Detailed Estimate for Sanitary Works

S. Above Amount
No. Item of work Qty. Unit Rate
% (in Rs)

1 Trench excavation in hard soil lead up to 50Mtr

and lift up to 1.5 mtrs (in all classification of
soils)
Septic 1 13.5 7.50 6.00 607.50 cft
Sokage pit 1 0.7855 64.00 12.00 603.26 cft
Total 1210.76 Cft
Total 34.26 Cum 240.45 1.25 10299
2 P/L dry Stone Soling duly hand packed
(Quarry) & consolidated with hand rammers
incl.all carriage complete Job.
Septic 1 13.5 7.50 0.50 50.63 cft
Total cft 50.63 Cft
Total 1.43 Cum 1050.00 MR 1504
3 Cast in situ Conc. with nominal mix M-7.50
grade with 40mm nominal size agg..incl all
leads lifts, carriage complete.
septic 1 13.5 7.50 0.25 25.31 cft
Total 25.31 Cft
Total 0.72 Cum 3112.80 1.25 2787
4 Cast in situ concrete with nominal mix M-20
grade with 20mm nominal size agg including
all leads lifts, carriage complete.
Septic 1 13.5 7.50 0.50 50.63 cft
Sokage pit 1 0.7855 64.00 0.50 25.14 cft
Total cft 75.76 cft
Total 2.14 Cum 6280.95 1.25 16833
5 Centring and shuttering including strutting,
propping etc. and removal of form work:-
Septic 1 13.5 7.50 101.25 sft
Sokage pit 1 0.7855 64.00 50.27 sft
Total 151.52 sft
Total 14.08 Sqm 372.40 1.25 6553
6 P/L and placing high strength deformed steel
including cost of binding wire
Qty vide item no 4 @95kg/cum 0.20 M.T 85000.0 MR 17313
S. Above Amount
No. Item of work Qty. Unit Rate
% (in Rs)
7 Cast in situ concrete with nominal mix M-10
grade with 20mm nominal size agg including
all leads lifts, carriage complete.

Septic 2 12.5 1.25 5.00 156.25 cft

Steps/
1 24 3 5.00 360.00 cft
Passage
Total cft 516.25 cft
Total 14.61 Cum 3707.40 1.25 67706
8 15mm cement plaster on rough side of single or
half brick wall in1:4(1 cement : 4 fine sand
mortar)
Septic 4 6 6 5.00 240.00 sft
Total sft 240.00 sft
Total 22.30 Sqm 163.65 1.25 4561
9 P/F of 1st class quality ceramic glased floor tiles
copnfoming to IS:15622 of approved make in all
colours, shade except burgandy, bottle green,
black of any size as approved bu Engineer-in-
charge in skirting , steps risers of steps and
dados over 12mm thick bed of cement mortar
1:3 jointing with grey cement slurry @3.3kg per
sqm incl. pointing in white cement mixed with
pigment of matching shade complete

Wash Rooam
2 8 6 96.00 sft
Total 96.00 Sqm 849.25 1.20 97834
10 P/F of 1st class quality ceramic glased Wall tiles
copnfoming to IS:15622 of approved make in all
colours, shade except burgandy, bottle green,
black of any size as approved bu Engineer-in-
charge in skirting , steps risers of steps and
dados over 12mm thick bed of cement mortar
1:3 jointing with grey cement slurry @3.3kg per
sqm incl. pointing in white cement mixed with
pigment of matching shade complete.

Wash Rooam 4 8 6 11.50 644.00 sft

Total 644.00 Sft
Total 59.83 Sqm 834.20 1.20 59890

Total (A)= 285279

S. Above Amount
No. Item of work Qty. Unit Rate
% (in Rs)
Sanitary
1 Providng and fixing water closet squatting pan
(Indian Orissa patern 580x440mm 100mm with
P or S trap 10lit. Low level PVC flushing cistern

1.00 1.00 1.00 No 4019.5 1.25 5024

2 Providng and fixing white vitreous china wash
Basin with C.I brackets, single hole basin mixer,
32mm CP brass waste of standard pattern , incl.
painting of fittings and brackets, cutting and
making good the walls where ever required.
Wash basin 550x400mm with a pair of a5mm
CP brass taps

1 1.00 1.00 No 2218.20 1.25 2773

3 P/F white vitrous china pedastal for wash basin
complete ressed at back for the reception of 1.00 No 1076.90 1.25 1346
pipe and fittings
4 P/F 8mm dia C.P/S.S jet with flexible tube up
to 1mter long with S.S triangular plate to
1.00 No 300.00 MR 300
eurepean type W.C of approved qaulity and
make.
5 P/F 600x450mm beveled edge mirrior of
superior glass of approved quality complete
with 6mm thick hard board ground glass to 1.00 No 862.60 1.25 1078
wooden cleats with C.P brass screws and
wasers complete.
6 P/F 600x120x5mm glass shelf with edges off.
Supported on anodised angle frame with CP
brass brackets and guard rail complete fixed 1.00 No 632.00 1.25 790
with 40mm screws, rawl plugs etc.

7 P/F toilet paper holder (CP) 1.00 No 331.80 1.25 415

8 P/F CP long brass single lever wall mixer of
approved qaulity and make as approved by 2.00 No 5500.00 MR 11000
engineeh-in-charge 15mm dia
9 P/F in position PVC floor traps
a) 100mm dia 1.00 No 150.00 MR 150
b) 75mm 3.00 No 125.00 MR 375
10 P/F soil, waste and vent pipes 1mm thick
a)PVC S&S pipe (100mm dia) 10.00 Rm 450.00 MR 4500
b)PVC S&S pipe (75mm dia) 12.00 Rm 350.00 MR 4200
S. Above Amount
No. Item of work Qty. Unit Rate
% (in Rs)
11 P/F PVC stay and clamps for PVC pipes
a) 100mm 3.00 No 30.00 MR 90
b) 75mm 3.00 No 25.00 MR 75
12 P/F bend of required degree with door,
inspection rubber washer 3mm thick, bolts and
nuts complete PVC S&S pipes
a) 75mm 2.00 No 75.00 MR 150
13 P/F plain bends
a) 100mm 2.00 No 65.00 MR 130
a) 75 mm 3.00 No 50.00 MR 150
14 Providing and filling the joints with spun yarn,
cement slurry and cement mortar 1:2
a) 100mm 2.00 No 75.60 1.20 181
b) 75 mm 3.00 No 64.20 1.20 231
15 P/F double single junction of required degree
with access door, inserted rubber washer 3mm
thick, bolts and nuts complete.100x100x100 PVC
1mm
a) 100mm 1.00 No 350.00 MR 350
16 Providing and fixing liquid PTMT soap
container 109mm wide 125mm high and of
3.00 No 192.60 1.20 693
approved quality weighing not less than 105
grms
17 P/F PTMT twoel rails with brackets fixed to
wooden cleats with CP brass with concealed
fittings arrangemet of approved quality
1.00 No 570.00 1.20 684
(600mm long total length 645mm ,`78mm wide
and effective hight 88mm weighing not less
than 190gms
18 P/F CP gratting100mm dia 3.00 No 125.00 MR 375
19 P/F PVC connections 15mm 5.00 No 250.00 MR 1250
20 P/F chlorinated polyvinyl chloride (CPVC)
pipes having thermal atablity for hot & cold
water supply, incl. all CPVC plain &
brassthreaded fittings , I .C fixing the pipe with
clamps @1m spacing. This includes jointing of
pipes and fittings with one step CPVC solvent
cement and the cost of cutting of chases and
making good the same , I/C testing of joints
complete.
a) 15mm outer dia pipe 10.00 Rm 160.50 1.25 2006
b) 20mm outer dia pipe 75.00 Rm 187.45 1.25 17573
S. Above Amount
No. Item of work Qty. Unit Rate
% (in Rs)
21 P/F gun metal gate value with CI wheel of
approved quality
a) 15 mm 1.00 No 305.90 1.25 382
22 P/F CP brass angle value for basin mixers and
gysers approved quality confirming to IS:8931 10.00 No 394.90 1.25 4936

23 Contruction of manholes 450x450x50mm with

brick masonry base M-7.5 grade concrete
100mm , inside plaster in 1:3 cement mortar 8.00 No 3500.00 MR 28000
covered with CI 450x450mm manhole cover
fixed in m-15 grade concte.
24 P/F PVC water storage tanks 3-layer, including
all fitting, inlet out let nipples. Incl. ball cock. 1000.00 litre 15.00 MR 15000

25 Supplying and fixing circular shape 450mm dia

internal dimension mahole cover, weighing not 8.00 No 3000.00 MR 24000
less than 23 kgs.
26 P/F ball value brass
a) 20mm dia 2.00 No 275.00 MR 550
b) 15mm dia 4.00 No 225.00 MR 900
27 P/F Gyser 50 litre venus, Recold or equalient as
per approved. Incl. inlet out let connections 1.00 No 20000.00 MR 20000
complette
28 P/F master trap 1.00 No 500.00 MR 500
29 Kitchen Sink, Incl making PVC connections. 1.00 No 3500.00 MR 3500
Total (B) = 153659
Grand Total (A+B) = 438939

Cost in Lacs = 4.39 Lacs