AR MO 20-21 Repair Estimate Revised

Yard stick details
Name of Work: A/R & M/O to G.P.R.A, Transit Hostel, C.G.H.S and Community Centre @ Domlur, Bangalore during 2020-2021. (from
09.05.2020 to 08.05.2021)
TOTAL PLINTH AREA OF BUILDING
Type 'A' 80 Nos (Block - I to II) 3540.18 Sqm (38106 Sqft)
Type 'B' 120 Nos (Block III to XI) 6630.27 Sqm (71368 Sqft)
TOTAL 10170.45Sqm (A)
EMQ
Type I 6 Nos (Block - 20) 265.40 Sqm (2857 Sqft)
Type II 4 Nos (Block - 19) 220.92 Sqm (2378 Sqft)
Type III 6 Nos (Block - 18) 480.30 Sqm (5170 Sqft)
TOTAL 966.62 (B)
Hostel Buildings
Single Suite 24 Nos 1123.52 Sqm (12094 Sqft)
Double Suite 34 Nos 2467.03 Sqm (26555 Sqft)
TOTAL 3590.55 ( C )
C.G.H.S building 408.00 Sqm (D)

Kendriya Bhandar & Community Centre 408.00 Sqm (E)
Total (A + B + C + D + E ) = 15543.62 Sqm

Total area of land area of the GPRA Domlur = 24,728 sqm or 6 Acre of land
YARD STICK FOR CIVIL ENGINEERING MAINTENANCE
Total Plinth Area (As per Statement)
1. G.P.R.A Buildings (A +B) 11137.07 Sqm
2. Hostel Buildings ( C ) 3590.55 Sqm
3. C.G.H.S Building (D) 408.00 Sqm
4. Kendriya Bhandar & Community Centre (E) 408.00 Sqm
15543.62 Sqm
Annual Repairs :-
1. G.P.R.A buildings 11137.07 x 2.75 x17.4117x1.1188= 596619

844923
2. Hostel builidings 3590.55 x 3.55x17.4117 x1.1188 = 248304 Residential
3. C.G.H.S Building 408.00 x 7.85 x17.4117 x1.1188 = 62391
87427
4. Kendriya Bhandar & Community Centre 408.00 x 3.15 x17.4117x1.1188 25036 Non Residential
TOTAL 932350
Service Charges :-
G.P.R.A buildings 11137.07 x 2.40x49.2756 x 1.1188= 1473556
2087186
Hostle buildings 3590.55 x 3.10x49.2756 x1.1188 = 613631 Residential
3. C.G.H.S Building 408.00 x 6.85 x49.2756 x1.1188= 154076
215931
4. Kendriya Bhandar & Community Centre 408.00 x 2.75x49.2756x1.1188 = 61855 Non Residential
TOTAL 2303118
Special Repairs @ Age 21-40 years
1.G.P.R.A buildings 11137.07x 2.90x17.4117 x 1.1188= 629162
832002
2.Hostle buildings 3590.55 x 2.90x17.4117 x1.1188 = 202840 Residential
3. C.G.H.S Building 408.00 x 7.70x17.4117 x1.1188= 61199
100939
4. Kendriya Bhandar & Community Centre 408.00 x 5.00x17.4117x1.1188 = 39740 Non Residential
Annual repair and maintanance 2932109

Total Residenti 844922.84
Non Residentia2174613.59 303359
Total Annual repair and maintanance for Residential and Non Residential 3019536
Special repairs yard stick 832002
Total Residential =
Non Residential = 100939

Total Special repairs yardstik for
Residential and Non Residential 932940
Totals yardstik for Residential and Non

Residential 3952477
cost index of bangalore 13% 513821.98

total 4,466,298.74
GENERAL ABSTRACT OF COST
State :- Karnataka BCDII
Branch :- B & R Sub dvn:-4/II
Name of Work: Name of Work: Annual repairs and maintenance to G.P.R.A quarters and Transit hostel,
CGHS, community centre at Domlur, Bangalore during 2020-21.SH:House keeping of GPRA Domlur
Campus, Bangalore.
Sl.No Description Amount
1 W.C staff establishment (As per Annexure I) 828000.00

2 Materials for day to day maintenance, through Supply order,through work order
and imprest etc. 200000.00
3 Work executed by Contract
Cleaning of Over head tank, UG sump, supply of carpeneter, plumber, mason,
sewerman and helper for day to day maintenance,sweeping of internal
pavements,change of old and damaged EWCs and IWCs, Internal OBD,
Synthetic enamel paint , housekeeping of GPRA campus and other
miscellaneous work etc. 3427130.00
Total 4455130
Junior Engineer Assisatnt Executive Engineer

BCSD 4/II BCSD 4/II
ANNEXURE I
W.C.STAFF ESTABLISHMENT
State :- Karnataka BCD II

Branch :- B & R Sub dvn:-4/II
Name of Work: Annual repairs and maintenance to G.P.R.A quarters and Transit hostel, CGHS, community centre at
Domlur, Bangalore during 2020-21 SH:House keeping of GPRA Domlur Campus, Bangalore.
Sl.No Description Qty Rate Unit Amount Remarks
Average Salary taken for

1 work assistant 12.00 34000.00 Per Month 408000.00 this year considered
Average Salary taken for

1 Mason 12.00 35000.00 Per Month 420000.00 this year considered
Total 828000.00
Junior Engineer Assistant Executive Engineer

BCSD 4/II BCSD 4/II
ANNEXURE II
Preliminary cum Detailed Estimate
Name of Work: Annual repairs and maintenance to G.P.R.A quarters and Transit hostel, CGHS, community centre at Domlur, Bangalore during
2020-21 SH:House keeping of GPRA Domlur Campus, Bangalore.
DSR
Sl. No Description of items Qty Unit Rate Amount
Item No.
1 4.1 Providing and laying in position cement concrete of specified grade
excluding the cost of centering and shuttering - All work up to plinth
level :
1.1 4.1.3 1:2:4 (1 cement : 2 coarse sand (zone-III) : 4 graded stone

aggregate 20 mm nominal size). 1.50 cum 6788.60 10182.90
1.2 4.1.10 1:5:10 (1 cement : 5 coarse sand (zone-III): 10 graded stone
aggregate 40 mm nominal size). 1.50 cum 5520.30 8280.45
2 8.2 Providing and fixing 18 mm thick gang saw cut, mirror polished,
premoulded and prepolished, machine cut for kitchen platforms, vanity
counters, window sills, facias and similar locations of required size,
approved shade, colour and texture laid over 20 mm thick base
cement mortar 1:4 (1 cement : 4 coarse sand), joints treated with white
cement, mixed with matching pigment, epoxy touch ups, including
rubbing, curing, moulding and polishing to edges to give high gloss
finish etc. complete at all levels.
2.1 8.2.2 Granite of any colour and shade

2.1.1 8.2.2.2 Area of slab over 0.50 sqm 2.50 sqm 4007.65 10019.13
3 8.31 Providing and fixing Ist quality ceramic glazed wall tiles conforming to
IS: 15622 (thickness to be specified by the manufacturer), of approved
make, in all colours, shades except burgundy, bottle green, black of
any size as approved by Engineer-in-Charge, in skirting, risers of steps
and dados, over 12 mm thick bed of cement mortar 1:3 (1 cement : 3
coarse sand) and jointing with grey cement slurry @ 3.3kg per sqm,
including pointing in white cement mixed with pigment of matching
shade complete.
5.00 sqm 1030.30 5151.50
4 9.21 Providing and fixing ISI marked flush door shutters conforming to IS :
2202 (Part I) non-decorative type, core of block board construction with
frame of 1st class hard wood and well matched commercial 3 ply
veneering with vertical grains or cross bands and face veneers on both
faces of shutters:
4.1 9.21.2 30 mm thick including ISI marked Stainless Steel butt hinges with
necessary screws 10.00 sqm 1819.80 18198.00
5 9.117 Providing and fixing factory made uPVC door frame made of uPVC
extruded sections having an overall dimension as below (tolerance
±1mm), with wall thickness 2.0 mm (± 0.2 mm), corners of the door
frame to be Jointed with galvanized brackets and stainless steel
screws, joints mitred and Plastic welded. The hinge side vertical of the
frames reinforced by galvanized M.S. tube of size 19 X 19 mm and
1mm (± 0.1 mm) wall thickness and 3 nos. stainless steel hinges fixed
to the frame complete as per manufacturer’s specification and
direction of Engineer-in- charge
5.1 9.117.2 Extruded section profile size 42x50 mm 50.00 metre 267.45 13372.50
6 9.118 Providing and fixing to existing door frames.
6.1 9.118.2 30 mm thick factory made Polyvinyl Chloride (PVC) door shutter made
of styles and rails of a uPVC hollow section of size 60x30 mm and wall
thickness 2 mm (± 0.2 mm), with inbuilt decorative moulding edging on
one side. The styles and rails mitred and joint at the corners by means
of M.S. galvanised/ plastic brackets of size 75x220 mm having wall
thickness 1.0 mm and stainless steel screws. The styles of the shutter
reinforced by inserting galvanised M.S. tube of size 25x20 mm and 1
mm (± 0.1 mm) wall thickness. The lock rail made up of 'H' section, a
uPVC hollow section of size 100x30 mm and 2 mm (± 0.2 mm) wall
thickness fixed to the shutter styles by means of plastic/ galvanised
M.S. 'U' cleats. The shutter frame filled with a uPVC multi-chambered
single panel of size not less than 620 mm, having over all thickness of
20 mm and 1 mm (± 0.1 mm) wall thickness . The panels filled
vertically and tie bar at two places by inserting horizontally 6 mm
galvanised M.S. rod and fastened with nuts and washers, complete as
per manufacturer's specification and direction of Engineer-in-charge.
15.00 sqm 1978.65 29679.75

7 10.22 Welding by gas or electric plant including transportation of plant at site
etc. complete. 500.00 cm 3.35 1675.00
8 11.39 Providing and laying Ceramic glazed floor tiles of size 300x300 mm
(thickness to be specified by the manufacturer) of 1st quality
conforming to IS : 15622 of approved make in colours such as White,
Ivory, Grey, Fume Red Brown, laid on 20 mm thick cement mortar 1:4
(1 Cement : 4 Coarse sand), including pointing the joints with white
cement and matching pigment etc., complete.
5.00 sqm 1088.40 5442.00
9 13.42 Distempering with 1st quality acrylic distemper (ready mixed)
having VOC content less than 50 gms/litre, of approved
manufacturer, of required shade and colour complete, as per
manufacturer’s specification
9.1 13.42.1 Two or more coats on new work 450.00 sqm 87.15 39217.50
10 13.43 Applying one coat of water thinnable cement primer of approved brand
and manufacture on wall surface :
10.1 13.43.1 Water thinnable cement primer 450.00 sqm 60.00 27000.00
11 13.80 Providing and applying white cement based putty of average thickness
1 mm, of approved brand and manufacturer, over the plastered wall
surface to prepare the surface even and smooth complete.
450.00 sqm 115.15 51817.50
12 13.91 Removing dry or oil bound distemper, water proofing cement paint and
the like by scrapping, sand papering and preparing the surface smooth
including necessary repairs to scratches etc. complete. 1200.00 sqm 18.25 21900.00
13 13.99 Painting with synthetic enamel paint of approved brand and
manufacture of required colour to give an even shade :
13.1 13.99.1 One ore more coats on old work 600.00 sqm 79.95 47970.00
14 13.108 Distempering with 1st quality acrylic distemper (ready made) having
VOC content less than 50 gm per ltr. of approved manufacturer
and of required shade and colour complete. as per manufacturer’s
specification.
14.1 13.108.1 Old work (one or more coats) 5000.00 sqm 48.05 240250.00
15 14.1 Repairs to plaster of thickness 12mm to 20mm in patches of area 2.5
sq. metres and under including cutting the patch in proper shape and
preparing and plastering the surface of the walls complete including
disposal of rubbish to the dumping ground within 50 metres lead.
15.1 14.1.1 With cement mortar 1:4 (1 cement : 4 fine sand) 75.00 sqm 417.80 31335.00
16 14.5 Reneweing glass panes, with putty and nails wherever necessary.
16.1 14.5.1 a) Float Glass panes of Thickness 4mm 20.00 sqm 890.50 17810.00
17 14.75A Cleaning of terrace/loft water storage tank (inside surface area) upto
2000 litre capacity at all heights with coconut brushes, duster etc.,
removal of silt, rubbish from the tank and cleaning the tank with fresh
water disinfecting with bleaching powder @ 0.5gm per litre capacity of
tank, including marking the date of cleaning on the side of tank body
with the help of stencil and paint and disposing of malba, all complete
as per direction of Engineer-in-Charge. (The old date already written
on tank should be removed with paint remover or black paint and if
date is not written with the stencil or old date is not removed deduction
will be made @ Rs. 0.10 per litre if during cleaning any GI fittings or
ball cock is damaged that is to be repaired by contractor at his own
cost and nothing extra will be paid on this account)
350000.00 litre 0.35 122500.00

18 14.77 Cleaning of chocked sewer line by diesel running vehicle mounting
hydraulic operated high pressure suction cum jetting sewer cleaning
machine fitted with pump having 4000 litres suction capacity and 6000
litres water jetting tank capacity including skilled operator, supervising
engineer etc. for cleaning and partial desilting of manholes and
dechocking of sewer lines. Dechocking and flushing of sewer line from
one manhole to another by high pressure jetting system of 2200 PSI
for sewer line from 150mm dia upto 300mm dia for all depth.
25.00 metre 256.90 6422.50
19 14.78 Cleaning of under ground sump, Over Head R.C.C. Tank
( independent staging) including disposal of slit and rubbish, all as per
direction of Engineer-in-Charge. The cleaning shall consist following
operations:-
(i)Tank shall be emptied of water by pumping & bottom shall be
cleaned of slit and other deposits.
(ii)Entire surface area of the sump shall then scrubbed thoroughly with
wire brush etc. and pressure washed with water.
(iii)Chlorination of RCC internal surface by liquid chlorine.
(iv)The treated surface shall be dried using air jetting and all loose
particles shall be removal from the surface.
(v)Finally the surface shall be treated with ultraviolet radiation etc. as
per direction of Engineer-in-Charge. 1300.00 sqm 63.70 82810.00
20 14.82 Dismantling W.C. Pan of all sizes including disposal of dismantled
materials i/c malba all complete as per directions
of Engineer-in- Charge. 5.00 each 96.00 480.00
21 15.60 Disposal of building rubbish/garbage / malba / unserviceable,
dismantled or waste materials from sweeping by mechanical means,
including loading, transporting, unloading to approved municipal
dumping ground or as approved by Engineer-in-charge, beyond 50 m
initial lead, for all leads including all lifts involved.
50.00 cum 138.85 6942.50
22 22.14 Grading roof for water proofing treatment with
22.14.1 Cement concrete 1:2:4 (1 cement : 2 coarse sand :
4 graded stone aggregate 20mm nominal size) 8.00 cum 6924.65 55397.20
Supplying at site.
23 N.S Supply of the following skilled and unskilled workers with necessary
tools and minor accessories required for attending repair works as
and when the complaints will be assigned to the contractor through
CPWD sewa portal and the complaints must be attended within the
time frame provided for diffeerent nature of complaints in CPWD sewa
portal and if it is found that the complaints are not attended with in the
time frame , the penalty of Rs,300 for each failiure will be levied upon
the contractor and deducted from the bill.
23.1 N.S Carpenter with necessary tools and Equipments 150 Day 975.00 146250.00
23.2 N.S Plumber with necessary tools and Equipments 300 Day 975.00 292500.00
23.3 N.S Masons for routine repair works with necessary tools and Equipments
150 Day 975.00 146250.00
23.4 N.S Sewerman with necessary tools and Equipments 240 Day 779.00 186960.00
23.5 N.S Beldars/coolies with necessary tools and Equipments 240 Day 779.00 186960.00
23.6 N.S welder with necessary tools and Equipments 40 Day 975.00 39000.00
24 NS Aluminium hanging floor door stopper with twin rubber & stopper 20 each 58.20 1164.00
25 NS Brass mortice latch and lock of godrej make (BAAN code:
LKYLDM6LD, product code:6997) with 6 levers and a pair of brass
lever handles 10 each 581.80 5818.00
26 NS Flexible (coil shaped) PVC waste pipe for sink and wash basin 32 mm
dia with length not less than 700 mm i/c PVC waste fittings 15 each 50.90 763.50
27 NS Flexible (coil shaped) PVC waste pipe for sink and wash basin 40 mm
dia with length not less than 700 mm i/c PVC waste fittings 15 each 51.00 765.00
28 NS Stainless Steel kitchen sink -without drain board 610x510mm bowl
depth 200mm 10 each 2618.00 26180.00
28 NS 15 mm dia PTMT stop cock (male thread) 10 each 118.00 1180.00
29 NS PTMT Pillar cock (fancy) 15 mm foam flow 20 each 201.00 4020.00
30 NS PTMT Swiveling shower 15 mm 10 each 102.00 1020.00
31 NS H.P. or L.P. ball valve with polythene floats: 15 mm dia 3 each 348.00 1044.00
32 NS H.P. or L.P. ball valve with polythene floats: 20 mm dia 20 each 342.00 6840.00
33 NS Vitreous china orrisa type W.C. pan of size 580 mm 6 each 1745.00 10470.00
34 NS Vitreous china pedestal type water closet( european water closet) 6 each 1455.00 8730.00
35 NS dual flush (3 litre/6 litre) PVC cistern of approved make 10 each 1226.00 12260.00
36 NS White plastic seat (solid) with lid C.P. brass hinges and rubber buffers
10 each 72.00 720.00
37 NS Vitreous china flat back wash basin 550x400 mm 10 each 793.00 7930.00
38 NS Mirror of superior make glass 60x45 cm with hard board of 6 mm 5 each 627.00 3135.00
39 NS PTMT - Waste Coupling 31/32 mm 1 each 49.00 49.00
40 NS PTMT - Waste Coupling 38/40 mm 30 each 70.00 2100.00
41 NS CPVC Pipes: 20 mm nominal outer dia Pipes including fittings like
Bend, Elbow, Tee, Tape, etc. all complete measurments shall be taken
after fixing of Pipes. 100 metre 113.00 11300.00
42 NS CPVC Pipes: 25 mm nominal outer dia Pipes including fittings like
Bend, Elbow, Tee, Tape, etc. all complete measurments shall be taken
after fixing of Pipes. 100 metre 165.00 16500.00
43 NS Polyethylene water storage tank with cover and suitable locking
arrangement including fittings like Bend, Elbow, Tee, Tape, etc. all
complete and at all levels measurments shall be taken after fixing of
Tank. 6000 per litre 8.00 48000.00
44 NS PTMT bib cock 15 mm nominal bore, 122mm long, weighing not less
than 99 gms 50 each 134.00 6700.00
45 NS Stainless Steel Grating of Good Quality -110 mm dia without hole of
make SHAKTI (Cat.NO SB-9902)/Hindware or equivalent 15 each 61.30 919.53
46 NS Unplasticized PVC connection pipes with brass union of make shakti
Cat. No SB-9611 or rate equivalent- 45 cm long 8 each 221.00 1768.00
47 NS Ordinary portland cement (43 grade) conforming to IS:8112:1998 of bag of 50
approved brand and manufacture. 5 kg 429.00 2145.00
48 NS PPC of approved brand and manufacture. bag of 50
10 kg 331.0 3310.30
49 NS Powder coated aluminium curtain rod clamps of standard design with
necessary screws. 10 each 39.00 390.00
50 NS 110 mm dia unplasticised Rigid PVC SWR pipes conforming to IS :
13592 Type "B' of approved brand and manufacture-single socketed
100 meter 508.00 50800.00
51 NS Single socketed unplastisised rigid PVC SWR grade fittings
conforming to IS:13592, Type B, of approved brand and manufacture
-single socketed
51.1 NS 110 mm Tee with door 5 each 307.00 1535.00
51.2 NS 110 mm door bend 5 each 184.00 920.00
52.0 NS Nahani trap 110 mm inlet and 110 mm outlet 5 each 248.00 1240.00
53 NS Anodised aluminium handles conforming to IS :1868
53.1 NS a)100 mm 5 each 77.00 385.00
54 NS Anodised aluminium tower bolts conforming to IS :1868
54.1 NS b) 150 x 10 mm 5 each 120.00 600.00
54.2 NS c) 100x10 mm 5 each 107.00 535.00
55 N.S Removing of vegetation growth on walls of quarters at all levels and
terraces using all safety measures required to do so including the cost per job
of labour annd Tools and Plants required.(Nothing extra to be paid on comprising
this account) 250 1 location 128.00 32000.00
56 NS Cleaning the entire internal campus area of GPRA in every day basis,
which includes all the paved surfaces, parks, unpaved surfaces left out
for horticulture in sorrounding of all buildings etc. , by sweeping and
picking up of papers, dry leaves, grass, earth, falled tree branches
etc., inside the campus as directed by the Engineer in charge or
representaive of engineer in charge.(Rates inclusive of all materials
such as broom sticks, pan, basket etc., and labour) and cleaning
should be completed by 12:00 noon. One register should be
maintained which has to be counter signed by JE or representative
of JE after completion of cleaning every day . If it is found that cleaning
/sweeping is not carried out in any part of the colony or proper
cleaning is not done a penalty of Rs,1000/- for each failiure will be
levied upon the contractor and deducted from the bill
310 per day 1443.00 447330.00

57 NS Cleaning the common areas like stair case ,Hand rails ,terrace of each
Residential blocks,mummty room and car/ scooter shed of GPRA
campus in interval of 15 days by sweeping,cleaining of hand rails
with wet cloth ,taking out spider webs from stair case walls and roofs
etc., as directed by the Engineer in charge or representaive of
336 each block 287.00 96432.00
engineer in charge.(Rates inclusive of all materials such as broom
sticks, pan, basket etc., and labour). One register should be
maintained in which date of cleaning could be recorded for each block
and should be counter signed by JE or representative of JE. If it is
found that cleaning /sweeping is not carried out in any above
mentioned areas or proper cleaning is not done a penalty of Rs,700/-
for each failiure will be levied upon the contractor and deducted from
58 NS as Providing and laying waterproofing coating on the roof slab of the
per building with single component liquid polyurethane elastomeric
quotation membrane with minimum elongation of 500% using Dampfix gold PU
attached of Bostik or as per approved make as per the approval of
engineer-in-charge applied @ 1.2 Kg/sq-m in two layers over a coat of
Bostik primer or equivalent on the & cured surface all complete as per
direction Sqm 1285 of Engg-in-charge & manufacturer
specifications. The rate includes preparation of surface, removal of
dust from surface using compressed air, filling the tile joints with rich
polymer mortar like Patchfix concrete MC of Bostik or equivalent and
sealing of all joints, rounding of corners of slabs and walls & junctions
masonry with polymer mixed cement mortar/concrete etc., all complete
as per manufacturers specifications and direction of engineer-
incharge.
80.00 sqm 1285.00 102800.00
Total 2,772,518.26
Add Cost Index @18.64% over DSR items
159,158.28
Total 2,931,676.54
Add EPF and ESI 11.9% 348,869.51
Add 5% Contingencies 146,583.83
Total 3,427,129.87
Say 3,427,130.00
Junior Engineer Assistant Executive Engineer

BCSD 4/II, CPWD BCSD 4/II, CPWD
MINIMUM WAGES of different catogeries of labours
As per order No. 1/36(1)/2019-LS-II dated 23.09.2019, issued by CLC, Min of L&E, New
Delhi.
Name of Work: Annual repairs and maintenance to G.P.R.A quarters and Transit hostel,
CGHS, community centre at Domlur, Bangalore during 2020-2021 (from 09.05.2020 to
08.05.2021)
Category : Unskilled
beldars, coolies, sweepers etc.
Basic wages+DA 629.00
Catogary: Semi skilled

Mates, Bhistis, 2nd class mason, carpenter, plumber, painter, aluminium
fabricator,Sewerman etc.
Category: Skilled/clerical
Mason, Carpenter, Plumber, Aluminium&steel fabricator etc.
Assistant Executive Engineer

BCSD 4/II, CPWD, Bangalore
Area of tanks
qty
1 Circular sump, 9mt dia base pi r*r 1 3.14 4.5 4.50 63.59
cylinder part 2*pi*r*h 2 3.14 4.5 4.00 113.04
2 Circular sump, 9mt dia base pi r*r 1 3.14 4.5 4.50 63.59
cylinder part 2*pi*r*h 2 3.14 4.5 4.00 113.04
3 Rectangular sump sides 4 4 3.5 4 224.00
bottom And top 4 2 3.5 3.5 98.00
kaveri sump sides 2 5.7 1.5 17.10
sides 2 2.4 1.5 7.20
bottom And top 2 5.7 2.4 27.36
OHT cylindrical surface 2*pi*r*h 2 3.14 2.1 6.8 89.68
surface area cone pi*r*l 3.14 6.3 10.1 199.80
1016.39
say 1000
Supply of items
24 Aluminium hanging floor door stopper with twin rubber & stopper
CODE DESCRIPTION QTY UNIT RATE AMOUNT
7059 Aluminium hanging floor door stopper with twin
rubber & stopper 1.00 each 40 40.00
TOTAL 40.00
Bangalore cost index considered for DSR rate of item 13% 5.20
total 45.20
Add 12% GST applicable on work contract, by
reversible method (multiplying factor 0.1405) 6.35
TOTAL 51.55
Add CP @ 7.5% 3.87
TOTAL 55.42
Say 55.00
25 Brass mortice latch and lock of godrej make (BAAN code:LKYLDM6LD, product
code:6997) with 6 levers and a pair of brass lever handles
0413 Brass mortice latch and lock 100x65 mm with 6
levers and a pair of brass lever handles 1.00 each 545 545.00
total 545.00
reversible method (multiplying factor 0.1405)
76.57
TOTAL 621.57
Add CP @ 7.5% 46.62
TOTAL 668.19
Say 668.00
26 Flexible (coil shaped) PVC waste pipe for sink and wash basin
32mm dia with length not less than 700 mm i/c PVC waste fittings

7119 Flexible (coil shaped) PVC waste pipe for sink and
wash basin 1.00 each 35 35.00
32mm
TOTALdia with length not less than 700 mm i/c PVC 35.00
waste fittings
total 39.55
TOTAL 45.11
Add CP @ 7.5% 3.38
TOTAL 48.49
Say 48.00
27 Flexible (coil shaped) PVC waste pipe for sink and wash basin 40 mm dia with length not
less than 700 mm i/c PVC waste fittings
7120 Flexible (coil shaped) PVC waste pipe for sink and
wash basin 40 mm dia with length not less than 700 1.00 each 35 35.00
mm i/c PVC waste fittings
TOTAL 35.00
total 39.55
5.56
TOTAL 45.11
Add CP @ 7.5% 3.38
TOTAL 48.49
Say 48.00
28 Stainless Steel kitchen sink -without drain board 610x510mm bowl depth 200mm

7059 Aluminium hanging floor door stopper with twin
rubber & stopper 1.00 each 1800 1800.00
TOTAL 1800.00
total 2034.00
TOTAL 2319.78
Add CP @ 7.5% 173.98
TOTAL 2493.76
Say 2494.00
29 15 mm dia PTMT stop cock (male thread)

7403 15 mm dia PTMT stop cock (male thread) 1.00 each 71 71.00
TOTAL 71.00
total 80.23
11.27
TOTAL 100.73
Add CP @ 7.5% 7.55
TOTAL 108.29
Say 108.00
30 PTMT Pillar cock (fancy) 15 mm foam flow
7410 PTMT Pillar cock (fancy) 15 mm foam flow 1.00 each 138 138.00
TOTAL 138.00
total 155.94
TOTAL 177.85
Add CP @ 7.5% 13.34
TOTAL 191.19
Say 191.00
31 PTMT Swiveling shower 15 mm

7501 PTMT Swiveling shower 15 mm 1.00 each 70 70.00
TOTAL 70.00
total 79.10
TOTAL 90.21
Add CP @ 7.5% 6.77
TOTAL 96.98
Say 97.00
32 H.P. or L.P. ball valve with polythene floats: 15 mm dia

1922 H.P. or L.P. ball valve with polythene floats: 15 mm
dia 1.00 each 210 210.00
TOTAL 210.00
total 237.30
33.34
TOTAL 297.94
Add CP @ 7.5% 22.35
TOTAL 320.29
Say 320.00
33 H.P. or L.P. ball valve with polythene floats: 20 mm dia

1923 H.P. or L.P. ball valve with polythene floats: 20 mm
dia 1.00 each 235 235.00
TOTAL 235.00
total 265.55
TOTAL 302.86
Add CP @ 7.5% 22.71
TOTAL 325.57
Say 326.00
34 Vitreous china orrisa type W.C. pan of size 580 mm

1954 Vitreous china orrisa type W.C. pan of size 580 mm
1.00 each 1200 1200.00
TOTAL 1200.00
total 1356.00
TOTAL 1546.52
Add CP @ 7.5% 115.99
TOTAL 1662.51
Say 1663.00
35 Vitreous china pedestal type water closet( european water closet)

1955 Vitreous china pedestal type water closet( european
water closet) 1.00 each 1000 1000.00
TOTAL 1000.00
total 1130.00
TOTAL 1288.77
Add CP @ 7.5% 96.66
TOTAL 1385.42
Say 1385.00
36 dual flush( 3 litre/6 litre) pvc flushing cistern of approved make
NS dual flush( 3 litre/6 litre) pvc flushing cistern of 1.00 each 1000 1000.00
appoved make
TOTAL 1000.00
TOTAL 1140.50
Add CP @ 7.5% 85.54
TOTAL 1226.04
Say 1226.00
37 White plastic seat (solid) with lid C.P. brass hinges and rubber buffers
1875 White plastic seat (solid) with lid C.P. brass hinges
and rubber buffers 1.00 each 400 400.00
TOTAL 400.00
total 452.00
63.51
TOTAL 63.51
Add CP @ 7.5% 4.76
TOTAL 68.27
Say 68.00
38 Vitreous china flat back wash basin 550x400 mm

3229 Vitreous china flat back wash basin 550x400 mm 1.00 each 545 545.00
TOTAL 545.00
total 615.85
TOTAL 702.38
Add CP @ 7.5% 52.68
TOTAL 755.06
Say 755.00
39 Mirror of superior make glass 60x45 cm with hard board of 6 mm
7501 Mirror of superior make glass 60x45 cm 1.00 each 400 400.00
hard board of 6 mm 0.27 sqm 115 31.05
TOTAL 431.05
total 487.09
TOTAL 555.52
Add CP @ 7.5% 41.66
TOTAL 597.19
Say 597.00
40 PTMT - Waste Coupling 31/32 mm

7491 PTMT - Waste Coupling 31/32 mm 1.00 each 34 34.00
TOTAL 34.00
total 38.42
TOTAL 43.82
Add CP @ 7.5% 3.29
TOTAL 47.10
Say 47.00
41 PTMT - Waste Coupling 38/40 mm

7492 PTMT - Waste Coupling 38/40 mm 1.00 each 48 48.00
TOTAL 48.00
total 54.24
TOTAL 61.86
Add CP @ 7.5% 4.64
TOTAL 66.50
Say 67.00
42 Chlorinated Polyvinyl - chloride (CPVC) pipe 20 mm outer dia
8637 Chlorinated Polyvinyl - chloride (CPVC) pipe 20 mm
1.00 each 77.8 77.80
outer dia
TOTAL 77.80
total 87.91
TOTAL 100.27
Add CP @ 7.5% 7.52
TOTAL 107.79
Say 108.00
43 Chlorinated Polyvinyl - chloride (CPVC) pipe 25 mm outer dia

8638 Chlorinated Polyvinyl - chloride (CPVC) pipe 25 mm
outer dia 1.00 each 113.6 113.60
TOTAL 113.60
total 128.37
TOTAL 146.40
Add CP @ 7.5% 10.98
TOTAL 157.38
Say 157.00
44 Polyethylene water storage tank with cover and suitable locking arrangement
1649 Polyethylene water storage tank with cover and
suitable locking arrangement 1.00 per litre 5.5 5.50
TOTAL 5.50
total 6.22
TOTAL 7.09
Add CP @ 7.5% 0.53
TOTAL 7.62
Say 8.00
23 Supply of the following skilled workers with necessary tools required for attending repair
works as and when required and as directed by the Engineer-in-charge.
23.1 Plumber
Details of cost for 1 month
LABOUR
Plumber 1.00 Day 764 764.00
materials like teflon tape, jointing cement, thread,
sealing compounds, tools and plants,LS 10.00 LS 2.37 23.70
TOTAL 787.70
110.67
TOTAL 898.37
Add CP @ 7.5% 67.38
TOTAL 965.75
Add Labour cess @ 1% 9.66
Total 975.41
Say 975.00
23.2 Carpenter
Details of cost for 1 day.
LABOUR
Carpenter/Aluminium or steel Fabricator. 1 Day 764 764.00
materials, tools and plants,LS 10 LS 2.37 23.70
TOTAL 787.70
110.67
TOTAL 898.37
Add CP @ 7.5% 67.38
TOTAL 965.75
Total 975.41
Say 975.00
23.3 Mason with required tools
LABOUR
Skilled labour 1.00 Day 764 764.00
tools and plants,LS
10.00 LS 2.37 23.70
TOTAL 787.70
110.67
TOTAL 898.37
Add CP @ 7.5% 67.38
TOTAL 965.75
Total 975.41
Say 975.00
23.4 Supply of Sewerman

LABOUR
Helper (Unskilled) 1.00 Day 629 629.00
TOTAL 629.00
TOTAL 717.37
Add CP @ 7.5% 53.80
TOTAL 771.18
Total 778.89
Say 779.00
23.5 Supply of beldars/coolies for carrying out day to day miscellaneous works
LABOUR
Helper (Unskilled) 1.00 Day 629 629.00
TOTAL 629.00
TOTAL 717.37
Add CP @ 7.5% 53.80
TOTAL 771.18
Total 778.89
Say 779.00
23.6 Supply of welders for carrying out day to day miscellaneous works
LABOUR
skilled 1.00 Day 764 764.00
tools and equipments 10.00 LS 2.37 23.70
TOTAL 787.70
TOTAL 898.37
Add CP @ 7.5% 67.38
TOTAL 965.75
Total 975.41
Say 975.00
45 PTMT bib cock 15 mm nominal bore, 122mm long, weighing not less
than 99 gms Description Qty Rate unit Total
Details of cost for each
MATERIAL
1.00 109.00 each 109.00
TOTAL 109.00
15.31
TOTAL 124.31
Add CP @ 7.5% 9.32
TOTAL 133.64
Total 133.64
Say 134.00
46 Stainless Steel Grating of Good Quality -110 mm dia without hole of make SHAKTI
(Cat.NO SB-9902)/Hindware or equivalent
Description Qty Rate unit Total
market rate of material taken from catalogue of
SHAKTI sheet attached
MATERIAL
Stainless Steel Grating of Good Quality -110 mm dia 1.00 50.00 each 50.00
without hole of make SHAKTI (Cat.NO SB-
9902)/Hindware or equivalent
TOTAL 50.00
7.03
TOTAL 57.03
Add CP @ 7.5% 4.28
TOTAL 61.30
Say 61.00
Unplasticized PVC connection pipes with brass union of make shakti Cat. No SB-9611 or
47 rate equivalent- 45 cm long

market rate of material taken from catalogue of shakti sheet attached
MATERIAL
Unplasticized PVC connection pipes with brass union 1.00 180.00 each 180.00
of make shakti Cat. No SB-9611 or rate equivalent-
45 cm long
TOTAL 180.00
TOTAL 205.29
Add CP @ 7.5% 15.40
TOTAL 220.69
Say 221.00
Ordinary portland cement (43 grade) conforming to IS:8112:1998 of approved brand and
48 manufacture.

MATERIAL
Ordinary portland cement (43 grade) conforming to 1.00 350.00 bag 350.00
IS:8112:1998 of approved brand and manufacture.
TOTAL 350.00
TOTAL 399.18
Add CP @ 7.5% 29.94
TOTAL 429.11
Say 429.00
PPC of approved brand and manufacture.
48

MATERIAL
PPC of approved brand and manufacture. 1.00 270.00 bag 270.00
TOTAL 270.00
TOTAL 307.94
Add CP @ 7.5% 23.10
TOTAL 331.03
Say 331.00
Powder coated aluminium curtain rod clamps of standard design with necessary screws.
49

MATERIAL
Powder coated aluminium curtain rod clamps of 1.00 32.00 each 32.00
standard design with necessary screws.
TOTAL 32.00
TOTAL 36.50
Add 7.5 % for contractor's profit and overheads 2.74
TOTAL 39.23
Say 39.00
50 110 mm dia unplasticised Rigid PVC SWR pipes conforming to IS : 13592 Type "B' of
approved brand and manufacture-single socketed
MATERIAL
110 mm dia unplasticised Rigid PVC SWR pipes 1.00 414.00 each 414.00
conforming to IS : 13592 Type "B' of approved brand
and manufacture-single socketed
price for one length( 6mt) =Rs. 2784.50/- i/c all taxes
i.e. Rs. 2784/1.12= RS.2486 per legth without tax

hence price per mt. length= Rs. 2486/6=Rs.414/-
TOTAL 414.00
TOTAL 472.17
Add CP @ 7.5% 35.41
TOTAL 507.58
507.60
Say 508.00
Single socketed unplastisised rigid PVC SWR grade fittings conforming to IS:13592, Type
52 B, of approved brand and manufacture
52.1 110 mm Tee with door
MATERIAL
110 mm Tee with door 1.00 250.00 each 250.00
TOTAL 250.00
TOTAL 285.13
Add CP @ 7.5% 21.38
TOTAL 306.51
Say 307.00
52.2 Single socketed unplastisised rigid PVC SWR grade fittings conforming to IS:13592, Type
B,
110ofmm
approved
door bendbrand and manufacture
MATERIAL
110 mm door bend 1.00 150.00 each 150.00
TOTAL 150.00
TOTAL 171.08
Add CP @ 7.5% 12.83
TOTAL 183.91
Say 184.00
52 Nahani trap 110 mm inlet and 110 mm outlet

MATERIAL
Nahani trap 110 mm inlet and 110 mm outlet 1.00 202.40 each 202.40
TOTAL 202.40
TOTAL 230.84
Add CP @ 7.5% 17.31
TOTAL 248.15
Say 248.00
53 Anodised aluminium handles conforming to IS :1868 :100 mm
MATERIAL
Anodised aluminium handles conforming to IS :1868 : 1.00 63.00 each 63.00
100 mm
TOTAL 63.00
TOTAL 71.85
TOTAL 77.24
Say 77.00
54.1 Anodised aluminium tower bolts conforming to IS :1868 : 150X10 mm

MATERIAL
Anodised aluminium tower bolts conforming to IS : 1.00 98.00 each 98.00
1868 : 150X10 mm
TOTAL 98.00
TOTAL 111.77
TOTAL 120.15
Say 120.00
54.2 Anodised aluminium tower bolts conforming to IS :1868 : 100X10 mm

MATERIAL
Anodised aluminium tower bolts conforming to IS : 1.00 87.00 each 87.00
1868 : 100X10 mm
TOTAL 87.00
TOTAL 99.22
TOTAL 106.67
Say 107.00
55 Removing of vegetation growth on walls of quarters at all levels and terraces using all
safety measures required to do so including the cost of labour annd Tools and Plants
required.(Nothing extra to be paid on this account)(for 1 location)
Code Description Rate UNIT Qty Total

Details of cost for one job comprising of clearing
vegetation at 1 location
LABOUR
skilled labour 733 Day 0.1 73.3
ladder, ropes, safety belts, helmets 2.37 LS 10 23.7
TOTAL 97
Add 1 % for water charges 0.97
TOTAL 97.97
Add 12% GST 0.1405 13.76

TOTAL 111.73
Add 15 % for contractor's profit and overheads
16.76
Cost for one job at any one location 128.49

Say A 128.00
56 Cleaning the entire internal campus area of GPRA in every day basis, which includes all
the paved surfaces, parks, unpaved surfaces left out for horticulture in sorrounding of all
buildings etc. , by sweeping and picking up of papers, dry leaves, grass, earth, falled
tree branches etc., inside the campus as directed by the Engineer in charge or
representaive of engineer in charge.(Rates inclusive of all materials such as broom
sticks, pan, basket etc., and labour) and cleaning should be completed by 12:00 noon.
One register should be maintained which has to be counter signed by JE or
representative of JE after completion of cleaning every day . If it is found that cleaning
/sweeping is not carried out in any part of the colony or proper cleaning is not done a
penalty of Rs,1000/- for each failiure will be levied upon the contractor and deducted from
the bill

Details of cost for each month (26 days)
LABOUR
beldar ( 0.5 day x 4 nos x 26 days ) 52 Nos 536 27872
broom stick,basket etc 1 Day 200 200
TOTAL 28072
TOTAL 28352.72
Add CP @ 7.5% 2126.45
TOTAL 30479.174
Add 1% Labour Cess 304.79174
TOTAL 30783.96574
Cost for each day 1231.3586296
Say 1231.00
Cleaning the common areas like stair case ,Hand rails ,terrace of each Residential
57 blocks,mummty room and car/ scooter shed of GPRA campus in interval of 15 days by
sweeping,cleaining of hand rails with wet cloth ,taking out spider webs from stair case
CODE walls and roofs etc.,DESCRIPTION
as directed by the Engineer in charge
QTY orUNIT
representaive
RATE of engineer
AMOUNT
in charge.(Rates inclusive of all materials such as broom sticks, pan, basket etc., and
Details of cost for each block
labour). One register should be maintained in which date of cleaning could be recorded
LABOUR
for each block and should be counter signed by JE or representative of JE. If it is found
that cleaning /sweeping is not carried out in any above
beldar 0.4 mentioned
Nos areas
536 or proper
214.4
cleaning is not done
broom stick,basket etc a penalty of Rs,700/- for each failiure
1 will
Day be levied
10 upon the
10
contractor
TOTAL and deducted from the bill 224.4
TOTAL 226.64
Add CP @ 7.5% 17.00
TOTAL 243.638
Add 1% Labour Cess 2.44
TOTAL 246.08
Say per each block 246.00

AR MO 20-21 Repair Estimate Revised

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

AR MO 20-21 Repair Estimate Revised

Uploaded by

Copyright:

Available Formats

Yard stick details

C.G.H.S building 408.00 Sqm (D)

Total (A + B + C + D + E ) = 15543.62 Sqm

1. G.P.R.A buildings 11137.07 x 2.75 x17.4117x1.1188= 596619

Annual repair and maintanance 2932109

Non Residentia2174613.59 303359

Special repairs yard stick 832002

Non Residential = 100939

Totals yardstik for Residential and Non

cost index of bangalore 13% 513821.98

Sl.No Description Amount

1 W.C staff establishment (As per Annexure I) 828000.00

Junior Engineer Assisatnt Executive Engineer

State :- Karnataka BCD II

Sl.No Description Qty Rate Unit Amount Remarks

Average Salary taken for

Average Salary taken for

Junior Engineer Assistant Executive Engineer

1.1 4.1.3 1:2:4 (1 cement : 2 coarse sand (zone-III) : 4 graded stone

2.1 8.2.2 Granite of any colour and shade

15.00 sqm 1978.65 29679.75

350000.00 litre 0.35 122500.00

310 per day 1443.00 447330.00

Junior Engineer Assistant Executive Engineer

Basic wages+DA 629.00

Catogary: Semi skilled

Basic wages+DA 695.00

Basic wages+DA 831.00

Assistant Executive Engineer

CODE DESCRIPTION QTY UNIT RATE AMOUNT

CODE DESCRIPTION QTY UNIT RATE AMOUNT

29 15 mm dia PTMT stop cock (male thread)

31 PTMT Swiveling shower 15 mm

32 H.P. or L.P. ball valve with polythene floats: 15 mm dia

CODE DESCRIPTION QTY UNIT RATE AMOUNT

34 Vitreous china orrisa type W.C. pan of size 580 mm

35 Vitreous china pedestal type water closet( european water closet)

38 Vitreous china flat back wash basin 550x400 mm

40 PTMT - Waste Coupling 31/32 mm

41 PTMT - Waste Coupling 38/40 mm

43 Chlorinated Polyvinyl - chloride (CPVC) pipe 25 mm outer dia

23.4 Supply of Sewerman

Description Qty Rate unit Total

Description Qty Rate unit Total

Description Qty Rate unit Total

Description Qty Rate unit Total

i.e. Rs. 2784/1.12= RS.2486 per legth without tax

52 Nahani trap 110 mm inlet and 110 mm outlet

54.1 Anodised aluminium tower bolts conforming to IS :1868 : 150X10 mm

54.2 Anodised aluminium tower bolts conforming to IS :1868 : 100X10 mm

Code Description Rate UNIT Qty Total

Add 12% GST 0.1405 13.76

Cost for one job at any one location 128.49

CODE DESCRIPTION QTY UNIT RATE AMOUNT

You might also like