INDIAN OIL CORPORATION LTD (M.
D)
BHUBANESWAR DIVISIONAL OFFICE
BUDGETARY ESTIMATE
SUB. : BUDGETARY ESTIMATE FOR CONSTRUCTION OF B-SITE RO AT LOCATION: WITHIN 6 km FROM INTERSECTION OF NH-1
TOWARD ASURARI, DIST.- BHADRAK" under BBSRDO
REF: BBSRDO/ENGG/ASURARI
S.No. SERV. NO. SERV. NO. Description of Item
A) MATERIAL COST
1 SAP VALUE 20 KL TANK
2 SAP VALUE DUO PUMP
3 SAP VALUE MULTI PRODUCT PUMP
4 SAP VALUE STP 0.75 HP/1.5 HP
MATERIAL COST
B CONSTRUCTION COST
S.No. SERV. NO. SERV. NO. Description of Item
1 INSTALLATION OF TANKS IN RCC UNDER DRIVEWAY & DUS WITH FLEXIBL
1 MPLCN00501 1005A EXC. OVER AREAS IN ALL KINDS OF SOIL
2 MPLCN00701 1007A EXC. IN ALL KINDS OF SOIL
3 MPLCN02001 1020A SUPPLY FILLING LOCAL SAND ZONE IV
4 MPLCN03002 1030B PRE-CAST CC 1 :3 :6 WITH C&S
5 MPLCN02901 1029A CENT.& SHUT.FOR PCC-FOUND,FOOTING ETC
6 MPLCN03602 1036B RCC 1:1½:3 UP TO PLINTH LEVEL W/O C&S
7 MPLCN04302 1043B TMT BARS FE- 500 GRADE
8 MPLCN12500 1125 STR.STEEL IN BUILT UP SECTION
9 MPLCN05101 1051A BRICK WORK IN CM 1:4 IN FOUNDN & PLINTH
10 MPLCN18901 1189A 12MM CEMENT PLASTER,1:4 WITH FINE SAND
11 MPLCN06404 1064D POLISHED GRANITE - KITCH.CUNTR>0.50SM
12 MPLMN00304 2003D 20KL TANK IN BM PIT, RCC MAT RAFT U/D
13 MPLMN00802 2008B S/L U/G MS WELDED 80 MM DIA PIPE
14 MPLMN00803 2008C S/L U/G MS WELDED 50 MM DIA PIPE
15 MPLMN00804 2008D S/L U/G MS WELDED 40 MM DIA PIPE
16 MPLMN00904 2009D S/L A/G MS WELDED 40 MM DIA PIPE
17 MPLMN03603 2036C S/I SCREWED GM BALL VALVE 50MM DIA
18 MPLMN02803 2028C S/I U TYPE 40MM CS BEND ON VENT PIPES
19 MPLMN06900 2069 S/F 2" PV VALVES
20 MPLMN05303 2053C TRANSPTN OF 15/20 KL TANK : 0 - 30 KM
21 MPLMN05304 2053D TPT/KM OF 15/20KL TANK: EXTRA > 30KM
22 MPLMN05311 2053K TPT - MPD/MPP:1-2, <30KM
23 MPLMN05312 2053L TPT/KM - MPD/MPP:1-2, >30KM
24 MPLMN07100 2071 INSTALLATION OF STP
25 MPLMN04701 2047A 2 PRODUCT - 4 NOZZLE MPP/MPD
26 MPLCN52000 1520 S/L OF 50 MM DIA SINGLE WALL FLEXIBLE PI
2 CONSTRUCTION OF 1 NO. FRONTLIT HOARDING ( 6 X 3 M) - sing
1 MPLCN13101 1131A HOT FINISHED WELDED TYPE TUBULAR TRUSS
2 MPLCN00501 1005A EXC. OVER AREAS IN ALL KINDS OF SOIL
3 MPLCN02708 1027H 1 CEMENT:4 COARSE SAND:8 AGG. 40MM
4 MPLCN03602 1036B RCC 1:1½:3 UP TO PLINTH LEVEL W/O C&S
5 MPLCN02901 1029A CENT.& SHUT.FOR PCC-FOUND,FOOTING ETC
6 MPLEN00104 3001D S&L 3X2.5 SQMM,1.1KV FRLS CU ARMD CABLE
7 MPLEN00507 3005G CABLE TERM, FLP DC GLAND 3X2.5SQMM
8 MPLEN04301 3043A S&F MCB+ELCB UPTO 32A SP MCB
9 MPLEN01701 3017A FLP JB FOR CABLES 2.5 TO 4SQMM XLPE/AYFY
10 MPLCN04302 1043B TMT BARS FE- 500 GRADE
11 MPLEN07900 3079 HOARDING LIGHTS:30W WITH IP65 PROTECTION
3 ELECTRIFICATION OF DISPENSING UNIT & GRID EARTHING
1 MPLEN00103 3001C S&L 3X1.5 SQMM,1.1KV XLPE CU ARMD CABLES
2 MPLEN00104 3001D S&L 3X2.5 SQMM,1.1KV FRLS CU ARMD CABLE
3 MPLEN00501 3005A CABLE TERM,NON FLP DC GLAND 3X1.5SQMM
4 MPLEN00502 3005B CABLE TERM,NON FLP DC GLAND 3X2.5SQMM
CHEMICAL EARTHING: ii) Current Capacity:15kA Primary
Conductor(Inner pipe dia-20NB; Electrode Outer Pipe Dia-
5 MPLEN02702 3027B 40NB Length of Concentric Pipes:3M
6 MPLEN02401 3024A EARTHING WITH 50 X 10MM G.I. STRIP
7 MPLEN02402 3024B EARTHING WITH 32 X 6 MM G.I.STRIP
8 MPLEN02500 3025 16SQMM CUCABLE INCL.CROCDILCLIPIN LT PNL
9 MPLEN09101 3091A PROV. DISP. PUMP LIGHTING CONNECTION
10 MPLEN09102 3091B PROV. DISP. PUMP POWER CONNECTION
11 MPLEN06903 3069C S/I SINGLE PAHSE AIRCOOLED 500VA CVT
12 MPLEN07004 22180 S/I SINGLE PHASE SERVO STABILISER-5 KVA
13 MPLEN06100 3061 S/Installation of Flame Proof ESD Push Botton
14 MPLCN17302 1173B ii) 110 mm diameter
4 MONOLITH
1 C.NO. 12029126 Monolith With Indianoil Logo And lettering only
2 C.NO. 12029126 Foundation of Monolith for Highway ROs
5 HIGHMAST (22M INLAND)
6 AUTOMATION WORK FOR RO
1 AUTOMATION WORK FOR RO
SUMMARY OF COSTS :
A TOTAL OF MATERIAL COST (A)
B CONSTRUCTION COSTS
1 INSTALLATION OF TANKS & MPDS
2 CONSTRUCTION OF 1 NO. FRONTLIT HOARDING (6 X 3 M)- SINGLE SIDED
3 ELECTRIFICATION OF DISPENSING UNIT & GRID EARTHING
4 MONOLITH
5 HIGHMAST (22M INLAND)
6 AUTOMATION WORK FOR RO
TOTAL CONSTRUCTION COSTS (B)
7 ADD: CONTINGENCIES @ 5% ON TOTAL CONSTRUCTION COST (B)
8 ADD: CONSULTANCY @ 1.0% ON TOTAL CONSTRUCTION COST (B)
9 GST 18 %
TOTAL CONSTRUCTION COSTS INCLUDING TAX
GRAND TOTAL (A+B+7+8+9)
NOTE:
1 ESTIMATE HAS BEEN PREPARED BSED ON ZONAL RATES AS PER THE CONCEPT NOTE, REF. NO. BBSR DO/SRMP/135 DATED 10/0
2 NON CAPEX ITEMS HAS BEEN TAKEN AS PER HO RATE CONTRACT/REFERENCE SAP P.O.
LTD (M.D)
TE
m FROM INTERSECTION OF NH-16 SERVICE ROAD&SH -35 ON SH-35
DATE: 6/30/2025
Quantity UNIT Rate Amount(Rs)
2 NO. 260000.00 520000.00
0 NO. 200000.00 0.00
2 NO. 200000.00 400000.00
2 NO. 80000.00 160000.00
1,080,000.00
Quantity Unit Rate Amount(Rs)
RIVEWAY & DUS WITH FLEXIBLE PIPING SYSTEM
20 M3 181.55 3631
20 M3 251.88 5037.6
20 M3 1515.69 30313.8
2 M3 7581.93 15163.86
20 M2 284.38 5687.6
4 M3 7705.51 30822.04
200 KG 83.36 16672
800 KG 101.58 81264
10 M3 6365.72 63657.2
100 M2 266.41 26641
20 M2 4001.03 80020.6
2 LS 645334.98 1290669.96
30 M 1398.84 41965.2
5 M 906.79 4533.95
50 M 733.47 36673.5
12 M 409.32 4911.84
2 EA 3730.98 7461.96
4 EA 722.79 2891.16
1 EA 6810.22 6810.22
2 LS 8596.25 17192.5
300 KM 66.13 19839
1 LS 5036.08 5036.08
150 KM 26.45 3967.5
2 EA 1731.1 3462.2
2 EA 12979.07 25958.14
130 M 3325.75 432347.5
SUB-TOTAL (1) 2,262,631.41
TLIT HOARDING ( 6 X 3 M) - single sided
2000 KG 143.21 286420
2.5 M3 181.55 453.875
0.5 M3 5780.05 2890.025
5 M3 7705.51 38527.55
40 M2 284.38 11375.2
110 M 111.35 12248.5
8 EA 364.85 2918.8
2 EA 206.97 413.94
2 EA 1660.4 3320.8
100 KG 83.36 8336
5 EA 2777.25 13886.25
SUB TOTAL (2) 380,790.94
ENSING UNIT & GRID EARTHING
50 M 100.94 5047.00
350 M 111.35 38972.50
10 EA 350.01 3500.10
10 EA 364.85 3648.50
2 EA 21424.88 42849.76
180 M 405.71 73027.80
100 M 154.99 15499.00
2 EA 1680.16 3360.32
2 EA 3271.26 6542.52
2 EA 2180.84 4361.68
2 EA 6418.43 12836.86
2 EA 15461.35 30922.70
2 EA 2361.08 4722.16
100 M 304.54 30454.00
SUB-TOTAL (3) 275,744.90
ONOLITH
1 EA 537500.00 537500.00
1 EA 74085.52 74085.52
SUB-TOTAL (4) 611585.52
T (22M INLAND)
SUB-TOTAL (5) 0.00
ON WORK FOR RO
1 LS 350000.00 350000.00
1080000.00
2,262,631.41
E SIDED 380,790.94
275,744.90
611585.52
0.00
350,000.00
3880752.77
194,037.64
38,807.53
740,447.63
4,854,045.56
5,934,045.56
SAY (IN Rs LACS) 59.34 LACS
O. BBSR DO/SRMP/135 DATED 10/07/2024. (ATTACHED AS ANNEX-A)
