DETAIL COST ESTIMATE OF NEW ENCLOSER (492'X328'X10') AT SBNP

DI KHAN WILDLIFE DIVISION (MRS-2024 1st BI-ANNUAL)

Summary of Cost
S.No Description Amount (Rs.)
1 (A) NEW ENCLOSURE (492'X328'X10') Rs. 10,150,000
(B) ANIMAL SHEDS IN NEW ENCLOSER (20'x30'x11') 2
2 Rs. 622,068
NO'S
(C) PAKKA WATER POND IN NEW ENCLOSER(10'X10'X2')
3 Rs. 151,970
3 NO'S
(D) COST ESTIMATES OF WATCH TOWER IN NEW
4 Rs. 421,995
ENCLOSER
(E) INSTALLATION OF WATER SUPPLY PIPE LINE FOR
5 Rs. 266,486
WATER POND (1000 Rft) 13mm dia
6 (F) SALT POINT SHED IN NEW ENCLOSER 2 NO'S Rs.162,088
7 (G) FEED ROOM IN NEW ENCLOSER Rs. 1,167,059

Total of New Enclosure Rs. 12,941,666

Add 1 % Cost Factor Rs. 129,416
GRAND TOTAL Rs. 13,071,082
SAY Rs. 13,100,000
IN MILION Rs. 13.100
 DETAIL COST ESTIMATE OF NEW ENCLOSER (492’X328’) AT
SBNP DI KHAN WILDLIFE DIVISION (MRS-2024 1st BI-
ANNUAL)
S.No Description Unit No L W H Quantity
1 Bed Clearance and dressing slopes including removing of weeds, roots etc
Bed cft 1 492 328 1 161376.00
Total Cft 161376.00
Converting to M3 4568.97
Rs.
Ref of MRS (03-04-b) @ Rs. 265.6 per M3
1,213,335.52
S.No Description Unit No L W H Quantity
2 Excavation in foundation for building etc complete
Long sides cft 2 492 1.5 1.5 2214.00
Short sides cft 2 328 1.5 1.5 1476.00
Total Cft 3690.00
Converting to M3 104.47
Rs.
Ref of MRS (03-25-d) @ Rs. 449.7 per M3
46,978.55
S.No Description Unit No L W H Quantity
3 Plain cement concrete etc complete Ratio 1:4:8
Long sides cft 2 492 1.5 1 1476.00
Short sides cft 2 328 1.5 1 984.00
Total Cft 2460.00
Deduction of GI Pipes cft 170 1 2 1.5 510.00
Net Total Cft 1950.00
Converting to M3 55.21
Rs.
Ref of MRS (06-05-i) @ Rs 11,471.96 per M3
633,361.33
S.No Description Unit No L W H Quantity
4 Plain cement concrete etc complete Ratio 1:2:4
Long sides cft 2 492 1.5 1 1476.00
Short sides cft 2 328 1.5 1 984.00
GI Pipe pits cft 170 1 2 2 680.00
Total Cft 3140.00
Converting to M3 88.90
Rs.
15,436.87 per M3
Converting to M3 1,372,360.47
S.No Description Unit No L W H Quantity
5 Providing and lay cut, joint and disinfect GI Pipe 2.5" int.Dia
GI Pipe rft 170 10 1700.00
wastage rft 20 10 200.00
Total Rft 1900.00
Rs.
Ref of MRS (24-16-c-07) @ Rs 959.81 per Rft
1,823,639.00
S.No Description Unit No L W H Quantity
6 Providing and weave GI wire netting for wire crates 2"x2" mesh: 8 SWG wire
(NSI)
Long side sft 2 492 - 10 9840.00
Short side sft 2 328 - 10 6560.00
Total Sft 16400.00
 Rs.
Ref of MRS (NSI) @ Rs 200.00 per Sft
3,280,000.00
S.No Description Unit No L W H Quantity
7 Stretching and fixing of chain link mesh (NSI)
As Per item No.06 sft 16400 16400.00
Total Sft 16400.00
Rs.
Ref of MRS (NSI) @ Rs 65.00 per Sft
1,066,000.00
S.No Description Unit No L W H Quantity
8 Providing and Fixing of tension wire on the top of Fence (NSI)
Total length rft 1640 1640
Rs.
Ref of MRS (NSI) @ Rs 100.00 per Rft
164,000.00
S.No Description Unit No L W H Quantity
9 Galvanized Sheath for up to 4 Wires 0.5" Strand Cable
Total rft 1640 1640
Rs.
Ref of MRS (16-86-g) @ Rs 138.56 per Rft
227,238.40
S.No Description Unit No L W H Quantity
10 Making of holes in GI Pipe (NSI)
Total Each 360 1 360.00
Rs.
Ref of MRS (NSI) @ Rs 125.00 Per hole
45,000.00

S.No Description Unit No L W H Quantity

11 Providing and Fixing collapsible Gate made of 2"x2"x1/4" Tee Iron at Top &
Bottom Log etc
Main Gate sft 3 10 - 8 240.00
Total Sft 240.00
Ref of MRS (25-34) @ Rs 1,134.66 Per Sft Rs. 272,318.40
Rs.
Total Cost Estimate
10,144,231.66
SAY Rs. 10,150,000

(B) ANIMAL SHEDS IN NEW ENCLOSER (20'x30'x11') 2 NO'S

MRS 2024 BI-ANNUAL
S.No Description Unit No L W H Quantity
1 Excavation in foundation of building, bridges etc complete : in hard soil or
soft murum
For GI Pipes 2.5" dia cft 9 1.5 1.50 1.50 30.38
Total Cft 30.38
Converting to M3 0.86
Ref of MRS (03-25-c) @ Rs. 409.5 Per M3 Rs. 352.17
S.No Description Unit No L W H Quantity
2 Plain cement concrete etc complete Ratio 1:4:8
For GI Pipes 2.5" dia cft 9 1.5 1.50 1.00 20.25
Total Cft 20.25
Converting to M3 0.57
Ref of MRS (06-05-I) @ Rs 11,471.96 Per M3 Rs. 6,577.21
S.No Description Unit No L W H Quantity
3 Plain cement concrete etc complete Ratio 1:2:4
 For GI Pipes 2.5" dia cft 9 1.5 1.50 1.00 20.25
Total Cft 20.25
Converting to M3 0.57
Ref of MRS (06-05-f) @ Rs 15,436.87 Per M3 Rs. 8,850.41
S.No Description Unit No L W H Quantity
4 Providing and lay cut, joint and disinfect GI Pipe 2.5" int.Dia
Horizantal Pipes rft 12 10 120.00
Total Rft 120.00
Ref of MRS (24-16-c-07) @
959.81 per Rft Rs. 115,177.20
Rs
S.No Description Unit No L W H Quantity
5 Box type Pipe size (1.5" x 3") NSI
Vertical Pipes rft 10 12 120.00
Total Rft 120.00
Ref of MRS (NSI) @ Rs 200.00 per Rft Rs. 24,000.00
S.No Description Unit No L W H Quantity
6 Supply & fix corrugated GI sheet with GI bolts, nuts, limpet etc. complete :
22 BWG
GI Sheet sft 1 759 759.00
Total Sft 759.00
Converting to M2 70.54
Ref of MRS (09-14-b) @ Rs 2,212.64 Per M2 Rs. 156,077.49
Total Cost Estimate For Single Shed Rs. 311,034.48
Total Cost Estimate For 02 Nos sheds = Rs. 622,068.96
(C) PAKKA WATER POND IN NEW ENCLOSER (10'X10'X2') 3 NO'S
MRS 2024 BI ANNUAL
S.No Description Unit No L W H Quantity
1 Excavation in foundation of building, bridges etc complete : in hard soil or
soft murum
Pond cft 1 10.0 10.00 1.00 100.00
Total Cft 100.00
Converting to M3 2.83
Ref of MRS (03-25-c) @ Rs. 409.5 Per M3 Rs. 1,159.40
S.No Description Unit No L W H Quantity
2 Plain cement concrete etc complete Ratio 1:2:4
Pond cft 1 10.0 10.00 0.25 25.00
Total Cft 25.00
Converting to M3 0.71
Ref of MRS (06-05-f) @ Rs 15,436.87 Per M3 Rs. 10,926.44
S.No Description Unit No L W H Quantity
3 1st class brick work in ground floor Cement, sand mortar 1:4
Walls cft 2 10.0 0.75 2.00 30.00
cft 2 10.0 0.75 2.00 30.00
Total Cft 60.00
Converting to M3 1.70
Ref of MRS (07-05-a-03) @
16,680.13 Per M3 Rs. 28,335.44
Rs
S.No Description Unit No L W H Quantity
4 Cement plaster 1:4 1/2" thick
Walls internal sft 2 8.5 - 2.00 34.00
sft 2 8.5 - 2.00 34.00
 Walls External sft 2 10.0 - 1.50 30.00
sft 2 10.0 - 1.50 30.00
Floor sft 1 10.0 10.00 - 100.00
Total Sft 228.00
Converting to M2 21.19
Ref of MRS (11-09-b) @ Rs 483.05 Per M2 Rs. 10,235.63
Total Cost Estimate For Single Water Pond Rs. 50,656.91
Total Cost Estimate For 03 Nos Water Pond= Rs. 151,970.73

(D) DETAIL COST ESTIMATE OF WATCH TOWER IN NEW ENCLOSER IN

SBNP DI KHAN WILDLIFE DIVISIONS (MRS-2024 BI-ANNUAL)
(D) COST ESTIMATES OF WATCH TOWER
S.No Description Unit No L W H Quantity
1 Excavation in foundation of building, bridges etc complete : in shingle/gravel
Columns Pits cft 4 2 2 2 32.00
Total Cft 32.00
Converting to M3 0.91
Ref of MRS (03-25-d) @ Rs. 449.7 Per M3 Rs. 407.40

S.No Description Unit No L W H Quantity

2 RCC in roof slab, beam, column & other structural members, insitu or precast.
(1:2:4)
RCC Columns 9"x9" cft 4 0.75 0.75 20.00 45.00
RCC Top Beam
10.13
9"x9" Long cft 2 9.00 0.75 0.75
RCC Top Beam
10.13
9"x9" Short cft 2 9.00 0.75 0.75
Floor Slab cft 1 8.00 8.00 0.33 21.12
Roof Slab cft 1 8.00 8.00 0.33 21.12
Total Cft 107.49
Converting to M3 3.04
Ref of MRS (06-07-b-03) @
17,793.23 Per M3 Rs. 54,150.46
Rs
S.No Description Unit No L W H Quantity
3 Supply & fabricate M.S. reinforcement for cement concrete (Hot rolled deformed
bars Grade 40)
As per Item No.02 cft 107.49 107.49
Converting to Tonne 0.44
Ref of MRS (06-08-c) @ Rs 324,224.31 Per Tonne Rs. 143,419.22
S.No Description Unit No L W H Quantity
4 1st class brick work in ground floor Cement, sand mortar 1:5, Add extra for brick
work in in Second floor (07-06-b)
In Tower Room Long
2 8 0.375 4 24.00
Sides cft
Short Sides cft 2 8 0.375 4 24.00
Total 48.00
Deduction
Entrance cft 1 2.50 0.38 4.00 3.75
Total Deduction 3.75
Net Total cft 44.25
Converting to M3 1.25
Ref of MRS (07-05-a-04+07-
18,540.05 Per M3 Rs. 23,227.55
06-c) @ Rs

S.No Description Unit No L W H Quantity

 5 Cement plaster 1:4 upto 20' height 1/2" thick
RCC Columns 9"x9"
216.00
(4 Nos) sft 16 0.75 - 18.00
RCC Top Beam
40.50
9"x9" (Long) sft 6 9.00 - 0.75
RCC Top Beam
40.50
9"x9" (Short) sft 6 9.00 - 0.75
Floor Slab sft 1 8.00 7.75 - 62.00
Roof Slab sft 1 8.00 7.75 - 62.00
Long Walls both
64.00
sides sft 2 8.00 - 4.00
Short Walls both
64.00
Sides sft 2 8.00 - 4.00
Total 549.00
Deduction
Entrance sft 2 2.50 - 4.00 20.00
Total Deduction 20.00
Net Total sft 529.00
Converting to M2 49.16
Ref of MRS (11-09-b) @ Rs 483.05 Per M2 Rs. 23,748.46
S.No Description Unit No L W H Quantity
6 Priming coat of chalk under distemper
As per Item No.05 sft 1 529.00 529.00
Converting to M2 49.16
Ref of MRS (11-20-a) @ Rs 40.25 Per M2 Rs. 1,978.83
S.No Description Unit No L W H Quantity
7 Distempering New surface : Three coats
As per Item No.05 sft 1 529.00 529.00
Converting to M2 49.16
Ref of MRS (11-21-a-03) @
211.11 Per M2 Rs. 10,378.92
Rs
S.No Description Unit No L W H Quantity
P/F of GI Spiral
8 Rs. 50,000.00
Stairs (NSI) 1 No
Total Cost Estimate Rs. 307,310.86
S.No ELECTRIFICATION WORK FOR WATCH TOWER
MRS Rate per
9 Description Unit Qty. Amount (Rs.)
Ref No
Supply, installation,
testing &
i commissioning of Each 15-68-f 1 13,360.22 Rs. 13,360.22
Direct axial Wall
Bracket fan
Supply & Erection of
ii 15 Amp Power Plug Each 15-81 1 280.35 Rs. 280.35
3-Pin
Wiring Cable
iii RFT 15-47-b 100 224.35 Rs. 22,435.00
7/0.029"
Wiring Cable
iv RFT 15-47-c 100 341.99 Rs. 34,199.00
7/0.044"
v Tube light single 4' Each 15-61-b 4 1,401.75 Rs. 5,607.00
Supply and Erection
PVC pipe for wiring
15-02-
vi purpose complete RFT 100 39.48 Rs. 3,948.00
a-03
On surface including
clamps etc: 1" dia
vii Supply and Erection Each 15-22-b 1 172.51 Rs. 172.51
button holder/angle
 holder Brass
Total Rs. 80,002.08
Total Cost Estimate Rs. 387,312.94

(E) INSTALLATION OF WATER SUPPLY PIPE LINE FOR WATER POND (1000 Rft) 13mm dia
(MRS 2024 BI ANNUAL)
S.No Description Unit No L W H Quantity
Excavation in foundation of building, bridges etc complete : in hard soil or soft
murum
Lining for pipes cft 1 1000 0.5 0.5 250
1
Total Cft 250
Converting to M3 7.08
Ref of MRS (03-25-c) @ Rs. 409.5 Per M3 Rs. 2898.50

S.No Description Unit No L W H Quantity

Providing and Fixing GI pipe & including specials complete: 1/2" dia (light)
GI Pipe 32 mm rft 1 1000 1000
2
Total Rft 1000
Ref of MRS (14-55-f) @ Rs 224.28 Per Rft Rs. 224280
S.No Description Unit No L W H Quantity
Plain Cement Concrete including placing, compacting, finishing & curing (Ratio
1:4:8)
In lining of Pipe cft 1 1000 0.5 0.25 125
3 Total Cft 125
Converting to M3 3.54
Ref of MRS (06-05-i) @ Rs 9,237.44 Per M3 Rs. 32691.96

S.No Description Unit No L W H Quantity

Providing and Fixing brass stop/bib cock : 1/2" dia

4 Brass Bib Cock Each 6 6

Ref of MRS (14-39-a) @ Rs 1,102.72 Per No Rs. 6616.32

Total Cost Estimate Rs. 266486.78

(F) SALT POINTS SHEDSIN NEW ENCLOSER (6'x6'x11') 2

NO'S (MRS 2024 BI ANNUAL)
S.No Description Unit No L W H Quantity
1 Excavation in foundation of building, bridges etc complete : in hard soil or
soft murum
For GI Pipes 2.5"
20.25
dia cft 6 1.5 1.50 1.50
Total Cft 20.25
Converting to M3 0.57
Ref of MRS (03-25-c) @
409.5 Per M3 Rs. 234.78
Rs.
S.No Description Unit No L W H Quantity
2 Plain cement concrete etc complete Ratio 1:4:8
 For GI Pipes 2.5"
13.50
dia cft 6 1.5 1.50 1.00
Total Cft 13.50
Converting to M3 0.38
Ref of MRS (06-05-I) @ Rs 11,471.96 Per M3 Rs. 4,384.81
S.No Description Unit No L W H Quantity
3 Plain cement concrete etc complete Ratio 1:2:4
For GI Pipes 2.5"
13.50
dia cft 6 1.5 1.50 1.00
Total Cft 13.50
Converting to M3 0.38
Ref of MRS (06-05-f) @ Rs 15,436.87 Per M3 Rs. 5,900.28
S.No Description Unit No L W H Quantity
4 Providing and lay cut, joint and disinfect GI Pipe 2.5" int.Dia
Horizantal Pipes rft 6 8 48.00
Total Rft 48.00
Ref of MRS (24-16-c-07) @
959.81 per Rft Rs. 46,070.88
Rs
S.No Description Unit No L W H Quantity
5 Box type Pipe size (1.5" x 3") NSI
Vertical Pipes large rft 2 14 28.00
Vertical Pipes small rft 4 12 48.00
Total Rft 76.00
Ref of MRS (NSI) @ Rs 200.00 per Rft Rs. 15,200.00
S.No Description Unit No L W H Quantity
6 Supply & fix corrugated GI sheet with GI bolts, nuts, limpet etc. complete : 22
BWG
GI Sheet sft 1 45 45.00
Total Sft 45.00
Converting to M2 4.18
Ref of MRS (09-14-b) @ Rs 2,212.64 Per M2 Rs. 9,253.61
Total Cost Estimate For Single Salt Point Rs. 81,044.35
Total Cost Estimate For 02 Nos Salt Point = Rs.
162,088.70

DETAIL COST ESTIMATE OF OF FEED ROOM (14’X14’) IN NEW

ENCLOSER (MRS-2024 1st BI-ANNUAL)
(G) COST ESTIMATES OF FEED ROOM
S.No Description Unit No L W H Quantity
1 Excavation in foundation of building, bridges etc complete : in hard soil or
soft murum
Room Long Walls cft 2 14 3.00 3.00 252.00
Room Short Side cft 2 14 3.00 3.00 252.00
Verandha Wall cft 1 6 3.00 3.00 54.00
Rcc Columns cft 8 3 3.00 3.00 216.00
Total Cft 774.00
Converting to M3 21.91
Ref of MRS (03-25-c) @ Rs. 409. Per M3 Rs. 8,973.75
 5
S.No Description Unit No L W H Quantity
2 Plain cement concrete etc complete Ratio 1:4:8
Room Long Walls cft 2 14 3.00 0.50 42.00
Room Short Side cft 2 14 3.00 0.50 42.00
Verandha Wall cft 1 6 3.00 0.50 9.00
Rcc Columns cft 8 3 3.00 0.50 36.00
Total Cft 129.00
Converting to M3 3.65
Rs.
Ref of MRS (06-05-i) @ Rs 11,471.96 Per M3
41,899.29
S.No Description Unit No L W H Quantity
3 1st class brick work in foundation and plinth in Cement, sand mortar 1:6
Room Long Walls
1st Step cft 2 14 2.00 0.75 42.00
2nd Step cft 2 14 1.50 0.75 31.50
3rd Step cft 2 14 1.00 0.50 14.00
Upto Plinth cft 2 14 0.75 1.75 36.75
Room Short Walls
1st Step cft 2 14 2.00 0.75 42.00
2nd Step cft 2 14 1.50 0.75 31.50
3rd Step cft 2 14 1.00 0.50 14.00
Upto Plinth cft 2 14 0.75 1.75 36.75
Verandha Wall
1st Step cft 1 6.00 2.00 0.75 9.00
2nd Step cft 1 6.00 1.50 0.75 6.75
3rd Step cft 1 6.00 1.00 0.50 3.00
Upto Plinth cft 1 6.00 0.75 1.75 7.88
Total 275.13
Deduction
RCC Columns 12"x12"
1st Step cft 3 2.00 2.00 1.50 18.00
2nd Step cft 3 1.00 1.00 2.50 7.50
RCC Columns 9"x9"
1st Step cft 5 2.00 2.00 1.00 20.00
2nd Step cft 5 0.75 0.75 2.50 7.03
Total Deduction 52.53
Net Total Cft 222.59
Converting to M3 6.30
Rs.
Ref of MRS (07-04-a-05) @ Rs 14,982.89 Per M3
94,425.19
S.No Description Unit No L W H Quantity
4 Damp proof course of cem. conc. 1:2:4 including bitumen coat, 1 layer
polythene & 1 coat bitumen (3" thick)
Room Long Walls 14.0
21.00
sft 2.00 0 0.75 -
Room Short Walls 14.0
21.00
sft 2.00 0 0.75 -
Verandha Wall sft 1.00 6.00 0.75 - 4.50
Total 46.50
Deduction
RCC Columns 12"x12" sft 3.00 1.00 1.00 - 3.00
 RCC Columns 9"x9" sft 5.00 0.75 0.75 - 2.81
Door sft 1.00 3.50 0.75 - 2.63
Total Deduction 8.44
Net Total Sft 38.06
Converting to M2 3.54
Ref of MRS (06-26-a-03) @ Rs 1,684.28 Per M2 Rs. 5,957.98
S.No Description Unit No L W H Quantity
5 1st class brick work in ground floor Cement, sand mortar 1:5
Room Long Walls cft 2 14 0.75 11.00 231.00
Room Short Walls cft 2 14 0.75 11.00 231.00
Verandha Wall cft 1 6.00 1.00 11.00 66.00
Total 528.00
Deduction
RCC Columns 12"x12" cft 3 1.00 1.00 11.00 33.00
RCC Columns 9"x9" cft 5 0.75 0.75 11.00 30.94
Door cft 1 3.50 0.75 8.50 22.31
Window cft 1 6.00 0.75 6.00 27.00
Total Deduction 113.25
Net Total Cft 414.75
Converting to M3 11.74
Rs.
Ref of MRS (07-05-a-04) @ Rs 16,286.75 Per M3
191,249.42
S.No Description Unit No L W H Quantity
6 RCC in roof slab, beam, column & other structural members, insitu or
precast. (1:2:4)
Upto Plinth Level
RCC Columns 12"x12"
18.00
1st Step cft 3 2.00 2.00 1.50
2nd Step cft 3 1.00 1.00 2.50 7.50
RCC Columns 9"x9" 1st
20.00
Step cft 5 2.00 2.00 1.00
2nd Step cft 5 1 0.75 2.50 7.03
Above Plinth Level
RCC Columns 12"x12" cft 3 1.00 1.00 11.00 33.00
RCC Columns 9"x9" cft 5 0.75 0.75 11.00 30.94
RCC Roof Slab cft 1 17.5 14.00 0.50 122.50
Total Cft 238.97
Converting to M3 6.77
Rs.
Ref of MRS (06-07-c-03) @ Rs 17,793.23 Per M3
120,385.79
S.No Description Unit No L W H Quantity
7 Supply & fabricate M.S. reinforcement for cement concrete (Hot rolled
deformed bars Grade 40)
As per item No.06 cft 238.97 238.97
Converting to Tonne 0.98
Rs.
Ref of MRS (06-08-c) @ Rs 324,224.31 Per Tonne
318,847.26
S.No Description Unit No L W H Quantity
8 Cement plaster 1:4 upto 20' height 1/2" thick
Room Long Walls both
616.00
sides sft 4 14 - 11.00
Room Short Walls both sft 4 14 - 11.00 616.00
 sides
Room Roof sft 1 14 14.00 - 196.00
Verandha Wall sft 2 6.00 - 11.00 132.00
14.0
84.00
Verandha Roof sft 1 0 6.00 -
RCC Columns (12"x12")
88.00
02 No. sft 8 1.00 - 11.00
Total 1732.00
Deduction
Window both sides sft 2 6.00 - 6.00 72.00
Door both sides sft 2 3.50 - 8.50 59.50
Total Deduction 131.50
Net Total sft 1600.50
Converting to M2 148.75
Rs.
Ref of MRS (11-09-b) @ Rs 483.05 Per M2
71,851.44
S.No Description Unit No L W H Quantity
9 Plain cement concrete etc complete Ratio 1:2:4
Room Floor cft 1 14.0 14.00 0.33 64.68
Verandah cft 1 14 6.00 0.33 27.72
Total Cft 92.40
Converting to M3 2.62
Rs.
Ref of MRS (06-05-f) @ Rs 15,436.87 Per M3
40,384.11
S.No Description Unit No L W H Quantity
10 Priming coat of chalk under distemper
As per Item No.08 sft 1 1600.50 1600.50
Converting to M2 148.75
Ref of MRS (11-20-a) @ Rs 40.25 Per M2 Rs. 5,987.00
S.No Description Unit No L W H Quantity
11 Distempering New surface : Three coats
As per Item No.08 sft 1 1600.50 1600.50
Converting to M2 148.75
Rs.
Ref of MRS (11-21-a-03) @ Rs 211.11 Per M2
31,401.63
S.No Description Unit No L W H Quantity
12 Supply and Fixing MS Sheet 16 guage(10'' x 2'') box type chowkats including
fixing in position with all charges for Hold fast, Hinges and Painting etc
Door rft 1 8.5 + 8.5 + 3.5 20.50
Window rft 1 6+6+6+6+4.5+4.5+1.5 34.50
Total 55.00
Rs.
Ref of MRS (12-70-a) @ Rs 439.73 Per Rft
24,185.15
S.No Description Unit No L W H Quantity
13 First class deodar wood wrought joinery in doors and windows etc.
complete : 1.5" thick
Door sft 1 3.50 - 8.50 29.75
Window sft 1 6.00 - 6.00 36.00
Total 65.75
Rs.
Ref of MRS (12-08-c) @ Rs 2,602.48 Per sft
171,113.06
Total Cost Estimate Rs.1,126,661
S.no
14 ELECTRIFICATION WORK
Rate per
i Description Unit MRS Ref Qty. Amount (Rs.)
No
S/Erection best quality
ceiling fan complete
Eac
ii with GI Rod, Canopy, 15-68-c 1 9,953.44 Rs. 9,953.44
h
Blades & Regulator;
56" Sweep
Supply & Erection of 15 Eac
iii 15-81 2 280.35 Rs. 560.70
Amp Power Plug 3-Pin h
iv Wiring Cable 7/0.029" RFT 15-47-b 50 224.35 Rs. 11,217.50
v Wiring Cable 7/0.044" RFT 15-47-c 35 341.99 Rs. 11,969.65
Eac
vi Tube light single 4' 15-61-b 3 1,401.75 Rs. 4,205.25
h
Supply and Erection
PVC pipe for wiring
15-02-a-
vii purpose complete On RFT 50 39.48 Rs. 1,974.00
03
surface including
clamps etc: 1" dia
Supply and Erection
button holder/angle RFT 15-22-b 3 172.51 Rs. 517.53
holder Brass
Total Activity #14 Rs. 40,398.07

Total Cost Estimate Rs.1,167,059