ABSTRACT ESTIMATE

Name of Providing Flooring with Tiles to workshop Shed and sub division Office
Work: shed for utilizing as Community Hall in T.G.P. Camp colony at K.R.Dam.

Sl.No. Qty Description of Item Rate Per Amount

1 556 Sqm Removing of top plastering of damaged 2.30 1 Sqm 1,279
flooring and keep away the material as
suggested by th Department

2 603 sqm Florring with best ceramic tiles of size 628.00 1 Sqm 378,684.00
specified by department to an average
thickness of 7.30 mm fixing on over cement
mortar bed in C.M 1:5,25mm thick including
cement vendoring in C.M 1:1 4 mm thick
including cost and conveyance of all materials
and labour charges etc., complete for finished
item of work

3 23 Cum Eartth work excavation and depositing on bank 36.00 1Cum 828.00
with an intial lead of 10 M and lift of 2 M in H.G
Soils for foundation of W.C, Septic Tank etc.

4 9 Cum Cement Concret 1: 4: 8 using 40 MM F.P 1,575.00 1Cum 14,175.00

meteal including cost and converynce of all
meterials and labour charges etc. complecte

5 18.3 Cum Brick masarary in C.M 1: 5 using country 2,489.00 1Cum 45,549
Bricks including cost and converyance of all
meterials and labour charges etc. complete.

6 283 1Squ Plastaring with cement mortar 1:4 20MM thick 126.00 1Sqm 35,658.00
including cost and converyance of all meterials
and labour charges etc. complete for finished
item of work.
 7 51 RM Supplying and fixing of 50 MM ( 2") Dia G.I 277.00 1 Rm 14,127.00
pipe for perlins and main rafters for W.C
Sheed including cost and converyance of all
meterials and labour charges etc. complete
for finished item of work.
8 39 Sqm Supplying and fixing of A C Sheet Roofing in 248.00 1Sqm 9,672.00
cluding fixcing of "J" Bolts of 4" length with
leather washers including cost and
converyance of all meterials and labour
charges etc. complete for finished item of
work.

9 Misslilenious item LS 28.00

Total Rs. 500,000.00

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

The Estimate is technically sanctioned for Rs 500000 (Rupes five lakshs only) and
registered as DR.No 17/07-08. The Expenditure is debetabul to Executive
Engneer,SSLC & Sb Division No:2 Nellore.
 DETAILED ESTIMATE

Name of Providing Flooring with Tiles to workshop Shed and sub division Office shed for
Work : utilizing as Community Hall in T.G.P. Camp colony at K.R.Dam.

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

1 Removing of top plastering of damaged
flooring and keep away the material as
suggested by th Department

For Main Hall 1x1 30.10 8.75 - 263.37

For Small Shed 1x1 13.45 8.90 - 119.70
Side: Romms
"Romm No" :1 1X1 7.40 2.35 - 17.39
"Romm No" :2 1X1 4.30 2.35 - 10.10
"Romm No" :3 1X1 8.85 2.35 - 20.80
"Romm No" :4 1X1 8.90 2.35 - 20.91
"Romm No" :5 1X1 8.90 2.35 - 20.91
"Romm No" :6 1X1 10.45 2.35 - 24.56
"Romm No" :7 1X1 10.35 2.35 - 24.32

522.06
Or 522 Sqm

2 Florring with best ceramic tiles of size

specified by department to an average
thickness of 7.30 mm fixing on over
cement mortar bed in C.M 1:5,25mm thick
including cement vendoring in C.M 1:1 4
mm thick including cost and conveyance
of all materials and labour charges etc.,
complete for finished item of work

for Main Hall 1x1 30.10 8.75 - 263.37

Side: Romms
"Romm No" :1 1X1 7.40 2.35 - 17.39
"Romm No" :2 1X1 4.30 2.35 - 10.10
"Romm No" :3 1X1 8.85 2.35 - 20.80
"Romm No" :4 1X1 8.90 2.35 - 20.91
"Romm No" :5 1X1 8.90 2.35 - 20.91
"Romm No" :6 1X1 10.45 2.35 - 24.56
"Romm No" :7 1X1 10.35 2.35 - 24.32
For Small Shed 1x1 13.45 8.90 119.70
Side: Romms
"Romm No" :1 1X1 2.85 4.40 - 12.54
 "Romm No" : 2 1X1 2.80 4.40 - 12.32
"Varanda" 1X1 3.00 4.40 13.20
Main Hall skriting 1X1 77.70 0.15 11.66
For side Rooms
"Romm No" :1 1X1 19.50 0.15 2.925
"Romm No" :2 1X1 13.30 0.15 1.995
"Romm No" :3 1X1 22.40 0.15 3.360
"Romm No" :4 1X1 22.50 0.15 3.375
"Romm No" :5 1X1 22.50 0.15 3.375
"Romm No" :6 1X1 25.60 0.15 3.840
"Romm No" :7 1X1 25.40 0.15 3.810
3 For Small Shed 1X1 44.70 0.15 6.705
For infrount off entrence gate 1X2 4.00 2.78 22.240
4 Deduct of door portion 1x14 1.00 0.15 (-)2.10
621.310
Or Say 622 Sqm
 LEAD STATEMENT
Name of Work : Providing Flooring with Tiles to workshop Shed and sub division Office shed for utilizing
as Community Hall in T.G.P. Camp colony at K.R.Dam.

Conveya Deduct Add Total Net

Sl. Description of Source of LEAD
Unit Initial Cost nce Stocking Blasteri Rate Remarks
No. Item Materials
Charges Charges ng
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 30,850.00 337.40 (-) 8.70 - 31,178.70 /MT P16/193
3 Bricks Padugu Padu1000 Nos - 60.00 60.00 2,000.00 607.00 (-) 6.80 - 2,600.20 /1000 P8/Item1
4 Sand Sangam 1 Cum 3.00 50.00 54.00 89.00 318.90 (-) 4.60 - 403.30 P15/179
5 F.P. Metal 40mm Local 1 Cum 10.00 - 11.00 33.50 155.90 (-) 7.60 - 181.80 P15/172
F.P. Metal 60mm 25+18/2=
6 Local 1 Cum 10.00 - 11.00 155.90 (-) 7.60 - 169.80 P15/175
To 80mm 21.50
7 Wood (Country Wood)
Nellore 1 Cum - 50.00 50.00 15,000.00 222.30 (-) 4.50 - 15,217.80 Local
8 HBG Mc 20mm Gilakapadu1 Cum 2.00 15.00 18.00 650+162.50 190.00 (-) 7.60 60.00 1,054.90 P15/116
9 Shell Lime Nellore 1 Cum - 55.00 55.00 671.00 238.30 (-) 4.50 904.80 Item No. 187/P16

CERTIFIED THAT : 1. The leads provided in the lead statement are correct to my knowledge.
2. The seinarage Charges are arepayable
not aplicabule
at Quarries
for ACDP works
funds
3. There are sufficient material are available in the Quarries
4. Blasting Charges are requested for Blastering the materials
 DATA
Name of Work
: Providing Flooring with Tiles to workshop Shed and sub division Office shed
for utilizing as Community Hall in T.G.P. Camp colony at K.R.Dam.

Sl.No. Qty Description of Item Rate Per Amount

1 10.00 Removing of top plastering of
damaged flooring and keep
away the material as suggested
by th Department
Rate as per SSR Item No. 23.00 10 sqm 23.00
917/P58
For 1 Sqm = 23/10=2.30/Sqm 23
Or Say 23.00
Per 10 Sqm
2 Florring with best ceramic tiles
of size specified by department
to an average thickness of 7.30
mm fixing on over cement
mortar bed in C.M 1:5,25mm
thick including cement
vendoring in C.M 1:1 4 mm
thick including cost and
conveyance of all materials and
labour charges etc., complete
for finished item of work (vide
item no: b176 of standard
11.00 Sqm Cost ceramic tiles - rate as per 356.00 1.00 Sqm 3,916.00
SSR Item no 60 P 10
0.20 Cum Cost of Sand 403.30 1.00 Cum 80.66
96.00 Kgs Cost of Cement 4,300.00 1.00 MT 412.80
Mixing charges P:16/184 22.50 1.00 Cum 22.50
0.04 Cum Cost of cement vendor - 57.60 4,300.00 1.00 MT 247.68
57.60 Kgs
Kgs
0.96 Nos Manson 1st Class 180.00 1.00 No 172.80
2.24 Nos Manson 2st Class 160.00 1.00 No 358.40
2.20 Nos Man Mazdoor 130.00 1.00 No 286.00
1.10 Nos Women Mazdoor 130.00 1.00 No 143.00
10.00 Sqm Pointing with white cement 644.04 10.00 Sqm 644.04
6,283.88

For 1 Sqm= 6284/10=628.40 6284

OR Say 628/1Sqm OR Say 6,284.00

Pointing with CM 1:3

0.06 Cum Cost of sand 403.30 1.00 Cum 24.20

28.80 Kgs Cost of Cement 4,300.00 1.00 MT 123.84

1.60 Nos Brick Layer 180.00 1.00 Nos 288.00

 Nos 1.00 Nos
0.50 Manmazoor 130.00 65
1.00 Nos
1.10 Nos women mazdoor 130.00 143

644.04
Per 10 Sqm

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