ABSTRACT OF COST ORIGINAL DETAILED ESTIMATE

Name of work :-Improvement to swimming pool .

Sub-Head:-Providing and fixing M.S Railing at boundary wall ,s.s. grating ,aluminium window, and other miscellaneous work into swimming pool
Rate After
Ref. Factor Amount in
S.No. DSR Description of item Quantity Rate Unit
0.973 Rs.
2023
1 15.9.2 Demolishing stone rubble masonry manually/ by mechanical means including
stacking of serviceable material and disposal of unserviceable material within 50 9.22 2458.95 2392.55 Cum 22051.00
metres lead as per direction of Engineer-in-charge In cement mortar
2 15.2.2 Demolishing cement concrete manually/ by mechanical means including disposal
cubic
of material within 50 metres lead as per direction of Engineer - in - charge. 0.25 1503.60 1463.00 366.00
metre
Nominal concrete 1:4:8 or leaner mix (i/c equivalent design mix)
3 6.1.1 Brick work with common burnt clay F.P.S. (non modular) bricks of class
cubic
designation 7.5 in foundation and plinth in: Cement mortar 1:4 (1 cement : 4 1.00 7370.65 7171.65 7172.00
metre
coarse sand)
4 5.9.6 Centering and shuttering including strutting, propping etc. and removal square
18.50 961.30 935.35 17304.00
of form for Columns, Pillars, Piers, Abutments, Posts and Struts metre
5 10.28 Providing and fixing stainless steel ( Grade 304) railing made of Hollow tubes,
channels, plates etc., including welding, grinding, buffing, polishing and making
curvature (wherever required) and fitting the same with necessary stainless steel
nuts and bolts complete, i/c fixing the railing with necessary accessories stainless
steel dash fasteners , stainless steel bolts etc., of required size, on the top of the 1036.00 772.40 751.55 Kg 778606.00
floor or the side of waist slab with suitable arrangement as per approval of
Engineer-incharge, for payment purpose only weight of stainless steel members
shall be considered excluding fixing accessories such as nuts, bolts, fasteners
etc.).

6 15.23.1 Dismantling tile work in floors and roofs laid in cement mortar including stacking
square
material within 50 metres lead. 10.00 73.40 71.40 714.00
metre
For thickness of tiles 10 mm to 25 mm
7 15.56 Dismantling old plaster or skirting raking out joints and cleaning the surface for
square
plaster including disposal of rubbish to the dumping ground within 50 metres lead. 38.00 54.65 53.15 2020.00
metre
8 8.31 Providing and fixing Ist quality ceramic glazed wall tiles conforming to IS: 15622
(thickness to be specified by the manufacturer), of approved make, in all colours,
shades except burgundy, bottle green, black of any size as approved by Engineer- square
in-Charge, in skirting, risers of steps and dados, over 12 mm thick bed of cement 9.00 1267.95 1233.70 11103.00
metre
mortar 1:3 (1 cement : 3 coarse sand) and jointing with grey cement slurry @
3.3kg per sqm, including pointing in white cement mixed with pigment of
matching shade complete.
9 11.39 Providing and laying rectified Glazed Ceramic floor tiles of size 300x300 mm or
more (thickness to be specified by the manufacturer), of 1st quality conforming to
IS : 15622, of approved make, in colours White, Ivory, Grey, Fume Red Brown, square
1.80 1330.00 1294.10 2329.00
laid on 20 mm thick cement mortar 1:4 (1 Cement: 4 Coarse sand), jointing with metre
grey cement slurry @ 3.3 kg/ sqm including grouting the joints with white cement
and matchingpigments etc., complete
10 Analysed Providing and fixing mirror of superior glass (of approved quality) and of required
shape and size with plastic moulded frame of approved make and shade with 6
2.70 3017.00 2935.55 Sqm 7926.00
mm thick hard board backing :
Rectangular shape 1500x450 mm
11 15.12.2 Dismantling doors, windows and clerestory windows (steel or wood) shutter 502.75 489.2
including chowkhats, architrave, holdfasts etc. complete and stacking within 50 1.00 Each 489.00
metres lead : Of area beyond 3 sq. metres
12 10.3 Providing and fixing in position collapsible steel shutters with vertical channels
20x10x2 mm and braced with flat iron diagonals 20x5 mm size, with top and square
bottom rail of T-iron 40x40x6 mm, with 40 mm dia steel pulleys, complete with 10.10 11439.60 11130.75 112421.00
metre
bolts, nuts, locking arrangement, stoppers, handles, including applying a priming
coat of approved steel primer.
13 12.41.1 Providing and fixing on wall face unplasticised Rigid PVC rain water pipes
conforming to IS : 13592 Type A, including jointing with seal ring conforming to IS
: 5382, leaving 10 mm gap for thermal expansion, 19.00 248.80 242.10 metre 4600.00
(i) Single socketed pipes.
75 mm diameter
14 12.43.1 Providing and fixing unplasticised -PVC pipe clips of approved design to
unplasticised - PVC rain water pipes by means of 50x50x50 mm hard wood plugs,
screwed with M.S. screws of required length, including cutting brick work and
18.00 369.85 359.85 each 6477.00
fixing in cement mortar 1:4 (1 cement: 4 coarse sand) and making good the wall
etc. complete.
75 mm
15 17.18.1 Providing and fixing P.V.C. low level flushing cistern with manually controlled
device (handle lever) conforming to IS : 7231, with all fittings and fixtures
6.00 1190.65 1158.50 Each 6951.00
complete.
10 litre capacity - White
16 10.25 Steel work welded in built up sections/ framed work, including cutting,
hoisting, fixing in position and applying a priming coat of approved steel
primer using structural steel etc. as required.In gratings, frames, guard bar,
ladder, railings, brackets, 2760.00 172.60 167.95 Kilogram 463542.00
gates and similar works

17 16.53 Providing and fixing concertina coil fencing with punched tape concertina coil 600
mm dia 10 metre openable length ( total length 90 m), having 50 nos rounds per
6 metre length, upto 3 m height of wall with existing angle iron 'Y' shaped placed
2.4m or 3.00 m apart and with 9 horizontal R.B.T. reinforced barbed wire, stud
tied with G.I. staples and G.I. clips to retain horizontal, including necessary bolts
or G.I. barbed wire tied to angle iron, all complete as per direction of Engineer-in- 110.10 375.80 365.65 Metre 40258.00
charge, with reinforced barbed tape(R.B.T.) / Spring core (2.5mm thick) wire of
high tensile strength of 165 kg/ sq.mm with tape (0.52 mm thick) and weight
43.478 gm/ metre (cost of M.S. angle, C.C. blocks shall be paid separately)

Multiplying constant for 18% GST = 303.65 x 1.0633 = 322.87

18 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 filling 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, Aluminium snap 241.00 530.90 516.55 KG 124489.00
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 portion
Powder coated aluminium (minimum
thickness of powder coating 50 micron)

19 21.1.2.2 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 filling 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, Aluminium snap
beading for glazing / paneling, C.P. brass / stainless steel screws, all complete as 25.00 634.45 617.30 KG 15433.00
per architectural drawings and the directions of Engineer-in-charge. (Glazing,
paneling and dash fasteners to be paid for separately) For shutters of doors,
windows & ventilators including providing and fixing hinges/ pivots and making
provision for fixing of fittings 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)
20 21.3.2 Providing and 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 . 32.00 1505.25 1464.60 Sqm 46867.00
(Cost of aluminium snap beading shall be paid in basic item):
With float glass panes of 5 mm thickness (weight not less than 12.50 kg/sqm)
21 18.10.5 Providing and fixing G.I. pipes complete with G.I. fittings and clamps, i/c cutting
and making good the walls etc. Internal work - Exposed on wall 60.00 811.90 790.00 Meter 47400.00
40 mm dia nominal bore
22 18.47.5 Providing and fixing G.I. Union in existing G.I. pipe line, cutting and threading the
pipe and making long screws, including excavation, refilling the earth or cutting of
10.00 1142.40 1111.55 Each 11116.00
wall and making good the same complete wherever required :40 mm nominal bore

23 15.25 Dismantling stone slab flooring laid in cement mortar including stacking of
square
serviceable material and disposal of unserviceable material within 50 metres lead. 85.60 219.75 213.80 18301.00
metre
24 4.1.10 Providing and laying in position cement concrete of specified grade excluding the
cost of centering and shuttering - All work up to plinth level : cubic
6.40 6518.60 6342.60 40593.00
1:5:10 (1 cement : 5 coarse sand (zone-III) derived from natural sources : 10 metre
graded stone aggregate 40 mm nominal size derived from natural sources)
25 11.26.1 Kota stone slab flooring 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 85.60 1948.25 1895.65 Sqm 162268.00
mortar 1 : 4 (1 cement : 4 coarse sand) :
25 mm thick
26 15.13.1 Taking out doors, windows and clerestory window shutters (steel or
wood) including stacking within 50 metres lead :Of area 3 sq. metres and below 18.00 118.30 115.10 Each 2072.00

27 9.21.1 Providing and fixing ISI marked flush door shutters conforming to IS : 2202 (Part I)
non-decorative type, core of block board construction with frame of 1st class hard
wood and well matched commercial 3 ply veneering with vertical grains or cross square
37.80 2392.65 2328.05 88000.00
bands and face veneers on both faces of shutters: metre
35 mm thick including ISI marked Stainless Steel butt hinges
with necessary screws
28 13.4.2 12 mm cement plaster of mix :1:6 (1 cement: 6 coarse sand) Square
38.00 343.65 334.35 12705.00
meter
29 13.91.1 Removing dry or oil bound distemper, water proofing cement paint and the like by Square
scrapping, sand papering and preparing the surface smooth including necessary 967.00 25.15 24.45 Metre 23643.00
repairs to scratches etc. complete.

30 13.8 Providing and applying white cement based putty of average thickness 1 mm, of Square
approved brand and manufacturer, over the plastered wall surface to prepare the 1005.00 156.05 151.85 Metre 152609.00
surface even and smooth complete.
31 13.82.2 Wall painting with acrylic emulsion paint, having VOC (Volatile Organic Square
Compound ) content less than 50 grams/ litre, of approved brand and Metre
manufacture, including applying additional coats wherever required, to achieve 446.00 137.45 133.75 59653.00
even shade and colour.
32 13.111.1 Two coatswalls with Acrylic Smooth exterior paint of required shade :
Finishing square
Old work (Two or more coat applied @ 1.67 ltr/ 10 sqm) on existing cement paint 558.85 120.75 117.50 metre 65665.00
surface
33 13.62.1 Painting with synthetic enamel paint of approved brand and manufacture of
required colour to give an even shade : Square
Two or more coats on new work over an under coat of suitable shade with 323.26 226.25 220.15 71166.00
meter
ordinary paint of approved brand and manufacture .
34 18.50.1 Providing and fixing C.P. brass long nose bib cock of approved quality conforming
to IS standards and weighing not less than 810 gms. 15 mm nominal bore. 12.00 820.70 798.55 Each 9583.00

35 18.52.1 Providing and fixing C.P. brass stop cock (concealed) of standard design and of
approved make conforming to IS:8931. 15 mm nominal bore 10.00 670.45 652.35 Each 6524.00
36 18.53A Providing and fixing C.P. Brass extension nipple (size 15mmx50mm) of approved
20.00 74.80 72.80 Each 1456.00
make and quality as per direction of Engineer-in-charge.
37 18.58.1.1 Providing and fixing PTMT grating of approved quality and colour.
10.00 37.60 36.60 Each 366.00
Circular type : 100 mm nominal dia
38 18.22.1 Providing and fixing C.P. brass shower rose with 15 or 20 mm inlet :
10.00 193.22 188.00 Each 1880.00
18.22.1 100 mm diameter
39 9.127.2 Providing & Fixing decorative high pressure laminated sheet of plain / wood grain
in gloss / matt/ suede finish with high density protective surface layer and reverse
75.60 897.20 873.00 Sqm 65999.00
side of adhesive bonding quality conforming to IS : 2046 Type S, including cost of
adhesive of approved quality 1.0 mm thick
40 Analysed Providing and fixing crompton /kirloskar / SU make mono block pump set (size: 65
/ 50 mm) mounted on extention shaft of 5.00 H.P., 3 phase, 50 hz A.C supply
horizontal eletric motor with standard fitted construction, gun metal impeller, high
tensile steel shaft and including dismantling of existing pump set & installation of
1.00 47228.72 Each 47229.00
new pump set and providing & fixing nuts, bolts, washers and rubber packing etc.
testing and commissioning etc. complete the pump shall be capable for the
following performance: Head 15-30 meters
Total head (Meter) : 15-30
41 Analysed Providing and fixing Cast iron gate valve 100 mm dia to the existing line with
10.00 7890.38 Each 78904.00
satisfaction of Engineer-in charge.
42 12.42.5.1 Providing and fixing on wall face unplasticised - PVC moulded fittings/
accessories for unplasticised Rigid PVC rain water pipes conforming to IS : 13592
Type A, including jointing with seal ring conforming to IS : 5382, leaving 10 mm 12.00 105.90 103.05 Each 1237.00
gap for thermal expansion .Bend 87.5° .
75 mm bend
43 15.6 Disposal of building rubbish / malba / similar unserviceable, dismantled
or waste materials by mechanical means, including loading, transporting, cubic
unloading to approved municipal dumping ground or as 15.20 263.95 256.80 3903.00
metre
approved by Engineer-in-charge, beyond 50 m initial lead, for all leads
including all lifts involved
44 Analysed Purchage and Taken Away dismatled item :
A. Flush Door 18.00 -100.00 -100.00 Each -1800.00

B. MS Scrap 110.00 -35.00 -35.00 kg -3850.00

Total 2637740.00
Add Contingencies @ 5% 131,887.00
Total 2,769,627.00
Add EPF & ESI @ 15.75 % on Labour Component i.e. 25% 103,861.01
Total 2873488.01
Say 2873488.00

EE(BM-III) AE-VI (BM-III) JE(BM-III)

 Details of Measurement P.W.D-2
(Central P.W.D Code Paragraph 81)

Name of work :-improvement to swimming pool .

Sub-Head:-Providing and fixing M.S Railing at boundary wall ,ss grating ,aluminium window, and other miscellaneous work into
swimming pool Laxmi Bai Nagar
I.no. Detail of work No. Measurement Quantities Unit
L B H
1 Demolishing stone rubble masonry

1 x 74 0.50 0.50 0.50 9.22 Cum

Total 9.22 Cum
Say 9.22 Cum
2 Demolishing cement concrete manually/ by mechanical
1:4:8 leaner mix
1 x 1 51.05 0.10 0.05 0.26 Cum

Total 0.26 Cum

Say 0.25 Cum

3 Brick work with common burnt clay F.P.S. (non modular)

For steps repairing 1 x 10 1.00 0.30 0.30 0.90 Cum

Total 0.90 Cum

Say 1.00 Cum

4 Centering and shuttering including strutting

For Casting of MS railing Post 1 x 74 0.50 0.50 18.50 Sqm

Total 18.50 Sqm

Say 18.50 Sqm
5 Providing and fixing stainless steel ( Grade 304) railing

ISA 30*30*3 SS anlgle 1 x 2 51.50 103.00 mtr

For Baby Pool 1 x 2 23.10 46.20 mtr

Total 149.20 Mtr

149 @ 1.40 208.88 Kg

mtr kg/mtr
For Hollow Square Section 25*25*2mm 1 x 2 1.00 2.00 mtr
1 x 20 0.30 6.00 mtr
Total 8.00 Mtr
8 @ 1.36 10.88
mtr kg/mtr KG
For (21.5+30+23.10)/1+1=76 Nos 76 @ 10.88 826.88
nos kg/mtr
Total 1035.76 KG
Say 1036.00 KG
6 Dismantling tile work in floors and roofs
Swimming Pool 1 x 20 0.30 0.30 1.80 Sqm
Toilet 1 x 40 0.30 0.30 3.60 Sqm
1 x 55 0.30 0.30 4.95 Sqm
Total 10.35 Sqm
Say 10.00 Sqm
7 Dismantling old plaster or skirting
Pump Room 1 x 2 3.20 2.50 16.00 Sqm
1 x 1 2.20 3.50 7.70 Sqm
Toilet 1 x 1 2.23 3.20 7.14 Sqm
1 x 1 3.00 2.50 7.50 Sqm
Total 38.34 Sqm
Say 38.00 Sqm
8 Providing and fixing Ist quality ceramic glazed wall tiles
Toilet 1 x 40 0.30 0.30 3.60 Sqm

1 x 55 0.30 0.30 4.95 Sqm

Total 8.55 Sqm

Say 9.00 Sqm

9 Providing and laying rectified Glazed Ceramic floor tiles of size
300x300
Swimming pool 1 x 20 0.30 0.30 1.80 Sqm
Total 1.80 sqm
Say 1.80 sqm

10 Providing and fixing mirror of superior glass 1 x 6 0.60 0.75 2.70 sqm
Total 2.70 sqm
Say 2.70 sqm

11 Dismantling doors, windows and clerestory windows

Collepsible gate 1 x 1 1.00 No
Total 1.00 No
Say 1.00 No
12 Providing and fixing in position collapsible steel shutters
1 x 1 4.30 2.35 10.11 sqm
Total 10.11 sqm
Say 10.10 sqm
13 Providing and fixing on wall face unplasticised Rigid PVC rain
For rain water 1 x 6 3.20 19.20 Mtr

Total 19.20 Mtr

Say 19.00 Mtr

14 Providing and fixing unplasticised -PVC pipe clips

For PVC Pipe 6 x 3 18.00 Each

Total 18.00 Each

15 Providing and fixing P.V.C. low level flushing cistern

Toilets 1 x 6 6.00 Each
Total 6.00 Each

16 Structural steel work riveted, bolted or welded in built up

for tank cover ISA 40*40*5mm 6 x 4 0.80 19.20 mtr

Total 19.20 Mtr

19.20 @ 3.00 57.60 Kg

mtr kg/mtr
for tank cover ISA 35*35*5mm 6 x 4 0.78 18.72 mtr
Total 18.72 Mtr
19 @ 2.60 48.67 Kg
mtr kg/mtr
MS Flat 32*5 mm 6 x 4 0.85 20.40 mtr
Total 20.40 Mtr
20 @ 1.29 26.32 Kg
mtr kg/mtr
For MS sheets 1 mm Thick 6 x 0.85 0.85 4.34 Sqm
Total 4.34 Sqm
4.34 @ 7.85 34.03 Kg
Sqm kg/sqmtr
For MS Railing (Weight Calculated for one no Railing)
ISA 40*40*6 mm Thick 1 x 2 1.45 2.90 mtr
Total 2.90 Mtr
3 @ 3.56 10.32
mtr kg/mtr
For Sqaure bar 16*16 mm 1 x 14 0.90 12.60 mtr
1 x 14 0.20 2.80 mtr
1 x 2 1.50 3.00 mtr
Total 12.60 Mtr
13 @ 2.00 25.20
mtr kg/mtr
Total weight for one No MS Railing 25.20 + 10.32 35.52
 KG
For (9.5+26.5+2.3+32+28.80+10)/1.5=73 73 @ 35.52 2593.25 KG
Kg/Each
Total 2759.87 KG
Say 2760.00 KG
17 Providing and fixing concertina coil fencing with punched
9.5+26.5+2.3+32+28.80+10+.5*2=110.10 1 x 1 110.10 110.10 mtr
Total 110.10 mtr
Say 110.10 mtr

18 Providing and fixing aluminium work for doors, windows 1 x 1 3.20 3.20 mtr
Section No 19508@2.107 kg /m 1 x 2 2.30 4.60 mtr
Total 3.20 Mtr
3.20 @ 2.11 6.74 Kg
mtr kg/mtr
For Window Fixed Portion Section No 19560@1.417 kg /m 2 x 1 4.80 9.60 mtr
2 x 2 1.50 6.00 mtr
2 x 1 5.95 11.90 mtr
2 x 1 4.00 8.00 mtr
2 x 9 2.50 45.00 mtr
1 x 80 0.65 52.00 mtr
Total 132.50 Mtr
132.5 @ 1.42 187.75 Kg
mtr kg/mtr
Aluminium snap beading on both side
(Jindal section no 4407@0.176kg/m
2 x 2 4.80 19.20 mtr
2 x 4 1.50 12.00 mtr
2 x 2 5.95 23.80 mtr
2 x 2 4.00 16.00 mtr
4 x 9 2.50 90.00 mtr
2 x 80 0.65 104.00 mtr
Total 265.00 Mtr
265.0 @ 0.18 46.64 Kg
mtr kg/mtr
Total 241.13 KG
Say 241.00 KG

19 Providing and fixing aluminium work for doors, windows

For Door 1 x 4 2.30 9.20 mtr

1 x 3 3.20 9.60 mtr
Total 9.20 Mtr
9.20 @ 2.11 19.38 Kg
Aluminium snap beading on both side
(Jindal section no 4407@0.176kg/m 2 x 2 3.20 12.80 mtr
4 x 2 2.30 18.40 mtr
Total 31.20 Mtr
31.2 @ 0.18 5.49 Kg
mtr kg/mtr
Total 24.88 Kg
Say 25.00 Kg
20 Providing and fixing glazing in aluminium door,
For Main Door 1 x 1 3.20 2.30 7.36 sqm
For Fixed section Window/ventilator 1 x 1 4.80 0.65 3.12 sqm
1 x 3 1.50 0.65 2.93 sqm
1 x 1 5.95 0.65 3.87 sqm
1 x 9 2.50 0.65 14.63 sqm
Total 31.90 sqm
Say 32.00 sqm
21 Providing and fixing G.I. pipes complete with

BacK Side Shaft 1 x 4 15.00 60.00 Meter

Total 60.00 Meter
 Say 60.00 Meter
22 Providing and fixing G.I. Union in existing G.I. pipe line,
Toilet lines 1 x 10 10.00 Nos
Total 10.00 Nos
Say 10.00 Nos
23 Dismantling stone slab flooring laid
Damaged Red sand stone flooring at entrance 1 x 1 12.80 5.00 64.00 Sqm
Damaged Kota stone 1 x 60 0.60 0.60 21.60 Sqm
Total 85.60 Sqm
Say 85.60 Sqm
24 Providing and laying in position cement concrete of specified grade

For Kota stone Flooring base for risen the existing level 1 x 1 12.80 5.00 0.10 6.40 Cum
Total 6.40 Cum
Say 6.40 Cum
25 Kota stone slab flooring over 20 mm (average) thick
At entrance 1 x 1 12.80 5.00 64.00 Sqm
Around swimming pool 1 x 60 0.60 0.60 21.60 Sqm
Total 85.60 Sqm
Say 85.60 Sqm
26 Taking out doors, windows and clerestory window
Door 1 x 18 18.00 Nos
Total 18.00 Nos
Say 18.00 Nos
27 Providing and fixing ISI marked flush door shutters
Swimming Pool 1 x 18 1.00 2.10 37.80 Sqm
Total 37.80 Sqm
Say 37.80 Sqm
28 12 mm cement plaster of mix :1:6 (1 cement: 6 coarse sand)

Pump Room 1 x 2 3.20 2.50 16.00 Sqm

1 x 1 2.20 3.50 7.70 Sqm
Toilet 1 x 1 2.23 3.20 7.14 Sqm
1 x 1 3.00 2.50 7.50 Sqm
Total 38.34 Sqm
Say 38.00 Sqm
29 Removing dry or oil bound distemper, water
Gallery 1 x 1 12.80 13.20 168.96 Sqm
1 x 28 12.80 0.45 161.28 Sqm
1 x 24 13.20 0.45 142.56 Sqm
Outer Toilet wall 1 x 1 21.00 1.50 31.50 Sqm
1 x 2 6.50 3.10 40.30 Sqm
Boundary Wall 1 x 1 9.50 1.50 14.25 Sqm
Room No -1 1 x 2 3.50 3.10 21.70 Sqm
1 x 2 4.20 3.10 26.04 Sqm
Room no -2 1 x 2 2.00 3.10 12.40 Sqm
1 x 2 4.20 3.10 26.04 Sqm
Room no -3 1 x 2 2.00 3.10 12.40 Sqm
1 x 2 4.20 3.10 26.04 Sqm
Pump Room 1 x 1 9.45 5.60 52.92 Sqm
1 x 2 9.45 3.10 58.59 Sqm
1 x 2 5.60 3.10 34.72 Sqm
Toilet Ceiling 1 x 2 10.50 6.00 126.00 Sqm
2 x 2 10.50 0.75 31.50 Sqm
2 x 2 6.00 0.75 18.00 Sqm
Less for Dismantling plaster -38.00 Sqm
Total 967.20 Sqm
Say 967.00 Sqm
30 Providing and applying white cement based putty
Gallery 1 x 1 12.80 13.20 168.96 Sqm
1 x 28 12.80 0.45 161.28 Sqm
1 x 24 13.20 0.45 142.56 Sqm
 Outer Toilet wall 1 x 1 21.00 1.50 31.50 Sqm
1 x 2 6.50 3.10 40.30 Sqm
Boundary Wall 1 x 1 9.50 1.50 14.25 Sqm
Room No -1 1 x 2 3.50 3.10 21.70 Sqm
1 x 2 4.20 3.10 26.04 Sqm
Room no -2 1 x 2 2.00 3.10 12.40 Sqm
1 x 2 4.20 3.10 26.04 Sqm
Room no -3 1 x 2 2.00 3.10 12.40 Sqm
1 x 2 4.20 3.10 26.04 Sqm
Pump Room 1 x 1 9.45 5.60 52.92 Sqm
1 x 2 9.45 3.10 58.59 Sqm
1 x 2 5.60 3.10 34.72 Sqm
Toilet Ceiling 1 x 2 10.50 6.00 126.00 Sqm
2 x 2 10.50 0.75 31.50 Sqm
2 x 2 6.00 0.75 18.00 Sqm
Total 1005.20 Sqm
Say 1005.00 Sqm
31 Wall painting with acrylic emulsion paint, having VOC
Room No -1 1 x 2 3.50 3.10 21.70 Sqm
1 x 2 4.20 3.10 26.04 Sqm
Room no -2 1 x 2 2.00 3.10 12.40 Sqm
1 x 2 4.20 3.10 26.04 Sqm
Room no -3 1 x 2 2.00 3.10 12.40 Sqm
1 x 2 4.20 3.10 26.04 Sqm
Pump Room 1 x 1 9.45 5.60 52.92 Sqm
1 x 2 9.45 3.10 58.59 Sqm
1 x 2 5.60 3.10 34.72 Sqm
Toilet Ceiling 1 x 2 10.50 6.00 126.00 Sqm
2 x 2 10.50 0.75 31.50 Sqm
2 x 2 6.00 0.75 18.00 Sqm
Total 446.35 Sqm
Say 446.00 Sqm
32 Finishing walls with Acrylic Smooth exterior
Gallery 1 x 1 12.80 13.20 168.96 Sqm
1 x 28 12.80 0.45 161.28 Sqm
1 x 24 13.20 0.45 142.56 Sqm
Outer Toilet wall 1 x 1 21.00 1.50 31.50 Sqm
1 x 2 6.50 3.10 40.30 Sqm
Boundary Wall 1 x 1 9.50 1.50 14.25 Sqm
Total 558.85 Sqm
Say 558.85 Sqm
33 Painting with synthetic enamel paint
MS Collepsible Gate 0.8 x 2 4.30 2.75 17.74 Sqm
MS Railing 0.5 x 2 111.10 2.75 305.53 Sqm
Total 323.26 Sqm
Say 323.26 Sqm
34 Providing and fixing C.P. brass long nose bib cock
6 x 2 12.00 Nos
Total 12.00 Nos
Say 12.00 Nos
35 Providing and fixing C.P. brass stop cock (concealed)
1 x 10 10.00 Nos
Total 10.00 Nos
Say 10.00 Nos
36 Providing and fixing C.P. Brass extension nipple
2 x 10 20.00 Nos
Total 20.00 Nos
Say 20.00 Nos
35 Providing and fixing PTMT grating of
2 x 5 10.00 Nos
Total 10.00 Nos
 Say 10.00 Nos

36 Providing and fixing C.P. brass shower

2 x 5 10.00 Nos
Total 10.00 Nos
Say 10.00 Nos
Providing & Fixing decorative high pressure laminated sheet of
39 plain / wood
Flush Door 2 x 18 1.00 2.10 75.60 sqm
Total 75.60 sqm
Say 75.60 sqm
40 Providing and fixing crompton /kirloskar / SU make
Pump room 1 x 1 1.00 Nos
Total 1.00 Nos
Say 1.00 Nos

41 Providing and fixing Cast iron gate valve 100 mm dia

Pump room 1 x 10 10.00 Nos
Total 10.00 Nos
Say 10.00 Nos

42 Providing and fixing on wall face unplasticised - PVC Bend

For rain water 2 x 6 12.00 Nos

Total 12.00 Nos

Say 12.00 Nos

43 Disposal of building rubbish / malba / similar unserviceable

Item No-1 9.22 Cum
Item No -2 0.25 Cum
Item No -6 1 x 1 10.00 0.05 0.50 Cum
Item No -7 1 x 1 38.00 0.03 0.95 Cum
Item No -23 1 x 1 85.60 0.05 4.28 Cum
Total 15.20 Cum
Say 15.20 Cum
44 Purchase And Taken Away
A. Flush Door 1 x 18 18.00 Nos
Total 18.00 Nos
Say 18.00 Nos
B. MS scrap 1 x 1 110.00 110.00 KG
Total 110.00 KG
Say 110.00 KG
Certified that all necessary checks have been carried out and proposals have been framed as per laid down rules, specification,
and procedure. It also certified that the details of measurement, specification taken in the estimate are correct and as per requirement
at site and no further checking of detail measurement is required in planning division.

EE(BM-III) AE-III(BM-III) JE(BM-III)

 Analysis of Rates

Item No. 17 Ref. 17.32.4/P-1372

DAR 2023
Providing and fixing mirror of superior glass (of approved quality) and of required
shape and size with plastic moulded frame of approved make and shade with 6 mm
thick hard board backing : Rectangular shape any Size as per Site Condition and
Complete Satisfaction o Engineer-Incharge.

Description Unit Quantity Rate Amount

Details of cost for one no.
MATERIALS
Rectangular shape 1500x450
7115 mm=0.675 Sqm
Mirror with Plastic moulded frame Each 1.00 700.00
700.00
Hard board 1.50x0.45 = 0.675 sqm
Add wastage @ 10% = 0.0675 sqm
= 0.7425 sqm say 0.74sqm
7116 Hard board 6 mm thick sqm 0.74 124.00 91.76
7048 Rawl plug 50 mm (designation 10 no.) Each 6.00 24.00 144.00
0588 Chromium plated Brass screws 25 mm100 Nos 0.06 177.00 10.62
9999 Sundries L.S. 1.43 2.27 3.25
9977 Carriage of materials L.S. 4.16 2.27 9.44
LABOUR
0112 Carpenter 2nd class Day 0.33 816.00 269.28
0114 Beldar Day 0.33 736.00 242.88
TOTAL 1471.23
Add 1 % Water charges on "W" 1% 14.71
Total 1485.94 X
Add CPOH @ 15% on "X" 15% 222.89
TOTAL 1708.83 Y
Add cess 1% on"Y" 1% 17.09
TOTAL 1725.92 Z
Add GST @ 18% on "Z" 18% 310.67
Cost for 0.675 Sqm 2036.59
Cost for 1.0 Sqm 3017.00

E.E.(BM-III) A.E.VI(BM-III) J.E.(BM-III)