LSGD SECTION VALLICODE

VALUATION ESTIMATE FOR PRIMARY HEALTH CENTER - VALLICODE

Sl. No Item Description No Length Breath Depth Quantity Unit Remarks

PHS MAIN BLOCK

Earth work in excavation by mechanical means (Hydraulic excavator) /manual means in foundation
trenches or drains (not exceeding 1.5 m in width or 10 sqm on plan), including dressing of sides and
1 2.8.1
ramming of bottoms, lift up to 1.5 m, including getting out the excavated soil and disposal of surplus
excavated soil as directed, within a lead of 50 m.All kinds of soil
1 177.56 0.45 0.75 59.93 cum
Deduction cum
Net total quantity 59.93 cum
Say 59.9265 cum@ Rs 249.6 / cum 14957.7 Rs
Providing and laying in position cement concrete of specified grade excluding the cost of centering and
2 4.1.8 shuttering - All work up to plinth level:1:4:8 (1 cement : 4 coarse sand : 8 graded stone aggregate 40
nominal size)
1 177.56 0.45 0.1 7.99 cum
Deduction cum
Net total quantity 7.99 cum
Say 7.9902 cum@ Rs 6717.23 / cum 53672.0 Rs
Random rubble masonry with hard stone in foundation and plinth including levelling up with cement
3 4.1.8 concrete 1:6:12 (1 cement : 6 coarse sand : 12 graded stone aggregate 20 mm nominal size) up to plinth
level with:Cement mortar 1:6 (1 cement : 6 coarse sand)
Strip footing 1 177.56 0.45 0.65 51.94 cum
Plinth 1 177.56 0.3 0.45 179.31
Deduction cum
Net total quantity 231.25 cum
Say 51.9363 cum@ Rs 5948.78 / cum 1375633.4 Rs
Filling available excavated earth (excluding rock) in trenches, plinth, sides of foundation etc. in layers not
4 2.25 exceeding 20 cm in depth, consolidating each deposited layer by ramming and watering, lead up to 50 m
and lift up to 1.5 m.
Fill area 1 217.54 0.45 97.89 cum
Deduction cum

1
 LSGD SECTION VALLICODE
VALUATION ESTIMATE FOR PRIMARY HEALTH CENTER - VALLICODE

Net total quantity 97.89 cum

Say 97.893 cum@ Rs 99.5 / cum 9740.4 Rs
Solid masonry using pre cast solid blocks (factory made) of size 30x20x15cm or nearest available size
5 50.6.2.2 confirming to IS 2185 part I of 1979 for super structure up to floor two level with thickness 15cm in : CM
1:6 ( 1 cement : 6 coarse sand) etc complete
1 177.56 0.23 3 122.52 cum
parapet walls 1 261.57 0.1 0.6 15.69
Deduction 21 cum
Net total quantity 117.21 cum
Say 122.5164 cum@ Rs 6121.2 / cum 717469.5 Rs
Providing wood work in frames of doors, windows, clerestory windows and other frames, wrought framed
6 50.6.2.2 and fixed in position with hold fast lugs or with dash fasteners of required dia & length (hold fast lugs or
dash fastener shall be paid for separately), using good quality Anjili wood /jack wood
1.52 cum
Deduction cum
Net total quantity 1.52 cum
Say 1.52 cum@ Rs 103341.13 / cum 157078.5 Rs
Providing and fixing paneled and glazed shutters for doors, windows and clerestory windows, 35 mm thick
shutters including ISI marked M.S. pressed butt hinges bright finished of required size with necessary
7 50.9.2.1
screws, excluding panelling which will be paid for separately, all complete as per direction of Engineer IN -
charge.using Anjili/ Jack wood
28.40 sqm
Deduction sqm
Net total quantity 28.40 sqm
Say 28.4 sqm@ Rs 2960.32 / sqm 84073.1 Rs
Providing & fixing glass panes with putty and glazing clips in steel doors, windows, clerestory windows all
8 10.30.1
complete with :4.0 mm thick glass panes
40.75 sqm
Deduction sqm
Net total quantity 40.75 sqm
Say 40.752 sqm@ Rs 1033.57 / sqm 42120.0 Rs

2
 LSGD SECTION VALLICODE
VALUATION ESTIMATE FOR PRIMARY HEALTH CENTER - VALLICODE

Providing and fixing M.S. Grills of required pattern in frames of windows etc. with M.S. flats, square or
9 50.5.33.2 round bars etc. including priming coat with approved steel primer all complete.Fixed to openings/ wooden
frames with rawl plugs screws etc
80.00 kg
Deduction kg
Net total quantity 80.00 kg
Say 80 kg@ Rs 1033.57 / kg 82685.6 Rs

Providing and laying in position machine batched and machine mixed design mix M-20 grade cement
concrete for reinforced cement concrete work, using cement content as per approved design mix, including
pumping of concrete to site of laying but excluding the cost of centering, shuttering, finishing and
10 9.48.2
reinforcement, including admixtures in recommended proportions as per IS: 9103 to accelerate, retard
setting of concrete, improve workability without impairing strength and durability as per direction of
Engineer-in-charge.Note:- Cement content considered in this item is @ 330 kg/cum. Excess or less cement
used as per design mix is payable or recoverable separately. All work above plinth level upto floor V level
Lintel 1.87 cum
Sunshade 2.97 cum
Slab 31.44 cum
Net total quantity 33.31 cum
Say 1.87 cum@ Rs 10875.08 / cum 362248.9 Rs
Centering and shuttering including strutting, etc. and removal of form for:Lintels, beams, plinth beams,
11 5.9.5
girders bressumers and cantilevers
10.28 sqm
Deduction sqm
Net total quantity 10.28 sqm
Say 10.28 sqm@ Rs 101.532 / sqm 1043.7 Rs
Centering and shuttering including strutting, etc. and removal of form for:Suspended floors, roofs, landings,
12 5.9.3
balconies and access platform
261.57 sqm
Deduction sqm
Net total quantity 261.57 sqm

3
 LSGD SECTION VALLICODE
VALUATION ESTIMATE FOR PRIMARY HEALTH CENTER - VALLICODE

Say 261.57 sqm@ Rs 216 / sqm 56499.1 Rs

Steel reinforcement for R.C.C work including straightening, cutting, bending, placing in position and binding
13 5.22A.6
all complete above plinth level.Thermo - Mechanically Treated bars of grade Fe-500D or more
3331.00 kg
Deduction kg
Net total quantity 3331.00 kg
Say 3331 kg@ Rs 84.9 / kg 282801.9 Rs
9 mm cement plastering of mix : 1:3 (1 cement : 3 fine sand ) including all cost of materials, labour charges
14 50.13.1
etc complete
Interior walls 722.73 sqm
Deduction 91.26 sqm
Net total quantity 631.47 sqm
Say 722.73 sqm@ Rs 200 / sqm 126294.0 Rs
Cement plaster 1:3 ( 1 cement : 3 coarse sand) finished with a floating coat of neat cement.12 mm cement
15 13.9.1
plaster
Exterior walls 300.00 sqm
Deduction 86 sqm
Net total quantity 214.00 sqm
Say 300 sqm@ Rs 268 / sqm 57352.0 Rs
Cement plaster 1:3 ( 1 cement : 3 coarse sand) finished with a floating coat of neat cement.12 mm cement
16 13.9.1
plaster
Ceiling 217.54 sqm
Deduction sqm
Net total quantity 217.54 sqm
Say 217.54 sqm@ Rs 268 / sqm 58300.7 Rs
Providing and laying rectified Glazed Ceramic floor tiles of size 300x300 mm or more (thickness to be
specified by the manufacturer) of Ist quality conforming to IS: 15622 of approved make in all colours
17 11.4
shades, except white, Ivory, Grey Fume Red Brown, laid on 20 mm thick cement mortar 1:4 (1 Cement : 4
Coarse sand) including pointing the joints with white cement and matching pigments etc., complete
Flooring inc pointing 239.29 sqm
Sitting area 35.618 sqm

4
 LSGD SECTION VALLICODE
VALUATION ESTIMATE FOR PRIMARY HEALTH CENTER - VALLICODE

Net total quantity 274.91 sqm

Providing and fixing I st qualitySay 239.294
ceramic sqm@
glazed Rstiles1351.57
wall / sqm
conforming 371562.8
to IS : 15622 (thickness to be specified Rs
by the manufacturer), of approved make, in all colours, shades except burgundy, bottle green, black of any
size as approved by Engineer -in-Charge, in skirting, risers of steps and dados, over 12 mm thick bed of
18 11.36
cement mortar 1:3 (1 cement : 3 coarse sand) and jointing with grey cement slurry @ 3.3 kg per sqm,
including pointing in white cement mixed with pigment of matching shade complete.
wall tiles 106.00 sqm
Deduction sqm
Net total quantity 106.00 sqm
Say 106 sqm@ Rs 1351.57 / sqm 143266.4 Rs

19 13.60.1 Wall painting with acrylic emulsion paint of approved brand and manufacture to give an even shade:Two or
more coats on new work
Interior walls 631.47 sqm
Net total quantity 631.47 sqm
Say 631.47 sqm@ Rs 126.68 / sqm 79994.6 Rs
Painting with synthetic enamel paint of approved brand and manufacture of required colour to give an
20 13.62.1 even shade:Two or more coats on new work over an under coat of suitable shade with ordinary paint of
approved brand and manufacture .
Exterior walls 217.54 sqm
Net total quantity 217.54 sqm
Say 217.54 sqm@ Rs 168.45 / sqm 36644.6 Rs
Steel work in built up tubular (round, square or rectangular hollow tubes etc.) trusses etc., including
21 10.16.1 cutting, hoisting, fixing position and applying a priming coat of approved steel primer, including welding
and bolted with special shaped washers etc. complete.Hot finished welded type tubes
501.60 kg
Net total quantity 501.60 kg
Say 501.6 kg@ Rs 135.38 / kg 67906.6 Rs
Steel work in built up tubular (round, square or rectangular hollow tubes etc.) trusses etc., including
22 10.16.1 cutting, hoisting, fixing position and applying a priming coat of approved steel primer, including welding
and bolted with special shaped washers etc. complete.Hot finished welded type tubes
152.00 sqm

5
 LSGD SECTION VALLICODE
VALUATION ESTIMATE FOR PRIMARY HEALTH CENTER - VALLICODE

Net total quantity 152.00 sqm

Say 152 sqm@ Rs 825.6 / sqm 125491.2 Rs
Total amount of civil work 4306836.8 Rs
Total amount of electical work is considered to be a lumpsum amount
23 323013 Rs
Taken as 7.5% of the total civil work amount
Total amount of plumbing and sanitary works is considered to be a
24 lumpsum amount 323013 Rs
Taken as 7.5% of the total civil work amount
Total estimated amount for construction of PHS main block 4952862.4 Rs

6
 LSGD SECTION VALLICODE
VALUATION ESTIMATE FOR PRIMARY HEALTH CENTER - VALLICODE

Sl. No Item Description No Length Breath Depth Quantity Unit Remarks

CHILD WELFARE BLOCK

Earth work in excavation by mechanical means (Hydraulic excavator) /manual means in foundation
trenches or drains (not exceeding 1.5 m in width or 10 sqm on plan), including dressing of sides and
1 2.8.1
ramming of bottoms, lift up to 1.5 m, including getting out the excavated soil and disposal of surplus
excavated soil as directed, within a lead of 50 m.All kinds of soil
1 74 0.45 0.75 24.98 cum
Deduction cum
Net total quantity 24.98 cum
Say 24.975 cum@ Rs 249.6 / cum 6233.8 Rs
Providing and laying in position cement concrete of specified grade excluding the cost of centering and
2 4.1.8 shuttering - All work up to plinth level:1:4:8 (1 cement : 4 coarse sand : 8 graded stone aggregate 40
nominal size)
1 74 0.45 0.1 3.33 cum
Deduction cum
Net total quantity 3.33 cum
Say 3.33 cum@ Rs 6717.23 / cum 22368.4 Rs
Random rubble masonry with hard stone in foundation and plinth including levelling up with cement
3 4.1.8 concrete 1:6:12 (1 cement : 6 coarse sand : 12 graded stone aggregate 20 mm nominal size) up to plinth
level with:Cement mortar 1:6 (1 cement : 6 coarse sand)
Strip footing 1 74 0.45 0.65 21.65 cum
Plinth 1 74 0.3 0.45 75.75
Deduction cum
Net total quantity 97.40 cum
Say 21.645 cum@ Rs 5948.78 / cum 579381.4 Rs
Filling available excavated earth (excluding rock) in trenches, plinth, sides of foundation etc. in layers not
4 2.25 exceeding 20 cm in depth, consolidating each deposited layer by ramming and watering, lead up to 50 m
and lift up to 1.5 m.
Fill area 1 83.33 0.45 37.50 cum
Deduction cum

7
 LSGD SECTION VALLICODE
VALUATION ESTIMATE FOR PRIMARY HEALTH CENTER - VALLICODE

Net total quantity 37.50 cum

Say 37.4985 cum@ Rs 99.5 / cum 3731.1 Rs
Solid masonry using pre cast solid blocks (factory made) of size 30x20x15cm or nearest available size
5 50.6.2.2 confirming to IS 2185 part I of 1979 for super structure up to floor two level with thickness 15cm in : CM
1:6 ( 1 cement : 6 coarse sand) etc complete
1 82 0.23 3 56.58 cum
parapet walls 1 48.52 0.1 0.6 2.91
Deduction 10.58 cum
Net total quantity 48.91 cum
Say 56.58 cum@ Rs 6121.2 / cum 299395.2 Rs
Providing wood work in frames of doors, windows, clerestory windows and other frames, wrought framed
6 50.6.2.2 and fixed in position with hold fast lugs or with dash fasteners of required dia & length (hold fast lugs or
dash fastener shall be paid for separately), using good quality Anjili wood /jack wood
0.53 cum
Deduction cum
Net total quantity 0.53 cum
Say 0.53 cum@ Rs 103341.13 / cum 54770.8 Rs
Providing and fixing paneled and glazed shutters for doors, windows and clerestory windows, 35 mm thick
shutters including ISI marked M.S. pressed butt hinges bright finished of required size with necessary
7 50.9.2.1 screws, excluding panelling which will be paid for separately, all complete as per direction of Engineer IN -
charge.using Anjili/ Jack wood
9.24 sqm
Deduction sqm
Net total quantity 9.24 sqm
Say 9.24 sqm@ Rs 2960.32 / sqm 27353.4 Rs
Providing & fixing glass panes with putty and glazing clips in steel doors, windows, clerestory windows all
8 10.30.1
complete with :4.0 mm thick glass panes
24.00 sqm
Deduction sqm
Net total quantity 24.00 sqm
Say 24 sqm@ Rs 1033.57 / sqm 24805.7 Rs

8
 LSGD SECTION VALLICODE
VALUATION ESTIMATE FOR PRIMARY HEALTH CENTER - VALLICODE

Providing and fixing M.S. Grills of required pattern in frames of windows etc. with M.S. flats, square or
9 50.5.33.2 round bars etc. including priming coat with approved steel primer all complete.Fixed to openings/ wooden
frames with rawl plugs screws etc
58.08 kg
Deduction kg
Net total quantity 58.08 kg
Say 58.08 kg@ Rs 1033.57 / kg 60029.7 Rs

Providing and laying in position machine batched and machine mixed design mix M-20 grade cement
concrete for reinforced cement concrete work, using cement content as per approved design mix, including
pumping of concrete to site of laying but excluding the cost of centering, shuttering, finishing and
10 9.48.2
reinforcement, including admixtures in recommended proportions as per IS: 9103 to accelerate, retard
setting of concrete, improve workability without impairing strength and durability as per direction of
Engineer-in-charge.Note:- Cement content considered in this item is @ 330 kg/cum. Excess or less cement
used as per design mix is payable or recoverable separately. All work above plinth level upto floor V level
Lintel 0.52 cum
Sunshade 1.89 cum
Column 1.24
Slab 12.24 cum
Net total quantity 12.76 cum
Say 0.5244 cum@ Rs 10875.08 / cum 138813.9 Rs
Centering and shuttering including strutting, etc. and removal of form for:Lintels, beams, plinth beams,
11 5.9.5
girders bressumers and cantilevers
10.49 sqm
Deduction sqm
Net total quantity 10.49 sqm
Say 10.488 sqm@ Rs 101.532 / sqm 1064.9 Rs
Centering and shuttering including strutting, etc. and removal of form for:Suspended floors, roofs, landings,
12 5.9.3
balconies and access platform
120.60 sqm
Deduction sqm

9
 LSGD SECTION VALLICODE
VALUATION ESTIMATE FOR PRIMARY HEALTH CENTER - VALLICODE

Net total quantity 120.60 sqm

Say 120.6 sqm@ Rs 216 / sqm 26049.6 Rs
Steel reinforcement for R.C.C work including straightening, cutting, bending, placing in position and binding
13 5.22A.6
all complete above plinth level.Thermo - Mechanically Treated bars of grade Fe-500D or more
1276.44 kg
Deduction kg
Net total quantity 1276.44 kg
Say 1276.44 kg@ Rs 84.9 / kg 108369.8 Rs
9 mm cement plastering of mix : 1:3 (1 cement : 3 fine sand ) including all cost of materials, labour charges
14 50.13.1
etc complete
Interior walls 309.24 sqm
Deduction 46 sqm
Net total quantity 263.24 sqm
Say 309.24 sqm@ Rs 200 / sqm 52648.0 Rs
Cement plaster 1:3 ( 1 cement : 3 coarse sand) finished with a floating coat of neat cement.12 mm cement
15 13.9.1
plaster
Exterior walls 148.56 sqm
Deduction 46 sqm
Net total quantity 102.56 sqm
Say 148.56 sqm@ Rs 268 / sqm 27486.1 Rs
Cement plaster 1:3 ( 1 cement : 3 coarse sand) finished with a floating coat of neat cement.12 mm cement
16 13.9.1
plaster
Ceiling 83.33 sqm
Deduction sqm
Net total quantity 83.33 sqm
Say 83.33 sqm@ Rs 268 / sqm 22332.4 Rs
Providing and laying rectified Glazed Ceramic floor tiles of size 300x300 mm or more (thickness to be
specified by the manufacturer) of Ist quality conforming to IS: 15622 of approved make in all colours
17 11.4
shades, except white, Ivory, Grey Fume Red Brown, laid on 20 mm thick cement mortar 1:4 (1 Cement : 4
Coarse sand) including pointing the joints with white cement and matching pigments etc., complete
Flooring inc pointing 91.66 sqm

10
 LSGD SECTION VALLICODE
VALUATION ESTIMATE FOR PRIMARY HEALTH CENTER - VALLICODE

Net total quantity 91.66 sqm

Say 91.663 sqm@ Rs 1351.57 / sqm 123889.0 Rs
Providing and fixing I st quality ceramic glazed wall tiles conforming to IS : 15622 (thickness to be specified
by the manufacturer), of approved make, in all colours, shades except burgundy, bottle green, black of any
18 11.36 size as approved by Engineer -in-Charge, in skirting, risers of steps and dados, over 12 mm thick bed of
cement mortar 1:3 (1 cement : 3 coarse sand) and jointing with grey cement slurry @ 3.3 kg per sqm,
including pointing in white cement mixed with pigment of matching shade complete.
wall tiles 22.92 sqm
Deduction sqm
Net total quantity 22.92 sqm
Say 22.92 sqm@ Rs 1351.57 / sqm 30978.0 Rs

19 13.60.1 Wall painting with acrylic emulsion paint of approved brand and manufacture to give an even shade:Two or
more coats on new work
Interior walls 263.24 sqm
Net total quantity 263.24 sqm
Say 263.24 sqm@ Rs 126.68 / sqm 33347.2 Rs
Painting with synthetic enamel paint of approved brand and manufacture of required colour to give an
20 13.62.1 even shade:Two or more coats on new work over an under coat of suitable shade with ordinary paint of
approved brand and manufacture .
Exterior walls 83.33 sqm
Net total quantity 83.33 sqm
Say 83.33 sqm@ Rs 168.45 / sqm 14036.9 Rs
Steel work in built up tubular (round, square or rectangular hollow tubes etc.) trusses etc., including
21 10.16.1 cutting, hoisting, fixing position and applying a priming coat of approved steel primer, including welding
and bolted with special shaped washers etc. complete.Hot finished welded type tubes
459.23 kg
Net total quantity 459.23 kg
Say 459.228 kg@ Rs 135.38 / kg 62170.3 Rs

11
 LSGD SECTION VALLICODE
VALUATION ESTIMATE FOR PRIMARY HEALTH CENTER - VALLICODE

Steel work in built up tubular (round, square or rectangular hollow tubes etc.) trusses etc., including
22 10.16.1 cutting, hoisting, fixing position and applying a priming coat of approved steel primer, including welding
and bolted with special shaped washers etc. complete.Hot finished welded type tubes
139.16 sqm
Net total quantity 139.16 sqm
Say 139.16 sqm@ Rs 825.6 / sqm 114890.5 Rs

23 10.16.1 Providing Wire mesh around truss area including cutting, hoisting, fixing position and applying a priming
coat of approved steel primer, including welding and bolted with special shaped washers etc. complete.
178.27 kg
Net total quantity 178.27 kg
Say 178.272 kg@ Rs 135.38 / kg 24134.5 Rs
Total amount of civil work 1834146.0 Rs
Total amount of electical work is considered to be a lumpsum amount
24 137561 Rs
Taken as 7.5% of the total civil work amount
Total amount of plumbing and sanitary works is considered to be a
25 lumpsum amount 137561 Rs
Taken as 7.5% of the total civil work amount
Total estimated amount for construction ofChild welfare block 2109267.9 Rs

12
 LSGD SECTION VALLICODE
VALUATION ESTIMATE FOR PRIMARY HEALTH CENTER - VALLICODE

Sl. No Item Description No Length Breath Depth Quantity Unit Remarks

LAB
Earth work in excavation by mechanical means (Hydraulic excavator) /manual means in foundation
trenches or drains (not exceeding 1.5 m in width or 10 sqm on plan), including dressing of sides and
1 2.8.1
ramming of bottoms, lift up to 1.5 m, including getting out the excavated soil and disposal of surplus
excavated soil as directed, within a lead of 50 m.All kinds of soil
1 45.2 0.45 0.75 15.26 cum
Deduction cum
Net total quantity 15.26 cum
Say 15.255 cum@ Rs 249.6 / cum 3807.6 Rs
Providing and laying in position cement concrete of specified grade excluding the cost of centering and
2 4.1.8 shuttering - All work up to plinth level:1:4:8 (1 cement : 4 coarse sand : 8 graded stone aggregate 40
nominal size)
1 45.2 0.45 0.1 2.03 cum
Deduction cum
Net total quantity 2.03 cum
Say 2.034 cum@ Rs 6717.23 / cum 13662.8 Rs
Random rubble masonry with hard stone in foundation and plinth including levelling up with cement
3 4.1.8 concrete 1:6:12 (1 cement : 6 coarse sand : 12 graded stone aggregate 20 mm nominal size) up to plinth
level with:Cement mortar 1:6 (1 cement : 6 coarse sand)
Strip footing 1 45.2 0.45 0.65 13.22 cum
Plinth 1 45.2 0.3 0.45 46.95
Deduction cum
Net total quantity 60.17 cum
Say 13.221 cum@ Rs 5948.78 / cum 357944.0 Rs
Filling available excavated earth (excluding rock) in trenches, plinth, sides of foundation etc. in layers not
4 2.25 exceeding 20 cm in depth, consolidating each deposited layer by ramming and watering, lead up to 50 m
and lift up to 1.5 m.
Fill area 1 70.5 0.45 31.73 cum
Deduction cum

13
 LSGD SECTION VALLICODE
VALUATION ESTIMATE FOR PRIMARY HEALTH CENTER - VALLICODE

Net total quantity 31.73 cum

Say 31.725 cum@ Rs 99.5 / cum 3156.6 Rs
Solid masonry using pre cast solid blocks (factory made) of size 30x20x15cm or nearest available size
5 50.6.2.2 confirming to IS 2185 part I of 1979 for super structure up to floor two level with thickness 15cm in : CM
1:6 ( 1 cement : 6 coarse sand) etc complete
1 45.2 0.23 3 31.19 cum
parapet walls 1 37.2 0.1 0.6 2.23
Deduction 4.5 cum
Net total quantity 28.92 cum
Say 31.188 cum@ Rs 6121.2 / cum 177025.1 Rs
Providing wood work in frames of doors, windows, clerestory windows and other frames, wrought framed
6 50.6.2.2 and fixed in position with hold fast lugs or with dash fasteners of required dia & length (hold fast lugs or
dash fastener shall be paid for separately), using good quality Anjili wood /jack wood
0.30 cum
Deduction cum
Net total quantity 0.30 cum
Say 0.3 cum@ Rs 103341.13 / cum 31002.3 Rs
Providing and fixing paneled and glazed shutters for doors, windows and clerestory windows, 35 mm thick
shutters including ISI marked M.S. pressed butt hinges bright finished of required size with necessary
7 50.9.2.1 screws, excluding panelling which will be paid for separately, all complete as per direction of Engineer IN -
charge.using Anjili/ Jack wood
5.70 sqm
Deduction sqm
Net total quantity 5.70 sqm
Say 5.7 sqm@ Rs 2960.32 / sqm 16873.8 Rs
Providing & fixing glass panes with putty and glazing clips in steel doors, windows, clerestory windows all
8 10.30.1
complete with :4.0 mm thick glass panes
13.50 sqm
Deduction sqm
Net total quantity 13.50 sqm
Say 13.5 sqm@ Rs 1033.57 / sqm 13953.2 Rs

14
 LSGD SECTION VALLICODE
VALUATION ESTIMATE FOR PRIMARY HEALTH CENTER - VALLICODE

Providing and fixing M.S. Grills of required pattern in frames of windows etc. with M.S. flats, square or
9 50.5.33.2 round bars etc. including priming coat with approved steel primer all complete.Fixed to openings/ wooden
frames with rawl plugs screws etc
20.00 kg
Deduction kg
Net total quantity 20.00 kg
Say 20 kg@ Rs 1033.57 / kg 20671.4 Rs

Providing and laying in position machine batched and machine mixed design mix M-20 grade cement
concrete for reinforced cement concrete work, using cement content as per approved design mix, including
pumping of concrete to site of laying but excluding the cost of centering, shuttering, finishing and
10 9.48.2
reinforcement, including admixtures in recommended proportions as per IS: 9103 to accelerate, retard
setting of concrete, improve workability without impairing strength and durability as per direction of
Engineer-in-charge.Note:- Cement content considered in this item is @ 330 kg/cum. Excess or less cement
used as per design mix is payable or recoverable separately. All work above plinth level upto floor V level
Lintel 0.86 cum
Sunshade 2.23 cum
Slab 11.6796 cum
Net total quantity 12.54 cum
Say 0.8556 cum@ Rs 10875.08 / cum 136321.3 Rs
Centering and shuttering including strutting, etc. and removal of form for:Lintels, beams, plinth beams,
11 5.9.5
girders bressumers and cantilevers
17.16 sqm
Deduction sqm
Net total quantity 17.16 sqm
Say 17.158 sqm@ Rs 101.532 / sqm 1742.1 Rs
Centering and shuttering including strutting, etc. and removal of form for:Suspended floors, roofs, landings,
12 5.9.3
balconies and access platform
119.71 sqm
Deduction sqm
Net total quantity 119.71 sqm

15
 LSGD SECTION VALLICODE
VALUATION ESTIMATE FOR PRIMARY HEALTH CENTER - VALLICODE

Say 119.71 sqm@ Rs 216 / sqm 25857.4 Rs

Steel reinforcement for R.C.C work including straightening, cutting, bending, placing in position and binding
13 5.22A.6
all complete above plinth level.Thermo - Mechanically Treated bars of grade Fe-500D or more
1253.52 kg
Deduction kg
Net total quantity 1253.52 kg
Say 1253.52 kg@ Rs 84.9 / kg 106423.8 Rs
9 mm cement plastering of mix : 1:3 (1 cement : 3 fine sand ) including all cost of materials, labour charges
14 50.13.1
etc complete
Interior walls 154.68 sqm
Deduction 19.15 sqm
Net total quantity 135.53 sqm
Say 154.68 sqm@ Rs 200 / sqm 27106.0 Rs
Cement plaster 1:3 ( 1 cement : 3 coarse sand) finished with a floating coat of neat cement.12 mm cement
15 13.9.1
plaster
Exterior walls 111.60 sqm
Deduction 17.8 sqm
Net total quantity 93.80 sqm
Say 111.6 sqm@ Rs 268 / sqm 25138.4 Rs
Cement plaster 1:3 ( 1 cement : 3 coarse sand) finished with a floating coat of neat cement.12 mm cement
16 13.9.1
plaster
Ceiling 70.50 sqm
Deduction sqm
Net total quantity 70.50 sqm
Say 70.5 sqm@ Rs 268 / sqm 18894.0 Rs
Providing and laying rectified Glazed Ceramic floor tiles of size 300x300 mm or more (thickness to be
specified by the manufacturer) of Ist quality conforming to IS: 15622 of approved make in all colours
17 11.4
shades, except white, Ivory, Grey Fume Red Brown, laid on 20 mm thick cement mortar 1:4 (1 Cement : 4
Coarse sand) including pointing the joints with white cement and matching pigments etc., complete
Flooring inc pointing 77.55 sqm

16
 LSGD SECTION VALLICODE
VALUATION ESTIMATE FOR PRIMARY HEALTH CENTER - VALLICODE

Net total quantity 77.55 sqm

Say 77.55 sqm@ Rs 1351.57 / sqm 104814.3 Rs
Providing and fixing I st quality ceramic glazed wall tiles conforming to IS : 15622 (thickness to be specified
by the manufacturer), of approved make, in all colours, shades except burgundy, bottle green, black of any
18 11.36 size as approved by Engineer -in-Charge, in skirting, risers of steps and dados, over 12 mm thick bed of
cement mortar 1:3 (1 cement : 3 coarse sand) and jointing with grey cement slurry @ 3.3 kg per sqm,
including pointing in white cement mixed with pigment of matching shade complete.
wall tiles 12.00 sqm
Deduction sqm
Net total quantity 12.00 sqm
Say 12 sqm@ Rs 1351.57 / sqm 16218.8 Rs

19 13.60.1 Wall painting with acrylic emulsion paint of approved brand and manufacture to give an even shade:Two or
more coats on new work
Interior walls 135.53 sqm
Net total quantity 135.53 sqm
Say 135.53 sqm@ Rs 126.68 / sqm 17168.9 Rs
Painting with synthetic enamel paint of approved brand and manufacture of required colour to give an
20 13.62.1 even shade:Two or more coats on new work over an under coat of suitable shade with ordinary paint of
approved brand and manufacture .
Exterior walls 70.50 sqm
Net total quantity 70.50 sqm
Say 70.5 sqm@ Rs 168.45 / sqm 11875.7 Rs
Total amount of civil work 1129657.8 Rs
Total amount of electical work is considered to be a lumpsum amount
21 84724 Rs
Taken as 7.5% of the total civil work amount
Total amount of plumbing and sanitary works is considered to be a
22 lumpsum amount 84724 Rs
Taken as 7.5% of the total civil work amount
Total estimated amount for construction ofChild welfare block 1299106.5 Rs

17
 LSGD SECTION VALLICODE
VALUATION ESTIMATE FOR PRIMARY HEALTH CENTER - VALLICODE

Total estimated cost of construction - Capital cost ( C ) = 8361237 Rs

Total serviceable life of structure (A+R) = 55 years

Current age of building (A) = 27 years

Deprectiation , D = 0.94 x CxA/ (A+R) = 3858331 Rs

Current approximate value of the Structure including Main block, Child
welfare block and lab building is
4502906 Rs

Prepared by: Checked by Approved by

18