EST No.
:LSGD/CELSGD/EST/5799/2025_5_1_1 (Edit Id : 6)
(Dsor year : 2018,Cost Index (Place : Kannur,Value : 133.9),GST : 18%
ABSTRACT ESTIMATE
Annual Plan-Irikkur GP 2024-25 Renovation of Town Anganawady-Pro. No. 220/2024-25-
General Civil Work-212200106700000001
Sl No Specification Quantity Rate Amount
1 Anganawady Maintenance
1.001 15.57
Dismantling aluminium / Gypsum partitions, doors, windows, fixed glazing and false
ceiling including disposal of unserviceable surplus material and stacking of
serviceable material with in 50 metres lead as directed by Engineer - in-Charge
Net Total 36.031sqm @48.83/sqm 1759.39
1.002 2.8.1
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 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
Net Total 8.512cum @293.28/cum 2496.40
1.003 14.7.1
Renewing glass panes and re fixing existing wooden fillets: Float glass panes of
nominal thickness 4 mm (weight not less than 10kg/sqm)
Net Total 2.535sqm @1150.64/sqm 2916.87
1.004 OD382931/2024-2025
DAR-OD LATERITE FOUNDATION CM 1:6 - Laterate masonry with neatly
dressed
laterate stone of size 35x20x20cm or nearest size
in cement mortar 1:6 for foundation and basement including all cost of materials,
labour charges etc.
Modified 50.6.7.1
Net Total 2.552cum @5728.12/cum 14618.16
1.005 5.9.16.1
Centering and shuttering including strutting, etc. and removal of form for:
Edges of slabs and breaks in floors and wallsUnder 20 cm wide
Net Total 10.000metre @201.39/metre 2013.90
1.006 5.22.6
Steel reinforcement for R.C.C work including straightening, cutting, bending, placing
in position and binding all complete upto plinth levelThermo - Mechanically Treated
bars of grade Fe-500D or more
Net Total 28.782kilogram @97.08/kilogram 2794.16
1.007 5.1.2
Printed On 2025-02-27 12:28:53.556 1
EST No. :LSGD/CELSGD/EST/5799/2025_5_1_1 (Edit Id : 6)
(Dsor year : 2018,Cost Index (Place : Kannur,Value : 133.9),GST : 18%
Sl No Specification Quantity Rate Amount
Providing and laying in position specified grade of reinforced cement concrete,
excluding the cost of centering, shuttering, finishing and reinforcement - All work up
to plinth level:1:1:5:3 (1 cement 1.5 coarse sand :3 graded stone aggregate 20 mm
nominal size
Net Total 0.443cum @8971.89/cum 3974.55
1.008 9.48.1
Providing and fixing M.S. Grills of required pattern in frames of windows etc. with
M.S. flats, square or round bars etc. including priming coat with approved steel
primer all complete.Fixed to steel windows by welding
Net Total 39.470kg @192.16/kg 7584.56
1.009 17.7.1
Providing and fixing wash basin with C.I. brackets, 15 mm C.P. brass pillar taps, 32
mm C.P. brass waste of standard pattern, including painting of fittings and brackets,
cutting and making good the walls wherever require:White Vitreous China Wash
basin size 630x450 mm with a pair of 15 mm C.P. brass pillar taps
Net Total 1.000each @3589.24/each 3589.24
1.010 18.53.1
Providing and fixing C.P. brass angle valve for basin mixer and geyser points of
approved quality conforming to IS: 893115 mm nominal bore
Net Total 1.000each @618.40/each 618.40
1.011 14.43
Removing white or colour wash by scrapping and sand papering and preparing the
surface smooth including necessary repairs to scratches etc. complete.
Net Total 64.332sqm @16.54/sqm 1064.05
1.012 14.53.1
Wall painting with plastic emulsion paint of approved brand and manufacture to give
an even shade:One or more coats on old work
Net Total 56.232sqm @98.40/sqm 5533.23
1.013 14.66.1
Finish walls with Acryllic Smooth exterior paint of required shade:Old work ( Two or
more coats applied @ 1.67 ltr/10 sqm) on existing cement paint surface
Net Total 8.100sqm @116.13/sqm 940.65
1.014 13.61.1
Painting with synthetic enamel paint of approved brand and manufacture to give an
even shade:Two or more coats on new work
Net Total 1.205sqm @141.26/sqm 170.22
1.015 14.54.1
Painting with synthetic enamel paint of approved brand and manufacture of required
colour to an give even shade:One or more coats on old work
Net Total 37.906sqm @92.94/sqm 3522.98
1.016 50.18.9.20.4
Printed On 2025-02-27 12:28:53.556 2
EST No. :LSGD/CELSGD/EST/5799/2025_5_1_1 (Edit Id : 6)
(Dsor year : 2018,Cost Index (Place : Kannur,Value : 133.9),GST : 18%
Sl No Specification Quantity Rate Amount
Providing and fixing PVC moulded fittings/ accessories for Rigid PVC pipes,
including jointing with PVC solvent cement - 63 mm dia Bend
Net Total 6.000no @78.84/no 473.04
1.017 50.18.9.7.1
Providing and fixing PVC pipes includings of pipes with one step PVC solvent
cement, trenching refilling & testing of joints complete as per direction of Engineer in
Charge. 63 mm dia 6Kgf/cm2
Net Total 10.000metre @344.43/metre 3444.30
1.018 11.36
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 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.
Net Total 0.640sqm @1197.63/sqm 766.48
1.019 18.51.1
Providing and fixing C.P. brass long body bib cock of approved quality conforming to
IS standards and weighing not less than 690 gms.15 mm nominal bore
Net Total 2.000each @642.04/each 1284.08
1.020 8.2.2.1
Providing and fixing 18 mm thick gang saw cut, mirror, polished, premoulded and
prepolished, machine cut for kitchen platforms, vanity counters, window sills, facias
and similar locations, of required size, approved shade, colour and texture laid over
20 mm thick base cement mortar 1:4 ( 1 cement : 4 coarse sand), joints treated with
white cement, mixed with matching pigment, epoxy touch ups, including rubbing,
curing, moulding and polishing to edges to give high gloss finish etc. complete at all
levels.
Granite of any colour and shadeArea of slab upto 0.50 sqm
Net Total 3.630sqm @4902.33/sqm 17795.46
1.021 21.1.1.1
Providing and fixing aluminium work for doors, windows, ventilators and partitions
with extruded built up standard tubular sections/ appropriate Z sections and other
sections of approved make conforming to IS : 733 and IS: 1285, fixing with dash
fasteners of required dia and size, including necessary filling up the gaps at junctions,
i.e. at top, bottom and sides with required EPDM rubber/ neoprene gasket etc.
Aluminium sections shall be smooth, rust free, straight, mitred and jointed
mechanically wherever required including cleat angle, Aluminnium snap beading for
glazing /paneling, C.P. brass/ stainless steel screws, all complete as per architectural
drawings and the directions of Engineer-in-charge.(Glazing, paneling and dash
fasteners to be paid for separately):
For fixed portionAnodised aluminium (anodised transparent or dyed to required shade
according to IS : 1868, Minimum anodic coating of grade AC 15)
Net Total 41.640kg @492.83/kg 20521.44
1.022 21.1.2.2
Printed On 2025-02-27 12:28:53.556 3
EST No. :LSGD/CELSGD/EST/5799/2025_5_1_1 (Edit Id : 6)
(Dsor year : 2018,Cost Index (Place : Kannur,Value : 133.9),GST : 18%
Sl No Specification Quantity Rate Amount
For shutters of doors, windows & ventilators including providing and fixing hinges /
pivots and making provision for fixing of fittings wherever required including the
cost of EPDM rubber/ neoprene gasket required (Fittings shall be paid for
separately)Powder coated aluminium (minimum thickness of powder coating 50
micron)
Net Total 7.924kg @635.10/kg 5032.53
1.023 21.3.1
Providing and fixing glazing in aluminium door, window, ventilator shutters and
partitions etc. with EPDM rubber / neoprene gasket etc. complete as per the
architectural drawings and the directions of Engineer - in -Charge. ( Cost of
aluminium snap beading shall be paid in basic item):With float glass panes of 4.0 mm
thickness
Net Total 11.194sqm @1161.97/sqm 13007.09
1.024 OD384008/2024-2025
Providing and fixing 7.5 mm thick PVC wooden grains panel board of approved
quality in aluminium frame work with necessary screws etc complete ( Aluminium
frame work shall be paid separately)Modified item 50.12.4.2
Net Total 4.932sqm @918.41/sqm 4529.60
1.025 21.2.1
Providing and fixing 12 mm thick prelaminated particle board flat pressed three layer
or graded wood particle board conforming to IS : 12823 Grade I Type II, in panelling
fixed in aluminum doors, windows shutters and partition frames with C.P. brass /
stainless steel screws etc. complete as per architectural drawings and directions of
Engineer - in- Charge.Pre-laminated particle board with decorative lamination on one
side and balancing lamination on other side
Net Total 9.351sqm @1159.77/sqm 10845.01
1.026 18.16.1
Providing and fixing brass stop cock of approved quality :15 mm nominal bore
Net Total 1.000each @351.67/each 351.67
1.027 50.14.1.1
Removing and refixing door shutters after necessary repairs for easy opening and
closing etc complete as per the direction of site Engineer-in-charge.
Net Total 2.000each @399.34/each 798.68
1.028 50.14.1.2
Removing and refixing window shutters after necessary repairs for easy opening and
closing etc complete as per the direction of site Engineer-in-charge
Net Total 4.000each @283.56/each 1134.24
1.029 50.9.1.1
Providing wood work in frames of doors, windows, clerestory windows and other
frames, wrought framed 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
Net Total 0.013cum @109562.81/cu 1424.32
Printed On 2025-02-27 12:28:53.556 4
EST No. :LSGD/CELSGD/EST/5799/2025_5_1_1 (Edit Id : 6)
(Dsor year : 2018,Cost Index (Place : Kannur,Value : 133.9),GST : 18%
Sl No Specification Quantity Rate Amount
m
1.030 50.9.3.1
Providing and fixing paneled or paneled and glazed shutters for doors, windows and
clerestory windows, 30 mm thick shutters including ISI marked M.S. pressed butt
hinges bright finished of required size with necessary screws, excluding paneling
which will be paid for separately, all complete as per direction 0f Engineer in- charge.
using Anjili/ Jack wood
Net Total 0.585sqm @3011.52/sqm 1761.74
1.031 50.18.9.20.7
Providing and fixing PVC moulded fittings/ accessories for Rigid PVC pipes,
including jointing with PVC solvent cement - 63 mm dia vent cowl
Net Total 1.000no @75.93/no 75.93
1.032 50.18.9.22.4
Providing and fixing PVC moulded fittings/ accessories for Rigid PVC pipes,
including jointing with PVC solvent cement- 110 mm dia Bend
Net Total 3.000no @160.53/no 481.59
1.033 50.18.9.22.6
Providing and fixing PVC moulded fittings/accessories for Rigid PVC pipes,
including jointing with PVC solvent cement - 110x110x110 mm dia Door tee
Net Total 1.000no @187.03/no 187.03
1.034 50.18.9.20.6
Providing and fixing PVC moulded fittings/ accessories for Rigid PVC pipes,
including jointing with PVC solvent cement -63x63x63 mm dia Door Tee
Net Total 1.000no @93.73/no 93.73
1.035 50.18.9.9.1
Providing and fixing PVC pipes includings jointing of pipes with one step PVC
solvent cement, trenching, refilling & testing of Joints complete as per direction of
engineer in charge.110 mm dia 6Kgf/cm2
Net Total 10.000metre @522.83/metre 5228.30
1.036 50.18.9.19.1
Providing and fixing PVC pipes including fixing the pipe with clamps/ clips/ at 1.00
m spacing . This includes jointing of pipes with one step PVC solvent cement and
testing of joints complete as per direction of Engineer-in-Charge 110 mm dia 6
Kgf/cm2 - External work- Exposed on wall
Net Total 1.500metre @380.18/metre 570.27
1.037 50.18.9.17.1
Providing and fixing PVC pipes including fixing the pipe with clamps/ clip at 1.00 m
spacing . This includes jointing of pipes with one step PVC solvent cement and
testing of joints complete as per direction of Engineer-in-Charge 63 mm dia 6
Kgf/cm2 - External work - Exposed on wall
Net Total 2.000metre @266.76/metre 533.52
Printed On 2025-02-27 12:28:53.556 5
EST No. :LSGD/CELSGD/EST/5799/2025_5_1_1 (Edit Id : 6)
(Dsor year : 2018,Cost Index (Place : Kannur,Value : 133.9),GST : 18%
Sl No Specification Quantity Rate Amount
1.038 17.70.1
Providing and fixing PTMT Bottle Trap for Wash basin and sink.Bottle trap 31 mm
single piece moulded with height of 270 mm, effective length of tail pipe 260 mm
from the center of the waste coupling, 77 mm breadth with 25 mm minimum water
seal, weighing not less than 260 gms
Net Total 2.000each @389.69/each 779.38
1.039 17.10.2.2
Providing and fixing Stainless Steel A ISI 304 (18/8) kitchen sink as per IS 13983
with C.I. brackets and stainless steel plug 40 mm, including painting of fittings and
brackets, cutting and making good the walls wherever required:
Kitchen sink without drain board610x460 mm bowl depth 200 mm
Net Total 1.000each @3288.22/each 3288.22
1.040 16.42
Cement concrete 1:2:4 (1 cement : 2 coarse sand : 4 graded stone aggregate 40 mm
nominal size ) in pavements, laid to required slope and camber in panels as required
including consolidation finishing and tamping complete
Net Total 0.720cum @7951.97/cum 5725.42
1.041 11.20.4
Chequerred precast cement concrete tiles 22 mm thick in footpath & courtyard,
jointed with neat cement slurry mixed with pigment to match the shade of tiles,
including rubbing and cleaning etc. complete on 20 mm thick bed of cement mortar
1:4 ( 1 cement : 4 coarse sand).Ordinary cement without any pigment
Net Total 1.300sqm @1014.28/sqm 1318.56
1.042 50.18.7.3.2
Providing and fixing PVC pipes, fittings including fixing the pipe with clamps at 1.00
m spacing. This includes jointing of pipes & fittings with one step PVC solvent
cement and testing of joints complete as per direction of Engineer-in-Charge 25 mm
dia 10Kgf/ cm2- Internal work- Exposed on wall
Net Total 23.000metre @263.60/metre 6062.80
1.043 50.18.9.14.1
Providing and fixing PVC pipes, fittings including fixing the pipe with clamps at 1.00
m spacing. This includes jointing of pipes & fittings with one step PVC solvent
cement and testing of joints complete as per direction of Engineer-in-Charge 32 mm
dia 10 Kgf/cm2 - External work- Exposed on wall
Net Total 23.000metre @324.16/metre 7455.68
1.044 10.29.1
Providing & fixing fly proof wire gauze to windows, clerestory windows &
doors with M.S. Flat 15x3 mm and nuts & bolts complete.Galvanised M.S. Wire
gauze with 0.63 mm dia wire and 1.4 mm aperture on both sides
Net Total 1.000sqm @824.53/sqm 824.53
Heading Total(Rs) 169391.40
Total Estimation PAC 169391.40
Printed On 2025-02-27 12:28:53.556 6
EST No. :LSGD/CELSGD/EST/5799/2025_5_1_1 (Edit Id : 6)
(Dsor year : 2018,Cost Index (Place : Kannur,Value : 133.9),GST : 18%
Sl No Specification Quantity Rate Amount
3 Extra Charges
Provision for GST
2.001
169391.40 18.00% 30490.45
Grand Total 199881.85
Round off 118.15
Rounded Total(Rs) 200000.00
Rupees Two Lakh
Approved By
Manoj Kumar R
( PEN: 159114), Assistant Executive Engineer
Printed On 2025-02-27 12:28:53.556 7
