4.government HSS Kakkat

Detailed Project Report – Government Higher Secondary School, Kakkat, Kasaragod
Detailed Project Report for Revamping Govt.

Higher Secondary School – Kakkat,
Kasaragod as Centre of Excellence
Table of Contents
EXECUTIVE SUMMARY................................................................................... 6
CHAPTER 1: PROJECT BACKGROUND ............................................................ 8
1.1. Introduction ...................................................................................... 8
1.1.1. Protection of Public Education (PPE) Mission ................................. 9
1.1.2. Location of the school ................................................................ 11
1.1.3. Brief Introduction to GHSS Kakkat ............................................ 11
1.2 Project Objective ................................................................................ 12
1.3. Methodology .................................................................................... 15
1.4. Overview of the Project Area .......................................................... 16
1.4.1 Kasargod District ............................................................................ 16
1.4.3. GHSS, Kakkat ............................................................................. 17
CHAPTER 2: PROJECT FEASIBILITY STUDIES ............................................. 20
2.1. Existing Situation Assessment ......................................................... 20
2.1.1 Infrastructure .............................................................................. 20
2.1.2 Utilities and Auxiliaries ............................................................... 21
2.1.3 Student strength ......................................................................... 21
2.1.4 Academic excellence.................................................................... 22
2.1.5. Extra-curricular excellence ........................................................ 23
2.2. Stakeholders Consultation ............................................................... 24
2.3. SWOT Analysis .................................................................................. 25
2.4. Requirement/ Demand Analysis ...................................................... 26
2.5. Justification of the components ......................................................... 28
2.6 Environmental & Sustainability Aspects .............................................. 29
CHAPTER 3: SITE SURVEYS AND INVESTIGATIONS ..................................... 30
3.1. Ocular/ Reconnaissance Survey ......................................................... 30
3.1.1 Land .............................................................................................. 30
3.1.2. Road access, Entrance Gate to the school premises ...................... 31
3.2. Topographical Survey ......................................................................... 33
3.3. Soil Investigation Report .................................................................... 33
3.4. Hydro-geological Survey ..................................................................... 34
3.5. Primary Surveys ................................................................................. 35
CHAPTER 4: FUNCTIONAL DESIGN ............................................................... 36
4.1. Overview of proposal .......................................................................... 36
4.2. Development of master plan for the campus ....................................... 36
1|Page
Detailed Project Report – Government Higher Secondary School, Kakkat, Kasaragod.
4.2.1. EXISTING PLAN LAYOUT .............................................................. 36

The existing layout of the school is presented in the figure below: ......... 36
4.2.5. Building layouts and circulation ................................................... 40
4.3. Master plan Proposal ....................................................................... 42
4.3.1 Master plan proposed by external agency ................................... 42
4.3.2 Demolition ................................................................................... 43
4.3.3. Review and additions by KITCO ................................................. 45
4.3.4 Signage ......................................................................................... 48
4.3.5 Creating a safe and secure campus ............................................. 48
CHAPTER 5: ENGINEERING DESIGN ............................................................. 49
5.1. General ............................................................................................. 49
5.2. Soil condition and Foundation ......................................................... 49
5.3. Design Assumptions ......................................................................... 49
5.3.1. Material Properties ....................................................................... 49
5.3.2. Loading and Analysis .................................................................... 50
5.3.3 Analysis and Design Methodology .................................................. 51
5.4. Structural Drawings............................................................................ 51
5.5. Electrical Design ................................................................................ 51
5.6. Demolition ......................................................................................... 52
CHAPTER 6: FINANCIAL ESTIMATES AND COST PROJECTIONS ................... 54
6.1 Summary of Cost Estimate .................................................................. 54
CHAPTER 7: REVENUE STREAMS................................................................. 55
CHAPTER 8: COST BENEFIT ANALYSIS AND INVESTMENT CRITERIA .......... 56
8.1. Analysis.............................................................................................. 56
CHAPTER 9: RISK ASSESSMENT AND MITIGATION MEASURES ................... 60
Chapter 10: PROJECT MANAGEMENT ORGANISATION ................................ 62
Chapter 11: CONTRACT MANAGEMENT STRATEGY ...................................... 65
Chapter 12: IMPLEMENTATION SCHEDULE AND WBS .................................. 67
12.1 Project schedule: ............................................................................... 67
Chapter 13: STATUTORY CLEARANCES ........................................................ 68
Chapter 14: QUALITY MANAGEMENT PLAN .................................................. 69
CHAPTER 15: OPERATIONS & MAINTENANCE PLAN ..................................... 71
Chapter 16: SALIENT FEATURES .................................................................. 72
2|Page
List of Tables
Table 1: Student strength .................................................................. 21
Table 2: Current scenario and demand ............................................... 27
Table 3: Primary survey details .......................................................... 35
Table 4: Existing building use ............................................................ 39
Table 5: Suitable live load as per IS: 875 ............................................ 51
Table 6: Abstract of Estimate - Phase I .............................................. 54
Table 7: Revenue Generating Components ......................................... 55
Table 8: Impacts and certainty .......................................................... 57
Table 9: Cost Benefit Analysis ........................................................... 58
Table 10: Risk and proposed mitigation measures ............................. 60
Table 11: Project Schedule ................................................................ 67
Table 12: List of documents to be maintained for Quality Assurance . 69
3|Page
List of Figures
Figure 1: Location of Project Area...................................................... 11
Figure 2: Project Methodology ........................................................... 16
Figure3: Kasargode District Map ..................................................... 17
Figure 4 Student Strength ................................................................. 22
Figure 5: Site plan of GHSS Kakkat ................................................... 30
Figure 6: Main Entrance gate with the approach roads on both sides . 31
Figure 7: Entrance to the playground on rear side ............................. 31
Figure 8: Side access gate to the kitchen ........................................... 32
Figure 9: Existing Condition of the Compound wall ........................... 32
Figure 10: Existing condition of school playground ........................... 33
Figure 11: Existing site layout ........................................................... 37
Figure 12: Locality map ..................................................................... 38
Figure 13: Side access gate to the kitchen ......................................... 39
Figure 14: Existing Built and unbuilt spaces ...................................... 41
Figure 15: Internal pathways ............................................................. 41
Figure 16: Master plan proposed by Ar. Vipin ..................................... 43
Figure 17: 1st phase demolition plan ................................................. 44
Figure 18. Buildings to be demolished ............................................... 44
Figure 19: Master plan after suggestion by KITCO ............................. 46
Figure 20: Proposed views of Academic building ................................ 47
Figure 21: proposed views of Signage ................................................. 48
Figure 22: Pictorial representation of the Project Management
Organization...................................................................................... 64
Figure 23: Framework for quality management organization.............. 69
4|Page
Preface
The Government of Kerala had taken initiatives for the Rejuvenation of

Government Schools in Kerala under the project “Upgrading one school from
each constituency as a Centre of Excellence”.
The Kerala Infrastructure Investment Fund Board (KIIFB) is the funding

agency for this infrastructure projects. KITCO Ltd has been entrusted by
Government of Kerala for the preparation of Detailed Project Report (DPR)
The scope of the work includes:
1) Project Feasibility Studies

2) Site Surveys and Investigations
3) Functional Design
4) Engineering Design
5) Financial Estimates and Cost projections
6) Revenue Streams Identification
7) Cost Benefit Analysis and Investment Criteria
8) Risk Assessment and Identification of the Mitigation Measures
9) Proposal for Project Management Organization
10) Contract Management Strategy
11) Implementation Schedule and Work Breakdown Structure
12) Statutory Clearances
13) Quality Management Plan
14) Operations and Maintenance Plan
This report focuses on rejuvenation of the infrastructural facilities at

Government Higher Secondary School, Kakkat, Kasaragod.
5|Page
EXECUTIVE SUMMARY
Education is the right of every individual and the way for the development of
the society. Schools play a vital role in providing education to people as well
as for the overall development of the society. Hence, the improvement of every
school is the obligation of society and individuals.
The public education system of Kerala has played a significant role in

developing Kerala Society. Improved human development of Kerala compared
to any other Indian state is primarily due to the enhanced awareness obtained
through quality education. It contributed large number of eminent and
talented people to the world. However, due to various reasons, some of the
Government schools are not working at their peak. It is important to
rejuvenate the Public Education System to achieve quality education at
affordable cost. Rejuvenation is expected to focus on improved academic
infrastructure, facilities for promoting extracurricular activities,
institutionalizing a better learning practice etc.
Government of Kerala through its ambitious “Protection of Public Education

Mission (PPE Mission)” is committed to develop world class education
facilities at government schools. The project aims at the development of
Centre of Excellence (CoE) at each school by reinforcing their existing
strengths through planned intervention.
This Detailed Project Report for “Creating Centre of Excellence at Government

Higher Secondary School, Kakkat, Kasaragod” submitted for funding
assistance through PPE Mission, is an attempt to understand and analyze the
requirements of Government Higher Secondary School, Kakkat and propose
the development plans. School is a leading education institute in the district.
The facilities and activities are proposed considering the enhancement of the
school to a Centre of Excellence for Academics.
The key components proposed are:
1. New academic block
6|Page
2. 400 m long athletic track

3. Autism park
4. Bio-diversity park
5. Open spaces
6. Reading corner
The project is estimated to cost Rs 6.8 crores. The school is hopeful of
obtaining funding assistance of Rs. 5 crores from KIIFB as a part of the PPE
mission of Government of Kerala and the remaining Rs. 1.8 crore is planned
to be raised by the school with the help of MLA, PTA and Alumini etc.
The project phasing is planned in the following manner:
Phase Duration Components Total cost Any specific

execution
strategy/
preparatory
act
Phase 1 09 months As detailed in 500lakhs As detailed in
Chapter 4. Chapter 4.
On implementation of the proposal, students will be benefited by improved

facilities and environment which will help for the educational, social and
cultural development of the students.
7|Page
CHAPTER 1: PROJECT BACKGROUND

1.1. Introduction
Education in its widest sense is at cross-roads of societal development and
knowledge, and importantly, of dynamic change processes and the capacities
to make choices.
Science and technology are now established as forces of great power in the
shaping of the futures. The developing countries face the challenge of creating
for themselves pathways of learning which may lead to the mainstream of the
knowledge revolution.
India, with more than 1.4 million schools and more than 230 million
enrolments, is home to one of the largest and complex school education
systems in the world along with China.
Two prominent policies of the Indian government—the Sarva Shiksha

Abhiyan (SSA) in 2001 and the Right of Children to Free and Compulsory
Education (RTE) Act, 2009 have seen education priorities rise amongst
households and catalyzed improvements in educational performance.
In India, Kerala has shown excellent achievement in Education sector with

many first of the kind achievements. Kerala was declared as a totally literate
state on April 18th 1991 with the highest effective literacy rate of 89.81 per
cent. In 2011, the literacy level in Kerala rose to 93.91 per cent. The disparity,
between male and female literacy, is also narrow. It has a high gender parity
index (GPI) of 0.97 in the primary classes. The level of disparity in literacy in
the different districts in Kerala is also very low (2.6 per cent). It also has the
lowest school dropout rates among other Indian states. It was 0.81 per cent
in 2006-07. The teacher-student ratio has also improved marginally. However,
the teacher-student ratio is high (1:60) in higher secondary schools.
Education practices are continuously evolving and the basic principle

underlying the orientation of education to the future is that education and
8|Page
any system built around it must be centered on the human person. This shift
to person-centered education will mean the following core principles:
x Giving high priority to nurturing and promoting creativity both in the

personal and collective development of the learners;
x Higher valuation being given to the learners' freedom to explore and
inquire, to their developing awareness of self and identify, to their
questioning, challenging and self-learning habits, to enhancing
sensitivity, compassion, empathy;
x Re-directing the institutional systems in education to creative
approaches;
x Strategic importance being given to the learning process as a person-
to-person interaction — the teacher and the learner, the learner and
other learners, the learner and the person of knowledge or wisdom in
the community.
x Thoughtful and well-informed awareness of the social and development
problems of contemporary society, such as population growth,
environmental damage, poverty, racial and ideological conflicts,
deepening disparities in qualities of life within the nation and
internationally.
Acknowledging the change in education landscape, Government of Kerala

Launched its ambitious mission to rejuvenate the Public Education
system in the state.
1.1.1. Protection of Public Education (PPE) Mission
Government of Kerala, has launched the Nava Kerala Mission under

which 4 major initiatives are being taken up: Agriculture; Housing;
Health; and Education. The initiative for Education is titled “Protection of
Public Education Mission” (PPE Mission”) with the following major
objectives:
i. To upgrade 1000 Government schools to international standards.
9|Page
ii. All classrooms in High School and Higher Secondary level in

Government and Aided sector to be equipped with high-tech facilities
and give education a new approach.
iii. To involve teachers, Alumni, parents, Parent Teacher Association (PTA),
School Development Committee, local community including
philanthropists to uplift the LP and UP classrooms to improve the
quality of education and move according to the current trend in
education.
iv. Special packages for schools who have completed 50 years and 100
years.
Further Point 1 above is bifurcated as follows:

i. HS Centre of Excellence – 140 Nos
ii. LP-UP Schools – 640 Nos
iii. HSS-VHSE- 220 Nos
iv. Swimming Pools – 140 Nos
v. HS Laboratory Renovation – 1000 Nos
vi. Bio-diversity parks – 7000 Nos
vii. Digital class and computer lab – All 8-12 classes in Govt and Aided
Schools
viii. Arts and Sports parks – 140 Nos
Further Government has decided that each school should prepare the
master plan incorporating existing features and proposed buildings, bio
Diversity Park, children’s park, indoor and outdoor stadia, Autism Park
etc. The funding for the Mission will come through its own funds, funds
raised through Kerala Infrastructure Investment Fund Board (KIIFB),
MLA/MP Local Area Development Schemes, funding of local bodies, and
contribution from the local community. Funding of KIIFB will be directly
to SPVs under public sector.
10 | P a g e
1.1.2. Location of the school
Figure 1: Location of Project Area
Government Higher Secondary School Kakkat is situated approximately 7

km away from Nileshwar Town (one of three municipality of Kasaragod
district) and comes under Madikkai Grama panchayat territory. The
nearest railway station is at Nileshwar town. The Kanhangad railway
station is situated 12 km away from the school. The school can be
accessed only by road with limited bus connectivity. The school is situated
on the road to Bengalam which has a connectivity from Kanhangad and
Nileshwar Town.
1.1.3. Brief Introduction to GHSS Kakkat
A village rich in agriculture, the people of Madikkai created history with

the development in culture through government higher secondary school
–Kakkat, which is now the best school in the district.
Under the leadership of Shri. Vishnu Patteri, the villagers of Kakkat

functioned a Sanskrit school for 5 years at the ground of Shri. Kaanathil
Kunjabhu Nair, later which the school was shifted to the current location.
Thus, on 29th September 1954 with the help of the villagers the school
started functioning as Government lower primary school. The school
11 | P a g e
started with an intake of 77 students sheltered under a tent made by the

locals using palm leaves from coconut tree. The school later developed
into high school and higher secondary school in the year 1990 and 1998
respectively.
For the past 13 years, the school has consecutively attained 100% pass
for S.S.L.C examination. Also, for the past 3 years, the Science batch
students under Higher Secondary section attained 100% pass
successively. The P.T.A association of the school was named as the best
in the State in the year 2013-14.
Under the scheme for Health and Sports “Karuth”, a programme initiated
for the girls of the higher secondary section, was piloted in this institution,
which is now being operated in 100 higher secondary schools of the State.
The school is also largely famous for its Women’s Football Team. For the
“Khel India National Football Tournament” held at Chennai on
February 2017, 7 students from this school represented Kerala in the
junior and sub-junior level.
The continuous contribution and efforts from the Government of Kerala,

Stake holders and public helps to facilitate the development of
Government Higher Secondary School, Kakkat, which contributed a major
development in the field of the general education of the public to a greater
extent.
The Government of Kerala has selected “Government Higher Secondary

School, Kakkat, Kasaragod” under the project “Upgrading one school from
each constituency as a Centre of Excellence” for the development of the
basic infrastructural facilities, autism park, biodiversity park, laboratory
and library development, swimming pool etc.
1.2 Project Objective

Revamping the institution based on the proposed master plan elevating
the existing infrastructures and facilities to international level enables
12 | P a g e
students to achieve overall growth and development in ideology and

virtues of life.
Kasaragod being fallen behind in literacy rate among the other districts of
Kerala, an awareness for the need of education must reach all the parts
of the district and for such, an institution must rise among all the
constraints to showcase the achievements to convince the reluctant
communities, which believes that education should be given least
importance for the next generation.
Moreover, being the center of excellence in academics, using the aid from
a strong social engagement, the institution will be transformed for
developing the overall growth and personality of an individual envisaging
the need for tomorrow, thereby creating awareness, better opportunity,
cultural and social development and overall development of the society.
Training programmes for the teachers shall be conducted by reputed
institutions like IIM and by renowned teachers. For the academic
development of the students, the school is planning to conduct a
programme for all classes, but limited to Classes one, three, five and seven
at the initial stages, to improve the student strategies for learning. This
pilot programme once successful can be implemented for all other
institutions in the State and can play a vital role for preparing for
examinations like IAS, PSC, other civil service examinations, entrance
examinations etc. The school is also willing to conduct a “student
enhancement programme” in which the school will be renowned as a
“Finishing school” where the capabilities of each students will be at the
highest.
Other than the specific outcomes stated above, the following also shall be
achieved through the proposed modifications:
x Improved class room facilities and infrastructure: This will

improve the admission to the school along with creation of a positive
learning environment.
13 | P a g e
x Improved facilities for overall development: The students will get

more facilities and opportunities for developing their extra-
curricular activities. Improving play grounds, developing
multipurpose courts will provide better practice opportunities. By
developing the library into a Resource Center, the students will get
more space and facilities for ‘learning by doing’.
x Better connect with industry: The major components are planned

to develop through participation of alumni and local industry
support. Such a collaboration will lead to increased access and
connect with industry thereby more interactions leading to skill
upgrading.
x Increased ownership and accountability: since the proposed

modernization/ augmentation of facilities are implemented with the
help of participation of various stake holders, sense of ownership
will be improved. This will also enhance the using accountability as
expectations for better results will increase which will invite more
reviews and scrutiny.
x Improved campus security: Through the proposed project, the

school will have more security enhancing measures in place. This
will provide better sense of security to parents.
x Flexibility in learning: The student by virtue of availability of

facilities for learning/ skill development on various subjects will
have greater flexibility in pursuing extracurricular activities of his
passion.
x Creating thinking, innovation and incubation: By setting up of

excellent lab facility and a resource center, the students are getting
facilities for “Doing Things” which on proper mentoring and
guidance will inculcate an innovation mindset among students.
x Create a healthy community: The revamped school environment
14 | P a g e
and system will focus on nutrition, health and on wellness. This in

turn is expected to create a healthy community.
x Opportunity to extend training for higher studies: Many schools

have already taken advantage of establishing ASAP centers and offer
various skill enhancement programmes. With addition of more
infrastructural facilities, school can now extend training to the
students for higher education and preparatory programmes for IAS/
PSC examinations.
1.3. Methodology
The master plan for the development of school was already prepared by
the school using Architect Shri. Vipin A V. Data collection was made by a
team of Architects and Engineer from M/s KITCO Ltd by organizing a site
visit and a meeting with the school officials, PTA, Panchayat president and
other stake holders. The requirements of the school were informed by the
school officials and based on the same, the master plan was analyzed and
verified.
During the site visit, the existing situation of the school in terms of
infrastructure facilities, academic and non-academic excellence were
studied and the potential for the Centre of Excellence was identified and
discussed with the stake holders.
Discussion with various institutions like Indian Institute of Management

- Kozhikode (IIM - Kozhikode), National Institute of Technology – Calicut
(NIT-Calicut), Additional Skill Acquisition Programme (ASAP) etc. were
carried out in order to prepare the proposal for the Centre of Excellence.
Project report is prepared after reviewing the existing situation,

requirements informed by the school, need analysis, preparing the
detailed design and estimates, cost benefit analysis, etc. The methodology
adopted in brief is as follows:
15 | P a g e
Site Visit , Data Collection And Discussion

With The Stake Holders
Review Of The Exisitng Situation
Need Analysis
Review Of The Available Proposal
Discusssion With The Stake Holders On The

Proposal Of Coe
Figure 2: Project Methodology
1.4. Overview of the Project Area

1.4.1 Kasargod District
Kasargod is the northernmost district of Kerala, bordering Karnataka
State. To its south lies Kannur District, to the South east is Kodagu
district (Coorg) and to the north Dakshina Kannada District. All along its
east it is walled by the Western Ghats while along the west the Laccadive
Sea borders it.
The district, covering an area of around 1992 km2, has a population (2011
census) of 1,307,375 and has four taluks, namely, Kasaragod and
Hosdurg (Kanhangad), Vellarikundu and Manjeswaram Taluk. Major
towns in Kasaragod district are Nileshwar, Kanhangad, Kasaragod,
Uppala, Kumbla, Cheruvathur and Trikaripur. It has three municipalities
–Nileshwar, Kasaragod, and Kanhangad and thirty-eight Grama
panchayats.
According to the 2011 census Kasaragod district has a population of

1,307,375. The district has a population density of 654 inhabitants per
16 | P a g e
square kilometer (1,690/sqm). Its population growth rate over the decade
2001–2011 was 8.18%. Kasaragod has a sex ratio of 1079 females for
every 1000 males, and a literacy rate of 89.85%
Figure3: Kasargode District Map
1.4.3. GHSS, Kakkat
Government Higher Secondary School Kakkat is situated approximately 7 km

away from Nileshwar Town (one of three municipality of Kasaragod district)
and comes under Madikkai Grama panchayat territory.
17 | P a g e
a. Connectivity to the school
GHSS, Kakkat is situated approximately 7 km away from Nileshwar

Town (one of three municipality of Kasaragod district) and comes
under Madikkai grama panchayat territory. The nearest railway
station is at Nileshwar town. The Kanhangad railway station is
situated 12 km away from the school. The school can be accessed
only by road with limited bus connectivity. The school is situated on
the road to Bengalam which has a connectivity from Kanhangad and
Nileshwar Town.
b. Existing ecological and environmental conditions
Currently, there is a non-functioning rain water harvesting tank,

near the main entrance, connecting the roofs of the adjacent
buildings with PVC pipes. Waste is burnt or buried traditionally.
There is no provision to generate solar power as of now but a
proposal accepted by Dist. Panchayat for installation. There is small
scale cultivation in the school area. A small non-functioning biogas
plant is available presently but there is no incinerator or bio-bins
though waste bins are made available in all classrooms. Green
campus plan initiated and implemented through programmes such
as ECO club, NSS, Bhoomitra Sena, etc. Seasonal trees like mango
tree are found abundantly
c. Soil and Terrain Condition
Geologically crystalline rocks of Archaean Age occupy the entire

area. Charnockites and gneisses are the crystalline rocks. The
crystalline rocks are extensively lateritised. The laterites by virtue of
porous nature form potential aquifers and store groundwater.
Lateritic soil is the most predominant soil in the area. The thickness
of laterite varies from 5 to 30 meter.
18 | P a g e
In general, laterite is the lithounite at the surface in the entire

school. Due to the undulating topography, most of the groundwater
escapes as subsurface flow and the wells become dry in the extreme
summer.
The terrain condition of the site was obtained from the site
investigation and from the topographical survey details. The
proposed location is having a small undulating plain surface.
19 | P a g e
CHAPTER 2: PROJECT FEASIBILITY STUDIES
This chapter detail about the current scenario of the facilities available in
the school and the possible modifications that will facilitate a world class
educational experience with more emphasis on extra-curricular activities
to the students.
2.1. Existing Situation Assessment
This section detail about the existing infrastructural facilities, buildings
and facilities, utilities and auxiliaries, intake and strength, staff and
administration and extra-curricular activities. Existing situation of the
school is assessed by the team of experts by conducting a site visit and
on discussion with the school officials.
2.1.1 Infrastructure
The school have 27 buildings including office block, computer labs, stage,
laboratories, staff rooms, classroom blocks, seminar halls, kitchen, dining
areas, toilets etc. No such separate buildings are provided for Upper
primary, High School sections and for the Higher Secondary section. A
separate large playground is located on back side of the school premises.
a. Buildings and Facilities
The existing infrastructure details are as follows:

1) 15 no’s of classroom buildings including office room, staff rooms,
laboratory (7 tiled roofing buildings, 4 RCC single storied building, and
4 RCC two storied buildings).
2) RCC stage and a covered truss roof using aluminium sheet for assembly
3) Kitchen area covered by a truss roof using asbestos sheet.
4) Toilet blocks (3 toilet block for girls and 2 toilet blocks for girls, separate
toilet blocks for boys and girls in Higher Secondary block).
5) Playground (will be renovated as a part of new building construction)
20 | P a g e
6) Main entrance at the front side, a rear entrance near to the playground,
a side entrance to the kitchen and a front side entrance near to the
newly constructed higher secondary block.
7) Compound wall (currently about 90% available with some renovation
works required at some area. About 150 m of compound needs to be
newly constructed).
2.1.2 Utilities and Auxiliaries
1) Power supply connection: 1-Phase connection from KSEB (Kerala State

Electricity board)
2) Water supply: 1 open well and 2 bore wells are available in the school
premises. No KWA (Kerala Water Authority) water line connection. A
filtration system is installed at two locations for drinking water.
3) A non-functioning rain water harvesting tank and a large pond is
available.
4) Bio-gas plant is available for waste disposal from Kitchen (not working
properly), Incinerator facility is not available.
5) Vegetable Garden / Agricultural areas.
2.1.3 Student strength
The student strength of the school from the year 2012 to 2017 is detailed in
the table below.
Table 1: Student strength
Sl.no Year Number of students

Lower Upper High Higher
Primary Primary School Secondary
1 2012-13 264 307 356 395
2 2013-14 258 287 359 474
3 2014-15 246 309 361 464
21 | P a g e
Sl.no Year Number of students

Lower Upper High Higher
Primary Primary School Secondary
4 2015-16 278 333 368 466
5 2016-17 338 394 354 468
The student strength at the school for the years from 2012-17 was
analyzed and the trend is as follows:
STUDENT STRENGTH
500
450
STUDENT STRENGTH
400
350
300
250
200
2012-13 2013-14 2014-15 2015-16 2016-17
L Primary U Primary High School H Secondary
Figure 4 Student Strength
It was observed from the above graph that the intake at the school has an
increasing trend. Even with all the existing limitations, the school is
successful in attracting more students and has excelled in academic
performance.
2.1.4 Academic excellence
The school has a proven excellent track record in the academic performance.
For the past 13 years, the school has consecutively attained 100% pass
for S.S.L.C examination. Also, for the past 3 years, the Science batch
22 | P a g e
students under Higher Secondary section attained 100% pass

successively. The P.T.A association of the school was named as the best
in the State in the year 2013-14. The school is also conduction
programmes such as “Hi School Kuttikoottam”, a collective of students to
ensure their participation and promote interest in ICT (information and
communication technology-enabled learning) activities.
2.1.5. Extra-curricular excellence
Along with the academic excellence, school also has achieved some major
feats in terms of extra-curricular activities. Under the scheme for Health
and Sports “Karuth”, a programme initiated for the girls of the higher
secondary section, was piloted in this institution, which is now being
operated in 100 higher secondary schools of the State.
a. Sports and arts: School has state level participation in arts and
sports competitions. Also facilitating students by understanding
their taste and talent. An art gallery is present at the school in which
student’s displays their paintings and makes sales. The school is
also largely famous for its Women’s Football Team. For the “Khel
India National Football Tournament” held at Chennai on
February 2017, 7 students from this school represented Kerala in
the Junior and sub-junior level.
b. Science clubs: In order to provide a much wider approach to the

science subjects, science clubs are working in the school. The school
has achieved awards for work experience in state level competitions.
c. Scout and Guide are very active in the school and various programmes
are arranged by these units.
d. School is conducting workshop on basket making as student skill

development programme.
e. Additional Skill Acquisition Programme (ASAP) has center at the school
23 | P a g e
and various programmes are arranged by this unit for the skill
development of students
2.2. Stakeholders Consultation
A stakeholders’ meeting was organized on 9 th April, 2017, at the school
premises, to gauge the requirements in terms of additional infrastructural
facilities for the campus, in order to elevate the school to a Centre of
Excellence in Education. Representatives from school – Principal, Head
Master, PTA, Grama Panchayath president, Ward member, Former
student’s union members, Social reformers, some nearby residents and
KITCO were present for the meeting. While the original MOM has been
attached as annexure to this document, the summary of requirements put
forth in the meeting are as follows:
x Indoor stadium
x Autism park
x Development of the playground to facilitate a 400 m track with
football practicing
x New academic block
x Improvement of laboratory facilities and library facilities
x Laboratories for High School
x Waste management
x Facilities for the handicapped students including toilets.
x Recreation club with facilities
x Computer labs with enough facilities
x Toilet facilities
x Security measures
x Health and recreation
x Overall aesthetic uplifting
x Counselling centres
x Rain water harvesting
x Solar panel installation
24 | P a g e
x Biodiversity park
x Reading corner
x Swimming pool etc.
It is also decided to uplift the school as the Centre of Excellence for

Academics.
2.3. SWOT Analysis

A close analysis of its strength, weakness, opportunities and a threat is
enumerated below.
a. cStrength:
The major strength of the school is the availability of the qualified and
skilled teachers, supportive Parents Teachers Association and the helpful
Panchayat. Also the co-operation of the public for the development of
school is a blessing for Government Higher Secondary School, Kakkat. The
school has an excellent track record in the academic and extra-curricular
activities.
The school has fund support from the Government, SSA, RMSA, NABARD,
etc. for setting up of facilities. Government Higher Secondary School,
Kakkat is working towards a vision of being the number one among the
best schools in India.
b. Weakness:
Poor maintenance of the infrastructure facilities due to the non-
availability of the maintenance fund is a major issue associated with the
school. The school is not having sufficient infrastructure to accommodate
the increasing the demand of the school.
The existing facilities for laboratory, library, etc. are not adequate for the
students. The facility provided to students are limited in terms of hands
own experience and technology initiatives.
25 | P a g e
Inadequate security systems, lack of surveillance conversely affects the

school.
c. Opportunities:
The opportunities are unlimited. The development of the school by
providing more financial support for the development of infrastructure
facilities and other technical feature will attract more students to the
campus. More academic and extra-curricular achievement shall be
obtained with the combined effort of teachers, students and public.
d. Threats:
The major threat for Government Higher Secondary School- Kakkat is the
limited fund availability for the maintenance activities. The most
important thing to be considered is the maintenance activities to be
undertaken after implementing the project proposal. Lack of fund for the
same may lead to severe issues including the unhygienic condition at the
school. This shall be addressed properly by the school by allocating fund
for the maintenance activities.
2.4. Requirement/ Demand Analysis

The primary objective of the proposed master plan is to incorporate the
existing satisfactory infrastructures and facilities with the current
classroom requirements and facilities such as swimming pools,
biodiversity parks, art and sports park, kitchen and dining area, digital
library etc.
Out of the 13 academic buildings which is used as classrooms, 5 buildings

are ill-maintained and prone to water leakages from the roof. Proposal was
made by demolishing such buildings and constructing new buildings with
required facilities incorporating factors such as student strength, open
spaces, connectivity to other buildings etc.
26 | P a g e
Table 2: Current scenario and demand
Type Current Scenario Demand

Primary High Higher Primary High Higher
School School Secondary School School Secondary
School School
Number of 27 11
total
buildings
Number of 13 12
academic
buildings
Number of 8 (36 15 (36 7 (54 sqm) 32 (36 sqm) 8 (54sqm)
Classrooms sqm) sqm)
and area
Number of 1 (36 sqm) 3 (54 sqm) 3 (36 sqm) 3 (54 sqm)
laboratories
and area
Number of Nil All classrooms
smart class
rooms
Area of Nil 54 sqm 54 sqm 54 sqm
library
Area of 36 sqm 36 sqm 54 sqm 36 sqm 36 54 sqm
computer sqm
lab
Area of PT 36 sqm 36 sqm 54 sqm
room
Number of 1 (54 sqm) 1 (54 sqm) 1 (54 sqm) 1 (54 sqm)
staff rooms
and area
The table above clearly depicts the current scenario of the existing
infrastructure facilities and the increasing demand for additional
infrastructure. Incorporating the above increasing demand as per the
Kerala Education Rules, new academic building is proposed for new
classrooms.
Taking into consideration excellent achievements in academic and the

growing demand for the school, the views and suggestions of key
27 | P a g e
stakeholders, as well as standards and norms laid down by KER, the

requirements for the school have been identified, listed and detailed
below.
(a) New building and class room facilities
(b) More open area
(c) Modern laboratories and international standard library
(d) Playground and gallery
(e) Compound wall and security systems
(f) Parking area
(g) Open stage
(h) Gallery
(i) Dining hall and kitchen
2.5. Justification of the components

The development of the school into the international standards must be
supported by adequate infrastructure facilities. The school has an
excellent track record in academic and extra-curricular activities.
However, the present situation of the school in terms of the facilities are
not up to the mark. Students should be provided with adequate facilities
for a comfortable learning process.
The modern laboratory facilities and library facility will enhance the
knowledge of students and will be more competitive. The proposed
auditorium shall be used for conducting seminars and conferences, which
also helps for the development of students.
The project proposal also envisages the conversion of the school to a

Centre of Academic Excellence. The proposed facilities will also be utilized
for the same. In the proposed new building, all the class rooms will be a
smart study centre, where activities related to the CoE shall be planned.
28 | P a g e
2.6 Environmental & Sustainability Aspects
As per the item 8(a) of schedule of EIA Notification, 2006, it is mandatory

that building and construction projects ≥20,000 m2 and <1, 50,000 m2 of
built-up area are categorized as Category B and requires clearance from
State Level Environmental Impact Assessment Authority (SEIAA).
As per the Notification no S.O 3252 (E) dated 22.12.2014, MoEF&CC has
notified that, the projects or activities listed in Schedule 8 (a) of EIA
Notification 2006, shall not include industrial shed, school, college, hostel
for educational institution, but such buildings shall ensure sustainable
environmental management, solid and liquid waste management, rain -
water harvesting and may use recycled materials such as fly ash bricks.
Hence the project does not attract the EIA Notification, 2006 and its
subsequent amendments.
However, during the phases of demolition of recommended buildings, and

construction of proposed buildings, there will be generation of dust,
demolition wastes, construction wastes etc. which will cause temporary
impact on environmental attributed such as air, noise, water and soil.
These will be taken care with the implementation of suitable management
measures since the activities will be undergoing in the school premises.
Various risks have been identified in demolition/ construction as well as

operations phases, and mitigation strategies have been discussed in
detail, in Chapter 10.
In addition to the above, good practices in environmental sustainability

relevant to the school have been identified which includes solar power,
waste management system, rain water harvesting, etc.
29 | P a g e
CHAPTER 3: SITE SURVEYS AND INVESTIGATIONS
The school campus is situated in Kasaragod district, Hosdurg taluk, Nileshwar

block, Madikkai Panchayat, Bangalam P.O. and extends to 8 acres 68.5 cents of
land in total. The following figure shows the existing site plan of Government HSS,
Kakkat.
Figure 5: Site plan of GHSS Kakkat
3.1. Ocular/ Reconnaissance Survey

This chapter enumerate in details about the existing infrastructural facilities at
the location:
3.1.1 Land
Government Higher Secondary School is extended in a total land area of 8.65

acres. The existing infrastructure buildings are accommodated in an area of
30 | P a g e
11597 sqm and 10095 sqm is used up as playground for the school. Rest of the
area is unused by the school.
3.1.2. Road access, Entrance Gate to the school premises
Figure 6: Main Entrance gate with the approach roads on both sides
The accessibility to the school are detailed in the above chapters. The school is
having 4 entrance gates. Two gates on the front side, opening to the road
connecting the roads Bangalam-Kanhangad road and Bangalam-Erikulam road.
The school has another entrance gate at the rear side, which also opens to the
road connecting the roads Bangalam-Kanhangad road and Bangalam-Erikulam
road, facilitates the access to the school playground.
Figure 7: Entrance to the playground on rear side
31 | P a g e
Also, a side entry for access to the kitchen is also there. This access connects the
road connecting the roads, Bangalam-Kanhangad road and Bangalam-Erikulam
road.
Figure 8: Side access gate to the kitchen
3.1.3 Compound wall
A distinct compound wall is available around the campus, except near the
existing rain water harvesting pool for about 150 m long. The existing condition
of the compound wall is shown in the figure below:
Figure 9: Existing Condition of the Compound wall
32 | P a g e
Some portions of the compound wall are not having sufficient height and some
portions of the compound wall need to be renovated. There are security concerns
due to the lack of a secure boundary wall around the premises.
The school playground does not have a distinct compound wall which will be
added in the detailed estimate.
Figure 10: Existing condition of school playground
3.2. Topographical Survey
The topographical survey for this school was conducted by M/s Axis Surveys,
Kannur. The survey drawing is attached along with the report as Annexure.
As per the survey drawing, the land is relatively flat with undulations at some
locations. Due to this undulation of the landscape, most of the rainwater is
taken away from the school. Hence, the recharging of the groundwater table
is minimal. Hence, the school has constructed a pond for rainwater
harvesting.
3.3. Soil Investigation Report
Geologically crystalline rocks of Archaean Age occupy the entire area.

Charnockites and gneisses are the crystalline rocks. The crystalline rocks are
extensively lateritised. The laterites by virtue of porous nature form potential
aquifers and store groundwater. Lateritic soil is the most predominant soil in
the area. The thickness of laterite varies from 5 to 30 metre.
In general, laterite is the lithounite at the surface in the entire school. Due to
the undulating topography, most of the groundwater escapes as subsurface
33 | P a g e
flow and the wells become dry in the extreme summer.
3.4. Hydro-geological Survey
Groundwater occurs under water table conditions in alluvium, laterites and

weathered mantle of the crystallines, where as in the deeper fractured
crystallines the groundwater occurs under semi confined to confined
conditions. The physiographic set up and geological formations are same for
Manjeshwar, Kasargod, Kanhangad and Nileshwar blocks, (the block area
starts from the coast and ends on midland areas. The block area of Karadka
and Parappa starts from midland on west and ends as hilly area on the east.
Alluvium occurs as narrow strips parallel to the coast and the width increases
from the northern part of Kanhangad block to southern part of Nileshwar
block and around Trikaripur of Nileshwar block. In Kasargod and
Manjeshwar blocks alluvium occur as isolated patches close to the coast and
have limited thickness. The crystalline formations having phreatic aquifer is
found mostly in Karadka and Parappa blocks.
Four hydrogeological units encountered are Alluvium (including valley fills)

laterites weathered crystallines and fractured crystallines. Coastal Alluvium
occurs as narrow strips parallel to the coast south of Kasargod. The width of
alluvium increases to the south and attains about 5 km. around Trikaripur.
North of Kasargod (in Kasargod and Manjeshwar blocks), the alluvium occurs
as isolated patches close to the coast and have limited thickness. In the
Kanhangad and Nileshwar blocks even though the width of alluvium is more,
potential zones are seen in the top portion only followed by Tertiary sediments
at deeper levels which does not contain potential granular zones. Valley fills
occur in between laterite hills which are composed of colluvium and alluvium.
The water level ranges from 2.93 m to 5.63 m bgl in pre-monsoon period and
1.20 to 3.20 m bgl in post monsoon period.
34 | P a g e
Laterite is the most wide spread and extensively developed aquifer in the
district. They widely vary in their physico-chemical characteristics. The
laterite is generally underlain by thick lithomargic clay which is the
preliminary lateritisation front. The thickness of lithomargic clay varies from
about 0.5 m to 5.0 m at places. Laterite is more ferruginous, porous and hard
in northern parts of the district compared to those in the southern parts of
the district.
The depth to water level in pre-monsoon period ranges from 5.33m to 24.32
m bgl and in post-monsoon period 4.15 m to 22.60 m bgl. Deeper water level
in laterite is seen in western part of Parappa block. Water level in laterite
formation is found shallow in western part of Nileshwar block where the
Laterite is formed from the Tertiary formations.
In the eastern part of the district (Karadka and Parappa blocks) the thickness
of lateritisation is comparatively low and weathered crystallines are
encountered underlying the laterites in dug wells.
3.5. Primary Surveys
Table 3: Primary survey details
Sl. No: Particulars Details Remarks

Ocular/
Reconnaissance
survey
Topographical M/s Axis Survey, Drawing Code: Attached in
Survey Kannur D.N. :Ax 08/16 Annexure
Dated
29/03/2017
Soil Investigation
Hydro-Geological
Survey
35 | P a g e
CHAPTER 4: FUNCTIONAL DESIGN

4.1. Overview of proposal
The project for rejuvenation comprising of following key components:
1) Improving/ renovation of the class rooms, academic block
2) Redeveloping the laboratory spaces for VHSE, HSS
3) Redeveloping the kitchen and dining hall
4) Revamping of the utilities – electrical systems
5) Improving/ redesigning of the toilet facilities
6) Developing sports facilities
7) Improved campus landscaping
8) Developing walkways
9) Developing biodiversity park
10) Create a clean campus by providing dust bins
4.2. Development of master plan for the campus
4.2.1. EXISTING PLAN LAYOUT
The existing layout of the school is presented in the figure below:
36 | P a g e
Figure 11: Existing site layout
4.2.2 Site Analysis

The site has a total land extend of 8 acres and 68.5 cents and is having
contour of difference of 2 m sloping towards the eastern end of the site. The
site is irregularly shaped creating 3 distinct sections of site. The section
located at the eastern side is the main area which houses all the buildings.
Midsection accommodates a Playground which currently is not defined as a
dedicated sports field. The third section is not using for any specific purpose.
It is the low lying area in the site and hence the overall drainage is directed
to this region creating a small pond like feature.
The site has mainly 3 entry points. The main entry to the site which is located
in the north eastern corner leads to the main academic zone. The secondary
entry in the southern edge leads to the playground. The third entry in the
northern side act as a service entry to the kitchen located over there.
The site is fairly vegetated with a number of trees and plants creating a
shaded calm and cool surroundings. The laterite soil is present there. Being
37 | P a g e
the most locally available material Laterite is used as building material.
An existing park like area with trees located in the north eastern corner of
the site act as an iconic space of the school right at the entrance.
4.2.3 Locality Analysis
Location of the school was discussed in detail in Chapter 1. It is found that

the nearby residential areas and light traffic in the zone create a safe and
calm study environment. Also it is thickly vegetated all around.
Figure 12: Locality map
4.2.4 Existing Buildings
The school have 18 buildings out of which 13 buildings are being used for
academic purposes like classrooms, laboratory staff room, etc. The figure
below illustrates the location of all the buildings at this school.
The existing buildings are built over different time periods and hence no
specific architectural characteristics can be seen in all buildings. Also the
constructions is not taken with a proper master plan vision which creates
small settlements which in turn increases the coverage of the site. The open
spaces and in between spaces of buildings is creating discontinuous
pathways. The classroom and laboratory size is undersized as per Kerala
38 | P a g e
education rules and the future academic blocks should be with class room
size of min 6X6 sq.m for high school and U.P section and for H.S.S 6x 9 sq.m
The future developments should be such that a hierarchy and zoning of uses
for different class sections must be made.
Figure 13: Side access gate to the kitchen
Table 4: Existing building use
BLOCKS NAME OF THE EXISTING BUILDING USE

BUILDING G.F F.F
1 Class room 1, not 3- rooms (30'x20') 1 room
inaugurated (30'x20')
2 class room 2, 3-rooms HSS Office Room, HSS Staff Nil
room, NSS- Suhrida club / HSS
Library room
3 Class Room 3, 3- HSS Computer lab, HSS Physics Nil
rooms lab, HSS Chemistry Lab.
39 | P a g e
4 Class room4, 5- room HS science Lab, 3 A class, 3 B Nil

class, 4 A class, 4 B class
5 Class room 5, 1- HS computer lab Nil
room
6 Class room 6, 1- room School co-operative store Nil
7 Class room7, 1-room 9 A class Nil
8 Class room 8 IED Resource center Nil
9 Class room 9, 2- 5 B class, 5 C class Nil

rooms
10 Class room 6, 3- room 5 A class, 6 B class, 6 B Class Nil
11 Class room 12, 5- Sports room, 1 A Class, 1 B Nil

rooms Class, 2 A class, 2 B class
12 Class room 13 Store room, Dining hall Nil
13 Class room 12, 4- 6 C class, 7 B class, 7 A class, Nil

rooms U P Computer Lab
14 Class room 6, 7- HS Office room, 10 C class, 10 B Nil
rooms class, 9 A Class, 9 B class, HS
staff room 10 A class
15 Class room School 8 A class, 8 B class, 8 C Class Nil
Hall
16 Class room, 17- 8 HSS Classes, Plus two classes, 4 HSS
rooms batches Classes,
Plus
one
classes
,4
batches
4.2.5. Building layouts and circulation
Most of the buildings are arranged in orthogonal manner which makes the
site little organized. But a number of small buildings in the site make little
congested with limited open space leaving between the buildings. These small
ground only buildings can be rebuilt to G+ 2 structure for creating more open
space. This will in turn refresh the mind of students for more academic
40 | P a g e
excellence and performance.
Figure 14: Existing Built and unbuilt spaces
The basic circulation pattern of the site is such that the major vehicular entry
is restricted to entrance itself. The vehicular and pedestrian paths is not
defined properly. Hence two wheelers are presently accessing through the in-
between pathways created by buildings. Defined pathways connecting each
building has to be made for more organized traffic control.
Figure 15: Internal pathways
41 | P a g e
4.2.6 Distribution of activities
There is no distinction in the building usage presently. The L.P, UP. H.S and
H.S.S are using all the buildings in a mixed usage. The laboratories, Kitchen
and common amenities is also scattered all around the site.
4.2.7 Infrastructure shortcomings with respect to the CoE standards
In order to evolve Kakkat G.H.S.S as a Center of Excellence in academics and

sports, it has got some shortcomings like sufficient number of classrooms
and laboratories, adequate size for classrooms and laboratories, properly
defined sports fields and facilities for extracurricular activities, clean-
hygienic sufficient number of toilets, Digital library and reading spaces, waste
management measure, Rain water harvesting measures etc.
4.2.8 Possible scope of development
The school has sufficient site area for future developments which can even
more enhance the value of school. The existing playground can be developed
with properly defined foot-ball court and 400 m running track, the left half of
the site is the more available for developing other facilities.
The existing park and open spaces can be well treated to have more green
campus.
4.3. Master plan Proposal
The proposed master plan for the school is briefly described in the sections
below.
4.3.1 Master plan proposed by external agency
The master plan for the school was proposed by an external architect, Ar.
Vipin. The same is shown below:
42 | P a g e
Figure 16: Master plan proposed by Ar. Vipin
4.3.2 Demolition
The first phase of the master plan requires demolition of some of the existing
structures. The demolition plan of the same is presented as below:
43 | P a g e
Figure 17: 1st phase demolition plan
Figure 18. Buildings to be demolished
The buildings to be demolished in the 1st phase is existing with tile roofing with
ground floor alone.
The 1st phase development of the master plan proposes an academic block
and a kitchen cum dining block.
The academic block in this phase will have G+1 with future provision for G+3
accommodating 32 classrooms of size 6x 9 m with separate toilet facilities for
boys , girls and staff toilet in each floor.
44 | P a g e
The Kitchen cum dining hall can accommodate 250 persons which in 2 nd
phase would be extended to G+2 structure.
4.3.3. Review and additions by KITCO
Analyzing the possibilities of future expansion of the Kakkat G.H.S.S, KITCO

has identified the following value additions that can be used in master plan.
1) Biodiversity Park – the northern corner of the site has got a lot of trees and
it can be more enhanced with more trees for developing Kakkat as a green
campus.
2) Autism Park- The existing park located in the North eastern end of the site
can be developed into Autism Park which will act as a selected centre for
students who have got differently abled people.
3) Provision for Tinkering lab –An area of 1500 Sq.ft is earmarked for
Tinkering lab facility which is can be accessed by the secondary entry easily
and can be used for students outside the school.
45 | P a g e
Figure 19: Master plan after suggestion by KITCO
46 | P a g e
Figure 20: Proposed views of Academic building
47 | P a g e
4.3.4 Signage
Adequate signage should be provided in the campus to enable easy movement

for users.
Figure 21: proposed views of Signage
4.3.5 Creating a safe and secure campus
As a part of the development of the security measures the following proposals

are included in the master plan:
1) Providing full time security personnel’s to the school
2) Providing compound walls to the whole campus
3) Providing surveillance cameras on all locations
4) Providing solar lights on all locations etc.
48 | P a g e
CHAPTER 5: ENGINEERING DESIGN
5.1. General
The newly proposed buildings are multistoried structures with maximum

three storeys. A framed structure with RCC column, beam and slab is the
ideal solution for such buildings. In case of RCC framed structures, the
interior arrangement of rooms can be altered by changing the position of
partition walls. Monolithic construction is possible with R.C.C framed
structures so they can resist earthquakes and vibrations more effectively
than load bearing structures.
Depending upon the nature of founding soil and type of structure, either a
shallow foundation or deep foundation shall be adopted. The different
kinds of shallow foundations are individual footings, strip footings and raft
foundations which are suitably selected based on structural safety, type of
structure and geotechnical data.
Pile foundations is adopted where the subsoil strata is very weak and the
column load is on a higher side
5.2. Soil condition and Foundation
Due to non-availability of soil data, the nature of soil was assessed in the
primary survey. Data about the foundation provided for the adjacent
buildings were also collected. The soil is of lateritic nature along this region.
A bearing capacity of 200 kN/sqm is assumed for foundation design. Shallow
foundation like individual footings, strip footings or raft foundations is
adopted for the buildings.
5.3. Design Assumptions
5.3.1. Material Properties
a. Concrete
M25 grade of concrete is proposed for all structural elements.
Unit weight of concrete (in kN/m3) - 25.0
49 | P a g e
b. Reinforcement Steel
The reinforcement steel proposed is high yield strength deformed bars of grade
Fe-500
Conforming to IS:1786-1985
Unit mass of steel (in Kg/m3) - 7850
Modulus of Elasticity (N/mm2) - 2.1x105
c. CLEAR COVER TO REINFORCEMENTS
By considering the exposure condition a minimum clear cover to outer

reinforcement is provided as per IS standards.
d. CODES AND STANDARDS
The latest versions of the following Codes and Standards are used in this
calculation:
1. IS: 875 -1987 Part I to part V : Code of Practice for Design

Loads (other than Earthquake)
Buildings and Structures-

Imposed loads.
2. IS: 456-2000 : Code of Practice for Plain

Reinforced Concrete.
3. IS:800-2007 : Code of Practice for General

Construction in Steel
4. SP:16 : Design aids for Reinforced

Concrete to IS:456
5. SP:34 : Handbook on Concrete

Reinforcement & detailing
5.3.2. Loading and Analysis
a. Dead load
Dead load of the modelled elements will be taken care by the analysis software
b. Live load
50 | P a g e
Suitable Live Load as per IS: 875 Part-2 is also applied as mentioned in the below
table.
Table 5: Suitable live load as per IS: 875
SL. No. Item Load (kN/m2)
1 Class Rooms 3.00
2 Toilet areas 2.00
3 Roof 0.75
4 Kitchen & Dining area 3.00
5 Corridors, Staircase, Passages etc. 4.00
6 Office and Staff rooms 2.50
5.3.3 Analysis and Design Methodology
The structure is modeled and analyzed in STAAD pro or ETabs software. The
supports of all the columns are assumed to be hinged. Analysis is performed for
the various load combinations as per IS: 875 -1987. Limit state Design is carried
out for RC members as per IS: 456 – 2000. Forces obtained from the critical
combination of loads from the analysis model is taken as the input for design.
5.4. Structural Drawings
Based on the structural analysis and design, concrete layout drawings are
prepared for foundation, column, grade beam, floor beam and slab which are
attached in Appendix.
5.5. Electrical Design
The design and engineering of the electrical installation shall satisfy all statutory
requirements of the national and State/local authorities. The electrical
system is designed in such a way that energy consumption is minimum through
the selection and utilization of efficient electrical fixtures.
Good quality of light and ventilation play a significant role in the psychological
and biological processes of students, teachers and administrators.
51 | P a g e
Effective classroom lighting scheme will make use of any natural light that is
available, with the addition of artificial light where it is necessary. With artificial
lighting accounting for the greatest proportion of energy costs in schools, the
energy efficiency of any lighting installation will be a primary concern. Good
design, specification, management and controls can have a significant impact on
limiting electricity consumption, saving energy and keeping running costs to a
minimum. LED light fixtures are proposed which can reduce energy consumption
by up to 70%, which translates directly into substantially lower utility costs.
Adequate ventilation is equally important in classrooms as lighting. Rooms

should also have ventilators & ceiling fans in working conditions so as to make
summer heat and suffocation in monsoons bearable .BEE 5star rated fans are
proposed which can reduce energy consumption by up to 30%.
MCB distribution boards with RCCB+MCB’s are proposed for light and power
distribution. Every building will have localized switching and distribution board.
Armored XLPE insulated Aluminum conductor cables are proposed for LT power
distribution. Cables upto 2.5 sq.mm size will be XLPE/PVC insulated, PVC
sheathed, steel braided / wire armored copper cables. The design of distribution
system is to achieve voltage drop not exceeding 3% to the farthest cable
termination. For internal wiring, Fire Retardant Low Smoke (FRLS), suitable upto
660V grade wires for single phase circuits and 1100 V grade for 3 phase circuits
as per IS 694/1990 amended upto date shall be used.
Earthing shall be as per Indian Standards (IS 3043: 1987), IEEE Guidelines, and
Indian Electricity Rules 1957 with latest amendments. Lightning protection as
per IS: 2309 / IEC 60305 is proposed for the building depending upon the height.
Schools across the country are not only working to make their students smarter,
but also to make their campuses smarter and more energy efficient. For schools,
solar panels can easily offset monthly utility bills. With a larger installation, it
may even be possible to switch to 100% renewable energy. As a part of the Up-
Gradation and to promote a cost effective energy option, Solar Photo Voltaic (PV)
System is proposed to be installed to meet the increasing energy demand.
5.6. Demolition
In the case where Buildings are proposed/identified for

52 | P a g e
demolition, the same may be carried out in accordance with the existing
procedures. The building will be offered for public auction after due publicity. The
agency undertaking the dismantling (identified in the public auction) has the
responsibility to clear all items from the site within the permitted time period.
53 | P a g e
CHAPTER 6: FINANCIAL ESTIMATES AND COST PROJECTIONS
6.1 Summary of Cost Estimate

Summary of cost estimate: Cost estimate prepared based on DSR 2016 and
market rates (wherever items are not reflected in DSR) and the same is placed at
annexure Abstract of the estimate is tabulated below:-
Table 6: Abstract of Estimate - Phase I
Sl.No Description of Work Amount (Rs)

I Civil Works 62,230,673.70
2 Electrical Works 20,36,984.00
Sub Total 64,267,657.70
Consultancy fee @ 5% of Estimated amount 3,213,382.89
Service Tax@ 15% of consultancy fee 482,007.43
Grand total 67,963,048.02
54 | P a g e
CHAPTER 7: REVENUE STREAMS
The project proposed includes the development of the school building with
improvement in the basic amenities to convert it into a Centre of Excellence in
education without compromising in other aspects like safety, hygiene, health and
comfort to students. Hence the proposal of development of the infrastructural
facilities is not intended for revenue generation.
However, some of the other facilities proposed in this project can be intended for
revenue generation, which may result in a revenue generation. This revenue can
be utilized for operation and maintenance of these facilities, provided these
facilities can be used for revenue generation on non-working days or at any time
which will not cause any difficulty to students to use these facilities.
The revenue generating features of this proposal are:
Table 7: Revenue Generating Components
Sl. Identified revenue Purpose Remarks

No. generating
components
1 Multi-purpose x To host tournaments, As per the
court/playground events, exhibitions prevailing
etc. market/
x To provide paid government rate.
coaching services
2 Auditorium x To host events, As per the
functions etc. prevailing
market/
government rate.
3 Class rooms, seminar x To conduct skill As per the
halls etc. enhancement prevailing
programs etc. market/
government rate.
*The facilities will be made available for the above activities for external purpose only
on off working hours.
55 | P a g e
CHAPTER 8: COST BENEFIT ANALYSIS AND INVESTMENT CRITERIA

8.1. Analysis
Cost benefit analysis is defined as a practical way of assessing the desirability of
projects, where it is important to take a long view and a wide view. It implies the
enumeration and evaluation of all the relevant costs and benefits.
Public education is a worthy investment for state government, with immense

social and economic benefits. Research shows that individuals who graduate and
have access to quality education throughout primary and secondary school are
more likely to find gainful employment, have stable families, and be active and
productive citizens. They are also less likely to commit serious crimes, less likely
to place high demands on the public health care system, and less likely to be
enrolled in welfare assistance programs.
A good education provides substantial benefits to individuals and, as individual

benefits are aggregated throughout a community, creates broad social and
economic benefits.
Investing in public education is thus far more cost-effective for the state than
paying for the social and economic consequences of under-funded, low quality
schools.
The broad benefits of Public Education Rejuvenation programmes are:
a) Increased investment in Human Capital:
Education is universally recognized as a form of investment in human capital

that yields economic benefits and contributes to the country’s future wealth
creation by increasing the productive capacity of the people. By better education
it is expected that the quality and competencies of students and in turn the
society is expected to increase. Thus expenditure on education can be partially
justified in terms of potential contribution of education to economic growth.
b) Gain on Opportunity cost:
Students in their desire to get educated from schools with modern amenities,
generally travel to far off places. In many such cases, students even spend one
hour each in the morning and evening in school bus. The same,
56 | P a g e
otherwise could have utilized for other activities like learning skills, playing games
etc. Hence by proving modern amenities, Government school will enable students
to join schools near to their homes.
c) Improved Health and development of children:
The rejuvenation is focusing on developing games facilities in each campus. The

same will provide more opportunities and facilities for the students to play and
practice various games. Physically active children are expected to demonstrate
better enthusiasm in academic and extracurricular activities. This will reduce the
stress and associated other diseases.
d) More savings in Society:
Public education is one of the cheapest education facility available and with more
number of students joining to public schools will directly result into savings to
the family by virtue of lower fees and associated costs. The savings, thus made
are now available for other uses including improved healthcare, enhanced
personal investments, and more people opting for insurances. Hence, an
improved Public education system improves the health / status of the society.
The benefits are summarized as follows:

Table 8: Impacts and certainty
Impact Assumptions and evidence Certainty
Increased x Expects enhanced quality education to more Medium

employability number of students and the skill development
activities will have positive impact on the
overall development leading to better
employability
Physical and x Better games and playing facilities will High
mental improve the physical fitness. This will reduce
health the stress and improve the mental health.
57 | P a g e
improvement x Lower people with obesity.

Gain on x The students by saving traveling time to Medium
opportunity school can use more time for doing things
cost they are interested in. This will improve
student’s overall development.
Lesser cost x More students in Public schools will mean Medium
for education less overall expense for education by society.
This will enhance the savings and improve the
social life.
Maximizing x Public education system has a fixed cost in High
the benefits the form of cost of assets, salary and other
of public expenses. With more students in public
education schools, the expenses / student gets lowered.
More talents x The programmes give equal priority to High
in various development of various skills and talents.
sectors x This will give birth to talents to represent the
country in international forums.
The cost benefit analysis has been calculated based on the following
assumptions:
Table 9: Cost Benefit Analysis
(Amount in lakhs)
Year Year Year 2 Year 3 Year 4 Year 5 Year 6 and

0 1 above
(approximate
% of benefit
for that item
to the benefit
derived in the
FIRST five
years)
58 | P a g e
Investment 500
plan
(The total
investment
planned to be
utilized for
the
development
is expected
in year 1.)
Gain of 50 60 70 80 90 100
investment
in human
capital
Gain in the
opportunity 2 2 2 2 2 100
cost
Improved
health and 2 2 2 2 2 100
development
in the
society
More savings
in society 1 1 1 1 1 100
Revenue
generating 10 10 10 10 10 100
components
The details showing the CBR analysis are attached in the annexure:
Considering the Net present value of the amount investing and the Net Present
value of the revenue from the facilities, the Cost Benefit Ratio (CBR) for
Government Higher Secondary School Kakkat is
59 | P a g e
CHAPTER 9: RISK ASSESSMENT AND MITIGATION MEASURES
As the majority of work involved is construction of the facilities, risks are

associated with the project implementation. The occurrence of the unexpected
events may adversely affect the timely completion of the project. The chances of
such occurrences are verified and the mitigation measures are proposed.
The major risks identified are as follows:
x Adverse weather condition

x Unforeseeable shortages of labour or materials
x Strikes
x Disputes
x Damage to person and property due to fire, flood, earth quake, etc.
The chances of occurrence of various unexpected and adverse effects are analyzed
considering the ground condition and the mitigation measures are proposed.
Table 10: Risk and proposed mitigation measures
Sl.No Risk Mitigation measures proposed

1 Adverse whether x Proper planning
condition x Excavations to be completed before
monsoon and the super structure to
be built up.
2 Shortage of labour x Proper work scheduling
and materials x Shall be handled by the Contractor by
making the same available
3 Strikes x This shall be accounted by additional
working hours/ augmentation of
resources thereafter
4 Disputes x Increased communication and reviews
to avoid occurrences of disputes.
x Any disputes to be settled without
delay by properly assessing the
situation and arriving at a win-win
situation
5 Damage to person x Proper safety measures shall be
and property due to ensured during construction.
x Insurance coverage
60 | P a g e
Sl.No Risk Mitigation measures proposed

safety issues or force
majeure
6 Project Management x Institutionalizing an activity based
risks : project schedule
x Regular reviews and assessment of
This includes
progress
change in priorities ,
overload, x Shall be avoided by appointing well
communication experienced and reputed
issues, lack of organizations as implementation
coordination , in agencies.
experienced work x Proper monitoring
force, etc. x Constant reviews
7 Organizational risk : x Each unit in the Project Management

Organization is planned considering
This includes in
minimizing the organizational risk
experienced staff, in
sufficient time to
plan, loosing critical
staff at critical time,
Inconsistent cost,
time, scope, and
quality objectives
8 Objection from the x Settled by setting a time limit without
local community affecting the work progress
9 Contractual x The chance of occurrence of the same
relations: is very less as the frame works are
completed and freezed in the initial
Issues arise due to
stage itself. However, in case of
permit and license,
occurrence immediate measures shall
new stake holders,
be adopted
priority changes,
funding changes
10 Security issues due x Proper ID cards
to laborers x Surveillance measures
x Entry restrictions
x Minimum activities during school
time
61 | P a g e
Chapter 10: PROJECT MANAGEMENT ORGANISATION

A Special Purpose Vehicle (SPV) as Project Management and Support Unit (PPE-
SU) will be formed for the overall smooth roll out of PPE Mission.
Roles and Responsibilities of various stakeholders are enumerated below:
a) Government
The Government shall facilitate the linkages between parties and different
Ministries and their departments and other stakeholders as required for the
smooth implementation of PPE Mission.
b) Special Purpose Vehicle (SPV)
In order to implement the project an SPV will be formed. The funds received from
KIIFB will be utilized through this SPV. In order to ascertain the timely completion
of the project, SPV will appoint an agency, which is called the implementation
agency. The progress of the work will be monitored by the SPV through the
implementation agency with the assistance of the technical committee.
c) Implementing Agencies
The implementation agency will be a Government Corporation appointed by SPV.

This unit is responsible for preparing the detail design and tender document,
appointing the Contactor for carrying out the construction work, supervision of
the work, quality assurance, monitoring the progress of work, etc.
Implementation agency will give detailed report to SPV on the work progress and
fund utilization in each stages of the project. SPV will constantly review the
project with the help of implementation agency and technical committee.
d) Technical Consultant
The duties and responsibilities of the technical consultant are:

i. Carry out the detailed review of the master plans provided to it by the CEO
who has received them from the schools selected by the MLAs in
consultation with Government.
62 | P a g e
ii. In case the master plans are not available, prepare them after discussions
with the Parent Teacher Association/School Development Committee and
the local MLA.
iii. Consult with the implementing SPV and develop the DPRs (Detailed Project
Reports) for Civil Works to be completed under PPE Mission.
iv. These DPRs (as required in DPR formats to be mutually established by CEO
and KITCO) will be submitted to KIIFB by CEO- PPE Mission with the help
of PPE-SU after appropriate discussions.
v. Assist CEO- PPE Mission to prepare agreements to ensure that the
SPV/builder is responsible for the maintenance of the newly created school
building for at least 5 years.
vi. Assist CEO PPE Mission to develop a project implementation schedule and
be responsible for ensuring that the progress is documented and timelines
adhered to by SPVs and implementing agencies
vii. Monitor and provide periodic progress and status report of the school civil
works to CEO PPE Mission
viii. Coordinate with the SPVs to get completion and occupancy certificates
e) School Development committee/ School level monitoring committee:
The development committee at each school also will be in charge of the project
monitoring. The members of the committee will include the Principal, Head
Teacher, PTA and other various stake holders.
f) Contractor:
The works will be carried out by the Contactor appointed through the tendering
process.
The process is summarized as below:
63 | P a g e
Department of
General education
Special Purpose
Vehicle
Implementation Technical
Agency consultant
School Development
Committee
Contactors
Figure 22: Pictorial representation of the Project Management

Organization
64 | P a g e
Chapter 11: CONTRACT MANAGEMENT STRATEGY
Project will be implemented by adhering to the laid down procedures from

contactor selection to commissioning. The following procedures need to be
followed:
1) Preparation of the tender document:
A detailed Bill of Quantities will be prepared by the implementing agency and the
tender documents will be finalized. Suitable pre-qualification criteria will be
developed and included.
2) Tendering:
Tendering process will be undertaken adhering to the existing procedures.
3) Tender evaluation and selection of the contractor:
All the bids received will be evaluated and the selection of contractor as per the
existing norms.
4) Award of work
Work order will be issued to the selected bidder.
5) Signing of Agreement
The contractor to whom which the work is awarded need to sign an agreement
with the implementing agency.
6) Finalization of the project implementation schedule
Time is the essence of Contract, hence clear time line with details about the works
to be completed in each phase or within stipulated time should be mentioned in
detail. The project implementation schedule will be a part of the agreement.
7) Work execution
65 | P a g e
During execution, the compliance with the Contact conditions and adherence to
the Contractual obligations shall be ensured by multiple level reviews under
taken by the SPV, technical team and implementation team. The project manager,
who is in charge of the project, member of the implementation team will strictly
monitor the project in adhering to the Contract conditions. The amendments and
changes shall be properly documented and the necessary approvals will be
obtained from the approving authority. All such matters will be routed through
the project manager.
8) Quality Analysis and Quality Control (QA/QC) plan
The quality analysis and quality control of the works need to assess as per the
approved QA/QC plan.
9) Site supervision and bill measurement
The implementation agency need to set up a proper supervisory plans to check

the status of the work and to do bill measurements, to check whether the progress
of work is as per the implementation schedule provided.
10) Release of payment
The Contractor can raise the Running Account Bill as per the payment after
conducting the joint inspection at site, as certified by the Project Manager.
11) Commissioning of the project
After completing all the works including civil works, electrical works, mechanical
works, instrumentation works, signage works, security systems and other
auxiliary works, the implementing agency handover the facilities to the school for
inauguration.
66 | P a g e
Chapter 12: IMPLEMENTATION SCHEDULE AND WBS

12.1 Project schedule:
The work has been considered as a composite work combining the civil, electrical
and all other utility work packages combined in one contract. The work in each
phase has been scheduled to complete as per the following schedule:
Table 11: Project Schedule
Activity Month 1 M2 M3 M4 M5 M6 M7 M8 M9
1.Tendering and award of
work
1.1 Issue of tender notice
1.2 Receipt of bids
1.3 Bid evaluation /
Selection of Contractor
1.4 Award of work
1.5Preparatory work and
mobilization
1.6 Signing of contract
2. Project Implementation
2.1 Obtaining of
preliminary statutory
approvals
2.2 Submission of
drawings
2.3 Completion of
mobilization
2.5 Demolition of existing
building and clearing
debris
2.6 Implementation of
Civil package
2.7 Up gradation of
Electrical works
2.8 Up gradation of
utilities
2.9 Landscaping, signage,
circulation improvement
2.10Procurement and
placing of school
furniture
3. Obtaining approvals
and inauguration
67 | P a g e
Chapter 13: STATUTORY CLEARANCES
x As per the item 8(a) of schedule of EIA Notification, 2006, it is made

mandatory that building and construction projects ≥20000 m2 and <1,
50,000 m2 of built-up area are categorized as Category B and requires
clearance from State Level Environmental Impact Assessment Authority.
As the total built up area for the present project fall far below the minimum
limit, and hence the project does not attract EIA Notification, 2006.
x Kerala Panchayat Building Rules (KPBR) strictly need to be followed for
construction of the buildings.
68 | P a g e
Chapter 14: QUALITY MANAGEMENT PLAN
In order to manage the quality of the work specific plan is envisaged. Even though
quality is the responsibility of each individual involved in the project, a team will
be formed with objective to assure quality. The team will be headed by a quality
manager from the implementation unit whose activities will be reviewed by the
SPV. Under the quality manger, there will be a quality team consist of inspection
and testing unit and site engineers. The quality management organization frame
work is as follows:
SPV and Technical

commitee/
Implementing Agency
Quality Manger
Inspection and
Site Engineers
Testing Team
Figure 23: Framework for quality management organization
Following documents need to be maintained in order to facilitate quality

assurance:
Table 12: List of documents to be maintained for Quality Assurance
Sl. No. Description

1. Material Inspection Report - Structural Steel
2. Material Inspection Report - Pipe
3. Welding Inspection Report
4. Check list for Construction Site Safety
5. Material Inspection Checklist
6. Inprocess / Stage Inspection Report
7. Checklist for Sieve Analysis
8. Checklist for Water
9. Checklist for Masonry
10. Checklist for Plumbing Works
11. Checklist for Woodwork
12. Checklist for Internal Plaster
69 | P a g e
Sl. No. Description

13. Checklist for External Plaster
14. Checklist for Flooring and Dado
15. Checklist for Painting Work
16. Checklist for Fabrication
17. Checklist for Builder's Hardware
18. Checklist for Prestressing
19 Checklist for Electrical works
20. Checklist for Construction Completed Buildings
21. Check list for Wiring and Accessories
22. Check list for Cables and Cabling
23 Check list for MCB & Distribution Boards
30. Checklist for Earthing & Lighting
31. Check list for General Mechanical
32. Check list for Fire Protection System
33. Check list for HVAC projects
34. Check list for HVAC system commissioning
35. Check list for Requirement for recommendation of Bill for Payment
36. Check list for Checking Measurement

Quality Management system will be as per IS 9001: 2015. All the organizations
involved in the implementation has to strictly adhere to the Quality Management
policies.
70 | P a g e
CHAPTER 15: OPERATIONS & MAINTENANCE PLAN
'O&M plays a vital role in deriving maximum out of any infrastructure. Schools
generally lack mechanism/ system for operation and maintenance of its
facilities due to various reasons including inadequate fund, lack of dedicated
staff etc.
The following are the proposed Operation and Maintenance plans:
a) Creation of a “School Resource Maintenance Committee”
The School Resource Maintenance Committee is to be formed with

representatives of all stakeholder members.
b) Maintenance of an O&M fund:
An O&M fund need to be maintained which will take care of all the revenue from
providing these facilities to the public, as mentioned in chapter 7
c) O&M staff
Additional staffs need to be engaged, other than the existing staff, if required for
keeping clean and safe campus. The remuneration for these staffs needs to be
met from the O&M fund.
71 | P a g e
Chapter 16: SALIENT FEATURES
1. Title of the project Detailed project report

for revamping
government higher
secondary school –
kakkat, kasaragod as
centre of excellence
2. Department Department of General

Education
3. District Kasaragod
Thaluk Hosdurg
Corporation/Municipality/Panchayath Madikkai
Legislative Assembly constituency Kanhangad
4. Implementing agency/ SPV under finalization by
Govt. of Kerala
5. DPR prepared by KITCO Ltd.
6. Project outlay &URUHV
7. Budget provision 5 crore
8. Budget speech reference Finance Budget speech
2017-18 – Para 42,
under Education
protection Mission
9. Administrative sanction
10. Nature of the Project New building &
Renovation of existing
(New building/ Renovation of existing
building
building)
11. Present status of existing building Details in Chapter 3.1
12. Need for the project Details in chapter 4.1
13. Details of investigations/ surveys conducted
i. Topographical Attached in annexure
ii. Geotechnical Details in chapter 3.4
iii. Hydrological Details in chapter 3.4
iv. Others
14. Whether Land Acquisition involved? No
72 | P a g e
If yes, furnish details

15. Total estimated cost and item wise cost Details in Chapter 6
break up and details of schedule of Rates
Whether detailed estimate attached? Yes
16. Details of revenue streams, if any Chapter 7
17. Details of Cost Benefit Analysis (CBR value) Chapter 8
18. Details of project risks Details in chapter 9
19. Details of project management organization Details in chapter 10
strategy
20. Details of contract management strategy Details in chapter 11
21. Details of Project Implementation Schedule Details in chapter 12
(PIS) & Work Breakdown Schedule (WBS) –
Proposed duration to complete the project
22. Details of statutory clearances Details in chapter 13
23. Quality Control infrastructure and Details in chapter 14
Mechanism
24. Operations & Maintenance (O&M) Details in chapter 15
arrangements of the project after Completion
25. Details of attached drawings Attached in annexure
26. Other attachments Nil
73 | P a g e
Annexures
74 | P a g e
Annexure 1:
Key Map of the Project Region
75 | P a g e
Key Map of the Project Region- Kakkat
10
Annexure 2:
Architectural Drawing
76 | P a g e
Annexure 3:
Detailed Estimate
77 | P a g e
KITCO LTD
GOVT. OF KERALA DEPARTMENT OF EDUCATION
REJUVENATION OF GOVERNMENT SCHOOLS
KAKKAT G.H.S.S KASARGOD
ABSTRACT OF COST FOR CIVIL WORKS
Sl.No Description Amount (Rs)
1 New Academic Block and compund wall 40748065

2 Kitchen Cum Dining Block 10321853
3 Sump 1448102.89
4 Septic tank 930057.6282
6 Landscaping 2500000
TOTAL 55948078.52
Contigencies 5% 2797403.926
TOTAL 58745482.44
Taxable amount as per GO (@ 15% of 40% of estimated

amount) 3356884.711
Consultancy fee @ 5% of Estimated amount 2937274.122
Service Tax@ 15% of consultancy fee 440591.1183
Grand Total 65,480,232.40

KITCO LTD
SCHOOL
ABSTRACT OF COST FOR CIVIL WORKS
Amount for Schedule Items-

Sl.No Description
academic + kitchen
1.00 (SH : 1.0 LAND DEVELOPMENT WORK) 0.00
2.00 (SH : 1.0 EARTHWORK) 1,607,601.90
3.00 (SH: - 2.0 - CONCRETE WORK) 2,366,351.22
4.00 (SH: - 3.0 - RCC WORK) 22,600,612.99
5.00 (SH: - 4.0 - MASONRY WORK) 8,131,289.98
6.00 (SH: - 5.0 - JOINERY & PARTITION WORKS) 2,546,002.48
7.00 (SH: - 6.0 - STEEL WORK) 622,057.78
8.00 (SH: - 7.0 - FLOORING WORK) 5,427,683.03
9.00 (SH: - 8.0 - FASCADE & ROOFING WORKS) 344.04
10.00 (SH: - 9.0 - CEILING SYSTEMS) 0.00
11.00 (SH: - 9.0 - FINISHING WORK) 4,294,899.34
12.00 (SH: - 10.0 - SANITARY INSTALLATION) 1,082,641.77
13.00 (SH: - 11.0 - WATER SUPPLY) 1,981,658.47
14.00 (SH: - 12.0 - MISCELLANEOUS BUILDING WORK) 408,774.20
15.00 (SH: - 14.0 - DISMANTLING WORKS) 0.00
16.00 Landscaping 2,500,000.00
17.00 Sump 1,448,102.89
18.00 Septic tank 930,057.63
TOTAL 55,948,078.00
LABOUR PART 40% OF ESTIMATED AMOUNT
Taxable amount as per GO(@ 15% of 40% of estimated amount)
Consultancy fee @ 5% of Estimated amount
Service Tax@ 15% of consultancy fee
Grand Total
Prepared By Checked By Verified By
Name: Name: Twinkle Sara Zacharia Name:
Signature : Signature : Signature :
\\datalibrary1\2017-18 Open\SCHOOL ESTIMATES-CIVIL\ALIGNED ESTIMATE FILES\Kakkat-Susan\KAKKAT SCHOOL BUILDING.xls\Abstract \bar\gm 1

KITCO LTD
SCHOOL
SPECIFICATION AND SCHEDULE OF QUANTITIES
HSS
Sl.No Description of Items Unit Qty Rate(Rs) Amount(Rs)
block Remarks
(SH : 1.0 EARTHWORK)

1.01 Felling trees of the girth(measured at a height of 1m above ground level)
including cutting of trunks and branches removing the roots and stacking
of serviceable material and disposal of unserviceable materials as
directed by the Engineer-in-Charge.
1.01.1 Beyond 30cm girth upto and including 60cm girth no 1 1.00 307.32 307.32 DSR 2.33.1
1.02 Earth work in excavation by means (Hydraulic excavator)/manual means

in foundation trenches or drains (not exceeding 1.5m in width or 10 sqm
on plan) including dressing of sides and ramming of bottoms, lift upto
1.5m, including getting out the excavated soil and disposal of surplus
excavated soil as directed, within the site as directed by the Engineer- in-
Charge.
1.02.1 All kinds of soil cum 885 885.00 233.29 206461.65 DSR 2.8.1
1.02.2 Ordinary rock cum 688 688.00 386.74 266077.12 DSR 2.9.1
1.02.3 Hard rock (blasting prohibited) cum 393 393.00 920.69 361831.17 DSR 2.9.3

over areas (exceeding 30cm in depth.1.5m in width as well as 10 sqm on
plan) including disposal of excavated earth, lead upto 50 m and lift upto
1.5 m; disposed earth to be levelled and neatly dressed, as directed by the
Engineer- in-Charge
1.03.1 All kinds of soil. cum 12 12.00 176.58 2118.96 DSR 2.6.1
1.03.2 Ordinary rock cum 35 35.00 309.91 10846.85 DSR 2.7.1
1.03.3 Hard rock (blasting prohibited) cum 69 69.00 868.96 59958.24 DSR 2.7.3
1.04 Disposal of building rubbish / malba / similar unserviceable, dismantled or

waste materials by mechanical means, including loading, transporting,
unloading toapproved municipal dumping ground or as approved by
Engineer-in-charge, beyond 50 m initial lead, for all leads including all lifts
involved. cum 1,184 1184.00 169.01 200109.14 DSR 15.60
TOTAL OF SUB HEAD -1.0 1115389.14
(SH: - 2.0 - CONCRETE WORK)
2.01 Providing and laying cement concrete of specific grade properly mixed and
consolidated with hand rammers, including cost and conveyance of all
materials, labour, curing, lead lift , etc. complete for all work up to plinth
levels as directed by Engineer- in-Charge at all levels.
2.01.01 1:4:8 (1 Cement : 4 coarse sand : 8 graded stone aggregate 40 mm

nominal size) cum 140 140.00 6278.37 878971.80 DSR 4.1.8
2.01.02 1:2:4 (1 cement : 2 coarse sand (zone-III) : 4 graded stone aggregate 20

mm nominal size) cum 1 1.00 7685.69 7685.69 DSR 4.1.3
materials, labour, curing, lead lift , etc. complete as directed by Engineer-
OBSERVED
in-Charge at all levels.
DATA
2.02.1 For screed concrete 1:2:4 (1 Cement : 2coarse sand : 4 graded stone BASED ON
aggregate 6mm nominal size) cum 48 48.00 7712.26 370188.48 DSR 4.1.3
2.03 Extra for providing and mixing water proofing material in cement concrete
work, Damp proof course, plastering etc in the proportion recommended
by the manufacturers including cost and conveyance of all materials,
labour, curing, lead lift , etc. complete as directed by Engineer-in-Charge
at all levels. kg 204 204.00 67.23 13714.92 DSR 4.12
\\datalibrary1\2017-18 Open\SCHOOL ESTIMATES-CIVIL\ALIGNED ESTIMATE FILES\Kakkat-Susan\KAKKAT SCHOOL BUILDING.xls\BOQ Academic & Plumbing\bar\gm 1
HSS
block Remarks
2.04 Providing and laying damp-proof course 50mm thick with cement
concrete1:2:4 (1 cement: 2coarse sand : 4 graded stone aggregate of
20mm nominal size) including cost and conveyance of all materials,labour
charges,lead,lift etc complete at all levels as directed by the Engineer- in-
Charge sqm 111 111.00 448.99 49837.89 DSR 4.11
2.05 Applying a coat of residual petroleum bitumen of penetration 80/100 of

approved quality using 1.7kg per square metre on damp -proof course
after cleaning the surface with brushes and finally with a piece of cloth
lightly soaked in kerosene oil including cost and conveyance of all
materials,labour charges,lead,lift etc complete at all levels as directed by
the Engineer-in-Charge sqm 111 111.00 128.84 14301.24 DSR 4.13
HSS
block Remarks
(SH: - 3.0 - RCC WORK)
3.01 Providing and laying in position machine batched and machine mixed
design mix M-25 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 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/ less cement used as per design mix is
payable/recoverable separately).
3.01.1 All works upto plinth level

cum 287 287.00 8214.41 2357535.67 DSR 5.33.1
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/ less cement used as per design mix is
payable/recoverable separately).
3.02.1 All works above plinth level upto floor V level cum 441 441.00 10164.57 4482575.37 DSR 5.33.2
3.03 Providing, hoisting and fixing above plinth level up to floor five level
precast reinforced cement concrete work in string courses, bands,
copings, bed plates, anchor blocks, plain window sills and the like,
including the cost of required centering, shuttering but , excluding cost of
reinforcement, with 1:1.5:3 (1 cement : 1.5 coarse sand(zone-III) : 3
graded stone aggregate 20 mm nominal size). cum 1 1.00 9774.88 9774.88 DSR 5.12
3.04 Steel reinforcement for R.C.C. work including straightening, cutting,

bending, placing in position and binding with 16 gauge GI binding wire etc
complete including cost, conveyance, lead, lift of all materials for all types
of RCC works as per drawing/specification and as directed by Engineer-in-
Charge at all levels.
Thermo-Mechanically Treated bars of grade Fe-500D or more. kg 89,059 89059.00 79.35 7066831.65 5.22A.6
3.05 Centering and shuttering including strutting, propping etc. and removal of
form for :
3.05.1 Foundations, footings, bases of columns etc. for mass concrete. sqm 717 717.00 271.92 194966.64 DSR 5.9.1
3.05.2 Suspended floors, roofs, landings, balconies and access platform. sqm 1,797 1797.00 592.06 1063931.82 DSR 5.9.3
3.05.3 Lintels, beams, plinth beams, girders, bressumers and cantilevers. sqm 942 942.00 480.75 452866.50 DSR 5.9.5
3.05.4 Columns, Pillars, Piers, Abutments, Posts and Struts. sqm 983 983.00 655.93 644779.19 DSR 5.9.6
3.05.5 Stairs, (excluding landings) except spiral staircases. sqm 64 64.00 587.93 37627.52 DSR 5.9.7
3.05.6 Edges of slab and breaks in floors and walls under 20 cms wide. DSR
m - 0.00 171.32 0.00 5.9.16.1
3.05.7 Weather shade, Chajjas, corbels etc., including edges.

sqm 147 147.00 731.49 107529.03 DSR 5.9.19
3.05.8 Walls of (any thickness)including attached pilasters butteresses plinth and

string course etc. sqm 20 20.00 530.80 10616.00 DSR 5.9.2
3.05.9 Small surfaces such as cantilever ends, brackets and ends of steps, caps
and bases to pilasters and columns and the like sqm 10 10.00 723.22 7232.20 DSR 5.9.18
3.06 Extra for additional height in centering, shuttering where ever required with
adequate bracing, propping etc., including cost of de-shuttering and
decentering at all levels, over a height of 3.5 m, for every additional height
of 1 metre or part thereof (Plan area to be measured).
3.06.1 Suspended floors, roofs, landing, beams and balconies (Plan area to be
measured) sqm 1,779 1779.00 240.44 427742.76 DSR 5.11.1
3.07 Add for using extra cement in the items of design mix over and above the
specified cement content there in. qtl 375 375.00 943.20 353700.00 DSR 5.35
HSS
block Remarks
TOTAL SUB HEAD-3.0 17217709.23
HSS
block Remarks
(SH: - 4.0 - MASONRY WORK)
4.01 Providing and constructing laterite stone masonry with neatly dressed
laterate stone of size 40x20x15cm or nearest size (average compressive
strength not less than 35 kg/cm2) in cement mortar 1:6 for foundation and
basement including all cost of materials, labour charges, scaffolding,
raking out of joints,curing, lead, lift etc. as directed by Engineer-in- PWD PRICE
Charge. cum 108 108.00 6361.85 687079.46 50.6.7.1
strength not less than 35 kg/cm2) in cement mortar 1:6 for super structure
above plinth level up to floor two level including all cost of materials,
labour charges ,scaffolding, raking out of joints,curing, lead, lift etc as PWD PRICE
directed by Engineer-in-Charge. cum 622 622.00 6886.45 4283371.90 50.6.7.2
4.03 Providing and constructing 115mm thick brick masonry in CM 1:4 (1

cement, 4 coarse sand) in partition walls, parapets, etc. with bricks of
standard sizes and of approved quality (average compressive strength not
less than 50 Kg/cm2) including scaffolding, raking out of joints, curing,
cost and conveyance of all materials, lead,lift, etc.complete including
providing 2 Nos. of 6mm dia bars as reinforcement at every third layer
wherever specified (Reinforcement shall be measured and paid for under
relevent item ) and as directed by Engineer-in-Charge
sqm 293 293.00 959.25 281060.25 DSR 6.13.2
4.04 Extra for providing and placing in position 2 Nos 6mm dia. M.S. bars at
every third course of half brick masonry including cost and conveyance of
MS bars etc complete as directed by Engineer-in-Charge
sqm 293 293.00 79.70 23352.10 DSR 6.15
4.05 Random rubble masonry with hard stone in foundation and plinth including
levelling up with cement concrete 1:6:12 (1 cement : 6 coarse sand : 12
graded stone aggregate 20mm nominal size) at plinth level with cement
mortar 1:6 (1 cement : 6 coarse sand)including raking out of joints,filling
the joints /hollows with suitable sizes of split stones,filling the joints clearly,
curing,cost and conveyance of all materials, cost of bond stone (should be
provided at every 0.5 sqm of face area) , lead, lift etc. complete as
directed by Engineer-in-Charge at all levels.
cum 384 384.00 5560.12 2135086.08 DSR 7.1.1

4.06 Providing and constructing Dry rubble work with hardstone uncoursed for
foundations,retaining walls etc including filling the joints /hollows with
suitable sizes of split stones,filling the joints clearly, cost and conveyance
of all materials, cost of bond stone (should be provided at every 0.5 sqm
of face area) , lead, lift etc.complete as directed by Engineer-in-Charge. PWD PRICE
cum 11 11.00 3911.49 43026.39 50.7.1.1
TOTAL SUB HEAD 4.0 7452976.18
(SH: - 5.0 - JOINERY & PARTITION WORKS)
5.01 Providing and fixing powder coated aluminium work for doors ,windows&
partitions with extruded built up standard tubular sections/appropriate Z
sections & other sections of approved make confirming to IS:733 &
IS:1285 fixed with rawl plugs & screws or with fixing clips including
necessary filling up of gaps at junctions,at top,bottom & sides with
required PVC/neoprene felt etc.Aluminium sections shall be smooth,rust
free,straight,mitred & jointed mechanically where ever required including
cleat angle,aluminium snap beading for glazing/panelling,cp
brass/stainless steel screws,removing the stickers clearly all complete as
per architectutral drawings & directions of Engineer-in-Charge at all
levels.(glazing & panelling to be paid seperately).Minimum thickness of
powder coating for powder coated Aluminium shall be 50 micron.
5.01.1 For fixed portion DSR

kg 1,184 1184.00 539.07 638258.88 21.1.1.2
5.01.2 For shutter of doors ,windows & ventilators including providing and fixing
hinges/pivots and making provision for fixing of fittings,exhaust fan of
required size,etc wherever required including the cost of PVC neoprene
gasket required(fittings shall be paid for separately) DSR
kg 1,184 1184.00 623.75 738520.00 21.1.2.2
HSS
block Remarks
5.02 Providing and fixing Aluminium tower bolts ISI marked anodised (anodic
coating not less than grade AC 10 as per IS : 1868) transparent or dyed to
required colour or shade with nuts and screws etc. complete as directed
by the Engineer-in-Charge at all levels.
5.02.1 200mm x 10 mm no 32 32.00 106.76 3416.32 DSR 9.97.3
5.03 Providing wood work in frames of doors, windows , clerestory windows

and other frames, wrought frames and fixed in position with hold fast lugs
or with dash fastners of required dia & length(hold fast lugs or dash
fastener shall be paid separately).
Second class teak wood cum 1 1.00 130025.76 130025.76 DSR 9.1.1
5.04 Providing and fixing panelled or panelled and glazed shutters for doors,
windows and clerestory windows including ISI marked stainless steel butt
hinges(100 x 60 x 6.5mm IS : 12817 marked ) with necessary screws
excludings panelling which be paid for separately.
DSR
35 mm thick shutters sqm 24 24.00 3712.43 89098.32 9.5.1.1&
5.05 Providing and fixing panelling or panelling and glazing in panelled or
panelled and glazed shutters for doors, windows and clerestory
windows(area of opening for panel inserts excluding portion inside
grooves or rebates to be measured). Panelling for panelled or panelled
and glazed shutters 25mm to 40mm thick:
Second class teak wood sqm 24 24.00 2855.94 68542.56 DSR 9.7.1
5.06 Providing 40x5 mm flat iron hold fast of 40 cm long or anchors/dash
fastner 10x140 mm size(approximately) and anchor should be made of
polyamide sleeve of approved grad including fixing to frame with 10 mm
diameter bolts, nuts and wooden plugs or approved dash fastners and
embeddings in cement concrete block 30x10x15 cm 1:3:6 mix (1 cement :
3 coarse sand : 6 graded stone aggregate 20 mm nominal size. The rate
shall includes cost and conveyance of all materials,labour, lead, lift, etc.
complete as directed by Engineer-in-Charge at all levels.
no 131 131.00 166.28 21782.68 DSR 9.53
5.07 Providing and fixing bright finished brass100mm mortice latch and lock ISI
marked with 6 levers and a pair of anodised(anodic coating not less than
grade AC 10 as per IS:1868)aluminium lever handles with necessary
screws etc. complete at all levels.(best make of approved quality).
no 17 17.00 872.25 14828.32 DSR 9.103
5.08 Providing and fixing bright finished brass tower bolts (barrel type) with
necessary screws etc. complete as directed by the Engineer-in-charge at
all levels.
150 x 10 mm no 34 34.00 271.22 9221.37 DSR 9.74.3
5.09 Providing and fixing Fiber Glass Reinforced plastic (FRP) Door Frames of
crosssection 90 mm x 45 mm having single rebate of 32 mm x 15 mm to
receive shutter of 30 mm thickness. The laminate shall be moulded with
fire resistant grade unsaturated polyester resin and chopped mat. Door
frame laminate shall be 2 mm thick and shall be filled with suitable wooden
block in all the three legs. The frame shall be covered with fiber glass from
all sides. M.S. stay shall be provided at the bottom to steady the frame.
m 214 214.00 582.53 124661.42 DSR 9.121
5.10 Providing and fixing to existing door frames.
30 mm thick Fiberglass Reinforced Plastic (F.R.P.) flush door shutter in
different plain and wood finish made with fire retardant grade unsaturated
polyester resin, moulded to 3 mm thick FRP laminate all around, with
suitable wooden blocks inside at required places for fixing of fittings and
polyurethane foam (PUF)/ Polystyrene foam to be used as filler material
throughout the hollow panel, casted monolithically with testing parameters
of F.R.P. laminate conforming to table - 3 of IS: 14856, complete as per
direction of Engineer-in charge.
sqm 78 78.00 3555.19 277304.94 DSR 9.122.2
5.11 Providing and fixing IS : 12817 marked stainless steel butt hinges with
stainless steel screws etc. complete of size:125x64x1.90 mm.including
cost and conveyance of all materials,labour charges, etc. complete as
directed by Engineer-in-Charge. no 33 33.00 90.92 3000.36 9.70.1
TOTAL OF SUB HEAD-5.0 2118660.94
(SH: - 6.0 - STEEL WORK)
HSS
block Remarks
6.01 Steel work welded in built up sections/framed work including cutting
hoisting, fixing in position and applying two coats of approved make and
colour synthetic enamel paint over two coats of approved make
anticorrossive yellow zinc chromate primer, etc. including cost and
conveyance of all materials, labour, lead,lift etc. complete as directed by
Engineer- in-Charge at all levels.
6.01.1 In gratings, frames, guard bar, ladders, railings, brackets, gates & similar DSR
works. 10.25.2,
13.50.4,
kg 4,025 4025.00 123.95 498898.75 13.61.1
6.02 Providing and fixing S.S fan clamp of 16mm dia in RCC slabs, beams
including cost and conveyance of all materials,labour charges etc
complete as directed by the Engineer-in-Charge at all levels.
no 50 50.00 124.72 6235.84 MR
(SH: - 7.0 - FLOORING WORK)
7.01 Providing and fixing Vitrified floor tiles 600x600x9 mm of Ist quality
conforming to IS : 15622 of approved make,shade,and pattern laid on 20
mm thick bed of cement mortar 1:4 (1 cement : 4 coarse sand) and jointed
with grey cement slurry @ 3.3 kg/sqm including pointing in white cement
mixed with pigment of matching shade .including cost and conveyance of
all materials,labour charges,lead,lift etc, complete as directed by the
Engineer-in-Charge sqm 882 882.00 1569.40 1384210.80 DSR 11.41.2
7.02 Providing and fixing Vitrified wall tiles in skirting,dados etc 600x600x9 mm
of Ist quality conforming to IS : 15622 of approved make,shade,and
pattern laid on 12 mm thick bed of cement mortar 1:3 (1 cement : 3 coarse
sand) and jointed with grey cement slurry @ 3.3 kg/sqm including pointing
in white cement mixed with pigment of matching shade .including cost and
conveyance of all materials,labour charges,lead,lift etc, complete as
directed by the Engineer-in-Charge
sqm 490 490.00 1591.55 779859.50 DSR 11.46.2
7.03 Providing and laying Polished Granite stone flooring in required design
and patterns, in linear as well as curvilinear portions of the building all
complete as per the architectural drawings with 18 mm thick stone slab
over 20 mm (average) thick base of cement mortar 1:4 (1 cement : 4
coarse sand) laid and jointed with cement slurry and pointing with white
cement slurry admixed with pigment of matching shade including rubbing ,
curing and polishing etc. all complete as specified and as directed by the
Engineer-in-Charge. Polished Granite stone slab jet Black, Cherry Red,
Elite Brown, Cat Eye or
equivalent.
sqm 404 404.00 4118.66 1663938.64 DSR 8.13.1
0.00
7.04 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 shade
sqm 49 49.00 4364.85 213877.65 DSR 8.2.2.2
7.05 Extra for providing opening of required size & shape for wash basins/
kitchen sink in kitchen platform, vanity counters and similar location in
marble/granite work including providing necessary holes for pillar taps etc.
including rubbing and polishing of cut edges etc. complete as directed by
the Engineer-in-Charge at all levels.
no 16 16.00 599.99 9599.84 DSR 8.5
7.06 Providing and laying matt finished vitrified tile of size 300x300x9.8mm or
nearest thickness having with water absorption less than 0.5% and
conforming to IS: 15622 of approved make in all colours and shades in for
outdoor floors such as footpath, court yard, multi modals location etc., laid
on 20mm thick base of cement mortar 1:4 (1 cement : 4 coarse sand) in all
shapes & patterns including grouting the joints with white cement mixed
with matching pigments etc. complete as per direction of Engineer-in-
Charge. sqm 188 188.00 1071.13 201372.44 DSR 16.89
(SH: - 8.0 - FASCADE & ROOFING WORKS)
8.01 Providing and fixing to the inlet mouth of rain water pipe cast iron grating
15cm diameter and weighing not less than 440 grams.
no 6 6.00 57.34 344.04 DSR 12.44
HSS
block Remarks
(SH: - 9.0 - FINISHING WORK)
9.01 6 mm cement plaster to ceiling of mix 1:3 (1 Cement : 3 fine sand)

including cost and conveyance of all materials, labour charges,
scaffolding, sundries etc complete as directed by the Engineer-in-Charge
at all levels. sqm 2,015 2015.00 201.61 406244.15 DSR 13.16.1
0.00
9.02 12mm cement plaster of mix 1:4 (1 cement : 4 fine sand)including cost
and conveyance of all materials, labour charges, scaffolding, sundries etc
sqm 2,145 2145.00 242.48 520119.60 DSR 13.1.1
0.00
and conveyance of all materials, labour charges, scaffolding, sundries etc
sqm 2,145 2145.00 280.75 602208.75 DSR 13.2.1
0.00
9.04 15mm cement plaster of mix, 1:3 (1 cement : 3 fine sand) finished with a
floating coat of neat cement 2 kg/sqm including mixing water proofing
material in separately).proportion recommended by manufacturer over
roof at all heights including cost and conveyance of all materials, labour
charges, scaffolding, sundries etc complete as directed by the Engineer-in-
Charge at all levels. (water proofing liquid will be paid separately)
sqm 893 893.00 372.86 332963.98 DSR 13.10
9.05 Applying one coat of water thinnable cement primer of approved brand
and manufacture on all surface including cost and conveyance of all
materials, labour charges, scaffolding, sundries etc complete as directed
sqm 6,123 6123.00 51.80 317171.40 DSR 13.43.1
9.06 Finishing walls with Premium Acrylic Smooth exterior paint with Silicone
additives of required shade for new work (Two or more coats applied @
1.43 ltr/ 10 sqm over and including priming coat of exterior primer applied
@ 2.20 kg/ 10 sqm). including cost and conveyance of all materials, labour
charges, scaffoldings etc complete as directed by the Engineer-in-Charge
at all levels. DSR
sqm 825 825.00 135.71 111960.75 13.47.1
9.07 Painting the inside walls with acrylic emulsion paint of approved brand
and manufacture to give an even shade two or more coats on new work
to smooth even finish on ceiling and walls including cost and conveyance
of all materials to site, labour charges, hire charges for scaffolding, etc as
directed by Engineer-in-Charge at all levels sqm 5,515 5515.00 118.40 652976.00 DSR 13.60.1
9.08 Providing and laying water proofing treatment on roofs of slabs by
applying cement slurry mixed with water proofing cement compound
consisting of applying:(a) after surface preparation, first layer of slurry of
cement @ 0.488 kg/sqm mixed with water proofing cement compound @
0.253 kg/sqm.
(b) laying second layer of Fibre glass cloth when the first layer is still
green.Overlaps of joints of fibre cloth should not be less than 10 cm.
(c) third layer of 1.5 mm thickness consisting of slurry of cement @ 1.289
kg/sqm mixed with water proofing cement compound @ 0.670 kg/sqm and
coarse sand @ 1.289 kg/sqm. This will be allowed to air cure for 4 hours
followed by water curing for 48 hours. The entire treatment will be taken
upto 30 cm on parapet wall and tucked into groove in parapet all around.
(d) fourth and final layer of brick tiling with cement mortar (which will be
paid for separately.
For the purpose of measurement the entire treated surface will be
measured."). including cost and conveyance of all materials,labour
charges etc complete as directed by the Engineer-in-Charge.
sqm 893 893.00 553.79 494534.47 DSR 22.6
9.09 Painting with synthetic enamel paint of approved brand and manufacture
of
required colour to give an even shade : Two or more coats on new work
over an under coat of suitable shade with
ordinary paint of approved brand and manufactureThe rate shall include
cost and conveyance of all materials, lead lift, all labour charges,
scaffolding, sundries etc complete as directed by the Engineer in charge at
all levels.
sqm 117.00 117.00 157.44 18420.48 MR
TOTAL OF SUB HEAD-9.0 0.00 3456599.58
HSS
block Remarks
(SH: - 10.0 - SANITARY INSTALLATION)
10.01 Providing and fixing floor mounted, white vitreous china single piece,
double traps syphonic water closet of approved brand/make, shape, size
and pattern including integrated white vitreous china cistern of capacity 10
litres with dual flushing system, including all fittings and fixtures with seat
cover, cistern fittings, nuts, bolts and gasket etc including making
connection with the existing P/S trap, complete in all respect as per
directions of Engineer-in-Charge.
no 38 38.00 6440.44 244736.72 DSR 17.3.1
10.02 Providing and fixing coloured vitreous china under counter round wash
basin 440 mm dia or nearest size of approved make including one CP
brass pillar cock 15 mm NB including connecting pipes with all fittings 32
mm dia rubber plugs 32 mm dia CP brass waste coupling, 32 mm dia CP
brass bottle trap, 15mm angle valve, etc. complete as directed by the
Engineer-in-charge.
no 20 20.00 5867.05 117341.00 MR
10.03 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 with drain board :510x1040 mm bowl DSR
depth 250 mm no 3 3.00 5777.36 17332.08 17.10.1.1
10.04 Providing and fixing frameless mirror, with all four edges machine polished
and back side protected with safety film and 4 mm thick Plywood backing
and fixed on walls with mirror screws. The rate includes lifting, cutting etc.
as per design and drawing. sqm 4 4.00 3889.300 15557.20 MR
10.05 Providing and fixing CP brass long body bib cock of approved quality
conforming to IS standards and weighing not less than 690 gms including
cost and conveyance of all materials, labour charges, sundries etc
complete as directed by the Engineer-in-Charge at all levels
15 mm nominal bore
no 34 34.00 690.56 23479.04 DSR 18.51.1
10.06 Providing and fixing floor trap of PVC,110 mm outer dia(multi trap)
including CP cockroach free floor grating with cup etc including cost and
conveyance of all materials, labour charges, sundries etc complete as
directed by the Engineer-in-Charge at all levels no 46 46.00 367.90 16923.40 MR
10.07 Providing and fixing C.P. brass stop cock concealed with adjustable wall
flange of standard design and of approved make conforming to IS: 8931
including cost and conveyance of all materials, labour charges, sundries
etc complete as directed by the Engineer-in-Charge at all levels
15 mm nominal bore
no 1 1.00 765.42 765.42 DSR 18.52.1
10.08 Supplying and fixing CP Towel rod 60cm or nearest available length
including cost of materials and labour charges etc complete as per the PWD PRICE
direction of site Engineer-in-charge. no 36 36.00 127.59 4593.24 50.17.1.3
10.09 Providing and fixing CP brass health faucets with 8mm dia 1 meter long
flexible tube and wall hook with all fittings and fixtures including angle
valve etc complete inlcuding cutting and making good the walls and floors
wherever required including cost and conveyance of all materials, labour
charges, sundries etc complete as directed by the Engineer-in-Charge at DSR
all levels. no 38 38.00 1280.47 48657.86 50.17.1.5
10.10 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 - Internal work- Exposed on wall
10.10.1 110mm OD(6 kg/cm2)
Derived from
m 132 132.00 483.58 63832.56 50.18.7.6..2
10.10.2 75mm OD (6 kg/cm2)
Derived from
m 16 16.00 374.05 5984.80 50.18.7.6..2
10.10.3 50mm OD (6 kg/cm2) PWD price
m 6 6.00 281.89 1691.34 50.18.7.6.2
10.10.4 75mm OD (4 kg/cm2)
Derived from
m 16 16.00 328.64 5258.24 50.18.7.6..2
10.11 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. Concealed work, including cutting chases
and making good the wall etc.
10.11.1 110mm OD (6 kg/cm2) m 54 54.00 531.85 28719.90 50.18.8.9.1
10.11.2 75mm OD(6kg/cm2) m 54 54.00 431.85 23319.90 50.18.8.8.1
10.11.3 50mm OD(6 kg/cm2) m 40 40.00 265.67 10626.80 50.18.8.6.2
HSS
block Remarks
10.12 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 - external works
10.12.1 150mm OD(6 kg/cm2)
m 300 300.00 817.53 245259.00 50.18.9.10.1
10.12.2 110mm OD(6 kg/cm2) m 154 154.00 440.68 67864.72 50.18.9.9.1
10.12.3 75mm OD(6 kg/cm2) m 36 36.00 256.10 9219.60 50.18.9.8.1
10.13 Providing and fixing PVC vent cowl to pipe already fixed as directed by
Engineer-in-Charge at all levels.
10.13.1 75 mm dia
no 3 3.00 82.84 248.52 50.18.9.21.7
10.13.2 110 mm dia
no 6 6.00 119.39 716.34 50.18.9.22.8
10.14 Providing and fixing sanitary fixtures for handicaped toilet including one
wash basin of size 65 x 35cm, one pair mounting brackets,one number
pillar cock & all other related fittings like bottle trap ,angle cock,waste
coupling etc,one number EWC & Cistern complete with fittings & seat
cover, one no. hinged rail 76cm & 5 nos. of grab rails 60cm etc designed
for people with special needs comes with as per manufactures
specification including cutting and making good the walls and floors
wherever required as directed by Engineer-in-Charge.
set 4 4.00 29989.73 119958.92 MR
10.15 Providing and fixing C.P. brass angle valve of 15 mm nominal bore
conforming to IS:8931 including cost and conveyance of all materials,
labour charges, sundries etc complete as directed by the Engineer-in-
Charge at all levels. no 1 1.00 666.93 666.93 DSR 18.53
10.16 Providing and fixing Cleanout with Spigot, with SS 304 Square Frame &
Round Frame with Flat Round Cover with Rubber Seal & SS Screw
including cost and conveyance of all materials, labour charges, sundries
etc complete as directed by the Engineer in charge at all levels
a) Overall Size: Dia 128 mm, Pipe Dia: 100 mm no 3 3.00 1196.22 3588.66 4292826.87
b) Overall Size: Dia 103 mm, Pipe Dia: 75 mm
no 6 6.00 1049.93 6299.58 6614118.03
HSS
block Remarks
(SH: - 11.0 - WATER SUPPLY)
11.01 Excavating trenches of required width for pipes, cables, etc. including
excavation for sockets, and dressing of sides, ramming of bottoms, depth
up to 1.5m including getting out the excavated soil, and then returning the
soil as required, in layers not exceeding 20 cm in depth including
consolidating each deposited layer by ramming, watering, etc. and
disposing of surplus excavated soil and unserviceable material as
directed, within a lead of 50 m
11.01.1 Pipes, cables etc. not exceeding 80mm dia DSR
m 50 50.00 193.55 9677.50 2.10.1.1
11.01.2 In all kinds of soil for pipes, cables etc exceeding 80mm dia but DSR
notexceeding 300mm dia. m 50 50.00 316.08 15804.00 2.10.1.2
11.01.3 Pipes, cables etc. exceeding 300mm dia but not exceeding 600mm DSR
m 50 50.00 493.50 24675.00 2.10.1.3
11.02 Providing and fixing Chlorinated Polyvinyl Chloride (CPVC) pipes, having
thermal stability for hot & cold water supply, including all CPVC plain &
brass threaded fittings, including fixing the pipe with clamps at 1.00 m
spacing. This includes jointing of pipes & fittings with one step CPVC
solvent cement and testing of joints complete as per direction of Engineer-
in-Charge. Internal work - Exposed on wall
11.02.01 65 mm dia ID m 336 336.00 1279.13 429787.68 MR

11.02.02 50 mm nominal outer dia Pipes m 12 12.00 769.07 9228.84 18.7.6
thermal stability for hot & cold water supply including all CPVC plain &
brass
threaded fittings This includes jointing of pipes & fittings with one step
CPVC
solvent cement, trenching, refilling & testing of joints complete as per
direction
of Engineer in Charge.

11.03.02 75 mm nominal inner dia Pipes m 108 108.00 1683.87 181857.96 18.9.8
11.04 Providing and fixing gun metal gate valve with C.I. Wheel of approved
quality (screwed end) including cost and conveyance of all materials,
labour charges, sundries etc complete as directed by the Engineer- in-
Charge at all levels
11.04.1 65 mm dia nominal bore
no 4 4.00 1804.10 7216.40 DSR 18.17.5
no 2 2.00 1051.36 2102.72 DSR 18.17.4

no 2 2.00 819.75 1639.50 DSR 18.17.3

no 5 5.00 702.06 3510.30 DSR 18.17.2

no 6 6.00 600.34 3602.04 DSR 18.17.1
11.04.6 20 mm dia nominal bore DSR

no 4 4.00 555.97 2223.88 18.17.1.A
11.05 Providing and fixing Chlorinated Polyvinyl chloride(CPVC) SDR 11 pipes,

having thermal stability for hot and cold water supply including all CPVC
plain and brass threaded fittingsi/c fixing the pipes with clamps at 1.00 m
spacing.This includes jointing of pipes and fittings with one step CPVC
solvent cement and the cost of cutting chases and making good the same
including testing of joints complete as per the direction of Engineer-in-
Charge.(Concealed work including cutting chases and making good the
walls etc)
11.05.1 32mm dia m 78 78.00 578.89 45153.42 DSR 18.8.4
11.05.2 25mm dia m 131 131.00 467.71 61270.01 DSR 18.8.3
11.05.3 20mm dia m 121 121.00 399.36 48322.56 DSR 18.8.2
11.05.4 15mm dia m 6 6.00 345.17 2071.02 DSR 18.8.1
HSS
block Remarks
11.06 Providing and fixing C.I. sluice valves (with cap) complete as per IS 14846
with bolts, nuts, rubber insertions including cost and conveyance of all
materials etc complete as directed by the Engineer- in-Charge at all levels
11.07 Supplying approved make PVC gully trap of size 160 x 110mm and CI
grating 150mmx150mm size and light duty C.I cover with frames
300mmx300mm size(inside) the weight of cover to be not less than4.5kg
and frame to be not less than2.7kg (CI MH cover and frame as per
IS:1726) single sealed of size conveying to size the above mentioned
items and constructing 30cmx30cm internal size gully trap chamber and
depth upto 60cm,115 thk brick wall in CM 1:6 on a foundation of PCC
1:4:8.100mm thick plastering inside with CM 1:3,12mm thk with a neat
cement flushing coat and conveying to site,cleaning ,installing and testing
approved make PVC gully trap with 160mm outlet(Fabricated),surrounding
with CC 1:1.5:3, 150x150mmm,top with CI grating above the PVC gulley
trap and light duty CI cover and frame over the chamber including cost of
all materials, etc complete as per approved drawing and as directed by
Engineer-in- Charge. Rate derived
from
no 3 3.00 2846.87 8540.61 19.4.3.1
11.07 Providing and placing on terrace (at all floor levels) polyethylene water
storage tank, IS : 12701 marked, with cover and suitable locking
arrangement and making necessary holes for inlet, outlet and overflow
pipes but without fittings and the base support for tank. ltr 10,000 10000.00 10.17 101700.00 DSR 18.48
11.08 Constructing brick masonry manhole with 75 class designation bricks in

cement mortar 1:4 (1 Cement : 4 coarse sand) R.C.C. top slab with 1:2:4
(1 Cement : 2 coarse sand : 4 graded stone aggregate 20 mm nominal
size) foundation concrete with 1:4:8 mix (1 Cement : 4 coarse sand : 8
graded stone aggregate 40 mm nominal size) inside plastering 12 mm
thick with cement mortar 1:3 (1 Cement : 3 coarse sand) finished with
floating coat of neat cement and making channels in cement concrete
1:2:4 (1 Cement : 2 coarse sand : 4 graded stone aggregate 20 mm
nominal size) finished with a floating coat of neat cement complete as per
standard design including cost and conveyance of all materials, labour
charges, sundries etc complete as directed by the Engineer-in-Charge
11.07.1 Inside size 120x90 cm and 90 cm deep including C.I. cover with frame
(medium duty) 500mm internal diameter, total weight of cover and frame
to be not less than 116 kg (weight of cover 58 kg and weight and frame 58
kg) :
With bricks.Class designation 75 no 1 1.00 25828.21 25828.21 19.7.2.1
11.07.2 Inside size 90x80 cm and 45 cm deep including C.I. cover with frame (light
duty) 455x610 mm internal dimensions total weight of cover and frame to
be not less than 38 kg (weight of cover 23 kg and weight of frame 15 kg) :
With bricks.Class designation 75 no 2 2.00 12105.01 24210.02 19.7.1.1
11.07.3 Supplying and fixing of centrifugal pump, with CI construction, CI

impeller complete with motor, base plate, foundation bolts, nuts, pressure
guage and all accessories. and working with 415V, 3ph and 50 Hz
frequency
Capacity : 10m3/hr no 4 4.00 23717.00 94868.00 MR
11.08 Providing and constructing soak pit 1.5 m x 1.5 m x 1.5 m size with honey
comb brick work on the sides upto a height of 0.9m and brick masonry in
CM 1:6 for the balance height,providing and filling brick bats graded, upto
a height of 1.2 m,providing and laying precast slab over the pit supporting
on the brick work, including cost and conveyance of all materials,labour
charges, lead, lift, etc. complete as directed by the Engineer-in-charge.
no 2 2.00 24669.36 49338.72 MR
11.09 Providing and fixing enclosed type water meter (bulk type) conforming to
IS : 2373 and tested by Municipal Board complete with bolts, nuts, rubber
insertions etc. (The tail pieces if required will be paid separately) including
cost and conveyance of all materials, labour etc. complete and as directed
by Engineer-in-Charge
11.09.1 50mm no 1 1.00 8200.70 8200.70 MR
HSS
block Remarks
11.10 Providing and fixing C.I. basket type dirt box strainer for bulk type water
meter with nuts, bolts, rubber insertions etc. complete conforming to IS :
2373 : including cost and conveyance of all materials, labour etc. complete
and as directed by Engineer-in-Charge
11.10.1 50mm no 1 1.00 6647.68 6647.68 MR
(SH: - 12.0 - MISCELLANEOUS BUILDING WORK)
12.01 Diluting and injecting chemical emulsion for POST- CONSTRUCTIONAL

anti-termite treatment (excluding the cost of chemical emulsion)
:Treatment of soil under existing floors using chemical emulsion @ one
litre per hole, 300 mm apart including drilling 12 mm diameter holes and
plugging with cement mortar 1 :2 (1 cement : 2 Coarse sand) to match the
existing floor: : With Chlorpyriphos/Lindane E.C. 20% with 1%
concentration
sqm 970 970.00 184.93 179382.10 2.35.3.1
12.02 Providing and laying non-pressure NP2 class (light duty) RCC pipes with
collars jointed with stiff mixture of cement mortar in the proportion of 1:2 (1
cement : 2 fine sand) including testing of joints etc. complete.
12.02.1 150 mm dia. RCC Pipe m 100 100.00 500.10 50010.00 19.6.2
GRAND TOTAL 40748065.00
KITCO LTD
SCHOOL
DETAILED ESTIMATE
Length Breadth Height

Sl.No Description Unit No Quantity Rate(Rs) Amount(Rs)
(mtr) (mtr) (mtr)
(SH : 1.0 LAND DEVELOPMENT WORK)

including cutting of trunks and branches removing the roots and stacking of
serviceable material and disposal of unserviceable materials as directed by
the Engineer-in-Charge.
1.01.1 Beyond 30cm girth upto and including 60cm girth no 1.000 307.32 307.32
1.02 Earth work in excavation by means (Hydraulic excavator)/manual means in

foundation trenches or drains (not exceeding 1.5m in width or 10 sqm on
plan) including dressing of sides and ramming of bottoms, lift upto 1.5m,
including getting out the excavated soil and disposal of surplus excavated soil
as directed, within the site as directed by the Engineer- in-Charge.
1.02.1 All kinds of soil cum

Grade beam
Footing
F1 68 3.900 3.900 1.500 1551.420
F2 14 2.800 2.800 1.500 164.640
grade beam outside 1 197.000 1.150 0.600 135.930
grade beam inside 1 182.000 1.030 0.600 112.476
1964.466
45% may considered 884.010
Say 885.000 233.29 206461.65
1.02.2 Ordinary rock cum
\\datalibrary1\2017-18 Open\SCHOOL ESTIMATES-CIVIL\ALIGNED ESTIMATE FILES\Kakkat-Susan\KAKKAT SCHOOL BUILDING.xlsEstimate(Academic block)\gm 1
(mtr) (mtr) (mtr)
35% of excavation may considered 687.563
Say 688.000 386.74 266077.12
1.02.3 Hard rock (blasting prohibited) cum
Say 393.000 920.69 361831.17
1.03 Earth work in excavation by means (Hydraulic excavator)/manual means over

areas (exceeding 30cm in depth.1.5m in width as well as 10 sqm on plan)
including disposal of excavated earth, lead upto 50 m and lift upto 1.5 m;
disposed earth to be levelled and neatly dressed, as directed by the Engineer-
in-Charge
1.03.1 All kinds of soil. cum
Grade beam
Footing
F1 68 3.900 3.900 0.100 103.428
F2 14 2.800 2.800 0.100 10.976
114.404
Say 12.000 176.58 2118.96
Say 35.000 309.91 10846.85

Say 69.000 868.96 59958.24
1.04 Disposal of building rubbish / malba / similar unserviceable, dismantled or cum

unloading toapproved municipal dumping ground or as approved by Engineer-
in-charge, beyond 50 m initial lead, for all leads including all lifts involved.
1183.420
ordinary rock and hard rock qnty considered Say 1184.000 169.01 200109.14

(mtr) (mtr) (mtr)
2.01.01 1:4:8 (1 Cement : 4 coarse sand : 8 graded stone aggregate 40 mm nominal cum
size)
F1 68 2.700 2.700 0.100 49.572
F2 14 1.600 1.600 0.100 3.584
flooring PCC
classroom 8 54.000 0.100 43.200
toilet 2 45.000 0.100 9.000
stair room 2 25.500 0.100 5.100
Verandah 1 2 37.000 0.100 7.400
Verandah 2 1 105.000 0.100 10.500
139.437
Say 140.000 6278.37 878971.80
2.01.02 1:2:4 (1 cement : 2 coarse sand (zone-III) : 4 graded stone aggregate 20 mm

nominal size) cum
Nominal quantity 1.000
1.000
Say 1.000 7685.69 7685.69
materials, labour, curing, lead lift , etc. complete as directed by Engineer-in-
For screed concrete 1:2:4 (1 Cement : 2coarse sand : 4 graded stone
aggregate 6mm nominal size) cum
For Roof slab
area from cad 1 957.000 0.050 47.850
47.850
Say 48.000 7712.26 370188.48

(mtr) (mtr) (mtr)
2.03 Extra for providing and mixing water proofing material in cement concrete
work, Damp proof course, plastering etc in the proportion recommended by
the manufacturers including cost and conveyance of all materials, labour,
curing, lead lift , etc. complete as directed by Engineer-in-Charge at all levels.
kg
plastering item= 38.395
slab RCC= 157.905
DPC= 7.092
203.392
Say 204.000 67.23 13714.92
2.04 Providing and laying damp-proof course 50mm thick with cement sqm
concrete1:2:4 (1 cement: 2coarse sand : 4 graded stone aggregate of 20mm
nominal size) including cost and conveyance of all materials,labour
Charge
grade beam outside 1 197.000 0.350 68.950
grade beam inside 1 182.000 0.230 41.860
110.810
110.810
Say 111.000 448.99 49837.89
2.05 Applying a coat of residual petroleum bitumen of penetration 80/100 of sqm
approved quality using 1.7kg per square metre on damp -proof course after
cleaning the surface with brushes and finally with a piece of cloth lightly
soaked in kerosene oil including cost and conveyance of all materials,labour
charges,lead,lift etc complete at all levels as directed by the Engineer-in-
Charge
110.810
Say 111.000 128.84 14301.24
1334700.02
TOTAL OF SUB HEAD -2.0

(mtr) (mtr) (mtr)
3.01 Providing and laying in position machine batched and machine mixed design
mix M-25 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
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/ less
cement used as per design mix is payable/recoverable separately).
All works upto plinth level cum

Fountation
F1 68 2.500 2.500 0.400 170.000
F2 14 1.400 1.400 0.350 9.604
F1 68 0.526 35.789
F2 14 0.602 8.427 223.820
Grade beam
deduction
C1 -68 0.250 0.450 0.350 -2.678
C2 -14 0.250 0.250 0.350 -0.306 35.80
Column up to Plinth Level

C1 68 0.250 0.450 1.500 11.475
C2 14 0.250 0.250 1.500 1.313 12.79
272.407
Say 287.000 8214.41 2357535.67

(mtr) (mtr) (mtr)
All works above plinth level upto floor V level cum

Columns
Ground floor
C1 68 0.250 0.450 3.750 28.688
C2 14 0.250 0.250 3.750 3.281
First floor
Column,C1 68 0.250 0.450 3.750 28.688
Column,C2 14 0.250 0.250 3.750 3.281
Staircase room
C1 8 0.250 0.450 3.750 28.688
92.63 columns
Beam
Ground floor
beam 0.25 X 0.45 1 188.000 0.250 0.325 15.275
beam 0.25 X 0.35 1 314.000 0.250 0.200 15.700
deduction
C1 -68 0.250 0.250 0.325 -1.381
C2 -14 0.250 0.250 0.200 -0.175
First floor
beam 0.25 X 0.45 1 188.000 0.250 0.325 15.275
beam 0.25 X 0.35 1 314.000 0.250 0.200 15.700
deduction
Column,C1 -68 0.250 0.250 0.325 -1.381
Column,C2 -14 0.250 0.250 0.200 -0.175
Staircase room
beam 0.25 X 0.45 8 30.000 0.250 0.325 19.500

(mtr) (mtr) (mtr)
deduction
C1 -4 0.250 0.250 0.325 -0.081
78.26 beam
Lintel
Ground floor
class room wall 1 33 4.200 0.200 0.200 5.544
class room wall 2 11 5.200 0.200 0.200 2.288
toilet wall 1 6 5.200 0.200 0.200 1.248
toilet wall 2 16 1.440 0.200 0.200 0.922
toilet wall 1(partition) 8 2.000 0.100 0.150 0.240
toilet wall 3 4 2.000 0.100 0.150 0.120
staircase wall 2 3.100 0.200 0.200 0.248
First floor
class room wall 1 33 4.200 0.200 0.200 5.544
class room wall 2 11 5.200 0.200 0.200 2.288
toilet wall 1 6 5.200 0.200 0.200 1.248
toilet wall 2 16 2.500 0.200 0.200 1.600
toilet wall 3 4 1.400 0.200 0.200 0.224
staircase wall 2 3.100 0.200 0.200 0.248
staircase room
wall1 4 6.000 0.200 0.200 0.960
wall 2 4 3.000 0.200 0.200 0.480
Sunshade 23.58 Lintel

sunshade 163.000 0.600 0.100 9.780
9.78 sunshade
Staircase
Ground floor
waist slab 4 4.200 1.500 0.160 4.032
Staircase landing 2 3.000 1.500 0.160 1.440
steps 20 1.500 0.150 0.150 0.675
First floor
waist slab 4 4.200 1.500 0.160 4.032
Staircase landing 2 3.000 1.500 0.160 1.440
steps 20 1.500 0.150 0.150 0.675 12.29 staircase

(mtr) (mtr) (mtr)
Slab
Ground floor slab @ +3.75 lvl
Total area(s1) 1 779.000 0.125 97.375
Total area(s2) 1 96.000 0.150 14.400
deduction for stair area -2 3.000 6.000 0.125 -4.500
First floor slab @ +7.50 lvl

Total area(s1) 1 779.000 0.125 97.375
Total area(s2) 1 96.000 0.150 14.400
deduction for stair area -2 3.000 6.000 0.125 -4.500
Staircase room slab @11.25 lvl

total area 2 36.000 0.125 9.000
Duct 2 1.000 1.000 0.125 0.250

223.80 Slab
440.335
Say 441.000 10164.57 4482575.37
3.03 Providing, hoisting and fixing above plinth level up to floor five level precast cum
reinforced cement concrete work in string courses, bands, copings, bed
plates, anchor blocks, plain window sills and the like, including the cost of
required centering, shuttering but , excluding cost of reinforcement, with
1:1.5:3 (1 cement : 1.5 coarse sand(zone-III) : 3 graded stone aggregate 20
mm nominal size).
1.000
Say 1.000 9774.88 9774.88
3.04 Steel reinforcement for R.C.C. work including straightening, cutting, bending,
placing in position and binding with 16 gauge GI binding wire etc complete
including cost, conveyance, lead, lift of all materials for all types of RCC
works as per drawing/specification and as directed by Engineer-in-Charge at
all levels.
Thermo-Mechanically Treated bars of grade Fe-500D or more. kg 712.742
Foundation 80kg/m3 1 223.820 80.000 17905.587
Plinth beam @ 180 kg/m3 1 35.800 180.000 6443.955

(mtr) (mtr) (mtr)
Lintels and sunshade @ 80 kg/m3 1 33.360 80.000 2668.768
columns @ 230 kg/m3 1 105.413 230.000 24244.875
Roof beam @ 180 kg/m3 1 78.256 180.000 14086.125
Slab and stair @ 100 kg/m3 1 237.094 100.000 23709.400
vertical wall @ 140 kg/m3 1 0.000 140.000 0.000
713.742 89058.710
Say 89059.000 79.35 7066831.65
3.05 Centering and shuttering including strutting, propping etc. and removal of
form for :
3.05.1 Foundations, footings, bases of columns etc. for mass concrete. sqm
PCC
Foundation
F1 68 10.000 0.100 68.000
F2 14 5.600 0.100 7.840
RCC
F1 68 10 0.400 272.000
F2 14 5.6 0.350 27.440
716.380
Say 717.000 271.92 194966.64
3.05.2 Suspended floors, roofs, landings, balconies and access platform. sqm
Slab
Total area(s1) 1 779.000 779.000
Total area(s2) 1 96.000 96.000
deduction for stair area -2 3.000 6.000 -36.000

Total area(s1) 1 779.000 779.000
Total area(s2) 1 96.000 96.000

(mtr) (mtr) (mtr)
total area 2 36.000 72.000
Duct 2 1.000 1.000 2.000
Staircase landing 2 3.000 1.500 9.000

1761.000
1797.000 592.06 1063931.82
3.05.3 Lintels, beams, plinth beams, girders, bressumers and cantilevers. sqm
Beam
Ground floor
beam 0.25 X 0.45 1 188.000 0.9 169.200
beam 0.25 X 0.35 1 314 0.65 204.100
deduction
C1 -68 0.25 0.9 -15.300
C2 -14 0.25 0.650 -2.275
First floor
beam 0.25 X 0.45 1 188 0.9 169.200
beam 0.25 X 0.35 1 314 0.65 204.100
deduction
Column,C1 -68 0.25 0.9 -15.300
Column,C2 -14 0.25 0.65 -2.275
Lintel
Ground floor
class room wall 1 66 4.200 0.200 55.440
class room wall 2 22 5.200 0.200 22.880
toilet wall 1 12 5.200 0.200 12.480
toilet wall 2 32 1.440 0.200 9.216
toilet wall 1(partition) 16 2.000 0.150 4.800
toilet wall 3 8 1.400 0.150 1.680
First floor
class room wall 1 66 4.200 0.200 55.440
class room wall 2 22 5.200 0.200 22.880
toilet wall 1 12 5.200 0.200 12.480
toilet wall 2 32 2.500 0.200 16.000

(mtr) (mtr) (mtr)
toilet wall 3 8 1.400 0.200 2.240
staircase wall 4 3.100 0.200 2.480
staircase room
wall1 4 6.000 0.200 4.800
wall 2 4 3.000 0.200 2.400
941.706
Say 942.000 480.75 452866.50
3.05.4 Columns, Pillars, Piers, Abutments, Posts and Struts. sqm
C1 68 1.400 1.500 142.800
C2 14 1.000 1.500 21.000
Ground floor
C1 68 1.400 3.750 357.000
C2 14 1.000 3.750 52.500
First floor
Column,C1 68 1.400 3.750 357.000
Column,C2 14 1.000 3.750 52.500
982.800
Say 983.000 655.93 644779.19
Say 0.000 880.25 0.00
3.05.5 Stairs, (excluding landings) except spiral staircases. sqm

Staircase
Ground floor
waist slab 4 4.200 1.500 25.200
steps 20 1.500 0.150 4.500
Waist slab Side portion 2 4.200 0.150 1.260
First floor
waist slab 4 4.200 1.500 25.200
steps 20 1.500 0.150 4.500
Waist slab Side portion 4 4.200 0.150 2.520
63.180
Say 64.000 587.93 37627.52
3.05.7 Weather shade, Chajjas, corbels etc., including edges. sqm
sunshade 163 1.500 0.600 146.700

(mtr) (mtr) (mtr)
146.700
Say 147.000 731.49 107529.03
3.05.8 Walls of (any thickness)including attached pilasters butteresses plinth and sqm
string course etc.
Nominal qnty 20.000
Say 20.000 530.80 10616.00
3.05.9 Small surfaces such as cantilever ends, brackets and ends of steps, caps sqm
and bases to pilasters and columns and the like
Say 10.000 723.22 7232.20
3.06 Extra for additional height in centering, shuttering where ever required with sqm
decentering at all levels, over a height of 3.5 m, for every additional height of
1 metre or part thereof (Plan area to be measured).
Slab
Total area(s1) 1 779 779.000
Total area(s2) 1 96.000 96.000
deduction for stair area -2 3 6 -36.000
Total area(s1) 1 779 779.000
Total area(s2) 1 96.000 96.000
deduction for stair area -2 3 6 -36.000
total area 2 36 72.000
Duct 2 1 1 2.000
Staircase landing 2 3 1.5 9.000
1761.000
Say 1779.000 240.44 427742.76
3.07 Add for using extra cement in the items of design mix over and above the qtl
specified cement content there in.
Total RCC 712.742
additional 50 kg/m3 considered 35637.097

(mtr) (mtr) (mtr)
356.371
Say 375.000 943.20 353700.00
17217709.23
TOTAL SUB HEAD-3.0
4.01 Providing and constructing laterite stone masonry with neatly dressed cum
basement including all cost of materials, labour charges, scaffolding, raking
out of joints,curing, lead, lift etc. as directed by Engineer-in-Charge.
Masonry up to plinth lvl

deduction
C1 -68 0.250 0.350 0.750 -4.463
C2 -14 0.250 0.230 0.750 -0.604
steps 1 73.000 0.600 0.300 13.140
1 73.000 0.300 0.300 6.570
additional 10.000
107.751
Say 108.000 6361.85 687079.46
above plinth level up to floor two level including all cost of materials, labour
charges ,scaffolding, raking out of joints,curing, lead, lift etc as directed by
Engineer-in-Charge.
Ground floor
class room wall 1 33 4.200 0.230 3.400 108.385
class room wall 2 11 5.200 0.230 3.400 44.730
toilet wall 1 6 5.200 0.230 3.400 24.398
toilet wall 2 16 2.500 0.230 3.400 31.280
toilet wall 3 4 1.400 0.100 3.590 2.010
staircase wall 2 3.100 0.230 3.400 4.848
Deduction
D -12 1.200 0.230 2.400 -7.949

(mtr) (mtr) (mtr)
D3 -16 0.800 0.230 2.400 -7.066
W4 -34 2.400 0.230 1.600 -30.029
V -12 0.900 0.230 0.600 -1.490
First floor
class room wall 1 48 4.200 0.230 3.400 157.651
class room wall 2 26 5.200 0.230 3.400 105.726
toilet wall 1 8 5.200 0.230 3.400 32.531
toilet wall 2 20 2.500 0.230 3.400 39.100
toilet wall 3 4 1.400 0.230 3.400 4.379
staircase wall 6 3.000 0.230 3.400 14.076
Deduction
D -12 1.200 0.230 2.400 -7.949
D3 -16 0.800 0.230 2.400 -7.066
W4 -34 2.400 0.230 1.600 -30.029
V -12 0.900 0.230 0.600 -1.490
staircase room
wall1 4 9.000 0.230 3.400 28.152
wall 2 4 3.000 0.230 3.400 9.384
Entrance Verandah brick wall 5 2.600 0.230 2.550 7.625
compound wall 1 320.000 0.230 1.200 88.320
609.530
Say 622.000 6886.45 4283371.90

(mtr) (mtr) (mtr)
4.03 Providing and constructing 115mm thick brick masonry in CM 1:4 (1 cement, sqm
4 coarse sand) in partition walls, parapets, etc. with bricks of standard sizes
and of approved quality (average compressive strength not less than 50
Kg/cm2) including scaffolding, raking out of joints, curing, cost and
conveyance of all materials, lead,lift, etc.complete including providing 2 Nos.
of 6mm dia bars as reinforcement at every third layer wherever specified
(Reinforcement shall be measured and paid for under relevent item ) and as
directed by Engineer-in-Charge
Ground floor
First floor
parapet wall 1 211.000 1.200 253.200

stair hand rail 4 4.500 1.200 21.600
286.862
Say 293.000 959.25 281060.25
4.04 Extra for providing and placing in position 2 Nos 6mm dia. M.S. bars at every sqm
third course of half brick masonry including cost and conveyance of MS bars
etc complete as directed by Engineer-in-Charge
Quantity same as half brick wall 286.862
Say 293.000 79.70 23352.10
mortar 1:6 (1 cement : 6 coarse sand)including raking out of joints,filling the
joints /hollows with suitable sizes of split stones,filling the joints clearly,
provided at every 0.5 sqm of face area) , lead, lift etc. complete as directed
by Engineer-in-Charge at all levels. cum
compound wall 1 320.000 2.000 0.600 384.000
384.000
Say 384.000 5560.12 2135086.08

(mtr) (mtr) (mtr)
foundations,retaining walls etc including filling the joints /hollows with suitable
sizes of split stones,filling the joints clearly, cost and conveyance of all
materials, cost of bond stone (should be provided at every 0.5 sqm of face
area) , lead, lift etc.complete as directed by Engineer-in-Charge. cum
Say 11.000 3911.49 43026.39
sections & other sections of approved make confirming to IS:733 & IS:1285
fixed with rawl plugs & screws or with fixing clips including necessary filling up
of gaps at junctions,at top,bottom & sides with required PVC/neoprene felt
etc.Aluminium sections shall be smooth,rust free,straight,mitred & jointed
mechanically where ever required including cleat angle,aluminium snap
beading for glazing/panelling,cp brass/stainless steel screws,removing the
stickers clearly all complete as per architectutral drawings & directions of
Engineer-in-Charge at all levels.(glazing & panelling to be paid
seperately).Minimum thickness of powder coating for powder coated
Aluminium shall be 50 micron.
5.01.1 For fixed portion kg kg/m2
Ground floor
W4 32 2.400 4.500 1.600 552.960
V 12 0.900 4.500 0.600 29.160
Duct door 2 0.600 4.500 1.800 9.720
First floor
W4 32 2.400 4.500 1.600 552.960
V 12 0.900 4.500 0.600 29.160
Duct door 2 0.600 4.500 1.800 9.720
1183.680
Say 1184.000 539.07 638258.88

(mtr) (mtr) (mtr)
5.01.2 For shutter of doors ,windows & ventilators including providing and fixing kg
hinges/pivots and making provision for fixing of fittings,exhaust fan of
required size,etc wherever required including the cost of PVC neoprene
gasket required(fittings shall be paid for separately)
Ground floor
W4 32 2.400 4.500 1.600 552.960
V 12 0.900 4.500 0.600 29.160
Duct door 2 0.600 4.500 1.800 9.720
First floor
W4 32 2.400 4.500 1.600 552.960
V 12 0.900 4.500 0.600 29.160
Duct door 2 0.600 4.500 1.800 9.720
1183.680
Say 1184.000 623.75 738520.00
required colour or shade with nuts and screws etc. complete as directed by
the Engineer-in-Charge at all levels. no
50% considered 32.000
32.000
Say 32.000 106.76 3416.32
5.03 Providing wood work in frames of doors, windows , clerestory windows and
other frames, wrought frames and fixed in position with hold fast lugs or with
dash fastners of required dia & length(hold fast lugs or dash fastener shall be
paid separately).
Second class teak wood cum
D 16 7.200 0.100 0.070 0.806
0.806
Say 1.000 130025.76 130025.76

(mtr) (mtr) (mtr)
excludings panelling which be paid for separately. sqm
Second class teak wood
35 mm thick shutters
D 16 1.200 2.400 46.080

Say 24.000 3712.43 89098.32
5.05 Providing and fixing panelling or panelling and glazing in panelled or panelled
and glazed shutters for doors, windows and clerestory windows(area of
opening for panel inserts excluding portion inside grooves or rebates to be
measured). Panelling for panelled or panelled and glazed shutters 25mm to
40mm thick:
sqm
Say 24.000 2855.94 68542.56

(mtr) (mtr) (mtr)
5.11 Providing and fixing IS : 12817 marked stainless steel butt hinges with
stainless steel screws etc. complete of size:125x64x1.90 mm.including cost
and conveyance of all materials,labour charges, etc. complete as directed
by Engineer-in-Charge.
no
Extra only
D 16 2.000 32.000
32.000
Say 33.000 90.92 3000.36
5.06 Providing 40x5 mm flat iron hold fast of 40 cm long or anchors/dash fastner no
10x140 mm size(approximately) and anchor should be made of polyamide
sleeve of approved grad including fixing to frame with 10 mm diameter bolts,
nuts and wooden plugs or approved dash fastners and embeddings in
cement concrete block 30x10x15 cm 1:3:6 mix (1 cement : 3 coarse sand : 6
graded stone aggregate 20 mm nominal size. The rate shall includes cost
and conveyance of all materials,labour, lead, lift, etc. complete as directed by
D 16 8.000 128.000
128.000
Say 131.000 166.28 21782.68
5.07 Providing and fixing bright finished brass100mm mortice latch and lock ISI no
grade AC 10 as per IS:1868)aluminium lever handles with necessary screws
etc. complete at all levels.(best make of approved quality).
D 16 1.000 16.000

(mtr) (mtr) (mtr)
16.000
Say 17.000 872.25 14828.32
5.08 Providing and fixing bright finished brass tower bolts (barrel type) with no
necessary screws etc. complete as directed by the Engineer-in-charge at all
levels.
150 x 10 mm
D 16 4.000 64.000
64.000
Say 34.000 271.22 9221.37
5.09 Providing and fixing Fiber Glass Reinforced plastic (FRP) Door Frames of m
receive shutter of 30 mm thickness. The laminate shall be moulded with fire
resistant grade unsaturated polyester resin and chopped mat. Door frame
laminate shall be 2 mm thick and shall be filled with suitable wooden block in
all the three legs. The frame shall be covered with fiber glass from all sides.
M.S. stay shall be provided at the bottom to steady the frame.
Ground floor toilet

D3 16 5.000 80.000
D 4 5.400 21.600
First floor toilet
D3 16 5.000 80.000
D 4 5.400 21.600
203.200
Say 214.000 582.53 124661.42

(mtr) (mtr) (mtr)
polyester resin, moulded to 3 mm thick FRP laminate all around, with suitable
wooden blocks inside at required places for fixing of fittings and polyurethane
foam (PUF)/ Polystyrene foam to be used as filler material throughout the
hollow panel, casted monolithically with testing parameters of F.R.P. laminate
conforming to table - 3 of IS: 14856, complete as per direction of Engineer-in
charge. sqm
Ground floor toilet
D3 16 0.800 2.100 26.880
D 4 1.200 2.100 10.080
First floor toilet
D3 16 0.800 2.100 26.880
D 4 1.200 2.100 10.080
73.920
Say 78.000 3555.19 277304.94

(mtr) (mtr) (mtr)
6.01 Steel work welded in built up sections/framed work including cutting hoisting,
fixing in position and applying two coats of approved make and colour
synthetic enamel paint over two coats of approved make anticorrossive
yellow zinc chromate primer, etc. including cost and conveyance of all
materials, labour, lead,lift etc. complete as directed by Engineer- in-Charge at
all levels.
6.01.1 In gratings, frames, guard bar, ladders, railings, brackets, gates & similar kg
works.
Ground floor kg/m2

W4 32 2.400 15.000 1.600 1843.200
V 12 0.900 15.000 0.600 97.200
Duct door 2 0.600 15.000 1.800 32.400
First floor kg/m2

W4 32 2.400 15.000 1.600 1843.200
V 12 0.900 15.000 0.600 97.200
Duct door 2 0.600 15.000 1.800 32.400
3945.600
Say 4025.000 123.95 498898.75
including cost and conveyance of all materials,labour charges etc complete
as directed by the Engineer-in-Charge at all levels. no Say 50.000 124.72 6235.84

(mtr) (mtr) (mtr)
conforming to IS : 15622 of approved make,shade,and pattern laid on 20 mm
thick bed of cement mortar 1:4 (1 cement : 4 coarse sand) and jointed with
grey cement slurry @ 3.3 kg/sqm including pointing in white cement mixed
with pigment of matching shade .including cost and conveyance of all
materials,labour charges,lead,lift etc, complete as directed by the Engineer-in-
Charge sqm
864.000
Say 882.000 1569.40 1384210.80
7.02 Providing and fixing Vitrified wall tiles in skirting,dados etc 600x600x9 mm of sqm
Ist quality conforming to IS : 15622 of approved make,shade,and pattern laid
on 12 mm thick bed of cement mortar 1:3 (1 cement : 3 coarse sand) and
jointed with grey cement slurry @ 3.3 kg/sqm including pointing in white
cement mixed with pigment of matching shade .including cost and
conveyance of all materials,labour charges,lead,lift etc, complete as directed
by the Engineer-in-Charge
A) Skirting
480.000
Say 490.000 1591.55 779859.50
7.03 Providing and laying Polished Granite stone flooring in required design and
patterns, in linear as well as curvilinear portions of the building all complete
as per the architectural drawings with 18 mm thick stone slab over 20 mm
(average) thick base of cement mortar 1:4 (1 cement : 4 coarse sand) laid
and jointed with cement slurry and pointing with white cement slurry admixed
with pigment of matching shade including rubbing , curing and polishing etc.
all complete as specified and as directed by the Engineer-in-Charge.
Polished Granite stone slab jet Black, Cherry Red, Elite Brown, Cat Eye or
equivalent.
sqm
Step & Landing 42

Passage & stairroom 342 384.400
Say 404.000 4118.66 1663938.64

(mtr) (mtr) (mtr)
7.04 Providing and fixing 18 mm thick gang saw cut, mirror polished, premoulded sqm
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 shade
toilet slab for wash 4 11.600 46.400

46.400
Say 49.000 4364.85 213877.65
7.05 Extra for providing opening of required size & shape for wash basins/ kitchen no
sink in kitchen platform, vanity counters and similar location in marble/granite
work including providing necessary holes for pillar taps etc. including rubbing
and polishing of cut edges etc. complete as directed by the Engineer-in-
For wash basin 16.000
16.000
Say 16.000 599.99 9599.84
outdoor floors such as footpath, court yard, multi modals location etc., laid on
20mm thick base of cement mortar 1:4 (1 cement : 4 coarse sand) in all
shapes & patterns including grouting the joints with white cement mixed with
matching pigments etc. complete as per direction of Engineer-in-Charge.
toilet area 4 44.600 178.400

Say 188.000 1071.13 201372.44


(mtr) (mtr) (mtr)
Say 6.000 57.34 344.04
(SH: - 9.0 - CEILING SYSTEMS)
9.01 6 mm cement plaster to ceiling of mix 1:3 (1 Cement : 3 fine sand) including
cost and conveyance of all materials, labour charges, scaffolding, sundries
etc complete as directed by the Engineer-in-Charge at all levels.
sqm
Roof slab
total area 1 875.000 875.000

total area 1 875.000 875.000

total area 2 36.000 72.000
Duct 2 1.000 1.000 2.000

Staircase
Ground floor
waist slab 4 4.2 1.5 25.200
First floor
waist slab 4 4.2 1.5 25.200
(mtr) (mtr) (mtr)
Sunshade
sunshade 163 0.6 97.800
1918.200
Say 2015.000 201.61 406244.15
9.02 12mm cement plaster of mix 1:4 (1 cement : 4 fine sand)including cost and sqm
conveyance of all materials, labour charges, scaffolding, sundries etc
Ground floor
class room wall 1 33 4.20 3.75 519.750
class room wall 2 11 5.20 3.75 214.500
toilet wall 1 8 5.20 3.75 156.000
toilet wall 2 20 2.50 3.75 187.500
toilet wall 3 4 1.40 4.75 26.600
Deduction
D -12 1.20 2.40 -34.560
D3 -16 0.80 2.40 -30.720
W4 -34 2.40 1.60 -130.560
V -12 0.90 0.60 -6.480
First floor
class room wall 1 48 4.20 3.90 786.240
class room wall 2
toilet wall 1 8 5.20 3.40 141.440
toilet wall 2 20 2.50 3.40 170.000
toilet wall 3 4 1.40 4.75 26.600
staircase wall 6 3.00 3.40 61.200
Deduction
D -12 1.20 2.40 -34.560
W4 -34 2.40 1.60 -130.560
V -12 0.90 0.60 -6.480

(mtr) (mtr) (mtr)
2041.910
2041.910
Say 2145.000 242.48 520119.60
9.03 15mm cement plaster of mix 1:4 (1 cement : 4 fine sand)including cost and
2041.910
sqm
deduction for cladding
2041.910
Say 2145.000 280.75 602208.75
material in separately).proportion recommended by manufacturer over roof at
all heights including cost and conveyance of all materials, labour charges,
scaffolding, sundries etc complete as directed by the Engineer in charge at all
levels. (water proofing liquid will be paid separately)
sqm
Roof area 1 875.000 875.000
875.000
Say 893.000 372.86 332963.98
9.05 Applying one coat of water thinnable cement primer of approved brand and
manufacture on all surface including cost and conveyance of all materials,
labour charges, scaffolding, sundries etc complete as directed by the
Engineer-in-Charge at all levels. sqm
6 mm plastering 1918.200
12 mm platering 2041.910
6002.020
Say 6123.000 51.80 317171.40

(mtr) (mtr) (mtr)
additives of required shade for new work (Two or more coats applied @ 1.43
ltr/ 10 sqm over and including priming coat of exterior primer applied @ 2.20
kg/ 10 sqm). including cost and conveyance of all materials, labour charges,
scaffoldings etc complete as directed by the Engineer-in-Charge at all levels.
sqm
Ground floor
wall all round 1 341.490 341.490
D -6 1.20 2.40 -17.280
D3 -8 0.80 2.40 -15.360
W4 -17 2.40 1.60 -65.280
V -6 0.90 0.60 -3.240
First floor 1 341.490 341.490
toilet wall 1 4 5.20 3.40 70.720
toilet wall 2 10 2.50 3.40 85.000
staircase wall 2 56.76 113.520
D -6 1.20 2.40 -17.280
D3 -8 0.80 2.40 -15.360
W4 -17 2.40 1.60 -65.280
V -6 0.90 0.60 -3.240
749.900
Say 825.000 135.71 111960.75
9.07 Painting the inside walls with acrylic emulsion paint of approved brand and
manufacture to give an even shade two or more coats on new work to
smooth even finish on ceiling and walls including cost and conveyance of all
materials to site, labour charges, hire charges for scaffolding, etc as directed
by Engineer-in-Charge at all levels
sqm
Total painting 6002.020
deduction for exterior painting -749.900
5252.120
Say 5515.000 118.40 652976.00

(mtr) (mtr) (mtr)
9.08 Providing and laying water proofing treatment on roofs of slabs by applying
cement slurry mixed with water proofing cement compound consisting of
applying:(a) after surface preparation, first layer of slurry of cement @ 0.488
kg/sqm mixed with water proofing cement compound @ 0.253 kg/sqm.
followed by water curing for 48 hours. The entire treatment will be taken upto
30 cm on parapet wall and tucked into groove in parapet all around.
(d) fourth and final layer of brick tiling with cement mortar (which will be paid
for separately.
For the purpose of measurement the entire treated surface will be sqm
875.000
Say 893.000 553.79 494534.47
9.09 Painting with synthetic enamel paint of approved brand and manufacture of
required colour to give an even shade : Two or more coats on new work over
an under coat of suitable shade with
ordinary paint of approved brand and manufactureThe rate shall include cost
and conveyance of all materials, lead lift, all labour charges, scaffolding,
sundries etc complete as directed by the Engineer in charge at all levels.
sqm
D 16 1.200 2.400 2.400 110.592
110.592
110.592
Say 117.000 157.44 18420.48

(mtr) (mtr) (mtr)
12.01 Diluting and injecting chemical emulsion for POST- CONSTRUCTIONAL anti-
termite treatment (excluding the cost of chemical emulsion) :Treatment of soil
under existing floors using chemical emulsion @ one litre per hole, 300 mm
apart including drilling 12 mm diameter holes and plugging with cement
mortar 1 :2 (1 cement : 2 Coarse sand) to match the existing floor: : With
Chlorpyriphos/Lindane E.C. 20% with 1% concentration
sqm
classroom 8 54 432.000
toilet 2 45 90.000
stair room 2 25.5 51.000
Verandah 1 2 37 74.000
Verandah 2 1 105.000 105.000
step 2 76 152.000
corridor 1 6.5 3.000 19.500
923.500
Say 970.000 184.93 179382.10
Providing and laying non-pressure NP2 class (light duty) RCC pipes with
12.02 collars jointed with stiff mixture of cement mortar in the proportion of 1:2 (1 m
cement : 2 fine sand) including testing of joints etc. complete.
12.02.1 150 mm dia. RCC Pipe m Say 100.000 500.10 50010.00

DETAILED ESTIMATE - SANITARY AND WATER SUPPLY
Description
Sl No. No Length Breadth Height Quantity Rate (Rs) Amount (Rs)
10.01 Providing and fixing floor mounted, white vitreous china single piece, double traps
syphonic water closet of approved brand/make, shape, size and pattern including
integrated white vitreous china cistern of capacity 10 litres with dual flushing system,
including all fittings and fixtures with seat cover, cistern fittings, nuts, bolts and gasket
etc including making connection with the existing P/S trap, complete in all respect as
per directions of Engineer-in-Charge. no 38.00 38.00 6440.44 244736.72
10.02 Providing and fixing coloured vitreous china under counter round wash basin 440 mm
dia or nearest size of approved make including one CP brass pillar cock 15 mm NB
including connecting pipes with all fittings 32 mm dia rubber plugs 32 mm dia CP brass
waste coupling, 32 mm dia CP brass bottle trap, 15mm angle valve, etc. complete as
directed by the Engineer-in-charge. no 20 20.00 5867.05 117341.00
10.03 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 with drain board
:510x1040 mm bowl depth 250 mm
no 3.00 3.00 5777.36 17332.08
10.04 Providing and fixing frameless mirror, with all four edges machine polished and back
side protected with safety film and 4 mm thick Plywood backing and fixed on walls with
mirror screws. The rate includes lifting, cutting etc. as per design and drawing.
sqm 4 4.00 3889.300 15557.20
10.05 Providing and fixing CP brass long body bib cock of approved quality conforming to IS
standards and weighing not less than 690 gms including cost and conveyance of all
materials, labour charges, sundries etc complete as directed by the Engineer-in-Charge
at all levels
15 mm nominal bore no 34.00 34.00 690.56 23479.04
\\datalibrary1\2017-18 Open\SCHOOL ESTIMATES-CIVIL\ALIGNED ESTIMATE FILES\Kakkat-Susan\KAKKAT SCHOOL BUILDING.xls Sanitary (Pa No. 76 - 84)\gm 76
Description
10.06 Providing and fixing floor trap of PVC,110 mm outer dia(multi trap) including CP
cockroach free floor grating with cup etc including cost and conveyance of all
materials, labour charges, sundries etc complete as directed by the Engineer-in-Charge
at all levels no 46.00 46.00 367.90 16923.40
10.07 Providing and fixing C.P. brass stop cock concealed with adjustable wall flange of
standard design and of approved make conforming to IS: 8931 including cost and
conveyance of all materials, labour charges, sundries etc complete as directed by the
Engineer-in-Charge at all levels
15 mm nominal bore no 1.00 1.00 765.42 765.42
10.08 Supplying and fixing CP Towel rod 60cm or nearest available length including cost of
materials and labour charges etc complete as per the direction of site Engineer-in-
charge. no 36.00 36.00 127.59 4593.24
10.09 Providing and fixing CP brass health faucets with 8mm dia 1 meter long flexible tube
and wall hook with all fittings and fixtures including angle valve etc complete inlcuding
cutting and making good the walls and floors wherever required including cost and
conveyance of all materials, labour charges, sundries etc complete as directed by the
Engineer-in-Charge at all levels. no 38.00 38.00 1280.47 48657.86
10.10 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 - Internal work-
Exposed on wall
Soil, Waste, and Rain water vent pipe through shaft (exposed works)
10.10.1 110mm OD(6 kg/cm2) m 132.00 132.00 483.58 63832.56
10.10.2 75mm OD (6 kg/cm2) m 16.00 16.00 374.05 5984.80
10.10.3 50mm OD (6 kg/cm2) m 6.00 6.00 281.89 1691.34
10.10.4 75mm OD (4 kg/cm2) m 16.00 16.00 328.64 5258.24
Description
10.11 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. Concealed work,
including cutting chases and making good the wall etc.
Soil and Waste pipe in toilets (concealed work)
10.11.1 110mm OD (6 kg/cm2) m 54.00 54.00 531.85 28719.90
10.11.2 75mm OD(6kg/cm2) m 54.00 54.00 431.85 23319.90
10.11.3 50mm OD(6 kg/cm2) m 40.00 40.00 265.67 10626.80
10.12 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 - external works
10.12.1 150mm OD(6 kg/cm2) m 300.00 300.00 817.53 245259.00
10.12.2 110mm OD(6 kg/cm2) m 154.00 154.00 440.68 67864.72
10.12.3 75mm OD(6 kg/cm2) m 36.00 36.00 256.10 9219.60
10.13 Providing and fixing PVC vent cowl to pipe already fixed as directed by Engineer-in-
10.13.1 75 mm dia no 3.00 3.00 82.84 248.52
10.13.2 110 mm dia no 6.00 6.00 119.39 716.34
10.14 Providing and fixing sanitary fixtures for handicaped toilet including one wash basin of no
size 65 x 35cm, one pair mounting brackets,one number pillar cock & all other related
fittings like bottle trap ,angle cock,waste coupling etc,one number EWC & Cistern
complete with fittings & seat cover, one no. hinged rail 76cm & 5 nos. of grab rails
60cm etc designed for people with special needs comes with as per manufactures
specification including cutting and making good the walls and floors wherever required
as directed by Engineer-in-Charge. 4.00 4.00 29989.73 119958.92
Description
10.15 Providing and fixing C.P. brass angle valve of 15 mm nominal bore conforming to
IS:8931 including cost and conveyance of all materials, labour charges, sundries etc
complete as directed by the Engineer-in-Charge at all levels. no 1.00 1.00 666.93 666.93
10.16 Providing and fixing Cleanout with Spigot, with SS 304 Square Frame & Round Frame
with Flat Round Cover with Rubber Seal & SS Screw including cost and conveyance of
all materials, labour charges, sundries etc complete as directed by the Engineer in
charge at all levels
Description
(SH: - 11.0 - WATER SUPPLY)
11.01 Excavating trenches of required width for pipes, cables, etc. including excavation for
sockets, and dressing of sides, ramming of bottoms, depth up to 1.5m including getting
out the excavated soil, and then returning the soil as required, in layers not exceeding
20 cm in depth including consolidating each deposited layer by ramming, watering, etc.
and disposing of surplus excavated soil and unserviceable material as directed, within a
lead of 50 m
All kinds of soil
11.01.1 Pipes, cables etc. not exceeding 80mm dia m 50.00 193.55 9677.50
11.01.2 In all kinds of soil for pipes, cables etc exceeding 80mm dia but notexceeding 300mm dia m 50.00 316.08 15804.00
11.01.3 Pipes, cables etc. exceeding 300mm dia but not exceeding 600mm m 50.00 493.50 24675.00
Water supply lines over terrace and through shafts

11.02 Providing and fixing Chlorinated Polyvinyl Chloride (CPVC) pipes, having thermal
stability for hot & cold water supply, including all CPVC plain & brass threaded fittings,
including fixing the pipe with clamps at 1.00 m spacing. This includes jointing of pipes &
fittings with one step CPVC solvent cement and testing of joints complete as per
direction of Engineer-in-Charge. Internal work - Exposed on wall
11.02.01 65 mm dia ID m 336.00 336.00 1279.13 429787.68
11.02.02 50 mm nominal outer dia Pipes m 12.00 12.00 769.07 9228.84
thermal stability for hot & cold water supply including all CPVC plain & brass
threaded fittings This includes jointing of pipes & fittings with one step CPVC
solvent cement, trenching, refilling & testing of joints complete as per direction
of Engineer in Charge.
11.03.02 75 mm nominal inner dia Pipes m 108.00 108.00 1683.87 181857.96
Description
11.04 Providing and fixing gun metal gate valve with C.I. Wheel of approved quality (screwed
end) including cost and conveyance of all materials, labour charges, sundries etc
complete as directed by the Engineer- in-Charge at all levels
11.04.1 65 mm dia nominal bore no 4.00 4.00 1804.10 7216.40
11.05 Providing and fixing Chlorinated Polyvinyl chloride(CPVC) SDR 11 pipes, having
thermal stability for hot and cold water supply including all CPVC plain and brass
threaded fittingsi/c fixing the pipes with clamps at 1.00 m spacing.This includes jointing
of pipes and fittings with one step CPVC solvent cement and the cost of cutting chases
and making good the same including testing of joints complete as per the direction of
Engineer-in-Charge.(Concealed work including cutting chases and making good the
walls etc)
11.05.1 32mm dia m 78.00 78.00 578.89 45153.42
11.05.2 25mm dia m 131.00 131.00 467.71 61270.01
11.05.3 20mm dia m 121.00 121.00 399.36 48322.56
11.05.4 15mm dia m 6.00 6.00 345.17 2071.02
Description
11.06 Providing and fixing C.I. sluice valves (with cap) complete as per IS 14846 with bolts,
nuts, rubber insertions including cost and conveyance of all materials etc complete as
directed by the Engineer- in-Charge at all levels
11.07 Supplying approved make PVC gully trap of size 160 x 110mm and CI grating
150mmx150mm size and light duty C.I cover with frames 300mmx300mm size(inside)
the weight of cover to be not less than4.5kg and frame to be not less than2.7kg (CI MH
cover and frame as per IS:1726) single sealed of size conveying to size the above
mentioned items and constructing 30cmx30cm internal size gully trap chamber and
depth upto 60cm,115 thk brick wall in CM 1:6 on a foundation of PCC 1:4:8.100mm
thick plastering inside with CM 1:3,12mm thk with a neat cement flushing coat and
conveying to site,cleaning ,installing and testing approved make PVC gully trap with
160mm outlet(Fabricated),surrounding with CC 1:1.5:3, 150x150mmm,top with CI
grating above the PVC gulley trap and light duty CI cover and frame over the chamber
including cost of all materials, etc complete as per approved drawing and as directed by
Engineer-in- Charge. no 3.00 3.00 2846.87 8540.61
0.00 0.00
11.07 Providing and placing on terrace (at all floor levels) polyethylene water storage tank, IS :
12701 marked, with cover and suitable locking arrangement and making necessary
holes for inlet, outlet and overflow pipes but without fittings and the base support for
tank. ltr 10000.00 10000.00 10.17 101700.00
11.08 Constructing brick masonry manhole with 75 class designation bricks in cement mortar
1:4 (1 Cement : 4 coarse sand) R.C.C. top slab with 1:2:4 (1 Cement : 2 coarse sand : 4
graded stone aggregate 20 mm nominal size) foundation concrete with 1:4:8 mix (1
Cement : 4 coarse sand : 8 graded stone aggregate 40 mm nominal size) inside
plastering 12 mm thick with cement mortar 1:3 (1 Cement : 3 coarse sand) finished with
floating coat of neat cement and making channels in cement concrete 1:2:4 (1 Cement :
2 coarse sand : 4 graded stone aggregate 20 mm nominal size) finished with a floating
coat of neat cement complete as per standard design including cost and conveyance of
all materials, labour charges, sundries etc complete as directed by the Engineer-in-
Charge
11.07.1 Inside size 120x90 cm and 90 cm deep including C.I. cover with frame (medium duty)
500mm internal diameter, total weight of cover and frame to be not less than 116 kg
(weight of cover 58 kg and weight and frame 58 kg) :
With bricks.Class designation 75 no 1.00 1.00 25828.21 25828.21
Description
11.07.2 Inside size 90x80 cm and 45 cm deep including C.I. cover with frame (light duty)
455x610 mm internal dimensions total weight of cover and frame to be not less than 38
kg (weight of cover 23 kg and weight of frame 15 kg) :
With bricks.Class designation 75 no 2.00 2.00 12105.01 24210.02
11.08 Providing and constructing soak pit 1.5 m x 1.5 m x 1.5 m size with honey comb brick
work on the sides upto a height of 0.9m and brick masonry in CM 1:6 for the balance
height,providing and filling brick bats graded, upto a height of 1.2 m,providing and laying
precast slab over the pit supporting on the brick work, including cost and conveyance
of all materials,labour charges, lead, lift, etc. complete as directed by the Engineer-in-
charge. no 2.00 2.00 24669.36 49338.72
11.07.3 Supplying and fixing of centrifugal pump, with CI construction, CI impeller complete
with motor, base plate, foundation bolts, nuts, pressure guage and all accessories. and
working with 415V, 3ph and 50 Hz frequency
Capacity : 10m3/hr
Head : 44m no 4.00 4.00 23717.00 94868.00
11.09 Providing and fixing enclosed type water meter (bulk type) conforming to IS : 2373 and
tested by Municipal Board complete with bolts, nuts, rubber insertions etc. (The tail
pieces if required will be paid separately) including cost and conveyance of all materials,
labour etc. complete and as directed by Engineer-in-Charge
11.09.1 50mm no 1 1.00 8200.70 8200.70
11.10 Providing and fixing C.I. basket type dirt box strainer for bulk type water meter with
nuts, bolts, rubber insertions etc. complete conforming to IS : 2373 : including cost and
conveyance of all materials, labour etc. complete and as directed by Engineer-in-
Charge
11.10.1 50mm no 1 1.00 6647.68 6647.68
KITCO LTD
SCHOOL

Remarks

in foundation trenches or drains (not exceeding 1.5m in width or 10 sqm
on plan) including dressing of sides and ramming of bottoms, lift upto
1.5m, including getting out the excavated soil and disposal of surplus
excavated soil as directed, within the site as directed by the Engineer- in-
Charge.
1.01 All kinds of soil cum 392.00 233.29 91449.68 DSR 2.8.1
1.02 Ordinary rock cum 305.00 386.74 117955.70 DSR 2.9.1
1.03 Hard rock (blasting prohibited) cum 175.00 920.69 161120.75 DSR 2.9.3

over areas (exceeding 30cm in depth.1.5m in width as well as 10 sqm
on plan) including disposal of excavated earth, lead upto 50 m and lift
upto 1.5 m; disposed earth to be levelled and neatly dressed, as
directed by the Engineer- in-Charge
1.02.1 All kinds of soil. cum 6.00 176.58 1059.48 DSR 2.6.1
1.02.2 Ordinary rock cum 16.00 309.91 4958.56 DSR 2.7.1
1.02.3 Hard rock (blasting prohibited) cum 31.00 868.96 26937.76 DSR 2.7.3
1.03 Disposal of building rubbish / malba / similar unserviceable, dismantled

or waste materials by mechanical means, including loading,
transporting, unloading toapproved municipal dumping ground or as
approved by Engineer-in-charge, beyond 50 m initial lead, for all leads
including all lifts involved. cum 525.00 169.01 88730.83 DSR 15.60
2.01 Providing and laying cement concrete of specific grade properly mixed
and consolidated with hand rammers, including cost and conveyance of
all materials, labour, curing, lead lift , etc. complete for all work up to
plinth levels as directed by Engineer- in-Charge at all levels.
2.01.1 1:4:8 (1 Cement : 4 coarse sand : 8 graded stone aggregate 40 mm

nominal size) cum 119.00 6278.37 747126.03 DSR 4.1.8
2.01.2 1:2:4 (1 cement : 2 coarse sand (zone-III) : 4 graded stone aggregate 20

mm nominal size) cum 1.00 7685.69 7685.69 DSR 4.1.3
2.02 Providing and laying cement concrete of specific grade properly mixed
and consolidated with hand rammers, including cost and conveyance of
all materials, labour, curing, lead lift , etc. complete as directed by
Engineer-in-Charge at all levels. OBSERVED
For screed concrete 1:2:4 (1 Cement : 2coarse sand : 4 graded stone DATA BASED
aggregate 6mm nominal size) cum 32.00 7712.26 246792.32 ON DSR 4.1.3
2.03 Providing and laying damp-proof course 50mm thick with cement
concrete1:2:4 (1 cement: 2coarse sand : 4 graded stone aggregate of
20mm nominal size) including cost and conveyance of all
the Engineer- in-Charge sqm 52.00 448.99 23347.48 DSR 4.11
2.04 Applying a coat of residual petroleum bitumen of penetration 80/100 of

approved quality using 1.7kg per square metre on damp -proof course
after cleaning the surface with brushes and finally with a piece of cloth
lightly soaked in kerosene oil including cost and conveyance of all
the Engineer-in-Charge sqm 52.00 128.84 6699.68 DSR 4.13

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/ less cement used as
per design mix is payable/recoverable separately).
All works upto plinth level cum 108.00 8214.41 887156.28 DSR 5.33.1
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/ less cement used as
per design mix is payable/recoverable separately).
All works above plinth level upto floor V level cum 124.00 10164.57 1260406.68 DSR 5.33.2
3.03 Providing, hoisting and fixing above plinth level up to floor five level
precast reinforced cement concrete work in string courses, bands,
copings, bed plates, anchor blocks, plain window sills and the like,
including the cost of required centering, shuttering but , excluding cost
of reinforcement, with 1:1.5:3 (1 cement : 1.5 coarse sand(zone-III) : 3
graded stone aggregate 20 mm nominal size). cum 1.00 9774.88 9774.88 DSR 5.12
3.04 Steel reinforcement for R.C.C. work including straightening, cutting,

bending, placing in position and binding with 16 gauge GI binding wire
etc complete including cost, conveyance, lead, lift of all materials for all
types of RCC works as per drawing/specification and as directed by
Thermo-Mechanically Treated bars of grade Fe-500D or more. DSR 5.22.6/

kg 27294.00 79.35 2165778.90 5.22A.6
3.05 Centering and shuttering including strutting, propping etc. and removal
of form for :
3.05.1 Foundations, footings, bases of columns etc. for mass concrete. sqm 320.00 271.92 87014.40 DSR 5.9.1
3.05.2 Suspended floors, roofs, landings, balconies and access platform. sqm 563.00 592.06 333329.78 DSR 5.9.3
3.05.3 Lintels, beams, plinth beams, girders, bressumers and cantilevers. sqm 284.00 480.75 136533.00 DSR 5.9.5
3.05.4 Columns, Pillars, Piers, Abutments, Posts and Struts. sqm 324.00 655.93 212521.32 DSR 5.9.6
3.05.5 Stairs, (excluding landings) except spiral staircases. sqm 0.00 587.93 0.00 DSR 5.9.7
3.05.6 Edges of slab and breaks in floors and walls under 20 cms wide. m 0.00 171.32 0.00 DSR 5.9.16.1
3.05.7 Weather shade, Chajjas, corbels etc., including edges. sqm 116.00 731.49 84852.84 DSR 5.9.19
3.05.8 Walls of (any thickness)including attached pilasters butteresses plinth

and string course etc. sqm 20.00 530.80 10616.00 DSR 5.9.2
3.05.9 Small surfaces such as cantilever ends, brackets and ends of steps,
caps and bases to pilasters and columns and the like sqm 10.00 723.22 7232.20 DSR 5.9.18
3.05.10 Extra for additional height in centering, shuttering where ever required
with adequate bracing, propping etc., including cost of de-shuttering and
decentering at all levels, over a height of 3.5 m, for every additional
height of 1 metre or part thereof (Plan area to be measured).
Suspended floors, roofs, landing, beams and balconies (Plan area to be

measured) sqm 557.00 240.44 133925.08 DSR 5.11.1
3.06 Add for using extra cement in the items of design mix over and above
the specified cement content there in. qtl 57.00 943.20 53762.40 DSR 5.35
3.07 Extra rate for R.C.C/B.M.C/R.M.C work above floor V level for each four
floors or part there of as directed by the Engineer- in-Charge. cum 0.00 325.68 0.00 DSR 5.38
laterate stone of size 40x20x15cm or nearest size (average
compressive strength not less than 35 kg/cm2) in cement mortar 1:6 for
foundation and basement including all cost of materials, labour charges,
scaffolding, raking out of joints,curing, lead, lift etc. as directed by PWD PRICE
Engineer-in-Charge. cum 48.00 6361.85 305368.65 50.6.7.1
laterate stone of size 40x20x15cm or nearest size (average
compressive strength not less than 35 kg/cm2) in cement mortar 1:6 for
super structure above plinth level up to floor two level including all cost
of materials, labour charges ,scaffolding, raking out of joints,curing,
lead, lift etc as directed by Engineer-in-Charge. PWD PRICE
cum 27.00 6886.45 185934.15 50.6.7.2
4.03 Providing and constructing 115mm thick brick masonry in CM 1:4 (1

cement, 4 coarse sand) in partition walls, parapets, etc. with bricks of
standard sizes and of approved quality (average compressive strength
not less than 50 Kg/cm2) including scaffolding, raking out of joints,
curing, cost and conveyance of all materials, lead,lift, etc.complete
including providing 2 Nos. of 6mm dia bars as reinforcement at every
third layer wherever specified (Reinforcement shall be measured and
paid for under relevent item ) and as directed by Engineer-in-Charge
sqm 180.00 959.25 172665.00 DSR 6.13.2
4.04 Extra for providing and placing in position 2 Nos 6mm dia. M.S. bars at
every third course of half brick masonry including cost and conveyance
of MS bars etc complete as directed by Engineer-in-Charge
sqm 180.00 79.70 14346.00 DSR 6.15
5.01 Providing and fixing powder coated aluminium work for doors
,windows& partitions with extruded built up standard tubular
sections/appropriate Z sections & other sections of approved make
confirming to IS:733 & IS:1285 fixed with rawl plugs & screws or with
fixing clips including necessary filling up of gaps at junctions,at
top,bottom & sides with required PVC/neoprene felt etc.Aluminium
sections shall be smooth,rust free,straight,mitred & jointed mechanically
where ever required including cleat angle,aluminium snap beading for
glazing/panelling,cp brass/stainless steel screws,removing the stickers
clearly all complete as per architectutral drawings & directions of
0.00
0.00
5.01.1 For fixed portion kg 172.00 539.07 92720.04 DSR 21.1.1.2
0.00
5.01.2 For shutter of doors ,windows & ventilators including providing and
fixing hinges/pivots and making provision for fixing of fittings,exhaust fan
of required size,etc wherever required including the cost of PVC
neoprene gasket required(fittings shall be paid for separately)
kg 172.00 623.75 107285.00 DSR 21.1.2.2
0.00
5.02 Providing and fixing 12 mm thk prelaminated particle board flat pressed
three layer or graded wood particle board conforming to IS:12823 Grade
I Type II, in panelling fixed in aluminium doors,windows shutters and
partition frames with C.P. brass / stainless screws etc complete as per
architectural drawings and directions of Engineer-in-Charge at all
levels.Pre laminated particle board with decorative lamination on both
sides sqm 1.00 1214.97 1214.97 DSR 21.2.2
0.00
5.03 Providing and fixing glazing in aluminium doors,windows,ventilator
shutters,partitions etc. with PVC/ neoprene gasket etc. complete as per
the architectural drawings and the directon of Engineer-in-Charge at all
levels 0.00
0.00
5.03.1 with float glass panes of 5.00mm thickness sqm 1.00 1407.54 1407.54 DSR 21.3.2
0.00
5.03.2 with float glass panes of 4.00mm thickness sqm 37.00 1039.58 38464.57 DSR 21.3.1
0.00
5.03.3 with pin headed glass panes of 4.00mm thickness DSR 21.3.1,
sqm 2.00 984.48 1968.97 9.13
0.00
5.04 Extra for providing vision panel not exceeding 0.1 sqm in all type of flush
doors (cost of glass excluded)(overall area of door shutter to be
measured):Rectangular or square. sqm 3.00 227.97 683.90 DSR 9.24.1
0.00
0.00
coating not less than grade AC 10 as per IS : 1868) transparent or dyed
to required colour or shade with nuts and screws etc. complete as
directed by the Engineer-in-Charge at all levels.
0.00
0.00
5.05.1 250mm x 10 mm no 0.00 123.52 0.00 DSR 9.97.2
0.00
5.05.2 200mm x 10 mm no 4.00 106.76 427.04 DSR 9.97.3
0.00
5.05.3 150mmx10 mm no 0.00 90.15 0.00 DSR 9.97.4
0.00
5.05.4 100 mmx 10 mm no 0.00 68.98 0.00 DSR 9.97.5
0.00
5.06 6.12 m 5.00 87.55 437.75 DSR 21.8.1
0.00
5.07 Providing and fixing bright finished brass handles with screws
etc.complete: 125mm no 11.00 240.02 2640.22 9.81.1
0.00
5.08 Supplying and fixing 200 mm Aluminium aldrop including cost and
conveyance of all materials,labour charges ,lead,lift etc. complete as
directed by the Engineer-in-Charge at all levels. no 4.00 170.43 681.72 50.9.15.1
0.00
5.09 Providing and fixing aluminium casement stays, ISI marked, anodised
(anodiccoating not less than grade AC 10 as per IS : 1868) transparent
or dyed to required colour and shade, with necessary screws etc.
complete. as directed by Engineer -in-Charge at all levels.
no 45.00 69.40 3123.00 DSR 9.102
0.00
5.10 Providing wood work in frames of doors, windows , clerestory windows
and other frames, wrought frames and fixed in position with hold fast
lugs or with dash fastners of required dia & length(hold fast lugs or dash
fastener shall be paid separately). 0.00
Second class teak wood cum 1.00 130025.76 130025.76 DSR 9.1.1
DSR 9.5.1.1&
35 mm thick shutters sqm 3.00 3712.43 11137.29 9.14
Second class teak wood sqm 3.00 2855.94 8567.82 DSR 9.7.1
5.11 Providing 40x5 mm flat iron hold fast of 40 cm long or anchors/dash

fastner 10x140 mm size(approximately) and anchor should be made of
polyamide sleeve of approved grad including fixing to frame with 10 mm
diameter bolts, nuts and wooden plugs or approved dash fastners and
embeddings in cement concrete block 30x10x15 cm 1:3:6 mix (1 cement
: 3 coarse sand : 6 graded stone aggregate 20 mm nominal size. The
rate shall includes cost and conveyance of all materials,labour, lead, lift,
etc. complete as directed by Engineer-in-Charge at all levels.
no 17.00 166.28 2826.76 DSR 9.53
5.12 Providing and fixing bright finished brass100mm mortice latch and lock
ISI marked with 6 levers and a pair of anodised(anodic coating not less
than grade AC 10 as per IS:1868)aluminium lever handles with
necessary screws etc. complete at all levels.(best make of approved
quality). no 2.00 872.25 1744.51 DSR 9.103
5.13 Providing and fixing bright finished brass tower bolts (barrel type) with
necessary screws etc. complete as directed by the Engineer-in-charge
at all levels.
150 x 10 mm no 5.00 271.22 1356.08 DSR 9.74.3
5.14 Providing and fixing Fiber Glass Reinforced plastic (FRP) Door Frames
of crosssection 90 mm x 45 mm having single rebate of 32 mm x 15 mm
to receive shutter of 30 mm thickness. The laminate shall be moulded
with fire resistant grade unsaturated polyester resin and chopped mat.
Door frame laminate shall be 2 mm thick and shall be filled with suitable
wooden block in all the three legs. The frame shall be covered with fiber
glass from all sides. M.S. stay shall be provided at the bottom to steady
the frame.
m 11.00 582.53 6407.83 DSR 9.121

different plain and wood finish made with fire retardant grade
unsaturated polyester resin, moulded to 3 mm thick FRP laminate all
around, with suitable wooden blocks inside at required places for fixing
of fittings and polyurethane foam (PUF)/ Polystyrene foam to be used as
filler material throughout the hollow panel, casted monolithically with
testing parameters of F.R.P. laminate conforming to table - 3 of IS:
14856, complete as per direction of Engineer-in charge.
sqm 4.00 3555.19 14220.77 DSR 9.122.2
including cost and conveyance of all materials,labour charges etc
no 50.00 124.72 6235.84 MR
conforming to IS : 15622 of approved make,shade,and pattern laid on
20 mm thick bed of cement mortar 1:4 (1 cement : 4 coarse sand) and
conveyance of all materials,labour charges,lead,lift etc, complete as
directed by the Engineer-in-Charge
sqm 522.00 1569.40 819226.80 DSR 11.41.2
0.00
7.02 Providing and fixing Vitrified wall tiles in skirting,dados etc 600x600x9
mm of Ist quality conforming to IS : 15622 of approved make,shade,and
pattern laid on 12 mm thick bed of cement mortar 1:3 (1 cement : 3
coarse sand) and jointed with grey cement slurry @ 3.3 kg/sqm
including pointing in white cement mixed with pigment of matching
shade .including cost and conveyance of all materials,labour
charges,lead,lift etc, complete as directed by the Engineer-in-Charge
sqm 160.00 1591.55 254648.00 DSR 11.46.2
7.03 Providing and applying water proofing treatment in sunken portion of

WCs, bathroom etc., by applying cement slurry mixed with water
proofing cement compound consisting of applying : a) First layer of
slurry of cement @ 0.488 kg /sqm mixed with water proofing cement
compound @ 0.253 kg/sqm. This layer will be allowed to air cure for 4
hours. b) Second layer of slurry of cement @ 0.242 kg/ sqm mixed with
water proofing cement compound @ 0.126 kg/ sqm. This layer will be
allowed to air cure for 4 hours followed with water curing for 48 hours.
The rate includes preparation of surface, treatment and sealing of all
joints, corners, junctions of pipes and masonry with polymer mixed
slurry,cost and conveyance of all materials,labour charges,lead,lift etc
complete as directed by the Engineer-in-Charge.(The above work shall
be carriedout by an agency having sufficient experience in membrane
water proofing and should ensure a guarantee of 5 years. Only skilled
and experienced persons shall be employed for this purpose.)
sqm 14.00 418.22 5855.08 DSR 22.5
7.04 Providing and laying Polished Granite stone flooring in required design
and patterns, in linear as well as curvilinear portions of the building all
complete as per the architectural drawings with 18 mm thick stone slab
over 20 mm (average) thick base of cement mortar 1:4 (1 cement : 4
coarse sand) laid and jointed with cement slurry and pointing with white
cement slurry admixed with pigment of matching shade including
rubbing , curing and polishing etc. all complete as specified and as
directed by the Engineer-in-Charge. Polished Granite stone slab jet
Black, Cherry Red, Elite Brown, Cat Eye or
equivalent.
sqm 14.00 4118.66 57661.24 DSR 8.13.1
7.05 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 shade
sqm 4.00 4364.85 17459.40 DSR 8.2.2.2
7.06 Extra for providing edge moulding to 16 to 20mm thick marble/granite

counters, Vanities etc. including machine polishing to edge to give high
gloss finish,triple step groove etc. complete as per design and as
approved by Engineer-in-Charge at all levels.
Granite work m 4.00 344.47 1377.88 DSR 8.3.2
0.00
7.07 Extra for providing opening of required size & shape for wash basins/
kitchen sink in kitchen platform, vanity counters and similar location in
marble/granite work including providing necessary holes for pillar taps
etc. including rubbing and polishing of cut edges etc. complete as
directed by the Engineer-in-Charge at all levels. no 6.00 599.99 3599.94 DSR 8.5
conforming to IS: 15622 of approved make in all colours and shades in
for outdoor floors such as footpath, court yard, multi modals location
etc., laid on 20mm thick base of cement mortar 1:4 (1 cement : 4 coarse
sand) in all shapes & patterns including grouting the joints with white
cement mixed with matching pigments etc. complete as per direction of
Engineer-in-Charge.
sqm 14.00 1071.13 14995.82 DSR 16.89
0.00
(SH: - 8.0 - FINISHING WORK) 0.00
0.00
8.01 6 mm cement plaster to ceiling of mix 1:3 (1 Cement : 3 fine sand)
including cost and conveyance of all materials, labour charges,
scaffolding, sundries etc complete as directed by the Engineer-in-
Charge at all levels. sqm 660.00 201.61 133062.60 DSR 13.16.1
and conveyance of all materials, labour charges, scaffolding, sundries
sqm 66.00 242.48 16003.68 DSR 13.1.1
and conveyance of all materials, labour charges, scaffolding, sundries
sqm 66.00 280.75 18529.50 DSR 13.2.1
material in separately).proportion recommended by manufacturer over
roof at all heights including cost and conveyance of all materials, labour
charges, scaffolding, sundries etc complete as directed by the Engineer-
in-Charge at all levels. (water proofing liquid will be paid separately)
sqm 563.00 372.86 209920.18 DSR 13.10
8.05 Applying one coat of water thinnable cement primer of approved brand
and manufacture on all surface including cost and conveyance of all
materials, labour charges, scaffolding, sundries etc complete as directed
by the Engineer-in-Charge at all levels. sqm 769.00 51.80 39834.20 DSR 13.43.1
additives of required shade for new work (Two or more coats applied @
1.43 ltr/ 10 sqm over and including priming coat of exterior primer
applied @ 2.20 kg/ 10 sqm). including cost and conveyance of all
materials, labour charges, scaffoldings etc complete as directed by the
sqm 525.00 135.71 71247.75 DSR 13.47.1
8.09 Painting the inside walls with acrylic emulsion paint of approved brand
and manufacture to give an even shade two or more coats on new work
to smooth even finish on ceiling and walls including cost and
conveyance of all materials to site, labour charges, hire charges for
scaffolding, etc as directed by Engineer-in-Charge at all levels
sqm 291.00 118.40 34454.40 DSR 13.60.1
8.10 Providing and laying water proofing treatment on roofs of slabs by
applying cement slurry mixed with water proofing cement compound
consisting of applying:(a) after surface preparation, first layer of slurry of
cement @ 0.488 kg/sqm mixed with water proofing cement compound
@ 0.253 kg/sqm.
(c) third layer of 1.5 mm thickness consisting of slurry of cement @
1.289 kg/sqm mixed with water proofing cement compound @ 0.670
kg/sqm and coarse sand @ 1.289 kg/sqm. This will be allowed to air
cure for 4 hours followed by water curing for 48 hours. The entire
treatment will be taken upto 30 cm on parapet wall and tucked into
groove in parapet all around.
(d) fourth and final layer of brick tiling with cement mortar (which will be
paid for separately.
For the purpose of measurement the entire treated surface will be
measured."). including cost and conveyance of all materials,labour
charges etc complete as directed by the Engineer-in-Charge.
sqm 563.00 553.79 311783.77 DSR 22.6
8.11 Painting with synthetic enamel paint of approved brand and manufacture
of
required colour to give an even shade : Two or more coats on new work
over an under coat of suitable shade with
ordinary paint of approved brand and manufactureThe rate shall include
cost and conveyance of all materials, lead lift, all labour charges,
scaffolding, sundries etc complete as directed by the Engineer in charge
at all levels. sqm 22.00 157.44 3463.68 MR
9.01 Diluting and injecting chemical emulsion for POST-

CONSTRUCTIONAL anti-termite treatment (excluding the cost of
chemical emulsion) :Treatment of soil under existing floors using
chemical emulsion @ one litre per hole, 300 mm apart including drilling
12 mm diameter holes and plugging with cement mortar 1 :2 (1 cement :
2 Coarse sand) to match the existing floor: : With Chlorpyriphos/Lindane
E.C. 20% with 1% concentration sqm 970.00 184.93 179382.10 2.35.3.1

KITCO LTD
KITCHEN
DETAILED ESTIMATE- KITCHEN

(mtr) (mtr) (mtr)

including cutting of trunks and branches removing the roots and stacking of
serviceable material and disposal of unserviceable materials as directed by
the Engineer-in-Charge.
1.02 Earth work in excavation by means (Hydraulic excavator)/manual means in

foundation trenches or drains (not exceeding 1.5m in width or 10 sqm on plan)
including dressing of sides and ramming of bottoms, lift upto 1.5m, including
getting out the excavated soil and disposal of surplus excavated soil as
directed, within the site as directed by the Engineer- in-Charge.

Grade beam
Footing
F1 44 3.400 3.400 1.500 762.960
391.846
Say 392.000 233.29 91449.68
Say 305.000 386.74 117955.70
Say 175.000 920.69 161120.75
1.03 Earth work in excavation by means (Hydraulic excavator)/manual means over

areas (exceeding 30cm in depth.1.5m in width as well as 10 sqm on plan)
including disposal of excavated earth, lead upto 50 m and lift upto 1.5 m;
disposed earth to be levelled and neatly dressed, as directed by the Engineer-
in-Charge
1.03.1 All kinds of soil. cum
Grade beam
Footing
F1 44 3.400 3.400 0.100 50.864
50.864
Say 6.000 176.58 1059.48
Say 16.000 309.91 4958.56

Say 31.000 868.96 26937.76
1.04 Disposal of building rubbish / malba / similar unserviceable, dismantled or cum

unloading toapproved municipal dumping ground or as approved by Engineer-
in-charge, beyond 50 m initial lead, for all leads including all lifts involved.
524.700
ordinary rock and hard rock qnty considered Say 525.000 169.01 88730.83
0.00
2.01.01 1:4:8 (1 Cement : 4 coarse sand : 8 graded stone aggregate 40 mm nominal cum
size)
F1 44 2.200 2.200 0.100 21.296
26.46
flooring PCC
kitchen 1 123.870 0.100 12.387
dining1 1 229.110 0.100 22.911
dining 2 1 128.200 0.100 12.820
corridor 1 398.600 0.100 39.860
toilet and handwash 1 40.000 0.100 4.000
step 1 3.100 0.600 0.100 0.186
118.628
Say 119.000 6278.37 747126.03
2.01.02 1:2:4 (1 cement : 2 coarse sand (zone-III) : 4 graded stone aggregate 20 mm
nominal size) cum
1.000
Say 1.000 7685.69 7685.69
materials, labour, curing, lead lift , etc. complete as directed by Engineer-in-
For screed concrete 1:2:4 (1 Cement : 2coarse sand : 4 graded stone
aggregate 6mm nominal size) cum
For Roof slab
area from cad 1 626.000 0.050 31.300
31.300
Say 32.000 7712.26 246792.32
2.04 Providing and laying damp-proof course 50mm thick with cement sqm
concrete1:2:4 (1 cement: 2coarse sand : 4 graded stone aggregate of 20mm
nominal size) including cost and conveyance of all materials,labour
Charge
51.680
51.680
Say 52.000 448.99 23347.48
2.05 Applying a coat of residual petroleum bitumen of penetration 80/100 of sqm
approved quality using 1.7kg per square metre on damp -proof course after
cleaning the surface with brushes and finally with a piece of cloth lightly
soaked in kerosene oil including cost and conveyance of all materials,labour
charges,lead,lift etc complete at all levels as directed by the Engineer-in-
Charge
51.680
Say 52.000 128.84 6699.68
1031651.20
TOTAL OF SUB HEAD -2.0

All works upto plinth level cum

Fountation
F1 44 2.000 2.000 0.400 70.400
F1 44 0.179 7.882
78.282
Grade beam
C1 -44 0.250 0.450 0.350 -1.733

16.36

C1 44 0.250 0.450 1.500 7.425
7.43
102.063
Say 108.000 8214.41 887156.28

Columns
Ground floor
C1 44 0.250 0.450 3.750 18.563
18.56 columns
Beam
Ground floor
beam 0.25 X 0.45 1 285.740 0.250 0.325 23.216
23.22 beam
Lintel
Ground floor
kitchen 35.700 0.200 0.200 1.428
dining1 41.200 0.200 0.200 1.648
dining 2 36.706 0.200 0.200 1.468
corridor 7.010 0.200 0.200 0.280
toilet and handwash 13.350 0.200 0.200 0.534
Sunshade 5.36 Lintel

sunshade 128.000 0.600 0.100 7.680
7.68 sunshade
Slab
Total area 1 551.000 0.125 68.875
68.88 Slab
123.693
Say 124.000 10164.57 1260406.68
3.03 Providing, hoisting and fixing above plinth level up to floor five level precast cum
reinforced cement concrete work in string courses, bands, copings, bed
plates, anchor blocks, plain window sills and the like, including the cost of
required centering, shuttering but , excluding cost of reinforcement, with
1:1.5:3 (1 cement : 1.5 coarse sand(zone-III) : 3 graded stone aggregate 20
mm nominal size).
1.000
Say 1.000 9774.88 9774.88
3.04 Steel reinforcement for R.C.C. work including straightening, cutting, bending,
placing in position and binding with 16 gauge GI binding wire etc complete
including cost, conveyance, lead, lift of all materials for all types of RCC works
as per drawing/specification and as directed by Engineer-in-Charge at all
levels.
Thermo-Mechanically Treated bars of grade Fe-500D or more. kg 108.000
Foundation 80kg/m3 1 78.282 80.000 6262.569
Plinth beam @ 180 kg/m3 1 16.356 180.000 2943.990
Lintels and sunshade @ 80 kg/m3 1 13.039 80.000 1043.091
columns @ 230 kg/m3 1 25.988 230.000 5977.125
Roof beam @ 180 kg/m3 1 23.216 180.000 4178.948
Slab @ 100 kg/m3 1 68.875 100.000 6887.500
225.755 27293.222
-117.755 Say 27294.000 79.35 2165778.90
3.05 Centering and shuttering including strutting, propping etc. and removal of form
for :
3.05.1 Foundations, footings, bases of columns etc. for mass concrete. sqm
PCC
Foundation
F1 44 8.000 0.100 35.200
RCC
F1 44 8 0.400 140.800
320.000
Say 320.000 271.92 87014.40
3.05.2 Suspended floors, roofs, landings, balconies and access platform. sqm
Slab
Total area 1 551.000 551.000
551.000
563.000 592.06 333329.78
3.05.3 Lintels, beams, plinth beams, girders, bressumers and cantilevers. sqm
Beam
Ground floor
beam 0.25 X 0.45 1 285.740 0.9 257.166
Lintel
Ground floor
kitchen 1 35.700 0.200 7.140
dining1 1 41.200 0.200 8.240
dining 2 1 36.706 0.200 7.341
corridor 1 7.010 0.200 1.402
toilet and handwash 1 13.350 0.200 2.670
283.959
Say 284.000 480.75 136533.00
3.05.4 Columns, Pillars, Piers, Abutments, Posts and Struts. sqm
C1 44 1.400 1.500 92.400
Ground floor
C1 44 1.400 3.750 231.000
323.400
Say 324.000 655.93 212521.32
3.05.5 Stairs, (excluding landings) except spiral staircases. sqm
Staircase
0.000
Say 0.000 587.93 0.00
3.05.7 Weather shade, Chajjas, corbels etc., including edges. sqm

sunshade 128 1.500 0.600 115.200
115.200
Say 116.000 731.49 84852.84
3.05.8 Walls of (any thickness)including attached pilasters butteresses plinth and sqm
string course etc.
Nominal qnty 20.000
Say 20.000 530.80 10616.00
3.05.9 Small surfaces such as cantilever ends, brackets and ends of steps, caps and sqm
bases to pilasters and columns and the like
Say 10.000 723.22 7232.20
3.06 Extra for additional height in centering, shuttering where ever required with sqm
decentering at all levels, over a height of 3.5 m, for every additional height of
1 metre or part thereof (Plan area to be measured).
Slab
Total area 1 551 551.000
551.000
Say 557.000 240.44 133925.08
3.07 Add for using extra cement in the items of design mix over and above the qtl
specified cement content there in.
Total RCC 108.000
additional 50 kg/m3 considered 5400.000
54.000
Say 57.000 943.20 53762.40
5382903.76
TOTAL SUB HEAD-3.0
basement including all cost of materials, labour charges, scaffolding, raking
out of joints,curing, lead, lift etc. as directed by Engineer-in-Charge.
Masonry up to plinth lvl

C1 -44 0.250 0.350 0.750 -2.888

steps 1 6.100 0.900 0.150 0.824
1 6.100 0.600 0.150 0.549
1 6.100 0.300 0.150 0.275
additional 10.000
47.520
Say 48.000 6361.85 305368.65
above plinth level up to floor two level including all cost of materials, labour
charges ,scaffolding, raking out of joints,curing, lead, lift etc as directed by
Engineer-in-Charge.
Ground floor
kitchen 1 35.700 0.230 1.000 8.211
dining1 1 41.200 0.230 1.000 9.476
dining 2 1 36.706 0.230 1.000 8.442
corridor 1 7.010 0.230 3.400 5.482
toilet and handwash 1 13.350 0.230 3.400 10.440
Deduction
D -3 1.200 0.230 2.400 -1.987
D3 -2 0.800 0.230 2.400 -0.883
W4 -15 2.400 0.230 1.600 -13.248
V -2 0.900 0.230 0.600 -0.248
25.684
Say 27.000 6886.45 185934.15
4.03 Providing and constructing 115mm thick brick masonry in CM 1:4 (1 cement, sqm
4 coarse sand) in partition walls, parapets, etc. with bricks of standard sizes
and of approved quality (average compressive strength not less than 50
Kg/cm2) including scaffolding, raking out of joints, curing, cost and
conveyance of all materials, lead,lift, etc.complete including providing 2 Nos.
of 6mm dia bars as reinforcement at every third layer wherever specified
(Reinforcement shall be measured and paid for under relevent item ) and as
directed by Engineer-in-Charge
Ground floor
toilet wall 1 1.960 0.100 3.590 0.704
D3 -2 0.800 0.100 2.100 -0.336
parapet wall 1 146.000 1.200 175.200

175.568
Say 180.000 959.25 172665.00
4.04 Extra for providing and placing in position 2 Nos 6mm dia. M.S. bars at every sqm
third course of half brick masonry including cost and conveyance of MS bars
etc complete as directed by Engineer-in-Charge
Quantity same as half brick wall 175.568
Say 180.000 79.70 14346.00
mortar 1:6 (1 cement : 6 coarse sand)including raking out of joints,filling the
joints /hollows with suitable sizes of split stones,filling the joints clearly,
provided at every 0.5 sqm of face area) , lead, lift etc. complete as directed by
Engineer-in-Charge at all levels. cum
RR retaining wall 0 82.000 2.000 0.600 0.000

0 82.000 1.225 1.000 0.000
0.000
Say 0.000 5560.12 0.00
foundations,retaining walls etc including filling the joints /hollows with suitable
sizes of split stones,filling the joints clearly, cost and conveyance of all
materials, cost of bond stone (should be provided at every 0.5 sqm of face
area) , lead, lift etc.complete as directed by Engineer-in-Charge. cum
Say 0.000 3911.49 0.00
sections & other sections of approved make confirming to IS:733 & IS:1285
fixed with rawl plugs & screws or with fixing clips including necessary filling up
of gaps at junctions,at top,bottom & sides with required PVC/neoprene felt
etc.Aluminium sections shall be smooth,rust free,straight,mitred & jointed
mechanically where ever required including cleat angle,aluminium snap
beading for glazing/panelling,cp brass/stainless steel screws,removing the
stickers clearly all complete as per architectutral drawings & directions of
5.01.1 For fixed portion kg kg/m2
Ground floor
W4 15 1.500 4.500 1.500 151.875
V 2 0.900 4.500 0.600 4.860
Duct door 1 0.600 4.500 1.800 4.860
For door nominal quantity 10.000
171.595
Say 172.000 539.07 92720.04
5.01.2 For shutter of doors ,windows & ventilators including providing and fixing kg
hinges/pivots and making provision for fixing of fittings,exhaust fan of required
size,etc wherever required including the cost of PVC neoprene gasket
required(fittings shall be paid for separately)
Ground floor kg/m2
W4 15 1.500 4.500 1.500 151.875
V 2 0.900 4.500 0.600 4.860
Duct door 1 0.600 4.500 1.800 4.860
For door nominal quantity 10.000
171.595
Say 172.000 623.75 107285.00
required colour or shade with nuts and screws etc. complete as directed by
the Engineer-in-Charge at all levels. no
0 200mm x 10 mm
4.000
Say 4.000 106.76 427.04
6.12 0 m
Nominal quantity Say 5.000 87.55 437.75
0.00 Providing and fixing bright finished brass handles with screws etc.complete: no
125mm
10.000
Say 11.000 240.02 2640.22
0.00 Supplying and fixing 200 mm Aluminium aldrop including cost and
conveyance of all materials,labour charges ,lead,lift etc. complete as directed
Toilet door 4.000
Say 4.000 170.43 681.72
0.00 Providing and fixing aluminium casement stays, ISI marked, anodised
(anodiccoating not less than grade AC 10 as per IS : 1868) transparent or
dyed to required colour and shade, with necessary screws etc. complete. as
directed by Engineer -in-Charge at all levels. no
W4 15 3.000 45.000
45.000
Nominal quantity Say 45.000 69.40 3123.00
5.03 Providing wood work in frames of doors, windows , clerestory windows and
other frames, wrought frames and fixed in position with hold fast lugs or with
dash fastners of required dia & length(hold fast lugs or dash fastener shall be
paid separately).
Second class teak wood cum
D 2 7.200 0.100 0.070 0.101
0.101
Say 1.000 130025.76 130025.76
excludings panelling which be paid for separately. sqm
Second class teak wood
35 mm thick shutters
D 2 1.200 2.400 5.760
Say 3.000 3712.43 11137.29
5.05 Providing and fixing panelling or panelling and glazing in panelled or panelled
and glazed shutters for doors, windows and clerestory windows(area of
opening for panel inserts excluding portion inside grooves or rebates to be
measured). Panelling for panelled or panelled and glazed shutters 25mm to
40mm thick:
sqm
Say 3.000 2855.94 8567.82
Say 0.000 90.92 0.00

5.06 Providing 40x5 mm flat iron hold fast of 40 cm long or anchors/dash fastner no
10x140 mm size(approximately) and anchor should be made of polyamide
sleeve of approved grad including fixing to frame with 10 mm diameter bolts,
nuts and wooden plugs or approved dash fastners and embeddings in cement
concrete block 30x10x15 cm 1:3:6 mix (1 cement : 3 coarse sand : 6 graded
stone aggregate 20 mm nominal size. The rate shall includes cost and
conveyance of all materials,labour, lead, lift, etc. complete as directed by
D 2 8.000 16.000
16.000
Say 17.000 166.28 2826.76
5.07 Providing and fixing bright finished brass100mm mortice latch and lock ISI no
grade AC 10 as per IS:1868)aluminium lever handles with necessary screws
etc. complete at all levels.(best make of approved quality).
D 1 1.000 1.000
1.000
Say 2.000 872.25 1744.51
5.08 Providing and fixing bright finished brass tower bolts (barrel type) with no
necessary screws etc. complete as directed by the Engineer-in-charge at all
levels.
150 x 10 mm
D 2 4.000 8.000
8.000
Say 5.000 271.22 1356.08
5.09 Providing and fixing Fiber Glass Reinforced plastic (FRP) Door Frames of m
receive shutter of 30 mm thickness. The laminate shall be moulded with fire
resistant grade unsaturated polyester resin and chopped mat. Door frame
laminate shall be 2 mm thick and shall be filled with suitable wooden block in
all the three legs. The frame shall be covered with fiber glass from all sides.
M.S. stay shall be provided at the bottom to steady the frame.
Ground floor
D3 2 5.000 10.000
10.000
Say 11.000 582.53 6407.83

polyester resin, moulded to 3 mm thick FRP laminate all around, with suitable
wooden blocks inside at required places for fixing of fittings and polyurethane
foam (PUF)/ Polystyrene foam to be used as filler material throughout the
hollow panel, casted monolithically with testing parameters of F.R.P. laminate
conforming to table - 3 of IS: 14856, complete as per direction of Engineer-in
charge. sqm
Ground floor
D3 D3 2 0.800 2.100 3.360
3.360
Say 4.000 3555.19 14220.77
6.01 Steel work welded in built up sections/framed work including cutting hoisting,
fixing in position and applying two coats of approved make and colour
synthetic enamel paint over two coats of approved make anticorrossive
yellow zinc chromate primer, etc. including cost and conveyance of all
materials, labour, lead,lift etc. complete as directed by Engineer- in-Charge at
all levels.
6.01.1 In gratings, frames, guard bar, ladders, railings, brackets, gates & similar kg
works.
kg/m2
W4 15 2.400 15.000 1.600 864.000
V 2 0.900 10.000 0.600 10.800
0 0.600 10.000 0.600 0.000
874.800
Say 893.000 123.95 110687.35
conforming to IS : 15622 of approved make,shade,and pattern laid on 20 mm
thick bed of cement mortar 1:4 (1 cement : 4 coarse sand) and jointed with
grey cement slurry @ 3.3 kg/sqm including pointing in white cement mixed
with pigment of matching shade .including cost and conveyance of all
materials,labour charges,lead,lift etc, complete as directed by the Engineer-in-
Charge sqm
511.000
Say 522.000 1569.40 819226.80
7.02 Providing and fixing Vitrified wall tiles in skirting,dados etc 600x600x9 mm of sqm
Ist quality conforming to IS : 15622 of approved make,shade,and pattern laid
on 12 mm thick bed of cement mortar 1:3 (1 cement : 3 coarse sand) and
conveyance of all materials,labour charges,lead,lift etc, complete as directed
by the Engineer-in-Charge
A) Skirting
156.000
Say 160.000 1591.55 254648.00
0.00 Providing and applying water proofing treatment in sunken portion of WCs, sqm
bathroom etc., by applying cement slurry mixed with water proofing cement
compound consisting of applying : a) First layer of slurry of cement @ 0.488
kg /sqm mixed with water proofing cement compound @ 0.253 kg/sqm. This
layer will be allowed to air cure for 4 hours. b) Second layer of slurry of
cement @ 0.242 kg/ sqm mixed with water proofing cement compound @
0.126 kg/ sqm. This layer will be allowed to air cure for 4 hours followed with
water curing for 48 hours. The rate includes preparation of surface, treatment
and sealing of all joints, corners, junctions of pipes and masonry with polymer
mixed slurry,cost and conveyance of all materials,labour charges,lead,lift etc
complete as directed by the Engineer-in-Charge.(The above work shall be
carriedout by an agency having sufficient experience in membrane water
proofing and should ensure a guarantee of 5 years. Only skilled and
experienced persons shall be employed for this purp
13.000
13.000
Say 14.000 418.22 5855.08
7.03 Providing and laying Polished Granite stone flooring in required design and
patterns, in linear as well as curvilinear portions of the building all complete as
per the architectural drawings with 18 mm thick stone slab over 20 mm
(average) thick base of cement mortar 1:4 (1 cement : 4 coarse sand) laid and
jointed with cement slurry and pointing with white cement slurry admixed with
pigment of matching shade including rubbing , curing and polishing etc. all
complete as specified and as directed by the Engineer-in-Charge. Polished
Granite stone slab jet Black, Cherry Red, Elite Brown, Cat Eye or
equivalent.
sqm
A) toilet area 13.000

13.000
Say 14.000 4118.66 57661.24
7.04 Providing and fixing 18 mm thick gang saw cut, mirror polished, premoulded sqm
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 shade
3.000
3.000
Say 4.000 4364.85 17459.40
0.00 Extra for providing edge moulding to 16 to 20mm thick marble/granite m

counters, Vanities etc. including machine polishing to edge to give high gloss
finish,triple step groove etc. complete as per design and as approved by
3.000
Say 4.000 344.47 1377.88
7.05 Extra for providing opening of required size & shape for wash basins/ kitchen no
sink in kitchen platform, vanity counters and similar location in marble/granite
work including providing necessary holes for pillar taps etc. including rubbing
and polishing of cut edges etc. complete as directed by the Engineer-in-
For wash basin & kitchen sink opening 6.000
6.000
Say 6.000 599.99 3599.94
outdoor floors such as footpath, court yard, multi modals location etc., laid on
20mm thick base of cement mortar 1:4 (1 cement : 4 coarse sand) in all
shapes & patterns including grouting the joints with white cement mixed with
matching pigments etc. complete as per direction of Engineer-in-Charge.
toilet 1 13.000
Say 14.000 1071.13 14995.82
0.00 Design,Engineering, Supply, fixing and testing Semi Unitised structural curtain
glazing system consisting of powder coated aluminium and glass of approved
make, aluminium frame work fabricated out of heavy duty Aluminium extruded
profile powder coated with durable thermosetting polyester powder coating by
electrostatic spraying and hard stoved to not less than 60 micron thickness to
comply with BS 6496:1994 (1991) and AAMA 2603-98 standard as per
approved shade. All aluminium members and profile shall be of AC-25grade
as specifications. The aluminium members shall be protected with protections
tapes all around the profile for safety against external scratches at site.
(Protection tape shall be removed only at a time of handing over as per the
instructions of Engineer in Charge). The anchoring /bracing of the frame work
of glazing panels to the RCC/steel slabs /beams /columns shall be done with
required number of non corrosive galvanized extended brackets of approved
design (Galvanizing to be done conforming to IS: 4759-1996 up to 610 gms
per SqM, 80-90 microns thickness) with approved dash fasteners of minimum
12mm dia and depth of minimum 100mm, in the concrete and stainless steel
bolts including providing and fixing aluminium shims of various thickness to
adjust the beam level and line variation.
The anchoring system has been design to withstand the dead load of
structural wall as well as stresses due to wind pressure etc. The glazing frame
shall be aligned for each vertical mullion for the entire height and for each
transom for the entire width horizontally by laser beam equipment to ensure
100% x axis and y axis alignment. To make the joint water and air tight the
glazing frame work provided with approved in built ventilation and drainage
system. All the joints of the structural glazing system and the periphery, of
glass shall be properly sealed with specified weather silicon. The details of
inbuilt ventilation and drainage system should be submitted by the contractor
before execution.
3) All components should be sealed for water proofing with silicon of Wacker,
Dow corning of DC 789 /Sikka or equivalent or water proof membranes with
internal/external aluminium flashing finished to approval. Curtain wall should
be sealed to hoist structure and allow movements etc. in its service life. Item
includes cost of supplying, installation and fixing of aluminium frame ,
mullions, Transom, sub frame etc, including supply installation and fixing
glass, cost of sealants, brackets, fasteners, screws, sleeve, spacer tape,
backer rod, bolts, gasket, fixtures, scaffolding, all taxes etc. complete in all
respect.
4) All sealants, adhesives and sealant primers comply with

SCAOMD.Structural glazing adhesives VOC <100g/L.Items includes
Supplying, Installation , Fixing & testing of Aluminium Frame members
(Mullions & Transoms), labours, tools, lifting machines/ cranes etc. including
supply, installation of glass unit, cost of sealants, m.s. galvanised brackets,
fasteners, screws, sleeves, spacers, protective tape, masking tape, backer
rods, bolts, gasket, fixtures, aluminium cap with pressure plate, double stage
scaffolding, sales tax/VAT, excise duty etc. complete in all respect .
Note:Total weight of all aluminium members for the system is considered as
10kg/sqm
The above work shall be carried out by an agency having sufficient
experience in concerned work and should ensure a guarantee for any
defective installation,material composition and water and weather tightness
for a period of 10 years from the date of completion of the said work .only
skilled and experienced firms shall be employed for this purpose.
a).Hermetically sealed Laminated DGU System shall be fixed for airside sqm
facade consisting of- 6mm thick HS high performance glass+1.52mm PVB
layer + 6mm thick clear toughened glass+12mm Air gap+6mm thick
toughened glass as per specification fixed in precise size on the outer infill
panel of size 2.4x1.2m make Saint Gobain/ Asahi/Emirates glass or
equivalent, High performance glass parametres to be better than the
following.U value-1.8 +-0.1 Watt/m2K SF-0.25+-0.02 & VLT-35-40% etc.
Grid 1 C-D & Grid D 1-7 0 48.500 12.000 0.000

0.000
Say 0.000 14968.95 0.00
0.00 Providing and fixing Luxalon 50BD Louvers manufactured by M/s. Hunter sqm
Douglas India Pvt. Ltd. or equivalent of approved colour consisting of panel
50 mm wide x 75mm deep x 0.6mm thick at a spacing of 125mm c/c as per
drawing no.DP 719 DRG CL 02 031, length upto 3mtrs coil coated on a
continues paint line double baked and roll formed from enameled corrosion
Resistance Aluminum Alloy AA3005 (Al.Mg.) . Panels shall be clipped at a
distance of 75 mm to GI Mullion using pop rivet to hold the panel in a module
of 75mm centre to centre. Mullion shall be fixed at 150 mm from panel ends
and at a distance of maximum 1200 mm center to center across the panel
span. The carrier shall be fixed to a suitable structure by means of rigid fixing
details. Paint Finish: -Panel shall be stove enameled and finished with
Luxacote, a patented special three layered coating system (consisting of first
a conversion layer of thickness 800-2000mg/sq mtr, a polyurethane basecoat
of 16-20 microns, and a special top coat of polyamide particles of 8-12
microns thick to provide excellent abrasion and damage resistance) in a
continuous coil coating process of the approved colour on the exposed side
and the reverse side with epoxy. The installation frame shall be mechanically
fixed to a structure not more than 150mm distance from the panel edges and
at c/c maximum distance of 2100mm, subject to wind load = 39m/second. The
erected installation frame shall be aligned in plumb line and level with a non-
cumulative tolerance of a maximum of 2 mm. Shop drawings to be submitted
by the execution agency with structural design details. The rate shall includes
,cost and conveyance of all materials,Handling of machineries and electrical
charges , labour charges,lead,lift etc. complete as directed by Engineer in
Charge. The above work shall be carried out by an agency having sufficient
experience in concerned work and should ensure a guarantee of 10 years
only skilled and experienced person shall be employed for this purpose.
First floor 1 11.240 4.200 47.208

Second floor 1 13.200 4.200 55.440
Third floor 1 6.600 ` 4.200 27.720
130.368
Say 137.000 0.00 0.00
Say 57.34 0.00
(SH: - 9.0 - CEILING SYSTEMS)

0.00 Providing and fixing false ceiling at all heights including providing and fixing of
frame work made of special sections, power pressed from M.S. sheets and
galvanized with zinc coating of 120 gms/sqm (both side inclusive) as per IS :
277 and consisting of angle cleats of size 25 mm wide x 1.6 mm thick with
flanges of 27 mm and 37mm, at 1200 mm centre to centre, one flange fixed to
the ceiling with dash fastener 12.5 mm dia x 50mm long with 6mm dia bolts,
other flange of cleat fixed to the angle hangers of 25x10x0.50 mm of required
length with nuts & bolts of required size and other end of angle hanger fixed
with intermediate G.I. channels 45x15x0.9 mm running at the spacing of 1200
mm centre to centre, to which the ceiling
section 0.5 mm thick bottom wedge of 80 mm with tapered flanges of 26 mm

each having lips of 10.5 mm, at 450 mm centre to centre, shall be fixed in a
direction perpendicular to G.I. intermediate channel with connecting clips
made out of 2.64 mm dia x 230 mm long G.I. wire at every junction,
including fixing perimeter channels 0.5 mm thick 27 mm high having flanges

of 20 mm and 30 mm long, the perimeter of ceiling fixed to wall/partition with
the help of rawl plugs at 450 mm centre, with 25mm long dry wall screws @
230 mm interval, including fixing of gypsum board to ceiling section and
perimeter channel with the help of dry wall using screws of size 3.5x25mm at
230 mm c/c, including jointing and finishing to a flush finish of tapered and
square edges of the board with recommended jointing compound , jointing
tapes , finishing with jointing compound in 3 layers covering upto 150 mm on
both sides of joint and two coats of primer suitable for board, all as per
manufacturer's specification and also including the cost of making openings
for light fittings, grills, diffusers, cutouts made with frame of perimeter
channels suitably fixed, all complete as
per drawings, specification and direction of the Engineer in Charge but sqm
excluding the cost of painting with : 12.5 mm thick tapered edge gypsum plain
board conforming to IS: 2095- Part I
0.000
Say 0.000 1130.29 0.00
0.00 Providing and fixing cove in gypsum false ceiling at all levels as per drawing m
using 12.5 mm thick gypsum board with appropriate GI framework. The cost is
including jointing and finishing to a flush finish of tapered and square edges of
the board with recommended jointing compound , jointing tapes , finishing with
jointing compound in 3 layers covering upto 150 mm on both sides of joint and
two coats of primer suitable for board, all as per manufacturer's specification
and also including the cost of making openings for light fittings, grills,
diffusers, cutouts made with frame of perimeter channels suitably fixed, all
complete as per drawings, specification and direction of the Engineer in
Charge but excluding the cost of painting.
0.000 0.00 0.00
0.00 Providing and fixing GI Clip in Metal Ceiling System of 600x600 mm at all
heights module which includes providing and fixing 'C' wall angle of size
20x30x20 mm made of 0.5 mm thick pre painted steel along the perimeter of
the room with help of nylon sleeves and wooden screws at 300 mm center to
centre, suspending the main C carrier of size 10x38x10 mm made of G.I steel
0.7 mm thick from the soffit with help of soffit cleat 37x27x25x1.6 mm, rawl
plugs of size 38x12 mm and C carrier suspension clip and main carrier
bracket at 1000 mm c/c. Inverted triangle shaped Spring Tee having height of
24 mm and width of 34 mm made of GI steel 0.45 mm thick is then fixed to the
main C carrier and in direction perpendicular to it at 600 mm centers with help
of suspension brackets. Wherever the main C carrier and
spring T have to join, C carrier and spring T connectors have to be used. All
sections to be galvanized @ 120 gms/sqm (both side inclusive), fixing with
clip in tiles into spring 'T' with :GI Metal Ceiling Clip in plain Beveled edge
global white color tiles of size 600x600 and 0.5 mm thick with 25 mm height,
made of G I sheet having galvanizing of 100 gms/ sqm (both sides inclusive)
and 20% perforation area with 1.8 mm dia holes and having NRC of 0.5,
electro statically polyester powder coated of thickness 60 microns(minimum),
including factory painted after bending and perforation
0.000
Say 0.000 1804.80 0.00
0.00 Providing and fixing Suspended False Ceiling at all heights which includes 0.00
Calcium Silicate board 12mm thk., using board of size 2400x1200mm, False
Ceiling on 24 gauge G.I. frame work which includes Providing. & fixing G.I.
perimeter channels 0.55 mm thk 20mmx30mm,web size 27mm along
perimeter of ceiling, screw fixed to brick wall/partition with nylon sleeves &
screws @ approx 2'0" c/c. Suspending G.I. intermediate channels size 45
mm,0.9 mm thk, flanges of size15mm each from the soffit 1220mm c/c with
ceiling angle 25 x10mm x 0.55mm thk fixed to soffit G.I. cleat & steel
expansion fasteners.
Ceiling section of 0.55mm thk having web of 50.5mm & flanges 26 mm each
lips 10.5 mm fixed to intermediate channel with connecting clips &
perpendicular to intermediate channel @ 457mm c/c.12 mm Calcium silicate
board screw fixed to ceiling section with 25mm dry wall screws @ 230 mm
c/c. Boards to be joint & finished so as to have flush look including filling
finishing edges with jointing compound paper tape/cloth gauze & 2 coats of
primer suitable for plaster board. Rate to include M.S.framing around A/C
ducts where ever necessary.
Rate to include cove to profile, cut-outs for light fixtures, spot lights, smoke sqm
detectors, Pelmets, Vertical risers and all services cut outs as required.
complete as directed by Engineer in charge
Note: for Light fittings, Grills, diffusers and other cut-outs have to be made
with a frame of perimeter channels of size 20mm x 27mm x 30mmx 0.55mm
thk, supported suitably. Quoted rate shall also to include the Engineered
system made up of primary sections in galvanized steel of 21x35x3600mm in
0.75 bmt gauge. with top cross rails and the system shall be used at 1200mm
apart where direct suspenders cannot be used due to over head ducting or
any other services.
0.000
Say 0.000 0.00 0.00
9.01 6 mm cement plaster to ceiling of mix 1:3 (1 Cement : 3 fine sand) including
cost and conveyance of all materials, labour charges, scaffolding, sundries etc
sqm
Roof slab
Total area 1 551.000 551.000
Sunshade 0.000
sunshade 1 128 0.6 76.800
627.800
Say 660.000 201.61 133062.60
9.02 12mm cement plaster of mix 1:4 (1 cement : 4 fine sand)including cost and sqm
Ground floor
kitchen 1 35.70 35.700
corridor 1 7.01 7.010
dining 1 1 41.20 41.200
dining 2 1 36.71 36.706
toilet and handwash 1 13.35 13.350
Deduction
D -3 1.20 2.40 -8.640
D3 -2 0.80 2.40 -3.840
W4 -15 2.40 1.60 -57.600
V -2 0.90 0.60 -1.080
62.806
62.806
Say 66.000 242.48 16003.68
9.03 15mm cement plaster of mix 1:4 (1 cement : 4 fine sand)including cost and
62.806
sqm
deduction for cladding 0.000
62.806
Say 66.000 280.75 18529.50
floating coat of neat cement 2 kg/sqm including mixing water proofing material
in separately).proportion recommended by manufacturer over roof at all
heights including cost and conveyance of all materials, labour charges,
scaffolding, sundries etc complete as directed by the Engineer in charge at all
levels. (water proofing liquid will be paid separately)
sqm
Roof area 1 551.000 551.000
551.000
Say 563.000 372.86 209920.18
9.05 Applying one coat of water thinnable cement primer of approved brand and
manufacture on all surface including cost and conveyance of all materials,
labour charges, scaffolding, sundries etc complete as directed by the
Engineer-in-Charge at all levels. sqm
12 mm platering 62.806
753.412
Say 769.000 51.80 39834.20
additives of required shade for new work (Two or more coats applied @ 1.43
ltr/ 10 sqm over and including priming coat of exterior primer applied @ 2.20
kg/ 10 sqm). including cost and conveyance of all materials, labour charges,
scaffoldings etc complete as directed by the Engineer-in-Charge at all levels.
sqm
Ground floor
wall all round 1 116.000 4.650 539.400
D -2 1.20 2.40 -4.320
D3 0 0.80 2.40 0.000
W4 -15 2.40 1.60 -57.600
V -2 0.90 0.60 -1.080
476.400
Say 525.000 135.71 71247.75
9.07 Painting the inside walls with acrylic emulsion paint of approved brand and
manufacture to give an even shade two or more coats on new work to
smooth even finish on ceiling and walls including cost and conveyance of all
materials to site, labour charges, hire charges for scaffolding, etc as directed
by Engineer-in-Charge at all levels
sqm
Total painting 753.412
deduction for exterior painting -476.400
277.012
Say 291.000 118.40 34454.40
9.08 Providing and laying water proofing treatment on roofs of slabs by applying
cement slurry mixed with water proofing cement compound consisting of
applying:(a) after surface preparation, first layer of slurry of cement @ 0.488
kg/sqm mixed with water proofing cement compound @ 0.253 kg/sqm.
followed by water curing for 48 hours. The entire treatment will be taken upto
30 cm on parapet wall and tucked into groove in parapet all around.
(d) fourth and final layer of brick tiling with cement mortar (which will be paid
for separately.
For the purpose of measurement the entire treated surface will be sqm
551.000
Say 563.000 553.79 311783.77
9.09 Painting with synthetic enamel paint of approved brand and manufacture of
required colour to give an even shade : Two or more coats on new work over
an under coat of suitable shade with
ordinary paint of approved brand and manufactureThe rate shall include cost
and conveyance of all materials, lead lift, all labour charges, scaffolding,
sundries etc complete as directed by the Engineer in charge at all levels.
sqm
D 3 1.200 2.400 2.400 20.736
20.736
20.736
Say 22.000 157.44 3463.68

12.01 Diluting and injecting chemical emulsion for POST- CONSTRUCTIONAL anti-
termite treatment (excluding the cost of chemical emulsion) :Treatment of soil
under existing floors using chemical emulsion @ one litre per hole, 300 mm
apart including drilling 12 mm diameter holes and plugging with cement mortar
1 :2 (1 cement : 2 Coarse sand) to match the existing floor: : With
Chlorpyriphos/Lindane E.C. 20% with 1% concentration
sqm
kitchen 1 123.87 123.870

dining1 1 229.11 229.110
dining 2 1 128.2 128.200
corridor 1 398.6 398.600
toilet and handwash 1 40 40.000
step 1 3.1 3.100
922.880
Say 970.000 184.93 179382.10

KITCO LTD
KIFBI
DETAILED ESTIMATE
SUMP AND PUMP ROOM
Length breadth height in Rate(Rs) Amount(Rs)
Sl.No Description Of Items Unit No. Quantity
in m in m m
Clearing the jungle including uprooting of rank
vegetation, grass, brushwood, trees and saplings of
girth upto 30 cm measured at 1m height from
ground level and removal of rubbish upto a distance
1.02 of 50 m outside the periphery of the area cleared. sqm 1 20 20 400
10.24 4096
Earth work in excavation by means (Hydraulic

excavator)/manual means over areas (exceeding
30cm in depth.1.5m in width as well as 10 sqm on
plan) including disposal of excavated earth, lead
upto 50 m and lift upto 1.5 m; disposed earth to be
levelled and neatly dressed, as directed by the
1.06
Engineer- in-Charge

sump 1.00 7.75 7.75 1.50 90.09375
Say 75.00 179.05 13428.75

13.51
15% considered 7.00 314.24 2199.68
4.50
5% considered 1.00 881.11 881.11
excavator)/manual means over areas (exceeding
30cm in depth.1.5m in width as well as 10 sqm on
plan) including disposal of excavated earth, lead
upto 50 m disposed earth to be levelled and neatly
dressed, as directed by the Engineer- in-Charge but
1.07 for every additional lift of 1.5m to 3.00m or part there
of :

sump 1.00 7.75 7.75 1.30 78.08125
62.47
80% considered Say 65.00 252.62 16420.3

11.71
15% considered Say 13.00 446.16 5800.08

3.90
10% considered Say 5.00 1013.03 5065.15
Filling available excavated earth(excluding rock) in cum
trenches, under floors,plinth,sides of foundation,in
areas etc. in layers not exceeding 20cm in
depth,consoldating each deposited layer by
ramming and watering,lead upto 50m and lift upto
1.5m including cost and conveyance of all
1.10 materials,labour charges, etc complete at all levels
as directed by the Engineer-in-Charge
total excavated earth

150.16
deduction for PCC and RCC qty 48.979
back filling fdn trenches
Total qty for back filling 101.1769

roack considered 33.635
avilable earth 116.521
116.52
say 117.00 178.77 20916.09
Disposal of building rubbish / malba / similar cum
unserviceable, dismantled or waste materials by
mechanical means, including loading, transporting,
unloading toapproved municipal dumping ground or
as approved by Engineer-in-charge, beyond 50 m
1.11
initial lead, for all leads including all lifts involved.
33.64
say 36.00 171.37 6169.45968
Providing and laying in position cement concrete of

specified grade excluding the cost of centering and
2.01 shuttering - All work up to plinth level :
1:4:8 (1 Cement : 4 coarse sand : 8 graded stone cum

2.01.01 aggregate 40 mm nominal size)
sump 1.00 6.55 6.55 0.10 4.29025

step 1 1.00 0.90 0.10 0.09
4.38
Say 5.00 6366.14 31830.7
Extra for providing and mixing water proofing kg

material in cement concrete work in doses by weight
2.03 of cement as per manufacturer's specification
roof slab 1 2.40 7.2 0.2 3.456
plastering 1 0.00 0.2152 0.2 0
3.456
Say 4.00 68.17 272.68
Providing & applying a coat of residual petroleum

bitumen of grade of VG-10 of approved quality using
1.7kg per square metre on damp proof course after
cleaning the surface with brushes and finally with
2.05 sqm 1 21.8 0.3 6.54
apiece of cloth lightly soaked in kerosene oil
6.54
7.00 130.65 914.55
(SH: - 3.0 - R.C.C. WORK)

Providing and laying in position machine batched
and machine mixed design mix M-30 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 reinforcement, including admixtures in
recommended proportions as per IS: 9103 to
accelerate, retard setting of concrete, improve
3.02 workability without impairing strength and durability
as per direction of Engineer-in-charge.“(Note :-
Cement content considered in this item is @ 340
kg/cum.“Excess/ less cement used as per design
mix is payable/recoverable separately).
All work upto plinth level. cum
sump base 1.00 7.55 7.55 0.30 17.10075

vertical wall 1 21.90 0.28 2.40 14.454
inside wall 1 5.20 0.20 2.10 2.184
inside wall 1 5.00 0.200 2.10 2.1
cover slab 1 7.55 7.55 0.15 8.550375
1 1.50 1.00 0.14 0.21
44.60
Say 46.00 9263.07 426101.22
Providing and laying in position machine batched
and machine mixed design mix M-25 grade cement
cement content as per approved design mix,
including pumping of concrete to site of laying but
excluding the cost of centering, shuttering, finishing
and reinforcement, including admixtures in
recommended proportions as per IS: 9103 to
accelerate, retard setting of concrete, improve
3.03 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/ less cement used as per design
mix is payable/recoverable separately).

column 4 0.2 0.2 3.3 0.53
Lintel 1 16.80 0.200 0.15 0.50
beam 1 16.80 0.200 0.32 1.08
Roof slab 1 4.30 4.30 0.13 2.40
Drop slab 1 17.20 0.08 1.20 1.65
0.00
Say 0.00 10306.67 0
Steel reinforcement for R.C.C. work including

straightening, cutting, bending, placing in position
and binding with 16 gauge GI binding wire etc
complete including cost, conveyance, lead, lift of all
3.05 materials for all types of RCC works as per
drawing/specification and as directed by Engineer-in-
kg/m3
Thermo-Mechanically Treated bars of grade Fe-500Dkg
44.60
sump 1 44.60 120 5351.895
rungs 50
columns 1 0.53 200.00 50
lintel 1 0.50 80 40
beam 1 1.08 180 194.4
roof slab sunshade, etc.. 1 4.05 120 486
50.76 6172.295
Say 6173.00 80.46 496679.58
Centering and shuttering including strutting,

3.06 propping etc. and removal of form for :
Foundations, footings, bases of columns etc. for sqm

3.06.01 mass concrete.
PCC
sump 1 26.20 0.10 2.62
step 1 3.80 0.10 0.00
RCC
sump base 1 30.20 0.30 9.06
11.68
Say 13.00 275.72 3584.36
Suspended floors, roofs, landings, balconies and sqm

3.06.02 access platform.
Roof slab 0 4.30 4.30 0.00

sumpcover slab 1 7.55 7.55 57.00
1 1.50 1.00 1.50
58.50
Say 60.00 600.34 36020.4
Lintels, beams, plinth beams, girders, bressumers sqm
3.06.03 and cantilevers.
Lintel 1 16.80 0.30 5.04

1 16.80 0.84 14.11
0.00
Say 0.00 487.47 0
Columns, Pillars, Piers, Abutments, Posts and sqm
3.06.04 Struts.
columns 4 0.8 3.30 10.56

0.00
Say 0.00 665.10 0
Vertical and horizontal fins individually or forming sqm

3.06.05 box louvers band,facias, and eaves board.
Drop slab 2 17.20 1.20 41.28

41.28
Say 43.00 892.55 38379.65
Walls of (any thickness)including attached pilasters sqm

3.06.09 butteresses plinth and string course etc.
vertical wall 2 21.90 2.40 105.12

inside wall 2 5.20 2.40 24.96
inside wall 2 5.00 2.40 24.00
154.08
Say 158.00 538.22 85038.76
Add for using extra cement in the items of design qtl

3.08 mix over and above the specified cement content
there in.
1 44.60 60 2675.948
Say 29.00 956.38 27735.02

Providing and constructing laterite stone masonry cum

with neatly dressed laterate stone of size
40x20x15cm or nearest size (average compressive
strength not less than 35 kg/cm2) in cement mortar
1:6 for foundation and basement including all cost of
5.04 materials, labour charges, scaffolding, raking out of
joints,curing, lead, lift etc. as directed by Engineer-
in-Charge.
2.00 1.00 0.90 0.15 0.27
0.00
Say 0.00 6393.28 0
Providing and constructing laterite stone masonry cum

with neatly dressed laterate stone of size
40x20x15cm or nearest size (average compressive
strength not less than 35 kg/cm2) in cement mortar
1:6 for super structure above plinth level up to floor
5.05 two level including all cost of materials, labour
charges ,scaffolding, raking out of joints,curing,
lead, lift etc as directed by Engineer-in-Charge.
for pump room

1 16.80 0.20 3.15 10.58
Deduction
W1 -4.00 1.50 0.20 1.35 -1.62
RS -1.00 3.00 0.20 2.40 -1.44
0.00
Say 0.00 6925.21 0
TOTAL SUB HEAD 5.0 0

(SH: - 6.0 - JOINERY WORKS )
Providing and fixing powder coated aluminium work
for doors ,windows& partitions with extruded built up
standard tubular sections/appropriate Z sections &
other sections of approved make confirming to
IS:733 & IS:1285 fixed with rawl plugs & screws or
with fixing clips including necessary filling up of gaps
at junctions,at top,bottom & sides with required
PVC/neoprene felt etc.Aluminium sections shall be
smooth,rust free,straight,mitred & jointed
mechanically where ever required including cleat
angle,aluminium snap beading for
0.00 glazing/panelling,cp brass/stainless steel
screws,removing the stickers clearly all complete as
per architectutral drawings & directions of Engineer-
in-Charge at all levels.(glazing & panelling to be paid
seperately).Minimum thickness of powder coating
for powder coated Aluminium shall be 50 micron.
0.00 For fixed portion kg

W1 4.00 1.50 4.50 1.35 36.45
36.45
Say 0.00 546.61 0
For shutter of doors ,windows & ventilators

including providing and fixing hinges/pivots and
making provision for fixing of fittings,exhaust fan of
required size,etc wherever required including the
0.00 cost of PVC neoprene gasket required(fittings shall 0.00
be paid for separately)
kg 632.47 0
Providing and fixing glazing in aluminium
doors,windows,ventilator shutters,partitions etc. with
PVC/ neoprene gasket etc. complete as per the
0.00 architectural drawings and the directon of Engineer-
in-Charge at all levels
0.00 with float glass panes of 4.00mm thickness sqm

W1 3 1.50 1.35 6.08
6.08
Say 0.00 1054.12 0
TOTAL OF SUB HEAD-6.0 0
Steel work welded in built up sections/framed work

including cutting hoisting, fixing in position and
applying two coats of approved make and colour
synthetic enamel paint over two coats of approved
make anticorrossive yellow zinc chromate primer,
7.02 etc. including cost and conveyance of all materials,
labour, lead,lift etc. complete as directed by
Engineer- in-Charge at all levels.
In gratings, frames, guard bar, ladders, railings, kg

7.02.01 brackets, gates & similar works.
W1 4 1.50 15.00 1.35 90.00

90.00
Say 0.00 125.69 0
Supplying and fixing rolling shutters of approved sqm
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
including two coats of approved make and colour
7.04 synthetic enamel paint over two coats of approved
make anticorrossive yellow zinc chromate primer,
including cost and conveyance of all materials,
labour charges,lead,lift etc complete as directed by
Engineer-in-Charge at all levels. 80 X 1.25 mm
M.S.Laths with 1.25mm thick top cover
RS 1.00 3.00 2.40 7.20

0.00
Say 0.00 3628.78 0
Providing and fixing ball bearing for rolling shutters

7.05 labour, etc. as directed by the Engineer-in-Charge at no 0.00
all levels.
539.21 0
Extra for providing grill rolling shutter manufactured

out of 8 mm dia M.S barsinstead of laths as per the
7.06 design approved by the Engineer-in-Charge(area of sqm
grill to be measured)
1 3 0.5 1.50
1.50
Say 0.00 445.81 0
Providing and fixing CI manhole cover with frame

560 mm diameter C.I. cover (heavy duty) the weight
of the cover to be not less than 108 kg in concrete
slab over manholes/Inspection Chambers/Drains,
including cost and conveyance of all materials, all
7.09 no 4 8374.93 33499.72
labour charges, all taxes,lead, lift, sundries, etc.,
complete. as directed by the Engineer- in-Charge

8.19 Providing and laying in correct line and level 60mm sqm
thick cement concrete flooring with 1:2:4 (1 cement:
2 coarse sand 4 graded stone aggregate,
65%20mm metal and 35% 12mm metal)mixing
admixtures in recommended proportion (asper IS
9103) to accelerate,retard setting of concrete
improve workability without impairing strength and
durability.Providing bull marks on the floor area one
day prior for getting proper level. Applying by
sprinkling carborundum based floor hardeners of
approved make on the top of concrete at the ratio of
5kg/m2.Finish the concrete using power floater and
power trowel for smooth finish including watering
,curing, cleaning etc..and cutting the grooves in 2mx
1m, 5mm width x 20mm depth with mechanical
concrete groove cutting machines and filling the
groove with approved epoxy sealants. Rate shall
include cost and conveyance of all material, labour
etc.. Complete as directed by Engineer - in
Charge.(All works covered by this specification shall
be carried by an experienced agency having
sufficient experience in this type of flooring system
Only skilled and experienced persons shall be
employed for purpose.)
pump room 1 7.2 3.5 25.2

Say 0.00 678.53 0
Cement plaster skirting 18 mm thick with cement sqm
mortar 1:3 (1 cement: 3 coarse sand) finished with a
floating coat of neat cement etc. complete as
8.08 directed by the Engineer-in-Charge at all levels.
1 21.4 0.15 3.21

3.21
Say 0.00 497.63 0
TOTAL OF SUB HEAD-8.0 0
6 mm cement plaster to ceiling of mix 1:3 (1 Cement sqm

: 3 fine sand) including cost and conveyance of all
materials, labour charges, scaffolding, sundries etc
10.01 complete as directed by the Engineer-in-Charge at
all levels.
Roof slab 0 4.30 4.30 0.00

Drop slab 2 17.20 1.20 41.28
0.00
Say 0.00 204.43 0
12mm cement plaster of mix 1:4 (1 cement : 4 fine sqm

sand)including cost and conveyance of all materials,
labour charges, scaffolding, sundries etc complete
10.02 as directed by the Engineer-in-Charge at all levels.
Inside 1 16.00 3.30 52.80

Deduction
W1 -2.00 1.50 1.35 -4.05
RS -1.00 3.00 2.40 -7.20
0.00
Say 0.00 245.87 0
15mm cement plaster of mix 1:4 (1 cement : 4 fine

sand)including cost and conveyance of all materials,
labour charges, scaffolding, sundries etc complete
10.03 as directed by the Engineer-in-Charge at all levels. sqm
Out side 1 17.60 3.60 63.36

W1 -2.00 1.50 0.20 1.35 -0.81
RS -0.50 3.00 0.20 2.40 -0.72
0.00
Say 0.00 284.68 0
15mm cement plaster of mix, 1:3 (1 cement : 3 fine
sand) finished with a floating coat of neat cement 2
kg/sqm including mixing water proofing material in
separately).proportion recommended by
manufacturer over roof at all heights including cost
and conveyance of all materials, labour charges,
10.04 scaffolding, sundries etc complete as directed by the sqm
Engineer-in-Charge at all levels. (water proofing
liquid will be paid separately)
add sump inside plastering

sump base 1 3.00 3.00 9.00
2 3 2 12.00
1 2 2 4.00
vertical wall 2 12.00 2.40 57.60
2 10.00 2.40 48.00
2 8.00 2.40 38.40
0 0.00 0.00 0.00
0.00
top of roof slab 0.00 4.30 4.30 0.00
169.000
Say 175.00 378.07 66162.25
Applying one coat of water thinnable cement primer sqm

of approved brand and manufacture on all surface
10.06 labour charges, scaffolding, sundries etc complete
as directed by the Engineer-in-Charge at all levels.
0.00
0.00
0.00
0.00
Say 0.00 52.53 0
Distempering with 1st quality acrylic distemper

(ready mixed) of approved manufacturer, of required
shade and colour complete, as per manufacturer's
specification two coats on new work including cost
and conveyance of all materials, labour charges,
10.08 sqm
scaffolding, sundries etc complete as directed by the
out side 0.00

ceiling 0.00
0.00
Say 0.00 75.56 0
Providing and applying water proof cement paint of

approved brand and colour for new work (Two or
more coats applied @ 3.84 kg/10 sqm)on walls after
scraping and cleaning the surface including cost and
10.09 coveyance of all materials,labour charges,hire sqm
charges for scaffolding etc.complete at all levels
outside wall 0.00

drop 41.28
41.28
Say 43.00 83.59 3594.37
Providing and applying 2 coats an acrylic polymer
modified elastomeric cementitious water proof
coating on roof slab , gutter ,OHT,SUMP etc which
shall be mixed as per manufacture's technical
specification, after thoroughly cleaning the surface
by mechanical means to making it free of any loose
mortar,unsound substrate,"V" grooves cut along the
construction joints, cracks and joints of slab/wall on
the external face and the same shall be filled with
polymermodified mortar( CM 1:3 mixed with
approved water proofing compound in the proportion
9.14
recommended by the manufacturers), cracks in the
slab (if any), pressure grouting wherever necessary
by injecting mixed with approved expanding agent
using pressure grouting pump with a pressure of 3
to 4kg/sqm ,strictly maintaining the coverage
specified by the manufacturer, including cost and
conveyance of all materials,labour charges etc
complete as directed by the Engineer-in-Charge
.(The above work shall be carriedout by an agency

having sufficient experience in membrane water
proofing and should ensure a guarantee of 5 years.
.Only skilled and experienced persons shall be sqm 169.00
employed for this purpose.)
Say 175.00 418.14 73174.5
(SH: - 12.0 - MISCELLANEOUS BUILDING

WORK)
Providing and placing in position suitable PVC water
stops conforming to IS :12200 for construction /
expansion joints between two RCC members and
fixed to the reinforcement with binding wire before
pouring concrete etc., complete including all cost
13.03 m 3 32.10 97
and conveyance of all materials, labour charges etc.
complete as directed by Engineer - in - Charge at all
levels : Serrated with central bulb(225mm wide, 8-
11 mm thick).
361.30 35046.10
Supplying and fixing of following sizes of Medium

duty PVC conduits conforming to IS 9537/1983 Part
III along with accessories in surface/ recess
13.03 including cutting the wall and making good the same
in case of recessed conduit as required.
13.04.02 25mm dia m 0 98.10 0.00
13.04.03 20mm dia m 0 81.04 0.00
Supplying and laying 40mm metal for filter meadia,

complete as directed by the Engineer-in-
13.05 Charge..The rate including cost and conveyance of cum 1
all materials, labour charges,etc.
2330.58 2330.58
Supplying and laying 6mm to 25mm metal for filter

meadia, complete as directed by the Engineer-in-
2413.14 2413.14
Supplying and laying river sand for filter meadia,
complete as directed by the Engineer-in-
2217.79 2217.79
Providing and fixing 110mm dia perforated pipes in

filter media complete as directed by the Engineer-
in-Charge..The rate including cost and conveyance
13.08 m 10
of all materials, labour and fixing charges,etc.
813.09 8130.90
1448102.89
KITCO LIMITED
ESTIMATE SEPTIC TANK-50users -2 nos

Sl No. Description Unit No Quantity Rate(Rs) Amount(Rs)
in m in m in m
Clearing the jungle including uprooting of rank

vegetation, grass, brushwood, trees and saplings of
girth upto 30 cm measured at 1m height from ground
level and removal of rubbish upto a distance of 50 m
2.02 outside the periphery of the area cleared. sqm
septic tank 1.00 10.00 5.00 50.000
50.00
for 2 nos say 102 10.09 1029.18

excavator)/manual means over areas (exceeding 30cm
in depth.1.5m in width as well as 10 sqm on plan)
5.02 including disposal of excavated earth, lead upto 50 m cum 2.50
septic tank cum 1.00 7.90 4.40 1.50 52.140
inlet & outlet chamber 2.00 0.50 1.70 1.50 2.550
54.69
for 2 nos say 112 176.58 19776.96

excavator)/manual means over areas (exceeding 30cm
in depth.1.5m in width as well as 10 sqm on plan)
including disposal of excavated earth, lead upto 50 m
disposed earth to be levelled and neatly dressed, as
directed by the Engineer- in-Charge but for every
6.02 additional lift of 1.5m to 3.00m or part there of : cum
All kinds of soil 1.00 7.90 4.40 1.00 34.760
for 2 nos Say 70 249.13 17439.10
Disposal of building rubbish / malba / similar

unserviceable, dismantled or waste materials by
mechanical means, including loading, transporting,
unloading toapproved municipal dumping ground or as
approved by Engineer-in-charge, beyond 50 m initial
9.02 lead, for all leads including all lifts involved.
cum
Total excavation 182
back filling -151.49
30.51
for 2 nos 62 169.01 10478.6882
Filling available excavated earth(excluding rock) in
trenches, under floors,plinth,sides of foundation,in
areas etc. in layers not exceeding 20cm in
depth,consoldating each deposited layer by ramming
and watering,lead upto 50m and lift upto 1.5m including
cost and conveyance of all materials,labour charges,
etc complete at all levels as directed by the Engineer-in-
8.02 Charge cum
Total excavation 182
-1 5.90 2.40 2.05 -29.028
-2 0.75 0.76 1.3 -1.482
151.49
for 2 nos Say 310 176.30 54653
Pumping or Bailing out water and removing slush etc

by using pump set including cost of labour, oil, hire
8.03 charges of pumpset,etc complete
for 2 nos hr 50.00 200.17 10008.50
Sub Total 113385.43
Providing and laying cement concrete of specific grade

properly mixed and consolidated with hand rammers,
including cost and conveyance of all materials, labour,
curing, lead lift , etc. complete for all work up to plinth
3.01 levels as directed by Engineer- in-Charge at all levels.
1:4:8 (1 Cement : 4 coarse sand : 8 graded stone
2.01.01 aggregate 40 mm nominal size)
cum 1.00 6.70 3.20 0.10 2.144

2.00 0.85 0.85 0.10 0.145
2.2885
for 2 nos say 6 6278.37 37670.22
Providing and laying cement concrete of specific grade
properly mixed and consolidated with hand rammers,
including cost and conveyance of all materials, labour,
curing, lead lift , etc. complete as directed by Engineer-
3.02 in-Charge at all levels.
For screed concrete 1:2:4 (1 Cement : 2coarse sand :
4 graded stone aggregate 6mm nominal size) cum 1 3.5 2 0.175 1.225
for 2 nos say 4 7712.26 30849.04
Sub Total 68519.26
3 (SH: - 3.0 - R.C.C. WORK)
Providing and laying in position machine batched and

machine mixed design mix M-30 grade cement
cement content as per approved design mix, including
pumping of concrete to site of laying but excluding the
cost of centering, shuttering, finishing and
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 @ 340 kg/cum.“Excess/ less cement used as
4.02 per design mix is payable/recoverable separately). cum
All work upto plinth level.
Base slab 1 6.50 3.00 0.2 3.900

2 0.75 0.75 0.15 0.169
Long Wall 2 5.90 0.2 2.05 4.838
Short wall 2 2 0.2 2.05 1.640
Inner wall 1 2 0.12 1.25 0.300
2 2 0.12 0.675 0.324
inlet & outlet chamber 2 0.9 0.15 1.1 0.297
4 0.6 0.15 1.1 0.396
slab 1 6.50 3.00 0.15 2.925
2 0.75 0.9 0.15 0.203
Manhole -2 0.6 0.6 0.13 -0.094
14.898
for 2 nos say 32 9135.36 292331.52
Providing, hoisting and fixing above plinth level up to

floor five level precast reinforced cement concrete work
in string courses, bands, copings, bed plates, anchor
blocks, plain window sills and the like, including the cost
of required centering, shuttering but , excluding cost of
reinforcement, with 1:1.5:3 (1 cement : 1.5 coarse
sand(zone-III) : 3 graded stone aggregate 20 mm
4.05 nominal size).
manhole cover 2 0.6 0.6 0.05 0.036
for 2 nos say 2 9774.88 19549.76
Steel reinforcement for R.C.C. work including

straightening, cutting, bending, placing in position and
binding with 16 gauge GI binding wire etc complete
including cost, conveyance, lead, lift of all materials for
all types of RCC works as per drawing/specification
4.04 and as directed by Engineer-in-Charge at all levels. kg
Slab @ 100kg/m3 1 3.034 100.00 303.39

Base Slab @ 120kg/m3 1 4.069 120.00 488.25
Vertical walls @ 120 Kg/m3 1 7.471 120.00 896.52
14.574 1688.16
for 2 nos say 3444.00 79.35 273281.4
Centering and shuttering including strutting, propping

4.05 etc. and removal of form for :
Foundations, footings, bases of columns etc. for mass
4.05.01 concrete. sqm
PCC 1.00 19.80 0.1 1.98

2.00 3.40 0.1 0.68
RCC base slab 1.00 19.00 0.20 3.80
2.00 3.00 0.15 0.90
7.36
for 2 nos say 16.00 271.92 4350.72
Suspended floors, roofs, landings, balconies and
4.05.02 access platform. sqm
slab 1.00 6.50 3.00 19.50
0.00 2.00 0.75 0.90 1.35
20.85
for 2 nos say 44.00 592.06 26050.64
Walls of (any thickness)including attached pilasters

4.05.08 butteresses plinth and string course etc.
Long Wall 2 5.9 2.05 24.190
Short wall 2 2 2.05 8.200
Inner wall 1 2 1.25 2.500
2 2 0.675 2.700
inlet & outlet chamber 2 0.9 1.1 1.980
4 0.6 1.1 2.640
42.21
for 2 nos say 90.00 530.80 47772
Extra for providing and mixing water proofing material

in cement concrete work, Damp proof course,
plastering etc in the proportion recommended by the
manufacturers including cost and conveyance of all
materials, labour, curing, lead lift , etc. complete as
3.03 directed by Engineer-in-Charge at all levels.
For Slab, base slab, vertical walls Kg 1 19.820 19.820
plastering 5.703 5.703
25.52
for 2 nos say 54.00 67.23 3630.42
Sub Total 666966.46

Structural steel work welded in built up
sections,trussess and framed work including cutting,
hoisting, fixing in position and applying two coats of
Synthetic enamel paint over two coats of anticorrossive
Yellow zinc chromate primer including cost and
conveyance of all materials,labour charges ,lead,lift etc
complete as directed by Engineer- in-Charge at all
7.01 levels.
ISA 50x50x6 8 0.7 4.5 25.20
25.20
for 2 nos say 52.00 96.58 5022.16
Sub Total 5022.16
15mm cement plaster of mix, 1:3 (1 cement : 3 fine

sand) finished with a floating coat of neat cement 2
kg/sqm including mixing water proofing material in
separately).proportion recommended by manufacturer
over roof at all heights including cost and conveyance
of all materials, labour charges, scaffolding, sundries
etc complete as directed by the Engineer-in-Charge at
10.04 all levels. (water proofing liquid will be paid separately)
sqm
Long Wall 2.00 5.90 2.05 24.19
Short wall 2.00 2.00 2.05 8.20
Inner wall 1.00 2.00 1.25 2.50
2.00 2.00 0.68 2.70
inlet & outlet chamber 2.00 0.90 1.10 1.98
4.00 0.60 1.10 2.64
slab 1.00 6.50 3.00 19.50
2.00 0.75 0.90 1.35
for 2 nos 63.06
say 134.00 372.86 49963.24
Sub Total 49963.24
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
11.16 Engineer in Charge - external works m
160mm OD(6 kg/cm2) 6

for 2 nos 12.00 817.53 9810.36
13.03 Providing and placing in position suitable PVC water
stops conforming to IS :12200 for construction /
expansion joints between two RCC members and fixed
to the reinforcement with binding wire before pouring
concrete etc., complete including all cost and
conveyance of all materials, labour charges etc.
complete as directed by Engineer - in - Charge at all m
RCC Septic tank- 21.800
21.800
for 2 nos Say 46.000 356.32 16390.72
Sub Total 26201.08
Grand Total 930057.63

KITCO LTD
SCHOOL
DISMANTLING WORKS

(mtr) (mtr) (mtr)
Demolishing cement concrete manually/by mechanical means including
disposal of material within 50 metres lead as per direction of Engineer-in-
0 Charge: Nominal concrete 1:4:8 or leaner mix (i/c equivalent design mix) cum 0 862.45 0
Demolishing R.C.C work, including stacking of steel bars and disposal of

unserviceable material within 50 metres lead as per direction of Engineer-in-
0 Charge cum 0 2039.28 0
0
Demolishing R.B work manually/by mechanical means including stacking of
steel bars and disposal of unserviceable material within 50 metres lead as per
0 direction of Engineer-in-Charge. cum 0 1822.96 0
0
Extra for cutting reinforcement bars manually/ by mechanical means in R.C.C.
or R.B. work (Payment shall be made on the cross sectional area of R.C.C. or
0 R.B. work) as per direction of Engineer-in-charge. sqm 0 702.13 0
0
Demolishing brick work manually / by mechanical means including stacking of
serviceable material and disposal of unserviceable material within 50 metres
0 lead as per direction of Engineer-in-Charge. cum 0 1181.54 0
0 0 0 0.00 0
Removing mortar from bricks and cleaning bricks including stacking within a
lead of 50 m(stacks of cleaned bricks shall be measured): From brick work in
0 cement mortar nos 0 3.93 0
0 0 0 0.00 0
Demolishing stone rubble masonry manually/by mechanical means including

stacking of serviceable material and disposal of unserviceable material within
50 metres lead as per direction of Engineer-in-Charge: In cement mortar
0 cum 0 1410.00 0
0 0 0 0.00 0
Dismantling dressed stone work ashlar face stone work, marble work or
precast concrete work manually/by mechanical means including stacking of
serviceable and disposal of unserviceable material awith in 50 metres lead as
per direction of Engineer-in-Charge: In cement mortar
0 cum 1649.67 0
0 0 0 0.00 0
Removing mortar from and cleaning stones and concrete articles(net quantity
of stacks of cleaned material will be measured):In cement mortar
0 cum 398.59 0
0 0 0 0.00 0
Dismantling doors, windows and clerestory windows (steel or wood) shutter
including chowkhats, architrave, holdfasts etc. complete and stacking within
0 50 metres lead: of area 3 sq. metres and below each 0 221.31 0
0 0 0 0.00 0
Dismantling doors, windows and clerestory windows (steel or wood) shutter
including chowkhats, architrave, holdfasts etc. Complete and stacking within
0 50 metres lead: of area beyond 3.00 sqm each 0 303.40 0
0 0 0 0.00 0
Dismantling steel work in single sections including dismembering and stacking
0 within 50 metres lead in: R.S. Joists kg 0 1.97 0
0 0 0 0.00 0
Dismantling steel work in single sections including dismembering and stacking
0 within 50 metres lead in: Channels, angles, tees and flats kg 0 1.34 0
0 0 0 0.00 0
Dismantling steel work in built up sections in angles, tees, flats and channels
including all gusset plates, bolts, nuts, sutting rivets, welding etc. incluing
0 dismembering and stacking within 50 metres lead. kg 0 3.37 0
0 0 0 0.00 0
Extra for dismantling trusses, rafters, purlins etc. of steel work for every
0 additional span of one metre or part thereof beyond 10 metres kg 0.50 0
0 0 0 0.00 0
Extra for dismantling trusses, rafters, purlins etc. of steel work for every
0 additional height of one metre or part thereof beyond 5 metres kg 0.50 0
0 0 0 0.00 0
Dismantling tile work in floors and roofs laid in cement mortar including
stacking material within 50 metre lead:For thickenss of tiles above 10mm and
0 upto 25mm sqm 0 44.24 0
0 0 0 0.00 0
Dismantling stone slab flooring laid in cement mortar including stacking of
serviceable material and disposal of unserviceable material within 50 metres
0 lead. sqm 0 153.31 0
0 0 0 0.00 0
Dismantling roofing including ridges, hips valleys and gutters etc., and
0 stacking the material within 50 metres lead of:G.S. Sheet sqm 0 98.29 0
0 0 0 0.00 0
Dismantling barbed wire of flexible wire rope in fencing including making rolls
0 and stacking within 50 metres lead. kg 21.11 0
0 0 0 0.00 0
Dismantling precast concrete or stone slab in walls, partition walls etc,
0 including stacking within 50 metres lead:Thickness upto 40 mm sqm 168.17 0
0 0 0 0.00 0
Dismantling old plaster or skirting raking out joints and cleaning the surface
for plaster including disposal of rubbish to the dumping ground within 50
0 metres lead. sqm 31.41 0
0 0 0 0.00 0
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-
0 Charge. sqm 34.07 0
0 0 0 0.00 0
Taking out existing CC interlocking paver blocks from footpath/ central
verge,including removal of rubbish etc., disposal of unserviceable material to
the dumping ground, for which payment shall be made separately and
stacking of serviceable material within 50 metre lead as per direction of
0 Engineer-in-Charge sqm 75.64 0
0 0 0 0.00 0
Laying old cement cocrete interlocking paver blocks of any design/ shape laid
in required line, level, curvature, colour and pattern over and including 50 mm
thick compacted bed of coarse sand, filling the joints with fine sand etc. all
complete as per the direction of Engineer in-charge. (Old CC paver blocks
shall be supplied by the department free of cost).
0 sqm 293.30 0
0 TOTAL OF SUB HEAD-14.0 0
KITCO LTD
PROJECT NAME
KAKKAT SCHOOL
SH: ELECTRICAL WORKS
ABSTRACT OF COST
Sl.No Description Amount (Rs)
1.0 PART -A LT PANEL BOARDS AND ACCESSORIES 28843.61
2.0 PART -B CABLES AND CABLING 193121.36
3.0 PART- C WIRING AND ACCESSORIES 1130934.52
4.0 PART -D MCBs AND MCB DISTRIBUTION BOARDS 77794.85
5.0 PART- E LIGHT FIXTURES AND FANS 561064.42
6.0 PART - F EARTHING AND SAFETY EQUIPMENTS 45224.72
\\datalibrary1\2017-18 Open\SCHOOL ESTIMATE-ELECTRICAL-FORMATTED\KAKKAT SCHOOL\abs (Pa No. 1)\gm 1

KITCO LTD
KAKKAT SCHOOL
Sl.No Description of Items Unit Qty Rate (Rs) Amount (Rs)
PART -A
LT PANEL BOARDS AND ACCESSORIES
METERING BOARD
1.00 Supply, installation, testing and commissioning of energymeter box
of cubicle construction made from 16SWG CRCA sheet suitable for
accomodating one number of TOD meter with CT and 3 Nos of 63A
HRC fuse,63 A FP isolator and neutral link, interconnections,
providing necessary supports made from the same gauge CRCA
sheet to fix energymeters, etc.The cubicle shall be provided with
hinged door construction and vision panel for the meter
compartment. Suitable knock out for cable entry and exit shall be
provided. The entire board shall be painted with 2 coats of synthetic
enamel paint over a coat of zinc chromate primer etc as required
including fixing it on wall, making good the damages colour washing
etc. as required. no 1.00 28843.61 28843.61
SUB TOTAL PART -A 28843.61
PART -B
CABLES AND CABLING
2.00 Supply of following size 1.1 KV grade XLPE insulated, PVC
sheathed, armoured Aluminium /copper conductor cable conforming
to IS 7098 (Part 1) amended upto date.
2.01 3.5C 35 Sq.mm Al m 80.00 237.00 18960.00
2.02 4C 16 Sq.mm Al m 60.00 156.00 9360.00
2.03 4C 6 Sq.mm Al m 25.00 109.00 2725.00
2.04 2C 6 Sq.mm Al m 35.00 75.00 2625.00
3.00 Supplying and making end termination with brass compression gland
and aluminium lugs for following size of PVC insulated and PVC
sheathed / XLPE aluminium conductor cable of 1.1 KV grade as
required.
3.01 3.5C 35 Sq.mm Al no 2.00 395.36 790.73
3.02 4C 16 Sq.mm Al no 4.00 357.51 1430.04
3.03 4C 6 Sq.mm Al no 4.00 204.27 817.08
3.04 2C 6 Sq.mm Al no 2.00 220.11 440.23
4.00 Laying and fixing of one number PVC insulated and PVC sheathed /
XLPE power cable of 1.1 KV grade of following size on wall or
surface as required.
4.01 Upto 35 sq. mm (clamped with 1mm thick saddle) m 55.00 35.05 1927.75
\\datalibrary1\2017-18 Open\SCHOOL ESTIMATE-ELECTRICAL-FORMATTED\KAKKAT SCHOOL\est (Pa No. 2 - 12) \dmr 2

5.00 Laying of one number PVC insulated and PVC sheathed armoured
power cable of 1.1kV grade fo the following sizes in ground including
excavation ,sand cushioning , providing protective covering and
refilling the trench etc. as required
5.01 Upto 35 sq. mm m 110.00 288.81 31769.32
6.00 Laying and fixing of one number PVC insulated and PVC sheathed/
XLPE power cable of 1.1 KV grade of following size on cable tray as
required.
Upto 35 sq. mm (clamped with 1mm thick saddle) m 35.00 29.44 1030.47
7.00 Providing, laying and fixing following dia G.I. pipe (medium class) in
ground complete with G.I. fittings including trenching (75 cm
deep)and re-filling etc as required.
7.01 40mm m 20.00 432.20 8644.00
7.02 50 mm m 20.00 543.98 10879.52
7.03 100 mm m 20.00 1160.86 23217.12
8.00 Providing, laying and fixing following dia RCC pipe NP2 class (light
duty) in ground complete with RCC collars, jointing with cement
mortar 1:2 (1 cement : 2 fine sand) including trenching (75 cm deep)
and refilling etc as required.
8.01 100 mm dia m 10.00 497.71 4977.10
9.00 Supply, fabricating and installing MS items such as Tees/ angles/

channels etc. on floor/ ceiling/ wall including necessary civil work
such as grouting, finishing etc. and painting with two coats of primer
and two coats of synthetic enamel paint as required. kg 200.00 166.39 33278.00
10.00 Providing & fixing Fire Barrier mortar with minimum 2 hours fire
rating when tested in accordance with BS 476 part 20 and UL 1479
for horizontal openings in fire rated floors or slabs and vertical
openings in walls for passing service shafts. The service lines could
be of various types like electrical cables trays, metal pipes, GI Ducts
for AC, etc.The mortar shall have minimum hardened density of 0.8
g/cm3 and It should have a compressive strength of 2.9N/Sq mm .
The product shall be Smoke & Air Seal and 30 years Age tested as
per Dafstb and DIBT standards. The product shall be tested and
approved by third party agencies such as UL and FM. The mortar
should be tested in accordance with IEC 60068-2-57:1999-11
(Environmental Testing) as per Part 2-57: Test for Vibration-Time-
history method and VERTEQII for seismic zone 4. The product shall
bear the UL and FM approval logo on the packing where applicable.
sqm 3.50 11500.00 40250.00
SUB TOTAL PART -B 193121.36

PART- C
WIRING AND ACCESSORIES
11.00 Wiring for light point/ fan point/ exhaust fan point/ call bell point with
1.5 sq.mm FRLS PVC insulated copper conductor single core cable
in surface / recessed medium class PVC conduit, with modular
switch, modular plate, suitable GI box and earthing the point with 1.5
sq.mm. FRLS PVC insulated copper conductor single core cable etc
as required. (Note:The total distance from the switch box to the
point will not exceed 5mtr, incase if length increases above 5
metres, the wiring shall be measured under item 18.1)
no 301.00 1061.31 319455.51
12.00 Wiring for twin control light point with 1.5 sq.mm FRLS PVC
insulated copper conductor single core cable in surface / recessed
medium class PVC conduit, 2 way modular switch, modular plate,
suitable GI box and earthing the point with 1.5 sq.mm. FRLS PVC
insulated copper conductor single core cable etc as required..
(Note:The total distance from the switch box to the point will not
exceed 5mtr, incase if length increases above 5 metres, the wiring
shall be measured under item 18.1) no 4.00 1008.04 4032.15
13.00 Group controlled light point with 1.5 sq. mm wire - Wiring for Group
controlled light point (from one point to another point) with 3X 1.5 sq.
mm PVC insulated, (FRLS), copper conductor cable in
surface/recessed mounted rigid medium class 20mm PVC conduit
with all accessories as required. ( Note: This item does not include
the cost of MCB or 16Amp/ 6Amp one way switches. The total
distance from one point to another point will not exceed 5meters. In
case if the total length increases 5meters, the additional lengtth shall
be measured under item 18.1 The distance from DB to 1st point will
be measured under point circuit wiring.
no 12.00 829.40 9952.80
14.00 Circuit wiring -Wiring for circuit/ submain wiring along with earth
wire with the following sizes of FRLS PVC insulated copper
conductor, single core cable in surface/ recessed medium class PVC
conduit as required.
14.01 2 X 1.5 sq. mm + 1 X 1.5 sq. mm earth wire m 602.00 157.02 94528.45
14.02 2 X 2.5 sq. mm + 1 X 2.5 sq. mm earth wire m 3010.00 192.07 578142.74
14.03 2 X 4 sq. mm + 1 X 4 sq. mm earth wire m 60.00 235.54 14132.16
15.00 Supplying and fixing following modular switch/ socket with modular
plate & cover on surface or in recess, including proving and fixing
suitable size GI box,inter connection etc as required complete.
15.01 6 pin 15/16 amp socket outlet no 2.00 358.91 717.82
15.02 15/16 amp switch no 2.00 459.86 919.71
16.00 Supplying and fixing stepped type electronic fan regulator with
modular plate & cover on surface or in recess, including proving and
fixing suitable size GI box,inter connection etc as required complete.
no 82.00 649.13 53228.33
17.00 Supplying and fixing call bell/ buzzer suitable for single phase,
230 volts, complete as required. no 5.00 85.52 427.61
18.00 Supplying and fixing suitable size GI box with modular plate and
cover in front on surface or in recess, including providing and fixing 3
pin 5/6 amps modular socket outlet and 5/6 amps modular switch,
connection etc. as required. (For light plugs to be used in non
residential buildings). no 66.00 438.83 28962.52
19.00 Supplying and fixing modular blanking plate on the existing modular
plate & switch box excluding modular plate as required. no 15.00 33.65 504.72
20.00 Supplying and fixing of following sizes of medium class PVC conduit
along with accessories in surface/recess including cutting the wall
and making good the same in case of recessed conduit as required.
20.01 20 mm m 100.00 79.91 7991.40

20.02 25 mm m 100.00 96.74 9673.80
20.03 32 mm m 50.00 124.78 6238.90
SUB TOTAL OF PART - C 1130934.52
PART -D
MCBs AND MCB DISTRIBUTION BOARDS
21.00 Supplying and fixing of following ways surface/ recess mounting,
vertical type, 415 volts, TPN MCB distribution board of sheet steel,
dust protected, duly powder painted, inclusive of 200 amps tinned
copper bus bar, common neutral link, earth bar, din bar for mounting
MCB’s (but without MCB’s and incomer ) as required. (Note :
Vertical type MCB TPDB is normally used where 3 phase outlets are
required.)
21.01 4 way (4 + 12), Double door no 3.00 6311.80 18935.41
22.00 Supplying and fixing following way, horizontal type three pole and
neutral, sheet steel, MCB distribution board, 415 volts, on
surface/recess, complete with tinned copper bus bar, neutral bus
bar, earth bar, din bar, interconnections, powder painted including
earthing etc. as required. (But without MCB/RCCB/Isolator).
22.01 6 way (4 + 18), Double door no 2.00 3727.92 7455.84
23.00 Supplying and fixing following way, single pole and neutral, sheet
steel, MCB distribution board, 240 volts, on surface/ recess,
complete with tinned copper bus bar, neutral bus bar, earth bar, din
bar, interconnections, powder painted including earthing etc. as
required. (But without MCB/RCCB/Isolator)
23.01 12 way, Double door no 1.00 1613.70 1613.70
24.00 Supply and fixing of following rating residual current circuit breaker
with MCB having earth leakage and overload protection
(RCCB+MCB) as per specification as required
24.01 2 pole 25 amps. (230 Volts),30mA sensitivity. no 1.00 3383.90 3383.90
25.00 Supply and fixing of following rating, 10 KA, Miniature Circuit

Breakers as required.
25.01 6A to 32A, SP, B/C-CURVE no 26.00 242.55 6306.20
25.02 6A to 32A TP MCB, C-CURVE no 12.00 981.40 11776.80
26.00 Supplying and fixing single pole blanking plate in the existing MCB
DB complete etc. as required. no 10.00 9.81 98.14
SUB TOTAL OF PART- D 77794.85

PART- E
LIGHT FIXTURES AND FANS
27.00 Supply of indoor industrial surface mounted LED tube and batten
along with driver , surge protector,system wattage of 20+/-2
Watts,lumen output of lamp greater than 1600lumen, power factor >
0.9,rated life of L70 @ 50,000 hours, system efficacy greater than
70lumen/watt and including all necessary accessories as required
complete.Make:Philips TMC 501 P 1xT-LED 20W or equivalent
approved make) no 171.00 1570.00 268470.00
28.00 Supply of indoor decorative surface mounted LED Batten with High
Efficiency Extruded aluminium housing and Polycarbonate Diffuser
with provision of End to End connection,along with driver,system
wattage of 10+/-2 Watts,lumen output of lamp greater than 800,
power factor > 0.9,rated life of L70 @ 50,000 hours, system efficacy
greater than 70lumen/watt and including all the necessary
accessories as required complete.(Make: Philips BN021C LED20S
PSU NW GR or equivalent approved make)
no 38.00 739.00 28082.00
29.00 Supply of following sizes of 1200 mm sweep. 5 star rated ceiling

fan, with double ball bearing, Aluminium pressure die cast body with
Aluminium blades, canopies, hanging shackle, 30 cm down rod and
without speed regulator suitable for 240V 50 HZ, AC supply
confirms to IS 374/1979 as required complete. (Make crompton-High no 82.00 2045.00 167690.00
30.00 ITC LIGHT FITTINGS AND FANS

30.01 Installation, testing and commissioning of pre-wired, fluorescent
fitting / compact fluorescent fitting/LED Fitting of all types, complete
with all accessories and tube etc. directly on ceiling/ wall, including
connection with 1.5 sq. mm FRLS PVC insulated, copper conductor,
single core cable and earthing etc. as required.
no 209.00 140.20 29301.80
30.02 Installation, testing and commissioning of ceiling fan, including wiring

the down rods of standard length (upto 30 cm) with 1.5 sq.mm FRLS
PVC insulated, copper conductor, single core cable, including
providing and fixing phenolic laminated sheet cover on the fan box
etc. as required. no 82.00 147.21 12071.22
30.03 Installation, testing and commissioning of exhaust fan upto 450mm

sweep in the existing opening, including making the hole to suit the
size of the above fan, making good the damage, connections,
testing & commissioning etc as required. no 26.00 314.05 8165.25
30.04 Numbering of ceiling fan / exhaust fan/ fluorescent fitting as

required. no 317.00 39.26 12444.15
SUB TOTAL OF PART- E 561064.42
PART - F
EARTHING AND SAFETY EQUIPMENTS
31.00 Earthing with C.I. earth pipe 4 metre long, 100 mm dia including
accessories, and providing masonry enclosure with heavy duty CI
cover plate of 300X300mm having locking arrangement and
watering pipe etc. with 64kg charcoal/ coke and 5kg salt as required.
(As per IS 3043 ammended uptodate) no 2.00 13389.01 26778.02

32.00 Providing and fixing GI/Cu strip/wire on surface or in recess for

connections etc. as required.
32.01 25mm X 6mm GI m 10.00 190.41 1904.10
32.02 3.15mm Cu (10 SWG) m 70.00 92.28 6459.60
33.00 Supplying and laying G.I/Copper strip at 0.50 metre below ground
as strip earth electrode, including connection/ terminating with G.I.
nut, bolt, spring, washer etc. as required. (Jointing shall be done by
overlapping and with 2 sets of G.I. nut bolt & spring washer spaced
at 50mm)
33.01 25mm X 6mm GI m 50.00 119.15 5957.50
33.02 3.15mm Cu (10 SWG) m 50.00 82.51 4125.50
SUB TOTAL OF PART - F 45224.72

CABLE AND EARTHING ESTIMATE
3.5 C x35 4 C x 16 4Cx6 2Cx6 25x6 GI

From To 10 SWG 8 SWG GI
sq mm sq.mm sq.mm sq.mm strip
MP VDB 80 30
VDB VDB SCHOOL 10 10

VDB SCHOOL LDB1 10 10
LDB2 15 15
VDB LDB-DINING 35 35
PUMP VDB 50 50
GI strip for interconnecting pits
Cu strip throughout the height
External
Total 80 60 25 35 0 0 120 0
Termination 2 4 4 2 0
laying TOTAL <35 >35<95
surface 10 20 15 10 55 70
through ground 70 40 110 50
same ground 0
trench 0
Rcc/hume 0
cable tray 0 10 25 35
80 60 25 35 0 0 120 0
Lightning Protection
HR HR
VR VR
in Ground in Ground
\\datalibrary1\2017-18 Open\SCHOOL ESTIMATE-ELECTRICAL-FORMATTED\KAKKAT SCHOOLcable est- (Pa No.36)KAKKAT SCHOOL 1

KITCO LTD
PROJECT NAME
KAKKAT SCHOOL
RATE ANALYSIS
Sl.No Description Unit Qty Rate(Rs) Amount (Rs)
1.00 METERING BOARD

Materials
1 63A HRC Fuse base no 3 164.31 492.92
2 63A HRC Fuse link no 3 328.62 985.85
3 Neutral link no 1 113.00 113.00
4 63 A FP Isolator no 1 809.52 809.52
5 TOD meter No 1 16430.75 16430.75
Total A 18832.03
B
Fabrication charges @ Rs. 20000 per SQM inclusive of VAT & ED. Sq.M 0.3 20000.00 6000.00
TOTAL OF A + B 24832.03
C Transportation (including loading, unloading, forwarding & packing,
248.32
insurance charges), @ 1% on above
D LABOUR for ITC
Wireman 1.5 0.70 1.05
Painter 1 0.00 0.00
Helper 1.5 0.00 0.00
TOTAL OF D 1.05
TOTAL OF A + B + C +D 25081.40
E Contractor O/H & Profit @ 15% 3762.21
TOTAL OF A + B + C + D+E 28843.61
SAY 28843.61
2.01 Supply of 3.5C x35sqmm XLPE insulated armoured aluminium

conductor power cable.
Cost for each
A1 Material
3.5x35sqmm armoured aluminium XLPE U.G cable - 1.1 KV
1 grade. m 1 204.40 204.40
Total A1 204.40
A2 Lumpsum item
1 Cartage @ 1% of A1 2.04
Total A2
Total of A = A1 + A2 206.45
B. Overhead & profit @ 15% of (A) 30.97

Total A + B 237.41
Rate per each 237.41

Say 237.00
2.02 Supply of 4C x 16sqmm XLPE insulated armoured aluminium conductor

power cable.
Cost for each
A1 Material
4 x 16sqmm armoured aluminium XLPE U.G cable - 1.1 KV
1 grade. m 1 134.45 134.45
Total A1 134.45
A2 Lumpsum item
\\datalibrary1\2017-18 Open\SCHOOL ESTIMATE-ELECTRICAL-FORMATTED\KAKKAT SCHOOL\Rate Ana (Pa No. 13 -32)\dmr 1

Total A2
Total of A = A1 + A2 135.79

Total A + B 156.16

Say 156.00
2.03 Supply of 4C x 6sqmm XLPE insulated armoured aluminium conductor

power cable.
Cost for each
A1 Material
4 x 6sqmm armoured aluminium XLPE U.G cable - 1.1 KV
1 grade. m 1 93.77 93.77
Total A1 93.77
A2 Lumpsum item
Total A2
Total of A = A1 + A2 94.71
Total A + B 108.91

Say 109.00
2.04 Supply of 2C x6sqmm XLPE insulated armoured aluminium conductor

power cable.
Cost for each
A1 Material
a 2C x6sqmm Mtr 1 64.58 64.58
Total A1 64.58
A2 Lumpsum item
Total A2
Total of A = A1 + A2 65.23

Total A + B 75.01
Rate per each 75.01

Say 75.00
3.0 Supply & making cable end termination for 4Cx6.sqmm XLPE insulated
Aluminium conductor cable.
Cost for each
A1 Materials
1 Brass compression gland for 4Cx6 sqmm 1.1kV grade cable. Each 1.00 53.82 53.82
2 Al. lug for 6 sqmm cable Each 4.00 2.23 8.92
Total A1 62.73
A2 Lumpsum Items
Total A2 0.63
Total of A = A1 + A2 63.36
B Labour
1 Cable jointer Day 0.10 626.69 62.67
2 Khallasi Day 0.10 515.94 51.59
Total B 114.26

Total A + B 177.62
C. Overhead & profit @ 15% of (A+B) 26.64
Total A + B + C 204.27
Cost per set 204.27
Say 204.27
7.01 Supply & laying 40mm dia GI earth pipe

Cost for 30 meter
A1 Materials
1 40mm dia GI pipe Mtr 30 291.55 8746.38
Total A1 8746.38
A2 Lumpsum Items
2 Cartage @ 1% of A1 87.46
Total A2 87.46
Total of A = A1 + A2 8833.84
B Labour
1 Fitter Day 0.33 626.69 206.81
2 Khallasi Day 0.33 515.94 170.26
3 Coolie Day 4 515.94 2063.74
Total B 2440.81
Total A + B 11274.65
Total A + B + C 12965.85
Rate per meter 432.20
Say 432.20
9.00 Supply & installing MS item.

Cost for each
A1 Materials
1 MS Item 1 59.22 Kg 59.22
Total A1 59.22
A2 Lumpsum Items
Fabrication charges @ 10% of A1 5.92
Cartage @ 1% of A1 0.59
Wastage @ 5% of 1 of A1 2.96
Painting with primer & finish paint @ 5% of A1 2.96
Total A2 12.44
Total of A = A1 + A2 71.66
B Labour
1 Fitter 0.0125 626.69 No 7.83
2 Painter 0.06 570.61 No 34.24
3 Helper 0.06 515.94 No 30.96
Total B 73.03
Total A + B 144.68
Total A + B + C 166.39
Cost per each 166.39
Say 166.39
13 Group controlled light point with 1.5 sq. mm wire-5 MTR LENGTH
A1 Materials
1 1.5 sqmm, PVC insulated, copper conductor single core wire, FRLS
Mtrs 15.75 15.56 245.10
2 Ceiling rose, 3 pin, 5A, ISI marked Nos 1.00 20.19 20.19
3 20mm rigid PVC junction box, one way Nos 1.00 21.66 21.66
4 20 mm dia, PVC conduit Mtrs 4.73 16.56 78.32
5 20 mm PVC bends Each 1.00 7.92 7.92
6 20 mm PVC couplers Each 2.00 4.91 9.81
7 20mm iron staples/saddles/screws Each 9.00 2.24 20.19

8 PVC fastners 40mm long Each 9.00 0.39 3.53
9 Cement, Paint, sand etc L.S. 1.00 15.42 15.42
Total A1 422.15
A2. Lump Sum Items
Total A2 4.22
Total of A = A1 + A2 426.37
B. Labour
1 Wireman Days 0.22 626.69 137.87
2 Mason Days 0.04 570.61 22.82
3 Wireman Helper Days 0.26 515.94 134.14
Total B 294.84
Total A + B 721.21
C. Overhead & profit @ 15% of (A+B+C) 108.18
Total A + B + C 829.40
Rate per point 829.40
Say 829.40
24.01 2 pole 25 amps. (230 Volts),30mA sensitivity.

A.1 Material
1 2 pole 25 amps. (230 Volts), 30mA sensitivity No. 1.00 2204.13 2204.13
2 2 pole 25A MCB No. 1.00 618.76 618.76
Total A1 2822.88
A.2 Lump Sum Items
1 Cartage @ 1% of A1 28.23
Total A2 28.23
Total of A = (A1+A2) 2851.11
B. Labour
1 Wireman, Grade 1 day 0.08 626.69 50.14
2 Khallasi day 0.08 515.94 41.27
Total B 91.41
Total (A+B) 2942.52
C Overheads & Profit @ 15% of (A+B) 441.38
Total (A+B+C) 3383.90
Rate per Each 3383.90
Say 3383.90
24.02 Supply and fixing of following rating residual current circuit breaker with MCB having earth leakage and
A.1 Material
1 4 pole 25 amps. (415 Volts), 100mA sensitivity No. 1.00 3087.38 3087.38
2 4 pole 25A MCB No. 1.00 1311.25 1311.25
Total A1 4398.63
A.2 Lump Sum Items
1 Cartage @ 1% of A1 43.99
Total A2 43.99
Total of A = (A1+A2) 4442.62
B. Labour
2 Khallasi day 0.08 515.94 41.27
Total B 91.41
Total (A+B) 4534.03
Total (A+B+C) 5214.13
Say 5214.13
24.03 Supply and fixing of following rating residual current circuit breaker with MCB having earth leakage and
A.1 Material
1 4 pole 40amps. (415 Volts), 30mA sensitivity No. 1.00 2909.45 2909.45

2 4 pole 40A MCB No. 1.00 1891.54 1891.54
Total A1 4800.99
A.2 Lump Sum Items
1 Cartage @ 1% of A1 48.01
Total A2 48.01
Total of A = (A1+A2) 4848.99
B. Labour
2 Khallasi day 0.08 515.94 41.27
Total B 91.41
Total (A+B) 4940.41
Total (A+B+C) 5681.47
Say 5681.47
24.04 Supplying and fixing single pole blanking plate in the existing MCB DB complete etc. as required.
A.1 Material
1 4 pole 63amps. (415 Volts), 30mA sensitivity No. 1.00 3481.72 3481.72
2 4 pole 63A MCB No. 1.00 1966.88 1966.88
Total A1 5448.60
A.2 Lump Sum Items
1 Cartage @ 1% of A1 54.49
Total A2 54.49
Total of A = (A1+A2) 5503.08
B. Labour
2 Khallasi day 0.08 515.94 41.27
Total B 91.41
Total (A+B) 5594.49
Total (A+B+C) 6433.67
Say 6433.67
27.00 Supply of 20W LED industrial batten
A1 Material
1x28W T5 light fixture No 1 1338.75 1338.75
Total A1 1338.75
A2 Lumpsum item
Total A2 26.78
Total of A = A1 + A2 1365.53

Total A + B 1570.35

Say 1570.00
28.00 Supply of 10W LED batten
A1 Material
10W LED batten No 1 630.00 630.00
Total A1 630.00

A2 Lumpsum item
Total A2 12.60
Total of A = A1 + A2 642.60

Total A + B 738.99

Say 739.00
29.00 Supply of CEILING FAN

CG
A1 Material
CEILING FAN No 1 1743.26 1743.26
Total A1 1743.26
A2 Lumpsum item
Total A2 34.87
Total of A = A1 + A2 1778.13

Total A + B 2044.85

Say 2045.00
32.02 Supply & providing 10 SWG Cu wire

Cost for 10 mtr
A1 Materials
1 10 SWG copper wire (0.075 kg/mtr) Kg 0.75 588.00 441.00
2 GI hooks made of 10 SWG GI wire/GI clip nos 17 2.80 47.67
3 PVC fastener 40 mm long nos 17 0.39 6.67
Total A1 495.34
A2 Lumpsum Items
2 Wastage @ 5% of 1 of A1 22.05
Total A2 27.00
Total of A = A1 + A2 522.34
B Labour
1 Wireman Day 0.75 626.69 94.00
2 Mason Day 0.5 570.61 57.06
3 Helper Day 1.25 515.94 128.98
Total B 280.05
Total A + B 802.39
Total A + B + C 922.75
Rate per meter 92.28
Say 92.28

Supply ISI pipe earthing as per IS 3043 with 100mm dia B class Ci
31.00
pipe earth
A1 Materials
1 100mm dia CI pipe B class Mtr 4.00 1260.00 5040.00
2 100mm to 20mm CI reducer Set 1.00 54.15 54.15
3 GI funnel with weld mesh on top Each 1.00 57.22 57.22
4 GI strip 40x6mm, 200mm length kg 0.50 65.55 32.77
Charcol kg 64.00 7.01 448.64
salt kg 5.00 11.50 57.48
5 Gully trap with covering box in CI (300x300x6mm) Each 1.00 2743.65 2743.65
TOTAL A1 8433.91
1 Cartage @ 1% of A1 84.34
2 Wastage @ 5% of 1 of A1 252.00
TOTAL A2 336.34
TOTAL OF A=( A1+A2) 8770.25
(B) LABOUR
1 Skilled No 1.00 626.69 626.69
1 Helper No 1.00 515.94 515.94
Total B 1142.63
TOTAL A+B 9912.88
D (C)Excavation including refilling as required Cu.m 2.50 179.92 449.80
E (D)Brick work in cement mortar Cu.m 0.30 3691.85 1107.55
F (E)Plastering Sq.M 1.20 143.65 172.38
TOTAL = A+B+C+D+E 11642.61
(F) O.H & Profit @ 15 % of (A+B+C+D+E) 1746.39
TOTAL = A+B+C+D+E+F 13389.01
Say Rs 13389.01
32.01 Supply & providing 25x6mm GI strip

Cost for 10m
A1 Materials
1 25mm x 6mm GI tape (1.2kg/ mtr) Kg. 12 58.88 706.61
2 Saddles Kg. 0.1955 36.80 7.19
3 Al.alloy/cadmium plated iron screws Nos 34 0.56 19.07
4 PVC fastener 40 mm long nos 17 0.39 6.67
TOTAL A1 739.54
(A2)lumpsum items
2 Wastage @ 5% of 1 of A1 35.33
3 Phil/rawl plug, cement, paint etc @ 160% of (3) of A1 30.51
TOTAL A2 73.23
TOTAL OF A=( A1+A2) 812.78
(B) LABOUR
1 Wireman Days 0.500 626.69 313.35
1 Mason Days 0.250 570.61 142.65
2 Khallasi Days 0.75 515.94 386.95
Total B 842.95
TOTAL A+B 1655.73
(C) O.H & Profit @ 15 % of (A+B) 248.36
TOTAL = A+B+C 1904.09
rate per meter 190.41
SAY Rs 190.41
33.01 Supply & providing 25x6mm GI strip

Cost for 30m
A1 Materials
1 25mm x 6mm GI tape (1.2kg/ mtr) Kg. 37.8 58.88 2225.82
2 Solder jointing each 5 16.82 84.12
TOTAL A1 2309.94

(A2)lumpsum items
1 Cartage @ 1% of A1 23.10
TOTAL A2 23.10
TOTAL OF A=( A1+A2) 2333.03
(B) LABOUR
1 Wireman Days 0.13 626.69 81.47
2 Khallasi Days 0.13 515.94 67.07
3 Cable jointer Days 1 626.69 626.69
Total B 775.24
TOTAL A+B 3108.27
(C) O.H & Profit @ 15 % of (A+B) 466.24
TOTAL = A+B+C 3574.51
SAY Rs 119.15
33.02 Supply & providing 10 SWG copper wire

Cost for 30 mtr
A1 Materials
1 10 SWG cu wire (0.075kg/mtr) Kg 2.3625 588.00 1389.15
2 Solder jointing each 5 16.82 84.12
TOTAL A1 1473.27
(A2)lumpsum items
1 Cartage @ 1% of A1 14.73
TOTAL A2 14.73
TOTAL OF A=( A1+A2) 1488.00
(B) LABOUR
1 Wireman Days 0.13 626.69 81.47
2 Khallasi Days 0.13 515.94 67.07
3 Belder/Coolie Days 1 515.94 515.94
Total B 664.48
TOTAL A+B 2152.48
(C) O.H & Profit @ 15 % of (A+B) 322.87
TOTAL = A+B+C 2475.35
SAY Rs 82.51

Annexure 6:
Topographical Investigation report
80 | P a g e
Annexure 7:
Other Details
81 | P a g e
KITCO Ltd.
Femith’s, P. B. No:4407,
Puthiya Road, NH Bypass Vennala,
Kochi – 682 028, Kerala, India.
e-mail: [email protected]
New Delhi :-
KITCO Ltd., F2-205,
NSIC Software Technology- cum-Business Park,
Okhla Industrial Estate,
New Delhi – 110020, India. Phone: +91-9891016590
Chennai :-
KITCO Ltd.,
Ist Main Road, MEPZ-SEZ,
GST Road, Tambaram Sanatorium, Chennai – 600 045, India.
Phone: +91-044-45118383/84
Thiruvananthapuram :-
KITCO Ltd.,
House No 42,TC4/1687, Belhaven Garden, Kowdiar P.O.,
Thiruvananthapuram - 695 033, Kerala, India.
Phone /Fax: +91-471-2728543

4.government HSS Kakkat

Uploaded by

Copyright:

Available Formats

4.government HSS Kakkat

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

4.government HSS Kakkat

Uploaded by

Copyright:

Available Formats

Detailed Project Report – Government Higher Secondary School, Kakkat, Kasaragod

Detailed Project Report for Revamping Govt.

4.2.1. EXISTING PLAN LAYOUT .............................................................. 36

The Government of Kerala had taken initiatives for the Rejuvenation of

The Kerala Infrastructure Investment Fund Board (KIIFB) is the funding

The scope of the work includes:

1) Project Feasibility Studies

This report focuses on rejuvenation of the infrastructural facilities at

The public education system of Kerala has played a significant role in

Government of Kerala through its ambitious “Protection of Public Education

This Detailed Project Report for “Creating Centre of Excellence at Government

The key components proposed are:

1. New academic block

2. 400 m long athletic track

The project phasing is planned in the following manner:

Phase Duration Components Total cost Any specific

On implementation of the proposal, students will be benefited by improved

CHAPTER 1: PROJECT BACKGROUND

Two prominent policies of the Indian government—the Sarva Shiksha

In India, Kerala has shown excellent achievement in Education sector with

Education practices are continuously evolving and the basic principle

x Giving high priority to nurturing and promoting creativity both in the

Acknowledging the change in education landscape, Government of Kerala

1.1.1. Protection of Public Education (PPE) Mission

Government of Kerala, has launched the Nava Kerala Mission under

ii. All classrooms in High School and Higher Secondary level in

Further Point 1 above is bifurcated as follows:

1.1.2. Location of the school

Figure 1: Location of Project Area

Government Higher Secondary School Kakkat is situated approximately 7

1.1.3. Brief Introduction to GHSS Kakkat

A village rich in agriculture, the people of Madikkai created history with

Under the leadership of Shri. Vishnu Patteri, the villagers of Kakkat

started with an intake of 77 students sheltered under a tent made by the

The continuous contribution and efforts from the Government of Kerala,

The Government of Kerala has selected “Government Higher Secondary

1.2 Project Objective

students to achieve overall growth and development in ideology and

x Improved class room facilities and infrastructure: This will

x Improved facilities for overall development: The students will get

x Better connect with industry: The major components are planned

x Increased ownership and accountability: since the proposed

x Improved campus security: Through the proposed project, the

x Flexibility in learning: The student by virtue of availability of

x Creating thinking, innovation and incubation: By setting up of

x Create a healthy community: The revamped school environment

and system will focus on nutrition, health and on wellness. This in

x Opportunity to extend training for higher studies: Many schools

Discussion with various institutions like Indian Institute of Management

Project report is prepared after reviewing the existing situation,

Site Visit , Data Collection And Discussion

Review Of The Exisitng Situation

Review Of The Available Proposal

Discusssion With The Stake Holders On The

Figure 2: Project Methodology

1.4. Overview of the Project Area

According to the 2011 census Kasaragod district has a population of

Figure3: Kasargode District Map