EST NO:2023/13031

PRICE
MAINTENANCE WORKS AT SCIENCE BLOCK,GOVT COLLEGE,
KODENCHERI
Detailed Estimate

(Dsor year: 2018,Cost Index Applied for this estimate is 36.44%)

SI No Description NC B D CF Quanty Remark

1CIVIL WORK
21.1.1.2
Providing and fixing aluminium work for doors, windows, ventilators and partitions with extruded built up
standard tubular sections/ appropriate Z sections and other sections of approved make conforming to IS
|733 and IS: 1285, fixing with dash fasteners of required dia and size, including necessary flling up the
gaps at junctions, i.e. at top, bottom and sides with required EPDM rubber/ neoprene gasket etc.
Aluminium sections shall be smooth, rust free, straight, mitred and jointed mechanically wherever
required including cleat angle, Aluminnium snap beading for glazing /paneling, C.P. brass/ stainless steel
screws, all complete as per architectural drawings and the directions of Engineer-in-charge.(Glazing,
paneling and dash fasteners to be paid for separately):For fixed portionPowder coated aluminium
l(minimum thickness of powder coating 50 micron)
|fixed porion 2 8.000 1.13 18.080

3 2.000 1.13 6.780

clip 4 8.000 0.15 4.800

6 2.000 0.15 1.800

Total Quantity 31.460 kg

Oter Etgineering Granisat
Total Deducted Quantity 0.000 kg
Net Total Quantity31.460 kg
Say 31.460 kg @ Rs 540.44 /kg Rs 17002.24
2 |21.1.2.2
For shutters of doors, windows &ventilators including providing and fixing hinges /pivots and making
provision for fixing of fitings wherever required including the cost of EPDM rubber/ neoprene gasket
required (Fittings shall be paid for separately)Powder coated aluminium (minimum thickness of powder
|coating 50 micron)
Window shutter 4.000 1.13 18.080
Door shuter 2.100 1.13 4.746
3 0.900 1.13 3.051
clip 2.100 0.15 1.227
8 0.900 0.15 1.052

Total Quantity 28.156 kg

Total Deducted Quantity 0.000 kg
Net Total Quantity28.156 kg

printed on 07-07-2023 15:51:32

page 1
 CE EST NO:2023/13031

Say 28.156 kg @ Rs 647.13 / kg Rs 18220.59

21.2.2
Providing and fixing 12 mm thick prelaminated particle board flat pressed three layer or
graded wood
particle board conforming to IS: 12823 Grade IType lI, in panellingfixed in aluminum doors, windows
shutters and partition frames with C.P. brass / stainless steel screws etc. complete as per
architectural
drawings and directions of Engineer - in- Charge.Pre- laminated particle board with decorative
lamination
|on both sides
top 1 8.000 2.000 16.000
Door 1 0.900 1.000 0.900
Total Quantity 16.900 sqm
Total Deducted Quantity 0.000 sqm
Net Total Quantity 16.900 sqm
Say 16.900 sqm @ Rs 1240.03 / sgm Rs 20956.51
4 |21.3.2
Providingand fixing glazing in aluminium door, window, ventilator shutters and partitions etc. with EPDM
rubber / neoprene gasket etc. complete as per the architectural drawings and the directions of Engineer
in -Charge. ( Cost of aluminium snap beading shall be paid in basic item):With float glass panes of 5.50
mm thickness

window 4 0.500 1.500 3.000

|Door 1 0.900 1.000 0.900
Oher Engincering OrgaISaLOs
Total Quantity3.900 sqm

PR Total Deducted Quantity 0.000 sqm

Net Total Quantity3.900 sqm
Say 3.900 sqm @ Rs 1535.56 / sqm Rs 5988.68
5 |od106931/2023 2024
Providing and fixing 20x20mm angle frame steel work welded in built up section framework including
cutting hoistingand the frame covered with flyproof wire gauze to the air hole covering including allcost
of materials all labour charges fitting charges scaffolding charges etc complete.
SF 50 1.000 0.150 7.500

GF & FF 100 1.200 0.150 18.000

Total Quantity 25.500 sqm

Total Deducted Quantity 0.000 sqm
Net Total Quantity 25.500 sqm
Say 25.500 sqm @ Rs 1843.77 I sqm Rs 47016.14
6
|14.72
|Providing and fixing double scaffolding system (cup lock type) on the exterior side, upto seven story hight
made with 40 mm dia. M.S. tube 1.5 mcentre to centre, horizontal &vertical tubes joiningwith cup &lock
printed on 07-07-2023 15:51:32 page 2
 EST NO:2023/13031

system with M.S. tubes, M.S, tube challies, M.S. clamps and M.S. staricase system in the Scaffolding for
working platform etc. and maintaining it in a serviceable condition for the required duration as approved
and removing it there after. The scaffolding system shall be stiffened with bracings, runners, connection
with the building etc wherever required for inspection of work at required location with essential safety
|features for the workmen etc. complete as per directions and approval of Engineer- in Charge. The
elevational area of the scaffolding shall be measured for payment purp0se. The payment will be made
once irrespective of duration of scaffolding. Note:- This item to be used for maintenance work judicially
necessary deduction for scaffolding in the existing item to be done
12.000 9.000 108.000

Total Quantity 108.000 sqm

Total Deducted Quantity 0.000 sqm
Net Total Quantity 108.000 sqm
Say 108.000 sqm @ Rs 305.56 / sqm Rs 33000.48
7 13.61.1
Painting with synthetic enamel paint of approved brand and manufacture to give an even shade:Two or
more Coats on new Work

SF 50 1.000 0.150 7.500

GF & FF 100 1.200 0.150 18.000

Total Quantity 25.500 sqm

Total Deducted Quantity 0.000 sqm
Oher Engineerig OrgaMsauOns
Net Total Quantityy 25.500 sqm
Say 25.500 sqm @ Rs 143,94 / sqm Rs 3670.47

Provision for GST payments (in %) @ 18.0%

Amount reserved for GST payments 26253.92
Total 172108.92
Lumpsum for round off 0.00

TOTAL Rs 172108.92

Rounded Total Rs 1,72,109

Rupees One Lakh Seventy Two Thousand One Hundred and Nine Only

(Cost Index Applied for this estimate is 36.44%)

printed on 07-07-2023 15:51:32 page 3

 MAINTENANCE WORKS AT SCIENCE BLOCK.GOVT COLLEGE,
KODENCHERI

ABSTRACT

A WORK DONE AMOUNT 145855.00

B ADD GST 18% (of A) 26,254.00

C CENTAGECHARGE 8% (of A) 11,668.00
D Add 18% GST (0f C) 2,100.00
E UNFORSEEN ITEMS IF ANY 123.00|
F |TOTAL (A+B+C+D) 186,000.00
(SAY RUPEES ONE LAKHS EIGHTY SIX THOUSAND ONLY)

Prepared by Checked b Regional Engineer

JUNIOR ENGINEER REGIONAL ENGINEER
Kerala State Nirmithi Kendra Kerala State Nirmithi Kendra
Regional Office Thiruthiyad, Puthiyara P.0. Reglonal Office Thiruthiyad. Puthyara P0.
Kozhikode - 673004 Kozhikode 673004