Sr.no/B6/headoffice building nawa raipur/71/25-26/8628/raipur/20.02.2026

ESTIMATE FOR BALANCE WORK IN HEAD OFFICE BUILDING NAYA RAIPUR OF BASEMENT G+4 (ALL CIVIL WORK CUM BOUNDARY WALL , INTERNAL APPROACH CEMENT CONCRETE ROAD , PARKING CUM ALL PLUMBING , SANITARY , ACCESSORIES WORKS AND INTERNAL AND EXTERIOR ELECTRIFICATION WORKS , LANDSCAPING & HORTICULTURE WORK .

1 Providing and fixing flush door shutters, conforming to IS : 2202 (Part-I), decorative type core of block board construction with frame of first class hard wood and well matched teak ply veneering with vertical grains or cross bands and face veneers on both faces of shutters excluding hinges. 35 mm. thick (single leaf) @2005

Ground floor to Fourth floor

2 12 mm thick ply teak veneering on both faces

Ground floor to Fourth floor

for two face- 24.36 sqm 1813.00 44164.68

3 Providing and laying PU polish on new wood work (two or more coats) with spray machine after preparing surface by rubbing down smooth with sand papers, preparation of surface, applying 5 to 10 coats of french sprit polish, applying two coats of PU sealer and finally applying two coats of PU clear as per manufacturers specifications complete:

Ground floor to Fourth floor

for both faces- 73.83

DOOR sides 15 6.74 0.035 3.54

4 Providing 40x5mm iron hold fast 40cm long including fixing to frame with 10mm bolts nuts and wooden plug and embedding in Cement Concrete 1:2:4 in blocks of size 30x10x15cm.

5 Providing and fixing antique/ SS finished brass butt hinges with antique/ SS polished MS screw complete: 125x85x5.50mm (Heavy Type)

6 Providing and fixing antique/ SS finished brass tower bolts (Barrel type) with antique/ SS polished MS screw complete:250 x10 mm k

7 Providing and fixing 100mm antique/ SS finished brass mortise latch and lock with six levers and a pair of lever handles with antique/ SS polished MS screw complete.

8 Providing & fixing 150mm antique/ SS finished brass floor door stopper with rubber cushion and antique/ SS polished MS screw complete to suit the shutter thickness.

9 Providing and fixing IS: 3564 marked aluminium die cast body tubular type universal hydraulic door closer with necessary accessories and screws etc complete.

10 Providing and fixing M.S. bright finished or black enameled sliding door bolts with bolts, nuts and necessary iron screws:250 x 16 mm

11 Providing and fixing M.S. grill of approved pattern made of M.S. flats or square or round bars welded to steel frame of windows etc. including applying a priming coat welded to frame with all necessary fitting complete including applying a priming of red oxide zinc chromate primer.

BASEMENT DRAIN COVER kg/m

drain cover angle-(50x50x6)mm longer side 60 2 1 4.5 540.00

shorter side 60 2 0.4 4.5 216.00

drain cover angle-(50x50x6)mm longer side 8 2 1.6 4.5 115.20

shorter side 8 2 0.52 4.5 37.44

12 Removing white or colour wash by scrapping, sand papering and preparing the surface smooth including necessary repair to scratches etc. complete.

(GRID- B & 15-18) BEAM BOTTOM 1 7.70 0.40 3.08

VA,WB,(GRID- A & 7-14) TOP & BOTTOM 9X2 0.60 0.20 2.16

FRONT GATE ELEVATION

PARAPET WALL IN + OUT SIDE & TOP AREA 1 15.77 1.60 25.23

(GRID- A-B & 1) BOTTOM 1 4.42 0.20 0.88

(GRID- A-B & 1) BOTTOM 2 0.60 0.20 0.24

(GRID- B-C & 1) BOTTOM 1 6.85 0.20 1.37

(GRID- A-B, B-C & 1)TOP & BOTTOM 2X2 2.00 0.20 1.60

(GRID- D-C & 1) BOTTOM 1 1.24 0.20 0.25

(GRID- D-E & 1) BOTTOM 2 0.60 0.20 0.24

(GRID- E-F & 1) BOTTOM 1 6.53 0.20 1.31

(GRID- E-F & 1)TOP & BOTTOM 6X2 1.80 0.20 4.32

(GRID- I-J & 1) BOTTOM 1 7.03 0.20 1.41

(GRID- I-J & 1)TOP & BOTTOM 6X2 1.80 0.20 4.32

(GRID- M-N & 1) BOTTOM 1 7.40 0.20 1.48

(GRID- M-N,O-P & 1)TOP & BOTTOM 2X2 2.00 0.20 1.60

(GRID- N-O & 1) BOTTOM 2 0.60 0.20 0.24

(GRID- N-P & 1) BOTTOM 1 4.72 0.20 0.94

(GRID- A-B,B-C,M-N,O-P & 1)W4 SIDE 4X2 6.95 0.20 11.12

(GRID- A-B,N-P & 1)W SIDE 6X2 15.35 0.20 36.84

(GRID- B-C,D-E,J,L-M & 1)W3 SIDE 6 11.15 0.20 13.38

(GRID- E-F,I-J, & 1)HS1,HS2, SIDE 12X2 0.60 0.20 2.88

ENTRY GATE TOP FLOOR ELAVATION 0.00

(GRID- E-I & 1) BACK SIDE 1 22.40 3.30 73.92

ELAVATION BOX INNER SIDE (14.0+14.0+1.40+1.40) 1 30.80 0.20 6.16

TERRACE B-BLOCK SIDE TOP BEAM (0.60+0.60+0.40+0.40) 1 49.38 2.00 98.76

W STAIR CASE 8x1/2 0.90 1.50 -5.40

ENTRY GATE 1 9.61 8.30 -79.76

(GRID- A-B & 18) BOTTOM 1 4.42 0.20 0.88

(GRID- A-B & 18) BOTTOM 2 0.60 0.20 0.24

(GRID- B-C & 18) BOTTOM 1 6.85 0.20 1.37

(GRID- A-B, B-C & 18)TOP & BOTTOM 2X2 2.00 0.20 1.60

(GRID- D-C & 18) BOTTOM 1 1.14 0.20 0.23

(GRID- D-E & 18) BOTTOM 2 0.60 0.20 0.24

(GRID- E-F & 18) BOTTOM 1 6.53 0.20 1.31

(GRID- E-F & 18)TOP & BOTTOM 6X2 1.80 0.20 4.32

(GRID- I-J & 18) BOTTOM 1 7.03 0.20 1.41

(GRID- I-J & 18)TOP & BOTTOM 6X2 1.80 0.20 4.32

(GRID- B-C,D-E,J,L, & 18)W3 SIDE 4 11.15 0.20 8.92

(GRID- E-F,I-J, & 18)HS1,HS2, SIDE 12X2 0.60 0.20 2.88

ENTRY GATE TOP FLOOR ELAVATION 0.00

(GRID- E-I & 18) BACK SIDE 1 22.40 3.30 73.92

ELAVATION BOX INNER SIDE (14.0+14.0+1.40+1.40) 1 30.80 0.20 6.16

TERRACE B-BLOCK SIDE TOP BEAM (0.60+0.60+0.40+0.40) 1 45.09 2.00 90.18

W STAIR CASE 8x1/2 0.90 1.50 -5.40

OUTER SIDE (GRID- N-L & 14-18,) 1 17.38 5.56 96.63

(GRID- P & 1-2) BEAM BOTTOM 1 2.71 0.20 0.54

(GRID- P ,3) BOTTOM 1 1.00 0.20 0.20

(GRID- 5 ,P) BOTTOM 1 2.00 0.20 0.40

W4 (GRID- P, 4-5) TOP & BOTTOM 2 2.00 0.20 0.80

(GRID- P-N,11-15) BOTTOM & TOP 6X2 1.20 0.20 2.88

(GRID- N-M,15-17) BOTTOM & TOP 2X2 1.81 0.20 1.45

mumty OUTER side

Deduction Textured Area 1 2926.3277 SQM

13 Painting exterior surface with exterior paint of required shade as per manufacturer's specifications to give protective and decorative finish including cleaning washing of surface etc. complete with:

On new work (Two or more coats applied @ 3.28 ltr/10 sqm) over and including priming coat of exterior primer applied @ 2.20kg/ 10 sqm

qty as per ITEM NO. 12 3146.0561 SQM 74.5 234381.17945

14 Dismantling flag stone flooring laid in cement/lime mortar including stacking of serviceable material and disposal of unserviceable material within 50 metre lead.

Ground Floor Toilet Floor

MALE TOILET & FEMALE TOILET 2 8.10 4.00 64.80

15 Providing and laying vitrified floor tiles with double charge/ multi charge printing with water absorption less than 0.5% and conforming to IS : 15622 of approved make in all colours and shades and size mentioned below (+/- 10mm), laid on 20mm thick cement mortar 1:4 (1 cement : 4 coarse sand) including grouting the joints with white cement and matching pigments etc. complete IN FLOORING ANS 100 MM HIGH SKIRTING:

Ground Floor Toilet Floor

Green room Toilet 1 3.93 4.86 19.0998

MALE TOILET & FEMALE TOILET 2 8.10 4.00 64.80

16 Demolishing brick masonry including arches, stacking of serviceable material disposal of unserviceable material within 50 metres lead.

CANTEEN WINDOW 1 1.50 0.20 1.20 0.36

CANTEEN ventilation 1 0.90 0.20 0.50 0.09

17 Providing and fixing aluminium work for doors, windows, ventilators and partitions made out of extruded aluminium standard sections (main section with minimum 1.5mm thickness) conforming to IS: 733, IS: 1285 mitred and jointed mechanically including aluminium cleats, neoprene weather stripping gasket beveled edge beading, screws duly fixed in wall/ floor with fixing clips or hold fasteners or bolts and nuts as required aluminium sections shall be anodized transparent or dyed to approved shade according to IS: 1868, minimum anodic coating shall be of grade AC-15. (Glazing to be paid for separately: For fixed portion

CANTEEN WINDOW 1 1.5 1.2 15 27.00

18 Extra for polyester powder coated (minimum 50 micron) aluminium sections instead of anodized.

19 Providing and fixing glazing in aluminium door, window, ventilator shutters and partitions etc. with PVC/ neoprene gasket etc. complete. (Cost of aluminium snap beading shall be paid in basic item): With float glass panes of 5 mm thickness

20 Brick work with modular fly-ash lime bricks (FaLG Bricks) confirming to IS:12894-2002 of class designation 4.0 in foundation and plinth in:Cement Mortar 1:6 (1 cement : 6 coarse sand)

Pump room drain 2 30.00 0.20 0.30 3.60

21 Providing and placing in position reinforcement for R.C.C. work including straightening, cutting, bending, binding etc. complete as per drawings including cost of binding wire in foundation and plinth all complete:Thermo-Mechanically treated bars FE 500D

Main bars 10mm dia 41 2.15 0.617 kg/m 54.39

distribution bars 8 mm dia 15 1.95 0.395 kg/m 11.55

22 Providing and fixing formwork including centering, shuttering, strutting, staging, propping bracing etc. complete and including its removal at all levels, for:Foundations, footings, bases of columns plinth beam, curtain wall in any shape and size and all type of wall below plinth level.

23 Providing and laying design mix reinforced cement concrete with crushed graded stone aggregate 20mm nominal size using batching plant, transit mixer and concrete pump, in all works upto plinth level excluding cost of form work.

SUMP WELL SLAB 1 5.00 2 0.1 1.00

24 Providing and making 15mm thick cement plaster on the rough side of single or half brick wall of mix: In Cement Mortar 1:5 (1 cement : 5 fine sand)

SUMP WELL L/W o/o 2 5.00 1.50 15.00

Pump room drain 2 30.00 0.60 36.00

25 15 mm thick Table rubbed polished Granite stone slab in risers and treads of steps skirting dado , capping on wall cladding, cills, coping and pillars laid on 12mm (average) thick base of cement mortar 1:3 (1 cement : 3 coarse sand) and jointed with grey cement slurry including rubbing and polishing etc. complete (single stone is to be used for risers and treads of steps and width of stone for skirting and dado shall be equal to the height of skirting & dado and length of 1.0 m).

A Granite stone Jet black/ as per selection by Engineer In charge

kitchen platform 1 15.00 1.00 15.00

26 Providing and fixing ceramic glazed wall tiles conforming to IS : 15622 of approved make, colours, shades and size on wall 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 matching pigment complete. Size above 200x300mm

kitchen platform wall 1 15.00 0.60 9.00 Sqm 646.00 5814.00

27 Wall painting with acrylic premium emulsion (plastic) paint of required shade to give an even shade. On new work (two or more coats)

SITING +ROOM &TOILET

INNER SIDE WALL (15MM) 1 4.00 3.98 15.90

TOILET WALL (15MM) 2 4.00 3.98 31.80

CENTER WALL (15MM) 2 2.90 3.98 23.06

for 04 rooms- 788.372

Panel room 4 10.00 3.30 132.00

HVAC Pump room 4 8.00 3.30 105.60

28 Dismantling flag stone flooring laid in cement/lime mortar including stacking of serviceable material and disposal of unserviceable material within 50 metre lead.

Ground Floor Terrace 1 24.76 11.7 289.69

SKIRTING 1 24.76 0.1 2.48

29 Providing and laying nominal mix plain cement concrete with crushed stone aggregate using concrete mixer in all works upto plinth level excluding cost of form work. 1:1½:3 (1 cement : 1½ coarse sand : 3 graded stone aggregate 20mm nominal size).

SUMP WELL SLAB 2 2.10 1.4 0.1 0.59

HVAC Pump room 1 8.00 8.00 0.10 6.40

Basement ramp 1 7.50 2.10 0.15 2.36

Ground Floor Terrace 1 24.76 11.7 0.1 28.97

30 Providing and mixing water proofing material in PCC/ RCC work in the proportion recommended by the manufacturer.

6 KG PER CUM X Qty of PCC

31 Supplying, installation, testing and commissioning of following LED fitting (luminaries) down lighters in round/ square shape complete with electronic driver heat sink capacitor and all other accessories on surface/ in false ceiling etc. as required and furnishing 2 Yrs Guarantee certificate from manufacturer.

32 Supplying, installation, testing and commissioning of following sleek LED panel down lighters (luminaries) in round/ square shape complete with electronic driver heat sink capacitor and all other accessories on surface/ in false ceiling etc. as required and furnishing 2 Yrs Guarantee certificate from manufacturer.

33 ALUMINIUM WORK Design supply & installation of suspended Spider Glazing system designed to withstand the wind pressure as per IS 875 (Part-III). The Suspended System held with Spider Fittings of SS-316 Grade Steel of approved manufacturer with glass panel having 12 mm thick clear toughened glass held together with SS- 316 Grade Stainless steel Spider & bolt assembly with laminated glass fins 21 mm thick. The Glass fins and glass panel assembly shall be connected to Slab/ beams by means of SS- 316 Grade stainless steel brackets &Anchor bolts and at the bottom using SS channel of 50x25x2mm using fastener & anchor bolts, non staining weather sealants of approved make, Teflon/ nylon bushes and separators to prevent bi-metallic contacts, all complete to perform as per specification and approved drawings. The complete system to be designed to accommodate thermal expansion & seismic movements etc. The joints between glass panels (6 to 8 mm) and gaps at the perimeter & in U channel of the assembly to be filled with non staining weather sealant, so as to make the entire system fully water proof & dust proof. The rate shall include all design, Engineering and shop drawing including approval from structural designer, labour, T&P, scaffolding, other incidental charges including wastage, enabling temporary services all fitting fixers nut bolts, washer, Buffer plates, fastener, anchors, SS channel laminated glass etc. all complete. For the purpose of payment, actual elevation area of Glazing including thickness of joints and the portion of Glass panel inside the SS channel shall be measured.

34 Repairs to plaster in patches of area 2.5 sq. metres and under including cutting the patch in proper shape, raking out joints and preparing and plastering the surface of the walls with cement mortar 1:4 (1 cement : 4 fine sand) complete including disposal of rubbish to the dumping ground within 50metres lead :

Thickness more than 15mm and upto 20mm 1 150.00 1.50 225.00 sqm 148.00 33300.00

35 Providing and fixing on wall face or under floor UV stabilized Unplasticised Rigid PVC pipes (single socketed) having 3.2mm wall thickness conforming to IS : 13592 (4kg/sqcm) including required couplers, jointing with seal ring conforming to IS : 5382 leaving 10 mm gap for thermal expansion etc complete. 110 mm dia

36 Providing and fixing Stainless Steel A ISI 304 (18/8) kitchen sink without drain board as per IS 13983 with C.I. brackets and stainless steel plug 40 mm including painting of fittings and brackets, cutting and making good the walls wherever required : 345x445 mm bowl depth 200 mm.

37 RECONSTRUCTION OF DAMAGE ELEVATION

Providing, supplying & fixing of 12mm thick Fibre Cement Board in outer Elevation part at all heights fixed over Powder Coated frame of Aluminium Section of size 50x50x1.25mm including fittings of Aluminium angle, MS angle, anchor fastener, wall grip, nut bolts and neccessary screws of different sizes. Aluminium Sections shall be smooth, rust free, straight, mitred and jointed mechanically whereever required including cleat angle, and all screws as per architectural drawings and directions of the Engineer-in-Charge

38 SUPPLYING ,INSTALLING & TESTING OF GRINDER PUMP FOR DISPOSING SOLID WASTE OF 2HP CAPACITY WITH ELECTRIC MOTOR (SUBMERSIBLE OR DRY MOUNTED) I/C PUMP INLET STARTER & REQUIRED ELECTRICAL CONNECTION FORM POWER POINT & REQUIRED ALL FIXTURES.

Total Rs. 3334417.37

Add 9 % for Electrification charges - 300097.56

Add 6 % for Sanitory charges - 200065.04

Total Rs. 3834579.98

Add3 % for contengency charges - 115037.40

Total Rs. 3949617.38

Executive Engineer Assistant Engineer Sub Engineer

C.G. State Agricultural Marketing Mandi board

Division office , Raipur