Professional Documents
Culture Documents
Station:1FBSU AF
Name of Work : Special repair to Perimeter wall from post number 8 to 9 at 1FBSU Air Force Stn Rajasansi
Amritsar.
SI
Item of work Cost Remark
No
1 Cost of land
2 (a) Surveys and soil investigation
(b) Site clearance and development
3 (a) Buildings (including internal water supply and 0.00
electrical work)
(b) Internal sanitation
(c) Air conditioning & refrigeration
4 Furniture
5 Special item of work
6 External services
(a) Roads
(b) Water supply
(c) Electric supply
(d) Sewage disposal
(e) Area Drainage
7 Arboriculture, if any
8 Consultancy, if any
Total:- 0.00
9 Contingencies (5% on items 1to7 above) 0.00
Total:- 0.00
10 Labour Cess @ 1% 0.00
Grand Total 0.00
Say Rs. ,,/-
Place:-
Date:- Signature
Page 1
APPROXIMATE ESTIMATE PART-II
Station:- 1FBSU AF
Name of Work : Special repair to Perimeter wall from post number 8 to 9 at 1FBSU Air Force Stn Rajasansi Amritsar.
Page 2
SI No. Description of Work A/U Quantity Rate Amount
Total : 0.00
Page 3
SCHEDULE OF QUANTITY
Name of Work : Special repair to Perimeter wall from post number 8 to 10 at 1FBSU Air Force Stn Rajasansi Amrits
Item DSR
Description of Item Unit
No Item
Page 4
Item DSR
Description of Item Unit
No Item
Add Contingencies
कनननष अनभयनतत
Page 5
orce Stn Rajasansi Amritsar.
Page 6
Quantity Rate Amount
Total : 0.00
Add Contingencies @ 5 % : 0.00
Total : 0.00
Add 1% Labour Cess : 0.00
nd Total (including contingencies) : 0.00
Say Rs 0.0
सहतयक अनभयनत त - 1
Page 7
Page 8
Abstract of Cost
Name of Work : Work Services for Induction of G-Project at 173 SU at AF Stn Rajasansi
4 2.25 Filling available excavated earth (excluding rock) cum 670.85 219.65 147352.00
in trenches, plinth, 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 up to 1.5
m.
7.1 5.1.2 1:1.5:3 (1 cement : 1.5 coarse sand (zone-III) : 3 cum 156.00 7718.25 1204047.00
graded stone aggregate 20 mm nominal size).
8.1 5.2.2 1:1.5:3 (1 cement : 1.5 coarse sand (zone-III) : 3 cum 15.00 9306.00 139590.00
graded stone aggregate 20 mm nominal size)
9 5.3 Reinforced cement concrete work in beams, cum 19.00 9763.80 185512.00
suspended floors, roofs having slope up to 15°
landings, balconies, shelves, chajjas, lintels,
bands, plain window sills, staircases and spiral
stair cases above plinth level up to floor five
level, excluding the cost of centering, shuttering,
finishing and reinforcement, with 1:1.5:3 (1
cement : 1.5 coarse sand (zone-III) : 3 graded
stone aggregate 20 mm nominal size).
10.1 5.9.1 Foundations, footings, bases of columns, etc. for sqm 688.45 284.85 196105.00
mass concrete.
11 5.9.3 Suspended floors, roofs, landings, balconies and sqm 696.00 693.05 482363.00
access platform.
12 5.9.5 Lintels, beams, plinth beams, girders, sqm 1288.27 552.05 711187.00
bressumers and cantilevers.
Page 10
13 5.9.6 Columns, Pillars, Piers, Abutments, Posts and sqm 851.65 733.70 624856.00
Struts.
18 5.35 Add for using extra cement in the items of Qtl 17.50 673.30 11783.00
design mix over and above the specified cement
content therein.
22.1 10.16.1 Hot finished welded type tubes. Kg 2730.00 143.45 391619.00
23.1 10.25.2 In gratings, frames, guard bar, ladder, railings, Kg 915.00 131.00 119865.00
brackets, gates and similar works.
Sub-Head : Flooring
24 11.5 62 mm thick cement concrete flooring with sqm 625.00 854.30 533938.00
concrete hardener topping, under layer 50 mm
thick cement concrete 1:2:4 (1 cement : 2
coarse sand : 4 graded stone aggregate 20mm
nominal size) and top layer12mm thick cement
hardener consisting of mix 1:2 (1 cement
hardener mix : 2 graded stone aggregate, 6mm
nominal size) by volume, hardening compound
mixed @ 2 litre per 50 kg of cement or as per
manufacture's specifications. This includes cost
of cement slurry, but excluding the cost of
nosing of steps etc. complete
Page 12
Sub-Head : Roofing
25 12.50 Providing and fixing precoated galvanised iron sqm 120.00 627.55 75306.00
profile sheets (size, shape and pitch of
corrugation as approved by Engineer-in-charge)
0.50 mm ( + 0.05 %), total coated thickness with
zinc coating 120 gm per sqm as per IS:277 in
240 mpa steel grade, 5-7 microns epoxy primer
on both side of the sheet and polyester top coat
15-18 microns. Sheet should have protective
guard film of 25 microns minimum to avoid
scratches during transportation and should be
supplied in single length upto 12metre or as
desired by Engineer-in-charge. The sheet shall
be fixed using self drilling /self tapping screws of
size (5.5x 55mm) with EPDM seal, complete
upto any pitch in horizontal/ vertical or curved
surfaces excluding the cost of purlins, rafters
and trusses and including cutting to size and
shape wherever required.
26.1 12.51.1 Ridges plain (500 - 600mm). mtr 15.00 416.30 6245.00
Sub-Head : Finishing
27 13.1 12 mm cement plaster of mix :
27.1 13.1.1 1:4 (1 cement: 4 fine sand) sqm 1234.00 266.85 329293.00
28 13.1.2 1:6 (1 cement: 6 fine sand) sqm 711.00 254.25 180772.00
32 13.11 18 mm cement plaster in two coats under layer sqm 400.00 399.30 159720.00
12 mm thick cement plaster 1:5 (1 cement: 5
coarse sand) finished with a top layer 6mm thick
cement plaster 1:6 (1 cement: 6 fine sand).
34 13.21 Extra for providing and mixing water proofing units 18.00 59.75 1076.00
material in cement plaster work in proportion
recommended by the manufacturers.
35.1 13.42.1 Two or more coats on new work. sqm 3234.00 87.15 281843.00
37.1 13.61.1 Two or more coats on new work. sqm 25.00 121.55 3039.00
38 13.80 Providing and applying white cement based sqm 3234.00 115.15 372395.00
putty of average thickness 1 mm, of approved
brand and manufacturer, over the plastered wall
surface to prepare the surface even and smooth
complete.
40.1 16.43.2 Cement concrete manufactured in automatic cum 35.00 9153.75 320381.00
batching plant (RMC plant) i/c transportation to
site in transit mixer.
41 16.53 Providing and fixing concertina coil fencing with mtr 237.00 290.80 68920.00
punched tape concertina coil 600 mm dia 10
metre openable length ( total length 90 m)
having 50 no rounds per 6 metre length, upto
3m height of wall with existing angle iron 'Y'
shaped placed 2.4m or 3.00m apart and with 9
horizontal R.B.T. reinforced barbed wire, stud
tied with G.I. staples and G.I. clips to retain
horizontal including necessary bolts or G.I.
barbed wire tied to angle iron, all complete as
per direction of Engineer-in-charge, with
reinforced barbed tape(R.B.T.) /Spring core
(2.5mm thick) wire of high tensile strength of 165
kg/ sq.mm with tape (0.52 mm thick) and weight
43.478gm/ metre (cost of M.S. angle, C.C.
blocks shall be paid separately)
Page 15
45.1 18.36.1 With common burnt clay F.P.S.(non modular) each 2.00 8856.70 17713.00
bricks of class designation 7.5
Sub-Head : Drainage
46 19.4 Providing and fixing square-mouth S.W. gully
trap class SP-1 complete with C.I. grating brick
masonry chamber with water tight C.I. cover with
frame of 300x300 mm size (inside) the weight of
cover to be not less than 4.50 kg and frame to
be not less than 2.70 kg as per standard
design :
47.1 19.6.5 450 mm dia. R.C.C. pipe mtr 100.00 1392.70 139270.00
48.1.1 19.7.1.1 With common burnt clay F.P.S. (non modular) each 2.00 10905.05 21810.00
bricks of class designation 7.5
49.1 19.21.3 For pipes 350 to 450 mm diameter each 2.00 1035.45 2071.00
Page 17
51.1 21.1.2.2 Powder coated aluminium (minimum thickness Kg 150.00 546.35 81953.00
of powder coating 50 micron)
52.1 22.7.1 With average thickness of 120mm and minimum sqm 708.00 1398.50 990138.00
thickness at khurra as 65 mm.
53 N.S. Extra for providing Camouflaging textureto the sqm 634.00 22.71 14396.00
exterior walls in disruptive pattern with mix of
three different shades in the proportion of olive
green-50% area, Dark brown-25% area and
Leaf brown-25% area or approved pattern by the
Engineer-in-charge.
Page 19
54 N.S. Providing and fixing Anti Static (Linolium) tile in sqm 799.00 1667.37 1332229.00
flooring and skirting in approved pattern on a
smooth and damp proof base using rubber
based adhesives of approved quality or
equivalent all complete as directed by Engineer-
in-Charge, in approved colour and shade.
(Approved sample is available with the Air Force
Authority)
55 N.S./ Excavating, supplying and filling of local earth cum 625.00 475.90 297438.00
2.25(a) (including royalty) by mechanical transport up to
a lead of 10km, also including ramming and
watering of the earth in layers not exceeding 20
cm trenches, plinth,sides of foundation etc.
complete.
56 N.S. Providing and fixing Anti Bird Net made of high sqm 625.00 258.03 161269.00
quality Nylon bird mesh with plastic cable clip as
per direction of Engineer-in-Charge.
58 N.S Providing and placing Bookcase of size each 3.00 14642.00 43926.00
1740x915x330mm made of MS sheet of
thickness not less than 0.70mm for back,
shelves and shutters i/c 3mm thick glass pane
fixed in openable shutters with locking
arrangements having capacity of about 40 nos
of A4 size books and folders complete as per the
directions of Engineer-in-charge. (Approved
sample available at Airforce Station, Rajasansi).
Page 20
59 N.S Providing and placing steel almirah of standard each 6.00 20380.00 122280.00
size (Large) -22 guage of standard size 910 x
486 x 1855 mm with racks and shelves made of
MS sheet of thickness not less than 0.70mm (22
guage) i/c lock having made of steel with zinc
plated finish having brass levers as per
Approved sample & direction of Engineer-in-
charge (Approved sample available at Airforce
Station, Rajasansi).
60 N.S Providing and placing Revolving chair of size each 2.00 17151.00 34302.00
H=1220, W=730 & D=730mm with arms and
height adjustment upto 90mm with Chrome
finish 5 wheels made of fabric PU Foam
Covered with pure leatherite complete as per the
directions of Engineer-in-charge. (Approved
sample available at Airforce Station, Rajasansi).
61 N.S Providing and placing Cushion chair of size each 8.00 10619.00 84952.00
H=1160, W=715 & D=715mm with arms made of
steel covered with polyurethane and seat made
of PU Foam covered with Fabric, Back Cover
made of 100% polyester fabric and height
adjustment upto 100mm complete as per the
directions of Engineer-in-charge. (Approved
sample available at Airforce Station, Rajasansi).
62 N.S Providing & fixing Notice Board 8'X4' with each 8.00 6988.00 55904.00
surface of the board having Agglomerated Cork
Sheet with frame made of Anodized Aluminium
Section with back made of galvanised steel
complete as per direction of Engineer-in-charge.
(Approved sample available at Airforce Station,
Rajasansi).
63 N.S Providing & fixing White Board 6'X4' with surface each 3.00 4945.00 14835.00
of the board having Ceramic steel with frame
made of Anodized extruded Aluminium alloy
hollow section with back made of galvanised
steel complete as per direction of Engineer-in-
charge. (Approved sample available at Airforce
Station, Rajasansi).
Page 21
64 N.S Providing and placing Computer table of size each 4.00 10841.00 43364.00
1200X 600X 750mm with 18mm thick pre-
laminated board for table top i/c sliding provision
for keyboard & locking arrangement for drawers
complete as per direction of Engineer-In-
Charge.
65 N.S Providing and placing Filing cabinet of size each 2.00 12545.00 25090.00
Height 1370mm,Width 450mmDepth 660mm
having 4 number of Drawers with telescopic
slide provision made of MS sheet 1.00mm thick
with railing complete as per the directions of
Engineer-in-charge. (Approved sample
available at Airforce Station, Rajasansi).
66 N.S Providing & placing Storage rack of size each 8.00 19095.00 152760.00
8'x4'x1.5' with four shelves made of MS sheet
not less than 1.00mm as per Direction of
Engineer-in-charge (Approved sample available
at Airforce Station, Rajasansi).
Total : 29132663.00
Add Contingencies @ 3 % : 873980.00
Total : 30006643.00
Add 1% Labour Cess : 300066.00
Grand Total (including contingencies) : 30306709.00
Say Rs 3,03,06,700.00
Based on I-14.66.1/DSR-2007
Code Basic Material Qty. Unit Rate Amount
(in Rs)
Labour:- Assuming 50 % more labour than for
ordinary Paint
131 Painter 0.23 Day 617.00 141.91
115 Coolie 0.12 Day 466.00 53.59
Total 195.50
Add 1% W.C. 1.96
197.46
Add 15%CP & OH 29.62
Cost for 10.00sqm 227.07
Cost for 1.00 sqm 22.71
N.S. Providing and fixing Anti Static (Linolium) tile in flooring and skirting in approved pattern on a smooth and damp
proof base using rubber based adhesives of approved quality or equivalent all complete as directed by Engineer-
in-Charge, in approved colour and shade.(Approved sample is available with the Air Force Authority)
Material:
Anti Static (Linolium) tile 10.50 sqm 1200.00 12600.00
(I/c 5% wastage)
9999 Sunderies 2.40 L.S 2.04 4.90
8731 High polymer modified quickset tile adhesive 1.00 Kg 9.00 9.00
Labour:
155 Mason (average) 1.50 Day 648.00 972.00
114 Beldar 1.50 Day 466.00 699.00
9999 Sunderies 34.50 L.S 2.04 70.38
Total 14355.28
Add 1% W.C. 143.55
14498.83
Add 15%CP & OH 2174.82
Cost for 10.00 sqm 16673.65
Cost for 1.00 sqm 1667.37
N.S. Providing and fixing Anti Bird Net made of high quality Nylon bird mesh with plastic cable clip as per direction of
Engineer-in-Charge.
Material:
Anti Bird Net high quality Nylon bird mesh 10.50 sqm 160.00 1680.00
(I/c 5% wastage)
Labour:
112 Carpenter 2nd class 0.50 Day 617.00 308.50
114 Beldar 0.50 Day 466.00 233.00
Total 2221.50
Add 1% W.C. 22.22
2243.72
Add 15%CP & OH 336.56
Cost for 10.00 sqm 2580.27
Cost for 1.00 sqm 258.03
Say 14207.00
N.S Providing and placing Bookcase of size 1740x915x330mm made of MS sheet of thickness not less than 0.70mm
for back, shelves and shutters i/c 3mm thick glass pane fixed in openable shutters with locking arrangements
having capacity of about 40 nos of A4 size books and folders complete as per the directions of Engineer-in-charge.
(Approved sample available at Airforce Station, Rajasansi).
Say 14642.00
N.S Providing and placing steel almirah of standard size (Large) -22 guage of standard size 910 x 486 x 1855 mm with
racks and shelves made of MS sheet of thickness not less than 0.70mm (22 guage) i/c lock having made of steel
with zinc plated finish having brass levers as per Approved sample & direction of Engineer-in-charge (Approved
sample available at Airforce Station, Rajasansi).
Say 20380.00
N.S Providing and placing Revolving chair of size H=1220, W=730 & D=730mm with arms and height adjustment upto
90mm with Chrome finish 5 wheels made of fabric PU Foam Covered with pure leatherite complete as per the
directions of Engineer-in-charge. (Approved sample available at Airforce Station, Rajasansi).
Say 17151.00
Say 10619.00
N.S Providing & fixing Notice Board 8'X4' with surface of the board having Agglomerated Cork Sheet with frame made
of Anodized Aluminium Section with back made of galvanised steel complete as per direction of Engineer-in-
charge. (Approved sample available at Airforce Station, Rajasansi).
Say 6988.00
N.S Providing & fixing White Board 6'X4' with surface of the board having Ceramic steel with frame made of Anodized
extruded Aluminium alloy hollow section with back made of galvanised steel complete as per direction of Engineer-
in-charge. (Approved sample available at Airforce Station, Rajasansi).
Say 4945.00
N.S Providing and placing Computer table of size 1200X 600X 750mm with 18mm thick pre-laminated board for table
top i/c sliding provision for keyboard & locking arrangement for drawers complete as per direction of Engineer-In-
Charge.
Say 10841.00
Say 12545.00
N.S Providing & placing Storage rack of size 8'x4'x1.5' with four shelves made of MS sheet not less than 1.00mm as
per Direction of Engineer-in-charge (Approved sample available at Airforce Station, Rajasansi).
Say 19095.00
12.43.2 110 mm
Electromagnetic work shop 2 4 6 48 Nos
Total 48 Nos
Say 48 Nos
9.97.4 150x10 mm
Electromagnetic work shop 4 24 96 Nos
Total 96 Nos
Say 96 Nos
N.S. Providing and fixing Anti Bird Net made of high quality Nylon with 2.5mm dia net & 25x25mm hole size
along with 120x6mm fibre cloth strip on alround border complete as per direction of Engineer-in-Charge.
Material:
Anti Bird Net high quality Nylon bird mesh 10.50 sqm 160.00 1680.00
(I/c 5% wastage)
Labour:
112 Carpenter 2nd class 0.50 Day 617.00 308.50
114 Beldar 0.50 Day 466.00 233.00
Total 2221.50
Add 1% W.C. 22.22
2243.72
Add 15%CP & OH 336.56
Cost for 10.00 sqm 2580.27
Cost for 1.00 sqm 258.03
N.S. Providing and fixing 2mm thick Anti Static (Linolium) mat type flooring in approved colour and shade
having weight not less than 3.20 kg/sqm on a smooth and damp proof floor base using rubber based
adhesive complete as directed by Engineer-in-Charge.(Approved sample is available with the Air Force
Authority)
Material:
Anti Static (Linolium) mat type flooring 10.50 sqm 1200.00 12600.00
(I/c 5% wastage)
9999 Sunderies 2.40 L.S 2.04 4.90
8731 High polymer modified quickset tile adhesive 1.00 Kg 9.00 9.00
Labour:
155 Mason (average)/Skilled labour 1.50 Day 648.00 972.00
114 Beldar/Unskilled 1.50 Day 466.00 699.00
9999 Sunderies 34.50 L.S 2.04 70.38
Total 14355.28
Add 1% W.C. 143.55
14498.83
Add 15%CP & OH 2174.82
Cost for 10.00 sqm 16673.65
Cost for 1.00 sqm 1667.37