ࠩߔࠇ‫ݡߝ§ݡߕݟ‬

ABSTRACT ESTIMATE

Work ID : 201920115418 Name of the Work : Major and Minor Repairs

U-DISE Code : 28236690428 School Name : ZPHS KUPPAM(GIRLS)
Estimate Amount (in Rs.) : 13,88,584/-

Sl.No. Description of Item Quantity Rate (in Rs.) Unit Amount (in Rs.)

1 Scraping of old surface walls including cost and conveyance of

199.17 5.00 sqm 996
and all materials & labour charges etc.
2 Plastering with CM(1:4) Prop: 12mm thick in single coat
including cost and conveyance of all materials like cement, sand,
water etc., to site, including seigniorage charges, sales & other
taxes on all materials, all operational, incidental charges and 29.9 276.56 sqm 8,269
labour charges such as mixing mortar, finishing, curing, etc.,
complete for finished item of work Over Brick Masonry. (APSS
901,906)
3 Masonry work in CM (1:8) prop with Flyash Cement solid blocks
of size 290 x 225 x 140 mm for manufacturing of flyash solid
blocks using flyash of 50 Kgs / Sqcm including cost and
conveyance of all materials, labour charges, scaffolding and 27.02 6233.79 cum 1,68,437
curing etc., complete with a compressive strength not less than
50 kg/sqm for walls for Superstructure walls.[Flyash masonry
work in CM (1:8) in First Floor]
4 VRCC 1:1.5:3 nominal mix (Cement: fine aggregate: coarse
aggregate) corresponding to table 9 of IS 456 using 20mm size
graded machine crushed hard granite metal (coarse aggregate)
from approved quarry, using a minimum quantity of 400 Kgs of
cement per 1 cum of concrete including cost and conveyance of
all materials like cement, fine aggregate (sand), coarse 44.22 9845.58 cum 4,35,372
aggregate, water etc., to site and including all operational,
incidental and labour charges such as machine mixing, laying
concrete, curing, centering, shuttering etc., complete but
excluding cost of steel and its fabrication charges for finished
item of work.[RCC SLABS 100mm thick]

1 of 8
5 Ornamental Ceiling plastering with CM (1:3), 12mm thick
including cost and conveyance of all materials and all labour 179.58 298.09 sqm 53,531
charges etc., complete.
6 Ornamental Ceiling plastering with CM (1:3), 12mm thick
including cost and conveyance of all materials and all labour
88.45 327.06 sqm 28,928
charges etc., complete.[Ceiling Plastering with CM (1:3), 12mm
thick in First Floor]
7 Providing Impervious coat to exposed RCC roof slab surface with
CM(1:3), 20mm thick with 1kg of water proof compound per bag
of cement laid over roof when it is green including cost and
conveyance of all materials all operational, incidental and labour 132.67 398.29 sqm 52,841
charges for mixing mortar, laying, rendering smooth and thread
lining, curing, rounding off junctions of wall and slab etc.,
complete for finished item of work.
8 Providing Impervious coat to exposed RCC roof slab surface with
CM(1:3), 20mm thick with 1kg of water proof compound per bag
of cement laid over roof when it is green including cost and
conveyance of all materials all operational, incidental and labour
91.13 427.74 sqm 38,980
charges for mixing mortar, laying, rendering smooth and thread
lining, curing, rounding off junctions of wall and slab etc.,
complete for finished item of work.[Providing Impervious coat in
First Floor]
9 Providing impervious coat 1:1.5:3 mix using 6mm chips with 4
mm thick welded mesh of size (2x3) using over RCC roof slab to
required slopes with CM (1:3) prop. 20mm thick (average) mixed
with water proofing compound manufactured by reputed
manufacturers as approved by Engineer-in-charge at 1Kg/bag of
cement, laid over roof slab when it is green, finished smooth
with a floating coat of neat cement and thread lining at regular
intervals of 45cmx45cm, using a minimum quantity of 400 Kgs of 88.45 2267.16 sqm 2,00,530
cement per 1 cum of concrete including cost and conveyance of
all materials like cement, sand, water proofing compound, water
etc., to site, seigniorage charges, sales & other taxes on all
materials, all operational, incidental and labour charges such as
mixing mortar, laying, rounding off at junctions of wall and slab,
rendering smooth with thread lining, curing, lift charges, etc.,
complete for finished item of work
10 Supplying, fitting and placing MS grilled door, windows, gate
including fabrication charges and all incidental charges etc, cost
1500 79.62 Kgs 1,19,430
and conveyance of all materials and all labour charges etc.,
complete. (make of materials - TATA, Jindal, Sail, Visakha)

2 of 8
11 Writing of Name board with Synthetic Enamel paint of 1st
quality including primary coat and back ground of painting with
3.6 11361.50 Nos 40,901
one coat white synthetic enamel paint, Writing letters in
Telugu/English etc., Complete for finish item of work
12 Painting to Iron work with Red Oxide primer thouroughly
brushing the surface to remove all remains including cost and
16 49.56 sqm 793
conveyance of all materials to site, all operational, incidental and
labour charges etc., complete for finished item of work.
13 Supply and fixing of 25mm dia 2.2mm thick P.V.C. pipe (ISI Mark)
concealed in Roof Slabs with all required accessories including 10 75.96 mtr 760
masonary work and labour charges etc., complete.
14 Supply and Fixing of batten holder/angle holder on existing block
with 7.0W LED bulb and all labour charges etc., complete. In 5 238.31 Nos 1,192
lieu of ceiling rose.
15 Supplying and fixing of 75 mm SWR/ PVC pipes (as per ISI
standards) 4 Kg/Sq.cm. Prince/sudhakar or any ISI brand and
fixing all special such as plain bends, off sets, door bends, single
junctions, double junctions as per site requirement, fixing with
40 101.23 rmt 4,049
PVC clamps if necessary with required number of Bombay nails
including cost and conveyance of all materials to site, labour
charges etc.complete for finished item of work at all floor levels.
(APSS No. 1302 1319 & 1326)
16 Supplying & fixing Ashirvad/Astral flow guard for equivalent
CPVC Pipes with fittings in ground or on wall including cost of
tees, elbows, bends, reducers, couplings, running joints, union
flanges, unions etc. with necessary excavation in all types of
soils except rock requiring blasting, refilling, chiselling masonry 40 96.57 rmt 3,863
walls and making good the walls & floors to the original surface
and fixing MS clamps on TW blocks on walls including cost and
conveyance of all materials and labour charges complete for
finished item of work[22.20 mm dia CPVC SDR 13.50].
17 Supplying & fixing Ashirvad/Astral flow guard for equivalent
CPVC Pipes with fittings in ground or on wall including cost of
tees, elbows, bends, reducers, couplings, running joints, union
flanges, unions etc. with necessary excavation in all types of
soils except rock requiring blasting, refilling, chiselling masonry 60 219.28 rmt 13,157
walls and making good the walls & floors to the original surface
and fixing MS clamps on TW blocks on walls including cost and
conveyance of all materials and labour charges complete for
finished item of work[34.90mm ODPipe - SDR 13.5].

3 of 8
18 Supplying and fixing of European Water Closet of 1st quality
confirming to IS: 2556-Part-2-1973 of Hindustan / Neycer or
Parryware make white gllazed with S trap lying and fixing best
Indian make plastic seal and lid for European water closets with
rubb, 10 Litres capacity Single Flush white PVC low level flushing 4 2805.15 Nos 11,221
system parryware, slimline with internal components and short
bend including cost and conveyance of all materials to site, all
labour charges, sales and other taxes on all materials etc.,
complete for finished item of work for all floors.
19 Supplying and fixing NP bib taps of size 12.70mm dia of Indian
make Seiko including cost and conveyance of all materials,
4 399.65 Nos 1,599
labour charges etc., complete for finished item of work in all
floors for 400 Grams
20 Provision for SEIGNIORAGE CHARGES @ 1.00% Percentag
1 11848.48 11,848
e
21 Provision for PS Charges @ 3.00% Percentag
1 40248.81 40,249
e
22 Provision for Quality Control Charges @ 0.50% Percentag
1 6708.13 6,708
e
23 Provision for NAC Charges @ 0.1% Percentag
1 1184.85 1,185
e
24 Provision for GST @ 12.00% Percentag
1 143745.75 1,43,746
e
Total - - 13,88,584

4 of 8
 DETAILED ESTIMATE

Work ID : 201920115418 Name of the Work : Major and Minor Repairs

U-DISE Code : 28236690428 School Name : ZPHS KUPPAM(GIRLS)
Estimate Amount (in Rs.) : 13,88,584/-

Total Rate Amount

Description of Item Number Length Width Thickness Units
Quantity in Rs. in Rs.
Scraping of old surface walls including cost and conveyance of and all materials & labour charges etc.
Class Room-Inside Long Wall1 4 7.25 3.09 0 89.61
Class Room-Inside Short Wall1 4 6.1 3.09 0 75.4
Toilet Block-Inside Long Wall1 1 9.2 2.8 0 25.76
Toilet Block-Inside Short Wall1 1 3 2.8 0 8.4
Total 199.17 sqm 5 996
Plastering with CM(1:4) Prop: 12mm thick in single coat including cost and conveyance of all materials like cement, sand,
water etc., to site, including seigniorage charges, sales & other taxes on all materials, all operational, incidental charges
and labour charges such as mixing mortar, finishing, curing, etc., complete for finished item of work Over Brick Masonry.
(APSS 901,906)
Toilet Block-Long Wall1 4 2.2 1.3 0 11.44
Toilet Block-Long Wall2 1 9.2 1.3 0 11.96
Toilet Block-Short Wall1 4 1 1.3 0 5.2
Toilet Block-Short Wall2 1 1 1.3 0 1.3
Total 29.9 sqm 276.56 8,269
Masonry work in CM (1:8) prop with Flyash Cement solid blocks of size 290 x 225 x 140 mm for manufacturing of flyash
solid blocks using flyash of 50 Kgs / Sqcm including cost and conveyance of all materials, labour charges, scaffolding and
curing etc., complete with a compressive strength not less than 50 kg/sqm for walls for Superstructure walls.[Flyash
masonry work in CM (1:8) in First Floor]
Class Room-Long Wall1 4 7.25 0.2 3.09 17.92
Class Room-Short Wall1 4 6.1 0.2 3.09 15.08
Class Room-Deduct Door- D1 4 2.05 0.2 2 -3.28
Class Room-Deduct Window - W1 4 3 0.15 1.5 -2.7
Total 27.02 cum 6233.79 1,68,437

5 of 8
VRCC 1:1.5:3 nominal mix (Cement: fine aggregate: coarse aggregate) corresponding to table 9 of IS 456 using 20mm size
graded machine crushed hard granite metal (coarse aggregate) from approved quarry, using a minimum quantity of 400 Kgs
of cement per 1 cum of concrete including cost and conveyance of all materials like cement, fine aggregate (sand), coarse
aggregate, water etc., to site and including all operational, incidental and labour charges such as machine mixing, laying
concrete, curing, centering, shuttering etc., complete but excluding cost of steel and its fabrication charges for finished
item of work.[RCC SLABS 100mm thick]
Class Room-Slab1 2 7.25 6.1 0.5 44.22
Total 44.22 cum 9845.58 4,35,372
Ornamental Ceiling plastering with CM (1:3), 12mm thick including cost and conveyance of all materials and all labour
charges etc., complete.
Class Room-Room1 2 7.25 6.1 0 88.45
Class Room-Room2 2 6.75 6.75 0 91.13
Total 179.58 sqm 298.09 53,531
Ornamental Ceiling plastering with CM (1:3), 12mm thick including cost and conveyance of all materials and all labour
charges etc., complete.[Ceiling Plastering with CM (1:3), 12mm thick in First Floor]
Class Room-Room1 2 7.25 6.1 0 88.45
Total 88.45 sqm 327.06 28,928
Providing Impervious coat to exposed RCC roof slab surface with CM(1:3), 20mm thick with 1kg of water proof compound
per bag of cement laid over roof when it is green including cost and conveyance of all materials all operational, incidental
and labour charges for mixing mortar, laying, rendering smooth and thread lining, curing, rounding off junctions of wall and
slab etc., complete for finished item of work.
Class Room-Slab1 3 7.25 6.1 0 132.67
Total 132.67 sqm 398.29 52,841
Providing Impervious coat to exposed RCC roof slab surface with CM(1:3), 20mm thick with 1kg of water proof compound
per bag of cement laid over roof when it is green including cost and conveyance of all materials all operational, incidental
and labour charges for mixing mortar, laying, rendering smooth and thread lining, curing, rounding off junctions of wall and
slab etc., complete for finished item of work.[Providing Impervious coat in First Floor]
Class Room-Slab1 2 6.75 6.75 0 91.13
Total 91.13 sqm 427.74 38,980
Providing impervious coat 1:1.5:3 mix using 6mm chips with 4 mm thick welded mesh of size (2x3) using over RCC roof
slab to required slopes with CM (1:3) prop. 20mm thick (average) mixed with water proofing compound manufactured by
reputed manufacturers as approved by Engineer-in-charge at 1Kg/bag of cement, laid over roof slab when it is green,
finished smooth with a floating coat of neat cement and thread lining at regular intervals of 45cmx45cm, using a minimum
quantity of 400 Kgs of cement per 1 cum of concrete including cost and conveyance of all materials like cement, sand,
water proofing compound, water etc., to site, seigniorage charges, sales & other taxes on all materials, all operational,
incidental and labour charges such as mixing mortar, laying, rounding off at junctions of wall and slab, rendering smooth
with thread lining, curing, lift charges, etc., complete for finished item of work
Class Room-Slab1 2 7.25 6.1 0 88.45
Total 88.45 sqm 2267.16 2,00,530

6 of 8
Supplying, fitting and placing MS grilled door, windows, gate including fabrication charges and all incidental charges etc,
cost and conveyance of all materials and all labour charges etc., complete. (make of materials - TATA, Jindal, Sail, Visakha)
Entrance Main Gate 1500 0 0 0 1500
Total 1500 Kgs 79.62 1,19,430
Writing of Name board with Synthetic Enamel paint of 1st quality including primary coat and back ground of painting with
one coat white synthetic enamel paint, Writing letters in Telugu/English etc., Complete for finish item of work
Class Room 1 3 1.2 0 3.6
Total 3.6 Nos 11361.5 40,901
Painting to Iron work with Red Oxide primer thouroughly brushing the surface to remove all remains including cost and
conveyance of all materials to site, all operational, incidental and labour charges etc., complete for finished item of work.
Entrance Main Gate 2 2 0 4 16
Total 16 sqm 49.56 793
Supply and fixing of 25mm dia 2.2mm thick P.V.C. pipe (ISI Mark) concealed in Roof Slabs with all required accessories
including masonary work and labour charges etc., complete.
Toilet Block - Room1 2 5 0 0 10
Total 10 mtr 75.96 760
Supply and Fixing of batten holder/angle holder on existing block with 7.0W LED bulb and all labour charges etc.,
complete. In lieu of ceiling rose.
Holders with Bulb for Toilet Block 5 0 0 0 5
Total 5 Nos 238.31 1,192
Supplying and fixing of 75 mm SWR/ PVC pipes (as per ISI standards) 4 Kg/Sq.cm. Prince/sudhakar or any ISI brand and
fixing all special such as plain bends, off sets, door bends, single junctions, double junctions as per site requirement, fixing
with PVC clamps if necessary with required number of Bombay nails including cost and conveyance of all materials to site,
labour charges etc.complete for finished item of work at all floor levels. (APSS No. 1302 1319 & 1326)
SWR/ PVC pipes at Urinals in Toilet Block 2 20 0 0 40
Total 40 rmt 101.23 4,049
Supplying & fixing Ashirvad/Astral flow guard for equivalent CPVC Pipes with fittings in ground or on wall including cost of
tees, elbows, bends, reducers, couplings, running joints, union flanges, unions etc. with necessary excavation in all types of
soils except rock requiring blasting, refilling, chiselling masonry walls and making good the walls & floors to the original
surface and fixing MS clamps on TW blocks on walls including cost and conveyance of all materials and labour charges
complete for finished item of work[22.20 mm dia CPVC SDR 13.50].
Toilet Tap Connections 4 10 0 0 40
Total 40 rmt 96.57 3,863
Supplying & fixing Ashirvad/Astral flow guard for equivalent CPVC Pipes with fittings in ground or on wall including cost of
tees, elbows, bends, reducers, couplings, running joints, union flanges, unions etc. with necessary excavation in all types of
soils except rock requiring blasting, refilling, chiselling masonry walls and making good the walls & floors to the original
surface and fixing MS clamps on TW blocks on walls including cost and conveyance of all materials and labour charges
complete for finished item of work[34.90mm ODPipe - SDR 13.5].

7 of 8
Bore to Water Tank 1 30 0 0 30
For Water Closet Connections 1 30 0 0 30
Total 60 rmt 219.28 13,157
Supplying and fixing of European Water Closet of 1st quality confirming to IS: 2556-Part-2-1973 of Hindustan / Neycer or
Parryware make white gllazed with S trap lying and fixing best Indian make plastic seal and lid for European water closets
with rubb, 10 Litres capacity Single Flush white PVC low level flushing system parryware, slimline with internal components
and short bend including cost and conveyance of all materials to site, all labour charges, sales and other taxes on all
materials etc., complete for finished item of work for all floors.
For Toilet 4 0 0 0 4
Total 4 Nos 2805.15 11,221
Supplying and fixing NP bib taps of size 12.70mm dia of Indian make Seiko including cost and conveyance of all materials,
labour charges etc., complete for finished item of work in all floors for 400 Grams
For Toilet 4 0 0 0 4
Total 4 Nos 399.65 1,599
Provision for SEIGNIORAGE CHARGES @ 1.00%
Total 1 Perce 11848.48 11,848
ntage
Provision for PS Charges @ 3.00%
Total 1 Perce 40248.81 40,249
ntage
Provision for Quality Control Charges @ 0.50%
Total 1 Perce 6708.13 6,708
ntage
Provision for NAC Charges @ 0.1%
Total 1 Perce 1184.85 1,185
ntage
Provision for GST @ 12.00%
Total 1 Perce 143745.7 1,43,746
ntage 5

Signature of FE/AE/AEE Signature of Deputy Executive Engineer

NAGARAJU RAGUPATHI Madhu sudhan Rao.J

8 of 8