ࠩߔࠇ‫ݡߝ§ݡߕݟ‬

ABSTRACT ESTIMATE

Work ID : 201920020478 Name of the Work : Furniture for Students and Staff
U-DISE Code : 28236690436 School Name : ZPHS ROBERTSONPET(TELUGU)
Estimate Amount (in Rs.) : 7,64,688/-

1 of 8
Sl.No. Description of Item Quantity Rate (in Rs.) Unit Amount (in Rs.)

1 Providing supplying and placing dual desk in class. The overall

dimensions of desk will be W 1066mm x D 930mm x H
760/452mm having the following specifications. Side frame
structure: Made of prime quality CRCA pressed from section
165mm x 25mm x 1mm thick welded to 25mm x 50mm x 1.2mm
thick CRCA tube 890mm length. Seat and back side frame
structure also made of prime quality CRCA pressed also made of
prime quality CRCA pressed from section 165mm x 25mm x
1mm thick welded to 25.4mm diameter x 1.2mm thick all 8 nos.
horizontal supports are 25mm x 25mm x 1.2mm thick shall be of
CRCA tube 4 nos CRC tube size 20 x 20 x 1 mm thick insert for
full height in Big pillar. Ractangular tube 50 x 25 x 1.2mm thick
should be closed with PPCP cap both sides and pipe dia. 25.4 x
1.2mm thick should be closed with metal (Back Side) and other
side (Under the seat) PPCP cap. Front panel cum tray shall be
made of prime quality 0.8mm thick CRCA sheet of H 150mm x W
1012mm x D 300mm with middle partition and side stiffers of
MS CRCA tube size 19mm x 19mm x 1mm thick. One vertical
support (partition) of square tube size 25mm square x 1.2 mm
50 6930.00 Nos 3,46,500
thick must be provided at center of tray and front face must be
embossed as per drawing. Additional front panel prime quality
0.8mm thick CRCA sheet size H 150mm x W 1012mm x D 21mm
with square perforation. CRCA tube size 19 x 19 x 1mm thick to
be inserted for full length at bottom of jali. Desktop, seat and
back shall be made of IS:303, 18mm thick plywood of MR grade
OSL (one side laminated and one side balancing) and three
edges must be sealed with 2mm thick PVC edge banding tape
with hot melt glue standard D4499 jowatherm -280 on through
feed edge banding machine. Edge band must be trimmed on
edges and corner. Sizes are below : 1. seat W 1066 mm x D
300mm 2. Desktop W 1008mm x D 380mm 3. Back 1066mm x
D150 mm 4. One long edge of Desk top, seat and back shall be
post formed with round edge. Hook made of MS wire dia. 5mm
and size W 23mm, D 32mm and H80mm must be provided on
inner side of vertical pressed formaed steel section on both
sides All MS, CRCA parts must be MIG, TIG or spot welded as per
technical requirement All stell components must be powder
coated in satin finish with pretreatment process.
2 Head Master Table for Upper Primary/ High Schools (With
computer provision) Three layer prelaminated particle board 1 8800.00 Nos 8,800
(Wood Product) of grade II type II of IS 12823 of Teak wood.

2 of 8
3 Head Master Chair for Upper Primary/ High Schools Pedestal
Base is with Chrome fnish with 5 wheels and arm material
1 13701.00 Nos 13,701
withProypylene and seat material is PU Foam covered with
Fabric Material.
4 Staff Room Tables Assembled and Ready to Use and one side
Triple storage is provided The overall dimensions should be of
size 1200mm X 600mm X 750mm. Table Top material is made of 3 8650.00 Nos 25,950
25mm thickness Flat single layer MDF board of Grade SBG II
andthickness ±3mm of IS 12406 Latest
5 Staff Room Chairs/ Visitors Chairs Pedestal Base is with ABS
Plasstic with ABS/Nylon Twin Caster wheels Minimum 5 Nos, of
15 3000.00 Nos 45,000
50 mm Size and Arm Material is Propylene, seat material is PU
Foam covered with Fabric.
6 Almairahs (Steel) for HM Room, Staff room, Library room,
Laboratory room, M.S sheet conforming to commercial quality
CR- 1,Grade340 of IS 513:2008 (rea??rmed 2013)(Fifth 10 7850.00 Nos 78,500
Revision)Amdt. no.1 Sheet thickness of door in 0.8 mm
(minimum)
7 MS Racks for HM Room, Staff room, Library room, Laboratory
room Material is with 0.8 mm Thick MS Sheet Conforming to
7 3748.00 Nos 26,236
Commercial Quality CR-1, Grade 340 of IS 513. size Rolled steel
angle posts of 40 X 40 X 3 mm
8 Stools (Stainless steel) for HM room, Staff room, Laboratory
room, Library room, Without cushion and stool top is Round 10 854.00 Nos 8,540
Material of Stainless Steel.
9 Teacher Table in classroom, Table Top Material is 18 mm thick
prelaminated Particle Board (Not as per IS8126) Thickness (±2
mm). One side double storage is provided and pedastals (under 6 3304.00 Nos 19,824
structure) Mild Steel Square Section of outside side minimum 25
mm and wall thickness minimum 1.2 mm
10 Teacher Chair in classroom, Library room, Laboratory room Seat
5 1050.00 Nos 5,250
and Backrest is Made of Polythene cane.
11 Reading Table in Library room Table Top Material is 20 mm thick
MDF Board of grade SBG II conforming to IS12406 laminated
withminimum 0.6 mm thick on Top side oftype S, P or F having
index 3.2.3conforming to IS 2046 andminimum 0.5 mm thick
3 2600.00 Nos 7,800
balancing laminate on the other side and one side single storage
is provided and unde structure is with Mild Steel Square Section
of outside side minimum 25 mmand wall thickness minimum 1.2
mm.

3 of 8
12 Computer Table of MDF board of grade SBG II of IS 12406/Latest
Gable end and Modesty panel material is with Flat single layer
prelaminated MDF board conforming tohaving designation 1 2400.00 Nos 2,400
PLMDF-23 of IS 14587/Latest. The overall dimensions should be
of size 1370mm X 760mm X 760mm.
13 Plastic Dust Bin large Royal -Drum 80 ltr. ( Dust bin or Garbage
Binor Household Bin) (ROYAL WORLD) (From PLASTIC DUSTBIN 5 780.00 Nos 3,900
ROYAL)
14 Plastic dust bin (NA) (waste paper basket) small 10 70.00 Nos 700
15 Podium (MDF laminated board) size 700mmx600mmx1200mm 6 5400.00 Nos 32,400
16 Provision for SEIGNIORAGE CHARGES @ 1.00% Percentag
1 0.00 0
e
17 Provision for PS Charges @ 3.00% Percentag
1 22164.88 22,165
e
18 Provision for Quality Control Charges @ 0.50% Percentag
1 3694.15 3,694
e
19 Provision for NAC Charges @ 0.1% Percentag
1 625.50 626
e
20 Provision for GST @ 12.00% Percentag
1 112702.77 1,12,703
e
Total - - 7,64,688

4 of 8
 DETAILED ESTIMATE

Work ID : 201920020478 Name of the Work : Furniture for Students and Staff
U-DISE Code : 28236690436 School Name : ZPHS ROBERTSONPET(TELUGU)
Estimate Amount (in Rs.) : 7,64,688/-

Total Rate Amount

Description of Item Number Length Width Thickness Units
Quantity in Rs. in Rs.
Providing supplying and placing dual desk in class. The overall dimensions of desk will be W 1066mm x D 930mm x H
760/452mm having the following specifications. Side frame structure: Made of prime quality CRCA pressed from section
165mm x 25mm x 1mm thick welded to 25mm x 50mm x 1.2mm thick CRCA tube 890mm length. Seat and back side frame
structure also made of prime quality CRCA pressed also made of prime quality CRCA pressed from section 165mm x 25mm
x 1mm thick welded to 25.4mm diameter x 1.2mm thick all 8 nos. horizontal supports are 25mm x 25mm x 1.2mm thick
shall be of CRCA tube 4 nos CRC tube size 20 x 20 x 1 mm thick insert for full height in Big pillar. Ractangular tube 50 x 25 x
1.2mm thick should be closed with PPCP cap both sides and pipe dia. 25.4 x 1.2mm thick should be closed with metal (Back
Side) and other side (Under the seat) PPCP cap. Front panel cum tray shall be made of prime quality 0.8mm thick CRCA
sheet of H 150mm x W 1012mm x D 300mm with middle partition and side stiffers of MS CRCA tube size 19mm x 19mm x
1mm thick. One vertical support (partition) of square tube size 25mm square x 1.2 mm thick must be provided at center of
tray and front face must be embossed as per drawing. Additional front panel prime quality 0.8mm thick CRCA sheet size H
150mm x W 1012mm x D 21mm with square perforation. CRCA tube size 19 x 19 x 1mm thick to be inserted for full length
at bottom of jali. Desktop, seat and back shall be made of IS:303, 18mm thick plywood of MR grade OSL (one side
laminated and one side balancing) and three edges must be sealed with 2mm thick PVC edge banding tape with hot melt
glue standard D4499 jowatherm -280 on through feed edge banding machine. Edge band must be trimmed on edges and
corner. Sizes are below : 1. seat W 1066 mm x D 300mm 2. Desktop W 1008mm x D 380mm 3. Back 1066mm x D150 mm 4.
One long edge of Desk top, seat and back shall be post formed with round edge. Hook made of MS wire dia. 5mm and size
W 23mm, D 32mm and H80mm must be provided on inner side of vertical pressed formaed steel section on both sides All
MS, CRCA parts must be MIG, TIG or spot welded as per technical requirement All stell components must be powder
coated in satin finish with pretreatment process.
Dual desks for students 50 0 0 0 50
Total 50 Nos 6930 3,46,500
Head Master Table for Upper Primary/ High Schools (With computer provision) Three layer prelaminated particle board
(Wood Product) of grade II type II of IS 12823 of Teak wood.
Head Master table 1 0 0 0 1
Total 1 Nos 8800 8,800
Head Master Chair for Upper Primary/ High Schools Pedestal Base is with Chrome fnish with 5 wheels and arm material
withProypylene and seat material is PU Foam covered with Fabric Material.
Head Master Chair 1 0 0 0 1

5 of 8
Total 1 Nos 13701 13,701
Staff Room Tables Assembled and Ready to Use and one side Triple storage is provided The overall dimensions should be
of size 1200mm X 600mm X 750mm. Table Top material is made of 25mm thickness Flat single layer MDF board of Grade
SBG II andthickness ±3mm of IS 12406 Latest
Staff Room Table 3 0 0 0 3
Total 3 Nos 8650 25,950
Staff Room Chairs/ Visitors Chairs Pedestal Base is with ABS Plasstic with ABS/Nylon Twin Caster wheels Minimum 5 Nos,
of 50 mm Size and Arm Material is Propylene, seat material is PU Foam covered with Fabric.
Staff Room Chairs/ Visitors Chairs 15 0 0 0 15
Total 15 Nos 3000 45,000
Almairahs (Steel) for HM Room, Staff room, Library room, Laboratory room, M.S sheet conforming to commercial quality
CR- 1,Grade340 of IS 513:2008 (rea??rmed 2013)(Fifth Revision)Amdt. no.1 Sheet thickness of door in 0.8 mm (minimum)
Almairahs 10 0 0 0 10
Total 10 Nos 7850 78,500
MS Racks for HM Room, Staff room, Library room, Laboratory room Material is with 0.8 mm Thick MS Sheet Conforming to
Commercial Quality CR-1, Grade 340 of IS 513. size Rolled steel angle posts of 40 X 40 X 3 mm
MS Racks for HM Room 7 0 0 0 7
Total 7 Nos 3748 26,236
Stools (Stainless steel) for HM room, Staff room, Laboratory room, Library room, Without cushion and stool top is Round
Material of Stainless Steel.
Stools (Stainless steel) 10 0 0 0 10
Total 10 Nos 854 8,540
Teacher Table in classroom, Table Top Material is 18 mm thick prelaminated Particle Board (Not as per IS8126) Thickness
(±2 mm). One side double storage is provided and pedastals (under structure) Mild Steel Square Section of outside side
minimum 25 mm and wall thickness minimum 1.2 mm
Teacher Table 6 0 0 0 6
Total 6 Nos 3304 19,824
Teacher Chair in classroom, Library room, Laboratory room Seat and Backrest is Made of Polythene cane.
Teacher Chair 5 0 0 0 5
Total 5 Nos 1050 5,250
Reading Table in Library room Table Top Material is 20 mm thick MDF Board of grade SBG II conforming to IS12406
laminated withminimum 0.6 mm thick on Top side oftype S, P or F having index 3.2.3conforming to IS 2046 andminimum
0.5 mm thick balancing laminate on the other side and one side single storage is provided and unde structure is with Mild
Steel Square Section of outside side minimum 25 mmand wall thickness minimum 1.2 mm.
Reading Table in Library room 3 0 0 0 3
Total 3 Nos 2600 7,800

6 of 8
Computer Table of MDF board of grade SBG II of IS 12406/Latest Gable end and Modesty panel material is with Flat single
layer prelaminated MDF board conforming tohaving designation PLMDF-23 of IS 14587/Latest. The overall dimensions
should be of size 1370mm X 760mm X 760mm.
Computer table 1 0 0 0 1
Total 1 Nos 2400 2,400
Plastic Dust Bin large Royal -Drum 80 ltr. ( Dust bin or Garbage Binor Household Bin) (ROYAL WORLD) (From PLASTIC
DUSTBIN ROYAL)
Plastic Dust Bin large 5 0 0 0 5
Total 5 Nos 780 3,900
Plastic dust bin (NA) (waste paper basket) small
plastic dust bin small 10 0 0 0 10
Total 10 Nos 70 700
Podium (MDF laminated board) size 700mmx600mmx1200mm
Podium 6 0 0 0 6
Total 6 Nos 5400 32,400
Provision for SEIGNIORAGE CHARGES @ 1.00%
Total 1 Perce 0 0
ntage
Provision for PS Charges @ 3.00%
Total 1 Perce 22164.88 22,165
ntage
Provision for Quality Control Charges @ 0.50%
Total 1 Perce 3694.15 3,694
ntage
Provision for NAC Charges @ 0.1%
Total 1 Perce 625.5 626
ntage
Provision for GST @ 12.00%
Total 1 Perce 112702.7 1,12,703
ntage 7

Signature of FE/AE/AEE Signature of Deputy Executive Engineer

NAGARAJU RAGUPATHI Madhu sudhan Rao.J

7 of 8
8 of 8