ER.

PRADEEP NEMA OFFICE –OLD COLLEGE

BUILDING
TILAK WARD DEORI.
municipal authorised engineer (reg no.) 07/6904
DETAIL ESTIMATE
Detail estimate for the proposed construction of building belongs to
Shankar vasudeo s/o chetram vasudeo at ambedkar ward deori.
rate as per p.w.d. s.o.r. 2014
S.no. Pariculars of item nos l b h Qty Rate Unit Amount
1 2 3 4 5 6 7 8 9 10
1 excavation
Eartth work in excavation by mechinical
means (hydraulic excavator )/ manual means
in over areas foundation trenchese or drains
(not exceedings 1.5 m in width or 10 cm sqm
on plan) including dressing of sides and
ramming of bottoms, lift upto 1.5 m including
getting out the excavated soil and disposal of
surplus excavated soil as directed, within a
lead of 50 m
2.6.1 All kinds of soil
S.O.R. Item No. 2.6.1. Page -22
column and septic tank

in columns 23 0.90 0.90 1.00 18.63

septic tank 1 3.25 3.00 1.00 9.75
28.38 129.00 cum 3661.02
2 cement concrete
Providing and laying in position cement
concrete of specified grade excluding the cost
of centering shuttering - All work up to plinth
level
4.1.2 With 40 mm nominal size graded stone
aggregate
4.1.2.2 M 10
S.O.R. Item No. 4.1.2.2 page -45

in columns 23 1.50 1.50 0.10 5.18

front open 1 5.66 3.00 0.10 1.70
kitchen 1 2.48 3.75 0.10 0.93
porchj and stair 1 3.00 3.75 0.10 1.13
drawing 1 5.68 4.45 0.10 2.53
open 1 2.36 1.17 0.10 0.28
tiolet 1 2.36 1.37 0.10 0.32
bed 1 3.15 2.68 0.10 0.84
court yard 1 3.16 3.00 0.10 0.95
bed room 1 2.37 4.09 0.10 0.97
guest 1 2.16 3.16 0.10 0.68
tiolet 1 1.10 2.37 0.10 0.26
rear open 1 5.66 1.30 0.10 0.74
total 16.50 3890.00 cum 64168.00
3 Reinforced cement concrete
Reinforced cement concrete work in beams,
suspanded floors, roofs having slope of any
degree landing balconies lintels, bands plain
window sills stairs case and sprial stair cases
up to floor two level excluding cost of
cenetering , shuttering, finishing and
reinforcement concrete grade
M-20 Nominal mix(with 20 mm nominal size
graded stone aggrete)
S.O.R. Item no -5.3.1. Page -65

column footing 23 1.30 1.30 0.20 7.77

column up to plinth 23 0.30 0.20 1.20 1.66
columnup to roof 23 0.20 0.20 3.35 3.08
plinth beam 2 21.32 0.20 0.30 2.56
7 5.66 0.20 0.30 2.38
1 5.32 0.20 0.30 0.32
2 2.36 0.20 0.30 0.28
1 3.16 0.20 0.30 0.19
1 3.15 0.20 0.30 0.19
roof beam 2 21.32 0.20 0.30 2.56
7 5.66 0.20 0.30 2.38
1 5.32 0.20 0.30 0.32
2 2.36 0.20 0.30 0.28
1 3.16 0.20 0.30 0.19
1 3.15 0.20 0.30 0.19
roof slab
in building 1 10.74 8.00 0.10 8.59
net total 32.94
total
add 5% for stair laft 1.65
g total 34.58 5202.00 cum 179906.28
4 Reinforcement
Reinforcment for R.C.C. work including 1.0X78.5X28.04/100 = 2201.00
straightering ,cutting bending , placing in
position and binding wire up to floor level
including all wastage etc. complete.
Cold twisted bars(C T D)
1% of R.C.C. WORK
S.O.R.Item NO. 5.16.3 Page 68 2201.00 62.90 KG 138442.90
5 Centering and shuttering
Centering and shuttering including strutting
propping etc. and removal of from for
suspanded floors, roofs landing balconies and
and access platefrom shelves (cast in situ)
lintels, beams , beam girders , bressuments
and centilevers, columns , pillars posts and
struts wall in superstructure
S.O.R.Item no. 5.9.3. Page 66

column footing 20 1.30 0.20 5.20

20 0.90 0.20 3.60

columnup to roof 20 0.20 3.35 13.40

20 0.30 3.35 20.10
plinth beam base 6 8.00 0.20 9.60
 2 15.24 0.20 6.10
3 3.99 0.20 2.39
roof beam base 6 8.00 0.20 9.60
side 2 15.24 0.20 6.10
base 3 3.99 0.20 2.39
roof slab
1 10.74 8.00 85.92
total 164.40
add 5% for stair case and laft 8.22
g.total 172.62 264.00 45571.68
6 Brick work
Brick work with well burnt open bhatta, bricks,
crushing strength not less than 25 kg/sqcm
and water absorption not more than 20% in
foundation and plinth
6.3.1 cement mortor 1:6 (1 cement:6 sand)
Item no. 6.3 Page - 85

long wall -outer 4 8.00 0.20 3.45 22.08

in boundry wall 2 8.00 0.20 2.10 6.72
partion wall 2 15.24 0.20 3.45 21.03
4 8.00 0.20 3.45 22.08
1 2.73 0.20 3.45 1.88
1 3.02 0.20 3.45 2.08
1 3.99 0.20 3.45 2.75
1 2.75 0.20 3.45 1.90
total 80.53
deduction
door d1 4 1.00 0.20 2.10 1.68
door d2 2 0.85 0.20 2.10 0.71
window -w1 3 0.90 0.20 1.20 0.65

column 20 0.20 0.30 3.35 4.02

total 7.06
net total 73.47 5061.00 cum 371818.01
7 Plastering
12 mm cement plaster of mix
1:4 (1 cement : 4 sand)
S.O.R.Item no. 13.1.1 Page -244

outer 2 10.34 3.85 79.62

2 8.00 3.85 61.60

darwing 2 4.97 3.35 33.30

2 3.99 3.35 26.73
stair 2 2.75 3.35 18.43
2 1.93 3.35 12.93
kitchen 2 2.53 3.35 16.95
2 2.06 3.35 13.80
darwing 2 4.94 3.35 33.10
2 3.02 3.35 20.23
 2 3.90 3.35 26.13
bed 2 4.92 3.35 32.96
2 2.73 3.35 18.29
2 2.58 3.35 17.29
2 2.73 3.35 18.29

deduction total 429.65

door d1 4 1.00 2.10 8.40
door d2 2 0.85 2.10 3.57
window
w1 3 0.90 1.20 3.24
net deduction 15.21
net total 414.44 123.00 sqm 50976.49
6 flooring
Marble stone flooring with 18 mm thick marble
stone(sample of marble shell by Enginner-in
-charge) over 20 mm (average) thick base of
cement mortor 1:4 (1 cement: 4 sand ) laid
and jointed with grey cement slurry including
rubbing and polishing complete with :(area of
slab over 0.5 sqm)

living 1 4.97 3.99 19.83

kitchen 1 2.53 2.06 5.21
bed room 1 4.92 2.73 13.43

covered open and w.c. and bath 1 1.57 2.46 3.86

total 42.34 399.00 sqm 16892.02
9 Wood work
Provding wood work in frames of doors
windows , celerestory window and other
frames wrought framed , wrought framed and
fixed in position
9.1.2 Sal wood
S.O.R. Item no.9.1.2. Page-131
door d1 4 4.96 0.075 0.125 0.19
door d2 2 3.8 0.075 0.125 0.07
window
w1 3 4.2 0.075 0.125 0.12
0.38 71308.00 cum 26767.24
Providing and fixiing panelled and glazed
shutters for doors , windows and clerestory
windows including ISI marked black
enamelled M.S. butt hings with necessary
screws excluding panelling which will be paid
for separatly
9.5.1.1 35 mm thick shutters
S.O.R. Item No. 9.5.1.1 Page -131

door d1 4 0.85 1.93 6.56

door d2 2 0.7 1.93 2.70
window
w1 6 0.33 1.05 2.08
w2 2 0.22 1.05 0.46
total 11.81 2776.00 sqm 32770.68
TOTAL 930974.32
add 10% for sanitary and water supply 93097.43
G.Total 1,024,071.75
Say 9,57,000.00
In words Rs nine lacs fifty seven thousands