NAME OF WORK: Repair renovation of PHC Phomching.

GENERAL ABSTRACT OF COST

i) All particulars as per the detailed estimate of the measurement sheet
ii) All amounts as per the Nagaland PWD Schedule of Rates for buildings 2021 for Mon District

Sl. No. Particulars/Items of work Amount (in Rupees) Remarks

2 Cost of renovation.
Rs. 14,28,365.16 Annexure II
3 Internal electrification Rewiring
Rs. 3,00,000.00

Total cost (A) Rs. 17,28,365.16

1
Add 3% for Contingencies Rs. 51,850.95

Total cost Rs. 17,80,216.12

Say Rs. 17,80,000.00

(Rupees seventeen lakhs eighty thousand) only

 DETAIL ESTIMATE
NAME OF WORK: Repair renovation of CHC Phomching.
Repair renovation
Estimated as Per NPWD SOR 2021
Annexure II
Sl. SOR Description Unit No. Measurements in Qty Rate Amount
No. Code L MetreB H
No.
1 A2.9.1 Excavation work in foundation trenches or drains not exceeding 1.5 m in width or 10 sqm on plan including dressing
of sides and ramming of bottoms lift upto 1.5 m, including getting out the excavated soil and disposal of surplus
excavated soils as directed, within a lead of 50 m.

Cum
Apron 1 118.00 0.45 0.4021.24
Septic Tank 2 3.05 2.10 2.4431.26
Sock Pit 2 0.91 0.91 1.20 1.99
54.48 278.20 ₹ 15,157.40
A 10.1 Providing 100mm thick soiling with approved quality of stone including carraige, watering, ramming, consolidation,
aggregate 20 mm nominal size).
A 10.1 1:4 (1 cement : 4 coarse sand) Sqm
Apron 1 118.00 0.45 53.10
Septic Tank 2 3.05 2.10 12.81
Sock Pit 2 0.91 0.91 1.66
67.57 377.31 ₹ 25,493.40
2 A4.1.8 Providing and laying in position cement concrete of specified grade
excluding the cost of centering and shuttering
A4.1.9 1:4:8 (1 Cement : 4 fine sand :
8 stone aggregate 40 mm) Cum
Apron 1 24.00 0.45 0.10 1.08
Septic Tank 2 3.05 2.10 0.10 1.28
Sock Pit 2 0.91 0.91 0.10 0.17
2.53 10198.00 ₹ 25,766.47
3 A5.1.3 Reinforced cement concrete work in beams, suspended floors, roofs having slope upto 15°, landings, balconies,
shelves, chajjas, lintels, bands. plain window sills, staircases and spiral stair cases upto floor five level excluding the
cost of centring, shuttering, finishing and reinforcement with 1:2:4 (1 cement: 2 coarse sand: 4 graded stone
aggregate 20 mm nominal size).

Cum
Septic Tank Slab 2 2 1.51 2.10 0.10 1.27 13,455.10 ₹ 17,066.45
4 A5.6 Centering and shuttering
including strutting, propping
etc. and removal of form for: Sqm
Septic Tank Slab side 2 4 1.51
0.10 1.21
2 4 2.00
0.10 1.60
TOTAL 2.81 502.90 ₹ 1,412.14
5 A5.18. Reinforcement for R.C.C. work including straightening, cutting, bending, placing in position and binding all Hot
4 rolled deformed bars (Tor)
Septic Tank Slab Kg
10 mm dia bars @ 100mm c/c
2 1 19 1.51 0.616 35.35
2 1 14 2.10 0.616 36.22
71.57 92.30 ₹ 6,605.62
6 A6.1 Brick work with F.P.S. bricks of class designation 75 in foundation and plinth in
A6.1.4 Cement mortar 1:4 (1 cement :
4 coarse sand) Cum
Apron 2 24.00 0.15 0.25 1.80
Septic Tank 2 2 3.05 0.25 1.99 6.07
2 2 2.13 0.25 1.99 4.24
2 1 2.13 0.12 1.69 0.86
Total 12.97 12841.50 ₹ 166,581.58
7 A13.7 12 mm Cement Plaster of mix:
A13.7. 1:3 (1 cement : 3 fine sand) Sqm
1
7

Apron 1 118.00 1.10 129.80

Septic Tank 2 2 3.05 1.70 20.74
2 2 2.13 1.70 14.48
2 2 2.13 1.40 11.93
176.95 289.70 ₹ 51,262.99
8 A21.3 Providing and fixing white vitreous china pedestal type water closet (European type) with seat and lid, 10 litre low
level flushing cistern with fittings & C.I./M.S. brackets,,

A21.3. W.C. pan with ISI marked

2 Black solid plastic seat and lid
with white vitreous china
flushing cistern & C.P. flush
bend.
Nos 4 7867.95 ₹ 31,471.80
9 A21.7 Providing and fixing wash basin with C.I./M.S. brackets, 15 mm C.P. brass pillar taps, Kingston/Gem [Techno/
Parko, 32 mm C.P. brass waste of standard pattern, including painting of fittings and brackets, cutting and making
good the walls wherever require:

A21.7. Wash basin size 550x400 mm

3 with a pair of 15 mm C.P.brass
pillar taps Nos 4 6803.85 ₹ 27,215.40
10 A21.32 Providing and fixing mirror of superior glass (of approved quality) and of required shape and size with plastic
moulded frame of approved make and shade with 6 mm thick hard board backing
A21.32 Rectangular shape 1500x450
.3 mm Nos 4 2099.70 ₹ 8,398.80
11 A21.73 Providng and fixing PTMT towel rail complete with brackets fixed to wooden cleats with CP brass screws with
concealed fitting arangement of approved quality colour and make (Prayag or equivalent).

A21.73 450mm long towel rail with total elgnth of 495mm, 78mm wide and effective hight of 88mm, weighin not less thatn
.1 170gms

Nos 4 630.92 ₹ 2,523.68

12 A21.71 Providing and fixing PTMT liquid soap container 109mm wide, 125mm high and 112mm distance from wall of
standard shape with bracket of the same materials with snap fittings of approved quality colour and make, weighing
not less thant 105gms (Prayag or equivalent).

Nos 9 298.37 ₹ 2,685.33

13 A21.35 Providing and fixing soil, waste and vent pipes

A21.35 Sand cast iron S&S pipe IS:

.1.1 1729 mtr
100 mm dia
4 8.00 1.83 58.56
4 2.00 1.83 14.64
73.20 666.22 ₹ 48,767.30
A21.35 Sand cast iron S&S pipe IS:
.2.1 1729
75 mm dia mtr
4 6.01 24.04 568.31 ₹ 13,662.17
14 A21.57 Providing and fixing collar:

A21.57 Sand cast iron S&S pipe IS:

.1.1 1729
100 mm dia Nos
12 3.05 36.60 295.85 ₹ 10,828.11
A21.57 Sand cast iron S&S pipe IS:
.2.1 1729
75 mm dia Nos
12 3.05 36.60 267.68 ₹ 9,797.09
15 A21.10 Providing and fixing Salem Stainless Steel A ISI 304 (18/8) kitchen sink as per I.S. 13983 with C.I. brackets and
.1 stainless steel plug 40 mm including painting of fittings and brackets, cutting and making good the
walls wherever required Kitchen sink with drain board

Nos 1 8347.59 ₹ 8,347.59

16 A21.45 Providing and fixing double unequal junction of required degree with access door, insertion rubber washer 3 mm
.1.1 thick, bolts and nuts complete
100x100x75x75mm A21.45.1.1 Sand cast iron S&S

Nos 12 785.21 ₹ 9,422.52

17 A21.39 Providing and fixing plain bend of required degree.
.1 100 mm
Nos 12 325.08 ₹ 3,900.96
18 A21.56 Providing and fixing terminal guard:
.2.1 75 mm
Nos 12 239.50 ₹ 2,874.00
19 Providing and fixing CP brass bib cock of approved quality (20mm nominal bore)
A22.5.
2

Nos 12 464.91 ₹ 5,578.92

20 A22.6. Providing and fixing CP brass stop cock of approved quality conforming to IS:8931 (20mm nominal bore)
2
Nos 12 373.34 ₹ 4,480.08
21 P & F ball valve (brass) of approved quality complete
A22.8
22 A22.8. 25mm nominal bore
3 Nos 28 473.99 ₹ 13,271.72
23 A 22.2 Concealed pipe including painting with anti corrosive bitumastic paint, cutting chases and making good the wall '

A22.2. External works 20 mm dia

2 nomina bore mtr 6 6.00 1 36.00 321.69 ₹ 11,580.84
A22.1. Internal works 20 mm dia
1 nomina bore mtr 2 10.00 1 20.00 306.91 ₹ 6,138.20
Rain Water Harvesting
24 Purchase of Sintex tank good
quality 1000 lit from local
market i/c carriage and fittings Nos 3 1.00 3.00 10000.00 ₹ 30,000.00
25 Construction of steel fabricated
Sintex Stand Nos 2 1.00 2.00 5000.00 ₹ 10,000.00
26 Purchase of Pump Nos 1 1.00 1.00 20000.00 ₹ 20,000.00
27 A9.8 Supplying and fixing rolling shutters of approved make, made of required size M.S. laths interlocked together
through their entire length and jointed together at the end by end locks mounted on specially designed pipe
shaft with brackets, side guides and arrangements for inside and outside locking with push and pull operation
complete including the cost of providing and fixing necessary 27.5cm long wire springs grade No.2 and M.S. top
cover of required thickness for rolling
shutters.

A9.8.3 80x.90mm M.S. laths with .90

mm thick top cover Sqm
SHUTTER 1 2.44 3.05 7.44 3,444.54 ₹ 25,634.27

28 A Finishing walls with Deluxe Multi surface paint system "Uni-Glosss" of M/s nowcem India Ltd., or equivalent
13.50 for interiors using Priming as per manufactures specifications
29 A Two or more coats applied @ 1.25 ltr/ 10 Sqm. Over and including one coat of special primer C-W applied @
13.50. 0.75 ltr / 10 Sqm
1
Sqm 3289.00 179.02 ₹ 588,796.78
30 A9.1 Providing wood work in frames of doors, windows, clerestory windows and other frames, wrought framed and
fixed Wood
A9.1.1 Teak in position:
Cum
D1 6 1 1.21 0.100 0.100 0.073
D1 6 2 2.03 0.100 0.100 0.244
TOTAL 0.32 63124.60 ₹ 19,960.00
31 A 9.7 Providing and fixing panelled or panelled and glazed shutters for doors, windows and clerestory windows
including
A Teak Wood ISI marked black enamelled M.S butt hinges with necessary screws excluding, panelling which will
9.7.1 Cum
D1 1 6 2.03 2.13 25.94
 D2 1 2 0.00 2.13 0.00
D3 1 2 0.00 2.13 0.00
TOTAL 25.94 1681.40 ₹ 43,621.23
32 A8.44 Providing 40x5 mm iron hold Each 8 8 135.62 ₹ 1,084.96
A8.65 fast
Providing and fixing bright
33 A8.65. finished brass butt
100x85x5.5mm hinges
(heavy type) Each 8 8 275.6 ₹ 2,204.80
3A8.67 with necessary screws etc.
Providing
complete and fixing bright
finished brass tower bolts
(barrel type) with necessary
screws etc. complete

A8.67. 200x10mm 12 12.00 194.33 ₹ 2,331.96

34 2 Each
A8.68 Providing and fixing Brass
door latch with bolts nuts
and screws etc. complete.-
Size-250x16x5mm
35
A8.68. 300X16x5mm 4 4.00 237.54 ₹ 950.16
1 Each
A8.86 Providing and fixing
chromium plated brass
handles with necessary
screws etc. complete:
36
A8.86. 125mm 8 8.00 252.51 ₹ 2,020.08
1 Each
37 A8.95 Providing and fixing aluminium hanging floor door stopper ISI marked anodised (anodic coating not less than
grade AC
A8.95. Single 10 asstopper
rubber per IS : 1868) transparent
12 or dyed to required colour and shade with
12.00 necessary screws
92.25 ₹ 1,107.00
1 Each
Total ₹ 1,278,001.82
Add 6.13% above SOR 2016 for Cost Escalation Rs. 78,341.51
Sub Total Rs. 13,56,343.33
Add 5.31% for GST Rs. 72,021.83
Total Rs. 14,28,365.16