PRIMARY HEALTH CENTER

COST OF MATIRIALS AT SITE

Sl. No Materials Cost of site

1 Manson I Class 900

2 Manson II Class 700

3 Masdoor I Class 600

4 Masdoor II Class 400

5 Painter I Grade 750

6 Painter II Grade 500

7 Mixing charge By Manual 1000

8 Mixing charge By Machine 750

9 Broken stone (90 mm) size 600

10 Broken stone (20 mm) size 600

11 Broken stone (40 mm) size 600

12 Binding wire 750

13 Centering charge 750

14 Bending flying bar 600

15 White lead 600

16 Whiting 750

17 Linseed oil 500

 COST OF LABOURS

Cement Mortar 1:2

Qty Material Rate Per Amount

1m3 Sand 306.90 1m3 306.90

720kg Cement 5500.00 1 tone 3960.00

1m3 Mixing Charge 29.70 1m3 29.70

Sun dries 0.40

Total 1m3 4297.00

Cement Mortar 1:3

Qty Material Rate Per Amount

1m3 Sand 306.90 1m3 306.90

480kg Cement 5500.00 1 tone 2640.00

1m3 Mixing Charges 29.70 1m3 0.40

Total 1m3 2977.00

Cement Mortar 1:4

Qty Material Rate Per Amount

1m3 Sand 306.90 1m3 306.90

360kg Cement 5500.00 1 tone 1980.00

1m3 Mixing 29.70 1m3 29.40

Charges

Total 1m3 2317.00

 Cement Mortar 1:5

Qty Material Rate Per Amount

1m3 Sand 306.90 1m3 306.90

288kg Cement 5500.00 1 tone 1584.00

1m3 Mixing 29.70 1m3 29.70

Charges

Sun dries 0.40

Total 1m3 1921.00

Cement Mortar 1:6

Qty Material Rate Per Amount

1m3 Sand 306.90 1m3 306.90

240kg Cement 5500.00 1 tone 1320.00

1m3 Mixing 29.70 1m3 29.70

Charges

Sun dries 0.40

Total 1m3 1657.00

10 m3 - Cement Concrete 1:5:10 using 40 mm Hard Broken Stone - 10 m3

Qty Material Rate Per Amount

9.5m3 40mm size 641.50 1m3 6094.25

4.75m3 C.M.1:5 1921.00 1m3 9124.75

1.8 Nos Mason II Class 162.00 Day 291.60

17.7 Nos Mazdoor I Class 123.20 Day 2180.64

14 Nos Mazdoor II 111.10 Day 1555.40

 Class

Sun dries 0.36

Total 10m3 19247.00

10 m3 - Cement Concrete 1:3:6 using 40 mm Hard Broken Stone - 10 m3

Qty Material Rate Per Amount

9.5m3 HBS 40mm size 641.50 1m3 6094.25

4.75m3 C.M.1:5 2317.00 1m3 11005.75

1.8 Nos Mason II Class 162.00 Day 291.60

17.7 Nos Mazdoor I Class 123.20 Day 2180.64

14 Nos Mazdoor II 111.10 Day 1555.40

Class

Sun dries 0.36

Total 10m3 21128.00

8.10 m3 - Cement Concrete 1:5:10 using 40 mm Hard Broken Stone - 8.10 m3

Qty Material Rate Per Amount

9.5m3 HBS 40mm size 641.50 1m3 6094.25

4.75m3 C.M.1:5 2317.00 1m3 11005.75

1.8 Nos Mason II Class 162.00 Day 291.60

17.7 Nos Mazdoor I Class 123.20 Day 2180.64

14 Nos Mazdoor II 111.10 Day 1555.40

Class

Sun dries 0.36

Total 10m3 21128.00

9.10 m3 - Cement Concrete 1:2:4 using 20 mm Hard Broken Stone -9.10 m3

Qty Material Rate Per Amount

9m3 HBS 20mm size 861.50 1m3 7753.50

4.75m3 C.M.1:2 4297.00 1m3 20410.75

3.5 Nos Mason II Class 162.00 Day 567.00

35.3 Nos Mazdoor II 111.10 Day 3921.83

Class

Sun dries 0.92

Total 10m3 32654.00

11.10 m3 – Brick Masonry in Cement Mortar 1:3 using II class bricks - 11.10 m3

Qty Material Rate Per Amount

5000 Nos Bricks II class 3175.70 1000 nos 15878.5

1.4 m3 C.M.1:3 2977.00 1m3 4167.80

7 Nos Mason I Class 179.00 Day 1253.00

7.1 Nos Mason II Class 162.00 Day 1150.20

7.1 Nos Mazdoor I Class 123.20 Day 874.72

21.2 Nos Mazdoor II 111.10 Day 2355.32

Class

Sun dries 0.46

Total 10m3 25680.00

12.10 m2 – Special Ceiling Plastering for RCC slab &Beam with CM 1:3, 12 mm
thick - 12.10 m2

Qty Material Rate Per Amount

0.12 m3 C.M.1:3 2977.00 1m3 357.24

1.1Nos Mason I Class 179.00 Day 196.90

1.1 Nos Mason II Class 123.20 Day 135.52

1 Nos Mazdoor II 111.10 Day 111.10

Class

Sun dries 0.24

Total 10m3 801.00

13.10 m2 – Special Ceiling Plastering for RCC slab &Beam with CM 1:5, 12 mm
thick - 13.10 m2

Qty Material Rate Per Amount

0.14 m3 C.M.1:5 1921.00 1m3 268.94

1.5 Nos Mason I Class 179.00 Day 268.50

0.5 Nos Mazdoor I Class 123.20 Day 61.60

2.6 Nos Mazdoor IIClass 111.10 Day 288.86

Total 10m3 887.90

14.10 m2 – Cement paint “Snowcem” Paint over cement plastered wall Surface
including cleaning preferring Surface curing etc. complete - 14.10 m2

Qty Material Rate Per Amount

10 m2 Cleaning the 8.00 L.S 80.00

Surface

3.23 kg Cement Paint 20.00 1 kg 64.60

0.5 Nos Painter I Grade 143.00 Day 71.50

0.5 Nos Mazdoor I Class 123.20 Day 61.60

0.8 Nos Mazdoor IIClass 111.10 Day 88.88

Sun dries 0.42

Total 10m3 367.00

15.Earth work excavation in hard gravelly soil with initial lead and lift for
foundation double the gate for SS no. 20B – 1 m3

Qty Material Rate Per Amount

1 m3 EW Excavation 21.10 1 m3 21.10

in all pits

1 m3 Add 100% Extra 21.10 1 m3 21.10

1 m3 For Refilling the 8.30 1 m3 8.30

excavated earth

Total 10m3 50.50

16.10 m2 – Pointing with Cement Mortar 1:3

Qty Material Rate Per Amount

0.06 m3 CM 1:3 2977.00 1m3 178.62

1.6 Nos Mason II 162.00 Day 259.20

0.5 Nos Mazdoor I 123.20 Day 61.60

1.1 Nos Mazdoor II 111.10 Day 122.21

Sun dries 0.37

Total 10m3 622.00

17.R.C.C 1:2:4 mix using 20mm HBS with reinforcement 100kg of

steel per cement Mortar Including cutting, bending and typing srills
from walk curing etc. complete

Qty Material Rate Per Amount

1 m3 C.C 1:2:4 mix 32654.00 10m3 3265.40

100 kg Steel 34000.00 1 tone 3400.00

1 kg Binding Wire 40.00 1 kg 40.00

100 kg Cutting, bending 6.00 1kg 600.00

and typing grills

8.33 m2 Centering 180.00 1m2 1500.00

charges

L.S Curing charges 80.00 LS 80.00

Total 10m3 8885.40

18.R.C.C 1:2:4 mix for column footing with C.C. 1:2:4 using 20mm
HBS with reinforcement @ 200 kg / m3 of street per C.U.M including
cutting, bending & typing srills studding & shuttering etc.

Qty Material Rate Per Amount

1 m3 C.C 1:2:4 mix 32654.00 10m3 3265.40

200 kg Steel 34000.00 1 tone 6800.00

2 kg Binding Wire 40.00 1 kg 80.00

200 kg Cutting, bending 6.00 1kg 1200.00

and typing grills

8.88 m2 Centering 180.00 1m2 1598.00

charges

L.S Curing charges 80.00 LS 80.00

Total 10m3 13023.8

0

19.R.C.C 1:2:4 for beams with C.C 1:2:4 at as per item no but
reinforcement 150 kg/m3 of steel per CM3

Qty Material Rate Per Amount

1 m3 C.C 1:2:4 mix 32654.00 10m3 3265.40

1.5kg Binding Wire 40.00 1 tone 60.00

150 kg Steel 34000.00 1 kg 5100.00

150 kg Cutting, bending 6.00 1kg 900.00

and typing grills

13.32 m2 Centering 190.00 1m2 2530.00

charges

L.S Curing charges 80.00 LS 80.00

Total 10m3 11936.2

0

20.R.C.C 1:2:4 for Grade beam at 120 kg / m3 as per item no but

reinforcement

Qty Material Rate Per Amount

1 m3 C.C 1:2:4 mix 32654.00 10m3 3265.40

120kg Steel 34000.00 1 tone 4080.00

1.2 kg Binding Wire 40.00 1 kg 48.00

120 kg Cutting, bending 6.00 1kg 720.00

and typing grills

7.2 Centering 190.00 1m2 1267.50

charges

L.S Curing charges 80.00 LS 80.00

Total 10m3 9460.90

21.R.C.C 1:2:4 for Column of 180 kg /m3 of steel as per item no but

Qty Material Rate Per Amount

1 m3 C.C 1:2:4 mix 32654.00 10m3 3265.40

180kg Steel 34000.00 1 tone 6120.00

1.8 kg Binding Wire 40.00 1 kg 72.00

180 kg Cutting, bending 6.00 1kg 1080.00

and typing grills

5.5 Centering 190.00 1m2 5065.40

charges

L.S Curing charges 80.00 LS 80.00

Total 10m3 15682.8

0

22.R.C.C 1:2:4 for Column of 180 kg /m3 of steel as per item no but

Qty Material Rate Per Amount

0.24m3 Stone chippings 441.50 1m3 105.96

0.12m3 CM 1:3 2977.00 1m3 357.24

0.5 Nos Mason 1 179.00 Each 89.50

4.3 Nos Mazdoor I 123.20 Each 529.76

1.1 Nos Mazdoor II 111.10 Each 122.21

Sun dries 0.33

Total 10m3 1205.00

23.Excavated soil filling in basement and foundation

Qty Material Rate Per Amount

1m3 Excavated Soil 20.00 1m3 20.00

24.Sand filling in basement 1m3

Qty Material Rate Per Amount

1m3 Sand 306.90 1m3 306.90

1m3 Filling 30.00 1m3 30.00

Total 10m3 336.9

25.Cuttomg Fabrication Placing in Position of Steel 100 kg

Qty Material Rate Per Amount

3.5 Nos Fitter I class 157.00 day 549.50

26.Mosaic Tiles flooring – 10m2

Qty Material Rate Per Amount

250 Nos Mosaic Tiles 8735.70 100 nos 2185.00

0.21 m3 CM 1:3 2977.00 1m3 625.17

1.1 Nos Mason I Class 179.00 Day 196.90

2.7 Nos Mason II Class 162.00 Day 437.40

2.7 Nos Mazdoor I Class 123.00 Day 332.64

5.5 Nos Mazdoor II Class 111.10 Day 611.05

22 kg White Cement 20.00 Day 440.00

LS Fire Charge for 100.00 kg 100.00

power Polishing

LS Charge for 150.00 150.00

temporary
Connection &
Electric
 1.1 Nos Polisher 138.00 1 Nos 151.80

Total 10m3 5229.96

27.Weathering course of Mangalore tiles I class using cement mortar

1:3 mixed with crude oil 10% by weight of cement and pointed with
the are oiled mortar – 10m2

Qty Material Rate Per Amount

900 Nos Mangaloore 6195.70 1000 Nos 5576.13

tiles I class

0.27 m3 CM 1:3 2977.00 1 m3 803.79

13 kg Grade Oil 40.00 Kg 520.00

10m2 Pointing CM 1:3 622.00 10 m2 622.00

1.1 Nos Mason I class 179.00 Day 196.90

1.1 Nos Mason II Class 162.00 Day 178.20

2.2 Nos Mazdoor II calss 111.10 Day 244.42

Total 10m3 8141.44

HANDLING
LEAD CONVEY CHARGE
SI. - ING COST
MATERIALS UNIT COST IN (OR)
NO AT SITE
KM CHANGE UNLOADIN
G

1 Sand for Mortar 1m3 110.00 45 182.50 14.40 306.90

2 Sand for filling 1m3 110.00 45 182.50 14.40 306.90

3 Brick 1 Class 1000 3020.00 20 135.00 20.70 3175.70

Nos
4 Brick II Class 1000 2630.00 20 135.00 20.70 2785.70
Nos
5 Brick jelly 1m3 295.00 20 66.00 21.00 382.00
40mm size
6 Broken stone 1m3 560.00 12 67.00 14.40 641.50
40mm size
7 Broken stone 1m3 780.00 12 67.10 14.40 861.50
20mm size
8 Broken stone 1m3 360.00 12 67.10 14.40 441.50
6mm size
9 Mosaic Tiles 1000 8650.00 10 65.00 20.20 8735.70
Nos
10 Best. 1000 6110.00 10 65.00 20.70 6195.70
Mangalore Nos
11 Cement
Tiles 1 Class 1 tone 5500.00 Supplied at Site

12 Steel 1 tone 3400.00 Supplied at Site

13 White Cement 1 tone 20000.00 Supplied at Site

DETAILED ESTIMATION

BUILDING NAME: PRIMARY HEALTH CENTER BUILDING

Sl.N Description of Item Unit Amount

Nos L B D Counts Unit
o Of Work Rate (Rs)
1 SUB-STRUCTURE
a Excavation 18 1.60 1.60 3.00 138.24 m3 500 69120
Filling & Compacting
b 18 1.60 1.60 2.60 119.81 m3 300 35942
Area
Crushed Stone For
d 18 1.60 1.60 0.05 2.30 m3 500 1152
PCC
e P.C.C in 1:4:8 mix 18 1.60 1.60 0.10 4.61 m3 1250 5760
Damp Proof (0.05
f 18 1.60 1.60 - 46.08 m2 700 32256
THK)
g Anti-termite 18 1.60 1.60 - 46.08 m2 600 27648
Formwork for
h 18 1.50 1.50 - 40.50 m2 350 14175
Footing
CONCRETE QUANTITY - Upto Plinth Level
2 MAT CONCRETE
Foundation For 1000
a 18 1.50 1.50 0.30 12.15 m3 121500
Footing 0
Column - Concrete 1000
b 2.2 0.23 0.45 3.10 0.71 m3 7059
M20 0
Column - Concrete 1000
c 2.2 0.23 0.38 3.10 0.60 m3 5961
M20 0
Plinth Beam - 11.3 1000
d 5 0.23 0.38 4.94 m3 49381
Concrete M20 0 0
Plinth Beam - 14.4 1000
e 4 0.23 0.38 5.03 m3 50342
Concrete M20 0 0
f Basement Filling 1 11.30 14.40 1.20 195.26 m3 300 58579
Flooring P.C.C in 1000
g 1 11.30 14.40 0.15 24.41 m3 244080
1:4:8 mix 0

CONCRETE QUANTITY - Plinth Level to 1ST FLOOR

Column - Concrete 1000
a 9 0.23 0.45 3.10 2.89 m3 28877
M20 0
Column - Concrete 1000
b 9 0.23 0.45 3.10 2.89 m3 28877
M20 0
Roof Beam - 11.3 1000
c 5 0.23 0.38 4.94 m3 49381
Concrete M20 0 0
Roof Beam - 14.4 1000
d 4 0.23 0.38 5.03 m3 50342
Concrete M20 0 0
Flooring R.C.C in 1000
e 1 11.30 14.40 0.13 20.34 m3 203400
M20 mix 0
11.3 1000
f Lintel Concrete 5 0.23 0.30 3.90 m3 38985
0 0
14.4 1000
g Lintel Concrete 4 0.23 0.30 3.97 m3 39744
0 0
1000
h SunShade Concrete 8 0.60 0.60 0.10 0.29 m3 2880
0
CONCRETE QUANTITY - GROUND FLOOR TO SECOND
FLOOR
Roof Beam - 11.3 1000
c 10 0.23 0.38 9.88 m3 98762
Concrete M20 0 0
 Flooring R.C.C in 1000
e 1 11.30 14.40 0.13 20.34 m3 203400
M20 mix 0
11.3 1000
f Lintel Concrete 5 0.23 0.30 3.90 m3 38985
0 0
14.4 1000
g Lintel Concrete 4 0.23 0.30 3.97 m3 39744
0 0
1000
h SunShade Concrete 16 0.60 0.60 0.10 0.58 m3 5760
0

BRICK WALL
a Short Wall 5 11.30 0.23 3.00 38.99 m3
b Long Wall 4 14.40 0.23 3.00 39.74 m3
c Deduction Door 8 2.50 1.00 0.23 4.60 m3
d Deduction Window 8 1.20 0.90 0.23 1.99 m3
Total Volume of
e 72.14 m3 1000 72142
Brick
f Plastering Area Inside 72.14/0.23 313.66 m2 450 141147
Plastering Area
g 72.14/0.23 313.66 m2 450 141147
Outside
h Main Doors 5 2.50 1.00 12.50 m2 1500 18750
i Access Doors 3 2.50 1.00 7.50 m2 1500 11250
3
j Windows 8 1.20 0.90 8.64 m 1500 12960

FLOORING
a Marbles 1 11.30 14.40 162.72 m2 2500 406800
WATER PROOF :
b SSAP Waterproof 1 11.30 14.40 162.72 m2 50 8136
System
c Ceiling plastering 1 11.30 14.40 162.72 m2 450 73224

STAIR CASE
a Waist slab 2 3.00 4.00 0.13 24.00 m3
b Landing 1 1 3.00 4.00 0.13 12.00 m3
c Landing 2 1 3.00 2.00 0.13 6.00 m3
1000
d Total 42.00 m3 420000
0
 REINFORCEMENT
Slab Reinforcement
a - - - - 645.00 kg 150 96750
10 Dia
Beam ,waist ,Sunshad
e & Lintel
b - - - - 805.00 kg 150 120750
Reinforcement 6, 12
& 20 Dia
Column
c Reinforcement 6 & - - - - 1056.00 kg 150 158400
20 Dia
Footing
d - - - - 978.00 kg 150 146700
Reinforcement 16 Dia

Painting
a Inner wall- painting 72.14/0.23 313.66 m2 750 235245
b Outer wall- painting 72.14/0.23 313.66 m2 750 235245
c Painting for Joineries 16 2.50 1.00 40.00 m2 750 30000
Painting for Grill
d 9 1.20 0.90 9.72 m3 750 7290
work
TOTAL COST 3888028

ABSTRACT ESTIMATE

a Elevation work 10% 388803

b Electrical work 30% 1166408

c Plumbing work 30% 1166408

d Supervisor charge 18% 699845

e Land scaping 20% 777606

f Labour Cost 35% 1360810

g SUPERVISIONS CHARGE 20% 777606

h MEP work 18% 1789465

i Interior Work & Exterior Work 25% 3003744

TOTAL COST FOR CONSTRUCTION Rs. 15018722