Sie sind auf Seite 1von 28

Detailed Estimate for Construction of proposed residential building (RCC 3-Storied) of Sri Abdul Awal,S/O- Late Abdul Gafur

Sheikh,Ward No-2,PO- Gaspara,PS-Bilasipara, Dist- Dhubri, Assam,PIN-783348 Assam,

Item of works No L B H
Item
No

1.1 EARTHWORK IN EXCAVATION


Earthwork in excavation for foundation trenches
of walls, retaining walls, footings of column,
steps, septic tank etc. including refilling (return
filling) the quantity as necessary after completion
of work, breaking clods in return filling, dressing,
watering and ramming etc. and removal of
surplus earth with all lead and lifts as directed
and specified in the following classification of
soils including bailing out water where necessary
as directed and specified.

(A) Up to a depth of 2.00m below the existing


ground level.
(a) In ordinary soil
Col. C1 16 1.700 1.700 1.650
Col.C2 2 1.400 1.400 1.650
Tie beam, L/W 3 11.400 0.380 0.575
1 3.050 0.380 0.575
S/W 4 9.750 0.380 0.575
1 4.050 0.380 0.575
1 4.350 0.380 0.575
Step 1 1.470 1.000 0.150
1 1.200 1.000 0.150
(-) col.C1 16 0.300 0.300 0.575
(-) col.C2 2 0.250 0.250 0.575
Total
Earth/ sand filling in plinth in layers not more than
150mm thick including necessary carriage, watering,
ramming etc. complete as directed and specified
including payment of land compensation, forest royalty,
1.3 sales tax and other duties and taxes as may be
necessary.

(c) With river sand or silt (predominantly non plastic)


by truck carriage including loading and unloading.

Drawing Rm 1 5.250 3.300 0.600


Master bed rm 1 4.550 4.050 0.600
Bed Rm 1 3.500 4.050 0.600
Store Rm 1 2.400 1.800 0.600
Kitchen 1 2.300 3.050 0.600
Toilet 1 1.500 1.850 0.600
Dining 1 2.800 3.050 0.600
Staircase Area 1 4.550 3.370 0.600
Front Ver 1 4.550 1.500 0.600
Corridor 1 4.350 1.200 0.600
Total
4.1.1 Providing soling in foundation and under floor with
stone/ best quality picked jhama brick, sand packed
and laid to level and in panel after preparing the
subgrade as directed including all labour and materials
and if necessary dewatering, complete.

(a).Brick on flat soling.


Col. C1 16 1.700 1.700
Col.C2 2 1.400 1.400
Tie beam, L/W 3 11.400 0.380
1 4.550 0.380
1
Detailed Estimate for Construction of proposed residential building (RCC 3-Storied) of Sri Abdul Awal,S/O- Late Abdul Gafur
Sheikh,Ward No-2,PO- Gaspara,PS-Bilasipara, Dist- Dhubri, Assam,PIN-783348 Assam,

1 3.350 0.380
S/W 4 9.750 0.380
1 4.350 0.380
1 3.600 0.380
Step 1 1.470 1.000
1 1.200 1.000
(-) col.C1 16 0.300 0.300
(-) col.C2 2 0.250 0.250
Drawing Rm 1 5.250 3.300
Master bed rm 1 4.550 4.050
Bed Rm 1 3.500 4.050
Store Rm 1 2.400 1.800
Kitchen 1 2.300 3.050
Toilet 1 1.500 1.850
Dining 1 2.800 3.050
Staircase Area 1 4.550 3.370
Front Ver 1 4.550 1.500
Corridor 1 4.350 1.200 0.600
Total
Plain cement concrete works with coarse aggregate of
sizes 13mm to 32mm in foundation bed for footing
steps, walls, brick works etc. as directed and specified
including dewatering if necessary, and curing complete
2.1.1 (shuttering where necessary shall be measured and
paid separately).

(b) In prop 1cement: 4 sand :8 coarse aggregate by


volume
Col. C1 16 1.700 1.700 0.075
Col.C2 2 1.400 1.400 0.075
Step 1 1.470 1.000 0.075
1 1.200 1.000 0.075
Total
Providing and laying 25mm thick damp proof
course with cement concrete in prop 1:1.5:3 with
graded stone agg. of 10mm down nominal size
including providing approved damp proof
2.1.3 admixture in proportion as recommended by the
manufacturer including curing etc. complete as
directed.

L/W 3 11.400 0.112


1 4.550 0.112
1 3.350 0.112
1 1.500 0.112
S/W 2 9.750 0.112
3 4.350 0.112
1 5.400 0.112
(-) deduct, D1 2 1.000 0.112
(-) deduct, D2 3 0.900 0.112
(-) deduct, D3 1 0.800 0.112
Total
Providing form work of ordinary timber planking so as
to give a rough finish including centering, shuttering,
strutting and propping etc., height of propping and
centering below supporting floor to ceiling not
exceeding 4.0M and removal of the same for in-situ
3.1.1.1 reinforced concrete and plain concrete work in:

2
Detailed Estimate for Construction of proposed residential building (RCC 3-Storied) of Sri Abdul Awal,S/O- Late Abdul Gafur
Sheikh,Ward No-2,PO- Gaspara,PS-Bilasipara, Dist- Dhubri, Assam,PIN-783348 Assam,

3.1.1.1 Foundation, footings, bases of columns, pile cap,


raft and mass concrete works etc.
(a) Using 38mm thick plank
Footing, Col.C1, 64 1.500 0.200
C2 8 1.200 0.150
Total

3.1.1.2 Sides of tie beams, grade beams etc. at or below


ground level.
(a) Using 38mm thick plank
Sides of tie beam, L/W 6 11.400 0.350
2 3.350 0.350
2 4.550 0.350
Sides of tie beam, S/W 8 9.750 0.350
6 4.350 0.350
2 2.450 0.350
Total
3.1.1.3 Columns, Pillars, Posts & Strut
(a) Square, Rectangular, polygonal in plan or any
shape like Tee/L etc. having plane vertical face

(i) Using 38mm thick plank


Col. Up to plinth, Col.C1, 64 0.300 1.600
Col. Up to plinth, Col.C2, 8 0.250 1.700
Col. Up to FFL, Col.C1, 64 0.300 3.500
Col. Up to plinth, Col.C2, 8 0.250 3.450
Total
3.1.1.4 Sides and Soffits of Beams, beam haunchings,
cantilever girders, bressumers, lintels and
horizontal ties.
(i) Using 38mm thick plank
Beam soffits, L/W 3 12.300 0.230
1 4.950 0.230
1 3.800 0.230
1 5.250 0.230
Beam soffits, S/W 4 10.650 0.230
3 4.350 0.230
1 3.315 0.230
Beam sides, L/W 6 12.300 0.280
2 4.950 0.280
2 3.800 0.280
2 5.250 0.280
Beam sides, S/W 8 10.650 0.230
6 4.350 0.230
2 3.315 0.230
Lintel sides, L/W 4 11.400 0.150
2 3.350 0.150
2 4.550 0.150
2 1.500 0.150
Lintel sides, S/W 3 9.750 0.150
2 4.350 0.150
1 2.450 0.150
Total
3.1.1.5 Flat Surfaces such as soffits of suspended floors,
roofs, landings, cantelever slabs, chajjas,
balconies and the like.
(i) Using 38mm thick plank
Roof slab 1 12.600 10.950
Landing 1 2.244 0.806
(-)Beam soffits, L/W 3 12.300 0.230

3
Detailed Estimate for Construction of proposed residential building (RCC 3-Storied) of Sri Abdul Awal,S/O- Late Abdul Gafur
Sheikh,Ward No-2,PO- Gaspara,PS-Bilasipara, Dist- Dhubri, Assam,PIN-783348 Assam,

1 4.950 0.230
1 3.800 0.230
1 5.250 0.230
(-)Beam soffits, S/W 4 10.650 0.230
3 4.350 0.230
1 3.315 0.230
Chajjah 1 10.500 0.550
Chajjah 1 7.200 0.550
Chajjah 1 8.250 0.550
Total
3.1.1.10 Staircase with sloping or stepped soffits including
risers and stringers but excluding Landing. (Using
38mm thick plank)
Waist slab 1 3.690 1.100
1 3.723 1.100
Risers 20 1.100 0.150
Total
2.2.1 Providing and laying plain/reinforced cement
croncrete works cement, coarse sand & 20mm
down graded stone aggregate including
dewatering if necessary, and curing complete but
excluding cost of form work and reinforcement
for reinforced cement concrete work (form work
and reinforcement will be measured and paid
separately)

(I) Using Mixer Machine


(A) In substructure up to plinth level
Foundation, footing, columns with base tie and
plinth beam, pile cap, base slab, retaining walls,
walls of septic tank, inspection pit and the like
and other works not less than 100mm thick up to
plinth level.

N) Without using admixture, plasticiser


b) M20 grade concrete or Prop. 1:1.5:3

Base of Col. C1 16 1.500 1.500 0.200


16 2.359 0.500 0.300
Col.C2 2 1.400 1.400 0.150
2 2.069 0.500 0.250
Col. Up to plinth, Col.C1, 16 0.300 0.300 1.600
Col. Up to plinth, Col.C2, 2 0.250 0.250 1.700
Tie beam, L/W 3 11.400 0.230 0.350
1 3.050 0.230 0.350
1 3.750 0.230 0.350
S/W 4 9.750 0.230 0.350
1 4.050 0.230 0.350
1 4.350 0.230 0.350
(-) col.C1 16 0.300 0.300 0.350
(-) col.C2 2 0.250 0.250 0.350
Total
(B) In super structure from plinth level up to 1st
floor level.
ii) Columns, pillars, posts, struts, suspended
floor, roof, landing, shelf and support, balcony,
lintel, sill band, beam, girder, bressumer,
cantilever, staircase (except spiral staircase and
landing ) including preparing the top surface and
finishing of nosing.

4
Detailed Estimate for Construction of proposed residential building (RCC 3-Storied) of Sri Abdul Awal,S/O- Late Abdul Gafur
Sheikh,Ward No-2,PO- Gaspara,PS-Bilasipara, Dist- Dhubri, Assam,PIN-783348 Assam,

b) M20 grade concrete or Prop. 1:1.5:3


Col. Up to FFL, Col.C1, 16 0.300 0.300 3.500
Col. Up to plinth, Col.C2, 2 0.250 0.250 3.450
Beam , L/W 3 12.300 0.230 0.280
1 4.950 0.230 0.280
1 3.800 0.230 0.280
1 5.250 0.230 0.280
Beam , S/W 4 10.650 0.230 0.230
3 4.350 0.230 0.230
1 3.315 0.230 0.230
Roof slab 1 12.600 10.950 0.120
Lintel , L/W 3 11.400 0.112 0.150
1 4.550 0.112 0.150
1 3.350 0.112 0.150
1 4.930 0.112 0.150
1 1.500 0.112 0.150
Lintel , S/W 3 9.750 0.112 0.150
2 4.350 0.112 0.150
1 2.450 0.112 0.150
Chajjah 1 10.500 0.550 0.075
Chajjah 1 7.200 0.550 0.075
Chajjah 1 8.250 0.550 0.075
Waist slab 1 3.690 1.100 0.135
1 3.723 1.100 0.135
Risers 26 1.100 0.150 0.500
Landing 1 2.244 0.806 0.125
(-) Staircase area 1 3.715 2.244 0.120
Total
4.1.4 Brick work in cement morter with 1st class brick
including racking out joints and curing complete
as directed.
(I) In Sub-structure upto plinth level including
dewatering if necessary
(c). In proportion 1:5.
Plinth,L/W 3 11.400 0.230 0.600
1 4.550 0.230 0.600
1 3.350 0.230 0.600
S/W 4 9.750 0.230 0.600
2 4.350 0.230 0.600
1 5.400 0.230 0.600
Step 1 1.270 0.900 0.150
1 1.270 0.600 0.150
1 1.270 0.300 0.150
1 1.000 0.900 0.150
1 1.000 0.600 0.150
1 1.000 0.300 0.150
(-) col.C1 16 0.300 0.300 0.575
(-) col.C2 2 0.250 0.250 0.575
Total
1st class brick nogged wall in cement mortar including
racking out joints and curing complete as directed in
super structure above plinth up to 1st floor level
(protruding M.S rod/Tor steel of column to be
4.1.8 embeded in cement mortar and will be measured and
paid separately)

(A) 112mm thick brick wall


(b) In cement mortar in proportion 1:5.
(1 cement:5 sand)
L/W 3 11.400 3.500
1 4.550 3.500
5
Detailed Estimate for Construction of proposed residential building (RCC 3-Storied) of Sri Abdul Awal,S/O- Late Abdul Gafur
Sheikh,Ward No-2,PO- Gaspara,PS-Bilasipara, Dist- Dhubri, Assam,PIN-783348 Assam,

1 3.350 3.500
1 4.930 3.500
1 1.500 3.500
S/W 4 9.750 3.550
2 4.350 3.550
1 5.400 3.550
(-) col.C1 16 0.300 3.500
(-) col.C2 2 0.250 3.550
(-) deduct, D1 2 1.000 2.100
(-) deduct, D2 3 0.900 2.100
(-) deduct, D3 1 0.800 2.100
(-) deduct, W1 2 2.700 1.350
(-) deduct, W2 3 1.800 1.350
(-) deduct,W3 3 1.350 1.350
(-) deduct, V1 2 2.700 0.450
(-) deduct, V2 3 1.800 0.450
(-) deduct, V3 3 1.350 0.450
(-) deduct, FG 2 0.450 0.900

5.1.4 65 mm thick cement concrete floor consisting of


50 mm under layer of cement concrete in prop.
1:3:6 (1cement : 3 coarse sand : 6 coarse
aggregate of 25mm and down) and 15 mm thick
wearing layer in cement concrete in prop. 1:1:2
(1cement :1 coarse sand : 2 coarse aggregate of
size 10mm down) laid in panels and finished with
a floating coat of neat cement finish (using
cement slurry for bond @ 2.75 kg. per square
metre of floor area) including curing etc.
complete as directed.

Drawing Rm 1 5.250 3.370


Master bed rm 1 4.550 3.370
Bed Rm 1 3.500 3.370
Store Rm 1 2.400 2.370
Kitchen 1 2.300 2.370
Toilet 1 1.500 3.370
Dining 1 2.800 3.370
Staircase Area 1 4.550 1.270
Front Ver 1 4.550 0.770
Total
Supplying, fitting and fixing in position reinforcement
bars conforming to relevant I.S. Code for R.C.C. work/
R.B. walling including straightening, cleaning, cutting
and bending to proper shapes and length as per details,
supplying and binding with 20G annealed black wire
and placing in position with proper blocks, supports,
chairs, spacers etc. complete.
(No extra measurement for lap, hook, chair, anchor etc.
18.1.1 will be entertained in the measurement as they are
included in the rate) (Upto 1st floor level)

(ii)Super Ductile (SD) TMT reinforcement bars

16mm dia. Tor


Col. C1 128 6.450
Col. C2 16 6.450
Tie beam, L/W 12 12.910
4 9.160
6
Detailed Estimate for Construction of proposed residential building (RCC 3-Storied) of Sri Abdul Awal,S/O- Late Abdul Gafur
Sheikh,Ward No-2,PO- Gaspara,PS-Bilasipara, Dist- Dhubri, Assam,PIN-783348 Assam,

4 4.660
S/W 12 8.110
4 5.510
8 4.510
4 3.510
L/W,Top Ext 8 1.395
4 1.725
4 1.950
4 1.275
4 1.325
4 1.390
2 1.675
4 1.660
S/W,Top Ext 12 1.620
8 1.150
8 0.900
10 1.370
L/W,Top Ext 8 1.395
4 2.100
4 1.800
8 1.350
4 1.875
S/W,Top Ext 10 1.800
10 1.300
Beam ,L/W Top Aith 8 15.265
Bottom Alth 8 15.265
Top Aith 4 10.915
Bottom Alth 4 10.915
Top Aith 4 16.220
Bottom Alth 4 16.220
Beam , S/W, Top Alth 6 9.562
Bottom Alth 6 9.562
Top Aith 8 4.306
Bottom Alth 8 4.306
Top Aith 4 5.306
Bottom Alth 4 5.306
Top Aith 4 3.306
Bottom Alth 2 3.306
Beam , S/W, Ext at col. Sup. 14 1.710
12 1.46
8 2.55
Ext . At mid span 10 1.00
10 0.50
Beam , L/W, Ext at col. Sup. 8 1.08
4 0.89
4 1.00
4 1.28
4 1.35
4 1.39
2 3.75
4 1.33
Ext . At mid span 8 1.35
4 2.10
4 1.80
4 0.75
4 1.88
4 1.475
4 1.300
4 1.350

7
Detailed Estimate for Construction of proposed residential building (RCC 3-Storied) of Sri Abdul Awal,S/O- Late Abdul Gafur
Sheikh,Ward No-2,PO- Gaspara,PS-Bilasipara, Dist- Dhubri, Assam,PIN-783348 Assam,

@ 1.58Kg/Rm
12mm dia tor.
waist slab 9 4.436
waist slab 9 4.65
Total
@ 0.89Kg/Rm
10mm dia.Tor

Mesh, C1 416 1.500


Mesh, C2 40 1.200
Lintel , L/W 8 10.700
4 5.500
4 12.130
4 5.130
4 1.700
Lintel , S/W 4 7.500
12 3.800
12 2.800
Chajjah 71 0.700
Chajjah 49 0.700
Chajjah 56 0.700
waist slab 9 4.436
waist slab 9 4.65

@ 0.62Kg/Rm

8mm dia.Tor
Tie beam, L/W 277 0.910
57 0.910
31 0.910
S/W 155 0.910
27 0.910
58 0.910
stirrups, slab beam,L/W 322 1.180
138 1.180
84 1.180
212 1.180
S/W 188 1.080
94 1.080
58 1.080
42 1.080
Staircase, waist slab 60 1.05
60 1.05
Landing 40 1.84
Chajjah 5 10.500
Chajjah 5 7.200
Chajjah 5 8.250
Slab, Y-Y direction, Straight 20 14.241
20 10.130
6 4.441
3 3.750
Bendup 19 14.537
19 10.315
5 4.515
2 3.824
Slab, X-X direction, Straight 46 10.100
20 5.591
18 0.750
Bendup 45 10.322
19 5.739
8
Detailed Estimate for Construction of proposed residential building (RCC 3-Storied) of Sri Abdul Awal,S/O- Late Abdul Gafur
Sheikh,Ward No-2,PO- Gaspara,PS-Bilasipara, Dist- Dhubri, Assam,PIN-783348 Assam,

17 0.750
Ext. Y-Y direction 19 2.447
19 2.010
19 2.265
19 1.590
19 1.189
19 2.447
19 1.525
4 1.138
4 1.538
Bendup 45 1.614
45 1.465
19 1.215
19 1.564
Total
@ 0.39 Kgs/Rm
Total

18.1.2
c) ISI approved Mild steel reinforcement bar(M.S.Bar)

6mm dia.MS Rod (Stirrups @125mmC/C)


Lintel sides, L/W 138 0.404
36 0.404
60 0.404
22 0.404
11 0.404
Lintel sides, S/W 36 0.404
22 0.404
11 0.404
Total
@ 0.22Kgs/Rm

Providing wood work in frame (chowkaths) of doors,


windows, clerestory windows and other similar works
wrought, framed and fixed in position in contact with
C.C or brick masonry wall including supplying, fitting
and fixing with M.S. hold fast (40mmx3mmx250mm) as
per design embeded in cement concrete block in
proportion 1:2:4 and with two coats of kiricide oiling to
9.1.2 the timber faces in contact with C.C and masonry as
directed and specified.

(a) With sal wood


Door frame- D1 4 0.100 0.075 2.100
2 0.100 0.075 1.000
D2 6 0.100 0.075 2.100
3 0.900 0.075 0.900
D3 2 0.100 0.075 2.100
1 0.100 0.075 0.800
Window frame, W1 14 0.100 0.075 1.350
4 0.100 0.075 2.700
W2 15 0.100 0.075 1.350
6 0.100 0.075 1.800
W3 12 0.100 0.075 1.350
3 0.100 0.075 1.350
Ventilator frame V1 14 0.100 0.075 0.450
4 0.100 0.075 2.700
V2 15 0.100 0.075 0.450
9
Detailed Estimate for Construction of proposed residential building (RCC 3-Storied) of Sri Abdul Awal,S/O- Late Abdul Gafur
Sheikh,Ward No-2,PO- Gaspara,PS-Bilasipara, Dist- Dhubri, Assam,PIN-783348 Assam,

6 0.100 0.075 1.800


FG 4 0.100 0.075 0.450
4 0.100 0.075 0.900
Total
6.2.1 10 mm thick Cement plaster in single coat on fair side
of brick/concrete walls for interior plastering up to 1st
floor level including arises or rounded angles not
exceeding 80mm girth and finished even and smooth
including curing complete as directed.

c) In cement mortar 1:5


soffits of slab 1 12.600 10.950
(-)deduct 1 3.715 2.244
Waist slab 1 3.690 1.100
1 3.723 1.100
Risers 26 1.100 0.150
Landing 1 2.244 0.806
Chajjah 2 10.500 0.550
2 7.200 0.550
2 8.250 0.550
L/W 3 11.400 3.300
1 4.550 3.300
1 3.350 3.300
1 1.500 3.300
1 1.500 3.300
S/W 3 9.750 3.350
2 4.350 3.350
1 2.450 3.350
(-) deduct, D1 2 1.000 2.100
(-) deduct, D2 3 0.900 2.100
(-) deduct, D3 1 0.800 2.100
(-) deduct, W1 2 2.700 1.350
(-) deduct, W2 3 1.800 1.350
(-) deduct,W3 3 1.350 1.350
(-) deduct, V1 2 2.700 0.450
(-) deduct, V2 3 1.800 0.450
(-) deduct, V3 3 1.350 0.450
(-) deduct, FG 2 0.450 0.900
Total
6.2.2 15 mm thick Cement plaster in single coat on single or
half brick wall for interior plastering up to 1st floor
level including arises, internal rounded angles, not
exceeding 80mm girth and finished even and smooth
including curing complete as directed.

A) On rough side
c) In cement mortar 1:5
L/W 3 11.400 3.300
1 4.550 3.300
1 3.350 3.300
1 1.500 3.300
S/W 3 9.750 3.350
2 4.350 3.350
1 2.450 3.350
(-) deduct, D1 2 1.000 2.100
(-) deduct, D2 3 0.900 2.100
(-) deduct, D3 1 0.800 2.100
(-) deduct, W1 2 2.700 1.350
(-) deduct, W2 3 1.800 1.350
(-) deduct,W3 3 1.350 1.350
10
Detailed Estimate for Construction of proposed residential building (RCC 3-Storied) of Sri Abdul Awal,S/O- Late Abdul Gafur
Sheikh,Ward No-2,PO- Gaspara,PS-Bilasipara, Dist- Dhubri, Assam,PIN-783348 Assam,

(-) deduct, V1 2 2.700 0.450


(-) deduct, V2 3 1.800 0.450
(-) deduct, V3 3 1.350 0.450
(-) deduct, FG 2 0.450 0.900
Plinth, L/W 2 11.400 0.600
S/W 2 9.750 0.600
Step 1 1.200 0.900
1 1.000 0.900
Total
Providing Ceramic Tiles of approved quality, size,
shape and thickness not less than 8 mm on
floors, skirtings, treads and risers of steps over
cement mortar bed 15 mm thick in prop. 1:3 (1
cement : 3 coarse sand ) including cutting where
necessary finished with flush pointing with fix-A
Tile Choksey/ Sika/ Pedelite/ Rouf/ White cement
slurry mixed with approved pigment to match
5.7.1.1 the shade of granite slab, complete at all levels as
specified and directed (coloured pigment should
be in conformity with colour of slab and as
approved and directed by the Department).

a) Normal range
Somany/ Orient/Nitco /Asian Make
ii) Of size 400mmx400mm and above
Drawing Rm 1 5.250 3.300
Skirting 2 5.250 0.200
2 3.300 0.200
Master bed rm 1 4.050 4.550
Skirting 2 4.050 0.200
2 4.550 0.200
Bed Rm 1 3.900 3.350
Skirting 2 3.900 0.200
2 3.350 0.200
Kitchen 1 2.450 3.350
Skirting 2 2.450 0.200
2 3.350 0.200
Dining 1 2.800 3.050
Skirting 2 2.800 0.200
2 3.050 0.200
Front Ver 1 4.550 1.500
Skirting 1 4.550 0.200
Corridor 1 4.350 0.770
Skirting 1 4.35 0.2
Tread 22 1.100 0.300
Riser 26 1.100 0.150
(-) deduct, D1 4 1.000 0.200
(-) deduct, D2 6 0.900 0.200
(-) deduct, D3 2 0.800 0.200
Total
Providing, fitting and fixing full panelled doors/
windows including oxidised M.S butt hinges (100mm
x75 mm x3.55mm) with necessary screws (other
9.9.2 fittings to be measured and paid separately )

A) With Teak wood / Sissu wood.


(i) 40 mm thick.
Door shutter, D1 2 0.870 2.030
D2 3 0.770 2.030

11
Detailed Estimate for Construction of proposed residential building (RCC 3-Storied) of Sri Abdul Awal,S/O- Late Abdul Gafur
Sheikh,Ward No-2,PO- Gaspara,PS-Bilasipara, Dist- Dhubri, Assam,PIN-783348 Assam,

D3 1 0.670 2.030
Total
9.9.7 Providing, fitting and fixing fully glazed window with
sash bars including oxidised M.S butt hinges (75mmx
60mmx3.15mm) 2nos.on each leaf and 3 nos. on single
leaf (glass panes to be measured and paid separately)

A) With Teak wood / Sissu wood.


(i) 40mm thick
W1 12 0.320 1.295
W2 12 0.320 1.295
W3 9 0.320 1.295
V1 12 0.320 0.320
V2 12 0.320 0.320
V3 9 0.320 0.320
FG 2 0.320 0.770
Total
16.1 Providing and fixing clear sheet glass beded in putty
and fixed with/without wooden bidding including
necessary cutting and glass to be required
sized(payment for wooden bead shall be made
separately)

(1). Area of glass panes not exceeding 0.15m2


(b). 4.00mm thick.
W1 12 0.190 1.255
W2 12 0.190 1.255
W3 9 0.190 1.255
V1 12 0.190 0.190
V2 12 0.190 0.190
V3 9 0.190 0.190
FG 2 0.190 0.730
Total

15.1.1 Supplying, fitting, fixing electrocoloured iron fittings of


approved make, resonably smooth, free from sharp
edges and corners, flaws and other defects and with
counter sunk holes for wood screws including
necessary screws etc. complete.

a) Sliding door bolts


ii) 250mm x 16mm
D1 2 2
D2 3 1
Total
b) Tower bolts
iv) 150mm x 10mm
D1 2 2
D2 3 2
D3 1 2
Total
v) 100mm x 10mm
W1 12 2
W2 12 2
W3 9 2
Total
c) Cast iron stove door handles
iii) 150mm
D1 2 2
D2 3 2
D3 1 2

12
Detailed Estimate for Construction of proposed residential building (RCC 3-Storied) of Sri Abdul Awal,S/O- Late Abdul Gafur
Sheikh,Ward No-2,PO- Gaspara,PS-Bilasipara, Dist- Dhubri, Assam,PIN-783348 Assam,

Total
ii) 100mm
W1 12 1
W2 12 1
W3 9 1
Total
c) Applying one coat of distemper primer of approved
brand and manufacture on wall surface after throughly
brushing the surfaces free from mortar droppings and
other foreign matter and including preparing the
surface even and sand papered smooth.

Qnty same as item No.6.2.1 1 350.863


Qnty same as item No.6.2.2 1 217.938
13.2.2 Total
g) Distempering with dry distemper of approved brand
and manufacture (twocoats) and of required shade on
new wall surface to give an even shade,after
throughly brushing the surface free from mortar
dropings and other foreign matter and including
preparing surface even and sand papered smooth.

Qnty same as above 1 568.801


Applying priming coat over new wood and wood based
surfaces over 100mm in girth/width after and including
preparing the surface by throughly cleaning oil,
grease, dirt snd other foreign matter , sand papering
and knotting.

(a). With ready mixed paint , Wood primer (pink)

13.6.3 D1 2 1.000 2.100 2.500


D2 3 0.900 2.100 2.500
D3 1 0.800 2.100 2.500
W1 2 2.700 1.350 1.500
W2 3 1.800 1.350 1.500
W3 3 1.350 1.350 1.500
V1 2 2.700 0.450 1.500
V2 3 1.800 0.450 1.500
V3 3 1.350 0.450 1.500
FG 2 0.450 0.900 1.500
Total

13.6.5 Painting two coats (excluding priming coat) on new


wood and wood based surface with enamel paint of
approved brand and manufacture (Asian paint/ Berger
paint/ ICI paint/ J & N paint/ Nerolac) to give an even
shade including cleaning the surfaces of all dirt, dust
and other foreign matter sand papering and stopping.

(i).Surfaces over 100mm in width or girth.


13
Detailed Estimate for Construction of proposed residential building (RCC 3-Storied) of Sri Abdul Awal,S/O- Late Abdul Gafur
Sheikh,Ward No-2,PO- Gaspara,PS-Bilasipara, Dist- Dhubri, Assam,PIN-783348 Assam,

a). General purpose (Asian paint/ Berger paint/ ICI


paint/ J & N paint/ Nerolac).
Qnty same as above 1 70.185

(Rupees Twenty Lakhs Thi

14
Detailed Estimate for Construction of proposed residential building (RCC 3-Storied) of Sri Abdul Awal,S/O- Late Abdul Gafur
Sheikh,Ward No-2,PO- Gaspara,PS-Bilasipara, Dist- Dhubri, Assam,PIN-783348 Assam,

Qnty Unit Rate(Rs) Amount(Rs)

76.296 Cum
6.468 Cum
7.473 Cum
0.666 Cum
8.522 Cum
0.885 Cum
0.950 Cum
0.221 Cum
0.180 Cum
-0.828 Cum
-0.072 Cum
100.761 Cum Rs. 108.82 10964.77

10.395 Cum
11.057 Cum
8.505 Cum
2.592 Cum
4.209 Cum
1.665 Cum
5.124 Cum
9.200 Cum
4.095 Cum
3.132 Cum
59.974 Cum Rs. 345.61 20727.48

46.240 Sqm
3.920 Sqm
12.996 Sqm
1.729 Sqm

15
Detailed Estimate for Construction of proposed residential building (RCC 3-Storied) of Sri Abdul Awal,S/O- Late Abdul Gafur
Sheikh,Ward No-2,PO- Gaspara,PS-Bilasipara, Dist- Dhubri, Assam,PIN-783348 Assam,

1.273 Sqm
14.820 Sqm
1.653 Sqm
1.368 Sqm
1.470 Sqm
1.200 Sqm
-1.440 Sqm
-0.125 Sqm
17.325 Sqm
18.428 Sqm
14.175 Sqm
4.320 Sqm
7.015 Sqm
2.775 Sqm
8.540 Sqm
15.334 Sqm
6.825 Sqm
3.132 Cum
182.972 Sqm Rs. 368.71 67463.61

3.468 Cum
0.294 Cum
0.110 Cum
0.090 Cum
3.962 Cum Rs. 3,890.61 15415.57

3.830 Sqm
0.510 Sqm
0.375 Sqm
0.168 Sqm
2.184 Sqm
1.462 Sqm
0.605 Sqm
-0.224 Sqm
-0.302 Sqm
-0.090 Sqm
8.518 Sqm Rs. 181.99 1550.12

16
Detailed Estimate for Construction of proposed residential building (RCC 3-Storied) of Sri Abdul Awal,S/O- Late Abdul Gafur
Sheikh,Ward No-2,PO- Gaspara,PS-Bilasipara, Dist- Dhubri, Assam,PIN-783348 Assam,

19.200 Sqm
1.440 Sqm
20.640 Sqm Rs. 276.07 5698.08

23.940 Sqm
2.345 Sqm
3.185 Sqm
27.300 Sqm
9.135 Sqm
1.715 Sqm
67.620 Sqm Rs. 364.29 24633.29

30.720 Sqm
3.400 Sqm
67.200 Sqm
6.900 Sqm
108.220 Sqm Rs. 394.81 42726.3382

8.487 Sqm
1.139 Sqm
0.874 Sqm
1.208 Sqm
9.798 Sqm
3.002 Sqm
0.762 Sqm
20.664 Sqm
2.772 Sqm
2.128 Sqm
2.940 Sqm
19.596 Sqm
6.003 Sqm
1.525 Sqm
6.840 Sqm
1.005 Sqm
1.365 Sqm
0.450 Sqm
4.388 Sqm
1.305 Sqm
0.368 Sqm
96.617 Sqm Rs. 212.37 20518.52

137.970 Sqm
1.809 Sqm
-8.487 Sqm

17
Detailed Estimate for Construction of proposed residential building (RCC 3-Storied) of Sri Abdul Awal,S/O- Late Abdul Gafur
Sheikh,Ward No-2,PO- Gaspara,PS-Bilasipara, Dist- Dhubri, Assam,PIN-783348 Assam,

-1.139 Sqm
-0.874 Sqm
-1.208 Sqm
-9.798 Sqm
-3.002 Sqm
-0.762 Sqm
5.775 Sqm
3.960 Sqm
4.538 Sqm
128.782 Sqm Rs. 452.94 58330.62

4.059 Sqm
4.095 Sqm
3.300 Sqm
11.454 Sqm Rs. 496.80 5690.50

7.200 Cum
5.662 Cum
0.588 Cum
0.517 Cum
2.304 Cum
0.2125 Cum
2.753 Cum
0.246 Cum
0.302 Cum
3.140 Cum
0.326 Cum
0.350 Cum
-0.504 Cum
-0.044 Cum
23.052 Cum Rs. 6,063.65 139778.05

18
Detailed Estimate for Construction of proposed residential building (RCC 3-Storied) of Sri Abdul Awal,S/O- Late Abdul Gafur
Sheikh,Ward No-2,PO- Gaspara,PS-Bilasipara, Dist- Dhubri, Assam,PIN-783348 Assam,

5.04 Cum
0.431 Cum
2.376 Cum
0.319 Cum
0.245 Cum
0.338 Cum
2.254 Cum
0.690 Cum
0.175 Cum
16.5564 Cum
0.575 Cum
0.076 Cum
0.056 Cum
0.083 Cum
0.025 Cum
0.491 Cum
0.146 Cum
0.041 Cum
0.433 Cum
0.297 Cum
0.340 Cum
0.548 Cum
0.553 Cum
2.145 Cum
0.226 Cum
-1.000
33.4608583 Cum Rs. 6,331.46 211856.09

4.720 Cum
0.628 Cum
0.462 Cum
5.382 Cum
1.201 Cum
0.745 Cum
0.171 Cum
0.114 Cum
0.057 Cum
0.135 Cum
0.090 Cum
0.045 Cum
-0.828 Cum
-0.072 Cum
12.851 Cum Rs. 5,630.36 72353.64

119.700 Sqm
15.925 Sqm
19
Detailed Estimate for Construction of proposed residential building (RCC 3-Storied) of Sri Abdul Awal,S/O- Late Abdul Gafur
Sheikh,Ward No-2,PO- Gaspara,PS-Bilasipara, Dist- Dhubri, Assam,PIN-783348 Assam,

11.725 Sqm
17.255 Sqm
5.250 Sqm
138.450 Sqm
30.885 Sqm
19.170 Sqm
-16.800 Sqm
-1.775 Sqm
-4.200 Sqm
-5.670 Sqm
-1.680 Sqm
-7.290 Sqm
-7.290 Sqm
-5.468 Sqm
-2.430 Sqm
-2.430 Sqm
-1.823 Sqm
-0.810 Sqm
300.695 Sqm Rs. 635.49 191088.67

17.693 Sqm
15.334 Sqm
11.795 Sqm
5.688 Sqm
5.451 Sqm
5.055 Sqm
9.436 Sqm
5.779 Sqm
3.504 Sqm
79.733 Sqm Rs. 511.10 40751.54

825.600 Rm
103.200 Rm
154.920 Rm
36.640 Rm
20
Detailed Estimate for Construction of proposed residential building (RCC 3-Storied) of Sri Abdul Awal,S/O- Late Abdul Gafur
Sheikh,Ward No-2,PO- Gaspara,PS-Bilasipara, Dist- Dhubri, Assam,PIN-783348 Assam,

18.640 Rm
97.320 Rm
22.040 Rm
36.080 Rm
14.040 Rm
11.160 Rm
6.900 Rm
7.800 Rm
5.100 Rm
5.300 Rm
5.560 Rm
3.350 Rm
6.640 Rm
19.440 Rm
9.200 Rm
7.200 Rm
13.700 Rm
11.160 Rm
8.400 Rm
7.200 Rm
10.800 Rm
7.500 Rm
18.000 Rm
13.000 Rm
122.120 Rm
122.120 Rm
43.660 Rm
43.660 Rm
64.880 Rm
64.880 Rm
57.372 Rm
57.372 Rm
34.448 Rm
34.448 Rm
21.224 Rm
21.224 Rm
13.224 Rm
6.612 Rm
23.940 Rm
17.520 Rm
20.400 Rm
10.000 Rm
5.000 Rm
8.624 Rm
3.560 Rm
4.000 Rm
5.100 Rm
5.400 Rm
5.548 Rm
7.500 Rm
5.304 Rm
10.800 Rm
8.400 Rm
7.200 Rm
3.000 Rm
7.500 Rm
5.900 Rm
5.200 Rm
5.400 Rm
2368.430 Rm

21
Detailed Estimate for Construction of proposed residential building (RCC 3-Storied) of Sri Abdul Awal,S/O- Late Abdul Gafur
Sheikh,Ward No-2,PO- Gaspara,PS-Bilasipara, Dist- Dhubri, Assam,PIN-783348 Assam,

3762.500 Kgs

39.924 Rm
41.850 Rm
81.774 Rm
72.779 Kgs

624.000 Rm
48.000 Rm
85.600 Rm
22.000 Rm
48.520 Rm
20.520 Rm
6.800 Rm
30.000 Rm
45.600 Rm
33.600 Rm
49.700 Rm
34.300 Rm
39.200 Rm
39.924 Rm
41.850 Rm
1169.614
727.000 Kgs

252.070 Rm
51.870 Rm
28.210 Rm
141.050 Rm
24.570 Rm
52.780 Rm
379.960 Rm
162.840 Rm
99.120 Rm
250.160 Rm
203.040 Rm
101.520 Rm
62.640 Rm
45.360 Rm
63.000 Rm
63.000 Rm
73.440 Rm
52.500 Rm
36.000 Rm
41.250 Rm
284.820 Rm
202.600 Rm
26.646 Rm
11.250 Rm
276.203 Rm
195.985 Rm
22.575 Rm
7.648 Rm
464.600 Rm
111.82 Rm
13.500 Rm
464.490 Rm
109.041 Rm

22
Detailed Estimate for Construction of proposed residential building (RCC 3-Storied) of Sri Abdul Awal,S/O- Late Abdul Gafur
Sheikh,Ward No-2,PO- Gaspara,PS-Bilasipara, Dist- Dhubri, Assam,PIN-783348 Assam,

12.750 Rm
46.493 Rm
38.190 Rm
43.035 Rm
30.210 Rm
22.591 Rm
46.493 Rm
28.975 Rm
4.552 Rm
6.152 Rm
72.63 Rm
65.925 Rm
23.085 Rm
29.716 Rm
4846.355 Rm
2011.45 Kgs
6573.729 Kgs
65.734 Qtls Rs. 6,902.86 453752.60

55.752 Rm
14.544 Rm
24.240 Rm
8.888 Rm
4.444 Rm
14.544 Rm
8.888 Rm
4.444 Rm
135.744 Rm
34.34 Kgs
0.343 Qtis Rs. 6,767.66 2321.31

0.063 Cum
0.015 Cum
0.095 Cum
0.182 Cum
0.032 Cum
0.006 Cum
0.142 Cum
0.081 Cum
0.152 Cum
0.081 Cum
0.122 Cum
0.030 Cum
0.047 Cum
0.081 Cum
0.051 Cum
23
Detailed Estimate for Construction of proposed residential building (RCC 3-Storied) of Sri Abdul Awal,S/O- Late Abdul Gafur
Sheikh,Ward No-2,PO- Gaspara,PS-Bilasipara, Dist- Dhubri, Assam,PIN-783348 Assam,

0.081 Cum
0.014 Cum
0.027 Cum
1.300 Cum Rs. 121,163.03 157527.08

137.970 Sqm
-8.336 Sqm
4.059 Sqm
4.095 Sqm
4.290 Sqm
1.809 Sqm
11.550 Sqm
7.920 Sqm
9.075 Sqm
112.860 Sqm
15.015 Sqm
11.055 Sqm
4.950 Sqm
4.950 Sqm
97.988 Sqm
29.145 Sqm
8.208 Sqm
-4.200 Sqm
-5.670 Sqm
-1.680 Sqm
-7.290 Sqm
-7.290 Sqm
-5.468 Sqm
-2.430 Sqm
-2.430 Sqm
-1.823 Sqm
-0.810 Sqm
417.512 Sqm Rs. 107.87 45036.97

112.860 Sqm
15.015 Sqm
11.055 Sqm
4.950 Sqm
97.988 Sqm
29.145 Sqm
8.208 Sqm
-4.200 Sqm
-5.670 Sqm
-1.680 Sqm
-7.290 Sqm
-7.290 Sqm
-5.468 Sqm
24
Detailed Estimate for Construction of proposed residential building (RCC 3-Storied) of Sri Abdul Awal,S/O- Late Abdul Gafur
Sheikh,Ward No-2,PO- Gaspara,PS-Bilasipara, Dist- Dhubri, Assam,PIN-783348 Assam,

-2.430 Sqm
-2.430 Sqm
-1.823 Sqm
-0.810 Sqm
13.680 Sqm
11.700 Sqm
1.080 Sqm
0.900 Sqm
267.490 Sqm Rs. 136.63 36547.16

17.325 Sqm
2.100 Sqm
1.320 Sqm
18.428 Sqm
1.620 Sqm
1.820 Sqm
13.065 Sqm
1.560 Sqm
1.340 Sqm
8.208 Sqm
0.980 Sqm
1.340 Sqm
8.540 Sqm
1.120 Sqm
1.220 Sqm
6.825 Sqm
0.910 Sqm
3.350 Sqm
0.870 Sqm
7.260 Sqm
4.290 Sqm
-0.800 Sqm
-1.080 Sqm
-0.320 Sqm
101.290 Sqm Rs. 720.00 72928.44

3.532 Sqm
4.689 Sqm

25
Detailed Estimate for Construction of proposed residential building (RCC 3-Storied) of Sri Abdul Awal,S/O- Late Abdul Gafur
Sheikh,Ward No-2,PO- Gaspara,PS-Bilasipara, Dist- Dhubri, Assam,PIN-783348 Assam,

1.360 Sqm
9.582 Sqm Rs. 5,026.46 48161.53

4.973 Sqm
4.973 Sqm
3.730 Sqm
1.229 Sqm
1.229 Sqm
0.922 Sqm
0.493 Sqm
17.547 Sqm Rs. 3,013.90 52885.51

2.861 Sqm
2.861 Sqm
2.146 Sqm
0.433 Sqm
0.433 Sqm
0.325 Sqm
0.277 Sqm
9.338 Sqm Rs. 562.01 5247.80

4 No
3 No
7 No Rs. 152.04 1064.28

4 No
6 No
2 No
12 No Rs. 92.12 1105.44

24 No
24 No
18 No
66 No Rs. 64.78 4275.48

4 No
6 No
2 No

26
Detailed Estimate for Construction of proposed residential building (RCC 3-Storied) of Sri Abdul Awal,S/O- Late Abdul Gafur
Sheikh,Ward No-2,PO- Gaspara,PS-Bilasipara, Dist- Dhubri, Assam,PIN-783348 Assam,

12 No Rs. 41.24 494.88

12 No
12 No
9 No
33 No Rs. 35.30 1164.90

350.863 Sqm
217.938 Sqm
568.801 Sqm Rs.35.17 20004.73

568.801 Sqm Rs.51.46 29270.50

10.500 Sqm
14.175 Sqm
4.200 Sqm
10.935 Sqm
10.935 Sqm
8.201 Sqm
3.645 Sqm
3.645 Sqm
2.734 Sqm
1.215 Sqm
70.185 Sqm Rs.36.90 2589.83

27
Detailed Estimate for Construction of proposed residential building (RCC 3-Storied) of Sri Abdul Awal,S/O- Late Abdul Gafur
Sheikh,Ward No-2,PO- Gaspara,PS-Bilasipara, Dist- Dhubri, Assam,PIN-783348 Assam,

70.185 Sqm Rs.61.95 4347.96


Total of Civil works Rs. 1868273.25
Add 9% of civil works for internal eletrification 168144.59
G. Total Rs. 2036417.84
Net Rs. 2036417.84
Say Rs. 2036500.00
(Rupees Twenty Lakhs Thirty Six Thousand and Five Hundred) only

Prepared By

28