Estimate

SL
Description of the work
No Unit quantity Rate Amount
1 DISMANTLING

Dismantling all types of ceiling, partition and

wall lining and stacking the materials as
1.1 directed by Sqm 46.08 17.26 795.34
the department for all levels
Area= 14.4 m x 3.2m=

Dismantling wood work in frames, trusses,

purlins
and rafters including stacking the materials as
directed
by the department for all levels.
1.2 Cum 0.181 716.52 129.69
window= 8 x 1.1m x 0.12m x 0.11m cum=
0.126 Cum
Door= 2 x 2.1m x 0.12m x 0.11m= 0.055
Cum
2 Earthwork
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
2.1 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

Cum 5.184 108.82 564.12
Volume= 3 x 1.2m x 1.2m x 1.5m
 Shuttering and shoring the earth at different
levels
in foundations where necessary with required
prop, struts, planks, timbers, nails etc.
2.2
including
dewatering if necessary, complete as directed
and specified (measurement to be taken in the
face area timbered)
(a) Upto a depth of 1.5 metre Cum 5.184 75.38 390.77
Earth/ sand filling in plinth in layers not more
than 150mm thick including necessary
carriage,
watering, ramming etc. complete as directed
2.3 and
specified including payment of land
compensation,
forest royalty, 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
Cum 50.4 345.61 17,418.74
and unloading.
Volume= 14.4m x 3.5m x 1m

3 Masonary work
Providing soling in foundation and under
floor
with stone/ best quality picked jhama brick,
sand packed and laid to level and in panel
3.1
after
preparing the subgrade as directed including
all labour and materials and if necessary
dewatering, complete.
(a).Brick on flat soling.
1) Area= 3x 1.2m x 1.2m Sqm 54.72 368.71 20,175.81
2) Area= 14.4m x 3.5m
230mm thick brick wall in cement morter
with
3.2 1st class brick including racking out joints
and
curing complete as directed in structure
(I) In Sub-structure upto plinth level
including
dewatering if necessary
 (a). In proportion 1:3.
1) Area= 2 x 1m x 3.5m
2) Area= 1m x 14.4m Sqm 35.6 1390.26 49,493.26
3) Area= 2x 1m x 3.5m
4) Area= 2x 1mx 3.6m
(A) 112mm thick brick wall

(II) In superstructure above plinth level up

to 1st floor level.

(a). In proportion 1:4

1) Area= 2 x 3m x 3.5m
2) Area= 3m x 14.4m Sqm 106.8 653.01 69,741.47
3) Area= 2x 3m x 3.5m
4) Area= 2x 3mx 3.6m
4 Plastering
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
a) In cement mortar 1:3
1) Area= 2 x 3m x 3.5m
2) Area= 3m x 14.4m sqm 106.8 167.05 17,840.94
3) Area= 2x 3m x 3.5m
4) Area= 2x 3mx 3.6m
B) On fair side
a) In cement mortar 1:3
1) Area= 2 x 3m x 3.5m
2) Area= 3m x 14.4m sqm 106.8 165.52 17,677.54
3) Area= 2x 3m x 3.5m
4) Area= 2x 3mx 3.6m
5 Cement Concrete Work
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)
 (A) In substructure up to plinth level
b) M20 grade concrete or Prop. 1:1.5:3
Sqm 5.184 6063.65 31,433.96
Footing= 6 x 1.2m x 1.2 x 0.6
(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.

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

Column= 6 x 3.4m x 0.2m x 0.2m
Cum 1.671 6331.46 10,579.87
Lintel= 14.4m x 0.15m x 0.2m +3 (3.5m x
0.15m x 0.2m)+ 3.6m x 0.15m x 0.2m
6 Flooring and floor finish
Brick-on-edge floor with 1st class brick and
grouted with cement mortar in prop.1:4 (1
cement : 4 sand) including cement pointing in
6.1 Sqm 26.6 717.19 19,077.25
proportion 1:1 (1 cement :1 sand) finishing
and curing complete.
Area= 7.6m x 3.5m

Providing VITRIFIED floor tiles of

approved quality of specified size, shape and
thickness not less than 18mm on floors,
skirtings, risers and treads of steps over 15
mm thick base of cement mortar in prop. 1:3
(1 cement : 3 coarse sand ) including cutting
where necessary finished with flush pointing
6.2 with Fix-A-Tile (Choksey/Sika/Pedelite/Rouf)
/ white cement slurry mixed with approved
pigment to match shade of tiles, mixed with
approved pigment to match the shade of the
tiles, complete at all levels as specified and
directed. (Coloured pigment should be in
conformity with colour of tiles and as
approved and directed by the Department)

a) Normal range
Somany/ Orient/Nitco /Varmora/VITA/
Marbito/ Make
i) Of size 400mmx400mm and above
Sqm 23.8 1712.5 40,757.50
Area= 6.8m x 3.5m
 Providing polished vitrified wall tiles of
approved quality, size, shape and thickness
not
less than 8mm on walls and skirtings over
cement
mortar bed 10 mm thick in prop.
1:3 (1 cement : 3 coarse sand ) including
cutting
where necessary finished with flush pointing
6.3 with
Fix-A-Tile
(Choksey/Sika/Pedelite/Rouf)/white
cement slurry mixed with approved pigment
to
match shade of tilesc complete at all levels as
specified and directed. (coloured pigment
should be in conformity with colour of tiles
and
as approved and directed by the department).
i) Of size 300mmx450mm and above
Sqm 17.16 1311.67 22,508.26
Area= 3 x (3.6m x 1.2m) + 3.5m x 1.2m
7 Steel and Iron Work
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
7.1 black wire and placing in position with proper
blocks, supports, chairs, spacers etc.
complete.
(No extra measurement for lap, hook,
chair, anchor etc. will be entertained in the
measurement as they are included in the
rate) (Upto 1st floor level)
a) From Primary Producer:
TATA/SAIL/Esser Steel/ Jindal
steel/Shyam steel/RINL

(ii)Super Ductile (SD) TMT reinforcement

Qtl 5 6902.86 34,514.30
bars
 Providing fitting, hoisting and fixing of roof
trusses including purlins fabricated using MS
circular hollow section conforming to relevant
I.S. code, as per approved design and
drawings including providing M.S. cleats,
7.2
base plates, bolts and nuts and one coat of red
oxide Zinc Chromate primer and two coats of
approved enamel paints complete including
fitting necessary cleats etc. for fixing ceiling
joists as per design and drawing as directed.

a) TATA make Circular Hollow section-

CHS of Grade YST-310 conforming to I.S. Qtl 8 8839 70,712.00
Specification : 1161-1998
ceilling of 9.5mm thick
9 Sqm 50.4 1214.8 61,225.92
Area= 14.4m x 3.5m
10 Roofing
Providing corrugated galvenised Iron sheet
roofing of TATA SHAKTEE / SAIL
including
fitting and fixing necessary galvenised J or L
hooks,
bolts and nuts 8 mm dia with bitumen washer
25 mm dia x 3 mm thick and 1.6 mm thick
limpet
washer complete excluding cost of roof truss,
purlin etc. (Roof trusses and purlin etc.to be
measured and paid separately).
(a) 0.45 mm thick
Sqm 63.84 450.45 28,756.73
Area= 15.2m x 4.2 m
11 Aluminium
Partition walls
Providing, fitting and fixing anodised
aluminium partition walls of standard sections
of approved brand, joints mitred and welded
(manufactured to relevant I.S. specification)
and providing and fitting angle cleat, rubber
gasket, bolting device screws etc. at all levels.
Area= 20 x 3m x 2m Sqm 120 3593.12 4,31,174.40
Total 9,44,967.87
Add 30% premum for 2017-2018 2,83,490.36
A) Total Civil Work 12,28,458.23
B) Other works
Add Internal water supply @5% 61,422.91
Add senitary Installation @ 8% 98,276.66
Add for internal Electrification @9% 1,10,561.24
Sub Total(B) 2,70,260.81
Total(A+B) 14,98,719.04
C)Miscellaneous
For Supervision @ 2% 29,974.38
contigency @3% 44,961.57
Sub Total(C) 74,935.95
Total Cost of construction (A+B+C) 15,73,654.99
15,73,655.00
Fifteen Lakh seventy three thousand six hundred fifty five only