ESTIMATE FOR THE CONSTRUCTION OF TWO UNIT TOILET WITH LEACH PIT

Name of work -

Financial Year - Fund -

Panchayat - Village - Block -
S No. Description of work Qty Unit Rate Amount
1 E/W in excavation foundation trenches……....all complete job
2 x 7'-8" x 0'-10" x 3'-0" = 38.31 cft
3 x 4'-0" x 0'-10" x 3'-0" = 29.98 cft
2 x 0.785 x 3'-0" x 3'-0" x 5'-0" = 70.65 cft 4.20 m3 279.10 1172.22
1x 7'-3" x 0'-10" x 0'-9" = 4.52 cft
1x 1'-10" x 1'-10" x 1'-6" = 5.03 cft
148.49 cft or 4.20 cum
2 Providing local sand filling in the foundation trenches …do…..all
complete job
2 x 7'-8" x 0'-10" x 0'-3" = 3.19 cft
3 x 4'-0" x 0'-10" x 0'-3" = 2.49 cft
2 x 0.785 x 3'-0" x 3'-0" x 1'-0" = 14.13 cft
1 x 7'-3" x 0'-10" x 0'-3" = 1.50 cft 3
0.87 m 238.60 207.58
2 x 4'-0" x 3'-0" x 0'-6" = 12.00 cft
Gross qty. = 33.31 cft
deduct : - 2 x 1'-5" x 1'-9" x 0'-6" = 2.47 cft
Net qty. = 33.31 - 2.47 = 30.84 cft or 0.87 cum

3 Providing designation 100 A one brick flat soling joints filled with local
sand ................do..................all complete job.
2 x 7'-8" x 0'-10" = 12.77 sft
3 x 4'-0" x 0'-10" = 9.99 sft
1 x 7'-3" x 0'-10" = 6.03 sft
2 x 4'-0" x 3'-0" = 24.00 sft 4.75 m2 277.50 1318.13
1 x 1'-10" x 1'-10" = 3.35 sft
Gross qty. = 56.14 sft
deduct : - 2 x 1'-5" x 1'-9" = 4.95 sft
Net qty. = 56.14 - 4.95 = 51.19 sft or 4.75 sqm
4 Providing and laying Plain Cement Concrete (1:2:4) in foundation with
sone sandand stone chips…………do……………all complete job
51.19 x 0'-3" = 12.79 cft ( vide qty. 47.84 in item no.3 ) 3
2 2 0.78 m 4151.40 3238.09
10 x 0.785 x ( 3'-0" - 2'-8" ) x 1'-0" = 14.91 cft
total qty.= 27.70 cft or 0.78 cum

5 Providing 100 A one B/W with C.M.(1:4) with sone sand in foundation
..........do...all complete job.
2 x 7'-3" x 0'-5" x 2'-3" = 13.57 cft
3 x 4'-0" x 0'-5" x 2'-3" = 11.23 cft 0.85 m3 5037.20 4281.62
1 x 7'-3" x 0'-10" x 0'-6" = 3.01 cft
4 x 1'-5" x 0'-5" x 1'-0" = 2.35 cft
Total qty. = 30.16 cft or 0.85 cum
6 Providing 100 A one B/W with C.M.(1:4) with sone sand in
superstructure..........do...all complete job.
2 x 7'-3" x 0'-5" x 7'-6" = 45.24 cft
3 x 4'-0" x 0'-5" x 7'-6" = 37.44 cft
Gross qty. = 82.68 cft 3
1.92 m 5739.40 11019.65
Deduct qty. = 2 x 2'-6" x 0'-5" x 6'-6" = 13.52cft
5 x 1'-0" x 0'-5" x 0'-6" = 1.04 cft
14.56 cft
Net qty. = 82.68 - 14.56 = 68.12 cft or 1.92 cum

C/F Rs. 21237.29

 B/F Rs. 21237.29
7 Providing and laying reinforced cement concrete in M15 grade....
..……do……………all complete job
1 x 8'-3" x 5'-10" x 0'-4" = 16.02 cft
3
2 x 0.785 x 3'-0" x 3'-0" x 0'-4" = 4.70 cft 0.61 m 5258.20 3207.50
1 x 1'-10" x 1'-10" x 0'-3" = 0.83 cft
Total qty. = 21.55 cft or 0.61 cum
8 Providing reinforcement TMT bar in R.C.C. members .......do.....all
complete job
53.87 kg 76.7 4131.83
21.55 cft @ 2.5 kg/ cft = 53.87 kg
9 Providing centering and shuttering with propping ……………do…………all
complete job
1 x 8'-3" x 5'-10" = 48.12 sft 5.12 m
2
362.6 1856.51
0.785 x 3'-0" x 3'-0" = 7.06 sft
Total qty. = 55.18 sft or 5.12 sqm
10 Providing 15 mm thick cement plaster ( 1:3) in wall with sone sand
………………do………..all complete job
2 x ( 7'-3" + 4'-10" ) x 7'-6" = 181.24 sft
2 x 2 x ( 4'-0" + 3'-0" ) x 7'-6" = 210.00 sft
1 x 8'-3" x 5'-10" = 48.12 sft
1 x 7'-3" x 0'-10" = 6.03 sft
2 x 0'-10" x 0'-6" = 0.83 sft
4 x 1'-0" x 1'-0" = 4.00 sft 35.42 m2 178.3 6315.39
1 x 1'-0" x 1'-0" = 1.00 sft
Gross qty.= 451.22 sft
Deduct qty. = 2 x 2 x 2'-6" x 6'-6" = 65.00 sft
2 x 5 x 1'-0" x 0'-6" = 5.00 sft
70.00 sft
Net qty. = 451.22 - 70.00 sft = 381.22 sft or 35.42 sqm

11 Neat cement punning ………do…….all complete job

2 x ( 4'-0"+ 3'-0" ) x 1'-0" = 14.00 sft
2 x 4'-0" x 3'-0" = 24.00 sft
2 x 7'-3" x 0'-6" = 7.25 sft
1 x 7'-3" x 0'-10" = 6.03 sft
2 x 0'-10" x 0'-6" = 0.83 sft
4 x 1'-0" x 1'-0" = 4.00 sft
1 x 1'-0" x 1'-0" = 1.00 sft 4.38 m2 38.6 169.07
Gross qty. = 57.11 sft
Deduct qty :- 2 x 2'-6" x 1'-0" = 5.00 sft
2 x 1'-5" x 1'-9" = 4.95 sft
9.95 sft
Net qty. = 57.11 - 9.95 = 47.16 sft or 4.38 sqm

12 Providing and fixing white vitreous china water closet pan (Indian
type)…………do………….all complete job
2 No. 1023.9 2047.80
2 nos.
13 Providing and fixing G.I. Inlet connecting for flush pipe
….do…………….complete job 2 No. 107 214.00
2 nos.
14 FInishing wall with waterproofing cement paint...........do........all
complete job.
381.22-11.86 = 369.36 sft or 34.32 sqm( Vide qty. item no. 10 )
34.32 m2 68.3 2344.06

15 Carriage Cost of materials including loading and unloading charges

(a) Brick :- 7P + 1K = 8 KM 1522 %o 921.2 1402.07
(b) Local Sand :- 2P + 1K = 3 KM 3
1.11 m 275.4 305.69
(c) Coarse Sand :- 61P + 0K = 61 KM 3
2.00 m 1131.78 2263.56
(d) Stone chips :- 220P + 0K = 220 KM 3
1.23 m 3200.9 3937.11
(e) Cement : -8P+1K = 8 KM 1.01 MT 353.2 356.73
Total Rs. 49788.60
C/F Rs. 49788.60
 B/F Rs. 49788.60
Less contractor's profit @ 9.09 % Rs. 4525.78
Total Rs. 45262.82
16 Add extra cost of materials
(a) Brick 1522 %o 300.3 457.06
(b) Cement 1.01 MT 125.44 126.69
Total Rs. 45846.57
17 Add cost of door (as per actual voucher) Rs. 3000.00
18 Add for plumbing appurtenances( as per actual voucher ) Rs. 1000.00
Total Rs. 49846.57
19 Add contingency 01 % Rs. 498.47
20 Add for wall writing and Photograph etc……. Rs. 1000
G.Total Rs. 51345.03
Say Rs. 51300
Total Amount in words : - Rupees Fifty One Thousand Three Hundred Only