PROPOSED RCC ONE FLOOR RESIDENTIAL BUILDING AT E-SECTOR,NAHARLAGUN,
PAPUM PARE.(A.P)
DE1 : DETAILED ESTIMATE FOR CIVIL WORK & BUILDING SERVICES
Basis:
a) Main rates: Schedule of rates for Building Works and Services (October 2007), Public Works Department,
Arunachal Pradesh, at Par. (References marked in margin).
b) Market rates for non-schedule items (Marked MR in margin).
Sl.N DESCRIPTION OF ITEM QUANTITY UNIT RATE AMOUNT
o.
1 2 3 4 5 6
1 Earthwork
Earth work in excavation in foundation and trenches 90 cum 80 7200.00
etc. in all kinds of soil (excluding soil containing 50% or
more of shingle or small size boulders unto 30 cm size,
saturated soil and rock), lift unto 1.50 m and stacking
the excavated soil not more than 3 m clear from the
edge of the excavation and returning the stacked soil in
15 cm layers, when required, into plinth sides of
foundation etc consolidating each deposited layer by
ramming and watering and then disposing of all surplus
soil as directed within a lead of 50m.
Re-filling excavated earth in foundations and plinth etc. 120 cum 43.3 5196.00
in 15 cm layer including ramming and watering etc.
complete.
2 Concrete work
Providing and laying cement concrete 1 : 4 : 8 (1 45 cum 2194 98761.50
cement : 4 coarse sand : 8 graded stone aggregate 40
mm nominal size) excluding the cost of centring and
shuttering in: column, slab and beam
Providing and laying damp proof course 38mm thick 45 Sq.m 147 6615
with cement concrete [Link] (1 cement:2 sand: 4
aggregate 12.5mm nominal size)
3 RCC Work
Reinforced concrete work in foundations, footings, 85 cum 4024 302040.00
bases of columns etc. and mass concrete excluding
cost of centring, shuttering and reinforcement in :
a) 1 : 1.5 : 3 (1 cement : 1.5 coarse sand : 3 stone
aggregate 20 mm nominal size).
Reinforcement cement concrete work in columns, 45 cum 4577 205974.00
pillars, piers, abutments, post and struts etc up to floor
two level including finishing and plastering the exposed
surface with cement mortar 1 : 3 (1 cement : 3 fine
sand) of thickness not exceeding 6 mm to give a
smooth and even surface but exluding cost of centring,
shuttering and reinforcement.a) 1 : 1.5 : 3 (1 cement :
1.5 coarse sand : 3 stone aggregate 20 mm nominal
size).
Reinforced cement concrete work in lintels, beams and 45 cum 4524 203607.00
bresumers up to floor two level including finishing and
plastering the exposed surface with cement mortar 1: 3
(1 cement : 3 fine sand) of thickness not exceeding 6
mm to give a smooth and even surface but excluding
cost of centering, shuttering and reinforcement.
a) 1 : 1.5 : 3 (1 cement : 1.5 coarse sand : 3 stone
aggregate 20 mm nominal size).
Reinforced cement concrete in suspended floors, 45 cum 3988 179460.00
roofs, landings and balconies upto floor two level
including finishing and plastering the exposed surface
with cement mortar 1 : 3 (1 cement : 3 fine sand) of
thickness not exceeding 6 mm to give a smooth and
even surface but excluding cost of centring and
shuttering and reinforcement with 1 : 2 : 4 (1 cement :
2 coarse sand : 4 stone aggregate 20 mm nominal
size).
4 Brick work
Brick work with best available local bricks in 44 cum 3241 1432634.80
foundations and plinth in cement mortar 1:3 (1
cement : 3 fine sand).
Brick work with best available local bricks in 44 cum 3324 146286.80
superstructure in cement mortar 1:3 (1 cement : 3 fine
sand).
Extra for brick work with best available local bricks in 44 cum 83.00 3652.00
superstructure above plinth level upto two floor level.
Extra for brickwork in superstructure above floor two 44.00 cum 30.50 1342.00
level, per floor per Cum (1% of rate of brickwork from
plinth upto two floor two level)
5 Wood Work
Providing approved best available local wood (Class - 22.00 cum 12410 273020.00
B II) work in frames of doors, windows clerestory
windows and other frames, wrought framed and fixed
in position.
6 Hardware
Providing and fixing aluminum sliding door bolts 22.00 sqm 151.4 3330.80
anodised transparent or dyed
to required color or shade with nuts and screws etc
complete. 300 x 16 mm
Providing and fixing aluminum Tower bolts anodized or 250.00 each 104.8 26200.00
transparent or dyed to required color or shade with
necessary screws etc complete.300 x 10 mm
7 Steelwork
Providing and fixing in position collapsible steel shutters with 22.00 Sq.m 3633 79926.00
vertical channels 20mm x 10mm x 2mm and braced with flat
iron diagonals 20mm x 5mm size with top and bottom rails
of T iron 40mm x 40mm x 6mm with 38mm dia steel pulleys
complete with bolts, nuts, locking arrangements, stoppers,
handles including applying a priming coat of red lead paint.
Providing and fixing MS fan clamp type I of 16 mm dia MS 44.00 Each 59.10 2600.40
bar bent to shape with hooked ends in RCC slabs during
lying including painting the exposed portion of loop all as per
standard design complete.
MS Grilles 700 Kg 83.7 585900.00
Providing and fixing MS grills of requires pattern in
frames of windows and in walls, etc. with MS flat,
square or round bars with round headed bolts and nuts
or by screws: Ornamental.
8 Flooring and Dado
Cement concrete flooring
a) 40mm thick red oxide flooring, under layer of 30mm thick 65.00 Sq.m 419 27293.50
cement concrete [Link] (1 cement: 2 coarse sand: 4
aggregate 12.5 mm nminal size) and top layer of 10mm
thick plaster of cement red oxide mix ( using 3.5 kg of red
oxide of iron per 50kg of cement) 1:3 (1 cement red oxide
mix:3 coarse sand) finished with a floating coat of neat
cement red oxide mix of same proportion.
8.1 Finishing
15 mm cement plaster 1 : 4 (1 cement :4 fine sand) 250.00 sqm 94.70 23675.00
Distempering 350.00 sqm 47.00 16450.00
Distempering (2 or more coats) with oil bound, washable
distemper of approved make and shade, on new work over
and including a priming coat with distemper primer of
approved make, to give an even shade.
Acrylic Emulsion Paint 500.00 sqm 42.69 106725.00
Wall paintiing (2 or more coats with acrylic emulsion paint of
approved make and shade as specified(ICI, Berger or
approved equivalent) on new surfaces to an even shade,
after thoroughly brushing the surface free from mortar
droppings and other foreign matter and sand papered
smooth: Acrylic emulsion paint of approved make and of
specified shade or shades.
8.2 Enamel Paint
Wood
Primer 98.00 Sq.m 20.93 2051.14
Applying priming coat over new wood and wood based
surfaces over 100mm girth/ width after an including
preparing the surface by thoroughly cleaning oil, grease, dirt
and other foreign matter, sand papering and knotting: With
ready mixed wood primer(pink)
Paint 60.00 Sq.m 40.98 2458.80
Painting in two coats (excluding priming coat) on new wood
based surfaces with enamel paint of approved make and
shade as specified (ICI, Berger or approved equivalent) to
give an even shade including cleaning the surface of all dirt,
dust and other foreign matter, sandpapering etc
complete( paint of approved make and specified shade or
shades): Surfaces over 100mm in width or girth: High gloss
8.3 Steel
i)Primer 32.00 Sq.m 17.44 558.08
Applying priming coat over new steel and other metal
surfaces over 100mm girth/ width after an including
preparing the surface by thoroughly cleaning oil, grease, dirt
and other foreign matterand scoured with wire brushes, fine
steel, wood scrapers and sand paper: with ready mixed red
lead\red oxide primer
ii)Paint 65.00 sq.m 40.98 2663.70
Painting in two coats( excluding priming coat)on new steel
and other metal surface with enamel paint of approved
make and shade ( ICI, Berger or approved equivalent) to
give an even shade including cleaning the surface of all dirt,
dust and other foreign matter ( paint of approved make and
specifiedshadeorshades):Surfaces over 100 mm in width or
girth:Highgloss
9 Drainage
a) Stone ware pipe 12.00 sq.m 444.70 5336.40
Providing, laying and jointing glazed stoneware pipe grade
A with stiff mixture of cement mortar in the proportion of 1:1
( 1cement : 1 fine sand) including testing of joints etc.
complete.150mm dia SW pipes
i) 110mm dia. 120.00 RM 432.7 51925.20
ii) 75mm dia. 120.00 RM 220.4 6455.20
10 MANHOLE
Constructing brick masonry manhole with 2nd class bricks in 12.00 each 5481. 65779.20
cement mortar 1: 5 (1 cement :5 fine sand) RCC top slab
with 1 : 2 : 4 mix (1 cement : 2 coarse sand : 4 stone single
20 mm nominal size), foundation concrete 1 : 4 :8 mix (1
cement : 4 coarse sand : 8 stone aggregate 40 mm nominal
size) inside plastering 12 mm thick with cement mortar 1 : 3
(1 cement : 3 coarse sand) finished with a floating coat of
neat cement and making channels in cement concrete 1 : 2 :
4 mix (1 cement : 2 coarse sand : 4 stone aggregate 20 mm
nominal size) neatly finished complete as per standard
design.
a) Inside size 90 x 80 cm and 45 cm deep including CI cover
with frame (light duty) 455 x 610 mm internal dimensions
total weight of cover and frame to be not less than 38 Kg
(weight of cover and frame to be not less than 38 kg,
(weight of cover 23 Kg and weight of frame 15 Kg).
11 WATER SUPPLY
Providing and fixing GI pipes complete with GI fittings and
clamps including cutting and making good the walls (internal
work).
a) 15 mm nominal bore 175.00 Mtr. 128.7 22522.50
b) 20 mm nominal bore 125.00 Mtr. 159.7 19962.50
c) 25 mm nominal bore 56.00 Mtr. 220.3 12336.80
12 SANITARY INSTALLATION
Providing and fixing white vitreous china water closet 6.00 each 5991 35949.60
squating pan (Indian type WC pan) size 580 mm with 100
mm and sand cast iron P or S trap, 12.5 Litre high level CI
flushing cistern (of approved make) with fittings RS or CI
brackets, 32 mm dia galvanized steel telescopic flush pipe
with fittings and clamps 20 mm GI over flow pipe with
specials and mosquito proof coupling of approved municipal
design and GI chain and pull complete including painting of
cistern and fittings, cutting and making good the walls and
[Link] Pan patten WC Pan
13 TOILET REQUIREMENTS
Providing and fixing 600x450 mm bevelled edge mirror or 68.00 each 798.0 54264.00
superior glass (of approved quality) complete with 6 mm
thick asbestos sheet ground fixed to wooden cleadt with CP
brass screws and washers.
14 VITRIFIED TILE WORK
Vitrified tile flooring
Providing polished vitrified tiles floor of approved quality, 1200.00 Sq.m 1389 1667280.00
size, shape and thickness not less than 8mm, on wall
surfaces, skirtings, floors and risers and threads of steps
over cement plastering bed 15mm thick in prop 1:3 including
cutting where necessary, finished with flush pointing with
approved tile adhesive or wuth white cement slurry mixed
with approved pigment to match shade of tiles, complete at
all levels as specified and directed.
15 SEPTIC TANKS
Supplying, fitting and placing in position precast ferrocement 1.00 each 32030 32030.00
septic tanks of rectangular shape with manhole cover , with
clearing arrangement, over single bricks flat soiling and 75
mm [Link] PCC baffle wall, inlet and outlet etc. provided at
suitable point compelete as directed
16 WATER TANK
Supply fitting and placing in position precast ferrocement 1.00 each 11143 11143.00
water tanks of circular/ rectangular shape over staging with
manhole cover with locking and clearing arrangement
including providing pads of size as required for inlet and
outlet pipes complete as directed. (Staging to be measured
and paid separetly). 200 litre capacity water tank
17 PAVING
Providing Multiwyn Prepolished concrete Paving Tile floor 91.00 Sq.m 958.7 87241.7
and dado with ttiles of approved quality, size and shape and
thickness not less than 12 mm for walls and 22mm for floors
and skirting (in single, or combinations of shades and
patterns as specified) (interrior or exterior) over cement
morrtar 15 mm thick in prop. 1:3 (1 cement:3 coarse sand)
including cutting where necessary, finished with flush
pointing fixed with tile adhesive, or with white cement slurry
mixed with approved pigment to match the shade of the
titles, complete at all levels as specified and directed.
(cement plastering will be measured and paid for
(separetely) tiles to be laid specified in pattern or
combination as indciate in floor finish drawing and after
approbal samples: with whote cement.
18 ANTITERRMITE TREATMENT
Providing and injecting chemical emulusion for 95.00 Sq.m 250.0 23750.00
preceonstrcution Antitermite Treatment and creating a
chemical barrier under under and all round column pits, wall
treances, top surface of plinth, filling, junction of wall and
floor, along external perimeter of building, sorrounding of
pipes and conduits etc. complete (plinth area of building at
ground (Dursban 20 TC" or equivalent) 20% EC or any
other chemical (on plinth area basis).
19 SAND GRAVEL FILL (Soling in plinth)
Supplying and sand gravel (thickness of layer in plinths and 45.00 Cum 600.2 27009.00
all sub -floor areas as indicated) including local carriage of
materials within 8 km, modified ramming etc. coemplete as
directed and specified including payment of Foresy Royalty
and sales Tax and other duties and taxes as may be
necessary.
Total Amount 1920190.53
Add 45.00% as cost index on 1920190.53 % 45.00% 864085.74
APSR-2007
Electrification 1920190.53 % 12.50% 240023.82
Total Amount 3024300.086
Say Rs 30,24,000.00
(Rupees Thirty Lakh Twenty-four Thousand)Only
