Estimate for

Construction of Security wall, hut and Gate at 220KV S/S Sadh, Kanpur
S.No.
1

CSI No.
Description
4.01
Excavation in foundation in ordinary soil (loam clay or sand) including lift upto
1.5 Metre and lead upto 30 metre and including filling, watering, and ramming
of excavated earth into the trenches or into the space between the building and
the side of the foundation.

Unit
Cum

4.07

Cutting or filling undulated land for proper leveling and dressing the area
including cutting and filling the earth upto 100mm depth if required and as per
direction of E/I, complete with all material, labour and T&P etc. required for
proper completion of work.

Sqm

4.08

Local Fine sand of 1.25 F.M. filling in plinth including supply of necessary
quantity of sand from a river/canal nearest to the site of work including
watering, ramming and dressing etc. Rate to include cost of all materials, labour
and T&P etc. required for proper completion of work.

Cum

4.09

Clearing Jungle including uprooting of rank vegetations, grass, bush wood, trees
and saplings of girth upto 30 cm measured at a height of one meter above ground
level and removal of rubbish upto a distance of 50 meters outside the periphery
of area cleared.

Sqm

5.01

Concrete with 4cm gauge down graded Stone ballast , coarse sand (F.M. 1.8 to
2.5) and cement in proportion of 12:6:1 in foundation and under floors and
supply of all materials, labour, tools and plants etc. required for proper
completion of the work.

Cum

5.08

RCC work with cement, approved coarse sand and 2cm (3/4) gauge approved
stone ballast in the proportion of 1:1.5:3 in the lintels or bends and sun shade of
doors and windows excluding supply of reinforcement and its bending but
including its cutting, fixing and binding the same with 24 B.W.G. G.I. wire
including necessary centering and smooth shuttering etc required for proper
completion of work including supply of all material, binding wire, labour and
T&P etc.

Cum

5.10

As in item no 6 above but in the proportion of 1:1.5:3. For slab.

Cum

5.14

As in item no 6 above but in the proportion of 1:1.5:3 in R.C.C. Raft foundation

and footing.

Cum

5.15

As in item no 6 above but T-beam, columns (for full height) and walls upto
1.50mt. Ht. ( Only web of T or L beam shall be measured.) in proportion 1:1.5:3.

Cum

10

9.04

Mild steel or iron in plain work such as reinforced concrete or reinforced brick
work (when not included in over all rates) wrought to required shape as
necessary including bending for proper completion of the work and including
supply of steel its wastage, bend, hooks, and authorized overlapping as required
for proper completion of the work.

M.T.

11

9.02

Mild steel or iron work in heavy large size sections such as trusses, built-up
gates, roof work, window/boundry grill or railing, trench covers, grating, T/F
rail etc. wrought to required form including supply of steel bolts, nuts, wastage
etc. and their fixing charges, welding, required for proper completion of the
work.

M.T.

Construction of Security wall, hut and Gate at 220KV S/S Sadh, Kanpur
S.No.
12

CSI No.
Description
6.01
1st class brick work in 1:6 cement and coarse sand of 2.25 F.M. mortar in
foundation and plinth including supply of all material, labour and T&P etc.
required for proper completion of work.

Unit
Cum

13

6.01+6.06 Same as above item no. 12 but for wall of one, brick (230mm) thick in super
structure.

Cum

14

11.18

12 mm. thick plaster in cement mortar consisting of one part of cement & two
part of coarse sand (1.8 to 2.5 FM) over brick work, minimum thickness not less
than 10 mm., including supply of all materials, labour & T&P etc. required for
proper completion of the work.(1:2)

Sqm

15

11.09

Add for extra labour and materials for plaster over rough face of one brick thick
wall.

Sqm.

16

11.10

2cm (3/4) thick cement plaster in dado or skirting in 1:2 mix, consisting of one
part of cement and two parts of approved coarse sand laid in panels finished with
3mm (1/8) floating coat of neat cement or cement and marble dust in ratio of
5:1 including supply of all materials, labour and T&P etc. required for proper
completion of the work.

Sqm.

17

11.11

Engraving groove 12X12mm in the plaster of the outer face wall vertically or
horizontally or inclined to display the surface good as directed by the Engineerin-charge including labour and tools & plants etc. required for proper completion
of work.

RM

18

11.12

Providing and mixing approved quality of water proofing compound (125 gms.) Per bag of
(DR. FIXIT / RECRON.3S) / hardening material in cement mortar or Concrete cement
as per direction of E/I in proportion as recommended by the manufacturer.

19

12.01

25mm thick 1:2:4 cement concrete floor with cement, approved coarse sand and
20mm graded stone aggregate laid in panels finished with 3mm floating coat of
neat cement, over base concrete. Rate includes cost of all materials, labour and
T&P required for proper completion of work but excluding cost of base concrete.

Sqm

20

13.01

Painting or varnishing on iron works in small areas of new wood work with one
coat of ready mixed priming paint and one coat of approved superior quality
ready mixed paint of clear synthetic varnish including supply of all materials,
labour and T&P etc. required for proper completion of the work. Paint to be used
should confirm to the ISI no. 103-1950.

Sqm

21
22

13.02
13.06

Same as in item 20 above but for every coat after Ist coat.
Finishing walls with water proof exterior emulsion paint of APEX ULTIMA
(ASIAN)/Weather Shield Max (ICI) or equivalent brand on already well prepared
new wall surfaces over one coat of under coat primer (ICI) followed by One coat
at Apex/Weather shield Max emulsion paint to give an even shade including
thorough washing with water as per direction E/I including cost of all material
labour & T&P required for proper completion of work.

Sqm
Sqm

23

13.07

Same as above item no.22 but for every additional coat of water proof exterior
emulsion of approved brand complete.

Sqm

Construction of Security wall, hut and Gate at 220KV S/S Sadh, Kanpur
S.No.
24

CSI No.
Description
9.22
Providing and Fixing Concertina coil fencing with required dia 600 mm up to 3m
height of wall existing angle iron `Y' shaped placed 2.4 m or 3.00 m apart and
with 6 horizontal R.B.T. stud tied with G.I. staples and G.I. clips to retain
horizontal including necessary boltts or G.I barbed wire tied to angle iron all
complete (No. of Rounds will be 8 in one meter length) as per direction of
Engineer-in charge with reinforced barbed tape (R.B.T.) / Spring core (2.5 mm
thick) wire of high tensile strength of 165 kg/s.q.mm. with tape (0.52 mm thick)
of supreme make or equivalent and weight 43.478gm/meter (cost of M.S. angle,
C.C. blocks shall be paid separately) (CPWD S. I. No. 16.53)

Unit
RM.

25

8.42

Supply and fixing single leaf, 32mm cm thick, hot pressed, phenol Formaldehyde
resin bonded, boiling water resistant, commercial quality "Sitapur ply wood" or
other ISI Marked Factory made flush door shutters conforming to IS: 2202 Part-1
( 1983) including fixing of wooden cleats and stoppers and including fixing and
adjustment of hinges, bolts, locks, handles, springs and/or other fittings
approved by Engineer-in-charge but excluding their ( fittings) supply but
including painting two coats of black Japan on iron fittings if necessary.

Sqm

26

8.46

Approximate cost of Anodized Iron Door fittings for Single leaf shutters

sqm

27

12.27

Providing and fixing glass strips of 3.15 mm thickness in joints of floor and
skirting at the time of laying ,floors flush with floor level including labour, Tools
and plants etc. complete.

28

8.16

29

For 50 mm depth.
Supply and fixing Stainless Steel. mosquito proof heavy quality iron wire mesh
of 15x28 G over windows and including supply of Shisham wood battens
(40x15) mm size and including supply and fixing of necessary screws all
materials, labour and T&P etc. required for proper completion of the work.

Rmt
Sqm

13.09

One priming coat & one coat synthetic/acrelic distemper on new work including
supply of all materials, labour and T&P etc. required for proper completion of the
work.

Sqm

30

13.10

As in item no. 29 above but for every coat after the first coat.

Sqm

31

4.11

Earth filling in Bulk in open areas including cost of the earth when obtained from
outside Corporation's area including its carriage, loading/unloading, spreading,
watering and ramming in 20 cm layers and dressing of earth etc. Rates including
cost of earth, labour, T&P and ROYALITY of earth etc. required for proper
completion of the work.

Cum

32

17.23

Bricks on edge pavement on patries with first class bricks laid dry, joint filled
with local sand including preparation of base to proper slope and its ramming
spreading layer of 1cm. deph of local sand over the subgrade and including
supply of all materials, labour and T&P etc. required. for proper completion of
the work.

Sqm

Add 3% Contingancy

Construction of Security wall, hut and Gate at 220KV S/S Sadh, Kanpur
S.No.

CSI No.

Description

Unit
Service Tax@5.6%
Add 10% Establishment charge

V S/S Sadh, Kanpur

Qty.
720.00

Rate
136.00

Amount
97920.00

600.00

5.60

3360.00

20.00

863.00

17260.00

2500.00

5.50

13750.00

60.00

4089.00

245340.00

50.00

7333.00

366650.00

2.55

9446.00

24087.30

63.00

6786.00

83.00

9847.00

817301.00

13.00

75225.00

977925.00

2.00

79505.00

159010.00

427518.00

V S/S Sadh, Kanpur

Qty.
350.00

Rate
5125.00

Amount
1793750.00

280.00

5633.00

1577240.00

3228.00

177.00

571356.00

1600.00

20.00

32000.00

1600.00

235.00

376000.00

8116.00

12.00

97392.00

10.00

54.00

540.00

315.20

226.00

71235.20

180.90

61.00

11034.90

180.90
5740.00

33.00
85.00

5969.70
487900.00

5961.90

52.00

310018.80

V S/S Sadh, Kanpur

Qty.
820.00

Rate
340.00

Amount
278800.00

5.09

1632.00

8306.88

5.29

397.00

2100.13
0.00

41.00
2.67

34.00
818.00

1394.00
2184.06

48.56

58.00

2816.48

48.56

30.00

1456.80

80.00

300.00

24000.00

200.00

480.00

Total

Add 3% Contingancy

96000.00

8901616.25

267048.49

V S/S Sadh, Kanpur

Qty.

Rate

Service Tax@5.6%

% Establishment charge
Total

Amount
9168664.74
513445.23
9682109.96
968211.00
10650320.96