ࠩ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.) : 3,75,963/-

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

1 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 29.9 243.42 sqm 7,278
labour charges such as mixing mortar, finishing, curing, etc.,
complete for finished item of work Over Brick Masonry. (APSS
901,906)
2 Supplying, fitting and placing MS grilled door, windows, gate
including fabrication charges and all incidental charges etc, cost
3500 70.08 Kgs 2,45,280
and conveyance of all materials and all labour charges etc.,
complete. (make of materials - TATA, Jindal, Sail, Visakha)
3 Writing of Name board with Synthetic Enamel paint of 1st
quality including primary coat and back ground of painting with
3.6 10000.00 Nos 36,000
one coat white synthetic enamel paint, Writing letters in
Telugu/English etc., Complete for finish item of work
4 Painting to Iron work with Red Oxide primer thouroughly
brushing the surface to remove all remains including cost and
16 43.62 sqm 698
conveyance of all materials to site, all operational, incidental and
labour charges etc., complete for finished item of work.
5 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 66.86 mtr 669
masonary work and labour charges etc., complete.
6 Supply and Fixing of batten holder/angle holder on existing block
with 7.0W LED bulb and all labour charges etc., complete. In 5 209.75 Nos 1,049
lieu of ceiling rose.

1 of 6
7 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 89.10 rmt 3,564
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)
8 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 85.00 rmt 3,400
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].
9 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 60 193.00 rmt 11,580
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].
10 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 2469.00 Nos 9,876
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.
11 Supplying and fixing NP bib taps of size 12.70mm dia of Indian
make Seiko including cost and conveyance of all materials,
4 351.76 Nos 1,407
labour charges etc., complete for finished item of work in all
floors for 400 Grams
12 Provision for SEIGNIORAGE CHARGES @ 1.00% Percentag
1 3208.01 3,208
e
13 Provision for PS Charges @ 3.00% Percentag
1 10897.47 10,897
e
2 of 6
14 Provision for Quality Control Charges @ 0.50% Percentag
1 1816.24 1,816
e
15 Provision for NAC Charges @ 0.1% Percentag
1 320.80 321
e
16 Provision for GST @ 12.00% Percentag
1 38919.52 38,920
e
Total - - 3,75,963

3 of 6
 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.) : 3,75,963/-

Total Rate Amount

Description of Item Number Length Width Thickness Units
Quantity in Rs. in Rs.
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 243.42 7,278
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)
Class Room - Ventilators 1000 0 0 0 1000
Entrance Main Gate 2500 0 0 0 2500
Total 3500 Kgs 70.08 2,45,280
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 10000 36,000
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 43.62 698
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 66.86 669

4 of 6
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 209.75 1,049
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 89.1 3,564
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 85 3,400
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].
Bore to Water Tank 1 30 0 0 30
For Water Closet Connections 1 30 0 0 30
Total 60 rmt 193 11,580
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 2469 9,876
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 351.76 1,407
Provision for SEIGNIORAGE CHARGES @ 1.00%
Total 1 Perce 3208.01 3,208
ntage

5 of 6
Provision for PS Charges @ 3.00%
Total 1 Perce 10897.47 10,897
ntage
Provision for Quality Control Charges @ 0.50%
Total 1 Perce 1816.24 1,816
ntage
Provision for NAC Charges @ 0.1%
Total 1 Perce 320.8 321
ntage
Provision for GST @ 12.00%
Total 1 Perce 38919.52 38,920
ntage

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

NAGARAJU RAGUPATHI Madhu sudhan Rao.J

6 of 6