Date:

23-Dec-11

Additional Estimated Cost

S/N

DESCRIPTION OF MATERIALS

UNIT

QTY

RATE (Rs)

Nos
Nos
Ton
Ton

2000
240
20
7

24
190
800
900

Ton
Nos
Nos
Nos
L/m
Nos

20
45
30
75
45
1

700
125
190
45
1200
30000

Nos
Ton
L / m2

7000
13
140

12
800
100

Nos
Nos

220
40

150
220

L / m2

80

External Works
1

Boundary Wall
Block ( 150 mm)
cement ( 50 kg)
Rocksand 0/4
Rocksand 0/2 For Rendering
Gravel ( 1/2 & 1/4)
Y 08
Y 10
R 06
Labour
Entrance Gate
Paving
Interblock ( 200 x 100 x 60 mm )
Rocksand 0/4
Labour
Internal Work
Tiles ( 600 x 600 mm)
Tilefix
Labour

100
SUB-TOTAL
Contingencies
TOTAL

COST (Rs)

48000
45600
16000
6300
14000
5625
5700
3375
54000
30000
84000
10400
14000
33000
8800
8000
Rs. 386,800.00
Rs. 50,000.00
Rs. 436,800.00

Date:

13-Sep-11

Renovation at Open Prison Richelieu

S/N
1

DESCRIPTION OF MATERIALS
Electrical work
Switch 1 gang complete with base
Fluorescent fitting complete with tube 4 ft
Electric wire 1.5 single core red
Electric wire 1.5 single core Black
Electric wire 1.5 single core Green
Brass Screw 1'' x 7
Wall plug 1/4
Coffret 8 modules
Isolator 2 P 40 A
RCD 40 A 30 MA
MCB 20 A DP
P.V.C pipe 25 mm ( 20 ft)
Elbow 25 mm P.V.C
Tee 25 mm P.V.C
Clips P.V.C 25 mm
Electric wire 4.0 mm ECC

UNIT
Nos
Nos
Roll
Roll
Roll
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
m

Plumbing work
Ball float 1/2'' Copper
Elbow septor 1/2'' fillet
Elbow septor brass 1''
Septor male brass 1''
Non Return valve 1''
EA PVC 32 mm
Septor brass female 1''
Reduce 32 x 20 mm
PVC pipe 32 mm
PVC pipe 20 mm
Ball valve 1''
Elbow brass 1/2''

Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos

Wooden Door ( 2.100 x 1.200) 1 DOOR

Planche Meranti rouge ( 14 ft x 1'' x 8'')
Hinges 18''
Screws 1''
Epidermix du bois
Nails 2''
Screws Copper 2''1/2
Sanding paper 150
Sanding paper 80
Tirefo 3''

Nos
Nos
Nos
Lt
Kg
Nos
Ft
Ft
Nos

Wall plug

Nos

n Richelieu
QTY

RATE (Rs)

COST (Rs)

10
10
1
1
1
100
50
1
1
1
1
15
10
10
100
15

60
275
600
600
600
0.2
0.2
250
400
1100
125
90
20
20
6
40
TOTAL

600
2750
600
600
600
20
10
250
400
1100
125
1350
200
200
600
600
10005.00

2
2
1
1
1
2
1
1
2
2
2
2

290
80
500
300
400
80
350
700
150
100
200
20
TOTAL

580
160
500
300
400
160
350
700
300
200
400
40
4090.00

5
6
18
0.5
1
15
2
2
15

700
60
2
500
30
3
20
20
10

3500
360
36
250
30
45
40
40
150

15

2
TOTAL

30
4481
17924.00

Date:

13-Sep-11

Renovation at Open Prison Richelieu

S/N
1

5
6

7
8

DESCRIPTION OF MATERIALS
Roofing
Corrugated galvanised sheet for Roof
(0.815 x 5.300)
(0.815 x 2.700)
Wooden self Tapping screw complete with fittings (3'')
Masonry work
Block ( 150 mm ) Width
Ciment ( 50 Kg )
Primefix of permofix
Rocksand ( 0 - 4 )
Rocksand ( 0 - 2 )
Gravel 1/2
Reinforcement
Y 10 ( 9 m )
R 06 ( 4.5 m )
Materials
Binding wire
Nail ( Fastener) 2'
Nail ( Fastener) Concrete 2'
Formwork 150mm x 25 mm x 4500
Openings
Door (2.100 x 1.200)
10 Shutters ( Volets) ( 1 x 1,2 m)
Galvanised sheet 18 gorge ( 8 x 4) ft
Galvanised pipe 25 mm , 18 ft
Pop Rivet 3/16
Angle Bar ( 1'' x1'' x 1/4'') 6 m Long
Electrode
Rawl bolt (3/8 '')(8 mm)
Zinc Chromate or calcium plumbate ( Primer)
Hinges with metal tube 25 mm
Electrical work
Fittings & Accessories
Plumbing work
Fittings & Accessories
Water tank ( 2 m3) on ground Level
Water tank ( 1 m3) on platform

Pump Automatic
9

Platform for Watertank ( 1 m3 )

Reinforcement
Y 10 ( 9 m ) long
Y 08 ( 9 m ) Long
R 06 ( 4.5 m )
Block ( 150 mm ) Width
Ciment ( 50 Kg )
Other works
Whirlybird ( Wind Driven Turbines, Model B1B12)
Zinc Chromate or calcium plumbate ( Primer)
Paint Brush 5''
Cutting Disc 9''
Thinner

on Richelieu
UNIT

QTY

Nos
Nos

90
45

Nos

3750

Nos
Bag
Bag
Ton
Ton
Ton

1400
261
10
20
10
4

Bar
Bar

25
20

Kg
Kg
Kg
Nos

20
2
2
12

Nos

Nos
Nos
Nos
Nos
Kg
Nos
Lts

5
8
440
8
15
80
8

Nos

Nos
Nos
Nos

1
1
1

Nos

Bar
Bar
Bar
Nos
Bag

4
10
14
100
7

Nos
Lts
Nos
Nos
Lts

10
10
5
10
2

S/N
1

DESCRIPTION OF MATERIALS
Electrical work
Switch 1 gang complete with base
Fluorescent fitting complete with tube 4 ft
Electric wire 1.5 single core red
Electric wire 1.5 single core Black
Electric wire 1.5 single core Green
Brass Screw 1'' x 7
Wall plug 1/4
Coffret 8 modules
Isolator 2 P 40 A
RCD 40 A 30 MA
MCB 20 A DP
P.V.C pipe 25 mm ( 20 ft)
Elbow 25 mm P.V.C
Tee 25 mm P.V.C
Clips P.V.C 25 mm
Electric wire 4.0 mm ECC
Plumbing work
Ball float 1/2'' Copper
Elbow septor 1/2'' fillet
Elbow septor brass 1''
Septor male brass 1''
Non Return valve 1''
EA PVC 32 mm
Septor brass female 1''
Reduce 32 x 20 mm
PVC pipe 32 mm
PVC pipe 20 mm
Ball valve 1''
Elbow brass 1/2''
Wooden Door ( 2.100 x 1.200) 1 DOOR
Planche Meranti rouge ( 14 ft x 1'' x 8'')
Hinges 18''
Screws 1''
Epidermix du bois
Nails 2''
Screws Copper 2''1/2
Sanding paper 150
Sanding paper 80
Tirefo 3''
Wall plug

UNIT

QTY

Nos
Nos
Roll
Roll
Roll
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
m

10
10
1
1
1
100
50
1
1
1
1
15
10
10
100
15

Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos

2
2
1
1
1
2
1
1
2
2
2
2

Nos
Nos
Nos
Lt
Kg
Nos
Ft
Ft
Nos
Nos

5
6
18
0.5
1
15
2
2
15
15

S/N
1

DESCRIPTION OF MATERIALS
Electrical work
Switch 1 gang complete with base
Fluorescent fitting complete with tube 4 ft
Electric wire 1.5 single core red
Electric wire 1.5 single core Black
Electric wire 1.5 single core Green
Brass Screw 1'' x 7
Wall plug 1/4
Coffret 8 modules
Isolator 2 P 40 A
RCD 40 A 30 MA
MCB 20 A DP
P.V.C pipe 25 mm ( 20 ft)
Elbow 25 mm P.V.C
Tee 25 mm P.V.C
Clips P.V.C 25 mm
Electric wire 4.0 mm ECC
Plumbing work
Ball float 1/2'' Copper
Elbow septor 1/2'' fillet
Elbow septor brass 1''
Septor male brass 1''
Non Return valve 1''
EA PVC 32 mm
Septor brass female 1''
Reduce 32 x 20 mm
PVC pipe 32 mm
PVC pipe 20 mm
Ball valve 1''
Elbow brass 1/2''
Wooden Door ( 2.100 x 1.200) 4 DOOR
Planche Meranti rouge ( 14 ft x 1'' x 8'')
Hinges 18''
Screws 1''
Epidermix du bois
Nails 2''
Screws Copper 2''1/2
Sanding paper 150
Sanding paper 80
Tirefo 3''
Wall plug

UNIT
Nos
Nos
Roll
Roll
Roll
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
m
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Lt
Kg
Nos
Ft
Ft
Nos
Nos

QTY
10
10
1
1
1
100
50
1
1
1
1
15
10
10
100
15
2
2
1
1
1
2
1
1
2
2
2
2
20
24
72
2
4
60
8
8
60
60

5
6
18
0.5
1
15
2
2
15
15

S/N
1

DESCRIPTION OF MATERIALS
Block (150x450)
cement (50 kg)
Rocksand 0/4
Rocksand 0/2 For Rendering
Gravel ( 1/2 & 1/4)
Y 08
Y 10
R 06
Labour
Iron Bars Rough
Miscellaneous
Plaque (coffrage) 191m
Cornice
Columns
Openings (windows + Doors)
Garage door
Burglar Bar
Electrical Works
Plumbing Works
Painting
Septic Tank
Tiles
Labour Tiles
Permofix (20Kg)
Tiles Toilet + Bath + Kitchen
Labour Tiles TBK
TOTAL

UNIT
Nos
Nos
Ton
Ton
Ton
Nos
Nos
Nos

QTY

RATE
(Rs)

2500
745
66
14
88

24
195
800
900
700
125
190
45

15

225

Nos

Nos

COST (Rs)
60000
145275
52800
12600
61600
0
0
0
225000
140000
21000
10800
2000
80000
20000
80000
50000
30000
20000
25000
70000
20000
3375
40000
10000

1179450