PRICE EST NO:2019/8431/IA

Abstract Estimate
PEECHI DAM BEAUTIFICATION FOR THE YEAR 2019-2020
(Cost Index Applied for this estimate is 31.06%)

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

Net Total Quantity 4652.787 sqm

Say 4652.787 sqm @ Rs 93.05 / sqm Rs 432941.83

2 watchman shed

1 15.2.1
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)

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

Net Total Quantity 8.000 each

Irrigation
Say 8.000 each @ Rs 206.88 / each Rs 1655.04

1 6.3.1 PRICE 3 watchman shed

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

Net Total Quantity 2.672 cum

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).

Net Total Quantity 5.590 cum

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 06-08-2019 10:55:15 page 1

PRICE EST NO:2019/8431/IA

Net Total Quantity 588.102 kilogram

Say 588.102 kilogram @ Rs 74.18 / kilogram Rs 43625.41

4 5.9.3
Centering and shuttering including strutting, etc. and removal of form for:Suspended floors, roofs,
landings, balconies and access platform

Net Total Quantity 50.342 sqm

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

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)

Net Total Quantity 56.232 sqm

Say 56.232 sqm @ Rs 360.15 / sqm Rs 20251.95

7 5.1.3
Irrigation
Providing and laying in position specified grade of reinforced cement concrete, excluding the cost of

PRICE
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)

Net Total Quantity

Say 0.565 cum @ Rs 7565.64 / cum

0.565 cum

Rs 4274.59

8 13.1.1
12 mm cement plaster of mix:1:4 ( 1 cement : 4 fine sand)

Net Total Quantity 18.121 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)

Net Total Quantity 44.252 sqm

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

Net Total Quantity 215.698 sqm

printed on 06-08-2019 10:55:15 page 2

PRICE EST NO:2019/8431/IA

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

Net Total Quantity 215.698 sqm

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

Net Total Quantity 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.

Net Total Quantity 27.101 sqm

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
Irrigation
specified by the manufacturer), of approved make, in all colours, shades except burgundy, bottle green,

PRICE
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.

Net Total Quantity 24.958 sqm

Say 24.958 sqm @ Rs 976.13 / 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.

Net Total Quantity 14.913 sqm

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

printed on 06-08-2019 10:55:15 page 3

PRICE EST NO:2019/8431/IA

Net Total Quantity 1.000 each

Say 1.000 each @ Rs 4579.50 / each Rs 4579.50

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

Net Total Quantity 1.000 each

Say 1.000 each @ Rs 3012.48 / each Rs 3012.48

18 od28240/2019_2020/IA
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...

Net Total Quantity 1.000 each

Say 1.000 each @ Rs 15550.54 / each Rs 15550.54

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......

Net Total Quantity 1.000 each

Say 1.000 each @ Rs 3142.21 / each Rs 3142.21

20 9.147.5
Irrigation
Providing and fixing factory made uPVC white colour casement/casement cumfixed glazed windows

PRICE
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).

Net Total Quantity 8.706 sqm

Say 8.706 sqm @ Rs 10973.92 / sqm Rs 95538.95

printed on 06-08-2019 10:55:15 page 4

PRICE EST NO:2019/8431/IA

21 9.149
Providing and fixing casement handle made of zinc alloyed (white powder coated) for uPVC casement
window with necessary screws etc. complete.

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

Net Total Quantity 0.079 cum

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

Net Total Quantity 1.037 sqm

Say 1.037 sqm @ Rs 2542.16 / sqm Rs 2636.22

24 50.9.15.1
Supplying and fixing 200 mm Aluminium aldrop
Irrigation
Net Total Quantity 2.000 no

25 9.70.1
PRICE Say 2.000 no @ Rs 171.08 / no Rs 342.16

Providing and fixing IS : 12817 marked stainless steel butt hinges with stainless steel screws etc.
complete:125x64x1.90 mm

Net Total Quantity 12.000 no

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

Net Total Quantity 4.000 no

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

Net Total Quantity 4.000 no

Say 4.000 no @ Rs 277.65 / no Rs 1110.60

printed on 06-08-2019 10:55:15 page 5

PRICE EST NO:2019/8431/IA

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

Net Total Quantity 6.000 no

Say 6.000 no @ Rs 99.80 / no Rs 598.80

29 18.48
Providing and placing on terrace (at all floor levels) polyethylene water storage tank :ISI 12701 marked,
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.

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

Irrigation TOTAL Rs 1000000.00

PRICE Rounded Total Rs 10,00,000

Rupees Ten Lakh Only

(Cost Index Applied for this estimate is 31.06%)

printed on 06-08-2019 10:55:15 page 6