DETAILED ESTIMATE FOR CONSTRUCTION OF CIRCULAR FOUNTAIN INSIDE PUBLIC PARK AT
BAKSHIPORA NOOR BAGH
[Link] Description of item Amount
1 Earthwork in excavation by manual means in trenches for foundation, drains etc
(Exceeding 30cm and upto 1.5 mtr in width as well as 10 sqm on plan) incl. disposal of
excavated earth upto 1 mtr, disposed earth to be levelled and neatly dressed in All kinds
of soil ( complete job)
RS 6482=00
3.14 x (15'-0'')2 x 2'-0'' = 353.25 Cft
4
(2 x 3.14 x 10.5) x 3'-0'' x 1'-6'' = 296.73 Cft
(2'-0'' x 2'-0'' x 1'-0'') = 4 Cft
T= 653.98 Cft or 18.52 Cum
@ Rs 350/cum
2 Providing and laying of dry stone soling in foundation, trenches hand packed tightly incl.
all carriages leads and lifts.
3.14 x (21'-0'')2 x 0'-6'' = 173.09 Cft RS 3920=00
4
Or 4.90 Cum
@ RS 800/cum
3 Providing and laying in position cement concrete of specified grade [Link] mix using
nominal max. size of 40mm crushed aggregates excl. the cost of centering and
shuttering (all works upto plinth level ) incl. all carriage.
Qnty vide item No 2 = 4.90 Cum RS 22050=00
@ RS 4500/cum
4 Providing and laying in position cement concrete of specified grade 1:1.5:3 mix using
nominal max. size of 20 mm crushed aggregates excl. the cost of centering and
shuttering (all works upto plinth level) incl. all carriages.
(2 x 3.14 x 7'-0'') x 1'-6'' x(1'-0''+ 2'-6'') = 247.27 Cft RS =60435=00
(2'-0'' x 2'-0'' x 1'-0'') = 4 Cft
T= 251.27 Cft or 7.11 Cum
@ RS 8500/cum
5 Providing and laying in position cement concrete of specified grade [Link] mix using
nominal max. size of 20 mm crushed aggregates excl. the cost of centering and
shuttering (all works upto plinth level ) incl. all carriages.
(2 x 3.14 x 10.5) x 3'-0'' x 0'-9'' = 148.36 Cft
Or 4.20 Cum RS 23100=00
@ Rs 5500/Cum
6 Reinforcement for RCC work incl. cutting, bending, hoisting etc using TMT steel bars incl.
all carriages complete job.
Qnty. vide item NO.4 = 7.11 cum @ 85kgs/cum Rs 54391=00
= 604.35 kgs @ Rs 90/kg
7 Centering and shuttering incl. strutting, propping etc and removal of formwork in
circular work for foundations, footings, bases of columns.
2 x (2 x 3.14 x 7'-6'') x 3'-6'' = 329.7Sft
2 x 8'-0'' x 4'-6'' = 72.00 Sft RS 11199=00
T = 401.7 Sft or 37.33Sqm
Extra rate @ 20% on circular works @ Rs 250/sqm+ 20%
8 Providing and fixing gang saw cut mirror polished (pre moulded and pre polished)
machine cut marble (18mm thick) of required size & of approved shade, colour and
texture laid over 20mm thick base cement mortar 1:4 ( 1 cement: 4 coarse sand) with
joints treated with white cement, mixed with matching pigment epoxy touch ups, incl.
rubbing, and polishing to edge to give high gloss finish etc complete at all levels incl. all
carriage of materials as involved from source to site of work complete ( green marble of
approved brand and manufacture laid over flooring, treads and similar conditions) RS 108425=00
( 2 x 3.14 x 7'-6'') x 7'-0'' = 329.7 Sft
3.14 x (12'-0'')2 +( 8'-0'' x 3'-0'') = 137.04 Sft
4
T = 466.74 Sft or 43.37 Sqm
@ Rs 2500/Sqm
9 Providing and laying of G.I pipes (B class) in position of approved brand and
manufacture
(a) 80mm nominal bore = 20 Rm @ Rs 600/Rm Rs 20000=00
(b) 50mm nominal bore = 20 Rm @ Rs 400/Rm
10 Providing and fixing of 80mm nominal bore gate valve (brass) of approved brand and Rs 11200=00
manufacture.
1 x 4 = 4 No's @ Rs 2800/No
11 Providing and fixing of round fountain base made out of corrosion free galvanized alloy Rs 52000=00
steel of 525mm dia ring and 250mm thick/height of approved brand and manufacture
complete.
1 x 1 = 1 No @ Rs 52000/No
12 Providing and fixing of brass nozzels with chromium coating of adjustable 6mm dia bore Rs 12960=00
of required size complete
1 x 27 = 27 No's @ Rs 480/No
13 Providing and fixing of bent socket nipple for nozzels bend upto required degree Rs 8100=00
1 x 27 = 27 No's @ Rs 300/No
14 Providing and fixing of centre shooter of approved brand and manufacture complete Rs 6500=00
1 x 1 = 1 No @ Rs 6500/No
15 Providing and fixing of ball valve of approved brand and manufacture
(a) 50mm dia = 4 Nos @ Rs 2500/No Rs 18000=00
(b) 25mm dia = 4 Nos @ Rs 2000/No
16 Providing and fixing of the following fittings of approved brand and manufacture
(a) socket Nipple 75mm x 100mm = 2 Nos @ Rs 200/No
(b) socket Nipple 75mm x 150mm = 2 Nos @ Rs 250/No
(c) socket Nipple 25mm x 100mm = 2 Nos @ Rs 500/No Rs 2800=00
(d) socket Nipple 75mm x 50mm = 1 No @ Rs 300/No
(e) socket Nipple 50mm x 150mm = 1 No @ Rs 400/No
(f) Elbow 25mm = 2 Nos @ Rs 100/No
17 S/P/F of submersible stainless steel fountain lights 25-30 watts, 12 volt IP 68 rating lights
MOC Stainless steel, 9 3 LED RGB, Lens angle 25 degrees with all sorts of fasteners and
fixtures with all sorts of cariage with cost of module controller as per site requirement
of mounted of galvanized angle iron frames/brackets etc preffered make Crystal water, Rs 93000=00
Aquastar, Pentair etc incl all carriages complete and successful commissioning with
maintanance of 18 months from date of commissioning
1 x 6 = 6 No's @ Rs 15500/No
18 Supply, laying, testing and commissioning of following size cables XL PE inulated PVC
sheathed Aluminium armoured conductor cable Havells/CCI/Polycab of ISI make.
(a) 25mm sq. 3.5 core = 50 Rm @ Rs 320/Rm Rs 45000=00
(b) 6mm sq. 4 core = 50 Rm @ Rs 280/Rm
(c) 16mm sq.3.5 core =50 Rm @ Rs 300/Rm
19 Supply, laying, testing and commissioning of 7.5 HP open well submersible crompton
greaves motor with 10 HP motor startor of preffered make L&T, Legrands, Havells incl.
all other required fixtures RS 70000=00
1 x 1 =1 No @ Rs 70000/No
20 Providing and fixing of V/Y Stainer of approved brand and manufacture
Rs 9500=00
1 x 1 =1 No @ Rs 9500/No
Grand Total Rs 6,39,062/=
say 6.39 lacs
[Link] AEE EXECUTIVE ENGINEER
ND
( LSD SUB DIV 2 ) ( R&B ) LANDSCAPE DIVISION
SRINAGAR
