3 Fly Ash bricks of 290X225X140 mm of Ls 200 Nos

50Kg/cm2 Ls
4 12 mm HBG metal 5.00 Cum
5 20 mm HBG metal Ls 5.00 Cum
6 Sand for concrete Ls 10.00 Cum
7 Cement (O P C) Ls 500.00 Kgs
8 Gravel Ls 20.00 Cum
9 Supply of Red Earth Ls 5.00 Cum
10 Supply of Cattle Manure Ls 25.00 Cum
Soling with hard stone of 150-225mm including 25% of Metal of 40 to 80 mm. size for packing and
11 20% gravel for filling interstices and compacting with 80 - 100 kN Power Roller including hire charges
of Power Roller, watering etc. complete for finished item of work.
10.00 Cum
Brick Masonry in CM (1:6) with fly ash cement Bricks of size 290 x 225x140 mm with
compressive strength not less than 50kg /sqcm including cost and conveyance of all materials,
12 leads, lifts, conveyance, scaffolding etc complete for finished item of work as directed by
engineer in charge.

Ls 10.00 cum
Laying P.C.C (1:4:8) using 20 mm HBG machine crushed metal, including cost and conveyance
13 of all materials including seignorage charges at site, labour charges, machine mixing charges,
curing and all leads & lifts etc, complete for finished item of work.

Ls 5.00 cum
S.No Description of item No L B D Qty Units
Cutting, bending, placing in position and tying of reinforcement steel of all sizes of Fe 500 grade
HYSD bars for Footings ,pedestals,beams and slabs including cost and transportation of all
material (but Excluding Cost of steel ), all labour charges, T&P, all leads and lifts etc., complete
14
for finished item of work as directed by the Engineer-in-charge.

Ls 500.00 kgs
RCC M- 20 nominal mix (cement - fine aggregate, coarse aggregate)for corresponding to the table of IS
456 using 20 mm and down grades machine crushed hard granite metal (coarse aggregate) from
approved qaurry inlcuding cost and conveynace of all material like cement fine aggregate , coarse
aggregate , water etc., to site and including seigniorage charges , sales and other taxes on all materials
15 including all operational incidental charges and labour charges such as machine mixing , laying
concrete , curing, including shuttering and centring etc., compelete but exculding cost of steel and its
fabrications charges for finished item of work

Ls 10.00 Cum
Plastering with CM (1:4)12 mm thick including cost and conveyance of all materials, labour, scaffolding,
curing, all leads and lifts etc including seigniorage charges complete for finished item of work as
16
directed by the Engineer in charge.

Ls 500.00 Sqm
Painting the old walls with two coat exterior emulsion paint of approved brand make including cost of all
17 materials, labour charges as directed by the Engineer-In-Charge including cost of all materials, labour
charges, leads, lifts etc complete for finished item of work

Ls 200.00 Sqm
Painting the old walls with two coats interior distemper paint of approved brand make including cost of
all materials, labour charges as directed by the Engineer-In-Charge including cost of all materials, labour
18
charges, leads, lifts etc complete for finished item of work

Ls 200.00 Sqm
Painting to walls with one coat of plastic emulsion paint of approved brand and shade after thoroughly
brushing the surface to remove all dirt and remains of loose powdered materials, including cost and
19 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

Ls 500.00 Sqm
Painting to walls with two coats of plastic emulsion paint of approved brand and shade after thoroughly
brushing the surface to remove all dirt and remains of loose powdered materials, including cost and
20 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.

Ls 500.00 Sqm
Flooring with Double charged / multi charged stain free full body porcelain vitrified tiles with double
layer pigment of size 600 x 600 mm and thickness between 8-10 mm 1st quality conforming to
IS:13711, IS:13712, IS:13630 (Parts 1 to 15) of any colour and finish in all shades (as specified by the
engineer incharge) and designs, set over base coat of cement mortar (1:8), 12 mm thick over CC
bed already laid or RCC slab, including neat cement slurry of honey like consistency spread @
21 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.

Ls 10.00 Sqm
S.No Description of item No L B D Qty Units
The shutter frame made out of PVC extruede section having overall dimensions of 59mm x 24mm with
wall thickness of 1.0mm +/-0.3mm with usual process variation corresponding to the Sintex Code
No.DWUF-302. The shutter frame is given tampered shape to provide better grip to the infill panel and
to drain out the water.The infill panel is made out of seamless one piece multi chambered PVC extruded
section having overall dimension of 610mm x 20mm with wall thickness of 1mm +/-0.2mm with usual
process variation corresponding to the Sintex code No.SPUF-128. The shutter frame shall be mitre cut
22 and joined at the corner polymeric “L’ Type corners shall be provided at the corners to take up hardwares
& fixtures and shall be fixed with 19 x 8mm counter sunk-fully threaded parallel shank steel screws. All
the hardware locations shall be reinforced with special polymeric Bars.

7.50 Sqm
PVC Door frame made out of PVC material conforming to IS:10151:1982. The door frame shall be made
from extruded PVC Section in overall dimensions of 40mm x 48mm having wall thickness of 1.1mm +/-
0.3mm with usual process variation corresponding to Sintex code number RUPS 414. The frame shall be
Reinforced with special polymeric reinforcement as shown in drawing to take up necessary hardware.
23 The corner joint shall ben mitre cut and welded or joined by means of concealed cleats with necessary
screws fittings. A tie rod to be
provided at bottom. [Laminated Profile]

15.00 Rm
 DATA
Name of the work :SDSTPS(2x800MW)-Attending Miscellaneous civil works in WTP, AHP & CHP
areas for the period from 01.10.2018 or actual date of commencement of work to 31.03.2019.

S.No Qty Description Rate Per Amount

Providing 2 nos of workers (1-semi skilled and 1-unskilled labour) for attending miscellaneous civil
works which includes masonry, plastering, painting, concreting, and dismantling works at WTP, Switch
yard, CHP and Ash Slurry Pump House.The rate includes all labour charges,and all T & P ie., Trowels,
1 hammers and hand shovels etc., complete for finished item of work and as directed by Engineer in
charge. But excluding cost of safety appliances which will be paid by the department separately.

Unit-1 Job

1 No Class-II mason as per min. wages 376.14 1 Day 376.14

Unskilled mason as per min.

1 No 318.62 1 Day 318.62
wages
Sub total 694.76
Add 10% for Supervision charges 69.48
Provision towards Tools like trowels, Hand shovels etc @ 2% on 13.90
(Subtotal)
Rate per Day 778.14
sundries 0.86
Rate per Day 779.00
Providing 1 no of welder cum painter (semi skilled in nature) for attending miscellaneous
rectifications of structural steel works at all elevations of WTP, Switch yard, CHP and Ash Slurry
Pump House and other miscellaneous works. The rate includes all labour charges,and all T & P
2 complete for finished item of work and as directed by Engineer in charge. But excluding cost of safety
appliances and hire charges of Welding machine, welding rods and cables etc., which will be paid by
the department separately.

Unit-1 Job
Semiskilled welder as per min.
1 No 376.14 1 Day 376.14
wages
Sub total 376.14
Add 10% for Supervision charges 37.61
Rate per Day 413.75
sundries 0.25
Rate per Day 414.00
Supply of materials as per the indian standard code of practice, including conveyance and seigniorage
charges, loading, unloading, stacking neatly, in the designated storage area as per the directions of
engineer incharge complete for finished item of work.

Materials contractor'
Unit Rate as per lead statement sundries Rate per Total
Description s profit

Fly Ash 1000 20182.19 2747.81 0.00 1000 22930.00

3 bricks of Bricks bricks
290X225X14
4 12 mmofHBG me
0 mm 1 cum 1600.57 217.92 0.51 1 cum 1819.00
20 mm HBG 1 cum
50Kg/cm2 1855.57 252.64 0.79 1 cum 2109.00
5 metal
Sand for 1 cum 436.94 59.49 0.570 1 cum 497.00
6 concrete
Cement (O P 1000 kg 4062.50 553.11 0.01 1 kg 4.62
7 C)
8 Gravel 1 cum 451.42 61.46 0.12 1 cum 513.00
Supply of 1 cum 396.42 53.97 0.61 1 cum 451.00
9 Red Earth
Supply of 1 cum As per rate in local market 1 cum 500.00
10 Cattle
Manure
 Soling with hard stone of 150-225mm including 25% of Metal of 40 to 80 mm. size for packing and
20% gravel for filling interstices and compacting with 80 - 100 kN Power Roller including hire charges
of Power Roller, watering etc. complete for finished item of work.
11
DATA-RBR-SBBS-5
Unit = cum
Taking output = 1 cum
a)  Labour
1.1 day Men Mazdoor for conveyance & 370 1 day 407.00
packing
0.7 day Women Mazdoor 370 1 day 259.00
b) Machinery .
0.1 Hr static power roller (page no 27 of
R&B SSR Sl.No. no 8) 1137.9 1 Hr 113.79
0.016 hour
Water Tanker 6Kl capacity (page
no 27 of R&B SSR Sl.No. 10) 588.5 1 hour 9.42
c) Material
1.1 cum Quarried stone 150 -225 mm
hand broken (Soling Stone) 713.07 1 cum 784.38
0.27 cum 40 mm - 80 mm size metal (Hand
broken) 1174.57 1 cum 317.13
0.22 cum GRAVEL 451.42 1 cum 99.31
Sub Total 1990.03
d&e) Overheads & Contractors
Profit 270.94
Rate per cum = (a+b+c+d+e) 2261.00
12 Brick Masonry in CM (1:6) with fly ash cement Bricks of size 290 x 225x140 mm with compressive
strength not less than 50kg /sqcm including cost and conveyance of all materials, leads, lifts,
conveyance, scaffolding etc complete for finished item of work as directed by engineer in charge.
BLD-CSTN-5-17
Unit = 1cum
A. MATERIALS:
110.000 Nos Bricks traditional size 290 x 225 20182.19 1000 Nos 2220.04
0.100 cum x 140 mortar(1:6)
Cement 1586.54 1.00 cum 158.65
B. LABOUR:
0.420 day Mason 1st class 465.00 1.00 day 195.30
0.920 day Mason 2 class
nd
420.00 1.00 day 386.40
0.700 day Mazdoor (unskilled) 370.00 1.00 day 259.00
2.100 day Woman Mazdoor (unskilled) 370.00 1.00 day 777.00
Sub Total 3996.39
Add 13.615% for contractor
profit 544.11
Add for sundries 0.50
Rate per 1Cum 4541.00
Laying P.C.C (1:4:8) using 20 mm HBG machine crushed metal, including cost and conveyance of all
13 materials including seignorage charges at site, labour charges, machine mixing charges, curing and all
leads & lifts etc, complete for finished item of work.
BLD-CSTN-3-5
unit = 1 cum
A.MATERIALS
0.162 MT Cement charges as per lead 4062.50 1 MT 658.13
statement
0.90 M3 Cost of 20mm HBG metal 1855.57 1 M3 1670.01
0.45 M3 Cost of Sand 436.94 1 M3 196.62
1.2 kl water 77.00 1 kl 92.40
B.MACHINERY
Concrete Mixer (0.2/0.8 Cum) 356.54 1 hr 356.54
1 hr
 Labour
0.10 Nos. Mason 1st class 465.00 1 No. 46.50
1.39 Nos. Men Mazdoor 370.00 1 No. 514.30
sub total 3534.50
d& e) Overheads & contractors 481.22

profit @13.615%
total per cum 4015.72
Add for sundries 0.32
Rate per 1 M3 4016.00
14 Cutting, bending, placing in position and tying of reinforcement steel of all sizes of Fe 500 grade
HYSD bars for Footings ,pedestals,beams and slabs including cost and transportation of all material
(but Excluding Cost of steel ), all labour charges, T&P, all leads and lifts etc., complete for finished
item of work as directed by the Engineer-in-charge.
Rate per 1MT
INDEX CODE - BLD-CSTN-2-
18 PG NO 668
A) MATERIALS
1.050 MT Conveyance charges 160.81 1 MT 168.85
6.000 Kg Binding wire 51.00 1.00 Kg 306.00
B).Labour for cutting, bending,
shifting to site, tying and placing
in position
10.000 Nos. Bar bender 585.00 1.00 No. 5850.00
10.000 Nos. Mazdoor (unskilled) 370.00 1.00 No. 3700.00
Sub-total 10024.85
Add 13.615% for contractor
profit 1364.88
Rate per 1 MT 11389.73
sundries 0.27
Rate per 1 MT 11390.00
15 RCC M- 20 nominal mix (cement - fine aggregate, coarse aggregate)for corresponding to the table of IS
456 using 20 mm and down grades machine crushed hard granite metal (coarse aggregate) from
approved qaurry inlcuding cost and conveynace of all material like cement fine aggregate , coarse
aggregate , water etc., to site and including seigniorage charges , sales and other taxes on all materials
including all operational incidental charges and labour charges such as machine mixing , laying
concrete , curing, including shuttering and centring etc., compelete but exculding cost of steel and its
fabrications charges for finished item of work

BLD-CSTN-2-13(NEW)
Material
400.00 kg cement 4062.50 1 MT 1625.00
0.45 Cum 20 mm HBG metal 1855.57 1 Cum 835.01
0.45 Cum 12 mm HBG metal 1600.57 1 Cum 720.26
0.45 Cum sand 436.94 1 Cum 196.62
Labour
0.133 Nos. mason (1st class) 465.00 1 No. 61.85
0.267 Nos. mason (II nd class) 420.00 1 No. 112.14
3.60 Nos. Mazdoor 370.00 1 No. 1332.00
Machinary
1.00 hr Concrete Mixer (0.2/0.8 Cum) 356.54 1 hr 356.54
1.20 Kl water 77.00 1 kl 92.40
Form work 1332.00 1 Cum 1068.00

(item no. 1 c, page no.105 of

SSR 17-18)
Sub Total 6399.82
C) Overheads & contractors 871.34
profit @13.615%
total per cum 7271.16
Add for sundries 0.84
Rate per 1 M3 7272.00
16 Plastering with CM (1:4)12 mm thick including cost and conveyance of all materials, labour,
scaffolding, curing, all leads and lifts etc including seigniorage charges complete for finished item of
work as directed by the Engineer in charge.
INDEX CODE - BLD-CSTN-6-
2 PG NO 680
Unit = 10 sqm
A. MATERIALS:
0.150 cum Cement Mortar (1:4) 2074.04 1.00 Cum 311.11
B. LABOUR:
0.450 day Mason 1st class 465.00 1.00 day 209.25
1.050 day Mason 2nd class 420.00 1.00 day 441.00
2.800 day Mazdoor (unskilled) 370.00 1.00 day 1036.00
Sub Total 1997.36
Overheads & Contractors
Profit 13.615% 271.94

Rate for 10 Sqm 2269.30

Rate per 1 Sqm 226.93
Sundris 0.07
Rate per 1 Sqm 227.00
17 Painting the old walls with two coat exterior emulsion paint of approved brand make including cost of
all materials, labour charges as directed by the Engineer-In-Charge including cost of all materials,
labour charges, leads, lifts etc complete for finished item of work
1.00 Sqm BMS-W.41 2018-19 97.00 1.00 Sqm 97.00
deduct 30% for primer -29.10
Sub total 67.90
Add Contractors Proffit 13.615% 9.24

Sundries 0.86
cost for 1 sqm 78.00
18 Painting the old walls with two coats interior distemper paint of approved brand make including cost of
all materials, labour charges as directed by the Engineer-In-Charge including cost of all materials,
labour charges, leads, lifts etc complete for finished item of work
1.00 Sqm BMS-W.42 2018-19 85.00 1.00 Sqm 85.00
deduct 30% for primer -25.50
Sub total 59.50
Add Contractors Proffit 13.615% 8.10

Sundries 0.40
cost for 1 sqm 68.00
19 Painting to walls with one coat of plastic emulsion paint 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
Unit: 10 sqm and amendment
no 14)
0.500 Lit Plastic Emulsion paint (at 20 sqm 404.00 1.00 Lit 202.00
/ liter as per British Paints (I)
Ltd.(BMT.J.22)
0.21 Day I class painter 535 1 Day 112.35
0.49 Day II class painter 420 1 Day 205.80
sub total 520.15
add contractor profit 70.82
Total cost for 10 sqm 590.97
Rate per sqm 59.00
20 Painting to walls with two coats of plastic emulsion paint 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.

Unit: 10 sqm and amendment

no 15)
0.800 Lit Plastic Emulsion paint (at 20 sqm 367.00 1.00 Lit 293.60
/ liter as per British Paints (I)
Ltd.(Old SSR 2014-15 Item
No.391 BMT-J-22)

0.36 Day I class painter 535 1 Day 192.60

0.84 Day II class painter 420 1 Day 352.80
sub total 839.00
add contractor profit 114.23
Total cost for 10 sqm 953.23
Rate per sqm 95.00
21 Flooring with Double charged / multi charged stain free full body porcelain vitrified tiles with
double layer pigment of size 600 x 600 mm and thickness between 8-10 mm 1st quality
conforming to IS:13711, IS:13712, IS:13630 (Parts 1 to 15) of any colour and finish in all shades (as
specified by the engineer incharge) and designs, set over base coat of cement mortar (1:8), 12 mm
thick over CC bed already laid or RCC 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, including seigniorage charges, etc., complete for finished item of work.

BLD-CSTN-9-5
Unit = 10 sqm
A. MATERIALS:
10.50 Sqm Vitrified tiles of 1st quality of 677.00 1.00 Sqm 7108.50
size BMT.C.09 SSR-17-18
21.60 kg Cement for CM (1:8) proportion 1227.55 1000.00 kg 26.52
for base coat
33.00 kg Cement for slurry 4062.50 1000.00 kg 134.06
6.00 kg Cement for Pointing with CM 4062.50 1000.00 kg 24.38
0.12 cum (1:3)
Sand for CM (1:8) 511.94 1.00 cum 61.43
0.14 cum Sand for pointing 511.94 1.00 cum 71.67
B. LABOUR
0.96 day Mason 1st class 465.00 1.00 day 446.40
2.24 day Mason 2nd class 420.00 1.00 day 940.80
3.30 day Mazdoor (unskiled) 370.00 1.00 day 1221.00
Water charges 26.08
Subtotal 10060.84
Add Contractors Proffit 1369.78
13.615%
Rate per 10 sqm 11430.62
Rate per 1 sqm 1143.06
Sundries 0.94
cost for 1 sqm 1144.00
22 The shutter frame made out of PVC extruede section having overall dimensions of 59mm x 24mm with
wall thickness of 1.0mm +/-0.3mm with usual process variation corresponding to the Sintex Code
No.DWUF-302. The shutter frame is given tampered shape to provide better grip to the infill panel and
to drain out the water.The infill panel is made out of seamless one piece multi chambered PVC
extruded section having overall dimension of 610mm x 20mm with wall thickness of 1mm +/-0.2mm
with usual process variation corresponding to the Sintex code No.SPUF-128. The shutter frame shall be
mitre cut and joined at the corner polymeric “L’ Type corners shall be provided at the corners to take
up hardwares & fixtures and shall be fixed with 19 x 8mm counter sunk-fully threaded parallel shank
steel screws. All the hardware locations shall be reinforced with special polymeric Bars.
As per SSR 2017-18
 Unit = 1 Sqm
1.00 Sqm Rate as per SSR 2017-18 BMT- 1884.00 1.00 Sqm 1884.00
N.74
Add Contractors Profit 256.51
13.615%
Sundries 0.49
Total per 1 Sqm 2141.00
23
PVC Door frame made out of PVC material conforming to IS:10151:1982. The door frame shall be
made from extruded PVC Section in overall dimensions of 40mm x 48mm having wall thickness of
1.1mm +/-0.3mm with usual process variation corresponding to Sintex code number RUPS 414. The
frame shall be Reinforced with special polymeric reinforcement as shown in drawing to take up
necessary hardware. The corner joint shall ben mitre cut and welded or joined by means of concealed
cleats with necessary screws fittings. A tie rod to be
provided at bottom. [Laminated Profile]

As per SSR 2018-19

Unit = 1 Rm
Rate as per SSR 2017-18 BMT- 178.00 1.00 Rm 178.00
1.000 Rm N.72
Add Contractors Profit 24.23
13.615%
Sundries -0.23
Total per 1 Rm 202.00
Name of the work :SDSTPS(2x800MW)-Attending Miscellaneous civil works in WTP, AHP & CHP areas for the period
from 01.10.2018 or actual date of commencement of work to 31.03.2019.
LEAD STATEMENT FOR THE YEAR 2018-19

Seigonarge charges

net conveyance
initial lead of 1

Profit@13.615
Description of

Basic rate (Rs.)

charges (Rs.)
Conveyance

Contractor
lead in Km

Seiniorage

Unloading
Loading &
excluding
Page No

Item No

charges

charges

charges
km cost

Deduct
Source
Sl. Total Cost

Unit
item

No. (Rs.)

1 Cement (Ordinary C. Under Sl.No.1 cement rates are destination 0.00 0.00 0.00
MT Nellore 4063 4062.50
Portland Cement) Memo.146/T4/A4/C& wise inclusive of all taxes, tansportation
Sand for filling M3 Penna river S/15-16,Dt:29-09-16
12 27b 100 30 and unloading
411.40 32.40 379.00 50.00 51.41 477.59
2 Sand for mortar M3 Penna river 12 28 182 30 411.40 32.40 379.00 50.00 51.41 559.59
3 Sand for concrete M3 Penna river 12 28 95 30 367.60 29.10 338.50 50.00 46.56 436.94 399
M3 M-050 617.50 82.99
6mm HBG metal Palicherla padu 33 703 52 649.00 31.50 75.00 0 1312.51
4
M3 M-051 617.50 82.99
10mm HBG metal Palicherla padu 33 894 52 649.00 31.50 75.00 0 1503.51
5 M-052 552.80 75.23
12 mm HBG metal M3 Palicherla padu 33 1048.0 52 581.00 28.20 75.00 0 1600.57
6
M3 M-053 552.80 75.23
20 mm HBG metal Palicherla padu 33 1303 52 581.00 31.50 75.00 0 1855.57
7
M3 M-055 617.50 82.99
40 mm HBG metal Palicherla padu 33 808 52 649.00 31.50 75.00 0 1417.51
8 40mm to 80 mm M3 Palicherla padu ir ssr pg 11 ino 10 622 52 622.00 28.20 552.80 75.00 0 75.23 1174.57
9 Gravel Cum Surveypalli 34 M-008 110 32 387.00 29.10 357.90 30.00 0 46.48 451.42
Soling Stone150- Cum
75.23
Palicherla padu 25 M-002 140 52 581.00 28.20 552.80 75.00 0 692.57
10 200mm size
Fly ash bricks of 24.81
290x225x140mm of 1000no's Muthukur 15 BMT A10 20000 6 144.30 47.10 97.20 109.80 20182.19
12 50kg/cm2
Memo.146/T4/A4/C&S/15-16, Dt:03-11-15
13 Reinforcement steel F 1MT C. 0 27.5 170.60 23.74
500 rates are inclusive of all taxes, tansportation 174.36
Memo.146/T4/A4/C&
and unloading
S/15-16,Dt:29-09-16
4062.50
 CEMENT MORTARS
Sub Data for CM(1:3) Unit-1Cum
480.000 Kgs Cement 4062.50 1000.00 Kgs 1950.00
1.050 Cum Sand (including 5% wastage) 477.59 1.00 cum 501.47
0.200 Day ManMazdoor for mixing mortar 370.00 1.00 Day 74.00
2525.47
Sub Data for CM(1:4) Unit-1Cum
360.000 Kgs Cement 4062.50 1000.00 Kgs 1462.50
1.050 Cum Sand (including 5% wastage) 477.59 1.00 cum 501.47
0.200 Day ManMazdoor for mixing mortar 370.00 1.00 Day 74.00
2037.97
Sub Data for CM(1:5) Unit-1Cum
288.000 Kgs Cement 4062.50 1000.00 Kgs 1170.00
1.050 Cum Sand (including 5% wastage) 477.59 1.00 cum 501.47
0.200 Day ManMazdoor for mixing mortar 370.00 1.00 Day 74.00
1745.47
Sub Data for CM(1:6) Unit-1Cum
240.000 Kgs Cement 4062.50 1000.00 Kgs 975.00
1.050 Cum Sand (including 5% wastage) 477.59 1.00 cum 501.47
0.200 Day ManMazdoor for mixing mortar 370.00 1.00 Day 74.00
1550.47

Sub Data for CM(1:8) Unit-1Cum

180.000 Kgs Cement 4062.50 1000.00 Kgs 731.25
1.050 Cum Sand (including 5% wastage) 477.59 1.00 cum 501.47
0.200 Day ManMazdoor for mixing mortar 370.00 1.00 Day 74.00
1306.72