LOHARU WATER SERVICES DIVISION CHARKHI DADRI

Estimate for construction of toilet and Bathroom at P.H. RD 3200Kubja Nagar Mr.

ABSTRACT OF COST
Sr Description of item Unit Qty. Rate Amount
No
1 arth work in excavation by mechanical means (Hydraulic Cum 9.51 78 741
excavator)/manual means over areas (exceeding 30 cm in
depth, 1.5 m in width as well as 10 sqm on plan) including
getting out and disposal of excavated earth lead up to 50 m
and lift up to 1.5 m, as directed by Engineer-in-charge.
All kinds of soil(HSR 4.12.1 )

2 Cement Concrete 1:4:8 with stone aggregate 40mm nominal Cum 14.22 2442 34719
size in F&P (HSR item No. 6.1.6)

3 1st class brick masonary in Cement sand mortar 1:4 in F&P Cum 10.33 3876 40020
(HSR item No. 7.20.1)
4 Making plinth protection 50mm thick of cement concrete Sqm 1.60 306 490
1 :3:6 (1 cement : 3 coarse sand : 6 graded stone aggregate
20 mm nominal size) over 75mm thick bed of dry brick
ballast 40 mm nominal size, well rammed and consolidated
and grouted with fine sand, including necessary excavation,
levelling & dressing & finishing the top smooth. item No.
6.13)

5 First class brick work laid in cement sand mortar 1:4 in first Cum 5.87 3877.00 22753
storey upto 4 meters above plinth level. (HSR item No.
7.22.1)
6 Making plinth protection 50mm thick of cement concrete Cum 0.55 6112.00 3350
1 :3:6 (1 cement : 3 coarse sand : 6 graded stone aggregate
20 mm nominal size) over 75mm thick bed of dry brick
ballast 40 mm nominal size, well rammed and consolidated
and grouted with fine sand, including necessary excavation,
levelling & dressing & finishing the top smooth.(HSR item
No. 6.16)

Centering and shuttering sqm 4.73 296.00 1400

7 Cold twisted deformed (ribbed/ or steel) bars for R.C.C. kg 383.63 61.00 23401
works, where not included in the complete rate of R.C.C.
including bending, binding and placing in position complete.
(HSR item No. 6.33.6)
8 12 mm Cement plaster 1 :3 (1 cement: 3 coarse sand) Sqm 37.16 123.00 4571
finished with a floating coat of neat cement. (HSR item No.
11.3)
9 12 mm Cement plaster 1 :3 (1 cement: 3 coarse sand) Sqm 15.54 123.00 1911
finished with a floating coat of neat cement. (HSR item No.
11.3)

11 Providing and laying of flat brick or tile flooring with bricks Sqm 2.32 334.00 776
of class designation 7 .5 laid dry over a bed of 6 mm thick
cement sand mortar 1 :6 grouted with cement sand mortar 1
:4 and top surface to be left clean after wire brushing.(HSR
item No. 10.35.2)

12 Providing gola 75x75 mm in cement concrete 1 :2:4 (1 Mtr 6.10 112.00 683
cement : 2 coarse sand : 4 stone aggregate 10 mm and down
gauge), including finishing with cement mortar 1 :3 (1
cement : 3 fine sand) as per standard design : In 75x75 mm
deep chase(HSR item No. 9.17.1 )

13 Making khurras 45x45 cm with average minimum thickness No. 2.00 147.00 294
of 5 cm cement concrete 1 :2:4 (1 cement : 2 coarse sand : 4
graded stone aggregate of 20 mm nominal size) over P.V.C.
sheet 1 m x1 m x 400 micron, finished with 12 mm cement
plaster 1 :3 (1 cement : 3 coarse sand) and a coat of neat
cement, rounding the edges and making and finishing the
outlet complete. (HSR item No. 9.18)
15 Providing and fixing on wall face Unplasticised Rigid PVC Mtr 9.17 200.00 1834
rain water pipes conforming to IS : 13592 Type A, including
jointing with seal ring conforming to IS : 5382, leaving 10
mm gap for thermal expansion, (i) Single socketed pipes.
(HSR item No. 9.57.2)

16 UPVC bend 87.5° 11 O mm bend (HSR item No. B0296 ) No. 1.00 59.00 59
17 Providing and fixing T-iron frames for doors, windows and kg 104.00 86.00 8944
ventilators of mild steel Tee-sections, joints mitred and
welded, including fixing of necessary butt hinges and screws
and applying a priming coat of approved steel primer.(HSR
item No. 13.1.2)

18 Providing and laying of base course of floors consisting of Sqm 3.50 260.00 910
100 mm thick cement 1 :8: 16 and 100 mm sand or stone
filling. (HSR item No. 10.1)
19 Cement Concrete 1:2:4 with stone aggregate 20mm nominal Cum 1.81 3446.00 6254
size in foundation and plinth. (HSR item No. 6.1.2)
20 Providing and laying rectified Glazed Ceramic floor tiles of Sqm 2.50 756.00 1890
size 300x300 mm sqm 196 651 847
or more (thickness to be specified by the manufacturer), of
1st quality conforming to IS : 15622, of approved make, in all
colours, shades, except White, Ivory, Grey, Fume Red Brown,
laid on 20 mm thick Cement Mortar 1 :4 (1 Cement : 4 Coarse
sand), jointing with grey cement slurry @ 3.3 kg/ sqm
including pointing the joints with white cement and
matching pigments etc., complete. (HSR item No. 10.61)

21 Providing and fixing 1st quality ceramic glazed wall tiles Sqm 11.87 570.00 6763
conforming to IS: 15622 (thickness to be specified by the
manufacturer), of approved make, in all colours, shades
except burgundy, bottle green, black of any size as approved
by Engineer-in-Charge, in skirting, risers of steps and dados,
over 12 mm thick bed of cement mortar 1 :3 (1 cement : 3
coarse sand) and jointing with grey cement slurry@ 3.3kg
per sqm, including pointing in white cement mixed with
pigment of matching shade complete. (HSR item No. 10.62)

22 P&F HDPE water tank of capacity 1000 Ltr. (HSR item No. Ltr 1000.00 8.00 8000
30.120)
23 Finishing walls with water proofing cement paint of required Sqm 19.86 39.00 774
shade : New work (Two or more coats applied@ 3.84 kg/10
sqm(HSR item No. 11.93.1)
24 White washing with lime to give an even shade Sqm 12.89 13.00 168
New work (three or more coats)(HSR 11.61.1 )
25 Painting over wooden/metal surface with acid proof paint of Sqm 3.02 55.00 166
approved brand and manufacture of required colour to give
an even shade :
Two or more coats on new work(HSR item No. 11.85.1 )
26 Honey-comb brick work 1 O / 11.4 cm thick with common Sqm 18.97 327.00 6203
burnt clay bricks of class designation 7.5 in super structure
above plinth level up to floor IV level with cement mortar
1 :4 (1 cement : 4 coarse sand) (HSR item No. 7.38)
27 Providing and fixing white vitreous chinaware pedestal type No. 1.00 4386.00 4386
water closet (European type) with seat and lid, 10 litre low
level white vitreous chinaware flushing cistern & C.P. flush
bend with fittings & C.I. brackets, 40 mm flush bend,
overflow arrangement with specials of standard make and
mosquito proof coupling of approved municipal design
complete, including painting of fittings and brackets, cutting
and making good the walls and floors wherever required :
W.C. pan with ISi marked white solid plastic seat and lid(HSR
item No. 22.24.1 )

28 PVC CONDUIT and MS/GI BOX only for LIGHT/FAN/Call bell No. 3.00 142.00 426
point wiring
Group A (HSR item No. 23.7.1.1 )
 Wiring main and sub mains in two single core for phase and Mtr 50.00 59.00 2950
neutral wire and one single core for earth wire PVC insulated
Copper conductor cable 1100 Volts grade in existing MS/PVC
Conduit etc as required. 1 run of Size 1.50 Sqmm(1/1.40mm)
(HSR item No. 23.5.6.1 )

31 Vitreous china pedestal for wash basin(HSR item No. No. 1.00 900.00 900
B1129)
32 Constructing brick masonry inspection Chamber sizes as No. 1.00 3487.00 3487
given below up to 0.60 metre average depth in cement
mortar 1 :5 lime concrete with 40
per cent lime mortar 2:3 in foundation cement concrete
1 :2:4 benching 12mm thick cement plaster 1 :2 with a
floating coat of 1 mm thick of neat cement R.C.C. 1 :2:4 slab
100 mm thick/cement concrete topping, 50mm thick: with
455mmx455mm / 455mm x610mm inside light duty C.I.
inspection chamber cover and frame weight as per 1.5.1.
specification painted with 3 coats of black bitumastic
superior paint complete as per standard design. Size 450
mm X450 mm inside (with 455 mm x 455 mm cover each
3905 3905 and frame light duty single seal weighing 20 kg
with C.C. topping (HSR 21.84.1 )

33 Providing and fixing G.I. Pipes complete with G.I. fittings and Mtr 30.49 230.00 7013
clamps, i/c making good the walls etc. concealed pipe,
including painting with anti corrosive bitumastic paint,
cutting chases and making good the wall : 15 mm dia
nominal bore (HSR 22.89.1 )

34 Providing and fixing brass bib cock of approved quality: No. 3.00 280.00 840
15 mm nominal bore (HSR 22.96.1 )
35 150mm sanitary pipe Mtr 18.29 210.00 3841
Providing and Laying 80 mm thick ISi marked lntertocking sqm 159.42 607.00 96766
Paver Blocks conforming to IS 15658:2006/IRC SP 63: 2004
of all shapes and colours in design mix cement M 40 over the
bed of 30 mm thick fine sand complete in all respect.
(HSR 17.69.2)

36 Steel Main Door gate No.

Total 297683.0
Add 18% GST 53583.00
G.total 351266

Sub Divisional Officer

L.W.S. Sub Division No-1
Ch.Dadri
 LOHARU WATER SERVICES DIVISION CHARKHI DADRI
Estimate for construction toilet and Bathroom P.H. at RD 3200 Kubja Nagar Mr.
Sr. No. Description of items Total Unit
1 Earth work in excavation in
foundations, trenches, etc.in all
kinds of soils, not exceeding 2
metres depth including dressing of
bottom and sides of trenches (HSR
6.6)

Long Wall 1.00 2.00 6.50 2.00 3.00 = 78.00 Cft

Short Wall 1.00 2.00 5.00 2.00 3.00 = 60.00 Cft
Septic well 1.00 1.00 3.14 5.25 12.00 = 197.88 Cft
335.883 Cft
or 9.51 Cum
2 Cement Concrete 1:4:8 with stone
aggregate 40mm nominal size in
F&P (HSR item No. 10.39)

Long Wall 1.00 2.00 6.50 2.00 1.00 = 26.00 Cft

Short Wall 1.00 2.00 5.00 2.00 1.00 = 20.00 Cft
For Plinth 1.00 1.00 23.00 0.75 0.37 = 6.38 Cft
52.383 Cft
or 1.48 Cum
3 Laying 1st class brick masonary in
Cement sand mortar 1:4 in F&P
(HSR item No. 11.2)

Septic Well 1.00 1.00 3.14 8.06 12.00 = 303.89 Cft

Long Wall Ist step 1.00 2.00 6.50 1.50 1.00 = 19.50 Cft
2nd step 1.00 2.00 6.50 1.15 1.00 = 14.95 Cft
Short Wall Ist step 1.00 2.00 5.00 1.50 1.00 = 15.00 Cft
2nd step 1.00 2.00 5.00 1.15 1.00 = 11.50 Cft
364.842 Cft
or 10.33 Cum
4 Damp proof course 75 mm thick
of cement concrete 1:2:4 using
stone aggregate 20mm nominal
size with 2 coats of bitumen 20/30
penetration, at 1.65 Kg per sqm
laid hot and sanded.(HSR item No.
10.114)

Long Wall 1 2 6.50 0.75 = 9.75 Sft

Short wall 1 2 5.00 0.75 = 7.50 Sft
17.25 Sft
or 1.60 Sqm
5 First class brickwork laid in
cement sand mortar 1:4 in first
storey upto 4 meters above plinth
level. (HSR item No. 11.7)
Long wall 3rd step 1.00 2.00 6.50 0.75 10.00 = 97.50 Cft
Short wall 3rd step 1.00 2.00 5.00 0.75 10.00 = 75.00 Cft
D/d door 1.00 1.00 2.50 0.75 6.50 = 12.19 cft
Ventilator 1.00 1.00 1.00 0.75 1.50 = 1.13 cft
Parapet on L/wall 1.00 2.00 6.50 0.75 1.25 = 12.19 Cft
Parapet on S/wall 1.00 2.00 5.00 0.75 1.25 = 9.38 Cft
207.38 Cft
or 5.87 Cum
6 Laying RCC Slab 1:1.5:3
including C & S (HSR item No.
10.82+10.95-a)

On Toilet 1.00 1.00 6.50 6.50 0.38 = 15.84 Cft

Septic tank 1.00 1.00 3.14 4.00 0.38 = 4.71 Cft
20.56 Cft
D/d opening septic wall (∏/4) 4.00 0.38 = 1.19 Cft
Net Qty. 20.56 - 1.19 = 19.37 Cft
or 0.55 Cum
7 Cold twisted deformed (ribbed/ or
steel) bars for R.C.C. works, where
not included in the complete rate
of R.C.C. including bending,
binding and placing in position
complete. (HSR item No. 18.22)

Taking 70% of RCC work 0.55 0.70 = 0.38 Qtl.

383.6256 kg
8 Laying Cement Plaster 12mm thick
in CM 1:5. (HSR item No. 15.6)

Toilet inner & outer wall 2.00 4.00 10.00 5.00 = 400.00 Sft
400.00 Sft
or 37.16 Sqm
10 Laying cement plaster 12mm thick
CM 1:3 (HSR item No. 15.51)

Toilet ceiling 1.00 5.00 5.00 = 25.00 Sft

Bath Room 1.00 5.00 5.00 = 25.00 Sft
Projection Chajja 1.00 2.00 11.25 1.50 = 22.50 Sft
Side 1.00 23.00 0.37 = 8.51 Sft
Parapet 1 2.00 23.00 1.50 = 69.00 Sft
1 1.00 23.00 0.75 = 17.25 Sft
167.26 Sft
or 15.54 Sqm
11 Terracing consisting of tiles 22.86
cm X 11.43cm X 3.81 cm laid over
87.50 mm mud filling on a layer of
25 mm mud plaster (HSR item No.
13.13)

1.00 5.00 5.00 = 25.00 Sft

or 2.32 Sqm
12 CC 1:2:4 for Gola 4"x4" (HSR item
No. 13.64)
Gola along parapet wall (Inner) 1.00 2.00 5.00 = 10.00 Rft
S/Wall 1.00 2.00 5.00 = 10.00 Rft
20.00 Rft
or 6.10 Mtr.
13 Making khurras 45x45 cm with
average minimum thickness of 5
cm cement concrete 1 :2:4 (1
cement : 2 coarse sand : 4 graded
stone aggregate of 20 mm
nominal size) over P.V.C. sheet 1
m x1 m x 400 micron, finished
with 12 mm cement plaster 1 :3 (1
cement : 3 coarse sand) and a coat
of neat cement, rounding the
edges and making and finishing
the outlet complete. (HSR item
No. 9.18)

Toilet & Bath 1.00 1.00 = 1.00 No

14 Bottom khurra on ground 1:2 m X

0.6 m consisting of brick-on-edge
laid in cement mortar 1:3 over 75
mm cement concrete 1:8:16
including 12 mm thick cement
plaster 1:3 (HSR item No. 13.57)

Toilet bath at NB-5 & NB-3 1.00 1.00 = 1.00 No

15 Providing & fixing PVC rain water
pipe 6Kg pressure of ISI mark in
cement mortar during masonry
work 100mm dia for toilet NB-3
(HSR item No. 13.89-a)

Rain water pipe 1.00 9.08 = 9.08 Rft

Vent pipe 1.00 6.00 = 6.00 Rft
Waste pipe for WC 1.00 15.00 = 15.00 Rft
30.08 Rft
or 9.17 Mtr.
16 Providing & Fixing PVC bend ISI 3.00 1.00 = 3.00 No
mark 100mm dia at NB-3 (HSR
item No. 13.90-a)
17 Providing & fixing iron door
(welded) (HSR item No. 18.12)
(i) Door Frame (40x40x5m thick
angle)
Vertical 1.00 1.00 2.00 6.75 = 13.50 Rft
Horizontal 1.00 1.00 1.00 3.00 = 3.00 Rft
16.50 Rft
or 5.03 Mtr.
Weight 5.03 3.00 = 15.09 Kg/Mtr
(ii) Door Shutter frame angle
(30x30x4mm thick)
Vertical 1.00 1.00 4.00 6.75 = 27.00 Rft
Horizontal 1.00 1.00 3.00 2.50 = 7.50 Rft
34.50 Rft
or 10.52 Mtr.
Weight 10.52 1.80 = 18.928 Kg/Mtr
(iii) Digonal bracing MS flat 20mm x 5
mm thick
Back side of shutter 1.00 4.00 3.54 = 14.16 Rft
or 4.32 Mtr
Weight 4.32 0.80 = 3.453 Kg/Mtr
(iv) P&F MS Sheet 0.8mm in door
shutter
Door 1.00 1.00 2.50 6.66 = 16.65 Sft
or 1.55 Sqm
Weight 1.55 6.27 = 9.698 Kg

Gand Total 15.09 18.93 3.45 9.70 = 94.35 Kg

Add 10% for hold fast and locking = 9.44 Kg
system etc.
103.79 Kg
1.04 Qtl.

18 Base course of floors consisting of

100 mm thick cement 1:8:16 and
100 mm sand or stone filling. (HSR
item No. 14.1)

under toilet flooring 1.00 3.60 4.60 = 16.56 Sft

Bath 1.00 4.60 4.60 = 21.16 Sft
37.72 Sft
or 3.50 Sqm
19 Cement Concrete 1:2:4 with stone
aggregate 20mm nominal size in
foundation and plinth. (HSR item
No. 10.41)

Toilet 1.00 5.00 5.00 0.12 = 3.00 Cft

bath 1.00 5.00 5.00 0.12 = 3.00 Cft
Door side 1.00 2.50 0.75 0.12 = 0.22 Cft
Plinth 1.00 23.00 2.50 0.12 = 6.90 Cft
Locking of paver block 1.00 2.00 40.00 0.30 = 24.00 Cft
1.00 2.00 45.00 0.30 = 27.00 Cft
64.125 Cft
or 1.81 Cum
20 Providing & Fixing ceramic
tiles/and skid tiles of size 400mm
x 400mm or above size of
approved make in flooring, laid in
any pattern as specified over base
of 20mm thick cement coarse
sand mortar 1:3 and jointed with
white cement slurry mixed with
pigment to match the shade of
tiles. (HSR item No. 14.91)

Toilet 1.00 5.00 5.00 = 25.00 Sft

Door side 1.00 1.00 2.50 0.75 = 1.88 Sft
26.88 Sft
or 2.50 Sqm
21 Providing & fixing 1st quality
ceramic glazed wall tiles size
200mmx300mm confirming to IS
15622 (thickness to be specified
by the manufacture) of approved
make in all colors, shades (HSR
item No. 14.92-a)

Door Side 1.00 1.00 13.32 0.58 = 7.73 Sft

Toilet 1.00 4.00 5.00 6.00 = 120.00 Sft
127.73 Sft
or 11.87 Sqm
22 P&F HDPE water tank of capacity
1000 Ltr. (HSR item No. 30.120)
NB-3 1.00 1.00 = 1.00 No.
23 Finishing wall with exterior
decorative paint such as snocem
on new work (HSR item No. 16.61)

Long wall outer 1.00 2.00 6.50 10.00 = 130.00 Sft

S/Wall 1.00 2.00 5.00 10.00 = 100.00 Sft
230.00 Sft
D/d
Door opening 1.00 1.00 2.50 6.50 = 16.25 Sft
Net Area 230.00 - 16.25 = 213.75 Sft
or 19.86 Sqm
24 White washing 3 coats (HSR 16.48)

Toilet walls 1.00 4.00 5.00 4.00 = 80.00 Sft

Cealing Toilet 1.00 5.00 5.00 = 25.00 Sft
Chajja Sun Shade 1.00 2.00 11.25 1.50 = 33.75 Sft
138.75 Sft
or 12.89 Sqm
25 Ready mixed paint on matallic
surface in all shades on new iron
work (HSR item No. 16.17)
NB-3 1.00 2.50 6.50 = 16.25 Sft
or 1.51 Sqm
Quantity for Both Sides 1.51 2.00 = 3.02 Sqm
26 Honey-comb brick work 1 O / 11.4
cm thick with common burnt clay
bricks of class designation 7.5 in
super structure above plinth level
up to floor IV level with cement
mortar 1 :4 (1 cement : 4 coarse
sand) (HSR item No. 7.38)

At NB-3 (Toilet & Bath) 1.00 20.42 10.00 = 204.20 Sft

or 18.97 Sqm
27 P&F in position best indian make 1.00 = 1.00 No
indian type water closet suite
(HSR item No. 30.2-b(i))
28 Wiring 1.5mm sq. PVC insulated 3.00 = 3.00 No
copper conductor cable in 1.5mm
conduit pipe for short light point
(HSR item No. 31.1-a (ii))

29 Supply and erection of PVC 1.00 60.00 = 60.00 Rft

sheathed Aluminium conductor
cable single core 1100 volts grade
in pipe etc., of suitable size
excluding cost and erection or
pipe (HSR item No. 31.11(v))

or 18.29 Mtr
30 PROVIDING AND FIXING IN 3.00 = 3.00 No
POSITION ON BEST INDIAN MAKE
CHROMIUM PLATED BRASS 2ND
TAP FOR LAVATORY SUITE (HSR
item No. 30.45)
31 P&F wash basin without pedestal 1.00 = 1.00 No
(HSR item No. 30.41-ii)
32 CONSTRUCTION BRICK MASONRY 1.00 2.00 = 2.00 Nos
INSPECTION CHAMBER Size
450x600 mm inside (with 455 mm
x610 mm cover a) UPTO 0.90
METRE AVERAGE DEPTH(HSR item
No. 29.84-c)

33 Supply and fixing GI pipe 100 ft or 30.49 Mtr

15mm dia
34 Providing and fixing CP brass 3.00 = 3.00 No
bib cock
35 Providing and fixing 150mm 60ft or 18.29 Mtr
sanitary pipe
36 CC 1:4:8 under interlock 1 1.00 40.00 45.00 0.25 = 450.00 cft
(HSR 6.1.6)
12.74 cum
37 Providing and laying 80mm 1 1.00 39.00 44.00 = 1716.00 sft
interlock paver block
(HSR 17.69.1)
159.4164 sqm

Sub Divisional Officer

L.W.S. Sub Division No-3
Ch.Dadri