Estimate

Name of Work: Retrofitting of PEB structures, minor repair and maintenance works at all 21 metro stations of Lu
.
S. No. Description Unit Rate Qty.
Schedule- A (DSR- 2018 items):-
DSR -2018
Item no.
1 Basic Rates
0112 Carpenter 2nd Class day 679.00 90.00
0124 Mason (brick layer) 2nd class
day 679.00 105.00
0114
Beldar day 558.00 195.00
0161 Helper (Technician)
day 558.00 240.00
0116 Fitter (grade 1)
day 738.00 120.00

0367 Portland Cement (OPC-43 Grade) tonne 4940.00 1.00

0983 Fine sand (zone IV) cum 900.00 2.82
7493 PTMT - Bottle Trap 31/32 mm each 210.00 5.00
7494 PTMT - Bottle Trap 38/40 mm each 220.00 5.00
7896 Vitrified tiles sqm 500.00 10.00
0368 White Cement tonne 11200.00 0.10
1243 Tile fixing chemical adhesive kg 8.70 5.00
0810 Moorum cum 500.00 0.50
0824 White cement based putty kg 13.00 2.00
1947 Vitreous china flat back wash basin
630x450 mm each 725.00 5.00

Total DSR 2018 items (schedule-A) Rs

Add 15% contractor's profit and
overhead charges etc. Rs

Net Total Rs
Add GST @ 12% Rs
Total Rs
Any other DSR Item
3
 Total of schedule -A

Schedule- B (NDSR items):-

S.No. Item No. Unit Rate Qty.
1 NDSR-01 FRP Self Supporting Stool Type Ladder Nos. 20177.12 10.00
10 Feet Design-(FRP 152) including
GST.
Note-Warranty 1 year

2 NDSR-02 FRP Wall Supporting Single Ladder 20 Nos. 12166.98 4.00

Feet (Design-FRP 156) including GST.
Note-Warranty 1 year

3 NDSR-03 Providing and fixing health faucet Nos. 1972.00 30.00

complete in all respect of approved
brand of Hindware/jagware etc.

4 NDSR-04 Providing and fixing 15mm th. Calcium sqm 383.50 20.00
Silicate tiles only on existing Grid frame
of approved make and shade

5 NDSR-05 Automatic Soap Dispenser of Product each 8500.00 5.00

code: SDR-BLC-DJ0160AS of capacity
0.8L of approved make of Jaguar and of
similar quality.

6 NDSR-06 Sensor pillar sensor faucet for wash each 8535.00 5.00
basin of Catalogue No.: F240001CP
(chrome colour) of Hindware or
equivalent/similar quality as per
requirement.

Total NDSR items (schedule-B) Rs

Total Amount(Sch A + Sch B) Rs

orks at all 21 metro stations of Lucknow MRTS

Amount (Rs ) Remarks

61110.00 1 No for 90 days

71295.00 1 No for 90 days
and 1 for 15 days
108810.00 2 Nos for 90 days
and 1 for 15 days
133920.00 2 Nos for 90 days
and 4 Nos for 15
days
88560.00 1 Nos for 90 days
and 2 for 15 days

4940.00
2534.21 For 1:4 mortar mix
1050.00
1100.00
5000.00
1120.00
43.50
250.00
26.00
3625.00

483383.71

72507.56

555891.27
66706.95
622598.22
200000.00
 822598.22

Amount (Rs.) Remarks

201771.2

Rate as per
Purchase/Work
Order No-
LMRC/Stores/18/07
3 dated 28/02/2019
48667.92 including GST

59160 As per LAR of

LMRC/CE/CONTRAC
T/LKCC-08/2017-
18/8764 dated
27/10/17. Escalated
at 5%

7670 As per Budgetary

Quotation from M/s
Innovation Interior
dated 01/02/2020

42500 As per Official site

of Jaguar.

42675 As per Hindware

official site. Price
may vary from state
and product colour.

402444.12

1225042.34