REV-000

05.07.2014
Sl.
No
Description Nos L B H Quantity Unit Rate Amount Remarks
1 Random rubble masonry in cement mortar 1:6
Repair of existing steps 5 1.80 0.30 0.150 0.41
Side wall 1 6.00 0.40 0.500 1.20 avg ht
Total 1.61 m
3
3431 Rs.5,524
2 Plastering in Cm 1:4 12mm thick for sidewalls 2 10.70 1.700 36.38
1 14.20 1.700 24.14
Pillar 2 0.60 2.500 3.00
Steps 1 1.30 2.30 2.99
Total 66.51 10m
2
2091.3 Rs.13,909
3
Supplying and laying Concrete Designer tiles
for external use, for Steps
24 0.45 1.80 19.44
Landing 1 1.50 1.80 2.70
Front Steps 1 1.30 2.30 2.99
Total 25.13 m
2
1079 Rs.27,115
4
Supplying, laying andplaced inposition to lines
and level using pre cast inter locking blocks of
75.mmthick IS 2185 part I of 1979 approved
color and make over a course of approved
cushion material Etc. complete as per direction
of departmental officers. Rear Yard
1 14.20 3.20 45.44
1 1.00 3.50 3.50
Total 48.94 m
2
844 Rs.41,305
5
PVC Ceiling of size 3.60x3.75m using good
quality of PVC sheet and cornish fixing in
Aluminium square tube 25mm size etc.
complete. Rooms
1 12.10 5.75 69.58
Vaccination Room 1 6.00 5.75 34.50
Total 104.08 m
2
684 Rs.71,191
6
Fixing AC plain sheet for Preventing the Birds
entry into Ceiling
1 58.20 0.40 23.28 m
2
672 Rs.15,644
7
Dadoing walls with best quality glazedcoloured
tiles 7.5mmthick or nearest in 12mmcement
mortar 1:3 and pointing with coloured cement
1 17.00 0.450 7.65 m
2
1427 Rs.10,917
8
Supplying and fixing 500 litre PVC storage
water tank
1 1.00 Nos 3316 Rs.3,316
THOTTAPUZHASHERRI GRAMA PANCHAYAT
LSGD section - KPGP / TPGP
Detailed Estimate
Name of Work: PP- 2014-15, FALSE CEILING WORK IN PHC BUILDING, WARD NO: 16 OF THOTTAPUZHASHERRI GP
Page 1 of 2
Sl.
No
Description Nos L B H Quantity Unit Rate Amount Remarks
9
Supplying and fixing 25mm. (10kg/cm2) PVC
pipe including jointing all specials with solvent
cement etc. complete.
1 25.00 25.00 m 34 Rs.850
10 Scraping and cleaning the old painted surface 0.5 15.00 1.500 11.25 10m
2
435.49 Rs.490
11
Painting with aluminium paint 2 coat over a
priming coat in Scraped surface
0.5 15.00 1.500 11.25 10m
2
600.63 Rs.676
12
White Cement washing on Newly plastered
walls
66.51 10m
2
125.44 Rs.834
13
Finishing the new plastered walls with water
proof Cement paint
66.51 10m
2
648.52 Rs.4,313
14
CC 1:4:8 using 40mm BS, in front of step at
rearside on road
1 3.20 1.35 0.100 0.43 m
3
5211 Rs.2,241
15 CC 1:2:4 using 20mm over CC 1:4:8 1 3.20 1.35 0.050 0.22 m
3
220.00 10dm
3
74.46 Rs.1,638
Total Rs.1,99,963
Unforeseen items Rs.37
GRAND TOTAL Rs.2,00,000
Rupees Two Lakhs Only
Same as Item No. 02
Same as Item No. 11
Page 2 of 2
DATA SHEET
Sl.
No.
Qty Unit Description Rate Unit Amount
1
Supplying CCring with Nominal Reinforcement (Size- 1.20m, H=0.25m) , labour,
conveyance, erection charges etc. complete.
Nos
1.00 Nos
CC Rings (MR)
950.00
Each 950.00
11.52 kg cement 5940 t 68.00
0.005 Cu.m Dry sand 2314 Cu.m 12.00
Conveyance
1.00 Nos
CC Rings (MR)
15.00
Each 15.00
11.52 kg
cement
323.00
t 4.00
0.01 Cu.m
Dry sand
294.00
Cu.m 1.00
0.06 Nos
Heavy Load Mazdoor or Khalasi for unloading & Erection 396 Each 23.76
0.04 Nos
Mazdoor 377 Each 15.08
LS
Hire Charges for Pulley, chain,Tripod etc.
LS 25.00
Beneficiary Rate
1113.84
Add 5% OH 54.00
Add 10% CP 108.00
Tender Rate 1275.84
2 Supplying and filling HBS of size 11 mm to 12 mm around the ring m
3
1.00 Cu.m
Cost of 12mm stone 996.00 Cu.m 996.00
1.00 Cu.m
Conveyance of 12mm stone 518.00 Cu.m 518.00
0.05 Nos Mazdoor for filling 377 Each 19.00
Hire charges for Tools LS 1.00
Beneficiary Rate
1534.00
Add 5% OH 77.00
Add 10% CP 154.00
Tender Rate 1765.00
3
Cement concrete Solid blocks of size 40x20x15cm in cement mortar 1:6 for super
structure in G.F
Cu.m
Materials
74 Nos Solid Block ( Deducting 13% Mortar joints)
2850.00
100Nos
2109.00
0.2 Cu.m Dry sand
2314.00
Cu.m
462.80
48 kg cement
5940.00
t
285.12
Conveyance
74 Nos Solid blocks
218.00
1000nos
16.13
0.2 Cu.m Dry sand
294.00
Cu.m
58.80
48 kg Cement
323.00
t
15.50
Labour
0.7 Laterite or brick mason 471.00 Each 329.70
0.35 Man 377.00 Each 131.95
0.7 Women 377.00 Each 263.90
Hire charges for scaffolding materials. LS 5.00
KOIPURAM GRAMA PANCHAYAT
LSGD section - KPGP / TPGP
Sl.
No.
Qty Unit Description Rate Unit Amount
Beneficiary Rate
3677.91
Add 5% OH 183.65
Add 10% CP 367.30
Tender Rate 4228.86
3
Cement concrete Solid blocks of size 40x20x10cm in cement mortar 1:6 for super
structure in G.F
Cu.m
Materials
109 Nos Solid Block ( Deducting 13% Mortar joints)
2578.00
100Nos
2810.02
0.2 Cu.m Dry sand
2314.00
Cu.m
462.80
48 kg cement
5940.00
t
285.12
Conveyance
109 Nos Solid blocks
218.00
1000nos
23.76
0.2 Cu.m Dry sand
294.00
Cu.m
58.80
48 kg Cement
323.00
t
15.50
Labour
0.7 Laterite or brick mason 471.00 Each 329.70
0.35 Man 377.00 Each 131.95
0.7 Women 377.00 Each 263.90
Hire charges for scaffolding materials. LS 5.00
Beneficiary Rate
4386.56
Add 5% OH 219.08
Add 10% CP 438.16
Tender Rate 5043.80
4
Supplying and fixing 1HP Motor & Pump of Standard make, etc. including all
necessary fittings
Material
1 Nos 1HP Motor & Pump 6000 Each 6000.00
2 Nos 25mm Male Thread Adaptor 4 Each 8.00
1 Nos 25mm PVC TEE 7 Each 7.00
2 m 25mm PVC Pipe 19 m 38.00
2 Nos 25mm PVC Ball Valve 80 Each 160.00
1 Nos 25mm Female Thread Adaptor 4 Each 4.00
1 Nos 25mm Hose collar 15 Each 15.00
LS Solvent, Shellac, Cotton thread, etc. LS 25.00
Labour
0.5 Nos Plumber 471 Each 235.50
0.5 Nos Mazdoor (Helper) 377 Each 188.50
Conveyance
Motor & Fittings LS 25.00
Tools & Plants
Cutting blade & Rent of Tools Ls 10.00
Benificary Rate 6716.00
Add 5% O.H 332.80
Add10% C.P 665.60
Tender Rate 7714.40
Sl.
No.
Qty Unit Description Rate Unit Amount
5 Supplying and fixing foot Valve
1 Nos Good Quality PVC Foot valve (MR) 75 Nos 75.00
LS Solvent, Shellac, Cotton thread, etc. LS 5.00
Labour
0.125 Nos Plumber 471 Each 58.88
0.125 Nos Mazdoor (Helper) 377 Each 47.13
Tools & Plants
Cutting blade & Rent of Tools Ls 2.00
Benificary Rate 188.01
Add 5% O.H 5.30
Add10% C.P 18.10
Tender Rate 211.41
6 Supplying and fixing 750 litre PVC storage water tank
Materials
750 Litre PVC storage water tank 5.00 Ltr 3750.00
2 Nos 25mm Female Thread Adaptor 4 Each 8.00
2 Nos 25mm Male Thread Adaptor 4 Each 8.00
LS Solvent, Shellac, Cotton thread, etc. LS 25.00
Labour
0.300
Nos Plumber 471 Each 141.30
0.300
Nos Mazdoor (Helper) 377 Each 113.10
Conveyance
Tank & Fittings
LS 100.00
Tools & Plants
Cutting blade & Rent of Tools Ls 5.00
Benificary Rate
4150.40
Add 5% O.H
201.02
Add10% C.P 402.04
Tender Rate 4753.46
7 Providing and fixing C.P. Tap- short body 15 mm, Heavy duty, best quality Each
1 No 15mm dia brass screw down bib tap Each 468 468.00
L.S Fittings charges and sundries L.S 5.00
Beneficiary Rate
473.00
Add 5% O.H 23.40
Add10% C.P 46.80
Tender Rate 543.20
8
Supplying, laying and placed in position to lines and level using pre cast inter
locking blocks of 75.mm thick IS 2185 part I of 1979 approved color and make over
a course of approved cushion material Etc. complete as per direction of
departmental officers
sq.m
Materials
1 Sq.m Interlocking blocks Sq.m 570 570.00
Sl.
No.
Qty Unit Description Rate Unit Amount
0.075 Cu.m 6mm Brokenstone Cu.m 700 52.50
Conveyance
48 Nos Interlocking blocks 1000Nos 348 16.70
0.1 Cu.m 6mm Brokenstone Cu.m 302 30.20
Labour
0.075 Nos Tile Paver Each 471 35.33
0.05 Nos Special mazdoor for pressing Each 408 20.40
Tools & Plants
Hire for hydraulic pressing machine L.S 10.00
Beneficiary Rate
735.13
Add 5% O.H 36.26
Add10% C.P 72.52
Tender Rate 843.91
9
PVC Ceiling of size 3.60x3.75m using good quality of PVC sheet and cornish fixing
in Aluminium square tube 25mm size etc. complete.
sq.m
Materials
15 Nos PVC Profile Nos 165 2475.00
14.7 m PVC Cornice Rm 25 367.50
5 Nos 25mm Aluminium Square Pipe for Horizontal support Nos 150 750.00
14.7 m 25mm Aluminium Angle for Outer Perimeter Rm 65 955.50
15 Nos 19mm Aluminium Square Pipe for Hanger Bar Nos 100 1500.00
225 Nos Black Powdercoated Self Tapping Screws- 12mm Screw 10Nos 3 67.50
100 Nos Black Powdercoated Self Tapping Screws- 25mm Screw 10Nos 9 90.00
100 Nos Screw Grip 100Nos 55 55.00
Labour
1 Nos Aluminium fabricator Each 471 471.00
2 Nos Man Each 377 754.00
Rent
LS Drilling & Cutting equipments Ls 500.00
Conveyance
LS PVC Profile, cornice, Al tubes, Angles, etc. Ls 125.00
Total
Beneficiary Rate
600.78
Add 5% O.H 27.72
Add10% C.P 55.44
Tender Rate 683.94
10
Roofing with Aluminium Trafford sheets .46mm thick or nearest size available with
SS self driving Screws including necessary overlaps of 150mm at ends etc.,
complete.
10m
2
Materials
11.5 m
2
0.46mm AL Trafford Sheet (Sl.No. 290) m
2
646 7429.00
65 Nos 2" SS Self driving Screw (MR) Nos 2.75 178.75
Labour
1 Nos BlackSmith Each 500 500.00
Sl.
No.
Qty Unit Description Rate Unit Amount
1.5 Nos Man Each 377 565.50
Rent
LS Drilling & Cutting equipments Ls 75.00
Conveyance
LS Al Sheet & Screws Ls 125.00
Beneficiary Rate
8873.25
Add 5% O.H 424.73
Add10% C.P 867.33
Tender Rate 10165.31
11 Supplying and laying Concrete Designer tiles for external use
Materials
1.05 m
2
Designer tile (Sl.No.28) m
2
502 527.10
0.001 m
3
Msand m
3
2314 2.31
0.48 Kg Cement Tonne 5940 2.85
1 m
2
Cost of CM 1:3, 12mm Thick Plastering 10m
2
1824.43 182.44
Conveyance
0.001 m
3
Sand m
3
294 0.29
0.48 Kg Cement Tonne 323 0.16
1.05 m
2
Tile m
2
4 4.20
Labour
0.08 Nos Tile Paver (Sl. No. 59) Each 471 37.68
0.08 Nos Mason Each 471 37.68
0.15 Nos Man Each 377 56.55
Rent
Cutting Tools & Blades Ls 100.00
Beneficiary Rate
951.26
Add 5% O.H 42.56
Add10% C.P 85.12
Tender Rate 1078.94
10 Sq.m Fixing AC plain sheet for Preventing the Birds entry into Ceiling
Materials (12Sq.m)
12.6 m
2
AC Plain sheet (Incl. wastage) m
2
140 1764.00
105 dm
3
Anjali Reeper- 50X25mm to 38mm to 16mm (Sl.No. 305) 10dm
3
324.45 3406.73
245 Nos 12mm SS Screw 10Nos 3 73.50
325 Nos 25mm SS Screw 10Nos 9 292.50
Labours
1 Nos Carpenter Each 500 500.00
2 Nos Man Each 377 754.00
Conveyance
AC Plain sheet, Reeper, etc. Ls 75.00
Rents
Drilling, Cutting tools, Scaffoldings, etc. Ls 175.00
Total 7040.73
Sl.
No.
Qty Unit Description Rate Unit Amount
Beneficiary Rate
Sq.m 586.73
Add 5% O.H 28.29
Add10% C.P 56.58
Tender Rate Sq.m 671.60
11 Supplying and fixing 500 litre PVC storage water tank
Materials
500 Litre PVC storage water tank Ltr 5.00 2500.00
2 Nos 25mm Female Thread Adaptor Each 4 8.00
2 Nos 25mm Male Thread Adaptor Each 4 8.00
LS Solvent, Shellac, Cotton thread, etc. LS 25.00
Labour
0.300
Nos Plumber Each 471 141.30
0.300
Nos Mazdoor (Helper) Each 377 113.10
Conveyance
Tank & Fittings
LS 100.00
Tools & Plants
Cutting blade & Rent of Tools LS 5.00
Benificary Rate
2900.40
Add 5% O.H
138.52
Add10% C.P 277.04
Tender Rate 3315.96
12 100 m
Supplying and fixing 25mm. (10kg/cm2) PVC pipe including jointing all specials
with solvent cement etc. complete.
Materials
105 m 25mm. (10kg/cm2) incl. wastage m 19 1995.00
5% for Specials 99.75
Sundries, Solvent Cement, etc. LS 5.00
Labour
1 Nos Plumber Each 471 471.00
1 Nos Man Each 377 377.00
Benificary Rate 29.48
Add 5% O.H 1.47
Add10% C.P 2.94
Tender Rate 33.89