DETAIL COST ESTIMATE Reconstruction/Rehabilitation of Fully Damaged Primary Sch GENERAL ABSTRACT OF COST. M1 S.No. DESCRIPTION. 1 Rs. 2 Rs. 3 INTERNAL ELECTRIFICATION. Rs. TOTAL Rs. ADD 10% Location Factor G.TOTAL Rs. Add 0.5% Contigency Rs. IN MILLIONS MAIN BUILDING CIVIL WORK(G.F) Covered Area (2586) Sft MAIN BUILDING CIVIL WORK(F.F) Covered Area (2586) Sft
This document is posted to help you gain knowledge. Please leave a comment to let me know what you think about it! Share it to your friends and learn new things together.
Transcript
DETAIL COST ESTIMATE
Reconstruction/Rehabilitation of Fully Damaged Primary Schools (06 Classrooms)
GENERAL ABSTRACT OF COST.M1
S.No. DESCRIPTION. AMOUNT.
1 Rs. 12300846
2 Rs. 2370026
3 INTERNAL ELECTRIFICATION. Rs. 440050
TOTAL Rs. 15110922
ADD 10% Location Factor 1511092
G.TOTAL Rs. 16622014
Add 0.5% Contigency Rs. 83110
IN MILLIONS 16.71
MAIN BUILDING CIVIL WORK(G.F)Covered Area (2586) Sft
MAIN BUILDING CIVIL WORK(F.F)Covered Area (2586) Sft
RCC in raft foundation slab, base slab of column & ret, wall etc, not including in 06-06. Type C(1:2:4)
RCC in roof slab, beam, column & other structural members, insitu or precast. Type C (1:2:4)
Supply & fabricate M.S. reinforcement for cement concrete, (Hot rolled deformed bars Grade 40)
Filling, watering and ramming earth under floor with earth excavated from outside lead upto 50m
Provide, lay, water & ram clean coarse sand under floor / brick paving, complete
Provide & lay topping of concrete 1:2:4, including surface finishing & dividing in panels : 2" thick
Provide & lay marble fine dressed stone flooring on surface in white cement complete: 1" thick (Badel, Silky black, Sunny white, Sunny Grey or eq)
Provide & lay marble fine dressed and polished stone dado or skirting in white cement complete : 1/2" thick (Badel, Silky black, Sunny white, Sunny Grey or eq)
Cement plaster 3/8" thick under soffit of RCC roof slabs only upto 20' height : (1:3)of RCC slab only (1:3)
First class deodar wood wrought joinery in doors and windows etc. complete : 1-3/4" thick
Providing and Fixing steel windows with openable glazed panels With 22 SWG wire gauze : Glass pane 5mm
MS flat 1/2"x1/8" grill in windows of approved design including painting 3 coats, complete
Preparing surface & painting with snowcem / weathershield paint : First coat + Preparing surface & painting with snowcem / weathershield paint : 2nd & subsequent coats
Burnt brick (1st class) pavement on edge grouted with sand including preparation of bed
Providing and Fixing stair railing of 2.5" i/d GI pipe, welded with 5/8"x5/8" MS bars 2'-9" high, fixed in each step
Providing and Fixing terrace railing of 2" i/d conduit pipe 16 SWG welded with 5/8"x5/8" sq bar 2.75' high complete
Prepare & Paint new surface, doors & windows Priming coat + Prepare & Paint new surface, doors & windows Each subsequent coat of paint
(13-06-c-01+13-06-c-02)
Plain Cement Concrete including placing, compacting, finishing & curing (1:3:6)
Provide & fix deodar wood almirah 9"-12" depth including boxing with back, shelves, shutters etc
Provision of painted M.S/G.I Flag post in 3'' dia and 20 feet in length with Pakistani flage, rope & PCC 1:2:4) plateform complete in all respect as decided by the Site Engineer.
RCC in roof slab, beam, column & other structural members, insitu or precast. Type C (1:2:4) + Add extra labour for RCC in 2nd & subsequent storeys
(06-06-a-03) + (06-06-e)
Pacca brick work in ground floor Cement, sand mortar 1:4 + Add extra on item No.07-05 for brick work in First floor
(07-05-a-03) +07-06-a)
33 (12-53-a-04) 18.40 M2 3661.62 67373.81
34 NSI 295.04 M2 1,200.00 354048.00
35 (25-10) 17.20 T 97,840.00 1682848.00
36 Erection and fitting in position iron trusses, staging of water tanks, etc (25-11) 17.20 T 4,920.48 84632.26
37 (09-13-b) 379.18 M2 980.45 371767.03
38 (09-24-a) 96.84 M2 1,130.14 109442.76
39 (06-05-f) 32.23 M3 4156.42 133961.42
40 (09-05) 23.40 M2 529.52 12390.77
41 (09-19-a) 17.07 M 1053.54 17983.93
42 09-20- 8.00 each 500.35 4002.80
43 (24-16-c-01) 100.00 M 136.16 13616.00
44 (24-16-c-02) 159.85 M 184.04 29418.79
45 (14-03-a) 4.00 No 1288.45 5153.80
46 (14-10-a) 4.00 No 1484 5936.00
47 Providing and Fixing CP pillar-cock, heavy type : 1/2" (14-21-b) 8.00 No 417.08 3336.64
48 Providing and Fixing CP bib-cock, heavy type : 1/2" (14-24-b) 10.00 No 343.27 3432.70
49 (14-31-a) 6.00 No 240.85 1445.10
50 Soakage Pit (6'dia x 15' deep) complete (23-11) 2.00 No 9917.15 19834.30
51 Constn. Of Main Hole. NSI 4.00 No 1000 4000.00
52 Septic Tank (int.Size: 7'x2'x5') complete (23-10) 3.00 No 10154.55 30463.65
53 (24-16-c-08) 10.00 M 765.77 7657.70
54 (24-16-c-03) 502.00 M 245.48 123230.96
55 (24-33) 0.37 M2 4,497.10 1663.93
56 (10-21-a) 8.09 M2 625.03 5056.49
57 (10-40-a-02) 10.41 M2 590.39 6145.96
58(23-02-b) 45.11 M 413.36 18646.67
59(07-07-a-03) 47.78 M3 3636.38 173746.24
60(25-47-b) 6.51 M2 4036.66 26278.66
61 White washing: New surface : Three coats (11-25-a-03) 418.22 M2 19.14 8004.73
62 Excavation in Shingle or gravel formation & ro not requiring blastingck(03-09-a) 144.96 M3 187.2 27136.51
63 supplying stone & stone filling in GI wire excluding cost of crates 19-26 253.68 M3 1086.63 275656.30
64 Provide & weave GI wire netting for wire crates 4"x4" mesh 8 SWG wire(019-13-c-03) 695.91 M3 371.47 258509.69
65 Levelling dressing & making lawn including demolishing. Lumsum 1.00 job 100000 100000.00
66 Instalation of Sign board including painting and leteering Lumsum 1.00 Job 20000 20000.00
67(15-50) 240 No 867.02 208084.80
Supply and Fixing aluminium door/window, Economy model Fixed louver in 2" frame
P/F 10mm Lasani wood ceiling with 1 coat of priming & 2 finishing coats of distermper (ICI pant) on both sides, complete with aluminum strips, GI wires as per drawing and specification
Fabrication of heavy steel work with angle, tees, sheet iron etc for making trusses, girders etc i/c red oxide
Supply & fix corrugated GI sheet with GI bolts, nuts, limpet etc. complete : 22 BWG powder coated.
Flat sheet roof with GI plain sheets, including batten rolls, screws, clips etc : 22 BWG
23 Erection and fitting in position iron trusses, staging of water tanks, etc (25-11) 12.70 T 4,920.48 62490.10
24 (09-13-b) 289.96 M2 980.45 284294.05
25 (09-24-a) 67.66 M2 1,130.14 76463.00
Total 2370026.26
RCC in roof slab, beam, column & other structural members, insitu or precast. Type C (1:2:4) + Add extra labour for RCC in 2nd & subsequent storeys
(06-06-a-03) + (06-06-e)
Pacca brick work in ground floor Cement, sand mortar 1:4 + Add extra on item No.07-05 for brick work in First floor
(07-05-a-03) +07-06-a)
Supply and Fixing aluminium door/window, Economy model Fixed louver in 2" frame
P/F 10mm Lasani wood ceiling with 1 coat of priming & 2 finishing coats of distermper (ICI pant) on both sides, complete with aluminum strips, GI wires as per drawing and specification
Fabrication of heavy steel work with angle, tees, sheet iron etc for making trusses, girders etc i/c red oxide
Supply & fix corrugated GI sheet with GI bolts, nuts, limpet etc. complete : 22 BWG powder coated.
Flat sheet roof with GI plain sheets, including batten rolls, screws, clips etc : 22 BWG
Page 11
DETAIL COST ESTIMATE
FIRST FLOOR CIVIL WORK
S. No Description No. Length (ft) Width (ft) Depth/Ht (ft) Quantity
1 B. B work (1:4) as in super structure.
Long wall Back Side 1 97.50 0.750 9.50 694.6875
Long wall Front Side 1 80.00 0.750 9.50 570
Cross wall 6 16.00 0.750 9.50 684
Total Qty in CFt 1948.69
Qty in CM 55.17
2 R C C (1:2:4) as in lintle /bressumer etc.Lintle
Roof beams.
B1 3 97.50 1.00 1.00 292.5
B1 6 26.75 1.00 1.00 160.5
Columns 27 1.00 1.00 9.50 256.5
Total Qty in CFt 709.50
Qty in CM 20.09
3 Fabrication of steel
710 7.35 2.37
2204
4 PCC (1:2:4) 2" Thick Under floor
Class Room 3 25.00 16.00 1200
Stair 2 9.00 16.75 301.5
Ver 1 97.50 9.00 877.5
Total Qty in SFt 2379
Qty in SM 221.10
5 Marbel Flooring 1" Thick
Class Room 3 25.00 16.00 1200
Stair 2 9.00 16.75 301.5
Ver 1 97.50 9.00 877.5
Total Qty in SFt 2379
Qty in SM 221.10
6 Marbel Skirting
Class Room 2 97.50 3.00 585
do.. 2 79.50 3.00 477
do.. 12 6.00 3.00 216
Column 9 4.00 3.00 108
Total Qty in SFt 1386
Qty in SM 128.81
7 1/2'' thick cement sand plaster (1:4)
1.50% of item No-2Qty in Ton
Page 12
1 97.50 10.50 1023.75
2 79.50 10.50 1669.5
10 16.00 10.50 1680
9 4.00 10.50 378
Total Qty in SFt 4751.25
Qty in SM 441.57
8 3/8'' thick cement sand plaster under soffit of RCC roof. (1:3)
1 97.50 26.75 2608.125
2 9.00 19.50 351
16 10.00 2.50 400
Total Qty in SFt 3359.13
Qty in SM 312.19
9 Cement pointing in (1:3) to wall struck joints with Surkhi pointing
1 97.5 10.50 1023.75
1 79.5 10.50 834.75
2 18 10.50 378
Column 9 4 10.50 378
Total Qty in SFt 2614.50
Qty in SM 242.98
10 S/F of steel sheet Chowkat of 18 SWG as specified
16 S/F Stair Railling of 2.5" i/d G I Pipe welded with 5/8"x5/8' MS bars 2'9" high .
Page 13
2 11.00 22
Total Qty in RFt 22
Qty in RM 6.71
17 M/F Terrace railing 2" i/d conduit pipe
Main Building 1 97.50 1.5 146.25
Total Qty in SFt 146.25
Qty in SM 13.59
18 S/F Steel Window
11 6.00 6.50 429.00
Total Qty in SFt 429.00
Qty in SM 39.87
19 Painting to new surface wood work
Qty as item no. 11 x 2 21.19
20 S/F Cupboard
3 5.00 7.00 105
Total Qty in SFt 105.00
Page 14
Qty in SM 9.76
21 S/F of Aluminum fixed Louvers
Total Qty in SFt 11 6.00 3 198.00
Qty in SM 18.40
22
Qty as item no. 5 + 6 349.91
23
Class Rooms 3 25.00 16.00 1200.00
Stairs 2 16.00 9.00 288.00
Ver 1 97.50 9.00 877.50
Total Qty in SFt 2365.50
Qty in SM 219.84
24
Truss total weight 12.70
Qty in Ton 12.70
25
Truss total weight 12.70
Qty in Ton 12.70
26
Truss total Quantity 3120.00
Qty in M2 289.96
27
3 101.00 2.00 606.00
2 30.50 2.00 122.00
Total Qty in SFt 728.00
Qty in SM 67.66
28
Gable Beam 200.00
Total Qty in CFt 200.00
Qty in CM 5.66
29 Fabrication of steel
200 7.35 0.67
2204
Chemical polishing of marble floor/Dado
P/F 10mm Lasani wood Ceiling Complete
Fabrication of heavy steel work with angle, tees, sheet iron etc for making trusses, girders etc
Erection and fitting in position iron trusses, staging of water tanks, etc
Supply & fix corrugated GI sheet with GI bolts, nuts, limpet etc. complete : 22 BWG
Flat sheet roof with GI plain sheets, including batten rolls, screws, clips etc : 22 BWG
R C C (1:2:4) as in lintle /bressumer etc.Lintle
1.50% of item No-31Qty in Ton
DETAIL COST ESTIMATE
Internal Electrification
S.No Description of item CSR 2009 Ref. No. Qty Unit Rate Amount
1 (15-50) 170 No 867.02 147393.40
2 (15-51) 36 No 432.59 15573.24
3 (15-22-a) 60 No 34.59 2075.40
4 (15-61-a) 60 No 784.9 47094.00
5 (15-26-a) 20 No 304.33 6086.60
6 (15-71-d) 24 No 322.48 7739.52
7 (15-25) 40 No 63.13 2525.20
8 (15-68-c) 40 No 2191.13 87645.20
9 (15-41) 2 No 3515.66 7031.32
10 W/O main sub main double cover
i (15-05-a) 600 M 28.65 17190.00
ii (15-05-c) 1000 M 42.47 42470.00
iii (15-05-e) 300 M 82.85 24855.00
11 (15-70-c) 2 No 5724.77 11449.54
12 (15-15) 15 No 53.81 807.15
13 (15-75-b) 2 No 10057.1 20114.20
Total 440049.77
Wiring of light/fan/call-bell point in 3/0.029 PVC insulated bare cable in PVC pipe recessed
Wiring of 2/3-pin 5-Amp. plug point in 3/0.029 PVC insulated bare cable in PVC pipe recessed
Supply and Erection button holder/angle holder Bakelite large size
Supply and Erection fluorescent tube light fitting including 4' rod, choke, starter, flexible wire etc : SingleSupply and Erection circuit breaker (imported) on sahl wood board complete : 2/5/15 Amp.
Supply and Erection single phase imported auto circuit
Supply and Erection girder clamp hook, 5/8" dia.forSupply and Erection best quality AC ceiling fan complete with GI rod, canopy, blades & regulator : 56" sweep
Earthing of iron clad/aluminium switches etc with GI wire #8 SWG in GI pipe 0.5" dia
Supply and Erection single core PVC insulated copper conductor 250/440 V grade cable : 3/0.029"
Supply and Erection single core PVC insulated copper conductor 250/440 V grade cable : 7/0.029"
Supply and Erection single core PVC insulated copper conductor 250/440 V grade cable : 7/0.044"
Supply and Erection transpower auto circuit breaker 3-phase, 400V fungus moisture proofing : 100 Amp.
Supply and Erection wall/pole type bracket with double cover water tight reflector, flexible wire & brass holder
Supply and Erection cubical type factory fabricated floor/wall mounting steel main board comp. : Recessed