ࠩߔࠇ‫ݡߝ§ݡߕݟ‬

ABSTRACT ESTIMATE

Work ID : 201920115822 Name of the Work : Paintings to School

U-DISE Code : 28236690428 School Name : ZPHS KUPPAM(GIRLS)
Estimate Amount (in Rs.) : 5,03,541/-

Sl.No. Description of Item Quantity Rate (in Rs.) Unit Amount (in Rs.)

1 Removing White wash or Colour wash by steel wire brushing

and/or scraping; sand papering and preparing the wall surface 2394.42 8.78 sqm 21,023
smooth including necessary repairs to scratches complete.
2 Removing White wash or Colour wash by steel wire brushing
and/or scraping; sand papering and preparing the ceiling and/or
682.65 10.21 sqm 6,970
sloping roofs surface smooth including necessary repairs to
scratches complete.
3 Painting to walls with Two coats of acrylic emulsion paint with
silicon additives having VOC less than 50 grams/ liter of
approved brand and shade after thouroughly brushing the
surface to remove all dirt and remains of loose powdered
1677.05 73.69 sqm 1,23,582
materials, including cost and conveyance of all materials to work
site and all operational, incidental, labour charges etc., complete
for finished item of work as per SS911 for internal walls in
Ground Floor.
4 Painting to walls with Two coats of acrylic emulsion paint
weather proof water-based with silicon additives having VOC
less than 50 grams/ liter of approved brand and shade after
thouroughly brushing the surface to remove all dirt and remains
801.48 115.99 sqm 92,964
of loose powdered materials, including cost and conveyance of
all materials to work site and all operational, incidental, labour
charges etc., complete for finished item of work as per SS911 for
external walls in Ground Floor.
5 Painting to Iron work with Red Oxide primer thouroughly
brushing the surface to remove all remains including cost and
155.98 43.62 sqm 6,804
conveyance of all materials to site, all operational, incidental
and labour charges etc., complete for finished item of work.

1 of 12
6 Painting to Iron work with Two coats of ready mixed synthetic
enamel paint first quality all shades to give an even shade
thouroughly brushing the surface to remove all remains
183.44 79.99 sqm 14,673
including cost and conveyance of all materials to site, all
operational, incidental and labour charges etc., complete for
finished item of work.
7 Painting to walls with Two coats of acrylic emulsion paint with
silicon additives having VOC less than 50 grams/ liter of
approved brand and shade after thouroughly brushing the
surface to remove all dirt and remains of loose powdered
1680.13 73.69 sqm 1,23,809
materials, including cost and conveyance of all materials to work
site and all operational, incidental, labour charges etc., complete
for finished item of work as per SS911 for internal walls in First
Floor.
8 Painting to walls with Two coats of acrylic emulsion paint
weather proof water-based with silicon additives having VOC
less than 50 grams/ liter of approved brand and shade after
thouroughly brushing the surface to remove all dirt and remains
339.46 73.69 sqm 25,015
of loose powdered materials, including cost and conveyance of
all materials to work site and all operational, incidental, labour
charges etc., complete for finished item of work as per SS911 for
external walls in First Floor.
9 Painting to Iron work with Red Oxide primer thouroughly
brushing the surface to remove all remains including cost and
conveyance of all materials to site, all operational, incidental 153.14 43.62 sqm 6,680
and labour charges etc., complete for finished item of work in
First Floor.
10 Painting to Iron work with Two coats of ready mixed synthetic
enamel paint first quality all shades to give an even shade
thouroughly brushing the surface to remove all remains
155.44 79.99 sqm 12,434
including cost and conveyance of all materials to site, all
operational, incidental and labour charges etc., complete for
finished item of work in First Floor.
11 Provision for SEIGNIORAGE CHARGES @ 1.00% Percentag
1 0.00 0
e
12 Provision for PS Charges @ 3.00% Percentag
1 14595.39 14,595
e
13 Provision for Quality Control Charges @ 0.50% Percentag
1 2432.57 2,433
e
14 Provision for NAC Charges @ 0.1% Percentag
1 433.95 434
e

2 of 12
15 Provision for GST @ 12.00% Percentag
1 52126.41 52,126
e
Total - - 5,03,541

3 of 12
 DETAILED ESTIMATE

Work ID : 201920115822 Name of the Work : Paintings to School

U-DISE Code : 28236690428 School Name : ZPHS KUPPAM(GIRLS)
Estimate Amount (in Rs.) : 5,03,541/-

Total Rate Amount

Description of Item Number Length Width Thickness Units
Quantity in Rs. in Rs.
Removing White wash or Colour wash by steel wire brushing and/or scraping; sand papering and preparing the wall surface
smooth including necessary repairs to scratches complete.
Verndah columns alround - Block1 7 1 0 3.2 22.4
Rooms inside allround - Block1 4 27 0 3.2 345.6
Verandah Long Walls - Block1 2 27 0 3.2 172.8
Verandah dwarf wall - Block1 2 30 0 1.5 90
Deduct opening - Block1 1 3 0 1.5 -4.5
Verandah outside sides - Block1 1 30 0 1.5 45
Deduct Black boards - Block1 4 3 0 1.2 -14.4
Deduct Doors - Block1 4 1.2 0 2.07 -9.94
Deduct Windows - Block1 12 1.76 0 1.3 -27.46
Deduct ventilators over doors - Block1 8 1.55 0 0.45 -5.58
Staircase handrail - Block1 2 7 0 1.2 16.8
Straincase long walls - Block1 2 7 0 1.2 16.8
Straincase rare walls - Block1 2 7 0 1.2 16.8
Verndah columns alround - Block2 7 1 0 3.2 22.4
Rooms inside allround - Block2 5 27 0 3.2 432
Verandah Long Walls - Block2 2 30 0 1.5 90
Verandah dwarf wall - Block2 1 30 0 1.5 45
Deduct opening - Block2 1 30 0 1.5 -45
Deduct Black boards - Block2 1 3 0 1.2 -3.6
Deduct Doors - Block2 5 1.2 0 2.07 -12.42
Deduct Windows - Block2 10 1.76 0 1.3 -22.88
Deduct ventilators over doors - Block2 5 1.55 0 0.45 -3.49
Deduct Staircase Entrance Opening - Block2 6 2.5 0 3.5 -52.5

4 of 12
Outside rare wall - Block2 1 3 0 2.3 6.9
Staircase handrail - Block2 2 7 0 1.2 16.8
Verndah columns alround - Block3 2 1 0 2.35 4.7
Rooms inside allround - Block3 1 82 0 3.2 262.4
Verandah Long Walls - Block3 1 7 0 3.2 22.4
Deduct Black boards - Block3 1 3 0 1.2 -3.6
Deduct Doors - Block3 1 1.2 0 2.07 -2.48
Deduct Windows - Block3 3 1.76 0 1.3 -6.86
Copound Wall Front 1 30 0 1.2 36
Copound Wall Left 1 50 0 1.2 60
Copound Wall Rear 1 31 0 2 62
Kitchen Room - Inside rooms alround1 1 19.85 0 3.2 63.52
Kitchen Deduct Door1 1 1.2 0 2 -2.4
Kitchen Deduct Window1 1 1.5 0 1 -1.5
Toilet Block - Inside Allround1 36 5.5 0 3 594
Toilet Block - Inside Allround2 1 18.9 0 3 56.7
Toilet Block - Outside Allround1 6 4.69 0 3 84.42
Toilet Block - Outside Allround2 1 15 0 3 45
Toilet Block Deduct Door1 6 1.2 0 2 -14.4
Toilet Block Deduct Door2 1 1.2 0 2 -2.4
Toilet Block Deduct Ventilator2 3 0.45 0 0.45 -0.61
Total 2394.42 sqm 8.78 21,023
Removing White wash or Colour wash by steel wire brushing and/or scraping; sand papering and preparing the ceiling
and/or sloping roofs surface smooth including necessary repairs to scratches complete.
Rooms inside ceiling - Block1 4 7.25 6.1 0 176.9
T beams - Block1 4 6.1 0 0.45 10.98
Verandah - Block1 1 27 2 0 54
Sunshades Backside - Block1 8 2.2 0.7 0 12.32
Rooms inside ceiling - Block2 5 6.75 6.75 0 227.81
T beams - Block2 5 6.75 0 0.45 15.19
Verandah - Block2 1 27 2 0 54
Sunshades Backside - Block2 5 2.2 0.7 0 7.7
Slab projection - Block2 1 25 0.7 0 17.5
Rooms inside ceiling - Block3 1 5.85 6.97 0 40.77
Verandah - Block3 1 6 2 0 12

5 of 12
T beams - Block3 1 6.97 0 0.45 3.14
Sunshades Backside - Block3 1 2.2 0.7 0 1.54
Rooms inside ceiling - Toilet1 5 1.37 1.95 0 13.36
Rooms inside ceiling - Toilet2 1 9.2 0 2.65 24.38
Rooms inside ceiling - Kitchen 1 3.97 0 2.5 9.93
T beams - Kitchen 1 2.5 0.45 0 1.13
Total 682.65 sqm 10.21 6,970
Painting to walls with Two coats of acrylic emulsion paint with silicon additives having VOC less than 50 grams/ liter of
approved brand and shade after thouroughly brushing the surface to remove all dirt and remains of loose powdered
materials, including cost and conveyance of all materials to work site and all operational, incidental, labour charges etc.,
complete for finished item of work as per SS911 for internal walls in Ground Floor.
Rooms inside ceiling - Block1 4 7.25 6.1 0 176.9
T beams - Block1 4 6.1 0 0.45 10.98
Verandah Ceiling - Block1 1 27 2 0 54
Verndah columns - Block1 8 1.2 0 2.35 22.56
1st flight - Block1 2 1.2 1.2 0 2.88
Mid Landing - Block1 2 1.2 1.2 0 2.88
2nd flight - Block1 2 7 1.2 0 16.8
Top Landing - Block1 2 1.2 1.2 0 2.88
Rooms inside alround Walls - Block1 4 27 0 3.2 345.6
Verandah Walls - Block1 1 27 0 3.2 86.4
Verandah dwarf wall - Block1 1 25 0 1.5 37.5
Staircase Handrail Inside and outside 1st 1 14 0 1.55 21.7
Flight - Block1
Staircase Handrail Inside and outside 2nd 1 14 0 1.55 21.7
Flight - Block1
Deduct Ventilators - Block1 4 1.5 0 0.45 -2.7
Deduct Black boards - Block1 4 3 0 2 -24
Deduct Doors - Block1 4 1.2 0 2.07 -9.94
Deduct Windows - Block1 12 1.76 0 1.3 -27.46
Rooms inside ceiling - Block2 5 6.75 6.75 0 227.81
T beams - Block2 5 6.75 0 0.45 15.19
Verandah Ceiling - Block2 1 27 2 0 54
Varandah Cross Beam - Block2 1 27 0 3.2 86.4
Verndah columns - Block2 7 1 0 3.2 22.4
Deduct Ventilators - Block2 5 1.55 0 0.45 -3.49

6 of 12
Deduct Black boards - Block2 1 3 0 2 -6
Deduct Doors - Block2 5 1.2 0 2.07 -12.42
Deduct Windows - Block2 15 1.76 0 1.3 -34.32
Rooms inside ceiling - Block3 1 5.85 0.4 0 2.34
T beams - Block3 5.85 1 0 0.4 2.34
Verandah Ceiling - Block3 1 7 2 0 14
Verndah columns - Block3 1 1 0 2.35 2.35
Deduct Black boards - Block3 1 3 0 2 -6
Deduct Doors - Block3 1 1.2 0 2.07 -2.48
Deduct Windows - Block3 3 1.2 0 1.76 -6.34
Rooms inside ceiling - Toilet Block1 7 2.2 1.03 0 15.86
Rooms inside alround Walls - Toilet Block1 7 18.9 0 3 396.9
Deduct Ventilators - Toilet Block1 5 0.45 0 0.45 -1.01
Deduct Doors - Toilet Block1 7 1.2 0 2 -16.8
Rooms inside ceiling - Toilet Block2 1 9.2 2.65 0 24.38
T beams - Toilet Block2 1 9.2 0 0.45 4.14
Rooms inside alround Walls - Toilet Block2 1 30 0 3 90
Deduct Ventilators - Toilet Block2 2 0.45 0 0.45 -0.41
Deduct Doors - Toilet Block2 1 1.2 0 2 -2.4
Rooms inside ceiling - Kitchen 1 3.95 2.5 0 9.88
T beams - Kitchen 1 2.5 0 0.45 1.13
Rooms inside alround Walls - Kitchen 1 19.85 0 3.2 63.52
Deduct Ventilators - Kitchen 1 0.45 0 0.45 -0.2
Deduct Doors - Kitchen 1 1.2 0 2 -2.4
Total 1677.05 sqm 73.69 1,23,582
Painting to walls with Two coats of acrylic emulsion paint weather proof water-based with silicon additives having VOC less
than 50 grams/ liter of approved brand and shade after thouroughly brushing the surface to remove all dirt and remains of
loose powdered materials, including cost and conveyance of all materials to work site and all operational, incidental,
labour charges etc., complete for finished item of work as per SS911 for external walls in Ground Floor.
Sunshades over windows - Block1 4 1.5 0.7 0 4.2
Basement front - Block1 0.1 5 0 0.3 0.15
Ramp - Block1 1 2.5 1 0 2.5
Outside back Walls - Block1 1 27 0 3.2 86.4
Verandah wall outside - Block1 1 27 0 3.2 86.4
Outside back Walls - Block2 1 27 0 3.2 86.4
Verandah wall outside - Block2 1 27 0 3.2 86.4
7 of 12
Outside front Walls - Block3 1 7 0 3.2 22.4
Outside back Walls - Block3 1 7 0 3.2 22.4
Sunshades over openings - Toilet Block1 5 1.5 0.7 0 5.25
Outside back Walls - Toilet Block1 5 2.2 0 3 33
Sunshades over windows - Kitchen 1 1.5 0.7 0 1.05
Outside back Walls - Kitchen 2 3.97 0 3.2 25.41
Backside column projection - Kitchen 1 19.85 0 3.2 63.52
Outside Front Walls - Kitchen 1 15 0 3.2 48
Both Sides of Walls - Compound Wall 2 46 0 2 184
Entrance Gate - Compound Wall 1 22 0 2 44
Total 801.48 sqm 115.99 92,964
Painting to Iron work with Red Oxide primer thouroughly brushing the surface to remove all remains including cost and
conveyance of all materials to site, all operational, incidental and labour charges etc., complete for finished item of work.
Window Grills - Block1 1 1.76 0 1.3 2.29
Collapsible gate - Block1 1 3.2 0 2.5 8
Doors - Block1 4 1.2 0 2.07 9.94
Windows - Block1 12 1.76 0 1.3 27.46
Window Grills - Block2 13 1.76 0 1.3 29.74
Collapsible gate - Block2 1 1.2 0 2.5 3
Doors - Block2 6 1.2 0 2.07 14.9
Windows - Block2 13 1.76 0 1.3 29.74
Window Grills - Block3 3 1.76 0 1.3 6.86
Doors - Block3 1 1.2 0 2.07 2.48
Doors - Toilet Block1 7 1.2 0 2 16.8
Doors - Kitchen 1 1.2 0 2.07 2.48
Windows - Kitchen 1 1.76 0 1.3 2.29
Total 155.98 sqm 43.62 6,804
Painting to Iron work with Two coats of ready mixed synthetic enamel paint first quality all shades to give an even shade
thouroughly brushing the surface to remove all remains including cost and conveyance of all materials to site, all
operational, incidental and labour charges etc., complete for finished item of work.
Window Grills - Block1 12 1.76 0 1.3 27.46
Collapsible gate - Block1 1 3.2 0 2.5 8
Doors - Block1 4 1.2 0 2.07 9.94
Windows - Block1 12 1.76 0 1.3 27.46
Window Grills - Block2 13 1.76 0 1.3 29.74
Collapsible gate - Block2 1 1.2 0 2.5 3
8 of 12
Doors - Block2 6 1.2 0 2.07 14.9
Windows - Block2 13 1.76 0 1.3 29.74
Window Grills - Block3 3 1.76 0 1.3 6.86
Doors - Block3 1 1.2 0 2.07 2.48
Windows - Block3 1 1.76 0 1.3 2.29
Doors - Toilet Block1 7 1.2 0 2 16.8
Doors - Kitchen 1 1.2 0 2.07 2.48
Windows - Kitchen 1 1.76 0 1.3 2.29
Total 183.44 sqm 79.99 14,673
Painting to walls with Two coats of acrylic emulsion paint with silicon additives having VOC less than 50 grams/ liter of
approved brand and shade after thouroughly brushing the surface to remove all dirt and remains of loose powdered
materials, including cost and conveyance of all materials to work site and all operational, incidental, labour charges etc.,
complete for finished item of work as per SS911 for internal walls in First Floor.
Rooms inside ceiling - Block1 4 7.25 6.1 0 176.9
T beams - Block1 4 6.1 0 0.45 10.98
Verandah Ceiling - Block1 1 27 2 0 54
Verndah columns - Block1 8 1.2 0 2.35 22.56
1st flight - Block1 2 7 1.2 0 16.8
Mid Landing - Block1 2 1.2 1.2 0 2.88
2nd flight - Block1 2 7 1.2 0 16.8
Top Landing - Block1 2 1.2 1.2 0 2.88
Rooms inside alround Walls - Block1 4 27 0 3.2 345.6
Verandah Walls - Block1 1 27 0 3.2 86.4
Staircase Handrail Inside and outside 1st 1 14 0 1.55 21.7
Flight - Block1
Staircase Handrail Inside and outside 2nd 1 14 0 1.55 21.7
Flight - Block1
Deduct Ventilators - Block1 4 1.5 0 0.45 -2.7
Deduct Black boards - Block1 4 1.2 0 2.07 -9.94
Deduct Doors - Block1 4 1.2 0 2.07 -9.94
Deduct Windows - Block1 12 1.76 0 1.3 -27.46
Rooms inside ceiling - Block2 5 6.75 6.75 0 227.81
T beams - Block2 5 6.75 0 0.45 15.19
Verandah Ceiling - Block2 1 27 2 0 54
Varandah Cross Beam - Block2 1 27 0 3.2 86.4
Verndah columns - Block2 7 1 0 3.2 22.4

9 of 12
Rooms inside alround Walls - Block2 5 27 0 3.2 432
Verandah Walls - Block2 1 27 0 3.2 86.4
Verandah dwarf wall - Block2 1 25 0 1.2 30
Deduct Black boards - Block2 4 3 0 2 -24
Deduct Doors - Block2 5 1.2 0 2.07 -12.42
Deduct Windows - Block2 13 1.76 0 1.3 -29.74
Rooms inside ceiling - Block3 1 5.85 6.75 0 39.49
T beams - Block3 1 6.75 0 0.45 3.04
Verandah Ceiling - Block3 1 7 2 0 14
Verndah columns - Block3 2 1 0 3.2 6.4
Total 1680.13 sqm 73.69 1,23,809
Painting to walls with Two coats of acrylic emulsion paint weather proof water-based with silicon additives having VOC less
than 50 grams/ liter of approved brand and shade after thouroughly brushing the surface to remove all dirt and remains of
loose powdered materials, including cost and conveyance of all materials to work site and all operational, incidental,
labour charges etc., complete for finished item of work as per SS911 for external walls in First Floor.
Sunshades over windows - Block1 4 1.5 0.7 0 4.2
Basement front - Block1 1 20 0 0.3 6
Ramp - Block1 1 2 1 0 2
Outside back Walls - Block1 1 27 0 3.2 86.4
Outside back Walls - Block2 1 27 0 3.2 86.4
Sunshades over windows - Block3 1 1.5 0.7 0 1.05
Outside back Walls - Block3 1 7 0 3.2 22.4
Outside Cross Walls - Block3 2 6.97 0 3.2 44.61
Verandah outside front - Block3 1 27 0 3.2 86.4
Total 339.46 sqm 73.69 25,015
Painting to Iron work with Red Oxide primer thouroughly brushing the surface to remove all remains including cost and
conveyance of all materials to site, all operational, incidental and labour charges etc., complete for finished item of work
in First Floor.
Doors - Block1 4 1.2 0 2.07 9.94
Windows - Block1 13 1.76 0 1.3 29.74
Window Grills - Block2 13 1.76 0 1.3 29.74
Doors - Block2 6 1.2 0 2.07 14.9
Windows - Block2 13 1.76 0 1.3 29.74
Window Grills - Block3 13 1.76 0 1.3 29.74
Doors - Block3 1 1.2 0 2.07 2.48
Windows - Block3 3 1.76 0 1.3 6.86

10 of 12
Total 153.14 sqm 43.62 6,680
Painting to Iron work with Two coats of ready mixed synthetic enamel paint first quality all shades to give an even shade
thouroughly brushing the surface to remove all remains including cost and conveyance of all materials to site, all
operational, incidental and labour charges etc., complete for finished item of work in First Floor.
Window Grills - Block1 12 1.76 0 1.3 27.46
Doors - Block1 4 1.2 0 2.07 9.94
Windows - Block1 12 1.76 0 1.3 27.46
Window Grills - Block2 13 1.76 0 1.3 29.74
Doors - Block2 6 1.2 0 2.07 14.9
Windows - Block2 13 1.76 0 1.3 29.74
Window Grills - Block3 3 1.76 0 1.3 6.86
Doors - Block3 1 1.2 0 2.07 2.48
Windows - Block3 3 1.76 0 1.3 6.86
Total 155.44 sqm 79.99 12,434
Provision for SEIGNIORAGE CHARGES @ 1.00%
Total 1 Perce 0 0
ntage
Provision for PS Charges @ 3.00%
Total 1 Perce 14595.39 14,595
ntage
Provision for Quality Control Charges @ 0.50%
Total 1 Perce 2432.57 2,433
ntage
Provision for NAC Charges @ 0.1%
Total 1 Perce 433.95 434
ntage
Provision for GST @ 12.00%
Total 1 Perce 52126.41 52,126
ntage

Signature of FE/AE/AEE Signature of Deputy Executive Engineer

NAGARAJU RAGUPATHI Madhu sudhan Rao.J

11 of 12
12 of 12