STADIUM Estimate
STADIUM Estimate
DATA- A
Description
1 No.
1 No.
Qty
Less
1 No
1 No
DATA-B
Description
Rate as per (SD-88)
4'40W SBT Fluorescent fitting Complete with copper
ballast
4'40W flu.Tube
ADD
1 No
1 No
Ls
Rate
67.00 Ea
19.80 Ea
Say Rs.
Rate
Amount
520.50
353.00
41.50
Ea
Ea
353.00
41.50
126.00
550.00
40.50
Ea
Ea
550.00
40.50
716.50
Rate
135.00
Per
Ea
Amount
135.00
2.00
137.00
Rate
Per
3030.00
Ea
Amount
3221.65
3030.00
41.50
Ea
2500.00
Ea
40.50
Ea
81.00
2689.65
26.90
159.50
2876.05
(or) say
2876.00
Rate
5700.00
Per
Ea
Amount
5700.00
154.00
8.95
Ea
Mtr
308.00
8.95
6016.95
60.16
99.69
6176.80
1% Sundries
Labour Charges
Rate / Each Rs. 2876.00
DATA- E
Qty
Description
1No FBS 580 2XPL 36W EBT Model square type fitting philips
make (P.34) (MR)
2 Nos 36W PL Lamp (SR)
1 No Connecting leods by 1sqmm copper wire
1% Sundries
Labour Charges as per SD-97
Rate / Each Rs. 6176.80/-
Amount
266.60
-67.00
199.60
19.80
219.40
Ea
83.00
108.65
2500.00
DATA- F
Qty.
Description
1No 600mm (24") Sweep Heavy duty AC Exhaust fan Havells
make code No.
LS
Clamp fixing by coche screws, bolts and nuts including
connection leads.
Rate
11175.00
Per
Ea
Amount
11175.00
18.15
11193.15
1% Sundries
Labour
Charges
per (SD-110)
Rate / Each
Rs. as
11497.30/DATA- G
Qty.
Description
As per SD -97
Less 4'40W twin mirror optic flu.fitting
1No
2 Nos 4'40W flu.tube
Add
Qty
111.93
192.25
11497.33
Rate
Per
Amount
2445.10
2220.00
Ea
2220.00
41.50
Ea
2500.00
Ea
83.00
142.10
2500.00
40.50
Ea
Rate
16100
1010.00
50.40
Per
Ea
Ea
Ea
Rate
Per
Amount
16100.00
2020.00
163.80
18283.80
182.83
337.20
18803.83
18803.80
Sundries 1%
Labour charges (SD-95)
DATA- I
Description
81.00
2723.10
Amount
354.10
Ms box 150mmx100mmx75mm
67.00
Ea
TW box 150mmx100mmx63 mm
Rate / Each Rs. 306.90/-
19.80
Ea
-67.00
287.10
19.80
306.90
Qty
1No
L.S
DATA-J
Description
Usha make Helix model/Crompton/ orient make 400mm
sweep wall mounting as ceiling type fan.
Labour charges for fixing (SD-120)
Rate / Each Rs. 2165.40/DATA - K
Qty
1 No
Description
12 way single pole and neutral MCB DB with IP 42
protection
1 No 40A DP MCB
10 Nos 6A to 32A SP MCB
LS
Wall cutting, grouting & flushing etc.,
Earth connection
Rate
2075.00
Per
Ea
90.40
2165.40
Rate
1540.00 Ea
953.00
202.50
LS
Ea
Ea
Add 1 % sundries
Labour charges SD-167
Say Rs.5026.60/Ea
Qty
1 No
DATA-L
Description
8Way TP&N MCCB DB of double door type with metal
door with IP43 protection. Legrand model No. 607914
1No
18No
L.S
L.S
Amount
2075.00
Amount
1540.00
953.00
2025.00
26.35
15.20
4559.55
45.60
421.50
5026.65
5026.60
Rate
11860.00
Ea
Amount
11860.00
11180.00
Ea
11180.00
1450.00
946.00
50.40
Ea
Ea
Ea
5800.00
3784.00
327.60
15.20
Ea
15.20
319.58
797.50
34083.88
Rate
3210.00
Per
Ea
Amount
3210.00
1040.00
202.50
Ea
Ea
1040.00
3645.00
53.45
15.20
7963.65
79.63
797.50
8840.78
DATA-N
Description
Qty
Rate
Per
Amount
116.80
As per SD-55
Less
2 Mt
Add
2 Mt
Qty
Less
4 Mt
Add
4 Mt
14.05
Mt
28.10
88.70
21.80
Mt
43.60
132.30
Per
Amount
326.10
51.2
Mt
204.80
121.30
76.80
Mt
307.20
428.50
Per
Amount
132.60
14.05
Mt
28.10
104.50
21.80
Mt
43.60
148.10
Rate
4310.00
Per
Ea
Amount
4310.00
1100.00
75.00
125.5
392.00
88.20
Ea
Ea
Mt
Ea
Ea
1100.00
225.00
753.00
1176.00
88.20
153.04
769.00
8574.24
8574.25
6 sq.mm (84/0.3)
Qty
Rate
Rate
As per SD-42
Less
2 Mt
Add
2 Mt
Qty
1 No
1 No
L.S
DATA - R
Description
DP Enclosure Box ( Legrand)
32A DP Isolotor
Wall cutting, grouting, flushing
Rate
504.00
310.00
Per
Ea
Ea
Amount
504.00
310.00
13.36
827.36
16.59
128.17
972.07
972.10
Rate
64.60
200.00
Per
Ea
Ea
Amount
969.00
200.00
201.60
13.36
1383.96
12.54
128.17
1524.67
1524.67
Rate
Per
Amount
5348.10
LESS
1No. 4 feet 40W Twin street light fitting
1No. 4 feet 40W flu tubes
995.00
83.00
Ea
Ea
995.00
83.00
4270.10
ADD
1 No. Bajaj LED street light fitting 40W with
operating voltage 100-300 type No.BSLST 40 LED
Product Code no.168966
28000
Ea
28000.00
32270.10
Rate
5300
750
133.35
50.00
14.05
Per
ea
Ea
Mtr
Ea
Mtr
Amount
5300.00
750
133.35
50.00
112.40
62.33
526
6934.08
Sundries 2%
Labour charges (SD-140)
Rate/Each Rs.972.10/Ea
DATA - S
Qty
Description
15 Nos 15 Amps F.T. Switch (S.R)
1No 40"x12" T.W. Box concealed type (M.R)
1No 40"x12" Hylum sheet
L.S
Wall cutting, grouting & finishing (SD-139)
Sundries 1%
Labour charges (SD-139)
Rate/Each =Rs. 1524.67/Ea
DATA-T
Qty
As per SD-101
Description
DATA-U
Qty
1 No.
1 No.
3 Mtrs
1No.
8 Mtrs
L.S.
L.S.
Description
HPK 225 1 x 50 N 150W WB Philips make
150W M.H Lamp Ellipiticol
1 inch dia Class B GI pipe (S.R)
Special type fan clamp to be erected in Rail beam
1.5 Sq.mm PVC unsheathed copper wire
Sundries 1%
Labour charges (SD - 103)
Page 7
ESTIMATE
Name of Work : "Providing Internal and External Lighting arrangements to the Indoor
Stadium in Dindigul Sports Campus in Master Plan Complex at Dindigul in Dindigul
District"
Est. Amt. Rs. 25,00,000/Sl.
No.
Qty
Description of work
Rate
Amount
112
1073.60 Pt
120243.20
67
907.50 Pt
60802.50
20
219.40 Pt
4388.00
100
94.40 Mt.
9440.00
65
716.50 Ea
46572.50
57
137.00 Ea
7809.00
Page 8
Sl.
No.
Qty
Description of work
Rate
Amount
2876.00 Ea
5752.00
12
6176.80 Ea
74121.60
34
1802.80 Ea
61295.20
10
1619.50 Ea
12956.00
11
367.60 Ea
2940.80
12
12
137967.60
13
2723.10 Ea
2723.10
14
36
676936.80
Page 9
Sl.
No.
Qty
Description of work
Rate
Amount
15
306.90 Ea
306.90
16
1894.20 Ea
5682.60
17
355.40 Ea
2487.80
18
2165.40 Ea
4330.80
19
5026.60 Ea
15079.80
20
34083.90
Page 10
Sl.
No.
Qty
Description of work
Rate
Amount
21
8840.80 Ea
35363.20
22
50
607.70 Mt
30385.00
23
10
517.20 Mt
5172.00
24
269.45 Ea
538.90
25
165.80 Mt
331.60
26
180
132.30 Mt
23814.00
27
400
164.30 Mt
65720.00
Page 11
Sl.
No.
Qty
Description of work
Rate
Amount
28
90
243.80 Mt
21942.00
29
300
428.50 Mtr
128550.00
148.10 Mtr
185125.00
31
8574.25 Ea
8574.25
32
972.10 Ea
1944.20
33
1524.67 Ea
6098.68
Page 12
Sl.
No.
Qty
Description of work
Rate
Amount
34
10
35
300
274.20 Mtr
82260.00
36
50
186.80 Mtr
9340.00
37
20
126.70 Ea
2534.00
38
1145.30 Ea
6871.80
39
6934.10 Ea
27736.40
39
40
Advertisement charges
Towards obtaining TNEB service connection
charges
322701.00
100000.00
148160.00
2499082.13
Page 13
Sl.
No.
Qty
41
LS
Description of work
PS & Contingencies Charges
Total
(Rupees Twenty Five lakhs Only)
Rate
Amount
917.87
2500000.00