ࠩߔࠇ‫ݡߝ§ݡߕݟ‬

ABSTRACT ESTIMATE

Work ID : 201920115522 Name of the Work : Drinking Water Supply

U-DISE Code : 28236690428 School Name : ZPHS KUPPAM(GIRLS)
Estimate Amount (in Rs.) : 1,41,116/-

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

1 Earth work excavation for foundations and depositing on bank

for all lifts and with an initial lead of 10m including all
operational, incidental, labour charges such as shoring, sheeting, 21 267.54 cum 5,618
planking, strutting etc., complete for finished item of work.
[Ordinary Soil - Manual means - Upto 3m depth]
2 Plain Cement Concrete (1:4:8) using 40mm nominal size SS5
hard broken granite metal including cost and conveyance of all
materials like cement, fine aggregate (sand), coarse aggregate,
1.05 3947.59 cum 4,145
water etc., to site and including all operational, incidental and
labour charges such as machine mixing, laying concrete, curing
etc., complete for finished item of work
3 Providing Impervious coat to exposed RCC roof slab surface with
CM(1:3), 20mm thick with 1kg of water proof compound per bag
of cement laid over roof when it is green including cost and
conveyance of all materials all operational, incidental and labour 36.5 350.56 sqm 12,795
charges for mixing mortar, laying, rendering smooth and thread
lining, curing, rounding off junctions of wall and slab etc.,
complete for finished item of work.
4 Provision for Repairs to Existing RO Plant 1 10000.00 LS 10,000
5 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 25 193.00 rmt 4,825
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].

1 of 5
6 Supply and erecting of 1.00 HP (25 mm x 25 mm) single phase
ISI Monoblock CI body motor pump set conforming to IS
9079:2002 approved make centrifugal water pump with
impeller, priming funnel cork, companion metallic flanges with
bolts and nuts and mounted on a common shaft of high
1 8175.00 Nos 8,175
coefficient squirrel cage induction motor totally enclosed and
fan cooled tyupe suitable to operate on 230 V single phase 50
HZ , 1440 RPM AC power supply excluding suction/delivery pipe
with nuts duly grouted on existing CC foundation and bolts,
spring washer of requistie size for monoblock motor and pump
7 Brick masonry in CM (1:6) with bricks of traditional size 23 x 11 x
7 cm 2nd class including cost and conveyance of all materials
5.98 4968.48 cum 29,712
and all labour charges etc., complete for finished item of work
for Basement.
8 Plastering with CM 2 coats, 12mm thick, base coat in CM (1:5),
8mm thick and top coat in CM (1:3), 4mm thick with sponze
26 317.39 sqm 8,252
finishing including cost and conveyance of all materials and all
labour charges etc., complete for walls.
9 Supply of 3 Core 2.5 Sqmm Flat Copper cable of ISI for
20 80.00 rmt 1,600
Submersible Motors confirming to IS:694:1990.
10 Supply and fixing of MS clamp set (2 Nos.) suitable for 32 mm
10 853.00 Nos 8,530
diameter pipe with 8 Nos. nuts and bolts including all charges
11 Supplying and fixing NP bib taps of size 12.70mm dia of Indian
make Seiko including cost and conveyance of all materials,
5 351.76 Nos 1,759
labour charges etc., complete for finished item of work in all
floors for 400 Grams
12 Water purifier (Drinking water solution) detailed circular will be
1 25000.00 Nos 25,000
issued later
13 Provision for SEIGNIORAGE CHARGES @ 1.00% Percentag
1 1204.11 1,204
e
14 Provision for PS Charges @ 3.00% Percentag
1 4090.32 4,090
e
15 Provision for Quality Control Charges @ 0.50% Percentag
1 681.72 682
e
16 Provision for NAC Charges @ 0.1% Percentag
1 120.41 120
e
17 Provision for GST @ 12.00% Percentag
1 14608.29 14,608
e
Total - - 1,41,116

2 of 5
 DETAILED ESTIMATE

Work ID : 201920115522 Name of the Work : Drinking Water Supply

U-DISE Code : 28236690428 School Name : ZPHS KUPPAM(GIRLS)
Estimate Amount (in Rs.) : 1,41,116/-

Total Rate Amount

Description of Item Number Length Width Thickness Units
Quantity in Rs. in Rs.
Earth work excavation for foundations and depositing on bank for all lifts and with an initial lead of 10m including all
operational, incidental, labour charges such as shoring, sheeting, planking, strutting etc., complete for finished item of
work. [Ordinary Soil - Manual means - Upto 3m depth]
For Reservoir 1 3.5 3 2 21
Total 21 cum 267.54 5,618
Plain Cement Concrete (1:4:8) using 40mm nominal size SS5 hard broken granite metal including cost and conveyance of all
materials like cement, fine aggregate (sand), coarse aggregate, water etc., to site and including all operational, incidental
and labour charges such as machine mixing, laying concrete, curing etc., complete for finished item of work
For Reservoir 1 3.5 3 0.1 1.05
Total 1.05 cum 3947.59 4,145
Providing Impervious coat to exposed RCC roof slab surface with CM(1:3), 20mm thick with 1kg of water proof compound
per bag of cement laid over roof when it is green including cost and conveyance of all materials all operational, incidental
and labour charges for mixing mortar, laying, rendering smooth and thread lining, curing, rounding off junctions of wall and
slab etc., complete for finished item of work.
Side walls 1 13 0 2 26
Bottom Slab 1 3.5 3 0 10.5
Total 36.5 sqm 350.56 12,795
Provision for Repairs to Existing RO Plant
RO Plant 0 0 0 0 1
Total 1 LS 10000 10,000
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].
34.90 MM OD Pipe 1 25 0 0 25
Total 25 rmt 193 4,825

3 of 5
Supply and erecting of 1.00 HP (25 mm x 25 mm) single phase ISI Monoblock CI body motor pump set conforming to IS
9079:2002 approved make centrifugal water pump with impeller, priming funnel cork, companion metallic flanges with
bolts and nuts and mounted on a common shaft of high coefficient squirrel cage induction motor totally enclosed and fan
cooled tyupe suitable to operate on 230 V single phase 50 HZ , 1440 RPM AC power supply excluding suction/delivery pipe
with nuts duly grouted on existing CC foundation and bolts, spring washer of requistie size for monoblock motor and pump
Erecting of 1 HP mono block mator pump set 1 0 0 0 1
Total 1 Nos 8175 8,175
Brick masonry in CM (1:6) with bricks of traditional size 23 x 11 x 7 cm 2nd class including cost and conveyance of all
materials and all labour charges etc., complete for finished item of work for Basement.
Long Walls 2 3.5 0.23 2 3.22
Short Walls 2 3 0.23 2 2.76
Total 5.98 cum 4968.48 29,712
Plastering with CM 2 coats, 12mm thick, base coat in CM (1:5), 8mm thick and top coat in CM (1:3), 4mm thick with sponze
finishing including cost and conveyance of all materials and all labour charges etc., complete for walls.
Long Walls 2 3.5 0 2 14
Short Walls 2 3 0 2 12
Total 26 sqm 317.39 8,252
Supply of 3 Core 2.5 Sqmm Flat Copper cable of ISI for Submersible Motors confirming to IS:694:1990.
Flat Cable Wire 1 20 0 0 20
Total 20 rmt 80 1,600
Supply and fixing of MS clamp set (2 Nos.) suitable for 32 mm diameter pipe with 8 Nos. nuts and bolts including all
charges
MS Clamp Set 10 0 0 0 10
Total 10 Nos 853 8,530
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
NP bib taps of size 12.70mm for 400 Grams 5 0 0 0 5
Total 5 Nos 351.76 1,759
Water purifier (Drinking water solution) detailed circular will be issued later
Water purifier Aquaguard 1 0 0 0 1
Total 1 Nos 25000 25,000
Provision for SEIGNIORAGE CHARGES @ 1.00%
Total 1 Perce 1204.11 1,204
ntage
Provision for PS Charges @ 3.00%
Total 1 Perce 4090.32 4,090
ntage

4 of 5
Provision for Quality Control Charges @ 0.50%
Total 1 Perce 681.72 682
ntage
Provision for NAC Charges @ 0.1%
Total 1 Perce 120.41 120
ntage
Provision for GST @ 12.00%
Total 1 Perce 14608.29 14,608
ntage

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

NAGARAJU RAGUPATHI Madhu sudhan Rao.J

5 of 5