Kothapatty Toilet-1 18.03.15
Kothapatty Toilet-1 18.03.15
Kothapatty Toilet-1 18.03.15
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
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
36000
40000
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
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
108.60
sqm
5.63
622.30
sqm
8.63
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
90.32
sqm
10
1.00
11
LS
12
13
2900.00
3.00
110mm P V C Pipe
340.30
14
2.00
110mm P V C bent
15
LS
16
LS
Provision for fixing charges for water closet and pipe lie
arrangementa
340.30
sub total
add 10% for sor
17
LS
18
LS
19
LS
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 Scheme :CSIDS- 2014-2015
Name of the Work
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
0.70
0.12
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
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
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
0.70
TOILET
4.20
-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
2.10
urinal wall
-1
3.29
-1
0.70
TOILET
-1
4.20
-2
0.75
Total in sqm
supply and cost of steel door including all cost and conveyance etc coplete
door
0.75
0.75
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
1.18
0.52
Total Cum
0.52
0.14
0.70
0.11
0.30
0.26
Total Cum
0.51
0.98
0.70
1.21
0.83
3.13
Total in sqm
5.32
3.20
0.70
1.21
1.08
0.20
0.23
0.35
Total in sqm
5.63
3.94
0.70
0.49
1.20
5.04
1.20
0.84
Total in sqm
8.63
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
Total in sqm
1.13
ABSTRACT ESTIMATE
Name of the Scheme :CSIDS- 2015-2016
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
2438.30
4.32
2481.30
20.00
0.13
4857.10
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
1015.10
2.59
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.
3599.80
23.25
108.60
sqm
4.07
622.30
sqm
14.38
824.20
sqm
40.85
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
2.70
1.00
UNIT
58.40
90.32
2900.00
supply and cost of 110mm pvc pipe and specials including all
cost and conveyance etc coplete
3.00
110mm P V C Pipe
340.30
2.00
110mm P V C bent
340.30
LS
LS
LS
Provision for fixing charges for water closet and pipe lie
arrangementa
sub total
add 10% for SOR
10
LS
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 Scheme :CSIDS- 2014-2015
Name of the Work
Description of work
Sl. No.
1
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
Ist footing
IIst footing
4
Cement concrete 1:5:10 mix using 40mm ISS metal including cost and
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
Damaged wall portion
2
Nos.
1
2
x
x
1
2
1.0
Honey comb brick work with class III country bricks including cost and conveyance of all materials to site and all labour
complete
6
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.
Brick on edge
4.00
0.08
4.00
0.23
urinal wall
0.60
0.115
3.23
0.60
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.
4.00
urinal wall
0.60
TUB
2.40
leach pit
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
9
Urinal Passage
3.23
0.60
0.60
0.12
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
10
urinal wall
3.23
7.95
0.80
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
11.63
INNER urinal
11.90
Passage inner
10.20
-1
11.90
-2
0.75
-2
0.80
11
Total in sqm
12
supply and cost of steel door including all cost and conveyance etc coplete
door
13
0.75
0.75
14
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
15
supply and cost of water closetrincluding all cost and conveyance etc coplete
Total in sqm
Quantity
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
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
15.32
0.80
2.88
0.80
1.92
0.83
3.13
Total in sqm
23.25
1.94
0.80
1.92
0.21
Total in sqm
4.07
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
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
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
4938.01
293.06
4938.01
293.06
PAGE24
1.00 cum
Mixing charges
47.65
4938.01
293.06
1.00 cum
Mixing charges
47.65
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
Cement concrete 1:5:10 mix using 40mm ISS metal 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
4.50 cum
1.80 nos
17.70 nos
14.10 nos
RATE @ RS
4
894.21
1715.21
368.00
257.00
232.00
2424.90 /cum
Cement concrete 1:4:8 mix using 40mm ISS metal 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
894.21
PAGE25
4.50 cum
1.80 nos
17.70 nos
14.10 nos
RATE @ RS
5
RATE @ RS
894.21
2663.30
368.00
257.00
232.00
2851.60 /cum
Cement concrete 1:2:4 mix using 20mm ISS metal including cost and
conveyance of all materials to site and all labour charges for mixing,
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
1213.21
3848.43
368.00
257.00
232.00
RATE @RS
2584.90 /cum
Cement concrete 1:3:6 mix using 40mm ISS metal 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
4.50 cum
1.80 nos
17.70 nos
14.10 nos
2070.74
368.00
257.00
232.00
3672.00 /cum
Cement concrete 1:3:6 mix using 20mm ISS metal including cost and
conveyance of all materials to site and all labour charges for mixing,
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
1213.21
2663.30
368.00
257.00
232.00
RATE @RS
3138.70 /cum
PAGE26
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
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
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
Labour charges for filling
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
864.28
14406.79
23.20
16421.32
4014.01
PAGE28
3.80 nos
5.40 nos
1 nos
L.S
L.S
410.53
802.80
401.00
257.00
363.00
451.00
451.00
45.10
496.10
23.20
4510.00
(-)
RATE @RS
385.56
225.50
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
PAGE29
35.30 nos
Mazdoor II class
232.00
RATE @RS
17
RATE @RS
18
4843.70 /cum
RATE @RS
20
4849.60 /cum
RATE @RS
19
4316.30 /cum
126.00 /Sqm
PAGE30
3.20 nos
Mazdoor II class
232.00
RATE @RS
21
1762.86
410.00
257.00
232.00
RATE @RS
108.20 /Sqm
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
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
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
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
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
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
including brushes, soaps.putty etc
RATE @Rs
11
156.75
331.00
Painting two coats over new iron works using ready mixed enamel paint
including cost and conveyance of paint and all labour charges etc complete
2.22 Lit
Cost of paint
242.55
1.10 nos
Painter I class
331.00
sundries
including brushes, soaps.putty etc
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
including cost and conveyance of paint and all labour charges etc complete
1.89 Lit
Cost of paint
254.10
PAGE33
1.10 nos
Painter I class
sundries
331.00
including brushes, soaps.putty etc
RATE @Rs
12
Painting two coats over old wood works using ready mixed enamel paint
including cost and conveyance of paint and all labour charges etc complete
2.22 Lit
1.20 nos
Cost of paint
Painter I class
sundries
254.10
331.00
including brushes, soaps.putty etc
RATE @Rs
13
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
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
cement mortar 1:3 mix
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
cement mortar 1:3 mix
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
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
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
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
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
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
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
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
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
and conveyance of all materials to site and all labour charges etc complete
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
Snowcem Powder
Painter I Class
Mazdoor I Class
Mazdoor II Class
Sundriries for brushes
RATE @RS
13
32.30
98.60
36
Distember Primer
Painter I Class
Distember
Painter I Class
Mazdoor I Class
Mazdoor II Class
Sundriries for brushes
80.00
331.00
78.50
331.00
257.00
232.00
LS
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
19437.09
4407.15
1435.00
3900.80
1824.70
4918.40
0.86
35924.00
/cum
/cum
185.09
14.25
199.34
151.69
0.00
16.15
167.84
PAGE43
118.00
0.00
16.15
134.15
complying the
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
/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
193.52
231.70
0.78
426.00
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
/cum
/cum
/each
/each
/each
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
/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
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
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 Scheme :CSIDS- 2014-2015
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
Honey comb brick work with class III country bricks including
cost and conveyance of all materials to site and all labour
charges etc complete
1015.10
cum
0.26
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.
3599.80
cum
4.21
108.60
sqm
3.40
622.30
sqm
10.86
824.20
sqm
34.44
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
6.00
126.30
sqm
1.00
supply and cost of steel door including all cost and conveyance
etc coplete
2915.00
m3
10
5.22
11
1.00
12
2.00
supply and cost of 110mm pvc pipe and specials including all
cost and conveyance etc coplete
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
Provision for fixing charges for water closet and pipe lie
arrangementa
SUB TOTAL
ADD 10% FOR SOR
16
LS
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 Scheme :CSIDS- 2014-2015
Name of the Work
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
4
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.
5
Super Structure
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.
6
leach pit
3.14
0.60
wall patch
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
6
Passage
1.80
toilet
1.80
d/f pan
-1
0.45
0.45
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
toilet
5.60
5.60
-1
0.75
-2
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.
5.60
outer
9.90
-1
0.70
-1
0.75
Total in sqm
Plastering with cement mortar 1:3 mix to 10mm thick including cost and conveyance of all materials & all labour charge
complete.
toil celling top and bottom 2
8
3.00
2.60
supply and cost of steel door including all cost and conveyance etc coplete
door
0.70
Toilet doors
0.70
Toilet doors
0.75
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
2.00
supply and cost of water closetrincluding all cost and conveyance etc coplete
Total in sqm
patty-1
Quantity
1.18
0.52
Total Cum
0.52
0.30
0.26
Total Cum
0.26
3.13
0.60
1.08
Total in sqm
4.21
1.80
1.00
1.80
0.20
Total in sqm
3.40
6.72
1.20
6.72
1.20
0.90
1.20
1.68
Total in sqm
10.86
20.16
1.80
17.82
0.60
0.84
1.80
2.70
Total in sqm
34.44
1.80
1.26
1.80
2.52
1.80
2.70
5.22
coplete
2.00
2.00
Total in sqm
1.26