INDIAN OIL CORPORATION LTD.
BHUBANESWAR DIVISIONAL OF
RO NAME:- PAWANA TANAYA FS
BUDGETARY ESTIMATE
Name of Work :B SITE MODERNIZATION: CANOPY OF SIZE : 16X12 M WITH RVI, OTH
Sr. Ext. Serv. DESCRIPTION OF ITEMS
(C) CANOPY OF SIZE 16 X 12M
1 MPLCN00501 EXC. OVER AREAS IN ALL KINDS OF SOIL
2 MPLCN02001 SUPPLY FILLING LOCAL ZONE V SAND
3 MPLCN02703 1 CEMENT:2 COARSE SAND:4 AGG. 20MM
4 MPLCN02705 1 CEMENT:3 COARSE SAND:6 AGG. 20MM
5 MPLCN02901 CENT.& SHUT.FOR PCC-FOUND,FOOTING ETC
6 MPLCN03702 RCC 1:1½:3 WALLS ..UPTO 5 LVL W/O C&S
7 MPLCN03602 RCC 1:1½:3 UP TO PLINTH LEVEL W/O C&S
8 MPLCN04302 TMT BARS FE- 500 GRADE
9 MPLCN12500 STR.STEEL IN BUILT UP SECTION
10 MPLEN01601 FLP junction box
11 MPLEN00104 iv) 3 Core x 2.5 sq. mm Copper Cable FRLS
12 MPLCN52206 FOUND.BOLT32MMDIAX1.125M L
13 MPLCN15600 Providing valleys of 90cm wide G.S. sheet
14 MPLCN17302 P/F on wall face PVC rain water pipe
15 MPLCN17410 x) 87.5° Bend of 110 mm
16 MPLCN47200 P/F ALUMINIUM 700MM WIDE GUTTER
Supply and fixing of Linear Recessed mounted LED (Light
17 PR: 8441646 Emitting Diode) Light fittings of size 2400mm and 80 Watt
18 MPLEN00407 CABLE TERM, FLP DC GLAND 3X2.5SQMM
19 MPLCN15901 KLIPPON GALVALUME SHEET ROOFING
20 MPLCN18400 150F/200F FALSE CEILING
21 MPLCN15903 PLAIN SHEET FOR FLASHING
22 MPLCN15902 PLAIN SHEET FOR RIDGES(FASCIA)
23 MPLCN22200 SYNTHETIC ENAMEL PAINT ON GS SHEETS
24 MPLMN05801 PAINTING OF STRUCTURE WITH BITUMEN PAINT
(D) RVI ELEMENTS
1. Canopy Details
Indian Oil Logo in Front Canopy Fascia (800MM)-2.2 Mtr
1
C. NO. 12028484 section
Indian Oil Lettering in Side Canopy Fascia (800MM) - 2.2
2
C. NO. 12028484 Mtr section
3 C. NO. 12028484 Front Canopy Fascia (800 MM) without Logo/Lettering, but
4 C. NO. 12028484 with
Side Cove
Canopylight - Curve
Fascia 4.0 M LengthSIDES
(800MM)-BOTH (With changing width
of Blue fascia)
5 C. NO. 12028484 Front Canopy Fascia(800MM)
6 C. NO. 12028484 Rear Canopy Fascia (800MM)
7 C. NO. 12028484 Spreader
8 C. NO. 12028484 Single Spreader - 3m length
9 C. NO. 12028484 Column cladding
10 C. NO. 12028484 Bottom Trim - Cool grey ACM
2. Sales Building Details
Indian Oil Logo in Front Building Fascia (550MM) - 2.2 Mtr
11
C. NO. 12028484 section
Front Building Fascia without Logo/Lettering, but with cove
12 light - Curve of 2.6M Length (with changing width of Blue
C. NO. 12028484 fascia) (550MM)
13 C. NO. 12028484 Indian Oil Lettering in Front Building Fascia (550MM) - 2.2
14 C. NO. 12028484 Mtr section
Front Building Fascia (550MM)
15 C. NO. 12028484 Side Buidling Fascia ( 550 MM))
16 C. NO. 12028484 Bottom Trim - Cool grey ACM
3. Directional Signage & Facility Signanges
17 C. NO. 12028484 Entry
18 C. NO. 12028484 Exit
19 C. NO. 12028484 Air
20 C. NO. 12028484 Water
21 C. NO. 12028484 Toilet
4. Air, Nitrogen & Display Board
22 C. NO. 12028484 Standard Air tower canopy
23 C. NO. 12028484 No of Lube Display unit
24 C. NO. 12028484 Mandatory Display Board
25 C. NO. 12028484 Standard Advertisement Board - MS pipe
5. Air, Nitrogen & Display Board
26 C. NO. 12029126 Monolith With Indianoil Logo And Letteri CITY
27 C. NO. 12029126 Monolith With Indianoil Logo, Lettering HIGHWAY
28 C. NO. 12029126 Foundation of Monolith for City ROs
29 C. NO. 12029126 Foundation of Monolith for Highway ROs
30 C. NO. 12029344 Unipole Works
31 C. NO. 12029344 Foundation of Unipole
COST SUMMARY
CANOPY OF SIZE 16 X 12M
RVI ELEMENTS
GRAND TOTAL
1 ESTIMATE HAS BEEN TAKEN ON NEW SOR RATE ON THE BASIS OF APPROVED LAYOUT AND
2 NON CAPEX ITEMS HAS BEEN TAKEN AS PER HO RATE CONTRACT/REFERENCE SAP P.O.
3 Name of Work :B SITE MODERNIZATION: CANOPY OF SIZE : 16X12 M WITH RVI, OTHER RVI
PORATION LTD. (M.D)
R DIVISIONAL OFFICE
TANAYA FS KSK- 350925
Ref: BBSR/ENGG/191126
Date :10-07-2024
M WITH RVI, OTHER RVI WORKS & ALLIED WORKS
QTY UNIT RATE (RS) AMOUNT (RS)
82.5 M3 176.1 14528.25
22.5 M3 1470.22 33079.95
15 M3 6574.08 98611.2
0 M3 6061.31 0
75 M2 275.85 20688.75
0 M3 9011.93 0
12 M3 7474.34 89692.08
1500 KG 80.87 121305
17250 KG 98.53 1699642.5
12 EA 1516.3 18195.6
600 M 147.69 88614
48 EA 993.96 47710.08
48 M2 1282.84 61576.32
36 M 295.41 10634.76
6 EA 125.75 754.5
36 M 1008.81 36317.16
EA
37.5 10875 407812.5
15 EA 349.08 5236.2
288 M2 1025.25 295272
288 M2 1453.21 418524.48
84 M2 356.95 29983.8
18 M2 403.14 7256.52
750 M2 133.64 100230
525 M2 87.84 46116
TOTAL(A) 3651781.65
CONTIGENCY @5%(B) 182589.08
GST ON A AND B @ 18% 690186.73
SUB-TOTAL FOR CANOPY 4524557.46
EA
1 52233 52233
EA
1 60774.05 60774.05
1 EA 36160.6 36160.6
32 RM 9091.9 290940.8
10 RM 9091.9 90919
12 RM 9091.9 109102.8
12 RM 14154.2 169850.4
0 EA 49471.85 0
30 SQM 6246.8 187404
5.2 SQM 3247 16884.4
Sub-Total (1) 1,014,269.05
EA
1 41609.3 41609.3
EA
1 19685.7 19685.7
1 EA 47943.5 47943.5
5 RM 7023.05 35115.25
7 RM 7023.05 49161.35
1.65 SQM 3247 5357.55
Sub-Total (2) 198,872.65
1 EA 18161.95 18161.95
1 EA 18161.95 18161.95
1 EA 2356.35 2356.35
1 EA 2356.35 2356.35
1 EA 2356.35 2356.35
Sub-Total (3) 43,392.95
1 EA 77069.55 77069.55
1 EA 52445.75 52445.75
1 EA 56805.4 56805.4
1 EA 99341.6 99341.6
Sub-Total (4) 285,662.30
0 EA 537500 0
0 EA 592370 0
0 EA 86560 0
0 EA 91690 0
0 EA 311122 0
0 EA 38389 0
Sub-Total (5) -
SUB-TOTAL(C) 1,542,196.95
TOTAL (1+2+3+4+5) 1542196.95
Contingency @ 5% 77109.85
Total 1619306.80
GST @ 18% 291475.22
GRAND TOTAL 1910782.02
4524557.46
1910782.02
6,435,339.49
VED LAYOUT AND CONCEPT NOTE.
NCE SAP P.O.
H RVI, OTHER RVI WORKS & ALLIED WORKS
SUB. :BUDGE
RO NAME GURUMAH KOTSAHIN
TARY ARAJ H-5
191126 FILLING RO A Site
ESTIMATE CUTTACK
FOR STATION ORISSA
Ref: BBSR/ENGG/
55 82.5
15 22.5
10 15
0 0
50 75
0 0
8 12
1000 1500
11500 17250
8 12
400 600
32 48
32 48
24 36
4 6
24 36
25 37.5
10 15
192 288
192 288
56 84
12 18
500 750
350 525
REPLACEM
ENT
FAULTY
STP with
NEW STP
@
