Unit BLOCK-A:-

1 Excavation Cum 13890

2 PCC

2.1 foundation 496

2.2 lvl-1 310
TOTAL Cum 806

3 RCC

3.1 foundation 2240

3.2 RCC walls 146
3.3 Column 1103
3.4 Lvl-2 & lvl-3 1018
3.5 Lvl-4 to lvl-14 3661
3.6 lvl-15 364
3.7 Stair case 214
TOTAL Cum 8746

4 Formwork

4.1 foundation 2080

4.2 RCC walls 1462
4.3 Column 11832
4.4 Lvl-2 & lvl-3 7614
4.5 Lvl-4 to lvl-14 35024
4.6 lvl-15 3304
4.7 Stair case 1506
TOTAL Sqm 62822

5 Reinforcement

4.1 foundation 176000

4.2 RCC walls 11800
4.3 Column 314000
4.4 Lvl-2 & lvl-3 91300
4.5 Lvl-4 to lvl-14 445000
4.6 lvl-15 39000
4.7 Stair case 19000
TOTAL Kg 1100000
Building area= 24000
 No. of floors=15
Steet per sqft area= Kg/sqft 3.055555556

6 Brick work

in one unit
half brick work
BLOCK-B:-

8450

295
200
495

1155
100
875
484
3081

214
5909

1800
1000
9785
4148
25490

1506
43729

104000
11800
256000
86100
300000
26000
38000
821900
17800
3.078277154
ESTIMATE FOR “PROPOSED PRATHAMIK SHAIKSHIK SANSTHAN ON ARAZI NO. 1, 2, 3, 6, 7 VILLAGE BAIRI
AKBARPUR KACHAR, KANPUR NAGAR”

DSR
S.No. Code Detail of Item unit Quantity Rate Amount

(I) SUB HEAD: EARTH WORK:-

Earth work in excavation by mechanical means

1.1 2.6 (Hydraulic excavator) / manual means over areas
(exceeding 30cm in depth. 1.5m in width as well as 10
sqm on plan) including disposal of excavated earth,
lead upto 50m and lift upto 1.5m, disposed earth to be
levelled and neatly dressed.(all kind of soil) Cum 2300.0### 129.35 297505

Supplying and filling in plinth with local sand under

1.2 2.27 floors, including watering, ramming, consolidating and
dressing complete. Cum 81.8### 749.3 61292.74
 Filling available excavated earth (excluding rock) in
1.3 2.25 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
upto 1.5 m. Cum 1822.3### 83.8 152708.74

1.4 Extra for every additional lift of 1.5 m or part thereof

2.26.1 in.(all kind of soil) Cum 4600### 34.6 159160

1.5 2.34.1 Supplying chemical emulsion litre 66.36### 185.95 12339.642

1.6 2.35.2.1 Injecting Chemical metre 147.467### 17.7 2610.1659

(II) SUB HEAD: CONCRETE WORK:-

2.1 CEMENT CONCRETE (CAST – IN- SITU)

2.1.1 1:4:8 (1 Cement : 4 coarse sand : 8 graded stone

4.1.8 aggregate 40 mm nominal size). Cum 132.8### 3593.3 477190.24

Centering and shuttering including strutting, propping

2.1.2 4.3.1 etc. and removal of form work for Foundations,
footings, bases for columns. Sqm 13.5### 166.9 2253.15

Making plinth protection 50mm thick of cement

concrete 1:3:6 (1 cement :3 coarse sand : 6graded
2.1.3 4.17 stone aggregate 20mm nominal size) over 75mm bed
by dry brick ballast 40mm nominal size well rammed
and consolidated and grouted with fine sand including
finishing the top smooth Sqm 110.6### 338.75 37465.75
 (III) SUB HEAD: REINFORCED CEMENT CONCRETE:-

3.1 FORM WORK

3.1.1 5.9 Centering and shuttering including strutting, propping
etc. and removal of form for :

3.1.1.1 Foundations, footings, bases of columns, etc. for mass

5.9.1 concrete. Sqm 386### 166.9 64423.4

3.1.1.2 Walls (any thickness) including attached pilasters,

5.9.2 butteresses, plinth and string courses etc. Sqm 123.1### 285.15 35101.965

3.1.1.3 Suspended floors, roofs, landings, balconies and access

5.9.3 platform. Sqm 4368.6### 311.2 1359508.32

3.1.1.4 Lintels, beams, plinth beams, girders, bressumers and

5.9.5 cantilevers. Sqm 3443### 262.25 902926.75

3.1.1.5 5.9.6 Columns, Pillars, Piers, Abutments, Posts and Struts. Sqm 2161.6### 365.6 790280.96

3.1.1.6 5.9.7 Stairs, (excluding landings) except spiral-staircases. Sqm 301.2### 326.3 98281.56

3.1.1.7
5.9.19 Weather shade, Chajjas, corbels etc., including edges. Sqm 20### 866.7 17334

3.2 STEEL REINFORCEMENT

 Steel reinforcement for R.C.C. work including
3.2.1 5.22 straightening, cutting, bending, placing in position and
binding all complete upto plinth level.
3.2.1.1 Kilogr
5.22.6 Thermo-Mechanically Treated bars. am 29820### 62.25 1856295

Steel reinforcement for R.C.C. work including

3.2.2 5.22A straightening, cutting, bending, placing in position and
binding all complete above plinth level.
3.2.2.1 5.22A.6 Kilogr
Thermo-Mechanically Treated bars. am 171990### 62.25 10706377.5

3.3 MISCELLANEOUS

Smooth finishing of the exposed surface of R.C.C. work

3.3.1 5.23 with 6 mm thick cement mortar 1:3 (1 Cement : 3 fine
sand) Sqm 9926.5### 101 1002576.5

per
cm
3.3.2 5.28 Providing and fixing in position 12mm thick bitumen depth
impregnated fibre board conforming to IS: 1838 per
including cost of primer, sealing compound in per
expansion joints. 100m 52.2### 430.3 22461.66

Providing and fixing sheet covering over expansion

3.3.3 5.29 joints with iron screws as per design to match the
colour / shade of wall treatment.
3.3.3.1 5.29.1.1 Non-asbestos fibre cement board 6 mm thick as per IS:
14862. (150mm wide) mtr 12.74### 96.8 1233.232
3.3.3.2 5.29.2.1
Aluminium fluted strips 3.15mm thick. (150mm wide) mtr 22.74### 312.35 7102.839

Providing and laying in position machine batched and

machine mixed design mix M-20 grade cement
concrete for reinforced cement concrete work, using
3.3.4 5.33 cement content as per approved design mix, including
pumping of concrete to site of laying but excluding the
cost of centering, shuttering, finishing and
reinforcement, including admixtures in recommended
proportions as per IS: 9103 to accelerate, retard setting
of concrete, improve workability without impairing
strength and durability as per direction of Engineer-in-
charge.(Note:- Cement content considered in M-20 is
@ 320 kg/cum).
3.3.4.1 5.33.1 All works upto plinth level. Cum 314.1### 5242.15 1646559.315

3.3.4.2 5.33.2 All works in superstructure

5.33.2.1 above plinth lvl up to lvl-2 Cum 339.3### 5781.5 1961662.95
5.33.2.2 lvl-2 to lvl-3 Cum 255.6### 5932.5 1516347
5.33.2.3 lvl-3 to lvl-4 Cum 255.6### 6083.5 1554942.6
5.33.2.4 lvl-4to lvl-5 Cum 132.6### 6234.5 826694.7

3.3.5 5.34.1 Providing M-30 grade concrete instead of M-20 grade

BMC/RMC. (Note:- Cement content considered in M-30
is @ 400 kg/cum).
5.34.1.1 All works in superstructure
5.34.1.2 above plinth lvl up to lvl-2 Cum 56.5### 63.2 3570.8
5.34.1.3 lvl-2 to lvl-3 Cum 56.5### 214.2 12102.3
5.34.1.4 lvl-3 to lvl-4 Cum 56.5### 365.2 20633.8
 5.34.1.5 lvl-4to lvl-5 Cum 28.3### 516.2 14608.46

(IV) SUB HEAD: BRICK WORK:-

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

4.1 6.4 modular) bricks of class designation 10 in
superstructure in all shapes and sizes in :
4.1.1 6.4.2 Cement mortar 1:6 (1 cement : 6 coarse sand)
6.4.2.1 above plinth lvl up to lvl-2 Cum 137.6### 3876.15 533358.24
6.4.2.2 lvl-2 to lvl-3 Cum 270.8### 4126.6 1117483.28
6.4.2.3 lvl-3 to lvl-4 Cum 270.8### 4377.05 1185305.14
6.4.2.4 lvl-4to lvl-5 Cum 163.05### 4627.5 754513.875

4.2 6.8 Brick work 7 cm thick with common burnt clay F.P.S.
(non modular) brick of class designation 10 in cement
mortar 1:3 (1 cement : 3 coarse sand) in superstructure
above plinth level and upto floor five level. Sqm 200### 372 74400

Half brick masonry with common burnt clay F.P.S. (non

4.3 6.13 modular) bricks of class designation 10 in
superstructure
4.3.1 6.13.2 Cement mortar 1:4 (1 cement :4 coarse sand)
6.13.2.1 above plinth lvl up to lvl-2 Sqm 387.3### 476.85 184684.005
6.13.2.2 lvl-2 to lvl-3 Sqm 533.2### 499.05 266093.46
6.13.2.3 lvl-3 to lvl-4 Sqm 533.2### 521.25 277930.5
6.13.2.4 lvl-4to lvl-5 Sqm 267### 543.45 145101.15

(V) SUB HEAD: WOOD WORK:-

 Providing wood work in frames of doors, windows,
5.1 9.1 clerestory windows and other frames, wrought framed
and fixed in position with hold fast lugs or with dash
fasteners of required dia & length ( hold fast lugs or
dash fastener shall be paid for separately).
5.1.1 9.1.1 Second class teak wood Cum 4.432 44 85813.3 380324.5456
5.1.2 9.1.2 Sal wood Cum 14.097### 68648.9 967743.5433

Providing and fixing panelling or panelling and glazing

5.2 9.7 in panelled or panelled and glazed shutters for doors,
windows and clerestory windows (Area of opening for
panel inserts excluding portion inside grooves or
rebates to be measured). Panelling for panelled or
panelled and glazed shutters 25 mm to 40 mm thick :
Ply wood 5 ply, 9 mm thick :Decorative plywood both
5.2.1 9.7.3.1 side decorative veneer (Type - I) conforming to IS 1328
BWR type. Sqm 130.68### 1669.85 218215.998

Providing and fixing glazed shutters for doors, windows

5.3 9.9 and clerestory windows using 4 mm thick float glass
panes including black enamelled ISI marked M.S butt
hinges with necessary screws.
5.3.1 9.9.1.2 Second class teak wood : 30mm thick Sqm 176.2### 2645.7 466172.34
 Providing and fixing ISI marked flush door shutters
5.4 9.20.1 conforming to IS: 2202 (Part I) decorative type, core of
block board construction with frame of 1st class hard
wood and well matched teak 3 ply veneering with
vertical grains or cross bands and face veneers on both
faces of shutters. 35 mm thick including ISI marked
Stainless Steel butt hinges with necessary screws. Sqm ### 503.2### 2159.05 1086433.96

Providing and fixing ISI marked flush door shutters

conforming to IS: 2202 (Part I) non-decorative type,
5.5 9.21 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 :

Extra for providing lipping with 2nd class teak wood

5.6 9.23 battens 25 mm minimum depth on all edges of flush
door shutters (over all area of door shutter to be
measured). Sqm 503.2### 325.2 163640.64

Providing and fixing wire gauge shutters using

5.7 9.27.1.2 galvanized M.S. wire gauge of average width of
aperture 1.4 mm in both directions with wire of dia
0.63 mm, for doors, windows and clerestory windows
with hinges and necessary screws: ISI marked stainless
steel butt hinges of required size. Sqm 55.48### 2835.35 157305.218
 Providing and fixing M.S. grills of required pattern in
5.8 9.48 frames of windows etc. with M.S. flats, square or round
bars etc. including priming coat with approved steel
primer all complete. Kg 3524### 98.2 346056.8
5.8.1 9.48.2 Fixed to openings /wooden frames with rawl plugs
screws etc.

Providing and fixing aluminium sliding door bolts ISI

5.9 9.96.2 marked anodised (anodic coating not less than grade
AC 10 as per IS : 1868) transparent or dyed to required
colour or shade with nuts and screws etc. complete :
Size-(250X16)mm each 211.6### 168.95 35749.82

Providing and fixing aluminium tower bolts ISI marked

5.10.1 9.97.2 anodised (anodic coating not less than grade AC 10 as
per IS : 1868 ) transparent or dyed to : (250X10)mm each 132### 86.45 11411.4
5.10.2 9.97.4 (150X10)mm each 563.2### 59 33228.8

Providing and fixing aluminium handles ISI marked

5.11.1 9.100.1 anodised (anodic coating not less than grade AC 10 as
per IS : 1868) transparent or dyed to required colour or
shade with necessary screws etc. complete : 125mm each 563.6### 62.5 35225
5.11.2 9.100.2 100mm each 211.2### 49.55 10464.96

Providing and fixing chromium plated brass 100 mm

5.12 9.88 mortice latch and lock with 6 levers and a pair of lever
handles with necessary screws etc. complete (best
make of approved quality). each 105.6### 646.5 68270.4
 Providing and fixing bright finished brass hanging type
5.13 9.82 floor door stopper with necessary screws, etc.
complete. each 132### 73.4 9688.8

5.14 Scilencer each 325.6### 100 32560

5.15 Safety Chain each 26.4### 100 2640

(VI) SUB HEAD:STEEL WORK:-

Structural steel work in single section fixed with or

6.1 10.1 without connecting plate including cutting, hoisting,
fixing in position and applying a priming coat of
approved steel primer all complete. Kg 20### 59.9 1198

Providing and fixing 1mm thick M.S. sheet door with

6.2 10.5 frame of 40x40x6mm angle iron and 3mm M.S. gusset
plates at the junctions and corners, all necessary
fittings complete, including applying a priming coat of
approved steel primer.
6.2.1 10.5.1
Using M.S. angels 40x40x6 mm for diagonal braces. Sqm 1.512 15 2551.45 3857.7924

Providing and fixing circular/ Hexagonal cast iron or

M.S. sheet box for ceiling fan clamp of internal dia
6.3 10.18 140mm, 73mm height, top lid of 1.5mm thick M.S.
sheet with its top surface hacked for proper bonding,
top lid shall be screwed into the cast iron/ M.S. sheet
box by means of 3.3mm dia. round headed screws, one
lock at the corners. Clamp shall be made of 12mm dia
M.S. bar bent to shape as per standard drawing. each 264### 117.45 31006.8
 Steel work welded in built up sections/ framed work
6.4 10.25 including cutting, hoisting, fixing in position and
applying a priming coat of approved steel primer using
structural steel etc. as required.
6.4.1 10.25.2 Staircase railing Kg 1338.56### 77.9 104273.824
6.4.2 10.25.3 Balcony railing Kg 362.865### 77.9 31006.8

(VII) SUB HEAD:FLOORING:-

Providing and fixing Ist quality ceramic glazed wall tiles

300x450mm conforming to IS : 15622 (thickness to be
7.1 11.36 specified by the manufacturer ) of approved make in all
colours, shades except burgundy, bottle green, black of
any size as approved by Engineer-in-Charge, in skirting,
risers of steps and dados over 12 mm thick bed of
cement Mortar 1:3 (1 cement : 3 coarse sand) and
jointing with grey cement slurry @ 3.3kg per sqm
including pointing in white cement mixed with pigment
of matching shade complete. Sqm 1119.75### 724.25 810978.9375

Providing and laying Ceramic glazed floor tiles 300x300

7.2 11.37 mm (thickness to be specified by the manufacturer) of
1st quality conforming to IS : 15622 of approved make
in colours such as White, Ivory, Grey, Fume Red Brown,
laid on 20 mm thick Cement Mortar 1:4 (1 Cement : 4
Coarse sand) including pointing the joints with white
cement and matching pigment etc., complete. Sqm 347.165### 764.55 2566747.26
 Providing and laying vitrified floor tiles in different sizes
(thickness to be specified by the manufacturer) with
7.3 11.41.1 water absorption's less than 0.08% and conforming to
IS : 15622 of approved make in all colours and shades,
laid on 20mm thick cement mortar 1:4 (1 cement : 4
coarse sand) including grouting the joints with white
cement and matching pigments etc., complete: (Size of
Tile 500x500 mm ) Sqm 3357.2### 1337.1 90922.8

7.4 Granite Sqm 68 68### 1466.35 199423.6

(VIII) SUB HEAD:ROOFING:-

Providing gola 75x75 mm in cement concrete 1:2:4 (1

8.1 12.21.1 cement : 2 coarse sand : 4 stone aggregate 10mm and
down gauge) including finishing with cement mortar
1:3 (1 cement : 3 fine sand) as per standard design : (In
75x75mm deep chase ) metre 81### 109.05 8833.05

Making khurras 45x45 cm with average minimum

8.2 12.22 thickness of 5 cm cement concrete 1:2:4 (1 cement : 2
coarse sand : 4 graded stone aggregate of 20 mm
nominal size) over P.V.C. sheet 1mx1mx400micron,
finished with 12mm cement plaster 1:3 (1 cement : 3
coarse sand) and a coat of neat cement, rounding the
edges and making and finishing the outlet complete. each 6.1 61 148.75 907.375
 Providing and fixing on wall face unplasticised Rigid
8.3 12.41 PVC rain water pipes conforming to IS : 13592 Type A
including jointing with seal ring conforming to IS : 5382
leaving 10 mm gap for thermal expansion.(i) Single
socketed pipes:
8.3.1 12.41.1
75 mm diameter metre 222.04### 124.9 27732.796
8.3.2 12.41.2
100 mm diameter metre 241.855### 206.9 50039.7995

Providing and fixing on wall face unplasticised - PVC

8.4 12.42 moulded fittings/ accessories for unplasticised Rigid
PVC rain water pipes conforming to IS : 13592 Type A
including jointing with seal ring conforming to IS : 5382
leaving 10 mm gap for thermal expansion.
8.4.1 12.42.1.1 Coupler (75mm) each 5.6 56 97.6 546.56
8.4.2 12.42.1.2 Coupler (100mm) each 6.1 61 130.25 794.525
8.4.3 12.42.3.1 Single tee with door (75x75x75 mm ) each 5.6 56 207.95 1164.52
8.4.4 12.42.3.2 Single tee with door (100x100x100 mm ) each 6.7 67 302.05 2023.735
8.4.5 12.42.5.1 Bend 87.5° -75 mm bend each 5.6 56 104.55 585.48
8.4.6 12.42.5.2 100mm bend each 6.1 61 156.95 957.395

Providing and fixing unplasticised -PVC pipe clips of

approved design to unplasticised - PVC rain water pipes
by means of 50x50x50mm hard wood plugs, screwed
with M.S. screws of required length including cutting
brick work and fixing in cement mortar 1:4 (1 cement :
8.5 12.43 4 coarse sand) and making good the wall etc. complete.
8.5.1 12.43.1 75 mm each 235.2### 127.15 29905.68
8.5.2 12.43.2 100mm each 256.2### 144.6 37046.52
 Providing and fixing to the inlet mouth of rain water
pipe cast iron grating 15 cm diameter and weighing not
8.6 12.44 less than 440 grams. each 11.7### 32.75 383.175

(IX) SUB HEAD:FINISHING:-

9.1.1 13.1.2 12 mm cement plaster of mix : 1:6 (1 cement: 6 fine

sand) Sqm 4782.2### 112.5 537997.5

9.1.2 13.2.2 15 mm cement plaster on the rough side of single or

half brick wall of mix :1:6 (1 cement: 6 fine sand) Sqm 4872.3### 130.2 634373.46

18 mm cement plaster in two coats under layer 12 mm

9.2 13.11 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). Sqm 400.37### 182.9 73227.673

Per
9.3 13.21 bag of
50 kg
ceme
nt
Extra for providing and mixing water proofing material used
in cement plaster work in proportion recommended by in the
the manufacturers. mix. 651.7### 37.4 24373.58
 Extra for plastering exterior walls of height more than
9.4 13.22 10 m from ground level for every additional height of 3
m or part thereof.
13.22.1 above plinth lvl up to lvl-2 Sqm 214### 28.85 6173.9
13.22.2 lvl-2 to lvl-3 Sqm 321### 57.7 18521.7
13.22.3 lvl-3 to lvl-4 Sqm 321### 86.55 27782.55
13.22.4 lvl-4to lvl-5 Sqm 321### 115.4 37043.4

Providing and applying white cement based putty of

9.5 13.8 average thickness 1 mm, of approved brand and
manufacturer, over the plastered wall surface to
prepare the surface even and smooth complete. Sqm 8209.5### 76.05 624332.475

Distempering with oil bound washable distemper of

9.6 13.41.1 approved brand and manufacture to give an even
shade Sqm 3704.3### 408 1511354.4

Finishing walls with Premium Acrylic Smooth exterior

9.7 13.47.1 paint with Silicone additives of required shade New
work (Two or more coats applied @ 1.43 ltr/ 10 sqm.
over and including priming coat of exterior primer
applied @ 2.20 kg/ 10 sqm). Sqm 4490.9### 80.45 361292.905

Finishing with Deluxe Multi surface paint system for

9.8 13.48.1 interiors using Primer as per manufacturers
specifications : Two or more coats applied on walls @
1.25 ltr/10 sqm. over and including one coat of Special
primer applied @ 0.75 ltr / 10 sqm. Sqm 6468.7### 78.75 509410.125
 9.9 1348.2 Painting wood work with Deluxe Multi Surface Paint of
required shade. Two or more coat applied @ 0.90
ltr/10 sqm over an under coat of primer applied @0.75
ltr/ 10 sqm of approved brand or manufacture Sqm 2035.05### 67.7 137772.885

9.1O 13.48.3 Painting Steel work with Deluxe Multi Surface Paint to
give an even shade. Two or more coat applied @ 0.90
ltr/10 sqm over an under coat of primer applied @
0.80 ltr/ 10 sqm of approved brand or manufacture Sqm 362.8### 70.4 25541.12

Applying priming coat : With ready mixed pink or Grey

9.11 13.50.1 primer of approved brand and manufacture on wood
work (hard and soft wood) Sqm 2035.05### 25.85 52606.0425

With ready mixed red oxide zinc chromate primer of

9.12 13.50.3 approved brand and manufacture on steel galvanised
iron/steel works Sqm 362.8### 20.7 7509.96

(X) SUB HEAD:WATER PROOFING:-

 Providing and laying integral cement based treatment
for water proofing on horizontal surface at all depth
below ground level for under ground structures as
directed by Engineer-in-Charge and consisting of : i) Ist
layer of 22mm to 25mm thick approved and specified
10.1 22.1 rough stone slab over a 25mm thick base of cement
mortar 1:3 (1 cement : 3 coarse sand) mixed with water
proofing compound conforming to IS:2645 in the
recommended proportion over the leveling course
(leveling course to be paid separately). Joints sealed
and grouted with cement slurry mixed with water
proofing compound. ii) 2nd layer of 25mm thick
cement mortar 1:3 (1 cement: 3 coarse sand) mixed
with water proofing compound in recommended
proportions. iii) Finishing top with stone aggregate of
10mm to 12mm nominal size spreading @ 8 cudm/sqm
thoroughly embedded in the 2nd layer. Using rough
kota stone. Sqm 368.6### 732.85 270128.51

Estimated cost based

on DSR2012= 43047331.524
Add 10%
enhancement = (+) 4304733.1524

Add 30% for water= 47352064.676

supply, internal
sanitary & electrical
fittings
Cost of building i/c (+) 14205619.403
services 61557684.079
Add 3%
Probable cost of (+)
contingency= 1846730.5224
work= 63404414.601