Kothapatty Toilet-1 18.03.15

AUNDIPATTY PANCHAYAT UNION
ESTIMATE
Name of Scheme:
Name of Work:
Name of Panchayat:
Estimate Amount:
CSIDS-15-16
Renavation of toilet in Kothappatty Pu Ele. school
Kothappattyy pt
Kothappatty pt
142000
ATTY PANCHAYAT UNION
ESTIMATE
CSIDS-15-16
Renavation of toilet in Kothappatty Pu Ele. school
Kothappattyy pt
Kothappatty pt
142000
ABSTRACT
Name of the
CSIDS-2015-16
Scheme
Name of the
Renavation of toilet in Kothappatty Pu Ele. school Kothappatty pt
Work
Location
Kothappatty
S.No
Location
Est.Amound
Improvement to the primary school toilet at KothappattySTAFF Toilet
36000
Improvement to the primary school toilet at Kothappattygirls Toilet
40000
Improvement to the primary school toilet at KothappattyBoys Toilet
66000
Total
142000
AE/UE
Panchayat Union,
Andipatti
ABSTRACT ESTIMATE
Name of the Scheme :CSIDS- 2014-2015
Name of the Work : Improvement to the primary school toilet at Kothappatty-3
Estimate Amount
Sl.
QTY
No
:35000/-
DESCRIPTION OF WORK
RATE
UNIT
92.00
cum
1.18
Earthwork excavation and depositing on bank with initial leads

of 10m and lifts of 2m In hard stiff clay, stiff black cotton soil,
hard red earth,shale murrams, gravel stoney earth and earth
muds with 50% fair sized boulders and hard gravelly soils as pe
0.52
Honey comb brick work with class III country bricks including
cost and conveyance of all materials to site and all labour
charges etc complete
1015.1
cum
0.51
Brick work in c.m 1:5 mix using country bricks ground moulded
of size 23x11x7 cu.cm including cost & conveyance of all
materials to site and all labour charges etc., complete.
3599.8
cum
5.32
Plastering with cement mortar 1:5 mix to 12mm thick including

cost and conveyance of all materials & all labour charges etc.,
complete.
108.60
sqm
5.63
Paving the Floor with scratch proof ceromic tiles of size

305x305x6mm including cost and conveyance of all materials to
site and all labour charges etc complete
622.30
sqm
8.63
Dadooing of walls with glazed tiles of size 15 cm x15cmx6mm

laid in CM 1:2, 10mm thick & pointing with white cement using
0.4kg/cm2
824.20
sqm
49.62
Plastic emulsion two coats using shell lime including cost and
conveyance of all materials to site and all labour charges etc.,
complete.
164.60
sqm
1.00
supply and cost of steel door including all cost and conveyance
etc coplete
2915.00
m3
4.50
Painting of new iron work
90.32
sqm
10
1.00
supply and cost of water closetrincluding all cost and

conveyance etc coplete
11
LS
Provision for water supply arrangements

supply and cost of 110mm pvc pipe and specials including all
cost and conveyance etc coplete
12
13
2900.00
3.00
110mm P V C Pipe
340.30
14
2.00
110mm P V C bent
15
LS
provsion for cartoon painting works
16
LS
Provision for fixing charges for water closet and pipe lie
arrangementa
340.30
sub total
add 10% for sor
17
LS
Provision for Photo
18
LS
Provision for Name board
19
LS
Contigencies & other unforeseen charges
TOTAL
LS
AMOUNT
108.33
525.92
1842.94
578
3506
7114
8167
2915
406
2900
2000
1021
681
1000
500
33265
3327
500
500
2408
40000
DETAILED ESTIMATE
Name of the Work
: Improvement to the primary school toilet at Kothappatty-3
Estimate Amount
: 20000/-
Sl. No.
Description of work
Nos.
Earthwork excavation and depositing on bank with initial leads of 10m and lifts of 2m In hard stiff clay, stiff black cotton
earth,shale murrams, gravel stoney earth and earth muds with 50% fair sized boulders and hard gravelly soils as pe
Leach pit
3.14
0.50
0.50
Honey comb brick work with class III country bricks including cost and conveyance of all materials to site and all labour
complete
2
leach pit
3.14
0.50
0.11
Total Cum
Brick work in c.m 1:5 mix using country bricks ground moulded of size 23x11x7 cu.cm including cost & conveyance of
site and all labour charges etc., complete.
3
urinal wall
1.73
0.70
urinal cross wall
0.70
0.12
Leach pit all rount
3.14
0.60
0.23
Total Cum
Plastering with cement mortar 1:5 mix to 12mm thick including cost and conveyance of all materials & all labour charge
complete.
4
urinal cross wall

urinal plate form
1
1
leach pit
X
X
2
1
0.70
1.73
3.14
0.60
Total in sqm
Paving the Floor with scratch proof ceromic tiles of size 305x305x6mm including cost and conveyance of all materials t
labour charges etc complete
Passage
3.20
urinal plate form
1.73
Toilet inner
1.20
0.90
D/F PAN
-1
0.45
0.45
DOOR
0.75
Total in sqm
Dadooing of walls with glazed tiles of size 15 cm x15cmx6mm laid in CM 1:2, 10mm thick & pointing with white cement
0.4kg/cm2
urinal wall
6
3.29
urinal plate form
0.70
TOILET
4.20
d/f door portion
-1
0.70
Total in sqm
Plastic emulsion two coats using shell lime including cost and conveyance of all materials to site and all labour charge
complete.
OUTER
12.84
INNER
11.00
For latrin inner OUTER
2.10
urinal wall
-1
3.29
urinal plate form
-1
0.70
TOILET
-1
4.20
d/f door portion
-2
0.75
Total in sqm
supply and cost of steel door including all cost and conveyance etc coplete
door
0.75
0.75

9
10
supply and cost of 110mm pvc pipe and specials including all cost and conveyance etc coplete
110mm P V C Pipe
110mm P V C bent
3.00
supply and cost of water closetrincluding all cost and conveyance etc coplete
Total in sqm
Quantity
hard stiff clay, stiff black cotton soil, hard red

and hard gravelly soils as pe
1.50
1.18
materials to site and all labour charges etc

1.50
0.52
Total Cum
0.52
ncluding cost & conveyance of all materials to

0.115
0.14
0.70
0.11
0.30
0.26
Total Cum
0.51
all materials & all labour charges etc.,

0.70
0.98
0.70
1.21
0.83
3.13
Total in sqm
5.32
nd conveyance of all materials to site and all

1.00
3.20
0.70
1.21
1.08
0.20
0.23
0.35
Total in sqm
5.63
k & pointing with white cement using

1.20
3.94
0.70
0.49
1.20
5.04
1.20
0.84
Total in sqm
8.63
als to site and all labour charges etc.,
2.30
29.53
2.30
25.30
2.30
9.66
1.20
3.94
0.70
0.49
1.20
5.04
1.80
5.40
Total in sqm
49.62
1.50
1.13
1.50
4.50
nd conveyance etc coplete

3.00
2.00
Total in sqm
1.13
ABSTRACT ESTIMATE
Name of the Work : Improvement to the primary school toilet at Kothappatty-2
Estimate Amount
Sl.
QTY
No
:66000/-
DESCRIPTION OF WORK
RATE
3.43

92.00
0.45
Cement concrete 1:5:10 mix using 40mm ISS metal including

cost and
2438.30
4.32
Random rubble masonry in cement mortar 1:5 mix with

simultaneous
2481.30
20.00
Supplying and fabrication of steel including cost and

conveyance of
0.13
Reinforced cement concrete 1:2:4 mix using 20mm ISS metal
4857.10
0.52
1015.10
2.59
3599.80
23.25

complete.
108.60
sqm
4.07

622.30
sqm
14.38

0.4kg/cm2
824.20
sqm
40.85
complete.
164.60
sqm
1.00
etc coplete
2915.00
m3
2.70
1.00

UNIT
58.40
90.32
2900.00
3.00
110mm P V C Pipe
340.30
2.00
110mm P V C bent
340.30
LS
LS
LS
arrangementa
sub total
add 10% for SOR
10
LS
Provision for Photo
11
LS
12
LS
TOTAL
LS
AMOUNT
315
1097
10719
1168
641
526
9335
2525
2530
11849
6725
2915
244
2900
0
1021
681
2000
1000
500
58690
5869
500
500
441
66000
DETAILED ESTIMATE
Name of the Work
Description of work
Sl. No.
1
: Improvement to the primary school toilet at Kothappatty-2
1
1
X
x
3.14
1.00
0.50
4.00
0.50
0.75
4.00
0.75
4.00
4.00
0.60
0.45
4.00
0.30
Random rubble masonry in cement mortar 1:5 mix with simultaneous
Ist footing
IIst footing
4
Cement concrete 1:5:10 mix using 40mm ISS metal including cost and
Damaged wall portion

3
Leach pit
2
Nos.
1
2
x
x
1
2
Supplying and fabrication of steel including cost and conveyance of

5

1.0
x
1.0
complete
6
leach pit
3.14
0.50
0.11
Total Cum
Brick on edge
4.00
0.08
4.00
0.23
urinal wall
0.60
0.115
urinal plate form
3.23
0.60
Leach pit all rount
3.14
0.60
0.23
Total Cum
complete.
4.00
urinal wall
0.60
TUB
2.40
leach pit
3.14
0.60
Total in sqm
9
Urinal Passage
3.23
urinal plate form wall
0.60
urinal plate form wall top
0.60
0.12
Total in sqm
0.4kg/cm2
10
urinal wall
3.23
urinal plate form
7.95
d/f door portion
0.80
Total in sqm
complete.
OUTER
11.63
INNER urinal
11.90
Passage inner
10.20
D.F WALL TILES Forlatrin inner
-1
11.90
d/f door portion
-2
0.75
d/f door portion
-2
0.80
11
Total in sqm
12
door
13
0.75
0.75
14
110mm P V C Pipe
110mm P V C bent
3.00
15
Total in sqm
Quantity

1.50
0.75
1.18
2.25
3.43
0.15
0.45
0.45
0.45
1.08
3.24
4.32
20.00
kg.
0.11
0.13

1.50
0.52
Total Cum
0.52
0.11
0.07
1.80
1.66
0.800
0.17
0.115
0.45
0.30
0.26
Total Cum
2.59

3.83
15.32
0.80
2.88
0.80
1.92
0.83
3.13
Total in sqm
23.25

0.60
1.94
0.80
1.92
0.21
Total in sqm
4.07

1.20
3.88
1.20
9.54
1.20
0.96
Total in sqm
14.38
1.80
20.93
1.80
21.42
1.80
18.36
1.20
14.28
1.80
2.70
1.80
2.88
Total in sqm
40.85
1.80
1.35
1.80
2.70
nd conveyance etc coplete

3.00
2.00
Total in sqm
1.35
PAGE23
NAME OF WORK:
KOTHAPPATTY
Estimate Amount : Rs:
Sl.No
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
COST OF MATERIALS AT SITE

name of materials
lead in KM
Cement
sand for mortar
sand for filling
Rough stone
Bond stone
40mm iss metal
20mm iss me
10-12mm metal
steel
country bricks ( 23/4")
country bricks ( 21/4")
brick jelly 20 mm
shell lime
Lime stone
pressed tiles
Country wood planks
--do-- scantlings
6-10mm metal
25 mm metal
12 mm metal
6 mm metal
Rough stone for revetment
Cutstone roughly dressed
Gravel
7
14
1
9
9
9
9
9
7
2
2
2
7
7
7
7
7
9
9
9
9
9
9
1
cost
4900.00
176.40
176.40
365.00
500.50
816.00
1135.00
914.00
45180.00
4220.00
3325.00
583.00
1200.00
885.00
13080.00
36330.00
14365.00
650.00
701.00
1053.00
525.00
316.00
3590.00
143.00
conveyance
38.01
116.66
8.69
78.21
78.21
78.21
78.21
78.21
38.01
14.66
14.66
11.94
41.79
41.79
34.20
41.79
41.79
78.21
78.21
78.21
78.21
78.21
78.21
8.69
SUB DATA
CEMENT MORTAR 1:1.5
0.960 MT
Cost of cement
1.00 cum
Cost of sand
4938.01
293.06
CEMENT MORTAR 1:2

0.720 MT
Cost of cement
1.00 cum
Cost of sand
4938.01
293.06
CEMENT MORTAR 1:3

0.480 MT
Cost of cement
1.00 cum
Cost of sand
4938.01
293.06
PAGE24
1.00 cum
Mixing charges
47.65
CEMENT MORTAR 1:4

0.360 MT
Cost of cement
1.00 cum
Cost of sand
4938.01
293.06
1.00 cum
Mixing charges
47.65
CEMENT MORTAR 1:5

0.288 MT
Cost of cement
1.00 cum
Cost of sand
4938.01
293.06
1.00 cum
Mixing charges
47.65
DATA
Earth work excavation and depositing on bank with in initial lead of 10 m
and initial lift of 2m in hard stiff clay, stiff black cotton soil, hard red earth,
earth mixed with small sized boulders and hard gravelly soil as per SS 20B
Rate / cum
46.00
Add 100% extra for narrow foundation
46.00
92.00 /cum
Qty
Items
Rate
conveyance of all materials to site and all labour charges for mixing,
laying and curing etc complete for 10 cum.
9.00 cum
4.50 cum
1.80 nos
17.70 nos
14.10 nos
Cost of 40mm ISS metal

cement mortar 1:5
Mason II class
Mazdoor I class
Mazdoor II class
RATE @ RS
4
894.21
1715.21
368.00
257.00
232.00
2424.90 /cum
9.00 cum
894.21
PAGE25
4.50 cum
1.80 nos
17.70 nos
14.10 nos
Cost of cement mortar 1:4

Mason II class
Mazdoor I class
Mazdoor II class
RATE @ RS
5

Cost of cement mortar 1:3
Mason II class
Mazdoor I class
Mazdoor II class
RATE @ RS
894.21
2663.30
368.00
257.00
232.00
2851.60 /cum
laying and curing etc complete for bed blocks for 10 cum
9.00 cum
4.50 cum
1.80 nos
17.70 nos
14.10 nos
20mm ISS metal

Cement mortar 1:2
Mason II class
Mazdoor I class
Mazdoor II class
1213.21
3848.43
368.00
257.00
232.00
RATE @RS
2584.90 /cum
9.00 cum
4.50 cum
1.80 nos
17.70 nos
14.10 nos
2070.74
368.00
257.00
232.00
3672.00 /cum
laying and curing etc complete for bed blocks for 10 cum
9.00 cum
4.50 cum
1.80 nos
17.70 nos
14.10 nos
20mm ISS metal

Cement mortar 1:3
Mason II class
Mazdoor I class
Mazdoor II class
1213.21
2663.30
368.00
257.00
232.00
RATE @RS
3138.70 /cum
PAGE26
Random rubble masonry in cement mortar 1:5 mix with simultaneous

pointing including cost and conveyance pf all materials to site and all
labour charges etc complete for 10 cum
10.00 cum
1.00 cum
3.40 cum
7.10 nos
10.60 nos
14.10 nos
14.10 nos
Rough stone
Bond stone
Cement mortar 1:5
Mason I class
Mason II class
Mazdoor I class
Mazdoor II class
443.21
578.71
1762.86
410.00
368.00
257.00
232.00
RATE @RS
9
Brick work in cement mortar 1:5 mix using country bricks 83/4"x43/8"x23/4"
and conveyance of all materials to site and all labour charges etc complete -10 cum
4590 nos
2.50 cum
3.50 nos
10.60 nos
7.10 nos
21.20 nos
Country bricks
8
Cement mortar 1:5
Mason I class
Mason II class
Mazdoor I class
Mazdoor II class
3/4"
x4
3/8"
x2
RATE @RS
10
4234.66
1762.86
410.00
368.00
257.00
232.00
3/4"
3592.40 /cum
Collection and supply of sand and filling in to the basement including cost and
conveyance to the siteand all labour charges for filling
as per standard speecifications
1.00 cum
1.00 cum
sand for filling

Labour charges for filling
RATE @RS
11
2471.20 /cum
185.09
14.25
199.34 /cum
Collection and supply of gritty gravel from appd quarry including cost and conveyance of
all materials to site including all labour charges for filling etc.complete,
1.00 cum
1.00 cum
1.00 cum
Gravel for filling

Stacking charges
RATE @RS
151.69
16.15
167.84 /cum
PAGE27
12
Collection and supply of Well gravel from appd quarry including cost and conveyance of
all materials to site including all labour charges for filling etc.complete,
1.00 cum
1.00 cum
1.00 cum
Wellgravel
Stacking charges
RATE @RS
118.00
0.00
16.15
134.15 /cum
13
Refilling the basement with excavated earth other than sand complying the
Standard specification
RATE @RS
16.15 /cum
14
Supplying and erecting centering shuttering including necessary supports for plane
surface in foundation and basement and in all floors for R C C column footing
column plinth beam, beams, roof slabs, staircase steps, bed blocks, critical pier etc
using mild steel sheets of size 90 x 60 cm and 10 guage stiffened, welded with mild
steel angles of size 25mmx25mmx3mm for boarding laid over silver oak (country
wood) scantlings of size 10cm x 6.5cm spaced of about 90cm centre to centre and
supported by casurina props of 10cm to 13cm dia spaced at 75cm centre to centre
complete complying with standard specifications and as directed by departmental
officers including conveyance of all materials to site and proper centering etc complete.
Sub Data I
Cost of MS sheets & angles for each set
Weight of MS sheet B.G 10 Gauge size 90x60cm x 3.175 mm
3.175 x 7850/1000 = 24.924 kg/m 2
24.924 Kg/m2 x 0.54 m2 = 13.46 Kg.
Weight of MS angle size 25 x 25 x 3 mm
3.6 x 1.1 Kg/m = 4.00 Kg
13.46 kgs
Cost of MS sheet
48.00
4 kgs
Cost of MS angle
48.00
L.S
Cutting,bending,welding,etc
Sub Data 2
Cost of MS sheets and angles and CW joists and casurina props - 10 Sqm
19 Nos
Cost of strutting
0.12 cum
98.5 Rm
Cost of MS sheet and angle

Siklver oak scantling
Casurina props 10 to 13cm dia
Rate per one operation for MS sheet & angle

Rate per one operation for strutting
Main data for one use for 10 Sqm
864.28
14406.79
23.20
16421.32
4014.01
PAGE28
3.80 nos
5.40 nos
1 nos
L.S
L.S
MS sheet rate per one operation

props rate per one operation
Carpenter I class
Mazdoor I class
Fitter I class
wedges
periodical cleaning and painting etc
410.53
802.80
401.00
257.00
363.00
i] Rate for roof slab, lintel, beam
451.00
ii] Rate for sunshade

Add 10% above rate
RATE @RS
451.00
45.10
496.10
iii] Rate for column post

98.5 Nos
0.3 Nos
0.3 Nos
Casurina props 10 -13

Carpenter I class
Mazdoor I class
23.20
4510.00
(-)
RATE @RS
iv] Centering below Ground level

50% of the above rate
385.56
225.50
Supplying and fabrication of steel including cost and conveyance of

steel to site and all labour charges for straightening, cutting to length,
bending to shape and tying in position and forming grills for all R.C.C works
1.00 MT
0.01 mt
35.00 nos
Cost of steel
Cost of binding wire
Fitter I class
45218.01
48000.00
363.00
RATE @RS
16
654.44
451.00
RATE @RS
15
2285.20
401.00
257.00
58404.00 /MT

including cost and conveyance of all materials to site and all
labour charges for mixing, laying, and curing etc complete for 10 cum
9.00 cum
20mm ISSmetal
1213.21
4.50 cum
Cement mortar 1:2
3848.43
3.50 nos
Mason II class
368.00
21.20 nos
Mazdoor I class
257.00
PAGE29
35.30 nos
Mazdoor II class
232.00
RATE @RS
17
Reinforced cement concrete 1:1.5:3 mix using 20mm ISS metal

9.00 cum
20mm ISSmetal
1213.21
4.50 cum
Cement mortar 1:1.5
5033.55
3.50 nos
Mason II class
368.00
21.20 nos
Mazdoor I class
257.00
35.30 nos
Mazdoor II class
232.00
RATE @RS
18
4843.70 /cum
Plastering with cement mortar 1:3 mix to 10 mm thick including

charges etc complete for 10 Sqm
0.10 cum
Cement mortar 1:3
2710.95
1.10 nos
Mason I class
410.00
1.10 nos
Mazdoor I class
257.00
1.10 nos
Mazdoor II class
232.00
RATE @RS
20
4849.60 /cum
Reinforced cement concrete 1:1.5:3 mix using 20mm ISS metal

9.00 cum
20mm ISSmetal
1213.21
4.50 cum
sand
293.06
4308.00 KG
Cement
4938.01
3.50 nos
Mason II class
368.00
21.20 nos
Mazdoor I class
257.00
35.30 nos
Mazdoor II class
232.00
RATE @RS
19
4316.30 /cum
126.00 /Sqm
Plastering with cement mortar 1:4 mix to 20 mm thick including

charges etc complete for 10 Sqm
0.22 cum
Cement mortar 1:4
2118.39
2.20 nos
Mason I class
410.00
0.50 nos
Mazdoor I class
257.00
PAGE30
3.20 nos
Mazdoor II class
232.00
RATE @RS
21

cost and conveyance of all materials to site and all labour charges etc
0.14 cum
1.10 nos
0.50 nos
1.10 nos
Cement mortar 1:5

Mason I class
Mazdoor I class
Mazdoor II class
1762.86
410.00
257.00
232.00
RATE @RS
108.20 /Sqm
Dadooing of walls with glazed tiles of size 15 cm x15cmx6mm laid in

CM 1:2, 10mm thick & pointing with white cement using 0.4kg/cm 2
-10Sqm
450 Nos
Glazed tiles
9.65
0.10 cum
cement mortar 1:2 mix
3848.43
4.00 kg
White cement
23.00
1.10 nos
Mason I class
410.00
4.10 nos
Mason II class
368.00
2.70 nos
Mazdoor I class
257.00
3.30 nos
Mazdoor II class
232.00
RATE @RS
223.90 /Sqm
823.90 /Sqm
Paving the Floor with scratch proof ceromic tiles of size 305x305x6mm including
cost and conveyance of all materials to site and all labour charges etc complete
112 Nos
0.21 cum
1.20 nos
1.00 no
1.00 no
1.00 no
0.50 no
0.50 Kg
3.0 Kg
Design colour Ceromic tiles

Cement mortar 1:3 mix
Mason I class
Mason II class
Mazdoor I class
Mazdoor II class
Stone cutter I class
Cotton waste
Colour cement
305x305x6mm
36.30
2710.95
410.00
368.00
257.00
232.00
316.00
10.00
23.00
PAGE31
Sundries
LS
RATE @RS
Supplying & fixing of Granite slab of 20mm thick with nosing, cutting and bedding
laidover in CM 1 : 2 20mm thick - 10 Sqm
10 Sqm
0.21 cum
1.10 nos
2.00 no
2.20 no
1.10 no
4.0 Kg
1.60 no
0.50 no
1.10 no
Granite slab 20 mm thick

Cement mortar 1:2 mix
Mason I class
Mason II class
Mazdoor I class
Mazdoor II class
Pointing with Colour cement
Colour cement
Mason II class
Mazdoor I class
Mazdoor II class
Sundries
RATE @RS
23.00
368.00
257.00
232.00
LS
2203.10 /Sqm
631.80 /Sqm
White washing two coats using shell lime including cost and conveyance of
all materials to site and all labour charges etc comoplete for 100 Sqm
0.07 cum
1.60 nos
0.50 nos
2.70 nos
cost of shell lime

Mason II class
Mazdoor I class
Mazdoor II class
1241.79
368.00
257.00
232.00
RATE @RS
6
1815.00
3848.43
410.00
368.00
257.00
232.00
Flooring with cuddapah slabs 50mm thick over a bed of concrete 100mm
thick and pointed with cement mortar 1:3 -10 Sqm
10.50 Sqm
Cuddapah slabs (50mm thick)
376.00
0.12 cum
cement mortar1:3
2710.95
1.10 No
Mason I class
410.00
2.10 No
Mason IIclass
368.00
2.20 No
Mazdoor I Class
257.00
1.10 No
Mazdoor II class
232.00
sundries
RATE @RS
621.60 /Sqm
14.40 /Sqm
Colour washing two coats using approved colour pigments including cost
PAGE32
and conveyance of all materials to site and all labour charges etc complete
1 Sqm
rate for white washing

ADD 50% extra for colour pigments
RATE @Rs
Priming coat for new iron with ready mixed primer of approved quality 10Sqm
1.33 kg
Red Oxide
145.50
0.70 No
Painter-I class
331.00
sundries
including brushes, soaps.putty etc
RATE @RS
Ready mixed primer

Painter-I class
sundries
RATE @Rs
45.80 /Sqm
90.32 /Sqm
Painting two coats over new wood works using ready mixed enamel paint
including cost and conveyance of paint and all labour charges etc complete
1.44 kg
Ready mixed primer
156.75
0.70 No
Painter-I class
331.00
2.55 Lit
Cost of paint
254.10
1.20 nos
Painter I class
331.00
sundries
RATE @Rs
11
156.75
331.00
Painting two coats over new iron works using ready mixed enamel paint
2.22 Lit
Cost of paint
242.55
1.10 nos
Painter I class
331.00
sundries
RATE @Rs
10
42.60 /Sqm
Priming coat on new wood work with ready mixed primer of approved quality-10
1.44 kg
0.70 No
21.60 /Sqm
150.28 /Sqm
Painting two coats over old iron works using ready mixed enamel paint
1.89 Lit
Cost of paint
254.10
PAGE33
1.10 nos
Painter I class
sundries
331.00
RATE @Rs
12
Painting two coats over old wood works using ready mixed enamel paint
2.22 Lit
1.20 nos
Cost of paint
Painter I class
sundries
254.10
331.00
RATE @Rs
13
Cement mortar 1:3

Mason II class
Mazdoor I class
Mazdoor II class
2710.95
368.00
257.00
232.00
RATE @RS
130.20 /cum
Weathering course with brick jelly lime concrete using 20mm brick jelly with
of 32:12.5 including cost and conveyance of all materials to site and all labour
charges for mixing , laying ,and finishing etc complete for 10 cum
12.80 cum
5.00 cum
1.80 nos
17.70 nos
14.10 nos
Brick jelly 20mm

slacked lime
Mason II class
Mazdoor I class
Mazdoor II class
594.94
926.79
368.00
257.00
232.00
RATE @RS
15
96.20 /Sqm
Pointing with cement mortar 1:3 to full depth of tiles using crudeoil 10% by
weight of cement including cost and conveyance of all materials to site
and all labour charges etc complete for 10 Sqm
0.04 cum
2.20 nos
0.50 nos
1.10 nos
14
84.50 /Sqm
2073.20 /cum
Finshed with one course of pressed tiles of size 23x23x2cm with cement
mortar 1:3 mix and pointed with the same oiled mortar including cost and
conveyance of all materials to site and all labour charges etc complete for 10 Sqm
189 nos
pressed tiles
13114.20
0.12 cum
2710.95
5.80 kg
crude oil
42.35
10.00 Sqm
pointing with cement mortar 1:3
130.20
PAGE34
1.10 nos
2.10 nos
2.20 nos
1.10 nos
Mason I class
Mason II class
Mazdoor I class
Mazdoor II class
410.00
368.00
257.00
232.00
RATE @RS
16
Honey comb brick work with class III country bricks including cost and conveyance
of all materials to site and all labour charges etc complete
0.64 x1000Nos
0.70 cum
3.20 nos
6.50 nos
2.20 nos
5.40 nos
Country bricks
Mason I class
Mason II class
Mazdoor I class
Mazdoor II class
RATE @RS
17
1013.10 /Sqm
Country bricks
Mason I class
Mason II class
Mazdoor I class
Mazdoor II class
4234.66
410.00
368.00
257.00
232.00
RATE @RS
2861.80 /cum
Gravel backing for revetments including cost and

conveyance and all labour charges etc complete - 10 cum.
11.60 cum
7.10 No
3.50 No
Gravel
Mazdoor I Class
Mazdoor II class
sundries
151.69
257.00
232.00
RATE @RS
19
4234.66
2710.95
410.00
368.00
257.00
232.00
Dry Brick work using country bricks 83/4"x41/4"x23/4" including cost and
conveyance of all materials to site and all labour charges etc complete
4.59 x1000nos
3.50 nos
7.20 nos
7.10 nos
14.10 nos
18
639.60 /Sqm
439.70 /Sqm
Rough stone dry packing for aprons and revetments including cost and
conveyance and all labour charges etc complete
11.00 cum
Rough stone
394.21
PAGE35
3.50 nos
10.60 nos
7.10 nos
Wodders
Mazdoor I class
Mazdoor II class
266.00
257.00
232.00
RATE @RS
20
Removing old revetment and repacking with old stones -1 cum

3.50 No
10.60 No
7.10 No
Ls
Wodders
Mazdoor I Class
Mazdoor II class
Labour Charges for removing &
clearing the old stones
266.00
257.00
232.00
Ls
RATE @RS
21
22
23
963.90 /Sqm
531.00 /cum
Precast Hollow Block Masonry with C.m.1:5 mix using hollow in size
of 0,40x0.10mx0.20m
for 2.56 Cum
302 nos
Hollow Block
0.21 cum
CM 1:5
2.00 nos
Mason ii class
1.00 nos
mazdoor I class
1.00 nos
mazdoor ii class
1596.00 /2.56
RATE @RS
623.44 /cum
Precast Hollow Block Masonry with C.m.1:5 mix using hollow in size
of 0,40x0.20mx0.20m
for 2.56 Cum
151 nos
Hollow Block
0.21 cum
CM 1:5
2.00 nos
Mason ii class
1.00 nos
mazdoor I class
1.00 nos
mazdoor ii class
1596.00 /2.56
RATE @RS
623.44 /cum
0.00
1762.86
368.00
257.00
232.00
0.00
1762.86
368.00
257.00
232.00
Roofing with AC corrugated sheet 6mm thick including cost of " J " bolts
and bitumen washer etc.complete. -10 Sqm
11.00 Sqm
2.20 Nos
AC sheets 6mm thick

Fitter II class
159.60
339.00
PAGE36
1.10 Nos
3.20 Nos
20.00 Nos
20.00 Nos
LS
Carpenter I class
Mazdoor I class
Adj. J bolt
Bitumenwasher
Sundries for white lead
RATE @RS
24
401.00
257.00
2.50
0.50
LS
383.00 /Sqm
Best tiled roofing with Mangalore tiles, including CW reepers

160.00 Nos
36.00 m
0.49 kg
0.09 cum
0.50 No
0.50 No
1.10 No
2.20 No
Mangalore tiles
8630.00
CW,reepers 50x25mm
70.15
Reeper nails 50mm long
48.00
Lime mortar
Err:512
Carpenter I class
401.00
Mason IIclass
368.00
Mazdoor I Class
257.00
Mazdoor II class
232.00
Sundries
including wind-ties,screws,washers etc
RATE @RS Err:512
27
/Sqm
Supplying & Fixing in position of Indian type Water closet 580x440mm of

approved quality
1.00 no
0.60 m
0.45 m3
0.11 m3
1.00 no
0.25 no
1.00 no
1.00 no
1.00 kg
0.006 mt
0.40 kg
Indian type water closet

100mm dia PVC pipe
Sand filling
Brick jelly concrete
Plumber I class
Plumber II class
Mason I class
Mazdoor I class
White Cement
Cement
Spun yarn
RATE @RS
28
-10Sqm
1143.00
125.00
185.09
2073.20
357.00
331.00
410.00
257.00
23.00
4938.01
6.00
2692.00 /each
Supplying and Fixing inposition of best quality make White glazed wash
basin of size 550x 400mm - 1 No.
1.00 No
1.00 No
0.10 No
Cost of wash hand basin

Plumber I class
Plumber II class
1905.00
357.00
331.00
PAGE37
0.50 No
1.00 No
6.00 Set
10.00 g
0.25 No
Mason I class
Mazdoor II class
Tapering wooden plug with
38mm brass Surews
Shellac
Thread ball
RATE @RS
29
5.00
8.00
1.50
2764.00 /each
Supplying and fixing P.V.C rainwater down fall pipe of 110mm dia
with necessary shoes, bends,& clamps etc.,
3.00 m
1.00 No
1.00 No
1.00 No
1.00 No
L.S
110 mm dia PVC pipe

110mm dia PVC shoe
110 mm dia PVC Bend
110 mm dia GI Clamp
Fitter I class
sundries for conveyance
RATE @RS
30
410.00
232.00
169.10
63.00
78.50
9.00
363.00
L.S
For 3 Rm
340.33 /Rm
Wearing Coat with CC 1 : 1.5 : 3 mix using 65% of 25mm, 25% of 12mm, and10% of
6mm IRC metal including cost of all materials and labour charges for mixing, laying,
compacting and curing etc. complete. - 75mm uniform thickness
0.45 cum
0.17 cum
0.07 cum
0.34 cum
408.00 kg
1.88 nos
1.08 nos
0.08 nos
0.43 nos
0.36 nos
10.00 Sq.m
LS
LS
LS
LS
25mm IRC metal

12mm IRC chips
6mm IRC chips
Sand
Cement
Mazdoor I class
Mazdoor II class
Mazdoor III class
Carpenter I class
Mason I class
Cost of curing
Premoulded expansion joints
Extra conveyance of water
Hire charges for T & P
Sundries
RATE @RS
779.21
1131.21
603.21
293.06
4.9380
257.00
232.00
232.00
401.00
410.00
383.80 /Sqm
Snowcem Painting two coats with best approved Snowcem paint including
Prime Coat (Linseed Oil)
PAGE38
0.55 Kg
0.55 Kg
0.60 Lit
0.70 No
Ls
Black Lead
White Lead
Linseed Oil
Painter I Class
Sundriries for brushes
RATE @RS
10.00 Sqm
3.23 Kg
0.50 Nos
0.50 No
0.80 No
Ls
Painting Primeing Coat Over Old Plaster Surface
Snowcem Powder
Painter I Class
Mazdoor I Class
Mazdoor II Class
RATE @RS
13
32.30
98.60
Distembering two coats with best approved distember including cost

0.98 Lit
0.74 Nos
1.34 Kg
0.50 No
0.50 No
0.80 No
Ls
36
Distember Primer
Painter I Class
Distember
Painter I Class
Mazdoor I Class
Mazdoor II Class
80.00
331.00
78.50
331.00
257.00
232.00
LS
Painting Two Coats forPlastic

Emulsion Pait 91.00
over /Sqm
one coat of praiming c
RATE @RS
approved quality over the cement plasted surface including preparation
Priming
all material and labour cost etc..-10 m2
10.00
m2
coat
32.30
0.98
lit
Primer
156.75
1.40 lit
Plastic emuls
315.15
2.20 Nos.
Painter I clas
331.00
Total
Rate for 1Sqm.
PAGE39
loading
unloading
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
total
4938.01
293.06
185.09
443.21
578.71
894.21
1213.21
992.21
45218.01
4234.66
3339.66
594.94
1241.79
926.79
13114.20
36371.79
14406.79
728.21
779.21
1131.21
603.21
394.21
3668.21
151.69
/MT
/cum
4740.49
293.06
5033.55
/MT
/cum
3555.37
293.06
3848.43
/MT
/cum
2370.24
293.06
92.1
37.7
1633.05
32230.21
15291.0306
PAGE40
/cum
/MT
/cum
/cum
/MT
/cum
/cum
Per
2663.30
47.65
2710.95
1777.68
293.06
2070.74
47.65
2118.39
1422.15
293.06
1715.21
47.65
1762.86
Amount
/cum
/cum
/each
/each
/each
8047.89
7718.45
662.40
4548.90
3271.20
0.16
24249.00
/cum
8047.89
28201.2
1100
199
29500.2
25848.72
28118
1100
281.18
29499.18
PAGE41
/cum
/each
/each
/each
9318.33
662.40
4548.90
3271.20
0.28
25849.00
/cum
/cum
/each
/each
/each
8047.89
11984.85
662.40
4548.90
3271.20
0.76
28516.00
/cum
/cum
/each
/each
/each
10918.89
17317.94
662.40
4548.90
3271.20
0.67
36720.00
/cum
/cum
/each
/each
/each
10918.89
11984.85
662.40
4548.90
3271.20
0.76
31387.00
PAGE42
/cum
/cum
/cum
/each
/each
/each
/each
4432.10
578.71
5993.72
2911.00
3900.80
3623.70
3271.20
0.77
24712.00
c complete -10 cum

/1000nos
/cum
/each
/each
/each
/each
19437.09
4407.15
1435.00
3900.80
1824.70
4918.40
0.86
35924.00
cluding cost and
/cum
/cum
185.09
14.25
199.34
g cost and conveyance of

plete,
/cum
/cum
/cum
151.69
0.00
16.15
167.84
PAGE43
cost and conveyance of

plete,
/cum
/cum
/cum
118.00
0.00
16.15
134.15
complying the
ssary supports for plane
etc complete.
/kg
/kg
646.08
192.00
26.20
864.28
/each
16421.32
/cum
/Rm
1728.81
2285.20
4014.01
/40
/5
410.53
802.80
PAGE44
/each
/each
/each
/each
/each
410.53
802.80
1523.80
1387.80
363.00
20.00
2.06
4510.00
/Sqm
/Sqm
/5
/each
/each
=
457.04
120.30
77.10
654.44
3855.56
/Sqm
/2
225.50
/Sqm
/mt
/mt
/each
45218.01
480.00
12705.00
0.99
58404.00
1445.85
/cum
/cum
/each
/each
10918.89
17317.94
1288.00
5448.40
PAGE45
/each
8189.60
0.17
43163.00
/cum
/cum
/each
/each
/each
10918.89
22650.98
1288.00
5448.40
8189.60
0.13
48496.00
/cum
/cum
/MT
/each
/each
/each
10918.89
1318.77
21272.95
1288.00
5448.40
8189.60
0.39
48437.00
15954.71 15846.4395
43118.37
3949.6
3049.82
/cum
/each
/each
/each
271.10
451.00
282.70
255.20
0.00
1260.00
/cum
/each
/each
466.05
902.00
128.50
PAGE46
/each
742.40
0.05
2239.00
/cum
/each
/each
/each
246.80
451.00
128.50
255.20
0.50
1082.00
/each
/cum
/kg
/each
/each
/each
/each
4342.50
384.84
92.00
451.00
1508.80
693.90
765.60
0.36
8239.00
305x6mm including
es etc complete
/each
/cum
/each
/each
/each
/each
/each
/Kg
/Kg
4065.60
569.30
492.00
368.00
257.00
232.00
158.00
5.00
69.00
PAGE47
0.10
6216.00
cutting and bedding
/each
/cum
/each
/each
/each
/each
18150.00
808.17
451.00
736.00
565.40
255.20
/Kg
/each
/each
/each
92.00
588.80
128.50
255.20
0.73
22031.00
Sqm
cum
cum
/each
/each
/each
3948.00
325.31
451.00
772.80
565.40
255.20
0.29
6318.00
/cum
/each
/each
/each
86.93
588.80
128.50
626.40
9.37
1440.00
onveyance of
PAGE48
14.40
7.20
21.60
roved quality 10Sqm

kg
/each
193.52
231.70
0.78
426.00
of approved quality-10 Sqm

kg
/each
225.72
231.70
0.58
458.00
/lit
/each
538.46
364.10
0.68
903.24
24.7
kg
/each
/lit
/each
/lit
225.72
231.70
647.96
397.20
0.20
1502.78
480.25
PAGE49
/each
364.10
0.65
845.00
/lit
/each
564.10
397.20
0.70
962.00
udeoil 10% by
/cum
/each
/each
/each
brick jelly with

and all labour
/cum
/cum
/each
/each
/each
mplete for 10 Sqm

/1000 nos
/cum
/kg
/Sqm
108.44
809.60
128.50
255.20
0.26
1302.00
pure lime
7615.23
4633.95
662.40
4548.90
3271.20
0.32
20732.00
2478.58
325.31
245.63
1302.00
PAGE50
/each
/each
/each
/each
451.00
772.80
565.40
255.20
0.08
6396.00
cost and conveyance
/1000Nos
/cum
/each
/each
/each
/each
2710.18
1897.67
1312.00
2392.00
565.40
1252.80
0.95
10131.00
/1000nos
/each
/each
/each
/each
19437.09
1435.00
2649.60
1824.70
3271.20
0.41
28618.00
cum
/each
/each
1759.60
1824.70
812.00
0.70
4397.00
/cum
4336.31
PAGE51
/each
/each
/each
931.00
2724.20
1647.20
0.29
9639.00
/each
/each
/each
931.00
2724.20
1647.20
7.60
5310.00
each
each
each
each
each
for 2.56 Cum
each
each
each
each
each
for 2.56 Cum
/Sqm
/each
0.00
370.20
736.00
257.00
232.00
0.80
1596.00
0.00
370.20
736.00
257.00
232.00
0.80
1596.00
1755.60
745.80
pers
PAGE52
/each
/each
/each
/each
441.10
822.40
50.00
10.00
5.10
3830.00
-10Sqm
/each
/mtr
/kg
/cum
/each
/each
/each
/each
1380800.00
2525.40
23.52
Err:512
200.50
184.00
282.70
510.40
Err:512
Err:512
/1 no
/1m
/cum
/cum
/each
/each
/each
/each
/kg
/mt
/kg
1143.00
75.00
83.29
228.05
357.00
82.75
410.00
257.00
23.00
29.63
2.40
0.88
2692.00
/each
/each
/each
1905.00
357.00
33.10
0x440mm of
PAGE53
/each
/each
205.00
232.00
Set
100g
/each
30.00
0.80
0.38
0.72
2764.00
/Rm
/each
/each
/each
/each
507.30
63.00
78.50
9.00
363.00
0.20
1021.00
of 12mm, and10% of
s for mixing, laying,
ss
/cum
/cum
/cum
/cum
/kg
/each
/each
/each
/each
/each
LS
LS
LS
LS
LS
Snowcem paint including cost

ur charges etc complete
346.75
192.31
42.22
99.64
2014.71
483.16
250.56
18.56
172.43
147.60
25.00
25.00
10.00
10.00
0.06
3838.00
2851.79
2875.8
2771.08
2812.41
2775.22
PAGE54
60.00
60.00
40.00
331.00
LS
33.00
33.00
24.00
231.70
0.90
323.00
/Sqm
32.30
53.10
331.00
257.00
232.00
LS
323.00
171.51
165.50
128.50
185.60
11.50
986.00
/Sqm
78.40
244.94
105.19
165.50
128.50
185.60
1.10
910.00
ne coat of praiming coat of

ncluding preparation surface and
Lit
Nos.
323.00
153.62
441.21
728.20
1646.03
164.60
PAGE55
PAGE56
48.3
286.5
71.4
PAGE57
PAGE58
PAGE59
PAGE60
PAGE61
PAGE62
PAGE63
PAGE64
PAGE65
PAGE66
PAGE67
PAGE68
PAGE69
PAGE70
ABSTRACT ESTIMATE
Name of the Work : Improvement to the primary school Staff toilet at Kothappatty-1
Estimate Amount
Sl.
QTY
No
: 20000/-
DESCRIPTION OF WORK
RATE
UNIT
92
cum
1.18

0.52
1015.10
cum
0.26
3599.80
cum
4.21

complete.
108.60
sqm
3.40

622.30
sqm
10.86

0.4kg/cm2
824.20
sqm
34.44
complete.
164.60
sqm
6.00

complete.
126.30
sqm
1.00
etc coplete
2915.00
m3
10
5.22
11
1.00

12
2.00
90.32
2900.00
3.00
110mm P V C Pipe
340.30
2.00
110mm P V C bent
340.30
13
LS
14
LS
15
LS
arrangementa
SUB TOTAL
ADD 10% FOR SOR
16
LS
Provision for Photo
17
LS
18
LS
TOTAL
LS
AMOUNT
108
526
936
457
2114
8951
5669
758
2915
471
2900
1021
681
2000
1000
500
31007
3101
500
500
893
36000
DETAILED ESTIMATE
Name of the Work
: Improvement to the primary school Staff toilet at Kothappatty-1
Estimate Amount
: 20000/-
Sl. No.
Description of work
Nos.
Leach pit
3.14
0.50
0.50
complete
4
leach pit
3.14
0.50
0.11
Total Cum
5
Super Structure
Leach pit all rount
3.14
0.60
0.23
Total Cum
complete.
6
leach pit
3.14
0.60
wall patch
0.60
Total in sqm
6
Passage
1.80
toilet
1.80
d/f pan
-1
0.45
0.45
Total in sqm
0.4kg/cm2
toilet
5.60
urinal plate form
5.60
d/f door portion toilet
-1
0.75
d/f door portion toilet
-2
0.70
Total in sqm
complete.
Forlatrin inner and passage
5.60
outer
9.90
d/f door portion
-1
0.70
d/f door portion
-1
0.75
Total in sqm
complete.
toil celling top and bottom 2
8
3.00
2.60
door
0.70
Toilet doors
0.70
Toilet doors
0.75
10
110mm P V C Pipe
110mm P V C bent
2.00
Total in sqm
patty-1
Quantity

1.50
1.18

1.50
0.52
Total Cum
0.52
0.30
0.26
Total Cum
0.26

0.83
3.13
0.60
1.08
Total in sqm
4.21

1.00
1.80
1.00
1.80
0.20
Total in sqm
3.40

1.20
6.72
1.20
6.72
1.20
0.90
1.20
1.68
Total in sqm
10.86

1.80
20.16
1.80
17.82
0.60
0.84
1.80
2.70
Total in sqm
34.44

6.00
1.80
1.26
1.80
2.52
1.80
2.70
5.22
coplete
2.00
2.00
Total in sqm
1.26

Kothapatty Toilet-1 18.03.15

Încărcat de

Informații document

Drepturi de autor

Formate disponibile

Partajați acest document

Partajați sau inserați document

Opțiuni de partajare

Vi se pare util acest document?

Este necorespunzător acest conținut?

Drepturi de autor:

Formate disponibile

Kothapatty Toilet-1 18.03.15

Încărcat de

Drepturi de autor:

Formate disponibile

AUNDIPATTY PANCHAYAT UNION

ATTY PANCHAYAT UNION

Improvement to the primary school toilet at KothappattySTAFF Toilet

Improvement to the primary school toilet at Kothappattygirls Toilet

Improvement to the primary school toilet at KothappattyBoys Toilet

Earthwork excavation and depositing on bank with initial leads

Plastering with cement mortar 1:5 mix to 12mm thick including

Paving the Floor with scratch proof ceromic tiles of size

Dadooing of walls with glazed tiles of size 15 cm x15cmx6mm

Painting of new iron work

supply and cost of water closetrincluding all cost and

Provision for water supply arrangements

provsion for cartoon painting works

Provision for Photo

Provision for Name board

Contigencies & other unforeseen charges

: Improvement to the primary school toilet at Kothappatty-3

urinal cross wall

Leach pit all rount

urinal cross wall

urinal plate form

urinal plate form

d/f door portion

For latrin inner OUTER

urinal plate form

d/f door portion

Painting of new iron work

hard stiff clay, stiff black cotton soil, hard red

materials to site and all labour charges etc

ncluding cost & conveyance of all materials to

all materials & all labour charges etc.,

nd conveyance of all materials to site and all

k & pointing with white cement using

als to site and all labour charges etc.,

nd conveyance etc coplete

Earthwork excavation and depositing on bank with initial leads

Cement concrete 1:5:10 mix using 40mm ISS metal including

Random rubble masonry in cement mortar 1:5 mix with

Supplying and fabrication of steel including cost and

Reinforced cement concrete 1:2:4 mix using 20mm ISS metal

Plastering with cement mortar 1:5 mix to 12mm thick including

Paving the Floor with scratch proof ceromic tiles of size

Dadooing of walls with glazed tiles of size 15 cm x15cmx6mm

Painting of new iron work

supply and cost of water closetrincluding all cost and

Provision for water supply arrangements

provsion for cartoon painting works

Provision for Photo

Provision for Name board

Contigencies & other unforeseen charges

: Improvement to the primary school toilet at Kothappatty-2

Random rubble masonry in cement mortar 1:5 mix with simultaneous

Damaged wall portion

Supplying and fabrication of steel including cost and conveyance of

Damaged wall portion

Reinforced cement concrete 1:2:4 mix using 20mm ISS metal

Damaged wall portion

urinal plate form

Leach pit all rount

Damaged wall portion

urinal plate form wall

urinal plate form wall top

urinal plate form

d/f door portion