Annexure - 1

SHREE HEALTHCARE INFRA LLP

Preliminary Estimate
Name of Work : Construction of Temporary Food Kitchen for M/s Food tree innvations At
AIIA premises at All India Institute of Ayurveda, New Delhi.
ITEM DSR
No. CODE SUB-HEADS AND ITEM OF WORK QTY UNIT RATE AMOUNT (Rs.)
2023
Disposal of moorum/building rubbish/ malba/ similar
unserviceable, dismantled or waste material by
1 1.1.18 mechanical transport including loading, transporting, 2.00 cum 494.10 988.20
unloading to approved municipal dumping ground for
lead upto 10 km for all lifts, complete as per directions of
Engineer-in-charge.
Providing and laying in position cement concrete of
specified grade excluding the cost of centering and
2 4.1.2A shuttering - All work up to plinth level : 1:1.5:3 (1 1.00 cum 8127.80 8127.80
Cement: 1.5 coarse sand (zone-lll) including
manufactured sand derived from Recycled Concrete
Aggregate (RCA) upto 25% : 3 graded stone aggregate 20
Brick work with
mm nominal sizecommon
includingburnt clay F.P.S.
Recycled (nonAggregate
Concrete modular)
bricks of class
(RCA) upto designation 7.5 in superstructure above
25%).
3 6.4.1 plinth level up to floor V level in all shapes and sizes in : 1.00 cum 9344.35 9344.35

Providing and fixing 18 mm thick gang saw cut, mirror

polished, premoulded and prepolished, machine cut for
4 8.2.2.2 kitchen platforms, vanity counters, window sills, facias 5.00 sqm 5136.30 25681.50
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
Providing edge moulding to 18 mm thick marble stone
counters, Vanities etc., including machine polishing to
5 8.3.2 edge to give high gloss finish etc. complete as per design 10.00 metre 510.95 5109.50
approved by Engineer-in-Charge. : Granite work

Providing and fixing skirting with Pre-laminated medium

density fibre board exterior grade (Grade-l) conforming
6 9.160.1 to 1S: 14587:1998 marked, with (one side decorative 50.00 sqm 2076.65 103832.50
and other side balancing lamination and edges to be
sealed with PVC edge bending tape 2.00 mm thick of
approved brand with necessary fixing arrangements and
Cement concrete flooring 1:2:4 (1 cement : 2 coarse
sand : 4 graded stone aggregate) finished with a floating
7 11.3.1 coat of neat cement, including cement slurry, but 10.00 sqm 614.20 6142.00
excluding the cost of nosing of steps etc. complete. : 40
mm thick with 20 mm nominal size stone aggregate
Providing and fixing tiled false ceiling of specified
materials of size 595x595 mm in true horizontal level,
8 12.52.4 suspended on inter locking metal grid of hot dipped 10.00 sqm 1528.00 15280.00
galvanized steel sections ( galvanized @ 120 grams/ sgm,
both side inclusive) consisting of main “T” runner with
suitably spaced joints to get required length and of size
12 mm cement plaster of mix :1:4 (1 cement: 4 coarse
9 13.4.1 sand) 10.00 sqm 357.35 3573.50
Providing and fixing Stainless Steel A ISI 304 (18/8)
kitchen sink as per 18:13983 with C.I. brackets and
10 17.10.2.1 stainless steel plug 40 mm, including painting of fittings 1.00 each 4940.00 4940.00
and brackets, cutting and making good the walls
wherever required : Kitchen sink without drain board :
610x510 mm bowl depth 200 mm
Providing and fixing Chlorinated Polyvinyl Chloride
(CPVC) pipes, having thermal stability for hot & cold
11 18.8.2 water supply, including all CPVC plain & brass threaded 50.00 Metre 537.60 26880.00
fittings and fixing the pipe with clamps at 1.00 m
spacing. This includes jointing of pipes & fittings with
one step CPVC solvent cement and the cost of cutting
Providing and fixing aluminium work for doors, windows,
ventilators and partitions with extruded built up
12 21.1.1.2 standard tubular sections/ appropriate Z sections and 200.00 Kg 530.90 106180.00
other sections of approved make conforming to IS: 733
and IS: 1285, fixing with dash fasteners of required dia
and size, including necessary filling up the gaps at
 Providing and fixing aluminium work for doors, windows,
ventilators and partitions with extruded built up
13 21.1.2.2 standard tubular sections/appropriate Z sections and 100.00 Kg 634.45 63445.00
other sections of approved make conforming to IS: 733
and IS: 1285, fixing with dash fasteners of required dia
and size, including necessary filling up the gaps at
Providing & Installation of All Electrical Items such as
NDSR Switch, Socket, Boxes, wire, Ehaust etc, as required. 1.00 Job 125000.00 125000.00
14

A Total 504524.35
B Add: Contingencies @ 5% on A 25226.22
C Total (A + B) 529750.57
D Add: NCCF's PMC Charges @ 0.95% on C 5032.63
E Total (C + D) 534783.20
F Add: Labour Cess @ 1% on E 5347.83
G Total (E + F) 540131.03
H Add: GST @ 18% on PMC Charges and Labour Cess 1868.48
I Total (G + H) 541999.51
J Say Total 542000.00
 Measurement Sheet Annexure -1A
Name of Work :- Construction of Temporary Food Kitchen for M/s Food tree innvations At AIIA premises at All India
Institute of Ayurveda, New Delhi.
DSR No.
S.No. Description of work Nos. Length Breadth Height Qty Units
2023
Disposal of moorum/building rubbish/ malba/ similar
unserviceable, dismantled or waste material by mechanical
1 1.1.18 transport including loading, transporting, unloading to
approved municipal dumping ground for lead upto 10 km for
all
L/Slifts, complete as per directions of Engineer-in-charge. 1 x 2.00 cum
1 2.00
Total 2.00 cum

Providing and laying in position cement concrete of specified

grade excluding the cost of centering and shuttering - All
2 4.1.2A work up to plinth level : 1:1.5:3 (1 Cement: 1.5 coarse sand
(zone-lll) including manufactured sand derived from
Recycled
L/S Concrete 1 x 1.00 cum
1 1.00
Total 1.00 cum

Brick work with common burnt clay F.P.S. (non modular)

bricks of class designation 7.5 in superstructure above plinth
3 6.4.1 level up to floor V level in all shapes and sizes in :

L/S 1 x 1 1.00 1.00 cum

Total 1.00 cum

Providing and fixing 18 mm thick gang saw cut, mirror

4 8.2.2.2 polished, premoulded and prepolished, machine cut for
kitchen platforms, vanity counters, window sills, facias and
similar locations of required size, approved shade, colour
L/S 1 x 1 5.00 5.00 sqm
Total 5.00 sqm

Providing edge moulding to 18 mm thick marble stone

5 8.3.2 counters, Vanities etc., including machine polishing to edge
to give high gloss finish etc. complete as per design approved
by Engineer-in-Charge. : Granite work
L/S 1 x 1 10.00 10.00 metre
Total 10.00 metre

Providing and fixing skirting with Pre-laminated medium

6 9.160.1 density fibre board exterior grade (Grade-l) conforming to
1S: 14587:1998 marked, with (one side decorative and other
side balancing lamination and edges to be sealed with PVC
L/S 1 x 1 50.00 50.00 sqm
Total 50.00 sqm

Cement concrete flooring 1:2:4 (1 cement : 2 coarse sand : 4

7 11.3.1 graded stone aggregate) finished with a floating coat of neat
cement, including cement slurry, but excluding the cost of
nosing of steps etc. complete. : 40 mm thick with 20 mm
L/S 1 x 1 10.00 10.00 sqm
Total 10.00 sqm

Providing and fixing tiled false ceiling of specified materials

8 12.52.4 of size 595x595 mm in true horizontal level, suspended on
inter locking metal grid of hot dipped galvanized steel
sections ( galvanized @ 120 grams/ sgm, both side inclusive)
L/S 1 x 1 10.00 10.00 sqm
Total 10.00 sqm

12 mm cement plaster of mix :1:4 (1 cement: 4 coarse sand)

9 13.4.1
L/S 1 x 1 10.00 10.00 sqm
Total 10.00 sqm

Providing and fixing Stainless Steel A ISI 304 (18/8) kitchen

sink as per 18:13983 with C.I. brackets and stainless steel
10 17.10.2.1 plug 40 mm, including painting of fittings and brackets,
cutting and making good the walls wherever required :
Kitchen
L/S sink without drain board : 610x510 mm bowl depth x 1.00 each
1 1 1.00
Total 1.00 each
 Providing and fixing Chlorinated Polyvinyl Chloride (CPVC)
pipes, having thermal stability for hot & cold water supply,
11 18.8.2 including all CPVC plain & brass threaded fittings and fixing
the pipe with clamps at 1.00 m spacing. This includes jointing
of
L/Spipes & fittings with one step CPVC solvent cement and 1 x 1 50.00 50.00 Metre
Total 50.00 Metre

Providing and fixing aluminium work for doors, windows,

ventilators and partitions with extruded built up standard
12 21.1.1.2 tubular sections/ appropriate Z sections and other sections
of approved make conforming to IS: 733 and IS: 1285, fixing
with
L/S dash fasteners of required dia and size, including x 200.00 Kg
1 1 200.00
Total 200.00 Kg

Providing and fixing aluminium work for doors, windows,

ventilators and partitions with extruded built up standard
13 21.1.2.2
tubular sections/appropriate Z sections and other sections of
approved make conforming to IS: 733 and IS: 1285, fixing
with
L/S dash fasteners of required dia and size, including 1 x 1 100.00 100.00 Kg
Total 100.00 Kg
 Annexure - 1B
Rate Analysis for NDSR (Civil)

DSR
Basic Rate (A) CPOH @ 15% GST GST on C (D)
Sr. No. CODE Description of items Unit Total (C) (A+B)
(Rs.) on A (B) (Rs.) Percentage (Rs.)
2023

1 0992 Galvanised steel plain sheets 6800.00 quintel 1020.00 7820.00 18% 1407.60
Annexure - 1B

Total Amount
(C + D)
(Rs.)

9227.60
 Annexure - 1B
Rate Analysis for NDSR (Civil)

Total Amount
Basic Rate (A) CPOH @ 15% GST GST on C (D)
Sr. No. Description of items Unit Total (C) (A+B) (C + D)
(Rs.) on A (B) (Rs.) Percentage (Rs.)
(Rs.)

1 #NAME? 4766.00 each 714.90 5480.90 18% 986.56 6467.46