WATER RESOURCES DEVELOPMENT ORGANISATION

EXECUTIVE ENGINEER
K.N.N.L. MLBCC
Khanapur.

OFFICE OF
ASSISTANT EXECUTIVE ENGINEER
K.N.N.L. L.I. Sub Div. No.-3,
Khanapur.

Estimate for the work of

Renovation of Inspection Bunglow in Kankumbi

ESTIMATED COST : 9.10 Lakhs.

 Renovation of Inspection Bunglow in Kankumbi

FACE SHEET

Division. : KNNL MLBCC Dn. No.

Khanapur

Sub-Division . : KNNL MLBCC Sub-Dn. No. - 3

Khanapur

Fund Head. :
Major Head. :
Service Head. :
Departmental Head. :

Estimate framed in the office of the Assistant Executive Engineer, KNNL

LI. Sub Division No. – 3, Khanapur and probable expenses that will be incurred
for the work of "

Renovation of Inspection Bunglow in Kankumbi

Estimated Cost. Rs : 9.10

Administratively sanctioned under : No.____________Date ___________
Technically sanctioned under : No.____________Date ___________
Estimate prepared by & Checked by :
(Call or Authority) :
 GENERAL REPORT
" Separate Sheet Enclosed "
 Renovation of Inspection Bunglow in Kankumbi

ABSTRACT
Sl.N
o. Item Unit Rate Quantity
Removing the glazed tiles in patches in area exceeding 10 tiles and not
exceeding 5 sqm including removing old tiles preparing surfaces and laying or
setting new or old tiles complete including cost of materials, ( excluding cost
1 of tiles ) labour, complete as per specifications. Specification No.KBS(item no Sqm 846.30 17.84
16.31)

Providing and fixing Vitrified glazed tiles of approved make, quality & colour
of size 600 x 600 x 10mm thick fixed on bed of 12mm thick cement mortar for
flooring, skirting and jointed with neat cement slurry mixed with pigment to
mach shade of tiles, including providing spacers at required interval and
2 removing stains, including cost of all mateirals, mortar, labour, etc , Complete Sqm 1027.95 17.84
as per specification.

Providing and fixing in position 10mm thick plaster of paris ( Gypsum

anhydrous ) for ceiling flat surface upto a height of 5 m above floor level over
aluminium 25mm / 6mm with 10mm gap in between and reinforced with
3 rabbit wire mesh fixed to metal frames including cost of materials, labour, Sqm 1393.35 48.35
curing complete as per specifications.(item no 8.20)

Removing white wash or colour wash by steel brushing and / or scraping, sand
papering and preparing wall surface smooth including repairs to scraches,
4 cost of labour, complete as per specifications. Specification No.KBS Sqm 9.45 950.51

Providing and applying two coats with oil bound washable distemper of
approved brand and shade on wall surface including priming coat with
distemper primer after throughly brooming the surface free from mortar
drops and other foreign matter including preparing the surface even and sand
5 paper smooth, cost of materials, labour, complete as per specifications. Sqm 115.50 410.75

Providing and finishing external walls in two coats over one coat of primer
with antifungal paint of approved brand and shade to give an even shade after
thoroughly brooming the surface to remove all dirt and loose powdered
6 material, free from mortar drops and other foreign matter cost of materials, Sqm 189.00 539.76
labour, complete as per specifications.
Sl.N
o. Item Unit Rate Quantity
ISOPROOF SEALER Providing waterproof treatment to roof slab using 2 coats
of acrylic co polymer elastomeric ISOPROOF sealer & protector. The surface
shall be prepared free of tar, dust, fungus, loose particles etc.,The surface
shall be applied with basecoat of crystallization liquid and then ISOPROOF,
wetting agent and liquid (1:1:6) over the prepared surface. In addition the
surface shall be provided with polysulphide/ acrylic sealant to V groves,
making haunch at junction of parapet and roof slab and at damaged portion
using patching mortar to drain off rain water. Over this one coat of flexible
cementatious membrane (FCM), Spreading 2 layers of 40 gsm non woven
7 geotextile membrane as reinforcing material (over FCM) with one primer coat Sqm 1029.00 351.00
of ISOPROOF & applying second coat of ISOPROOF liquid over the primer coat
- conforming to ASTM D 412 - 1992. The work shall be carried out as per the
directions of the Engineer in charge.

Fabricating, supplying & erecting M.S. angular Truss of span upto 10m. The
bottom & top member is provided with 50x50x6mm double equal angles,
welded back to back and in between top & bottom line, in areas of mid
section is provided with 50x50x6mm equal single angle for vertical and
inclined members and at supporting ends 40x40x5mm single angle is
provided. All the members are welded together with 6mm gusset plate as per
Drawing No.CBS/ SD/K-Mantap/9/MND/97. The entire truss is anchored in
RCC column by using 4 Nos. of M.S. anchor bolts at each support, with 10mm
thick base plate and shoe plate.The work includes cutting, straightening,
8 placing in position of M.S angle and wleding wherever necessary, and Kgs 141.75 902.94
applying one coat of red oxide primer coat to all the members including cost
of all materials, labour charges, & hire charges of machineries for cutting,
welding, grinding & erection equipments, etc., complete as per specification

Providing and laying non-asbestos high impact polypropylene reinforced

corrugated cement roofing sheet reinforced with a blend of strong factory
made fibers as per IS 14871 and ISO 9933 1995 (E) roofing upto any pitch and
fixing with polymer coated J or L hooks, bolts and nuts 8mm dia,G.I plain and
bitumen washers or with self drilling fastener and EPDM washers etc.
9 complete but excluding the cost of purlins, rafters and trusses. Including Sqm 619.50 94.50
cutting to size and shape of corrugated sheets wherever required.and cost of
materials, labour, complete as per specifications. with Natural Grey colour

ADD 12% GST

Round off
Total
Sl.N
o. Item Unit Rate Quantity

Assistant Exe. Engineer Executive Engineer

K.N.N.L. L.I. Sub Div. No. - 3 K.N.N.L. MLBCC Div. No. - Khanapur
.Khanapur
Amount

15,097.99

18,338.63

67,368.47

8,982.27

47,441.05

102,014.64
Amount

361,179.00

127,991.75

58,542.75

806956.55
96834.79
6208.67 6208.67
910000.00
Amount
 Renovation of Inspection Bunglow in Kankumbi
MEASUREMENT SHEET
Sl.No. Description No. L. B. D. Qty
Removing the glazed tiles in patches in area exceeding 10 tiles and not exceeding 5 sqm
including removing old tiles preparing surfaces and laying or setting new or old tiles complete
1 including cost of materials, ( excluding cost of tiles ) labour, complete as per specifications.
Specification No.KBS(item no 16.31)

Room 4 1x 3.35 x 2.10 = 7.03

Room 3 1x 5.15 x 2.10 = 10.81
17.84
Providing and fixing Vitrified glazed tiles of approved make, quality & colour of size 600 x 600 x
10mm thick fixed on bed of 12mm thick cement mortar for flooring, skirting and jointed with
neat cement slurry mixed with pigment to mach shade of tiles, including providing spacers at
2 required interval and removing stains, including cost of all mateirals, mortar, labour, etc ,
Complete as per specification.(item no 14.45)

Room 4 1x 3.35 x 2.10 = 7.03

Room 3 1x 5.15 x 2.10 = 10.81
17.84
Providing and fixing in position 10mm thick plaster of paris ( Gypsum anhydrous ) for ceiling flat
surface upto a height of 5 m above floor level over aluminium 25mm / 6mm with 10mm gap in
3 between and reinforced with rabbit wire mesh fixed to metal frames including cost of materials,
labour, curing complete as per specifications.(item no 8.20)

Room 3 1x 3.60 x 4.10 = 14.76

Room 5 1x 3.60 x 4.10 = 14.76
Room 6 1x 3.60 x 4.10 = 14.76
Room 8 1x 1.85 x 2.20 = 4.07
48.35
Removing white wash or colour wash by steel brushing and / or scraping, sand papering and
preparing wall surface smooth including repairs to scraches, cost of labour, complete as per
4
specifications. Specification No.KBS

Internal walls
Room 2 1x 3.6 x 4.10 x 3.00 = 46.20
Room 3 1x 3.60 x 4.10 x 3.00 = 46.20
Room 4 1x 3.60 x 4.10 x 3.00 = 46.20
Room 5 hall 1x 3.60 x 4.10 x 3.00 = 46.20
Room 5 Kitchen 1x 1.60 x 4.10 x 3.00 = 34.20
Room 6 1x 3.60 x 4.10 x 3.00 = 46.20
Room 7 1x 3.60 x 4.10 x 3.00 = 46.20
Room 7 Kitchen 1x 1.60 x 4.10 x 3.00 = 34.20
Room 8 1x 3.60 x 4.10 x 3.00 = 46.20
Toilets 5x 1.60 x 4.10 x 0.90 = 51.30
443.10

Deductions for doors and windows

Doors 7x 2.1 0.90 13.23
Sl.No. Description No. L. B. D. Qty
Windows 10 x 1.2 1.35 16.20
Ventilators 5x 0.9 0.65 2.93
Total 32.36
External walls
Blocks 2x 19.50 x 7.80 x 3.50 382.20
Sill 4x 19.80 x 0.90 71.28
Pillars 14 x 0.50 x 0.50 x 3.00 84.00
Above Paraphet 24 x 2.60 x 0.60 37.44
4x 1.70 0.60 4.08
Total 579.00
Deductions for doors and windows
Doors 8x 2.1 0.90 15.12
Windows 12 x 1.2 1.35 19.44
Ventilators 8x 0.9 0.65 4.68
39.24

Net Area after deduction 950.51

Providing and applying two coats with oil bound washable distemper of approved brand and
shade on wall surface including priming coat with distemper primer after throughly brooming the
surface free from mortar drops and other foreign matter including preparing the surface even
5 and sand paper smooth, cost of materials, labour, complete as per specifications.

Room 2 1x 3.6 x 4.10 x 3.00 = 46.20

Room 3 1x 3.60 x 4.10 x 3.00 = 46.20
Room 4 1x 3.60 x 4.10 x 3.00 = 46.20
Room 5 hall 1x 3.60 x 4.10 x 3.00 = 46.20
Room 5 Kitchen 1x 1.60 x 4.10 x 3.00 = 34.20
Room 6 1x 3.60 x 4.10 x 3.00 = 46.20
Room 7 1x 3.60 x 4.10 x 3.00 = 46.20
Room 7 Kitchen 1x 1.60 x 4.10 x 3.00 = 34.20
Room 8 1x 3.60 x 4.10 x 3.00 = 46.20
Toilets 5x 1.60 x 4.10 x 0.90 = 51.30
443.10

Deductions for doors and windows

Doors 7x 2.1 0.90 13.23
Windows 10 x 1.2 1.35 16.20
Ventilators 5x 0.9 0.65 2.93
32.36

Net Area after deduction 410.75

Sl.No. Description No. L. B. D. Qty
Providing and finishing external walls in two coats over one coat of primer with antifungal paint
of approved brand and shade to give an even shade after thoroughly brooming the surface to
6 remove all dirt and loose powdered material, free from mortar drops and other foreign matter
cost of materials, labour, complete as per specifications.

External walls
Blocks 2x 19.50 x 7.80 x 3.50 382.20
Sill 4x 19.80 x 0.90 71.28
Pillars 14 x 0.50 x 0.50 x 3.00 84.00
24 x 2.60 x 0.60 37.44
Above Paraphet
4x 1.70 x 0.60 4.08
Total 579.00
Deductions for doors and windows
Doors 8x 2.1 x 0.90 15.12
Windows 12 x 1.2 x 1.35 19.44
Ventilators 8x 0.9 x 0.65 4.68
39.24

Net Area after deduction 539.76

ISOPROOF SEALER Providing waterproof treatment to roof slab using 2 coats of acrylic co polymer
elastomeric ISOPROOF sealer & protector. The surface shall be prepared free of tar, dust, fungus,
loose particles etc.,The surface shall be applied with basecoat of crystallization liquid and then
ISOPROOF, wetting agent and liquid (1:1:6) over the prepared surface. In addition the surface
shall be provided with polysulphide/ acrylic sealant to V groves, making haunch at junction of
parapet and roof slab and at damaged portion using patching mortar to drain off rain water. Over
this one coat of flexible cementatious membrane (FCM), Spreading 2 layers of 40 gsm non woven
7 geotextile membrane as reinforcing material (over FCM) with one primer coat of ISOPROOF &
applying second coat of ISOPROOF liquid over the primer coat - conforming to ASTM D 412 -
1992. The work shall be carried out as per the directions of the Engineer in charge.

2x 19.50 x 9.000 = 351.00

Fabricating, supplying & erecting M.S. angular Truss of span upto 10m. The bottom & top
member is provided with 50x50x6mm double equal angles, welded back to back and in between
top & bottom line, in areas of mid section is provided with 50x50x6mm equal single angle for
vertical and inclined members and at supporting ends 40x40x5mm single angle is provided. All
the members are welded together with 6mm gusset plate as per Drawing No.CBS/ SD/K-
Mantap/9/MND/97. The entire truss is anchored in RCC column by using 4 Nos. of M.S. anchor
bolts at each support, with 10mm thick base plate and shoe plate.The work includes cutting,
8 straightening, placing in position of M.S angle and wleding wherever necessary, and applying one
coat of red oxide primer coat to all the members including cost of all materials, labour charges, &
hire charges of machineries for cutting, welding, grinding & erection equipments, etc., complete
as per specification

back 2x 51.00 x 4.47 = 455.94

Sl.No. Description No. L. B. D. Qty
Sides 4x 25.00 x 4.47 = 447.00
902.94

Providing and laying non-asbestos high impact polypropylene reinforced corrugated cement
roofing sheet reinforced with a blend of strong factory made fibers as per IS 14871 and ISO 9933
1995 (E) roofing upto any pitch and fixing with polymer coated J or L hooks, bolts and nuts 8mm
dia,G.I plain and bitumen washers or with self drilling fastener and EPDM washers etc. complete
9 but excluding the cost of purlins, rafters and trusses. Including cutting to size and shape of
corrugated sheets wherever required.and cost of materials, labour, complete as per
specifications. with Natural Grey colour

front and back 4x 19.50 x 1.00 = 78.00

Sides 4x 9.00 x 1.00 36.00
Total 114.00
Deduct 1x 19.50 x 1.00 = 19.50

Net Area after deduction 94.50

Executive Engineer
K.N.N.L. MLBCC Khanapur
Assistant Exe. Engineer
K.N.N.L. L.I. Sub Div. No. - 3
.Khanapur
 Unit
not exceeding 5 sqm
w or old tiles complete
as per specifications.

Sqm
Sqm
Sqm
our of size 600 x 600 x
rting and jointed with
g providing spacers at
mortar, labour, etc ,

Sqm
Sqm
Sqm
ydrous ) for ceiling flat
mm with 10mm gap in
uding cost of materials,

Sqm
Sqm
Sqm
Sqm
Sqm
ng, sand papering and
bour, complete as per

Sqm 15.40
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm

Sqm
 Unit
Sqm
Sqm
Sqm

Sqm
Sqm
Sqm
Sqm
Sqm
Sqm

Sqm
Sqm
Sqm
Sqm

Sqm

f approved brand and

hroughly brooming the
aring the surface even
ations.

Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm

Sqm
Sqm
Sqm
Sqm

Sqm
 Unit
r with antifungal paint
ooming the surface to
d other foreign matter

Sqm
Sqm
Sqm
Sqm
Sqm
Sqm

Sqm
Sqm
Sqm
Sqm

Sqm

ts of acrylic co polymer
ee of tar, dust, fungus,
zation liquid and then
n addition the surface
haunch at junction of
ain off rain water. Over
s of 40 gsm non woven
r coat of ISOPROOF &
ming to ASTM D 412 -
charge.

Sqm

m. The bottom & top

o back and in between
equal single angle for
e angle is provided. All
rawing No.CBS/ SD/K-
4 Nos. of M.S. anchor
work includes cutting,
sary, and applying one
rials, labour charges, &
pments, etc., complete

Kgs
 Unit
Kgs
Kgs

ed corrugated cement
IS 14871 and ISO 9933
ks, bolts and nuts 8mm
washers etc. complete
to size and shape of
ur, complete as per

Sqm
Sqm
Sqm
Sqm

Sqm

ngineer
C Khanapur
Unit
 Renovation of Inspection Bunglow in Kankumbi
RATE ANALYSIS
Removing the glazed tiles in patches in area exceeding 10 tiles and not exceeding 5 sqm including removing old
tiles preparing surfaces and laying or setting new or old tiles complete including cost of materials, ( excluding cost
1 of tiles ) labour, complete as per specifications. Specification No.KBS(item no 16.31)

Basic rate = Rs. 806.00 /Sqm

Add weightage 5% 40.30
Total = Rs. 846.30 /Sqm
Providing and fixing Vitrified glazed tiles of approved make, quality & colour of size 600 x 600 x 10mm thick fixed
on bed of 12mm thick cement mortar for flooring, skirting and jointed with neat cement slurry mixed with
2 pigment to mach shade of tiles, including providing spacers at required interval and removing stains, including
cost of all mateirals, mortar, labour, etc , Complete as per specification.(item no 14.45)

Basic rate = Rs. 979.00 /Sqm

Add weightage 5% 48.95
Total = Rs. 1027.95 /Sqm

Providing and fixing in position 10mm thick plaster of paris ( Gypsum anhydrous ) for ceiling flat surface upto a
height of 5 m above floor level over aluminium 25mm / 6mm with 10mm gap in between and reinforced with
3 rabbit wire mesh fixed to metal frames including cost of materials, labour, curing complete as per specifications.
(item no 8.20)

Basic rate = Rs. 1327.00 /Sqm

Add weightage 5% 66.35
Total = Rs. 1393.35 /Sqm

Removing white wash or colour wash by steel brushing and / or scraping, sand papering and preparing wall
surface smooth including repairs to scraches, cost of labour, complete as per specifications. Specification No.KBS
4

Basic rate = Rs. 9.00 /Sqm

Add weightage 5% 0.45
Total = Rs. 9.45 /Sqm

Providing and applying two coats with oil bound washable distemper of approved brand and shade on wall
surface including priming coat with distemper primer after throughly brooming the surface free from mortar
5 drops and other foreign matter including preparing the surface even and sand paper smooth, cost of materials,
labour, complete as per specifications.

Basic rate = Rs. 110.00 /Sqm

Add weightage 5% 5.50
Total = Rs. 115.50 /Sqm
Providing and finishing external walls in two coats over one coat of primer with antifungal paint of approved
brand and shade to give an even shade after thoroughly brooming the surface to remove all dirt and loose
6 powdered material, free from mortar drops and other foreign matter cost of materials, labour, complete as per
specifications.

Basic rate = Rs. 180.00 /Sqm

Add weightage 5% 9.00
Total = Rs. 189.00 /Cum
 ISOPROOF SEALER Providing waterproof treatment to roof slab using 2 coats of acrylic co polymer elastomeric
ISOPROOF sealer & protector. The surface shall be prepared free of tar, dust, fungus, loose particles etc.,The
surface shall be applied with basecoat of crystallization liquid and then ISOPROOF, wetting agent and liquid
(1:1:6) over the prepared surface. In addition the surface shall be provided with polysulphide/ acrylic sealant to V
groves, making haunch at junction of parapet and roof slab and at damaged portion using patching mortar to
drain off rain water. Over this one coat of flexible cementatious membrane (FCM), Spreading 2 layers of 40 gsm
7 non woven geotextile membrane as reinforcing material (over FCM) with one primer coat of ISOPROOF &
applying second coat of ISOPROOF liquid over the primer coat - conforming to ASTM D 412 - 1992. The work shall
be carried out as per the directions of the Engineer in charge.

Basic rate = Rs. 980.00 Sqm

Add weightage 5% 49.00
Total = Rs. 1029.00 /Cum

Fabricating, supplying & erecting M.S. angular Truss of span upto 10m. The bottom & top member is provided
with 50x50x6mm double equal angles, welded back to back and in between top & bottom line, in areas of mid
section is provided with 50x50x6mm equal single angle for vertical and inclined members and at supporting ends
40x40x5mm single angle is provided. All the members are welded together with 6mm gusset plate as per
Drawing No.CBS/ SD/K-Mantap/9/MND/97. The entire truss is anchored in RCC column by using 4 Nos. of M.S.
anchor bolts at each support, with 10mm thick base plate and shoe plate.The work includes cutting,
8 straightening, placing in position of M.S angle and wleding wherever necessary, and applying one coat of red
oxide primer coat to all the members including cost of all materials, labour charges, & hire charges of
machineries for cutting, welding, grinding & erection equipments, etc., complete as per specification

Basic rate = Rs. 135.00 /Kgs

Add weightage 5% 6.75
Total = Rs. 141.75 /Kgs

Providing and laying non-asbestos high impact polypropylene reinforced corrugated cement roofing sheet
reinforced with a blend of strong factory made fibers as per IS 14871 and ISO 9933 1995 (E) roofing upto any
pitch and fixing with polymer coated J or L hooks, bolts and nuts 8mm dia,G.I plain and bitumen washers or with
9 self drilling fastener and EPDM washers etc. complete but excluding the cost of purlins, rafters and trusses.
Including cutting to size and shape of corrugated sheets wherever required.and cost of materials, labour,
complete as per specifications. with Natural Grey colour
Basic rate = Rs. 590.00 /Sqm
Add weightage 5% 29.50
Total = Rs. 619.50 /Sqm

Assistant Exe. Engineer Executive Engineer K.N.N.L.

K.N.N.L. L.I. Sub Div. No. - 3 MLBCC Khanapur
.Khanapur