PHC.TPGP.NRoad-2014.15-16.09

8/11/2019 PHC.TPGP.NRoad-2014.15-16.09

1/8

REV-000

05.07.2014

Sl.

NoDescription 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 m3 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 10m2 2091.3 Rs.13,909

3Supplying and laying Concrete Designer tiles

for external use, for Steps24 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 m2 1079 Rs.27,115

4

Supplying, laying and placedin positionto 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

cushionmaterial Etc. completeas per direction

of departmental officers. Rear Yard

1 14.20 3.20 45.44

1 1.00 3.50 3.50

Total 48.94 m2 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 m2 684 Rs.71,191

6Fixing AC plain sheet for Preventing the Birds

entry into Ceiling1 58.20 0.40 23.28 m

2 672 Rs.15,644

7

Dadoing walls with best qualityglazed coloured

tiles 7.5mm thick or nearest in 12mm cement

mortar 1:3 and pointing with coloured cement

1 17.00 0.450 7.65 m2 1427 Rs.10,917

8Supplying and fixing 500 litre PVC storage

water tank1 1.00 Nos 3316 Rs.3,316

THOTTAPUZHASHERRI GRAMA PANCHAYATLSGD 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

8/11/2019 PHC.TPGP.NRoad-2014.15-16.09

2/8

Sl.

NoDescription Nos L B H Quantity Unit Rate Amount Remarks

9

Supplyingand 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 10m2 435.49 Rs.490

11 Painting with aluminium paint 2 coat over apriming coat in Scraped surface

0.5 15.00 1.500 11.25 10m2 600.63 Rs.676

12White Cement washing on Newly plastered

walls66.51 10m

2 125.44 Rs.834

13Finishing the new plastered walls with water

proof Cement paint66.51 10m

2 648.52 Rs.4,313

14CC 1:4:8 using 40m BS, in front of step at

rearside on road1 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 m3

220.00 10dm3 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

8/11/2019 PHC.TPGP.NRoad-2014.15-16.09

3/8

DATA SHEET

Sl.

No.Qty Unit Description Rate Unit Amount

1SupplyingCC ring 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 m3

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


Add 5% OH 77.00

Add 10% CP 154.00

Tender Rate 1765.00

3Cement concrete Solid blocks of size 40x20x15cm in cement mortar 1:6 for super

structure in G.FCu.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 329.700.35 Man 377.00 Each 131.95

0.7 Women 377.00 Each 263.90

Hire charges for scaffolding materials. LS 5.00

KOIPURAM GRAMA PANCHAYATLSGD section - KPGP / TPGP

8/11/2019 PHC.TPGP.NRoad-2014.15-16.09

4/8

Sl.



Add 5% OH 183.65

Add 10% CP 367.30

Tender Rate 4228.86

3Cement concrete Solid blocks of size 40x20x10cm in cement mortar 1:6 for super

structure in G.FCu.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


Add 5% OH 219.08

Add 10% CP 438.16

Tender Rate 5043.80

4Supplying 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 10.00Benificary Rate 6716.00

Add 5% O.H 332.80

Add10% C.P 665.60

Tender Rate 7714.40

8/11/2019 PHC.TPGP.NRoad-2014.15-16.09

5/8

Sl.


5 Supplying and fixing foot Valve

1 Nos Good Quality PVC Foot valve (MR) 75 Nos 75.00


Labour0.125 Nos Plumber 471 Each 58.88


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


Labour

0.300 Nos Plumber 471 Each 141.30


Conveyance

Tank & Fittings LS 100.00

Tools & Plants

Cutting blade & Rent of Tools Ls 5.00


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


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 overa 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

8/11/2019 PHC.TPGP.NRoad-2014.15-16.09

6/8

Sl.


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

Labour0.075 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


Add 5% O.H 36.26

Add10% C.P 72.52

Tender Rate 843.91

9PVC 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


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.

10m2

Materials11.5 m

2 0.46mm AL Trafford Sheet (Sl.No. 290) m2 646 7429.00

65 Nos 2" SS Self driving Screw (MR) Nos 2.75 178.75

Labour

1 Nos BlackSmith Each 500 500.00

8/11/2019 PHC.TPGP.NRoad-2014.15-16.09

7/8

Sl.


1.5 Nos Man Each 377 565.50

Rent

LS Drilling & Cutting equipments Ls 75.00

Conveyance

LS Al Sheet & Screws Ls 125.00Beneficiary 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 m2 Designer tile (Sl.No.28) m

2 502 527.10

0.001 m

3

Msand m

3

2314 2.310.48 Kg Cement Tonne 5940 2.85

1 m2 Cost of CM 1:3, 12mm Thick Plastering 10m

2 1824.43 182.44

Conveyance

0.001 m3 Sand m

3 294 0.29

0.48 Kg Cement Tonne 323 0.16

1.05 m2 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


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 m2 AC Plain sheet (Incl. wastage) m

2 140 1764.00

105 dm3 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


Conveyance

AC Plain sheet, Reeper, etc. Ls 75.00

Rents

Drilling, Cutting tools, Scaffoldings, etc. Ls 175.00

Total 7040.73

8/11/2019 PHC.TPGP.NRoad-2014.15-16.09

8/8

Sl.


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


Labour

0.300 Nos Plumber Each 471 141.30

0.300Nos Mazdoor (Helper) Each 377 113.10

Conveyance

Tank & Fittings LS 100.00

Tools & Plants

Cutting blade & Rent of Tools LS 5.00


Add 5% O.H 138.52

Add10% C.P 277.04

Tender Rate 3315.96

12 100 mSupplying 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



Add 5% O.H 1.47

Add10% C.P 2.94

Tender Rate 33.89

Documents

PHC.TPGP.NRoad-2014.15-16.09