Page 1

ABSTRACT ESTIMATE
Name of Work : Providing False Ceiling to workshop shed and sub. Division Office shed for utilizing
as class room and Mess respectively for 21st Century Gurukulam in T.G.P. Camp
colony at K.R.Dam.

Sl.No. Qty Description of Item Rate Per Amount

1 522 Sqm Supplying and fixing of thermocoal 403.00 1 Sqm 210,366
False Ceiling in 2' x 2' (609.6mm x
609.6mm) Gide fixing anodized
alluminimum "L" angle of size
24X24X1mm far perimeter cross "T"
of sixe 24X38X1mm including with all
necessory fittings for finished item of
work for 25mm thick cealing including
seaffolding Charges etc. complete

2 45 sqm Providing tarfelting roof repairs duly 187.00 1 Sqm 8,415

appling one coat of appropriate grade
of bitumen in hot condition @ 1.2 kg/
1 Sqm of roof area fixing tar felt
(manfaturers to IS 1322/1972
spcification) appling second coat of
appropriate grade of hot bitmin @
1.20 Kg/1 Sqm of roof area and
spreading course aggregate(Sand)
@0.063Cum/1 Sqm of roof area
finished item to a width of 0.90m and
repairs to G.I Sheet roofing holes with
bolts and nuts and washers includng
cost and converyance of all meterials
and labour charges etc.complect

3 (a): 22 Nos Painting to roof trushes with Metal 1,500.00 Each 33,000
Purlims Primary Coat and over that two coats Trusher
Roof of best enamel paint including cast
Trushes and conveyance of all materials and
labour charges, Centring, Scaffolding
etc, complete for finished Item of
work.

(b) 400 RMT For Perlins 15.00 RMT 6,000

4 2 Nos Supplying and fixing of W.C Orissa 977.00 1 No 1,954

pan white glazed W.C Ist Qulity ISI
marcked, conforming to IS 2556-43-
1981with"P"OR "S" Trap of standard
company
 Page 2

5 2 Nos Supplying and fixcing of European 976.00 1 No 1,952

water closet of Ist Qulity ISI
marcked, conforming to IS 2556-43-
1981with"P"OR "S" Trap of standard
company

6 2 Nos Supplyign and fixing best indian make 308.00 1 No 616

plastic seat with lid for European
water closet with rubber or plastic
buffers as per IS 2548- 1996.

7 4 Nos Supplying and fixcing of P.V.C 1,392.00 1 No 5,568

Lowlevel cistern parry weare slim line
with internal componetes and short
bend 10 L capasity single flush.

8 4 Nos Supplying abnd fixcing of white 515.00 1 No 2,060

glayed flat Back boul urinals of size
440mmx 265mmx315mm with
integral flushing rim fixed with scross
complete Indian make conforming to
IS 2556-1995

9 2 Nos Supplying and fixcing of Indian make 1,344.00 1 No 2,688

flat back wash hand basin 1st qulity
conforming to IS2556-part four 1972
with waste fittings like rubber plug
chain 32mm nominal size cp fittings
with parallel pipe thread conforming
to IS 2963-1979 and fitted with 15mm
nominal base chromium plated pillers
tap of 1St Qulity indian make 300
Grams Sciko/esse or equelent
complete with standared C.I brackets
including wodden block of size
660X460mm single CP pillar cock

10 68 RMT Supplying and fixcing of 1"/25mm Dia 191.00 1 No 12,988

G.I pipe medium grade properties
and weight as per IS 1239 ISI mark
with G.I fitting including the cost of
pipe and its fittings and labour
charges complete
 Page 3

11 21 RMT Supplying and fixcing of 15mm Dia 131.00 1RM 2,751

nominal bore size G.I pipe medium
grade properties and weight as per IS
1239 ISI mark with G.I fitting
including the cost of pipe and its
fittings and labour charges complete

12 12 RMT Supplying and fixcing of 4" Dia Swg 85.00 1RM 1,020
pipes of ISI mark conforming to IS
1651
13 14 Nos Supplying and fixcing concealed stop 223.00 1No 3,122
cock 12.7mm Indian make seiko or
equeleant
14 8 Nos Supplying and fixcing CI floor traps 303.00 1No 2,424
1st Qulity ISI marked confroming to
IS 1729-1979 with cp grating Fixing
with white cement as per site
requriments with standered practice
100mm Dia inlet-100mm Dia outlet
pipe

15 6 Nos Supplying and fixcing of 12.7 mm NP 162.00 1No 972

Bib tap indian make 300Grams Seiko
or equelent
16 2.38 Cum Brick masanary in CM 1:5 using 2,515.00 1Cum 5,986
country bricks including cost and
conveyance of all metereials and
labour charges etc complete.

17 1500 LT Supply of sintex or equelent poly 6.50 1LT 9,750

thylene water storage tank double
layer conforming to ISI 12701/96
make with lid

18 LS Mislienious item 3.00

19 12,465.00
VAT @ 4% LS

Total Rs. 324,099.70

Or Say 324,100.00

ASSISTANT ENGINEER DEPUTY EXECUTIVE ENGINEER EXECUTIVE ENGINNER

SSLC & SB CAMP SSLC & SB SUB. DIVION NO.4 SSLC & SB DIVION No.2
SECTION
K.R. DAM K.R. DAM NELLORE
 DETAILED ESTIMATE
Name of Work : Providing False Ceiling to workshop shed and sub. Division Office shed for utilizing as
class room and Mess respectively for 21st Century Gurukulam in T.G.P. Camp colony at K.R.Dam.

Sl.No. Discription of Item Nos. L B D Contents

1 Supplying and fixing of thermocoal False Ceiling in
2' x 2' (609.6mm x 609.6mm) Gide fixing anodized
alluminimum "L" angle of size 24X24X1mm far
perimeter cross "T" of sixe 24X38X1mm including
with all necessory fittings for finished item of work
for 25mm thick cealing including seaffolding
Charges etc. complete

For Main Hall 1x1 30.10 8.75 - 263.38

For Side Rooms -
For Small Shed 1x1 13.45 8.90 - 119.71
Side Rooms
"Romm " : 1 1X1 7.40 2.35 - 17.39
"Romm " : 2 1X1 4.30 2.35 - 10.10
"Romm " : 3 1X1 8.85 2.35 - 20.80
"Romm " : 4 1X1 8.90 2.35 - 20.91
"Romm " : 5 1X1 8.90 2.35 - 20.91
"Romm " : 6 1X1 10.45 2.35 - 24.56
"Romm " : 7 1X1 10.35 2.35 - 24.32
522.06 SQM
Or say 522 SQM
2 Painting to roof trushes with Metal Primary Coat and
over that two coats of best enamel paint including
cast and conveyance of all materials and labour
charges, Centring, Scaffolding etc, complete for
finished Item of work.

For Roof Trushes of 28'-6"Long

for Main Hall 1x12 - - - 12 Nos
For Small Hall 1x10 - - - 10 Nos
22 Nos

For Side Reepers in Main Hall 1x2x4 30.10 - - 240.80

For Small Shed 1x2x2 18.07 - - 72.28
For Side Rooms 1x2x10 2.40 - - 47.00
360.08
OR 360.00

3 Repairs to GI sheet roofing Holes with Bolts & Nuts

and washers including laying of Tar Sheet on of
Ridge to a width of 0.90M including cost and
conveyance of all materials and labour charges.

On Top of Big Shed 1x1 31.40 0.90 - 28.26

On Top of Small Shed 1x1 18.24 0.90 - 16.42
44.68
Or 4500SQM
2.06 SQM
 DATA
Name of Providing False Ceiling to workshop shed and sub. Division Office shed for utilizing as
Work :
class room and Mess respectively for 21st Century Gurukulam in T.G.P. Camp colony at
K.R.Dam.
Sl.No. Qty Description of Item Rate Per Amount
1 Supplying and fixing of thermocoal
False Ceiling in 2' x 2' (609.6mm x
609.6mm) Gide fixing anodized
alluminimum "L" angle of size
24X24X1mm far perimeter cross "T"
of sixe 24X38X1mm including with
all necessory fittings for finished item
of work for 25mm thick cealing
including seaffolding Charges etc.
complete

1.10 sqm Rate as per SSR Item No.511/P27 of 363.00 1.00 sqm 399.30
Buildings
1.00 sqm Add Scaffolding Charges Vide Items 40.00 10.00 sqm 4.00
978/P60
403.30
OR Say 403
2 Painting to roof trushes with Metal
Primary Coat and over that two coats
of best enamel paint including cast
and conveyance of all materials and
labour charges, Centring, Scaffolding
etc, complete for finished Item of
work.

1.00 Trusha) For Trushes - Rate as per Local 1,500.00 1.00 Trurs 1,500.00
Quotation
ToTal Rate 1,500.00
1.00 1Rm a) For Per lines - Rate as per Local 15.00 1.00 RM 15.00
Quotation
OR Say 15.00
3 Providing tarfelting roof repairs duly
appling one coat of appropriate
grade of bitumen in hot condition @
1.2 kg/ 1 Sqm of roof area fixing tar
felt (manfaturers to IS 1322/1972
spcification) appling second coat of
appropriate grade of hot bitmin @
1.20 Kg/1 Sqm of roof area and
spreading course aggregate(Sand)
@0.063Cum/1 Sqm of roof area
finished item to a width of 0.90m and
repairs to G.I Sheet roofing holes
with bolts and nuts and washers
includng cost and converyance of all
meterials and labour charges
etc.complect

1.10 sqm Cost of Tar Felt vide SSR Item 143.00 157.3
No.214 P.14 of Building
1.00 sqm Cost of Labour Charges (Local Rate) 25.00 1.00 Sqm 25.00
including Tar solution
 1.00 No Repairs to GI Sheet roof Holswith 5.00 1.00 No 5.00
Bolt Nut and Washers (Local Rate)
187.30
OR Say 187.00
4
Supplying and fixing of W.C Orissa
pan white glazed W.C Ist Qulity ISI
marcked, conforming to IS 2556-43-
1981with"P"OR "S" Trap of standard
company
1.00 1No Rate as per SSR item No:113/P:70 977.00 1No 977.00
5
Supplying and fixcing of European
water closet of Ist Qulity ISI
marcked, conforming to IS 2556-43-
1981with"P"OR "S" Trap of standard
company
1.00 1No Rate as per SSR item No:123/P:70 976.00 1No 976.00
6
Supplyign and fixing best indian
make plastic seat with lid for
European water closet with rubber or
plastic buffers as per IS 2548- 1996.
1.00 1No Rate as per SSR item No:125/P:70 308.00 1No 308.00
7

Supplying and fixcing of P.V.C

Lowlevel cistern parry weare slim line
with internal componetes and short
bend 10 L capasity single flush.
1.00 1No Rate as per SSR item No:120/P:70 1,392.00 1No 1,392.00
8
Supplying abnd fixcing of white
glayed flat Back boul urinals of size
440mmx 265mmx315mm with
integral flushing rim fixed with scross
complete Indian make conforming to
IS 2556-1995
1.00 1No Rate as per SSR item No:142/P:71 515.00 1No 515.00
9

Supplying and fixcing of Indian make

flat back wash hand basin 1st qulity
conforming to IS2556-part four 1972
with waste fittings like rubber plug
chain 32mm nominal size cp fittings
with parallel pipe thread conforming
to IS 2963-1979 and fitted with
15mm nominal base chromium
plated pillers tap of 1St Qulity indian
make 300 Grams Sciko/esse or
equelent complete with standared C.I
brackets including wodden block of
size 660X460mm single CP pillar
cock
1.00 1No Rate as per SSR item No:130/P:71 1,344.00 1No 1,344.00
 Supplying and fixcing of 1"/25mm Dia
10 G.I pipe medium grade properties
and weight as per IS 1239 ISI mark
with G.I fitting including the cost of
pipe and its fittings and labour
charges complete
1.00 1RM Rate as per SSR item No:120/P:75 191.00 1RM 191.00
11

Supplying and fixcing of 15mm Dia

nominal bore size G.I pipe medium
grade properties and weight as per
IS 1239 ISI mark with G.I fitting
including the cost of pipe and its
fittings and labour charges complete
1.00 1RM Rate as per SSR item No:260/P:75 131.00 1RM 131.00
12
Supplying and fixcing of 4" Dia Swg
pipes of ISI mark conforming to IS
1651
1.00 1RM Rate as per SSR item No:13/P:65 85.00 1RM 85.00
13 Supplying and fixcing concealed stop
cock 12.7mm Indian make seiko or
equeleant
1.00 1No Supplying
Rate as per and
SSRfixcing
itemCI floor traps
No:153/P:72 223.00 1No 223.00
1st Qulity ISI marked confroming to
14
IS 1729-1979 with cp grating Fixing
with white cement as per site
requriments with standered practice
100mm Dia inlet-100mm Dia outlet
pipe
1.00 1No Rate as per SSR item No:101/P:69 303.00 1No 303.00
15 Supplying and fixcing of 12.7 mm NP
Bib tap indian make 300Grams Seiko
or equelent
1.00 1No Rate as per SSR item No:157/P:72 162.00 1No 162.00
16
Brick masanary in CM 1:5 using
country bricks including cost and
conveyance of all metereials and
labour charges etc complete.
1.00 1CumRate as per DR:No 07-08 2,515.00 1Cum 2,515.00
17
Supply of sintex or equelent poly
thylene water storage tank double
layer conforming to ISI 12701/96
make with lid
1.00 1LT Rate as per SSR item No:813/P:45 6.50 1LT 6.50
18
Mislienious item LS
19 VAT @ 4% LS

Assist Engineer Deputy Executive Engineer Execuvive Engineer

SSLC & Sb Camps SSLC &Sb Sub Division no:4 SSLC &Sb Division no:2
K.R.Dam K.R.Dam Nellore
 LEAD STATEMENT

Name of Work : Providing False Ceiling to workshop shed and sub. Division Office shed for utilizing as class room and Mess respectively for
21st Century Gurukulam in T.G.P. Camp colony at K.R.Dam.
Add
LEAD Conveyan Deduct senari Add Total Remarks
Sl. Source of
Description of Item Unit Initial Cost ce Stocking age Blasteri Net Rate
No. Materials Charges charge
Charges ng
s
CT MR Total
Vide Item
No:183P.15
1 Cement At Site 1 MT - - - 4,300.00 - - - - 4300/MT
of Common
SSR
2 Steel Nellore 1 MT - 50.00 50.00 30,850.00 383.40 (-) 8.70 - - 31224.7/MT P16/193
Padugu
3 Bricks 1000 Nos - 60.00 60.00 2,000.00 607.00 (-) 6.80 - - 2600.2/MT /1000 P8/ I
Padu
4 Sand Sangam 1 Cum 3.00 50.00 54.00 89.00 318.90 (-) 4.60 36 - 439.30/Cum P15/179
5 F.P. Metal 40mm Local 1 Cum 10.00 - 11.00 33.50 155.90 (-) 7.60 45 - 226.80/Cum P15/172

F.P.Metal 60mmTo 25+18/2= P15/174

6 Local 1 Cum 10.00 - 11.00 155.90 (-) 7.60 45 - 214.80/Cum
80mm 21.50 To 175

7 Wood (Country Wood) Nellore 1 Cum - 50.00 50.00 15,000.00 222.30 (-) 4.50 - - 15217.80/Cum Local
8 HBG Mc 20mm Gilakapadu 1 Cum 2.00 15.00 18.00 650+162.50 190.00 (-) 7.60 - 55.50 1095.40/Cum P13/116
Item No.
9 Shell Lime Nellore 1 Cum - 55.00 50.00 671.00 327.30 (-) 4.50 - 993.80/Cum
187/P16

CERTIFIED THAT : 1. The leads provided in the lead statement are correct to my knowledge.
2. The seinarage Charges are payable at Quarries
3. There are sufficient material are available in the Quarries
4. Blasting Charges are requested for Blastering the materials
2