Estimate

PRICE EST NO:2019/8431/IA
Detailed Estimate
PEECHI DAM BEAUTIFICATION FOR THE YEAR 2019-2020

(Cost Index Applied for this estimate is 31.06%)
Sl No Description No L B D CF Quantity Remark
1 Appendix A
1 13.83.2
Wall painting with premium acrylic emulsion paint of interior grade, having VOC (Volatile including
applying additional coats wherever required to achieve even shade and colour.Two coats
Level reading side
side wall 1 2.350 2.000 4.700
Hand rail top 1 3.500 0.380 1.330
Middle rail 1 3.050 0.250 0.763
Pillar 3 0.800 0.400 0.961
Right side hand rail

1 6.100 0.380 2.318
top
Middle rail 1 5.400 0.250 1.350
Pillar 5 0.800 0.400 1.601
Canteen side parapet

7 3.170 0.820 18.196
top Irrigation
PRICE
Bottom 14 3.240 0.440 19.959
Park area parapet Top 1 3.810 0.820 3.125
Bottom 2 3.830 0.440 3.371
Parapet top 8 2.780 0.820 18.237
Bottom 16 2.830 0.440 19.924
Parapet top 2 1.380 0.820 2.264
Bottom side 4 1.410 0.440 2.482
Parapet top 1 3.700 0.820 3.034
Bottom side 2 3.730 0.440 3.283
Parapet top 1 2.880 0.820 2.362
Bottom side 2 2.920 0.440 2.570
Parapet top 9 2.810 0.820 20.738
Bottom side 18 2.860 0.440 22.652
Stair to down near

2 8.750 0.960 16.800
children's park 1st
printed on 05-08-2019 12:01:55 page 1

Second flight 2 6.200 0.960 11.904
Third flight 2 9.000 0.960 17.280
First flight additional 2 6.200 0.700 8.680
RBMC emergency valve house
Side wall 2 4.500 2.750 24.750
side 1 3.000 2.150 6.450
'' 1 2.550 1.000 2.550
'' 1 3.000 2.550 7.650
Bottom portion 1 6.500 0.820 5.330
Hand rail 1 6.500 0.380 2.470
Middle rail 1 5.900 0.250 1.475
post 6 0.800 0.400 1.921
Deduction -1 2.380 2.450 -5.831
Deduction -2 1.930 0.770 -2.972
LBMC emergency valve house
sides 2 3.950 2.600 20.541
sides 2 2.250 2.900 13.050
side 1 Irrigation
0.700 2.900 2.030
Bottom side
Hand rail
Middle rail
PRICE
1
1
5.000
1.500
1.200
0.820
0.380
0.250
4.100
0.571
0.300
post 3 0.800 0.400 0.961
Deduction for Opening -2 2.100 2.450 -10.290
Parapet
Parapet between pillar

1 119.940 2.750 329.835
right side
Parapet between pillar

1 129.750 2.750 356.813
left side
Shutter portion
1 36.440 2.650 96.566
parapet left side
Shutter portion
1 41.990 2.600 109.174
parapet right side
Shutter opening
2 4.000 3.250 26.000
portion
printed on 05-08-2019 12:01:55 page 2

'' 2 2.500 3.250 16.250
'' 3 3.150 3.250 30.713
'' 2 1.250 0.500 1.250
'' 2 3.000 1.250 7.500
Stair case 4 5.000 0.620 12.400
Step 28 0.760 0.300 6.384
Hand rail 32 0.380 12.160
Post 24 0.800 0.400 7.681
Stair case from dam to

1 44.250 0.380 16.815
gallery 3 right side
Left side 1 23.850 0.380 9.063
Middle portion 1 40.450 0.250 10.113
Right side 1 23.950 0.600 14.370
Left side 1 13.950 0.600 8.370
Post 54 0.800 0.400 17.281
Flower bed childrens park
first step vertical 1 10.100 0.320 3.232
first step horizontal 1 9.000 0.350 3.150

Irrigation
second step vertical 1 7.900 0.290 2.291
second step horizontal
Third step vertical
Top
PRICE
1
1
6.950
5.950
4.450
0.310
0.300
0.480
2.155
1.785
2.136
Resting chair
hand rest 20 1.600 0.300 9.600
Side 20 0.460 0.300 2.761
side 20 0.600 0.225 2.700
sitting portion 10 1.520 1.250 19.000
Triangle portion 60 0.380 0.100 0.5 1.141
Pillar in garden
Top 13 0.460 0.460 2.751
slope portion 52 0.520 0.100 2.704
Slope portion 52 0.610 0.080 2.538
side 52 0.600 0.080 2.496
printed on 05-08-2019 12:01:55 page 3

side 26 0.460 0.600 7.176
Pillar with flower pot
Pot portion 26 1.680 0.570 24.898
top 26 0.780 0.100 2.029
circular portion 26 0.125 0.125 3.14 1.276
Flat portion 104 0.460 0.060 2.871
sides 104 0.540 0.100 5.617
sides 104 0.620 0.080 5.159
sides 32 0.540 0.080 1.383
sides 32 0.460 0.680 10.010
sides 104 0.520 0.080 4.327
end portion 3 0.460 0.680 0.5 0.470
Shutter portion parapet pillar left side
Top 8 0.460 0.260 0.957
sides 16 0.520 0.100 0.833
sides 16 0.330 0.100 0.528
sides 16 Irrigation
0.520 0.070 0.583
sides
sides
sides
PRICE
16
16
16
0.330
0.610
0.410
0.070
0.080
0.080
0.370
0.781
0.525
sides 16 0.260 0.040 0.167
Side 32 0.600 0.070 0.5 0.672
vertical side 8 1.180 0.460 0.5 2.172
Vertical side 8 1.000 0.460 0.5 1.840
Shutter portion parapet pillar right side
Top 8 0.460 0.260 0.957
sides 16 0.520 0.100 0.833
Sides 16 0.330 0.100 0.528
Sides 16 0.520 0.070 0.583
Sides 16 0.330 0.070 0.370
Sides 16 0.610 0.080 0.781
printed on 05-08-2019 12:01:55 page 4

Sides 16 0.410 0.080 0.525
Sides 16 0.260 0.040 0.167
Side 16 0.260 0.070 0.05 0.015
Sides 16 0.570 0.070 0.05 0.032
Vertical portion 16 1.100 0.460 0.05 0.405
Vertical side 16 1.210 0.460 0.05 0.446
Light Pillar
Sides 200 1.520 0.120 36.481
Circular portion 50 0.170 0.110 3.14 2.936
Bottom 100 0.380 0.080 3.14 9.546
Dam inside left side pillar
Top 38 0.450 0.450 7.695
Slope portion 152 0.520 0.110 8.695
flat portion 152 0.610 0.070 6.491
inside portion 152 0.540 0.070 5.746
Vertical portion 38 Irrigation

0.450 0.600 10.261
Flat portion
Bottom portion
Triangle portion
PRICE
38
38
152
0.900
0.600
0.100
0.070
0.300
0.100 0.5
2.395
6.840
0.761
side 76 0.420 0.070 0.5 1.118
Out side portion 38 1.080 0.450 0.5 9.234
Dam inside Right side pillar
Top 41 0.450 0.450 8.303
Slope side 164 0.520 0.110 9.381
Flat portion 164 0.610 0.070 7.003
inside portion 164 0.540 0.070 6.200
Vertical side 41 1.100 0.460 20.747
side 82 0.250 0.070 0.5 0.718
side 41 1.060 0.460 0.5 9.996
sides 82 0.520 0.070 0.5 1.493
printed on 05-08-2019 12:01:55 page 5

sides 82 0.460 0.040 0.5 0.755
Side pillar dam gate
Top 4 0.200 0.200 3.14 0.503
Sides 16 2.520 0.195 7.863
Slope side 8 0.650 0.090 0.468
Sides 8 0.720 0.870 5.012
Slope sides 8 0.820 0.090 0.591
Bottom flat 8 0.920 0.170 1.252
Main Pillar
Main Pillar 8 0.250 0.250 3.14 1.570
sides 32 2.800 0.245 21.952
Bottom triangle 16 0.200 0.200 0.5 0.321
Slope portion 16 0.820 0.100 1.312
Front and two sides 12 1.460 0.880 15.418
Back side 4 0.550 0.500 1.100
Two triangle portion 8 0.100 0.100 0.5 0.041
Bottom slope right

4
Irrigation
0.540 0.100 0.217
side
Bottom slope front

side
Bottom slope left side

PRICE
4
4
0.980
0.350
0.100
0.100
0.392
0.140
Bottom flat right side 4 0.540 0.200 0.433
Bottom flat front side 4 1.080 0.200 0.865
Bottom flat left side 4 0.350 0.200 0.280
Down sream of dam
Down stream side

1 22.400 4.930 110.432
near watchman shed
Pillar offset 12 0.160 7.110 13.652
slope portion 1 34.700 16.680 578.796
Gallery front portion 1 3.600 5.580 20.088
spill way side wall 1 26.900 1.830 49.227
Step support structure 7 1.800 12.600
side wall 1 15.700 3.825 60.053
printed on 05-08-2019 12:01:55 page 6

Side pillar 1 11.150 0.930 10.370
Side pillar 1 3.560 1.050 3.739
Side pillar 1 3.250 1.000 3.250
Gallery No.2 side 1 9.380 5.050 47.369
Gallery No.2 side 2 2.540 6.300 32.004
Gallery No.2 2 1.700 4.200 14.280
Compound wall near

1 32.050 5.400 173.070
old pump house
Compound wall near

1 7.200 3.150 22.680
old pump house
Step side 35 1.200 0.180 7.560
Gallery No.2 out side 1 6.250 5.270 32.938
'' 1 4.000 2.835 11.340
'' 1 5.200 1.860 9.672
Pillar support 1 5.330 0.830 4.424
Pillar support 1 5.740 1.230 7.061
Step side wall 1 5.900 1.800 10.621
Step side 28 1.200 0.180 6.048
side wall 1
Irrigation
5.100 1.950 9.945
LB canal side parapet
Side parapet
LBMC valve house

PRICE
1
2
13.330
13.300
7.800
2.550
3.450
4.100
33.992
45.886
63.960
outer
'' 1 4.800 4.100 19.680
Spillway right 1 20.000 4.075 81.500
side wall slope side 1 60.300 10.950 660.285
side wall slope side 1 35.600 5.025 178.891
Step side wall 1 4.830 1.800 8.694
Step rise 2 2.500 0.180 0.900
step rise 15 1.430 0.180 3.861
side wall slope portion 1 4.530 9.150 41.450
Gallery No.3 front 0.5 2.500 3.330 4.163
Front portion 1 3.100 3.330 10.323
Step side wall 1 9.050 3.050 27.603
printed on 05-08-2019 12:01:55 page 7

1 4.150 4.800 19.920
1 4.350 2.700 11.745
'' 1 4.250 1.935 8.224
'' 1 4.300 10.750 46.225
'' 1 17.800 13.450 239.410
KWA & River sluice

1 9.900 3.000 29.701
valve house
Top wall 2 4.620 4.300 39.732
side wall 1 5.550 4.300 23.865
Side wall 1 4.100 4.300 17.630
step to KWA side wall 1 4.300 0.700 3.010
'' 1 2.440 2.700 6.588
'' 1 12.850 1.450 18.633
Step 52 0.880 0.160 7.322
Total Quantity 4652.787 sqm
Total Deducted Quantity 0.000 sqm
Net Total Quantity 4652.787 sqm
Say 4652.787 sqm @ Rs 93.05 / sqm Rs 432941.83

Irrigation
1 15.2.1 PRICE 2 watchman shed
Demolishing cement concrete manually / by mechanical means including disposal of material within 50
metres lead as per direction of Engineer - in-Charge.Nominal concrete 1:3:6 or richer mix (i/c equivalent
design mix)
roof 1 8.510 5.160 0.120 5.270
floor 1 7.670 4.500 0.050 1.726
Total Quantity 6.996 cum
Total Deducted Quantity 0.000 cum
Net Total Quantity 6.996 cum
Say 6.996 cum @ Rs 1306.73 / cum Rs 9141.88
2 15.12.1
Dismantling doors, windows and clerestory windows (steel or wood ) shutter including chowkhats,
architrave, holdfasts etc. complete and stacking within 50 metres lead:Of area 3 sq. metres and below
door 2 2.000
window 4 4.000
printed on 05-08-2019 12:01:55 page 8

Ventilator 2 2.000
Total Quantity 8.000 each
Total Deducted Quantity 0.000 each
Net Total Quantity 8.000 each
Say 8.000 each @ Rs 206.88 / each Rs 1655.04

3 watchman shed
1 6.3.1
Brick work with common burnt clay machine moulded perforated bricks of classdesignation 12.5
conforming to IS: 2222 in superstructure above plinth level up tofloor five level in cement mortar 1:6 (1
cement : 6 coarse sand):With F.P.S. ( non modular ) bricks
bath room 1 1.500 3.500 0.200 1.050
1 1.300 3.500 0.200 0.910
pillar 2 0.400 0.400 3.500 1.120
door 1 0.800 0.200 2.100 -0.336
v 1 0.600 0.200 0.600 -0.072
Total Deducted Quantity -0.408 cum
Irrigation Net Total Quantity 2.672 cum
PRICE
Say 2.672 cum @ Rs 7392.05 / cum Rs 19751.56
2 5.3
Reinforced cement concrete work in beams, suspended floors, roofs, having slope up to 150 landings,
balconies, shelves, chajjas, lintels, bands, plain window sills, staircases and spiral stair cases up to floor
five level excluding the cost of centering, shuttering, finishing and reinforcement, with1:1.5:3 (1 cement :
1.5 coarse sand (Zone III) : 3 graded stone aggregate 20 mm nominal size).
roof 1 8.510 5.200 0.120 5.311
beam 1 6.960 0.200 0.200 0.279
Say 5.590 cum @ Rs 9686.38 / cum Rs 54146.86
3 5.22.6
Steel reinforcement for R.C.C work including straightening, cutting, bending, placing in position and
binding all complete upto plinth levelThermo - Mechanically Treated bars of grade Fe-500D or more
printed on 05-08-2019 12:01:55 page 9

10mm dia bars @

10cm spacing in 52 8.210 0.62 264.691
longer span
10mm dia bars

@10cm spacing in 83 5.200 0.62 267.592
shorter rspan
8mm dia bars for toilet

2 2.500 0.39 1.951
foundation
6mm dia distributors 25 0.130 0.39 1.268
8mm dia bars for wall

2 28.520 0.39 22.246
top
6mm dia distributors 285 0.130 0.39 14.450
10mm dia main bars

2 6.960 0.62 8.631
for beams
10mm diadistributors 69 0.170 0.62 7.273
Total Quantity 588.102 kilogram
Total Deducted Quantity 0.000 kilogram
Net Total Quantity 588.102 kilogram
Say 588.102 kilogram @ Rs 74.18 / kilogram Rs 43625.41
4 5.9.3 Irrigation
Centering and shuttering including strutting, etc. and removal of form for:Suspended floors, roofs,
beam
PRICE
landings, balconies and access platform
roof 1
1
8.510
8.510
5.200
0.200
44.252
1.702
baeam sides 2 8.510 0.200 3.404
beam sides 4 1.230 0.200 0.984
Say 50.342 sqm @ Rs 553.47 / sqm Rs 27862.79
5 5.9.16.1
Centering and shuttering including strutting, etc. and removal of form for:Edges of slabs and breaks in
floors and wallsUnder 20 cm wide
edge of roof 1 27.420 0.120 3.291
for toilet foundation 2 2.800 0.120 0.672
wall top 1 59.840 0.120 7.181
printed on 05-08-2019 12:01:55 page 10

Total Quantity 11.144 metre
Total Deducted Quantity 0.000 metre
Net Total Quantity 11.144 metre
Say 11.144 metre @ Rs 160.16 / metre Rs 1784.82
6 14.1.2
Repairs to plaster of thickness 12 mm to 20 mm in patches of area 2.5 sq meters and under, including
cutting the patch in proper shape, raking out joints and preparing and plastering the surface of the walls
complete, including disposal of rubbish to the dumping ground within 50 meters lead:Cement mortar 1:4 (
1 cement: 4 coarse sand)
2 7.810 3.600 56.232
Say 56.232 sqm @ Rs 360.15 / sqm Rs 20251.95
7 5.1.3
Providing and laying in position specified grade of reinforced cement concrete, excluding the cost of
centering, shuttering, finishing and reinforcement - All work up to plinth level:1:2:4 ( 1 cement : 2 coarse
sand : 4 graded stone aggregate 20 mm nominal size)
beam above wall 1 28.520 0.150 0.120 0.514
toilet foundation 1 Irrigation

2.800 0.150 0.120 0.051
PRICE
Say 0.565 cum @ Rs 7565.64 / cum Rs 4274.59
8 13.1.1
12 mm cement plaster of mix:1:4 ( 1 cement : 4 fine sand)
toilet 2 1.500 3.600 10.800
2 1.300 3.600 9.361
door 1 0.800 2.100 -1.680
ventilator 1 0.600 0.600 -0.360
Total Deducted Quantity -2.040 sqm
Say 18.121 sqm @ Rs 226.67 / sqm Rs 4107.49
9 13.16.1
6 mm cement plaster of mix:1:3 ( 1 cement : 3 fine sand)
printed on 05-08-2019 12:01:55 page 11

ceiling 1 8.510 5.200 44.252
Say 44.252 sqm @ Rs 188.46 / sqm Rs 8339.73
10 13.43.1
Applying one coat of water thinnable cement primer of approved brand and manufacture on wall
surface:Water thinnable cement primer
verantha 2 4.300 3.600 30.960
hall 2 2.870 3.600 20.664
2 4.300 3.600 30.960
bath 2 1.500 2.100 6.301
2 1.300 2.100 5.461
room 2 4.300 3.600 30.960
2 2.420 3.600 17.424
outside 1 24.220 3.600 87.192
door 2 0.900 2.100 -3.780
door 1 0.800 2.100 -1.680

Irrigation
window1 2 1.530 0.600 -1.835
window2
ventilator
ventilator
PRICE 2
1
1.790
0.920
0.600
0.910
0.600
0.600
-3.257
-3.312
-0.360
Say 215.698 sqm @ Rs 48.43 / sqm Rs 10446.25
11 14.53.1
Wall painting with plastic emulsion paint of approved brand and manufacture to give an even shade:One
or more coats on old work
verantha 2 4.300 3.600 30.960
hall 2 2.870 3.600 20.664
2 4.300 3.600 30.960
bath 2 1.500 2.100 6.301
2 1.300 2.100 5.461
printed on 05-08-2019 12:01:55 page 12

room 2 4.300 3.600 30.960
2 2.420 3.600 17.424
outside 1 24.220 3.600 87.192
door 2 0.900 2.100 -3.780
door 1 0.800 2.100 -1.680
window1 2 1.530 0.600 -1.835
window2 2 1.790 0.910 -3.257
ventilator 6 0.920 0.600 -3.312
ventilator 1 0.600 0.600 -0.360
Say 215.698 sqm @ Rs 72.41 / sqm Rs 15618.69
12 14.54.1
Painting with synthetic enamel paint of approved brand and manufacture of required colour to an give
even shade:One or more coats on old work
door 2 0.900 2.100 3.781
window1 2 1.530 0.600 1.836
window2 2
Irrigation
1.790 0.900 3.222
ventilator1
ventilator1 PRICE 6
2
0.920
0.600
0.600
0.600
Total Quantity
3.313
0.720
12.872 sqm
Say 12.872 sqm @ Rs 67.23 / sqm Rs 865.38
13 11.41.2
Providing and laying vitrified floor tiles in different sizes (thickness to be specified by the manufacturer)
with water absorption less than 0.08% and conforming to IS : 15622, of approved make, in all colours and
shades, laid on 20 mm thick cement mortar 1:4(1 cement : 4 coarse sand), including grouting the joints
with white cement and matching pigments etc., complete.Size of Tile 600 x 600 mm.
verantha 1 4.300 1.250 5.375
hall 1 3.500 2.870 10.045
room 1 3.500 2.420 8.470
skirting 1 32.100 0.100 3.211
printed on 05-08-2019 12:01:55 page 13

Say 27.101 sqm @ Rs 1467.09 / sqm Rs 39759.61
14 11.36
Providing and fixing I st quality ceramic glazed wall tiles 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 @ 3.3 kg
per sqm, including pointing in white cement mixed with pigment of matching shade complete.
bath 2 1.500 1.500 4.500
2 0.500 1.500 1.500
1 1.300 1.500 1.951
wash area 2 0.720 1.500 2.160
1 1.300 1.500 1.951
toilet 1 1.500 1.300 1.951
step 9 2.000 0.200 3.600
9 2.000 0.200 3.600
12 1.160 0.200 2.784
12 0.400 0.200 0.961

Irrigation
PRICE Total Deducted Quantity
Net Total Quantity
Say 24.958 sqm @ Rs 976.13 / sqm

0.000 sqm
24.958 sqm
Rs 24362.25
15 11.37
Providing and laying Ceramic glazed floor tiles of size 300x300 mm (thickness to be specified by the
manufacturer), of 1st quality conforming to IS : 15622, of approved make, in colours such as White, Ivory,
Grey, Fume Red Brown, laid on 20 mm thick cement mortar 1:4 (1 Cement : 4 Coarse sand), including
pointing the joints with white cement and matching pigment etc., complete.
Toilet 1 1.500 1.300 1.951
Steps 9 2.000 0.200 3.600
9 2.000 0.200 3.600
12 2.000 0.200 4.801
12 0.400 0.200 0.961
printed on 05-08-2019 12:01:55 page 14

Say 14.913 sqm @ Rs 902.15 / sqm Rs 13453.76
16 17.1.1
Providing and fixing water closet squatting pan (Indian type W.C. pan) with 100 mm Sand Cast Iron P or
S trap, 10 litter low level white P.V.C.flushing cistern, including flush pipe, manually controlled device
(handle lever) conforming to IS : 7231, with all fittings and fixtures complete, including cutting and making
good the walls and floors wherever require:White Vitreous china Orissa pattern W.C. pan of size 580x440
mm with integral type foot rests
Water closet(Indian
1 1.000
type W.C. pan)
17 17.7.1
Providing and fixing wash basin with C.I. brackets, 15 mm C.P. brass pillar taps, 32 mm C.P. brass waste
of standard pattern, including painting of fittings and brackets, cutting and making good the walls
wherever require:White Vitreous China Wash basin size 630x450 mm with a pair of 15 mm C.P. brass
pillar taps
Wash Basin 1 1.000

Irrigation Total Deducted Quantity 0.000 each
18 od28240/2019_2020/IA
PRICE Net Total Quantity
Say 1.000 each @ Rs 3012.48 / each

1.000 each
Rs 3012.48
Supply & fixing ferrow cement water tight sceptic tank (1m dia ,2.1m length with readymade soakpit of
size 60*60*60 cm including conveyance,fixing etc...
1 1.000
19 od28241/2019_2020/IA
Supplying & Fixing 20mm thick readymade pvc door (80*200 cm) with frame 50*42mm including
conveyance ,cost of fitting, labour for fixing etc......
1 1.000
printed on 05-08-2019 12:01:55 page 15

20 9.147.5
Providing and fixing factory made uPVC white colour casement/casement cumfixed glazed windows
comprising of uPVC multi-chambered frame, sash andmullion (where ever required) extruded profiles
duly reinforced with 1.60 +/- 0.2mm thick galvanized mild steel section made from roll forming process of
requiredlength (shape & size according to uPVC profile), uPVC extruded glazing beads ofappropriate
dimension, EPDM gasket, stainless steel (SS 304 grade) frictionhinges, zinc alloy (white powder coated)
casement handles, G.I fasteners 100 x 8mm size for fixing frame to finished wall, plastic packers, plastic
caps andnecessary stainless steel screws etc. Profile of frame & sash shall be mitred cutand fusion
welded at all corners, mullion (if required) shall be also fusion weldedincluding drilling of holes for fixing
hardware's and drainage of water etc. Afterfixing frame the gap between frame and adjacent finished wall
shall be filled withweather proof silicon sealant over backer rod of required size and of approvedquality,
all complete as per approved drawing & direction of Engineer-in-Charge.(Single / double glass panes and
silicon sealant shall be paid separately)<br>Note: For uPVC frame, sash and mullion extruded profiles
minus 5% tolerancein dimension i.e. in depth & width of profile shall be acceptable.Casement window
double panels with S.S. friction hinges (350 x 19 x 1.9 mm)made of (big series)frame 67 x 60 mm & sash
/ mullion 67 x 80 mm both havingwall thickness of 2.3 ± 0.2 mm and single glazing bead/ double glazing
bead ofappropriate dimension. (Area of window above 1.50 sqm).
window1 2 1.540 0.600 1.848
window 2 2 1.790 0.910 3.258
ventilator1 6 0.900 0.600 3.240
ventilator1 1
Irrigation
0.600 0.600 0.360
PRICE Total Quantity
Total Deducted Quantity
Net Total Quantity

8.706 sqm
0.000 sqm
8.706 sqm
Say 8.706 sqm @ Rs 10973.92 / sqm Rs 95538.95
21 9.149
Providing and fixing casement handle made of zinc alloyed (white powder coated) for uPVC casement
window with necessary screws etc. complete.
6 6.000
Total Quantity 6.000 no
Total Deducted Quantity 0.000 no
Net Total Quantity 6.000 no
Say 6.000 no @ Rs 196.59 / no Rs 1179.54
22 50.9.1.1
Providing wood work in frames of doors, windows, clerestory windows and other frames, wrought framed
and fixed in position with hold fast lugs or with dash fasteners of required dia & length (hold fast lugs or
dash fastener shall be paid for separately), using good quality Anjili wood /jack wood
printed on 05-08-2019 12:01:55 page 16

2 6.000 0.065 0.100 0.079
Say 0.079 cum @ Rs 101129.04 / cum Rs 7989.19
23 50.9.4.2
Providing and fixing paneling or paneling and glazing in paneled or paneled and glazed shutters for
doors, windows and clerestory windows (Area of opening for panel inserts excluding portion inside
grooves or rebates to be measured). Paneling for paneled or paneled and glazed shutters 25 mm to 40
mm thick using good quality Pincoda wood
door 1 0.875 1.975 0.6 1.037
Say 1.037 sqm @ Rs 2542.16 / sqm Rs 2636.22
24 50.9.15.1
Supplying and fixing 200 mm Aluminium aldrop
2 2.000

Irrigation
25 9.70.1
PRICE Net Total Quantity
Say 2.000 no @ Rs 171.08 / no

2.000 no
Rs 342.16
Providing and fixing IS : 12817 marked stainless steel butt hinges with stainless steel screws etc.
complete:125x64x1.90 mm
12 12.000
Say 12.000 no @ Rs 85.06 / no Rs 1020.72
26 9.81.1
Providing and fixing bright finished brass handles with screws etc. complete:125 mm
4 4.000
printed on 05-08-2019 12:01:55 page 17

Say 4.000 no @ Rs 224.37 / no Rs 897.48
27 9.92.1
Providing and fixing chromium plated brass handles with necessary screws etc.complete:125 mm
4 4.000
Say 4.000 no @ Rs 277.65 / no Rs 1110.60
28 9.97.3
Providing and fixing aluminium tower bolts, ISI marked, anodised(anodic coating not less than grade AC
10 as per : 1868), transparent or dyed to required colour or shade, with necessary screws
complete:200x10 mm
6 6.000
Say 6.000 no @ Rs 99.80 / no Rs 598.80
29 18.48 Irrigation
Providing and placing on terrace (at all floor levels) polyethylene water storage tank :ISI 12701 marked,
PRICE
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.
1 500.000 500.000
Total Quantity 500.000 Litre
Total Deducted Quantity 0.000 Litre
Net Total Quantity 500.000 Litre
Say 500.000 Litre @ Rs 9.50 / Litre Rs 4750.00

4 LS provision for plumping & electricalworks
Lump-Sum Total Rs 18000.00
Total Amount 892738.00
Provision for GST payments (in %) @ 12.0%
Amount reserved for GST payments 107128.56
Total 999866.56
Lumpsum for round off 133.44
printed on 05-08-2019 12:01:55 page 18

TOTAL Rs 1000000.00
Rounded Total Rs 10,00,000
Rupees Ten Lakh Only
(Cost Index Applied for this estimate is 31.06%)
Irrigation
PRICE
printed on 05-08-2019 12:01:55 page 19

Estimate

Enviado por

Dados do documento

Direitos autorais

Formatos disponíveis

Compartilhar este documento

Compartilhar ou incorporar documento

Opções de compartilhamento

Você considera este documento útil?

Este conteúdo é inapropriado?

Direitos autorais:

Formatos disponíveis

Estimate

Enviado por

Direitos autorais:

Formatos disponíveis

PRICE EST NO:2019/8431/IA

PEECHI DAM BEAUTIFICATION FOR THE YEAR 2019-2020

Sl No Description No L B D CF Quantity Remark

Level reading side

side wall 1 2.350 2.000 4.700

Hand rail top 1 3.500 0.380 1.330

Middle rail 1 3.050 0.250 0.763

Pillar 3 0.800 0.400 0.961

Right side hand rail

Middle rail 1 5.400 0.250 1.350

Pillar 5 0.800 0.400 1.601

Canteen side parapet

Park area parapet Top 1 3.810 0.820 3.125

Bottom 2 3.830 0.440 3.371

Parapet top 8 2.780 0.820 18.237

Bottom 16 2.830 0.440 19.924

Parapet top 2 1.380 0.820 2.264

Bottom side 4 1.410 0.440 2.482

Parapet top 1 3.700 0.820 3.034

Bottom side 2 3.730 0.440 3.283

Parapet top 1 2.880 0.820 2.362

Bottom side 2 2.920 0.440 2.570

Parapet top 9 2.810 0.820 20.738

Bottom side 18 2.860 0.440 22.652

Stair to down near

printed on 05-08-2019 12:01:55 page 1

Second flight 2 6.200 0.960 11.904

Third flight 2 9.000 0.960 17.280

First flight additional 2 6.200 0.700 8.680

RBMC emergency valve house

Side wall 2 4.500 2.750 24.750

side 1 3.000 2.150 6.450

'' 1 2.550 1.000 2.550

'' 1 3.000 2.550 7.650

Bottom portion 1 6.500 0.820 5.330

Hand rail 1 6.500 0.380 2.470

Middle rail 1 5.900 0.250 1.475

post 6 0.800 0.400 1.921

Deduction -1 2.380 2.450 -5.831

Deduction -2 1.930 0.770 -2.972

LBMC emergency valve house

sides 2 3.950 2.600 20.541

sides 2 2.250 2.900 13.050

post 3 0.800 0.400 0.961

Deduction for Opening -2 2.100 2.450 -10.290

Parapet between pillar

Parapet between pillar

printed on 05-08-2019 12:01:55 page 2

'' 2 2.500 3.250 16.250

'' 3 3.150 3.250 30.713

'' 2 1.250 0.500 1.250

'' 2 3.000 1.250 7.500

Stair case 4 5.000 0.620 12.400

Step 28 0.760 0.300 6.384

Hand rail 32 0.380 12.160

Post 24 0.800 0.400 7.681

Stair case from dam to

Left side 1 23.850 0.380 9.063

Middle portion 1 40.450 0.250 10.113

Right side 1 23.950 0.600 14.370

Left side 1 13.950 0.600 8.370

Post 54 0.800 0.400 17.281

Flower bed childrens park

first step vertical 1 10.100 0.320 3.232