Estimate for construction of RCC building for D.H.H.

Kewzing

A Total plinth Area = 286.38 m2 @ Rs 38937.32 /m2 = Rs 11150869.70

B Extra - Services cost in % age of Civil Work/ Building cost

i Internal W.S & Sanitary Installation @10% of Building cost = Rs 1115086.97
ii External Service connections @ 5% of Building cost
= Rs 557543.00
@12.50% of Building
iii Internal Electric Installation cost = Rs 1393858.71
iv Power wiring & plugs @ 4% of Building cost = Rs 446034.79
v Central call bell system @ 1% of Building cost = Rs 111508.70

vi Lightening conductor upto 4 storeyed buildings @ 0.5% of Building cost Rs 55754.35

=
@ 0.50% of Building
vii Telephone conduits cost
= Rs 55754.35
@ 0.50% of Building
viii Computer conduting cost
= Rs 55754.35
@ 1.00% of Building
ix Quality Assurance cost
= Rs 111508.70
x Compound fencing @2.5% of Building cost = Rs 278771.74
xi Stormwater surface drains @2.5% of Building cost = Rs 278771.74
xii Street/Compound lighting @2.5% of Building cost = Rs 278771.74
xiii Land Scaping & Beautification (Lumpsump) @2.5% of Building cost = Rs 278771.74
xiv Site levelling and Protection works (Lumsump) @15% of Building cost = Rs 1672630.46
xv Approach Road /Parking hardstands, (Lumpsum @15% of Building cost = Rs 1672630.46
Note: Percentages
Total of B : Services cost adopted are as per = Rs 8363151.79
CPWD/SPWD norms

C OTHERS = Rs

i Provision for Lifts/Escallators 22,00,000/- each = Rs 2200000.00

1nos
ii Dismantelling of Existing Structures and
L.S = Rs 350000.00
Throwing of Spoils
iii Furniture, Furnishing, Cubicles 10% of Building cost = Rs 1115086.97

Total of C : Others = Rs 3665087.00

TOTAL A + B + C = Rs 23179108.00

Escallation @ 7.5% per year i.e for 2 yrs (to bring the rates
= Rs 51703897.78
at par the present rate )

Contingency @ 2.0% of A+B+C = Rs 463582.16

Consultancy @ 4.5% of A+B+C = Rs 1043059.86

GRAND TOTAL = Rs 76389648.00

 B.F. Rs 76389648.00

(Rupees seven crores sixty three lakhs eighty nine thousand six hundred
and forty eight) only.

Junior Engineer Assistant Engineer

Buildings and Housing Deptt Buildings and Housing Deptt
Rabong Sub division Rabong Sub division

Divisional Engineer
Buildings and Housing Deptt
Namchi, South Sikkim
ANALYSIS OF RATE FOR CONSTRUCTION OF R.C.C. BUILDING FOR D.H.H.
KEWZING

Rate in Rs. per sqm

Sl.
No. Description for Multistoreyed Remarks
Buildings
(a) (b) (c) (d)
1.0 Civil / Building Works Refer Director General,
R.C.C framed structure of floor height 3.35m & upto 13200.00 C.P.W.D, New Delhi
six storeys Plinth Area Rates with
Base 100 as on
01.10.2007
Letter no.
62/SE(TAS) /Plinth
Area Rates/122
dated
12.12.2007
2.0 Extra For
2.1 Every 0.30m additional height of floor above the
normal floor height of 3.35m

i.e for 4m height of floor, additional cost is

(3.36-3.35)/0.3 x 150.00 = Rs. 325.00 per sqm. 154.27
2.2 Resisting Earthquake forces 630.00
2.3 Stronger structural members to take heavy load
above 500 kg./sqm. Upto 1000 kg/sqm. 850.00
2.4 Fire Fighting with Sprinkler System 450.00
2.5 Automatic Fire Alarm System 300.00
2.6 R.C.C Cassion Foundation with large dia R.C.C
bored cast-in-situ Pile / Caisson foundations of 1.50
mtr dia & upto a depth of 15mtr 6470.00
2.7 5% extra for laying cassion piles in high altitude and
323.50
difficult terrain

3.0 Total of Sl.No: 1.0 to Sl.No. 2.7 22377.77

4.0 Add 74% on Sl.No.3.0 for enhancement of rate

P.A upto 06/2009 16559.55
Refer: Chief Engineer
(EZ)I of CPWD, letter
No.14(1)/2005 works
dt. 06.01.2010
indicating cost indices
of various places under
Sikkim and North
Bengal as on 6/2009

5.0 Therefore, Total Plinth Area Rate per Sqm.

i.e ( Sl.No.3.0 & Sl.No.4.0) 38937.32 per sqm.
 Junior Engineer Assistant Engineer
Buildings & Housing Department, Buildings & Housing Department,
Government of Sikkim Government of Sikkim

Divisional Engineer( South)

Buildings & Housing Department,
Government of Sikkim
B Extra - Services cost in % age of Civil Work/ Building cost

i Internal W.S & Sanitary Installation @10% of Building cost

ii External Service connections @ 5% of Building cost #VALUE!

iii Internal Electric Installation @12.50% of Building cost #VALUE!
iv Power wiring & plugs @ 4% of Building cost #VALUE!
v Central call bell system @ 1% of Building cost #VALUE!
vi Lightening conductor upto 4 storeyed buildings @ 0.5% of Building cost #VALUE!
vii Telephone conduits @ 0.50% of Building cost #VALUE!
viii Computer conduting @ 0.50% of Building cost #VALUE!
@ 1.00% of Building cost
ix Quality Assurance #VALUE!
x Compound fencing @2.5% of Building cost #VALUE!
xi Stormwater surface drains @2.5% of Building cost #VALUE!
xii Street/Compound lighting @2.5% of Building cost #VALUE!
xiii Land Scaping & Beautification (Lumpsump) @2.5% of Building cost #VALUE!
xiv Site levelling and Protection works (Lumsump) @15% of Building cost #VALUE!
xv Approach Road /Parking hardstands, (Lumpsu @15% of Building cost #VALUE!
Note: Percentages adopted
Total of B : Services cost are as per CPWD/SPWD #VALUE!
norms
C OTHERS
ii Provision for Lifts/Escallators 7nos 22,00,000/- each 15,400,000.00
iii Installation of Buddha Statue on Right side L.S 2,500,000.00
iv Dismantelling of Existing Structures and L.S 10,000,000.00
Shifting of Services
v Furniture, Furnishing, Cubicles 10% of Building cost #VALUE!
Total of C : Others #VALUE!
TOTAL A + B + C #VALUE!
Escallation @ 7.5% per year i.e for 2 yrs
(to bring the rates at par the present rate )
#VALUE!
Contingency @ 2.0% of A+B+C #VALUE!
Consultancy @ 4.5% of A+B+C #VALUE!
GRAND TOTAL #VALUE!

Say Rs. 30440.72 lakhs

( Rupees Three hundred four Crore fourty lakh and seventy two thousand only )