You are on page 1of 3

Indian Oil Corporation Limited

Pune Divisional Office


Engineering Department

Budgetary Estimate

REF : PDO / ENG / EST / 17-18 / SAVANI, PIMPRI-CHINCHWAD Date 03.04.2017


SUB . : Provision of New MS island gaurds, Provision of new Double Arm light poles, Provision of new toilet block, Relaying of
pavers, provision of RCC driveway in entry and exit, Provision of new contorl panel, New earthing-pit, Painting, Driveway
painting, New reflectors and allied works at M/s. Sawani Service Station, Kasarwadi, Pune.
SER.
SR.
LINE ZONAL SR. NO. PARTICULARS OF ITEM QTY UNIT RATE AMOUNT
NO.
NO.
COST OF CONSTRUCTION:
1 00040 MPLCL00400 E/WORK-ROUGH EXCAVATION & BACKFILLING 18.00 M3 409.00 7,362.00
2 00220 MPLCL01004 EXC.PIPES,CABLES > 80MM < 300MM DIA 76.00 M 222.00 16,872.00
3 00790 MPLCL02102 1 CEMENT:1 COARSE SAND:3 AGG. 20MM 8.00 M3 6,387.00 51,096.00
4 00800 MPLCL02103 1 CEMENT:2 COARSE SAND:4 AGG. 20MM 28.00 M3 5,847.00 163,716.00
5 00980 MPLCL02301 CENT.& SHUT.FOR PCC-FOUND,FOOTING ETC 20.00 M2 211.00 4,220.00
6 01380 MPLCL03702 TMT BARS FE- 500 GRADE 700.00 KG 72.00 50,400.00
7 01430 MPLCL03901 M25 GRADE RMC UPTO PLINTH LEVEL 19.00 M3 7,107.00 135,033.00
8 01530 MPLCL04302 BRICK WORK IN CM 1:6 IN FOUNDN & PLINTH 14.00 M3 5,004.00 70,056.00
9 02370 MPLCL06302 12MM PART.BOARD COM.VENEER PASETD PANEL 1.00 M2 1,271.00 1,271.00
10 02710 MPLCL08001 200X10MM BRASS TOWER BOLTS 4.00 EA 256.00 1,024.00
11 02830 MPLCL08801 125MM CHROME PLATED HANDLES 4.00 EA 257.00 1,028.00
12 03160 MPLCL10100 STR. STEEL IN BUILT UP SECTION 1795.00 KG 79.00 141,805.00
P/F III) GRANITE OF ANY COLOUR AND SHADE HAVING AREA OF SLAB UPTO
13 02140 MPLCL05603 15.00 M2 4,135.00 62,025.00
0.50 SQM
14 02180 MPLCL05702 XTRA FOR PROVIDING EDGE MOULDING II) GRANITE WORK 40.00 M 246.00 9,840.00
PROVIDING & LAYING VITRIFIED FLOOR TILE IN DIFFERENT SIZES
(THICKNESS AS PER MANUFACTURER) WITH WATER ABSORPTION'S LESS
15 03520 MPLCL12301 24.00 M2 1,504.00 36,096.00
THAN 0.08%AND CONFORMING TO IS CM VITRIFIED
FLOOR TILES
16 03540 MPLCL12303 VITRIFIED TILES FOR SKIRTING 23.00 M2 1,514.00 34,822.00
17 03870 MPLCL14502 110 MM PVC RAIN WATER PIPE 6.00 M 247.00 1,482.00
18 03900 MPLCL14601 75MM UPVC COUPLER 2.00 EA 117.00 234.00
19 04030 MPLCL14701 75MM UPVC PIPE CLIPS 3.00 EA 185.00 555.00
20 04210 MPLCL15701 12MM CEMENT PLASTER,1:4 WITH FINE SAND 15.00 M2 175.00 2,625.00
21 04250 MPLCL15705 20MM CEMENT PLASTER,1:4 WITH FINE SAND 50.00 M2 244.00 12,200.00
22 04670 MPLCL17800 WATER PROOFING CEMENT PAINT 250.00 M2 62.00 15,500.00
23 04690 MPLCL18000 ACRYLIC SMOOTH EXTERIOR PAINT 100.00 M2 96.00 9,600.00
24 04890 MPLCL20000 SYNTHETIC ENAMEL PAINT 255.00 M2 113.00 28,815.00
EXTRA FOR SPRAY PAINTING IN PLACEOF PAINTING WITH BRUSH OR
12890 MPLCL48200 35.00 M2 25.00 875.00
ROLLERS ON ALL TYPE OF SURFACES.
25 05010 MPLCL21000 DEMOLISHING BRICK WORK 13.00 M3 807.00 10,491.00
26 05040 MPLCL21201 DISMANTLING DOOR/WIND OF AREA UPTO 3SQM 3.00 EA 151.00 453.00
27 05090 MPLCL21400 DISMANTLNG STEELWORK IN BUILTUP SECTION 900.00 KG 2.00 1,800.00
28 05450 MPLCL23200 DEMOL.CC/RCC WORK LEAD OF 1000M 42.00 M3 1,470.00 61,740.00
29 06000 MPLCL26000 80MM THICK INTERLOCKING PAVER BLOCKS 50.00 M2 1,041.00 52,050.00
30 06010 MPLCL26100 TAKING OUT PAVER BLOCKS 550.00 M2 52.00 28,600.00
31 06020 MPLCL26200 LAYING IOC SUPPLIED PAVER BLOCKS 550.00 M2 210.00 115,500.00
32 06380 MPLCL27501 WASH BASIN 550X400,PAIR OFCP BRASS TAPS 1.00 EA 2,277.00 2,277.00
33 06400 MPLCL27503 ANGLE BACK WASH BASIN ONE TAP 2.00 EA 1,778.00 3,556.00
34 06580 MPLCL28201 32MM SEM-RIGID WASTE PIPE FOR SINK/W.B. 1.00 EA 82.00 82.00
35 07770 MPLCL31802 CPVC PIPES 20MM CONCEALED 7.00 M 318.00 2,226.00
36 10250 MPLCL37202 150MM DIA NP2 CLASS RCC PIPES 20.00 M 373.00 7,460.00
37 10270 MPLCL37204 300MM DIA NP2 CLASS RCC PIPES 10.00 M 542.00 5,420.00
38 11390 MPLCL40601 PRE-LAM 1 SIDE DECO. BOARD IN AL SEC. 3.00 M2 1,113.00 3,339.00
39 11530 MPLCL41200 FILLING GAP BY SILICON SEALANT 10.00 M 95.00 950.00
40 12830 MPLCL47800 MS GRATINGS,FRAMES,LADDER ETC. 900.00 KG 96.00 86,400.00
41 12910 MPLCL48301 I) REPAIR PLASTER BY CM 1:4 (FINE SAND) 20.00 M2 265.00 5,300.00
42 12930 MPLCL48400 MAKING OPENING IN BRICK WALL/FLOOR 10.00 M2 528.00 5,280.00
43 17500 MPLEL00105 SUPPLY AND LAYING 4 CORE X 2.5 SQ.MM COPPER CABLE 300.00 M 363.00 108,900.00
44 18140 MPLEL00511 CABLE TERM, FLP DC GLAND 4X2.5SQMM 8.00 EA 336.00 2,688.00
45 18820 MPLEL01402 NEW EARTHING WITH 80MM DIA, 3M LONG GI PIPE 1.00 EA 11,174.00 11,174.00

Page 1 Updated Estimate on 03-08-2017, Sawani Auto.xlsx


Indian Oil Corporation Limited
Pune Divisional Office
Engineering Department

Budgetary Estimate

REF : PDO / ENG / EST / 17-18 / SAVANI, PIMPRI-CHINCHWAD Date 03.04.2017


SUB . : Provision of New MS island gaurds, Provision of new Double Arm light poles, Provision of new toilet block, Relaying of
pavers, provision of RCC driveway in entry and exit, Provision of new contorl panel, New earthing-pit, Painting, Driveway
painting, New reflectors and allied works at M/s. Sawani Service Station, Kasarwadi, Pune.
SER.
SR.
LINE ZONAL SR. NO. PARTICULARS OF ITEM QTY UNIT RATE AMOUNT
NO.
NO.
46 18880 MPLEL01505 EARTHING WITH 25 X 3 MM GI STRIP 220.00 M 54.00 11,880.00
47 19170 MPLEL02502 NEW PANEL & DISTRIB. BOARDS 1.00 EA 177,654.00 177,654.00
48 19330 MPLEL02803 LIGHT/POWER PLUG, WIRING, MOD SWITCH 7.00 EA 920.00 6,440.00
49 20700 MPLEL05501 NEW 7 METER HIGH GALVANIZED OCTAGONAL POLE 3.00 EA 13,437.00 40,311.00
50 12870 MPLCL48000 PROVISION OF NEW ALUMINIUM GUTTER 30.00 M 785.00 23,550.00
51 15300 MPLME00903 GI PIPE 50 MM FOR CABLES 25.00 RM 478.00 11,950.00
52 17490 MPLEL00104 S & L 3 X2.5 SQMM,1.1KV FRLS CU ARMD CABLE 55.00 M 300.00 16,500.00
DISMANTLING ROOFING INCLUDING RIDGES, HIPS VALLEYS & GUTTERS,
FALSECEILING OF ANY TYPE AND STACKING THE MATERIAL WITHIN
53 05150 MPLCL21901 225.00 M2 67.00 15,075.00
PREMISES, OF:
I) G.S. SHEET/ KLIPPON GALVALUME SHEET/ FALSE CEILING PANELS
RE-FIXING IOC SUPPLIED KLIPPON GALVALUME / ZINCALUME , 0.50MM BARE
54 12640 MPLCL46800 &0.58 MM TCT OR EQUIVALENT STEEL ROOFING SYSTEM OF APPROVED 225.00 M2 164.00 36,900.00
MAKE
55 03660 MPLCL13103 III) PLAIN SHEET FOR FLASHINGS/ APRONS.( UPTO 600 MM) 14.00 M2 651.00 9,114.00
56 21550 MPLEL07602 EXHAUST FANS : 9" DIA LIGHT DUTY, 2.00 EA 1,606.00 3,212.00
57 06640 MPLCL28500 600 X 450 BEVELLED EDGE MIRROR 2.00 EA 849.00 1,698.00
PROVIDING AND FIXING C.P. BRASS PILLAR/ BIB COCK OF APPROVED
58 09290 MPLCL34700 2.00 EA 491.00 982.00
QUALITYCONFORMING TO IS:8931, -15 MM NOMINAL BORE.
59 06480 MPLCL27802 10 LITRE LOW LEVEL COLOURED PVC CISTERN 1.00 EA 985.00 985.00
60 06560 MPLCL28100 GI INLET CONNECTION FOR FLUSH WC 3.00 EA 110.00 330.00
PROVIDING AND FIXING C.P. BRASS LONG NOSE BIB COCK - 15 MM
61 09300 MPLCL34800 2.00 EA 852.00 1,704.00
NOMINAL BORE.
62 06220 MPLCL27101 I) W.C. PAN WITH ISI MARKED WHITE SOLID PLASTIC SEAT AND LID. 1.00 EA 5,118.00 5,118.00
PROVIDING AND FIXING SOLID PLASTIC SEAT WITH LID FOR PEDESTAL TYPE
63 06530 MPLCL28001 1.00 EA 440.00 440.00
W.C. PAN COMPLETE :
PROVIDING RIDGES OR HIPS OF WIDTH 60CM OVER ALL WIDTH PLAIN
64 03590 MPLCL12700 14.00 M 608.00 8,512.00
G.S.SHEET 0.80MM AND BITUMEN WASHERS COMPLETE.
65 06710 MPLCL28801 CP BRASS TOILET PAPER HOLDER 2.00 EA 445.00 890.00
66 12960 MPLCL48601 WIRING FORDIA
I)P/F 20MM
12MM THICK LIGHT/ POWER
BRASS
RUBBER PLUG
CURTAIN
FLOOR MAT WITH 2X4 FOR
ROD
SUITABLE SQ. MM FR PVCONEQUIPMENT
WORKING 2.00 EA 221.00 442.00
67 19110 MPLEL02401 INSULATEDCOPPER CONDUCTOR SINGLE CORE CABLE
UPTO 33 KV WORKING VOLTAGE OF SIZE 2MTR X 1MTR NEAR IN SURFACE/ 2.00 M2 823.00 1,646.00
RECESSED MEDIUMCLASS
SWITCHBOARDS, PVCDIRECTION
ETC AS PER CONDUIT ALONG WITH 1 IN
OF ENGINEER NOCHARGE
4 SQ. MM FR
68 09330 MPLEL02803 4.00 EA 920.00 3,680.00
PVC INSULATEDCOPPER CONDUCTOR SINGLE CORE CABLE FOR LOOP
PROVIDING
EARTHING AS AND FIXING ALUMINIUM
REQUIRED.WITH WORKSWITCH,
MODULAR FOR DOORS, WINDOWS,
MODULAR PLATE,
VENTILATORSAND
SUITABLE GI BOX PARTITIONS WITH EXTRUDED BUILT UP STANDARD
69 11360 MPLCL40503 TUBULAR SECTIONS/ III) FOR SHUTTERS OF DOORS, WINDOWS & 25.00 KG 467.00 11,675.00
VENTILATORS WITH POWDER COATED ALUMINIUM SECTIONS INCLUDING
PROVIDING FIXING HINGES/ PIVOTS & MAKING
PROVIDING AND FIXING GLAZING IN ALUMINIUM DOOR, WINDOW,
70 11420 MPLCL40701 2.00 M2 887.00 1,774.00
VENTILATOR I) WITH FLOAT GLASS PANES OF 4.0 MM THICKNESS
NON-ZONAL 110 MM PVC SHOE/BEND ETC 5.00 EA 795.00 3,975.00
71 - NON-ZONAL P/F SS JET SPRAY 2.00 EA 1,200.00 2,400.00
72 - NON-ZONAL P/F SS FLOOR TRAP 3.00 EA 330.00 990.00
73 - NON-ZONAL P/F 5 Watt LED LAMP (PHILLIPS MAKE) 4.00 EA 1,100.00 4,400.00
- NON-ZONAL P/F 10 Watt LED LAMP (PHILLIPS MAKE) 4.00 EA 1,550.00 6,200.00
74 - NON-ZONAL P/F BRASS ALDROP 2.00 EA 1,345.00 2,690.00
75 - NON-ZONAL P/L CP BRASS LIQUID SOAP COMNTAINER 2.00 EA 950.00 1,900.00
MS ISLAND GUARD - SUPPLY AND FIXING WITH ANCHOR FASTENRES ALL
76 - NON-ZONAL 4.00 EA 11,054.00 44,216.00
INCLUSIVE
PROVIDING AND LAYING HOT APPLIED THERMOPLASTIC ROAD MARKING
77 - NON-ZONAL 25.00 RM 600.00 15,000.00
COMPOUNDIN APPROVED COLOUR (0.15 M WIDE ).
78 - NON-ZONAL P/F FRP COLOURED SHEET FOR AIR GAUGE CANOPY 8.00 M2 1,500.00 12,000.00

Page 2 Updated Estimate on 03-08-2017, Sawani Auto.xlsx


Indian Oil Corporation Limited
Pune Divisional Office
Engineering Department

Budgetary Estimate

REF : PDO / ENG / EST / 17-18 / SAVANI, PIMPRI-CHINCHWAD Date 03.04.2017


SUB . : Provision of New MS island gaurds, Provision of new Double Arm light poles, Provision of new toilet block, Relaying of
pavers, provision of RCC driveway in entry and exit, Provision of new contorl panel, New earthing-pit, Painting, Driveway
painting, New reflectors and allied works at M/s. Sawani Service Station, Kasarwadi, Pune.
SER.
SR.
LINE ZONAL SR. NO. PARTICULARS OF ITEM QTY UNIT RATE AMOUNT
NO.
NO.
79 - NON-ZONAL P/L PROVIDING 2 PAIR 0.5MM COPPER ARMOURED AUTOMATION CABLE 90.00 M 201.00 18,090.00
80 - NON-ZONAL PROVIDING 3 PAIR 0.5MM COPPER ARMOURED AUTOMATION CABLE 110.00 M 256.00 28,160.00
P/F CATS EYE ROAD MARKING STUDS/REFLECTERS MADE OF MODIFIED ABS
81 - NON-ZONAL 30.00 EA 800.00 24,000.00
PLASTIC OF ALCOLITE ETC COMPLETE.
82 - NON ZONAL P/I GI DOUBLE ARM FOR IOC SUPPLIED LIGHT POLES. 3.00 EA 1,700.00 5,100.00
PROVIDING AIR GAUGE CANOPY WORK WITH MS TUBULAR SECTIONS
,MACHIBE BENDING ,FABRICATION, ON SITE INSTALLATION, & PAINTING ETC
83 - NON ZONAL 1.00 EA 39,354.00 39,354.00
COMPLETE (EXCLUDING COST P/L 2 MM TK FRP SHEET ROOFING) : SZE 3.00
M X 2.5 MTRS
84 - NON ZONAL P/F 3 MM TK BAKELITE SHEET FOR DOOR OF TOILET 3.00 1,560.00
M2 4,680.00
SUB-TOTAL: 1,979,855.00
I ZONAL RATES DEDUCT 5% AS PER ZONAL FINALIZED RATES -98,992.75
SUB TOTAL 1 WITH - 5.00% 1,880,862.25
II CONTINGENCIES ADD 5.00% CONTINGENCIES 94,043.11
SUB TOTAL 2 WITH 5.00% 1,974,905.36
III DEDUCT 9.15% AS PER CIRCULAR DT. 05/07/2017 -180,703.84
SUB TOTAL 3 WITH - 9.15% 1,794,201.52
IV GST ADD GST @ 18% 322,956.27
SUB TOTAL 4 WITH 18% 2,117,157.80
TOTAL COST 2,117,157.80

00001 Rates are as per zonal rate contract schedule for civil / mechanical / electrical works.
Overall dimensions and measurements are based on measurements carried-out at site. However payments shall be made as per actual
00002
executed quantity.

Amit Jaiswal, Sr. Manager (E), PDO Sr. Mgr. (Rs), PDO
Prepared by: Checked By:

DGM (RS), Pune DO


Approved by:

Page 3 Updated Estimate on 03-08-2017, Sawani Auto.xlsx