Estimate for construction of New shed near RBL of Apparel Park depot

Sr.no Item no as Item Discription Perticulars Unit No L W H Qty Rate as per Amount
per DSR‐23 (In Rupees)
DSR‐23
1 2.8 Earth work in excavation by mechanical means (Hydraulic excavator) / Excavation for foundation Cum 1 6 4 1.5 36 260.23 9368.28
manual means in foundation trenches or drains (not exceeding 1.5 m in work
width or 10 sqm on plan), including dressing of sides and ramming of
bottoms, lift upto 1.5 m, including getting out the excavated soil and

2 2.25 Filling available excavated earth (excluding rock) in trenches, plinth, Filling Cum 1 6 4 2 48 196 9408
sides of foundations etc. in layers not exceeding 20cm in depth,
consolidating each deposited layer by ramming and watering, lead up
to 50 m and lift upto 1.5 m.

3 4.1.2 Providing and laying in position cement concrete of specified grade Concrete work in Foundation Cum 1 6 4 1 24 6812 163488
excluding the cost of centering and shuttering ‐ All work up to plinth
level
4 5.9.1 Centering and shuttering including strutting, propping etc. and removal Form Work for Foundation Sqm 1 12 7 1 84 392.15 7
of form for:‐5.9.1 Foundations, footings, bases of columns, etc. for mass
concrete

5 5.1.2 Providing and laying in position specified grade of reinforced cement RCC column Cum 6 0.22 0.4 3.75 1.98 9045.75 17910.585
concrete, excluding the cost of centering, shuttering, finishing and
reinforcement ‐ All work up to plinth level :
5.1.2 1:1.5:3 (1 cement : 1.5 coarse sand (zone‐III) derived from natural
sources : 3 graded stone aggregate 20 mm nominal size de
6 6.3 Brick work with common burnt clay machine moulded perforated bricks Wall Cum 1 4 0.23 3.75 3.45 8942.35 ₹ 30,851
of class designation 12.5 conforming to IS: 2222 in superstructure above
plinth level up to floor five level in cement mortar 1:6 (1 cement : 6
coarse sand) :
Cum 2 6 0.23 3.75 10.35 8942.35 ₹ 92,553
Cum 1 3 0.23 3.75 2.5875 8942.35 ₹ 23,138
7 11.55 Providing and laying flamed finish Granite stone flooring in required design Flooring Sqm 1 6 4 1 24 2589.9 ₹ 62,158
and patterns, in linear as well as curvilinear portions of the building all
complete as per the architectural drawings with 18 mm thick stone slab
over 20 mm (average) thick base of cement mortar 1:4 (1 cement : 4
coarse sand) laid and jointed with cement slurry and pointing with white
cement slurry admixed with pigment of matching shade including
rubbing, curing and polishing etc. all complete as specified and as
directed by the Engineer‐in‐Charge :
11.55.1 Flamed finish granite stone slab Jet Black, Cherry Red, Elite
Brown, Cat Eye or equivalent.
8 9.18 Providing and fixing Pre‐laminated flat pressed 3 layer (medium density) Door Sqm 1 1 1.5 2.5 3.75 1501 ₹ 5,629
particle board or graded wood particle board IS : 3087 marked, with one
side decorative and other side balancing lamination Grade I, Type II
exterior grade IS : 12823 marked, in shelves with screws and fittings
wherever required, edges to be painted with polyurethane primer (fittings
to be paid separately).
9 13.41 New work (two or more coats) over and including water Primer Sqm 2 4 1 3.75 30 162.55 ₹ 4,877
thinnable priming coat with cement primer 4 6 1 3.75
3 75 90 162.55
162 55 ₹ 14
14,630
630
2 3 1 3.75 22.5 162.55 ₹ 3,657
10 13.8 Providing and applying white cement based putty of average thickness Putty Sqm 1 4 1 3.75 15.0 123.85 ₹ 1,858
1 mm, of approved brand and manufacturer, over the plastered wall 2 6 1 3.75 45.0 123.85 ₹ 5,573
surface to prepare the surface even and smooth complete 1 3 1 3.75 11.3 123.85 ₹ 1,393
11 13.82 Wall painting with acrylic emulsion paint, having VOC (Volatile Organic Internal Painting Sqm 1 4 1 3.75 15 116.05 ₹ 1,741
Compound ) content less than 50 grams/ litre, of approved brand and 2 6 1 3.75 45 116.05 ₹ 5,222
manufacture, including applying additional coats wherever required, 1 3 1 3.75 11.25 116.05 ₹ 1,306
12 13.46.1 Finishing walls with Acrylic Smooth exterior paint of required shade External Painting Sqm 1 4 1 5.75 23 160.6 3693.8
2 6 1 5.75 69 160.6 11081.4
1 3 1 5.75 17.25 160.6 2770.35
13 4.1.3 Providing and laying in position cement concrete of specified grade Roofing Beam Cum 1 19 0.4 0.65 4.94 7878.5 38919.79
excluding the cost of centering and shuttering ‐ All work up to plinth
level :
13 4.1.3 Providing and laying in position cement concrete of specified grade Roof slab Cum 1 6 4 0.175 4.2 7878.5 33089.7
excluding the cost of centering and shuttering ‐ All work up to plinth
level :
14 5.9.2 Centering and shuttering including strutting, propping etc. and removal Shuttering Sqm 1 6 4 1 24 842.5 20220
of form forWalls (any thickness) including attached pilasters, butteresses,
plinth and string courses etc.
15 14.72 Providing and fixing double scaffolding system (cup lock type) on Scafolding Sqm 4 1 6 4 96 285 27360
the exterior side, up to seven story height made with 40 mm dia
M.S. tube 1.5 m centre to centre, horizontal & vertical tubes joining
with cup & lock system with M.S. tubes, M.S. tube challies, M.S.
clamps and M.S. staircase system in the scaffolding for working
platform etc. and maintaining it in a serviceable condition for the
required duration as approved and removing it there after .The
scaffolding system shall be stiffened with bracings, runners,
connection with the building etc wherever required for inspection of
work at required locations with essential safety features for the
workmen etc. complete as per directions and approval of Engineerin‐
charge .The elevational area of the scaffolding shall be measured
for payment purpose .The
16 6.1 Brick work with common burnt clay machine moulded perforated bricks Parapet wall Cum 1 19 0.23 1 4.37 6882 30074.34
of class designation 12.5 conforming to IS: 2222 in superstructure above
plinth level up to floor five level in cement mortar 1:6 (1 cement : 6
coarse sand) :
17 9.147.A1.2 Providing and fixing factory made uPVC white colour casement/casement Window Sqm 2 2 1.5 1 6 8799.25 52795.5
cum fixed glazed windows comprising of uPVC multi‐chambered frame,
sash and mullion (where ever required) extruded profiles duly reinforced
with 1.60 ± 0.2 mm thick galvanized mild steel section made from roll
forming process of required length (shape & size according to uPVC
profile), uPVC extruded glazing beads of appropriate dimension, EPDM
gasket, stainless steel (SS 304 grade) friction hinges, zinc alloy (white
powder coated) casement handles, G.I fasteners 100 x 8 mm size for
fixing frame to finished wall, plastic packers, plastic caps and necessary
stainless steel screws etc. Profile of frame & sash shall be mitred cut
and fusion welded at all corners, mullion (if required) shall be also fusion
welded including drilling of holes for fixing hardware's and drainage of
water etc. After fixing frame the gap between frame and adjacent finished
wall shall be filled with weather proof silicon sealant over backer rod of
required size and of approved quality, all complete as per approved
drawing & direction of Engineer‐in‐Charge. (Single / double glass panes
and silicon sealant shall be paid separately). Variation in profile dimension
in higher side shall be accepted but no extra payment on this account
shall be mad
18 4.1.3 1:2:4 (1 cement : 2 coarse sand (zone‐III) derived from natural Plinth beam Cum 1 19 0.4 0.65 4.94 7365.15 36383.841
sources : 4 graded stone aggregate 20 mm nominal size
derived from natural sources)
19 6.1 Brick work with common burnt clay F.P.S. (non modular) bricks of class wall upto plinth Cum 1 15 0.23 1 3.45 6882 ₹ 23,743
designation 7.5 in foundation and plinth in
20 61
6.1 Brick work with common burnt clay F.P.S.F P S (non modular) bricks of class Steps to entrance Cum 1 1 6882 ₹6
6,882
882
designation 7.5 in foundation and plinth in
21 9.147A.6 Providing and fixing factory made uPVC made window/door Opening for ventilation sqm 1 6 0.6 1 3.6 8298 ₹ 29,873
₹ 7,71,654
Detail design drawing consultancy charges 2% ₹ 15,433.07
Aprrox estimate for elec. Conections (A*15%) ₹ 1,15,748.05
SubTotal ₹ 9,02,835
Estimate for Dismentaling window and installing a new door at RBL‐ARPD
Sr.no Item no as Item Discription Item Unit No L W H Qty Rate as per Amount
per DSR‐23 (In Rupees)
1 15.3 Demolishing cement concrete manually/ by mechanical means Demolishing RCC Cum 2 4 0.2 2.5 4 3551.25 14205.0
including disposal of material within 50 metres lead as per direction
of Engineer ‐ in ‐ charge.
2 15.12 Dismantling doors, windows and clerestory windows (steel or wood) Dismentaling doors and Each 6 _ _ _ 6 502.75 3016.5
shutter including chowkhats, architrave, holdfasts etc. complete and window
stacking within 50 metres lead
3 9.21.2 Providing and fixing ISI marked flush door shutters conforming to IS : Fixing of new door Sqm 2 _ 1.8 2.4 8.64 2172.1 18766.944
2202 (Part I) non‐decorative type, core of block board construction with
frame of 1st class hard wood and well matched commercial 3 ply
veneering with vertical grains or cross bands and face veneers on both
faces of shutters:
4 13.46.01 Finishing walls with Acrylic Smooth exterior paint of required shade : Painting Sqm 1 4 3.5 14 160.6 2248.4
Total 38236.8
Grand Total ₹ 9,41,072