ITEMS EARTH WORK

CEMENT CONCRETE

SHUTTERING STEEL REINFORCEMENT STEEL FABRICATION CI SPECIALS DI SPECIALS MS SPECIALS WATER BAR RR STONE MASONARY F&P DPC RR STONE MASONARY SUERSTRUCTURE CEMENT PLASTER 1:6 CM Barbed wire fencing COLOR WASHING CURB STONE EXPENSION JOINT IN ROAD SHOULDER IN ROAD ROAD FORMATION FERRO CEMENT COVERS BIRCK MASONARY PRE-CAST BUFFEL WALL SLAB PLASTER CM 1:4 GRITE WASH PLASTER Compacted Soil Epoxy Paint Gravel

CODE EWS EWHS EWOR EWHR EWMR CCM10 CCM15 CCM20 CCM25 CCM30 CCM40 SHTR STEEL STLFBR CISPL DISPL MSSPL WTBR RRFP DPC RRSUR CEPL BWF COLWASH CURB EXPR SHOLD FORM FCC BMFP PCBWS CMP GWP COMPSOIL EPXPAINT GRV

Rs. 50 80 250 650 400 3400 4200 4600 4900 5200 250 65 70 50 90 70 350 2500 4500 2800 100 800 20 200 50 2000 1000 2300 1200 110 300 250 250 875

UNIT PER CUM PER CUM PER CUM PER CUM PER CUM PER CUM PER CUM PER CUM PER CUM PER CUM PER SQM PER KG PER KG PER KG PER KG PER KG PER M x PERCUM PERCUM PERCUM PERSQM PER M PERSQM PER M PER M PERSQM PERSQM PERSQM PERCUM PERSQM PERSQM PERSQM PERCUM PER SQM PERCUM

Fixing railing INCLUDING FIXING MATERIAL FIXRAIL

100 PER M

210

NLWSP Phase II

Package-9 (CDS-6) Kuchaman

ESTIMATE FOR CONSTRUCTION OF PUMP HOUSE AT Kuchaman

S.N o.
1.8

Description E/W

Nos

QTY

Rate (Rs)

Amount (Rs)

Earth work in excavation by mechanical

means (Hydraulic Excavator )/ manual means in foundation trenches or drains (not exceeding 1.5 m in width or 10 sum on plan) including dressing of sides and ramming of bottoms, lift upto 1.5 m, including taking out the excavated soil and depositing and refilling of jhiri with watering & ramming and disposal of surplus excavated soil as directed with in a lead of 50 meter. Sunk Portion Add Block Under Wall 1.00 15.00 13 1 9 42.30 2.50 1.00 4.95 3.23 7.90 2.50 1.20 1 1 1.50 1.35 1.35 1.2 1.2 501.26 126.56 21.06 5.94 34.88 689.70

136.00

93,799.40

Earth work in excavation/ by mechanical

means (Hydraulic Excavator)/ manual means over areas (exceeding 30 cm in depth, 1.5m in width as well as 10 sum on plan) including disposal of excavated earth, lead upto 50 m and lift upto 1.5m to 3m disposed eart Sunk Portion Columns RCC Wall Long Side RCC Wall Short Side 1.00 26.00 24.00 2.00 42.30 2.50 1.00 4.95 7.90 2.50 1.93 1.93 0.80 0.70 0.70 0.70 267.34 113.75 32.42 13.37 426.88

150.00

64,032.74

Earth work in excavation/ by mechanical

means (Hydraulic Excavator)/ manual means over areas (exceeding 30 cm in depth, 1.5m in width as well as 10 sum on plan) including disposal of excavated earth, lead upto 50 m and lift upto 3m to 4.5m disposed eart RCC Wall Long Side RCC Wall Short Side PCC M10 grade Nominal Mix 24.00 2.00 1.00 4.95 1.93 1.93 0.50 0.50 23.16 9.55 32.71

164.00

5,365.01

3.1.5

PCC

1: 3: 6 (1 cement : 3 coarse sand : 6 graded stone aggregate 40mm nominal size). Column Under Wall 41 13 1 9 24 2.5 1 4.95 3.23 1 2.5 1 1 1 1.93 0.15 0.15 0.15 0.15 0.15 38.44 1.95 0.74 4.36 6.95 52.44

RCC Wall PCC M10 grade Nominal Mix PCC 1: 5: 10 (1 cement : 5 coarse sand : 10 graded stone aggregate 40mm nominal size). Pump Foundation Maintainanc Way Under Floor PH Add Block Control Room Maintainanc Way Partition Wall Plinth Protection

2216.00

116,203.72

8 14 1 12 12 1 1 1 2 2 1

2 1.5 3.5 6.93 4.93 4.93 6.93 2.5 47.5 14.5 3.8

1.5 0.9 2 3.2 3.2 3.2 3.2 1 1 1 1.5

0.15 0.15 0.15 0.1 0.1 0.1 0.1 0.15 0.1 0.1 0.1

3.60 2.84 1.05 26.61 18.93 1.58 2.22 0.38 9.50 2.90 0.57 70.17

1749.00

122,723.13

NLWSP Phase II

Package-9 (CDS-6) Kuchaman S.N o. Description Nos L B H QTY Rate (Rs) Amount (Rs)

4.5

RCC M-20 Providing and laying in position Ready mix concrete manufactured in fully automatic Batching Plant and transported to site in transit mixer for having continous agitated mixer, manufactured as per approved mix design of specified grade of RCC work including pumping of R.M.C. from transit mixer to site of laying , exculding the cost of centering, shuttering and reinforcement with all lead and lift including cost of admixtures in recommended portion as per IS 9103 to accelerate/ retard setting of concrete, improve workability without impairing strength and durability as per direction of Engineer in charge . All works upto floor V floor M20 grade Design Mix by using min 400 Kg of cement per cum of concrete DPC Long Wall Maintainance Way Add Block and Control Room Lintel Long Side Short Side Maintainance Way Add Block and Control Room Roof Beam On Walls

13.00 1.00 9.00 37.00 2.00 9.00 37.00 2.00 9.00 12.00 4.00 1.00 1.00 1.00 2.00 3.00 1.00 2.00 1.00 28.00 1.00 1.00 1.00 12.00 1.00 8.00 14.00

3.20 7.00 4.85 3.20 7.00 4.85 3.20 7.00 4.85 7.00 4.85 45.80 35.30 5.23 41.00 4.00 3.80 2.50 3.20 1.80 1.20 1.00 3.20 1.80 4.00 1.80 1.20

0.30 0.30 0.30 0.23 0.23 0.23 0.23 0.23 0.23 0.23 0.23 7.46 5.23 3.73 1.50 1.50 2.50 0.30 0.20 0.60 0.60 0.60 0.90 0.60 1.00 1.20 0.60

0.20 0.20 0.20 0.20 0.20 0.20 0.33 0.33 0.33 0.33 0.33 0.13 0.13 0.13 0.15 0.15 0.13 0.40 0.05 0.10 0.10 0.10 0.10 0.10 0.15 2.00 1.50

0.00 8.32 0.42 2.62 5.45 0.64 2.01 8.85 1.05 3.26 6.28 1.45 42.71 23.08 2.44 18.45 2.70 1.19 0.60 0.03 3.02 0.07 0.06 0.29 1.30 0.60 34.56 15.12 186.56

Extra Beam Ph Add Block Roof Slab Pump House Add Block Control Room Walkway

2833.00

528,524.62

RCC M-25 Providing and laying in position Ready mix concrete manufactured in fully automatic Batching Plant and transported to site in transit mixer for having continous agitated mixer, manufactured as per approved mix design of specified grade of RCC work including pumping of R.M.C. from transit mixer to site of laying , exculding the cost of centering, shuttering and reinforcement with all lead and lift including cost of admixtures in recommended portion as per IS 9103 to accelerate/ retard setting of concrete, improve workability without impairing strength and durability as per direction of Engineer in charge . All works upto floor V floor M25 grade Design Mix by using min 400 Column Flat Portion Control Room Add Block Maintainance Way Gantary Support RCC Wall

Sump L Side

41.00 41.00 13.00 2.00 24.00 24 24 24 24 2 2 2.00 2

2.20 0.60 0.45 0.45 0.60 1.30 1.30 2.25 3.20 5.25 5.25 6.13 7.00

2.20 0.45 0.30 0.30 0.30 1.93 0.23 0.23 0.23 1.93 0.23 0.23 0.23

0.30 0.45 4.88 6.00 0.40 0.20 0.10 0.30 3.50 0.20 0.10 0.300 3.50

59.53 4.98 8.56 1.62 1.73 12.04 0.72 3.73 61.82 4.05 0.24 0.85 11.27 171.14

3248.00

555,855.17

NLWSP Phase II

Package-9 (CDS-6) Kuchaman S.N o.

4.1

Description

Nos

QTY

Rate (Rs)

Amount (Rs)

Centering & shuttering with plywood or steel sheets including strutting, propping bracing both ways with steel props and removal of formwork of foundation footing, strap beam, raft, base of column etc Column Footing Pedestal Control Room Maitainance Way Sump Galantary Support 41 41 13.00 2.00 26 24 8.80 2.10 1.50 1.50 1.5 1.5 0.30 0.45 4.88 6.00 10.18 0.4 108.24 38.75 95.06 18.00 396.83 14.4 671.27

81.00

54,373.07

Centering & shuttering with plywood or steel sheets including strutting, propping bracing both ways with steel props and removal of Suspended floor, Roofs, Landing, Staircase balconies gurders cantiliver chajjas lintels beams and plinth beam etc Sump RCC Wall Long Side 48.00 48.00 48.00 4.00 4.00 4.00 26.00 2.00 9.00 37.00 2.00 9.00 74.00 4.00 18.00 24.00 8.00 2.00 2.00 2.00 2.00 2.00 4.00 1.30 2.25 3.20 5.25 6.13 7.00 3.20 7.00 4.85 3.20 7.00 4.85 3.20 7.00 4.85 7.00 4.85 45.80 35.30 5.23 3.73 41.77 4.00 0.30 0.30 3.50 0.30 0.30 3.50 0.20 0.20 0.20 0.20 0.20 0.20 0.33 0.33 0.33 0.33 0.33 0.13 0.13 0.13 0.15 0.15 0.15 18.72 32.40 537.60 6.30 7.35 98.00 16.64 2.80 8.73 23.68 2.80 8.73 76.96 9.10 28.37 54.60 12.61 11.45 8.83 1.31 1.12 12.53 2.40 983.03

DPC Long Walls Maintainance Way Add Block Control Room Lintel Beam Short Wall Add Block Control Room Roof Beam on wall

Ex Beam Pump House Add Block Roof Slab Pump House Side Add Block Control Room Walk Way

156.00

153,351.90

REINFORCEMENT WORK Providing and fabricating reinforcement for R.C.C. work including straightening, cutting, 10 bending, placing in position and binding (including cost of binding wire) all complete up to floor five level. 4.13.1 Cold twisted deformed bars (IS : 1786).
4.13

@100.00 Kg/CUM of RCC

357.70

35770

55.00

1,967,337.49

Random Rubble stone masonry for foundation and plinth in Cement Sand mortar above 30CM thick wall in:
CM 1:4 Add Block and Control Room 13.00 13.00 13.00 13.00 1.00 1.00 1.00 1.00 9.00 9.00 9.00 9.00 1.30 2.18 3.05 3.20 5.25 5.05 6.85 7.00 3.25 3.25 4.85 5.00 0.80 0.60 0.45 0.30 0.80 0.60 0.45 0.30 0.80 4.85 0.45 0.30 0.30 0.30 0.60 0.60 0.30 0.30 0.60 0.60 0.30 0.30 0.60 0.60 4 5 11 7 1.26 0.91 1.85 1.26 7.02 42.56 11.79 8.10 102

Maintainance Way Maintainance Way Maintainance Way Maintainance Way Add Block and walls

1952.00

199,263.58

NLWSP Phase II

Package-9 (CDS-6) Kuchaman S.N o.

5.3

Description BRICK WORK Brick work in super structure upto third storey with selected bricks of class designation 75 in exposed brick work including making horizontal and vertical grooves 10mm. wide 12mm. deep complete in cement mortar 1:6.

Nos

QTY

Rate (Rs)

Amount (Rs)

11

5.3.1

Sump Add Block and Control Room Maintainance Way Control Room Add Block Maintainance Way Ramp

23.00 12.00 2.00 2.00 7.00 1.00 1.00

3.20 3.20 7.00 4.93 4.93 3.20 2.50

2.30 0.23 0.23 0.23 0.23 0.23 0.23

5.43 3.60 5.43 3.60 3.60 0.40 0.40

918.34 31.80 17.47 8.16 28.57 0.29 0.23 1004.87

Deductions Maintainance Way Doors Maintainance Way Doors Lobby Openings Windows

1.0 1.00 1.00 2.00 30.00 12.00 2.00

3.20 2.50 3.20 1.20 1.50 1.50 0.60

0.23 0.23 0.23 0.23 0.23 0.23 0.23

3.00 3.00 3.00 2.10 2.25 0.60 0.40

2.21 1.73 2.21 1.16 23.29 2.48 0.11 33.18 971.69 2867.00 2,785,830.53

5.9

13

Half brick masonry in Superstructure, above plinth level upto floor V level using bricks of designation 75 CM 1:3 Toilet Parapet Wall Control Room Add Block 2.00 1.00 1.00 1.00 2.50 103.16 13.6 52.70 4.00 0.75 0.75 0.75 20.00 77.37 10.20 39.53 147.10

388.00

57,072.86

Supplying and fixing stone lintels/bed plates of approved quarry rough dressed in cement mortar 1:4 :

2.00 3.00

1.50 3.50

0.23 0.60

0.15 0.15

0.10 0.95 1.05 29

4745.00 774.00

4,975.13 22,755.60

Wall Ceramic Tile

2.00

7.00

2.10

Providing and fixing Polyvinyl Chloride sheet / P.V.C. tile (with backing of Hessian cloth or other woven fabric flooring using rubber base adhesives including rolling with light wooden roller complete : 3.0 mm thick sheet. Electric Room Providing and fixing Marble stone flooring table rubbed, 15-18 mm thick over 20mm (Av.) thick base of CM 1:4 (1 cement : 4 coarse sand) jointing with white cement mortar 1:2 (1 white cement : 2 marble dust) with pigment to match the shade of the marble sl 1.00 13.77 5.00 68.85 503.00 34,631.55

Control Room Office

3.00 1.00

5.00 2.43

3.20 3.20

48.00 7.78 55.78

1760.00

98,165.76

NLWSP Phase II

Package-9 (CDS-6) Kuchaman S.N o. Description Providing and fixing 60 mm Thick Cement Concrete Flooring with Metallic concrete hardener topping, under layer of 38mm thick cement concrete 1:2:4 (1-cement : 2-coarse sand : 4-graded stone aggregate 20mm thick nominal size) and top layer of 12mm thick metallic concrete hardener consisting of mix 1:2 (1 cement : 2 stone aggregate, 6mm nominal size) by volume & mixed with metallic hardening compound of approved quality @ 2Kg./Sqm including cement slurry, rounding off edges etc. but excluding the cost of nosing of step etc. complete. Pump House Maintaince Way Control Room 1.00 1.00 1.00 41.70 6.93 4.93 6.93 3.50 3.20 288.98 24.26 15.78 329.01 Nos L B H QTY Rate (Rs) Amount (Rs)

320.00

105,283.84

Kota stone slab flooring 25 mm thick over 20 mm (average) thick base laid over and jointed with grey cement slurry mixed with pigment to match the shade of the slab including rubbing and polishing complete with base of cement mortar 1 : 4 (1 cement : 4 coarse sand) For area of each slab from 2001 to 5000 Sq.Cm Walkway Walkway Lobby

2.00 3.00 2.00

41.70 3.93 4.93

1.50 1.50 3.20

125.10 17.69 31.55 174.34

720.00

125,522.64

Providing and fixing 1st quality MAT finished ceremic tile size 300x300mm confirming to IS : 13755 and IS : 15622 colour such as white, grey, ivory, fume red brown, light green, light blue and other light shades in floors, steps, pillars etc. laid on a bed of neat cement slurry finished with flush pointing in the white cement mixed with pigment to match the shade of the tile complete (including the cost of cement mortar bed 1:4). 2.00 2.50 1.50 7.50 798.00 5,985.00

12.2

14
12.2.2

Plaster Plaster on new surface on walls in cement sand mortar 1:4 including racking of joints etc. complete fine finish : 20mm thick .(Inside) Sump Pump House Control Room Ele Room Office Toilet Parapet Pump Housee Control Room 1.00 1.00 1.00 4.00 1.00 1.00 1.00 1.00 1.00 1.00 91.26 101.39 16.26 16.26 44.26 24.26 8.00 103.16 13.20 55.80 2.30 5.95 4.00 4.00 4.00 4.00 1.90 1.00 1.00 1.00 209.90 603.27 65.04 260.16 177.04 97.04 15.20 0.00 103.16 13.20 55.80 1599.81

119.00

190,377.21

12.11

16

Rough cast plaster with a mixture of sand and gravel or crushed stone 2.36 mm to 12.5 mm nominal size dashed over and including the fresh plaster in two layer, under layers of 12 mm thick cement plaster and top layer 10 mm thick of CM 1:4 (1-Cement:4-sand

Ordinary cement finish using ordinary cement. Outsides

2.00 2.00

45.80 17.90

5.50 5.50

503.80 196.90 700.70

Deductions

NLWSP Phase II

Package-9 (CDS-6) Kuchaman S.N o. Description Maintainance Bay Door Main Door Window Ventilator Nos 1.00 1.00 17.00 12.00 L 3.00 2.50 1.50 1.50 B H 2.80 2.80 2.35 0.60 QTY 8.40 7.00 59.93 10.80 86.13 614.58 Rate (Rs) Amount (Rs)

189.00

116,154.68

16.5

21

Door Window Providing and fixing glazing in aluminium door, window ,ventilator shutters and partitions etc. with PVS / neoprene gasket etc. complete as per the architectural drawings and the directions of engineer-incharge.(Cost of aluminium snap beading shall be paid in basic item.) With float glass panes of 8 mm thickness Main Gate Front Wall Window

1.00 10.00

2.50 1.50

3.00 2.35

7.50 35.25 42.75

688.00

29,412.00

Providing and fixing steel glazed doors windows and ventilator shutters of standard rolled steel section joints mitred and welded with steel lugs 13x3mm, 10cm. long embedded in cement concrete block 15x10x10cm. of 1:3:6 (1cement : 3 coarse sand : 6 graded stone aggregate 20mm nominal size) or with wooden plugs and screws or rawl plugs and screws with fixing clips or with bolts and nuts as required including providing and fixing of plain glass panes 4mm thick with cooper glazing clips and special metal sash putty of approved make or metal beading with screws complete including priming coat of approval steel primer, excluding the cost of metal beading and other fitting except necessary hinges of pivots steel handles peg stay etc. as required : Partly fixed and partly openable [ fixed area not to exceed 33%] Side Window Ventilator Pump House Ventilator Toilet

20.00 12.00 2.00

1.50 1.50 0.60

2.35 0.60 0.40

70.50 10.80 0.48 81.78

1522.00

124,469.16

P&F of plastic shutter infill made from multi chamber hollow PVC sections having cross section of 200x20x1mm and shutter frame made from Aluminium C section size 23.6x20x1.8mm and door fitting such as hinges, aldrop, handles, stopper, locking bolt will be Toilet 2 0.75 2.10 3.15 1363.00 4,293.45

Providing and fixing external grade board solid core single leaf flush door shutters ISI 2202-67 marked using Phenol formal dehyderesin in glue both sides with approved steel fittings complete as per annexure 'A' : Commercial Veneer both side 35mm Thick 5.00 1.05 2.10 11.03 11.03 1177.00 12,976.43

NLWSP Phase II

Package-9 (CDS-6) Kuchaman S.N o. Description Providing and fixing pressed steel door frames confirming to IS 4351 manufactured from commercial mild steel sheet of 1.25 mm thickness including hinges jamb, lock jamb, bead and if required angle threshold of mild steel angle of section 50x25mm, or base ties of 1.25mm pressed mild steel welded or rigidly fixed together by mechanical means, adjustable lugs with split end tail to each jamb including steel butt hinges 2.5mm thick with mortar guards, lock strike-plate and shock absorbers as specified and applying a coat of approved steel primer after pretreatment of the surface including filling with CC 1:2:4(M15 grade) complete as directed by Engineer-in-charge : Profile 'B' Store and Office DOOR Toilet Nos L B H QTY Rate (Rs) Amount (Rs)

5.00 2.00

5.30 5.00

26.50 10.00 36.50

284.00

10,366.00

9.13

27

Supplying and fixing rolling shutters of approved make, made of 80 x 1.25mm. M.S. laths interlocked together through their entire length and jointed together at the end by end locks mounted on specially designed pipe shaft with brackets, side guides and arrangements for inside and outside locking with push and pull operation complete including cost of spring hooks, providing and fixing necessary 25.3cm. long wire springs grade No. 2 and M.S. top cover 1.25mm thick for rolling shutters as per design. (Clear openable area to be measured for payment).

1.00

3.50

3.00

10.50

1150.00

12,075.00

Providing and laying water proofing treatment on roofs of slabs by applying cement slurry mixed with water proofing cement compound consisting of applying : a) after surface preparation, first layer of slurry of cement @ 0.488 kg/sqm mixed with water proffing cement compound @ 0.253 kg/sqm. b) laying second layer of Fiber glass cloth when the first layer is still green . Overlaps of joints of fiber cloth should not be less than 10 cm . c) Third layer of 1.5 mm thickness consisting of slurry of cement @ 1.289 kg/sqm mixed with water proffing cement compound @ 0.670 kg/sqm and coarse sand @ 1.289 kg/sqm. This will be allowed to air cure for 4 hours followed by water curing for 48 hours. The entire treatment will be taken upto 30cm on parapet wall and tucked into groove in parapet all around d) fourth and final layer of brick tiling with cement mortar or any other approved protective coarse. (which will be paid for separately) For the purpose of measurement the entire treated surface will be measured Pump House Add Block Chlorine Room
9.2

1.00 1.00 1.00

45.50 38.50 5.00

7.00 5.00 3.20

318.50 192.50 16.00 527.00

94.00

49538

32

Structural steel work in single section fixed without connecting plate including cutting, hoisting, fixing in position and applying a priming coat of approved steel primer all complete above plinth level up to 4.5 mtr. height in R.S. joist flats, tees, an For Ladder

LS

200.00

50.00

10,000.00

NLWSP Phase II

Package-9 (CDS-6) Kuchaman S.N o. Description Distempering washable with 1st quality acrylic of Nos (ready mixed) L B H QTY Rate (Rs) Amount (Rs)

distemper

approved manufacturer and of required shade and colour completeincluding all scaffolding as per manufacturer's specification. Two or more coats on new work etc complete in all respect. Water Proofing Cement Paint Painting with synthetic enamel paint of approved brand and manufacture to give an even shade : Two or more coats on new work 2.5 Times of Rolling Shutters 3.5 times of Section window 614.58 54.00 33,187.05 including prepartion of base with primer, putty, lippy 1599.81 54.00 86,389.66

26.25 322.98 349.23

33.00

11,524.59 7,791,815.96

Total Estimated Cost Rs. 25% 1947953.99

Add Price Escalation @ Estimated Cost Rs. Add 10% for Electric & sanitary Installation Almirahs, Shelves etc Provision for 1.5 T Airconditioner for PLC/SCADA room Total Estimated Cost Rs. Cost Of Pump House Per Square Meter

1,947,953.99 9,739,769.95 973,976.99 100,000.00 60,000.00 10,873,746.94 19,915