WE'COLLAB.

- Urbanists and Architects

CLIENT: TAMIL NADU HANDICRAFTS DEVELOPMENT CORPORATION LTD

ABSTRACT ESTIMATE
Project Work: CENTRAL INSTITUTE OF CLASSICAL TAMIL , CHENNAI.
Name of Work: BEAUTIFICATION OF EXTERNAL DEVELOPMENT ON THEME BASED LANDSCAPE AND HARDSCAPE DESIGN WORK IN FRONT OF THE MAIN
BUILDING AT CICT, SHOLINGANALLUR.

TOTAL
SL.NO. DESCRIPTION OF WORK UNIT QUANTITY RATE (Rs.) IMAGE
COST (Rs.)

Clearance and disposal of all debris on site after the construction, with all leads and lifts,
LANDSCAPE - 01 removal of all weeds and other growth with roots by forking, breaking clods, rough sq.m 1040 45.00 46,800.00 N.A.
dressing and proper leveling

Supply, collection and filling of good earth including all cost, materials, transport,
LANDSCAPE - 02 cum 625 690 431,250.00 N.A.
machinery and conveyance to level the site, etc all complete.

Supply, collection and filling of red soil including all cost, materials, transport, machinery
LANDSCAPE - 04 cum 200 3600 720,000.00 N.A.
and conveyance to the site for plantation and landscape area , etc all complete.

Supplying, mixing and spreading the manure and red soil in required thickness (0.30m) as
LANDSCAPE - 05 per the direction of the engineer, cost including , materials, labour, transport, machinery cum 225 1900 427,500.00 N.A.
and conveyance to level the site, etc all complete.
Hollow Block work in cement mortar 1:5 mix including Plastering the surfaces with CM 1:5
LANDSCAPE - 06 completely as per standard finish, this work cost of all materials, labour charges, sq.m 150 5400 810,000.00 N.A.
conveyance, loading, unloading, tools and tackles etc all complete
Plain Cement Concrete 1:3:6 Mix (one cement, three Sand and six aggregate) using 20
mm size ISS HBG metal from approved quarry including cost and conveyance of all
LANDSCAPE - 07 materials to site. Loading and unloading charges and labour charges for mixing. cum 50 7000 350,000.00 N.A.
Laying and curing etc. complete. Complying with std. specifications. TNDSS NO: 24
Rate for including Vibrator

Providing and fixing kerb stone of size 0.45 x 0.10 x 0.30 mtr supply and fixing of RCC
precast jally by a new one of following size in RCC 1:2:4 mix using 20mm gauge hard
broken granite stone jelly and river sand execluding cost of reinforcemetn but including
LANDSCAPE - 08 m 500 690 345,000.00 N.A.
charges fabricaion charges curing neat finishing etc., and labour charges for fixing the
jally in position complying with standard speficiation as directed by the departmental
officer etc., complete

Supplying and laying Cement Concrete Interlocking Paver Block M30 grade of 60mm
thick high strength type confirming IS 15658-2007 of required size of minimum
compressive strength of 30 N/mm2 in uniform shape of approved make to be laid in
LANDSCAPE - 09 sq.m 525 825 433,125.00 N.A.
flurrying bone pattern with Crushed Stone Sand cushion 75 mm thick laying out of
pavement cut the pieces to fix the edge vibrating the pavers, sweeping, transporting
loading and unloading of paver block as per the standard specification.

Stainless steel handrail 750mm high providing and fixing stainless steel handrail 750mm
high (as shown in drawing) made out of stainless steel conforming to SS 304 with 8% to
8.5% nickel using 50.8mm outer dia at top (with 1.6mm wall thickness) and 38.10mm
LANDSCAPE - 10 sq.m 175 4500 787,500.00 N.A.
(1.6mm wall thickness) stainless steel pipe placed vertically at 1m centre to centre and
two horizontal SS pipe 25.40mm outer dia (with 1.2mm wall thickness) welded at a
distance of 300mm, rate is inclusive of all materials, labours, lead, lift, etc. all complete.

Tensile umbrella, Supply and Fixing of Tensile structure for size of 2.0m x 2.0m. The
structure shall be designed in accordance with I.S 800 with the designed wind speed as
defined by IS: 875 based on location site conditions and load combinations as defined
IS: 875, The membrane should be minimum 702 GSM Fabric The above mentioned fabric
will be patented and welded with the high welding machine for 30mm wide and at the
LANDSCAPE - 11 Each 7 45000 315,000.00 N.A.
end pockets will be made to slide the d will be fixed using special aluminium extrusions
at the end of the roof truss. The fabric joints, cable saddles, mast tops and bases, and
tensioning mechanisms and all relative necessary hardware and labour and transport
The complete structure will be designed for wind load and live load. This also
includes two coat primer and paint

Supplying and laying 25mm thick hard granite slab for paving of required size of
minimum compressive strength of 40 N/mm2 in uniform size with crushed stone sand
LANDSCAPE - 12 cushion 75mm thick laying out of pavement cut the pieces to fix the edge vibrating the sq.m 50 1500 75,000.00 N.A.
pavers, sweeping, transporting loading and unloading of paver block as per the
standard specification

Supply, Installation, Testing & Commissioning of Solar PV stand with Street 8W LED Lighting
System comprising of one75 Wp SPV module, one 12 V,75 Ah Tubular Plate sealed
maintenance free VRLA Gel Battery, one White LED luminary of 20W with in-built inverter,
Charger, dusk to dawn circuit for automatic switching on & off at dusk to dawn,
LANDSCAPE - 13 automatic dimming circuit (automatic/optional) based on real time clock for full bright Each 20 50000 1,000,000.00 N.A.
operation during first six hours and half bright operation for rest hours, 4.5M pole, one
charge-regulator, module mounting structure, Pole mounted Battery box, cables and
other fittings along with 5 (five) years guarantee / warranty period (25 years for SPV
Module).
 Providing and applying the APEX weather proof exterior emulsion(water based 100%
acrylic) or approved equivalent grade paint to all type of cement plasters, concrete,
exterior ceiling etc. or surface / sub straits(which are subjected to continuous seepage
and dampness. The surface to be painted shall be made free from any loose paint, dust,
grease and any fungus, algae or moss, on it shall got be removed thoroughly by
vigorous wire brushing and cleaning with water. Then one coat of exterior grade wall
primer be applied after which any surface imperfection such as holes, dents, fine cracks
shall be corrected by filling with external wall putty. Thereafter second coat of exterior
grade wall primer and again surface imperfection to be corrected. Thereafter Apex
LANDSCAPE - 14 sq.m 175 360 63,000.00 N.A.
weatherproof exterior emulsion paint to be applied in two coats. All materials shall be of
Asian/ British/Nerolac make. The color and pattern/ color combination of the paint shall
be got approved from Engineer in charge. Contractor has to submit photographs of
building with colour combinations for sample selection. The stock of the quantity for all
material as manufacturer ’ s theoretical consumption (per unit of actual wall surface
area) shall be made available at site before commencement of the painting work. The
rate includes cost of all materials, labour, scaffolding, ladders charges,
storing&safeguarding the labour in all heights (all external walls, compound
walls etc.)

Sprinkler and drip irrigation throughout the plantation zones including all cost, materials,
LANDSCAPE - 17 sq.m 600 500 300,000.00 N.A.
transport, machinery and conveyance , etc all complete.

TREES: Preparation of pits for trees by excavating 1.0 m x 1.0 m x 1.0 m deep, refilling the
excavated earth after breaking clods and mixing with manure in the ratio 3:1 flooding
with water, filling with earth if necessary, watering, fine dressing, leveling, supply and
transportation and mixing of soil improvement, nutrients (including manure, fertilizers as
required, and inside coat of DURSBAN or equivalent in all pits). Planting and staking in
LANDSCAPE - 18 full at the specified location, including replacement of unhealthy and dead plants in Nos. 150 800 120,000.00 N.A.
the maintenance period. Stacking and disposal of material declared unserviceable and
surplus including all leads and lifts (Cost of manure and extra earth to be paid
separately) and mandatory maintenance for specified period. The pits should be large
enough to accommodate rootball 1/3 root depth on all sides. Maintenance of lawn for
12 months.

PLANT SPECIES SPECIFICATION

TOTAL
GRASS VARIETY - QUOTE / SQ.MT. UNIT QUANTITY RATE (Rs.) IMAGE
COST (Rs.)

LANDSCAPE - 22 Bermuda grass Sq.m 800 360 288,000.00

TOTAL
GROUND COVERS UNIT QUANTITY RATE (Rs.) IMAGE
COST (Rs.)

LANDSCAPE - 23 Lantana camara each 65 35 2,275.00

LANDSCAPE - 24 Hemigraphis each 65 20 1,300.00

LANDSCAPE - 25 Asystasia green each 70 25 1,750.00

LANDSCAPE - 26 Rhoeo compacta each 60 18 1,080.00

LANDSCAPE - 27 Wedelia variety each 60 20 1,200.00

TOTAL
SHRUBS AND CLIMBERS UNIT QUANTITY RATE (Rs.) IMAGE
COST (Rs.)

LANDSCAPE - 28 Tecoma stans each 75 55 4,125.00

LANDSCAPE - 29 Chandni(Taebernamontana variegated ) each 30 45 1,350.00

LANDSCAPE - 30 Ixora tall each 45 45 2,025.00

LANDSCAPE - 31 Mussanda each 40 60 2,400.00

LANDSCAPE - 32 Bambusa ventricosa (buddha bamboo) each 70 500 35,000.00

LANDSCAPE - 33 Plumeria dwarf each 25 400 10,000.00

LANDSCAPE - 34 Ipomea (climber) each 25 35 875.00

TOTAL
TREES UNIT QUANTITY RATE (Rs.) IMAGE
COST (Rs.)

LANDSCAPE - 35 Plumeria obtusa each 20 1000 20000

LANDSCAPE - 36 Polyalthia longifolia (ashoka tree) each 35 700 24500

LANDSCAPE - 37 Cassia Fistula (Golden shower tree) each 20 700 14000

LANDSCAPE - 38 Mimusops elengi (spanish cherry tree) each 15 400 6000

LANDSCAPE - 39 Delonix regia (Gulmohar) each 15 500 7500

LANDSCAPE - 40 Lagerstroemia speciosa (Pride of india tree - vibrant lavender and pink flowers.) each 12 400 4800

LANDSCAPE - 41 Magnolia champaca each 15 1000 15000

LANDSCAPE - 42 Royal palm tree each 20 1500 30000

 TOTAL
HARDSCAPE STONE & GRANITE : SCULPTURE AND INSTALLATIONS UNIT QUANTITY RATE (Rs.) IMAGE
COST (Rs.)

LANDSCAPE - 43 GRANITE PERGOLA - 10 FEET X 8 FEET, Supply and installation. each 1 200000 200000

LANDSCAPE - 44 GRANITE WATER FOUNTAIN, Supply and installation. each 1 420000 420000

LANDSCAPE - 45 STONE LION STATUE - 5'X 2' X 3' (FEET) each 2 462000 924000

LANDSCAPE - 46 STONE STANDING LADY FOUNTAIN - 8' X 1.5 ' (FEET) each 1 735000 735000

LANDSCAPE - 47 STONE TWIN FISH - 5' X 2.5'X 6' (FEET) each 1 700000 700000

LANDSCAPE - 48 STONE CROCODILE - 9'X 1.5' (FEET) each 1 350000 350000

LANDSCAPE - 49 STONE JALLIKATTU STATUE each 1 1260000 1260000

LANDSCAPE - 50 STONE BALL - 2' DIAMETER (FEET) each 6 35000 210000

LANDSCAPE - 51 STONE TWIN SWAN TYPE 01 - 2.5' X 1' X 2.5' (FEET) each 1 77000 77000

LANDSCAPE - 52 STONE TWIN SWAN TYPE 02 - 2.5' X 1' X 2.5' (FEET) each 1 91000 91000

LANDSCAPE - 53 STONE SINGLE SWAN - 2' X 1' X 2.5' (FEET) each 1 77000 77000
LANDSCAPE - 54 GRANITE BALUSTER - 0.25' X 0.25' X 2.5' (FEET) each 12 35000 420000

LANDSCAPE - 56 STONE STATUE BASE : RECTANGULAR BASE - 2.5' X 6' X 4' (FEET) each 1 105000 105000

LANDSCAPE - 57 STONE NAME BOARD - 6' X 2.5' X 6' (FEET) each 1 125000 125000

Cast iron park bench with wooden strip (country wood) - supply and delivery of cast iron
LANDSCAPE - 58 each 10 20000 200000
bench with country wood strips of width 2' and length 4' etc., complete

LANDSCAPE - 59 ROUGH STONE BALL TYPE 01 - 4' DIAMETER (FEET) each 1 175000 175000

LANDSCAPE - 61 ROUGH STONE BALL TYPE 03 - 2.50' DIAMETER (FEET) each 1 63000 63000

LANDSCAPE - 62 ROUGH STONE BALL TYPE 04 - 1' DIAMETER (FEET) each 2 25200 50400

LANDSCAPE - 63 CIRCULAR STONE SEATER - 1.75' DIAMETER X 2.5' (FEET) each 5 63000

LANDSCAPE - 64 SINGLE BIG ROUGH NATURAL STONE - 4' DIAMETER (FEET) each 1 175000 175000
LANDSCAPE - 65 STONE ORGANIC 5 SEATER each 1 77000 77000

LANDSCAPE - 66 GRANITE BENCH TYPE 02 - 4.25' X 1.25' X 2.5' (FEET) each 11 21000 231000

LANDSCAPE - 67 GRANITE SLAB SIGNAGE BOARD - 2' x 0.75' x 3' (FEET) each 5 10000 50000

LANDSCAPE - 68 STONE TORTOISE - 2.5' X 2.5' X 1'3" (FEET) each 2 48000 96000

TOTAL
TERACOTTA SCULPTURE INSTALLATIONS UNIT QUANTITY RATE (Rs.) IMAGE
COST (Rs.)

LANDSCAPE - 69 TERRACOTTA SINGLE HORSE LIFE SIZE - 7' HEIGHT (FEET) each 1 84000 84000

LANDSCAPE - 70 TERRACOTTA BIG CIRCULAR POT - 3' DIAMETER (FEET) each 1 34300 34300

TOTAL 13,627,055.00
GST 6% 817623.3
SGST 6% 817623.3
GRAND TOTAL 15,262,301.60
RUPEES ONE CROREE FIFTY TWO LAKHS SIXTY TWO THOUSAND THREE HUNDRED AND ONE ONLY

For WE'COLLAB.

Ar. Prashant.P
Founder & Executive Director