Materials workout sheet

BSR RATE 2021

Name of work: Construction of attached security barrack at PTC, Jigmeling.
Date:26/05/2021
Description Qty Unit Rate Amount
No.
1 Cement 435.00 Bags 343.74 149526.90
2 Sand 1490.00 Cft 10.85 16165.09
3 Aggregates 363.00 Cft 24.18 8777.18
4 Hallow block 386.00 Nos 41.053
5 Red Brick 11995.00 Nos 9 107955.00
6 Stone boulder 21.00 Cum 950 19950.00
7 Timber 247.00 Cft 391.66 96739.29
8 Plywood 6mm (8'X4') 53.00 Nos 464 24592.00
9 Plywood 4mm (8'X4') 53.00 Nos 325
10 GI Wire mesh 20.00 Sqm 220.63
11 Block board-25mm 11.52 Sqm 1155.66 13313.20
12 M.S tower bolt-100mm 14.00 each 42.85 599.90
13 M.S. sliding door bolt-200mm 4.00 each 178.79 715.16
14 M.S. handle -75mm 14.00 each 25.2 352.80
15 M.S. hook-and-eye-100mm 10.00 each 28.05 280.50
16 M.S. fan clamps of 16 mm dia 8.00 each 50 400.00
17 (CGI) sheeting,24G(12'X3') 38.00 Nos 750.00
18 (PPGI) sheeting,24G(12'X3') 58.00 Nos 1300.00
19 (PPGI) sheeting,24G(12'X3') 1056.00 Kg 101.93 107635.97
20 G.I.ridges-24g. 12.00 mtr 194.44
21 G.I. pipes- 15mm dia. 5.00 m 145.00 725.00
Indian-type vitreousbasin,
Flat-back wash china w.c
white 2.00 each 952.69 1905.38
22 vitreous 2.00 each 985.34 1970.68
23 Single Tee, With Door 4.00 each 97.14 388.56
24 C.p Brass Shower fittings for 15
to 20mm inlet-rose, 100mm dia 2.00 each 676.26 1352.52
25 Soap Containers-Recessed
ceramic, 150 x 150mm 2.00 each 520.2 1040.40
26
C.p Towel Rails-20mm x 450mm 2.00 each 499.4 998.80
27 Glass Shelf 2.00 each 655.97 1311.94
28 Mirror (Bevelled edge) 600mm x
450mm 2.00 each 673.82 1347.64
29 Toilet paper holders-recessed
ceramic (roll-type), 150 x
150mm 2.00 each 682.68 1365.36
30 W a t e r S t o r a g e T a n k s-
3000 litres 2.00 each 20250 40500.00
31 Bibcock-15mm, 2.00 each 276.67 553.34
32 P.V.C soil waste 110MM 15.00 mtr 185.38 2780.70
33 P.V.C door bend-110mm dia 2.00 each 152.6 305.20
34 Ceiling Fan 8 each 1900 15200.00
35 White or colour washing lime 65 Lits 27.54 1790.10
36 Pink primer 22 Lits 140.00 3080.00
37 Synthetic enamel PAINT 45 Lits 198.68 8940.60
38 Tiles(300X300MM) 2267 nos 44.71 101357.57
39 Tiles(200X200MM) 970 nos 32.68 31699.60
40 Nail 25 kg 70.00 1750.00
41 glass 4mm sqm 485.00
GRNAD TOTAL 767366.37
 ROYAL BHUTAN POLICE

DIVISION- V, GELEPHU.
DETAIL ESTIMATE
BSR 2021 FOR GELPHU RATE

Name of work: Construction of security barrack at RBPTI Jigmeling.

Si.No. BSR Code Description of Items No. L B H Qty. Unit Rate Amount
Excavation in foundation trenches or
drains not exceeding 1.5m in width or area
10 sq.m on plan, including dressing &
ramming, disposal of surplus soil within
50m lead & 1.5m lift - Ordinary Soil

1 EW0105
Foundation wall,x-axis 1.00 16.39 0.60 0.90 8.85
Foundation wall,y-axis 3.00 6.45 0.60 0.90 10.45
19.30 m3 172.83 3335.55
Filling of trenches, sides of fdns. etc in
layers <200mm using selected excavated
earth, ramming etc. within a lead of 50m
and lift 1.50m.
2 EW0195
Foundation wall,x-axis 1.00 16.39 0.30 1.80 8.85
Foundation wall,y-axis 3.00 6.45 0.30 1.80 10.45
19.30 m3 111.32 2148.43
Providing and laying dry earth bedding
under floors including consolidation each
deposited layers by watering, ramming
and dressing.
3 EW0197
Below groundfloor 1 16.45 6.25 0.20 20.56
20.56 m3 213.12 4382.28
Providing and laying hand packed stone
filling or soling with hard stones in
4 SM0072 foundation and rooms.
Foundation external wall,x-axis 1.00 16.39 0.60 0.15 1.48
Foundation external wall,y-axis 3.00 6.45 0.60 0.15 1.74
Under PCC floor 1.00 16.45 6.25 0.15 15.42
18.64 m3 1580.55 29459.04
Providing and laying random rubble
masonry with hard stones in foundation
5 SM0007 and plinth in cm 1:6.
Main RRM-l/wall 1.00 16.39 0.50 1.5 12.29
Main RRM-s/wall 3.00 6.45 0.50 1.5 14.51
26.81 m3 4098.75 109866.99

Providing and laying in position plain

cement concrete excluding the cost of
centering and shuttering ‐ All work upto
plinth level.1:3:6 (1 cement : 3 sand : 6
6 CW0005 graded crushed rock 20 mm nominal size)
Foundation external wall,x-axis 1.00 16.39 0.60 0.10 0.98
Foundation external wall,y-axis 3.00 6.45 0.60 0.10 1.16
Toilet 1.00 2.05 2.50 0.10
1.00
Under PCC floor 1.00 16.45 6.25 0.10 10.28
12.43 m3 4168.97 51802.16

Providing and laying damp‐proof course

with cement concrete 1:2:4, 12.5mm
7 DP0002 aggregate-40mm thick.
Main-l/wall 1.00 16.39 0.4 6.56
Main -s/wall 3.00 6.45 0.4 7.74
14.30 m2 251.47 3595.02
 Providing & laying in position reinforced
cement concrete work in beams, lintels,
bands, plain window sills, upto floor five
level excluding the cost of centering,
shuttering and reinforcement -1:1.5:3 (1
cement : 1.5 sand : 3 graded crushed rock
8 RC0018 20 mm nominal size)
Lintel band for main wall long wall 1.00 16.39 0.20 0.15 0.49
Lintel band for main wall short wall 3.00 6.45 0.20 0.15 0.58
1.07 m3 5555.16 5956.24

Bhutan type Traditional Cornices in R.C.C

1:1.5:3, 20 mm aggregate including cost of
formwork including finishing with 6mm
thick plaster on the exposed surface with
cement mortar 1:3, excluding
reinforcement & decorative painting cost
as per standard design (Measurement to
be taken along the cornice and wall
9 junction)-
Lintel Cornice including dung & pem
complete (only cornice portion at external
a RC0031 face)
W 2 1.55 3.10
w1 2 0.85 1.70
V 1 0.86 0.86
D 4 0.75 3.00
8.66 Mtrs 2794.75 24202.54

Providing & fixing Thermo‐Mechanically

Treated reinforcement bar (Yield Strength
500 MPa) for R.C.C work including cutting,
bending,binding and placing in position
10 RC0083 complete
vertical bar 6.00 4.00 0.61728 14.81
Window lintel 16.00 1.55 0.61728 15.31
Door lintel 16.00 1.00 0.61728 9.88
Bho 13.00 0.25 0.61728 2.01
42.01 kg 73.25 3076.95

Providing & laying Second‐Class Half‐brick

Masonry (125 mm) in superstructure
11 BW0021 below floor 2 level
Partition RRM Wall l/wall 1.00 16.39 2.5 40.98
Partition RRM wall-s/wall 3.00 6.45 2.75 53.21
Toilet partition 1.00 4.20 2.75 11.55
Toilet partition 1 5.70 2.75 15.67
Window lintel -4.00 1.55 0.2 -1.24
Door lintel -4.00 1.00 0.2 -0.80
Window -4.00 1.55 1.1 -6.82
Door -4.00 1.00 2.1 -8.40
V -1.00 0.40 0.5 -0.20
103.95 m2 929.72 96646.72
Providing and fixing steel work welded in
built up section for doors of MS rectangular
hollow box section (80x40x3.6mm) as
outer main frames and (35x35x5mm)
angles and tees, 30mm thick block board
door shutters including MS holdfast
40x3mm, 400mm long -6 nos,embaded to
concrete block 300x100x150mm, MS
hinges100mm-3nos,MS tower bolt
200mm-2nos,MS handle 150mm-2nos,MS
sliding door bolt 250mm long-1no,
alumunium plain sheet for toilet door only
including synthetic paints & primer etc
complete as per drawing and the
instruction of engineer incharge.

12
 D1 4.00 4.00 Each 8000 32000.00
13 Providing and fixing steel work welded in
built up section for windows of MS
W
rectangular hollow box section 2.00 2.00 Each 8000 16000.00
W1
(80x40x3.6mm) as outer main frames and 2.00 2.00 Each 6000 12000.00
V 2.00 2.00 Each 4000 8000.00

Providing & fixing roof framing, in trusses,

purlins, rafters, posts, post plates including
hoisting, etc. (excluding steel items)..Class
14 WW0060 'B' (conifer)
Wall plate 3 16.39 0.08 0.1 0.39
Rafter 9 7.5 0.08 0.1 0.54
Purlin 5 18.4 0.08 0.05 0.37
Ply wood ceiling frame 4 2.5 0.08 0.05 0.04
5 6.25 0.08 0.05 0.13
1.47 kg 29460.33 43199.45
Providing & fixing Eaves board
(225x25mm) with moulding fitted and
15 WW0030 fixed with necessary screws
1 18.4 18.59 m
18.59 Kg 182.5 3392.68

Providing & fixing M.S. fan clamps of 16

mm dia. in R.C. slabs, including painting
16 SW0095 with red lead paint 8 8 Each 142.16 1137.28
Providing & fixing Pre Painted Steel
Corrugated Roofing sheets, including bolts,
hooks and nuts 8mm dia. with bitumen and
G.I limpet washers filled with white lead
for connection, excluding the cost of
purlins, rafter and trusses. 25g (0.50mm)

17 RF0003
1 18.4 7.6 139.84
139.84 sq.m 948.29 132608.87
Providing & fixing 450mm over all semi-
circular plain G.I gutter, including brackets,
bolts, nuts, washers & rain water pipes
connections, excluding the cost of pipes-
18 RF0010 24g sheet
1 18.5 18.50
18.50 Mtrs 584.13 10806.41
Providing & fixing Plywood lining with
necessary nails etc. including beading
19 WW0132 complete (excluding cost of frame)
Ceiling & eaves lining 1 18.4 7.6 139.84 m2 644.07 90066.75
Providing & laying 15mm cement plaster
20 PL0033 C.M 1:6 for inside wall
inside l/wall 1 16.3 2.5 40.75
inside s/wall 4 6.3 2.75 69.30

Partion 2 4.2 2.75 23.10

2 5.7 2.75 31.35
W-open -2.00 1.55 1.1 -3.41
W1 -2.00 0.85 1.1 -1.87
V -1.00 0.45 0.6 -0.27
D -6.00 0.75 2.1 -9.45
149.50 sq.m 208.96 31239.52
Providing & laying 20mm cement plaster
21 PL0043 C.M 1:6 for outer wall
Outside L/wall 1 16.3 2.500 40.75
S/wall 2 6.3 2.75 34.65
W-open -2.00 1.55 1.1 -3.41
KW -2.00 0.85 1.1 -1.87
V -1.00 0.45 0.5 -0.23
D1 -2.00 0.75 2.1 -3.15
66.75 Sqm 254.54 16989.27
 Pal cement concrete flooring 1:2:4, finished
with floating coat of neat cement-20mm
22 FL0051 aggregates, 40mm thick
1 16.39 6.45 105.72
105.72 Sqm 367.67 38868.42

Providing & laying Cement plaster skirting

< 300mm height with cement mortar 1:3
with a floating coat of neat cement
including rounding off junctions with floor-
23 FL0130 20mm
Plinth skirting at fro & back 1 16.39 0.5 8.20
Plinth skirting at right & left 2 6.45 0.5 6.45
14.65 Sqm 365.57 5353.77

Providing & fixing vitified glazed tiles 200

x 200 mm in flooring laid on bed of 12mm
thick cement mortar 1:3 finished with flush
24 GL0008 pointing in white cement:
Toilet wall 1 8.4 1.5 12.60
Toilet wall 1 11.4 1.5 17.10
12.60 sq.m 1741.06 21937.36

Providing & fixing vitified anti skid floor

tiles 200 x 200 mm in flooring laid on bed
of 12mm thick cement mortar 1:3 finished
25 GL0008 with flush pointing in white cement:
Toilet floor 1 2.05 2.15 4.41
1 2.05 3.65 7.48
11.89 sq.m 1741.06 20701.20
Providing & fixing 100x12mm, with 25mm
dia. wooden curtain rod and brackets
including M.S flats 25x3x100mm and plugs
etc. complete-Class 'A' (conifer)
26 WW0505
W-open 2.00 1.70 3.40
KW 2.00 2.50 5.00
V 1.00 0.70 0.70
9.10 mtr 228.22 2076.80
Providing & fixing in position including
27 PT0014 applying a priming coat of red lead paint
W-open 8.00 1.55 1.1 13.64
V 2.00 0.45 0.5 0.45
D1 frame 8.00 0.75 2.1 12.60
26.69 sq.m 36.34 969.91
28 PT0012 P/app. Pink primer on new wood work
W-Pelmet 4.00 1.70 0.15 1.02
V 1.00 0.45 0.5 0.23
D1 shutter 8.00 0.75 2.1 12.60
Eaves board 2.00 18.40 0.225 8.28
ceiling 1.00 16.39 6.45 105.72
127.84 sq.m 39.88 5098.28
P/l finishing coat with Synthetic enamel
paint(chocolate brown) two coats on new
29 PT0047 work
154.53 m2 90.02 13910.79
Providing and applying finishing coats of
Acrylic washable distemper, two coats on
30 PT0042 new work,including cement primer coat
Outer wall qty 66.75 m2 93.54 6243.80
Providing & applying one coat of Cement
31 PT0010 primer
Qty same as internal plaster 149.50
149.50 m2 38.26 5719.87
Finishing wall with Water-Proof Cement
32 PT0030 Paint-New work, three coats
Qty same as internal plaster 149.50
149.50 m2 69.29 10358.86
 Providing, preparing and applying
33 PT0121 Dangtshon washable painting-Ding
Lintel Cornice including dung & pem -W 4 1.55 0.25 1.55
V 1 0.5 0.45 0.23
D 4 0.75 0.25 0.75
2.53 m2 977.87 2469.12
Providing & laying G.I. pipes including G.I.
fittings (excluding trenching, refilling &
34 PO0001 thrust block)-15mm 5.00 5.00 mtrs 182.34 911.70
Providing & fixing PVC pipes approved by
SQCA including clamps, PVC fittings such
as bends, tees, elbows, reducers, crosses,
PO0372 plugs, sockets etc. & repair of walls etc.
complete …. 110mm dia.
69 15.00 15.00 mtrs 231.71 3475.65
Providing & fixing PVC pipes approved by
SQCA including clamps, PVC fittings such
as bends, tees, elbows, reducers, crosses,
plugs, sockets etc. & repair of walls etc.
complete …. 75mm dia.
35 PO0370 5.00 5.00 mtrs 154.15 770.75
Providing & fixing PVC Nahani trap with
steel round grating - 100mm inlet & 75mm
36 PO0565 outlet. 2.00 2.00 each 213.2 426.40

Providing & fixing plastic tank including all

37 PI0033 accessories complete-3000 litre capacity 3.00 3.00 each 24612.42 73837.26

Providing & fixing Indian-type vitreous

china w.c squatting pan, including 100 mm
H.C.I P or S trap, 10 lit low level plastic
cistern & fittings, repair walls-580mm,
38 PI0041 white Orissa-model 2.00 2.00 each 4869.75 9739.50

Providing & fixing white vitreous china

wash basin, including C.I brackets, 15mm
C.P. brass pillar taps, c.p. chain & rubber
plug, 32mm pvc waste, 32mm dia. trap &
union, repair walls-Flat back wash basin
630x450mm with single 15mm c.p.
39 PI0086 brass pillar taps 2 2 each 4775.22 9550.44
Providing & fixing C.P. Brass shower
fittings-Shower with revolving joint,
40 PI0175 15mm, 2 2 each 669.5 1339.00
Providing & fixing 600x450mm bevelled
edge mirror (superior glass) including
4mm A.C sheet base fixed to wooden cleats
41 PI0250 2 2 each 1181.94 2363.88

Providing & fixing toilet paper holder-

42 PI0263 Recessed ceramic, roll-type, 150 x 150 mm 2 2 each 852.98 1705.96
Providing & fixing soap dish-Recessed,
43 PI0277 ceramic, 200x100 mm 2 2 each 651.53 1303.06
Providing & fixing c.p. towel rail 600 x
20mm with c.p brass brackets fixed to
44 PI0253 wooden cleats 2 2 each 907.19 1814.38
45 PO0100 P/fixing C.P brass stop cock 15mm dia 4 4.00 each 395.06 1580.24
P/fixing C.P knob brass pillar cock 15mm
46 dia 2 2.00 each
P/fixing 15mm dia long body C.P brass bib
47 PO0114 cock 2 2.00 each 334.06 668.12

Supplying,installing,testing &
commissioning of electric moter pump,1.5
HP single phase inluding pump house as
48 per the directive of engineer incharge. 1 1.00 each 12600 12600.00
 Constructing second class brick masonry
open surface drain in cement mortar 1:4
including earth work in excavation 100
mm thick concrete bed 1:5:10, 40mm
aggregate and 25mm thick cement
concrete 1:2:4,12 mm aggregate for filling
haunches including 12mm cement
plastering 1:4 with a floating coat of neat
cement and disposal of surplus earth etc.
49 DR0012 complete-250mm wide x 300mm depth
Main-l/wall 1.00 18.85 18.85
Main -s/wall 2.00 8.65 17.30
36.15 mtr 854.20 30879.33
50 Project work charge 1.00 1.00 Lumpsum 40000.00 40000.00
G.TOTAL 1058585.99
 6.3

216.24
120.36

24.49
 FINAL BILL

Name of work: (A)Extension/Renovation of Office at Sarpang Police Station.

Date:29/02/2020
No. Description No l b/w h/d Qty Unit
4 CW0005
Providing and laying in position plain cement
concrete1:3:6 (1 cement : 3 sand : 6 graded
crushed rock 20 mm nominal size)
Wet vol(lxbxthick) 12.43 cum
Dry volume=wet vol x 1.54 19.14 cum
Ratio (1:3:6) or sum=(1+3+6)=10
cemet:sand:aggregates
CEMENT
Cement required(1/10* dry vol) 1.91 cum
cement in term kg=1*1440 2756.48 kg
cemnt in bag=Total cement in kg/50 55.13
total bags of cement 55.00 bags
SAND
Sand required=3/10 *dry vol 5.74 cum
1cum=35.31 cft
Sand in term cft sand vol*35.31 202.77 cft
total cft required 203.00 cft
AGGREGATES
Aggregates required=6/10 * dry vol 11.49 cum
Aggregates in term cft aggregate vol*35.31 405.55 cft
total cft required 406.00 cft

Providing and laying damp‐proof course with cement

7 DP0002 concrete 1:2:4, 12.5mm aggregate-40mm thick.
Main-l/wall 1.00 16.39 0.4 6.56
Main -s/wall 3.00 6.45 0.4 7.74
14.30 m2
Dry volume=wet vol x 1.54 22.02 cum
Ratio (1:2:4) or sum=(1+2+4)=7
cemet:sand:aggregates
CEMENT
Cement required(1/7* dry vol) 3.15 cum
cement in term kg=1*1440 4528.97 kg
cemnt in bag=Total cement in kg/50 90.58
total bags of cement 91.00 bags
SAND
Sand required=2/7 *dry vol 6.29 cum
1cum=35.31 cft
Sand in term cft sand vol*35.31 222.11 cft
total cft required 222.00 cft
AGGREGATES
Aggregates required=6/7 * dry vol 12.58 cum
Aggregates in term cft aggregate vol*35.31 444.22 cft
total cft required 444.00 cft

Providing & laying in position reinforced cement

concrete work in beams, lintels, bands, plain window
sills, upto floor five level excluding the cost of
centering, shuttering and reinforcement -1:1.5:3 (1
cement : 1.5 sand : 3 graded crushed rock 20 mm
8 RC0018 nominal size)
Lintel band for main wall long wall 1.00 16.39 0.20 0.15 0.49
 Lintel band for main wall short wall 3.00 6.45 0.20 0.15 0.58
1.07 m3
Dry volume=wet vol x 1.54 1.65 cum
Ratio (1:2:4) or sum=(1+1.5+3)=5.5
cemet:sand:aggregates
CEMENT
Cement required(1/5.5* dry vol) 0.30 cum
cement in term kg=1*1440 432.31 kg
cemnt in bag=Total cement in kg/50 8.65
total bags of cement 9.00 bags
SAND
Sand required=1.5/5.5 *dry vol 0.45 cum
1cum=35.31 cft
Sand in term cft sand vol*35.31 15.90 cft
total cft required 16.00 cft
AGGREGATES
Aggregates required=3/5.5 * dry vol 0.90 cum
Aggregates in term cft aggregate vol*35.31 31.80 cft
total cft required 32.00 cft

Bhutan type Traditional Cornices in R.C.C 1:1.5:3, 20

mm aggregate including cost of formwork including
finishing with 6mm thick plaster on the exposed
surface with cement mortar 1:3, excluding
reinforcement & decorative painting cost as per
standard design (Measurement to be taken along the
9 cornice and wall junction)-
Lintel Cornice including dung & pem complete (only
a RC0031 cornice portion at external face)
W 16 0.125 0.10 0.1 0.02
w1 10 0.125 0.10 0.1 0.01
V 3 0.125 0.10 0.1 0.00
D 10 0.125 0.10 0.1 0.01
0.05 cum
Dry volume=wet vol x 1.54 0.08 cum
Ratio (1:2:4) or sum=(1+1.5+3)=5.5
cemet:sand:aggregates
CEMENT
Cement required(1/5.5* dry vol) 0.01 cum
cement in term kg=1*1440 19.66 kg
cemnt in bag=Total cement in kg/50 0.39
total bags of cement 1.00 bags
SAND
Sand required=1.5/5.5 *dry vol 0.02 cum
1cum=35.31 cft
Sand in term cft sand vol*35.31 0.72 cft
total cft required 1.00 cft
AGGREGATES
Aggregates required=3/5.5 * dry vol 0.04 cum
Aggregates in term cft aggregate vol*35.31 1.45 cft
total cft required 2.00 cft

Providing & laying Second‐Class Half‐brick Masonry

(125 mm) in superstructure below floor 2 level in cm
11 BW0021 1:6
Area of wall=lxbxh 12.99 cum
 Size of hallow block(190x90x90)
Qty of one brick 0.001539 cum
Brick required=(4.63/0.012) 8442.98 nos
total hallow brick required 8443.00 nos
CEMENT
Cement required(1/7*vol of brick) 1.86 cum
cement in term kg=1.86*1440 2673.00 kg
cemnt in numbers of bag=950.4/50 53.46
total bags of cement 54.00 bags
SAND
Sand required=6/7 *12.99 11.14 cum
1cum=35.31 cft
Sand in term cft 11.14*35.31 393.27 cft
total cft required 393.00 cft

7 SM0007 Providing & laying Random Rubble Masonry with

hard stone in foundation & plinth-In cement
mortar 1:6 1.45m3=3 hrs by 10 labours
wall along y1,y3 2 1.565 0.60 0.65 1.22
2 2.85 0.60 0.65 2.22
2 2.515 0.60 0.65 1.96
3 3.1 0.60 0.65 3.63
total quantity of stone 9.03 cum
10 labour 1.45 cum 3.00 hrs
per head 0.2 cum 3.00 hrs

Dry volume of crm wall=4.0cum

Dry volume of ashar wall=2.5cum
CEMENT
Cemnt required=vol of wall/(1+6) *1 0.17 cum
cement in term kg=7.45*1440 251.12 kg
cemnt in numbers of bag=214/50 5.02 bags
total bags of cement 110.00 bags
SAND
Sand required=vol of wall/(1+6) *6 1.05 cum
1cum=35.31 cft
Sand in term cft 22.98*35.31 36.95 cft
total cft required 800.00 cft

11 WW0063
Providing & fixing roof framing, in trusses,
purlins, rafters, posts, post plates including
hoisting, etc. (excluding steel items)-Class 'B'
(broad leaf)
Eaves board(225x25mm) 1 19 0.03 0.23 0.11
1.47
1.58 cum
total timber in cft 55.68 cft
56.00 cft

Providing & fixing Pre Painted Steel Corrugated

Roofing sheets, including bolts, hooks and nuts 8mm
dia. with bitumen and G.I limpet washers filled with
white lead for connection, excluding the cost of
purlins, rafter and trusses. 25g (0.50mm)
17 RF0003
 Roofing A 2 12 4 139.84
139.84 sqm
Multiply factor(1.25-1.3)
Area=139.84*1.3 181.79 sqm
Sizes of sheet(12'x3') 3.35 sqm
CGIsheet required 54.34 nos
Total PPGI sheet required 55.00 nos

12 WW0130 Providing & fixing Plywood lining with necessary

nails etc. including beading complete (excluding
cost of frame)-6 mm, commercial
1 8 6.00 139.84 sqm
ply wood size(8'x4') or (2.4x1.2m) 2.88 sqm
total required plywood=48/2.88 48.56 nos
total required plywood 49.00 nos

29 PL0033 Providing & laying 15mm cement plaster on

rough side of single or half-brick wall.-cm1:6
216.25 sqm
Thickness of plaster= 15mm
Volume of plaster(216.25*0.015) 3.24 cum
Add 20% for filling joints 0.65
Total volume of plaster 3.89 cum
multiplying factor 1.35
Volume of plaster 3.89*1.35 5.25 cum
CEMENT
Cement required(1/7*5.25) 0.75 cum
cement in term kg=0.75*1440 1081.00 kg
cemnt in numbers of bag=514/50 21.62
total bags of cement 22.00 bags
SAND
Sand required=6/7 *5.25 4.50 cum
1cum=35.31 cft
Sand in term cft 4.5*35.31 159.04 cft
total cft required 159.00 cft

21 FL0050 Pal cement concrete flooring 1:2:4, finished with

floating coat of neat cement-12mm aggregates,
25mm thick
Floor & skirting 4.81 cum
Dry volume=wet vol x 1.54 to 1.57
Dry volume=4.81 x 1.54 7.41 cum
Ratio (1:2:4) or sum=(1+2+4)=7
cemet:sand:aggregates
CEMENT
Cement required(1/7*7.41) 1.06 cum
cement in term kg=1.06*1440 1525.20 kg
cemnt in numbers of bag=266.11/50 30.50
total bags of cement 31.00 bags
SAND
Sand required=2/7 *7.41 2.12 cum
1cum=35.31 cft
Sand in term cft 2.12*35.31 74.80 cft
total cft required 75.00 cft
AGGREGATES
Aggregates required=4/7 *7.41 4.24 cum
 1cum=35.31 cft
Aggregates in term cft 4.24*35.31 149.60 cft
total cft required 150.00 cft

Providing & fixing vitified glazed tiles 200 x 200 mm

in flooring laid on bed of 12mm thick cement mortar
24 GL0008 1:3 finished with flush pointing in white cement:
Toilet wall in area(lxh) 41.59 sq.m
Area of one tile(200x200mm) 1 0.2 0.2 0.04
Number of tile=Area of floor/Area of one tiloe 1039.75
1040.00 nos

Providing & fixing in position including applying a

27 PT0014 priming coat of red lead paint
frameo f door & window 26.69 sqm
1 gallon=3.785 lits
wet vol,1 gallon paint=350 sqft
Spreading rate=7.5 sqm/lit
Paint required in lit 3.56 lit
Toatl paint in littres 4.00 lit

64 Providing & applying one coat of pink primer on

door.
Ceiling for all room /eaves board/door shutter 127.84 sqm
1 gallon=3.785 lits
wet vol,1 gallon paint=350 sqft
Spreading rate=7.5 sqm/litx number of coat
Paint required in lit 17.05 lit
Toatl paint in littres 17.00 lit

P/l finishing coat with Synthetic enamel

29 PT0047 paint(chocolate brown) two coats on new work
154.53 m2
1 gallon=3.785 lits
wet vol,1 gallon paint=350 sqft
Spreading rate=7.5 sqm/litx number of coat
Paint required in lit 41.21 lit
Toatl paint in littres 42.00 lit

Providing and applying finishing coats of Acrylic

washable distemper, two coats on new
30 PT0042 work,including cement primer coat
Outer wall qty 66.75 m2
1 gallon=3.785 lits
wet vol,1 gallon paint=350 sqft
Spreading rate=7.5 sqm/litx number of coat
Paint required in lit 17.80 lit
Toatl paint in littres 18.00 lit

31 PT0010 Providing & applying one coat of Cement primer

Qty same as internal plaster 149.50
149.50 m2
1 gallon=3.785 lits
wet vol,1 gallon paint=350 sqft
Spreading rate=7.5 sqm/litx number of coat
Paint required in lit 19.93 lit
 Toatl paint in littres 20.00 lit

Finishing wall with Water-Proof Cement Paint-New

32 PT0030 work, three coats
Qty same as internal plaster 149.50
149.50 m2
1 gallon=3.785 lits
wet vol,1 gallon paint=350 sqft
Spreading rate=7.5 sqm/litx number of coat
Paint required in lit 59.80 lit
Toatl paint in littres 60.00 lit

Providing, preparing and applying Dangtshon

33 PT0121 washable painting-Ding
Lintel Cornice including dung & pem -W 4 1.55 0.25 1.55
V 1 0.5 0.45 0.23
D 4 0.75 0.25 0.75
2.53 m2
1 gallon=3.785 lits
wet vol,1 gallon paint=350 sqft
Spreading rate=7.5 sqm/litx number of coat
Paint required in lit 0.67 lit
Toatl paint in littres 1.00 lit

6 BW0143 Providing & laying concrete hallow block brick in

Foundation & Plinth-In cement mortar 1:6
l/wall 2 8 0.125 2.5 5.00
s/wall 2 6 0.125 2.5 3.75
deduction-door -2 1 0.125 2.1 -0.53
window -16 1.5 0.125 1.2 -3.60
 4.63 cum
Size of hallow block(200x150x400)
Qty of one brick 0.012 cum
Brick required=(4.63/0.012) 385.83 nos
total hallow brick required 386.00 nos
CEMENT
Cement required(1/7*4.63) 0.66 cum
cement in term kg=0.66*1440 952.46 kg
cemnt in numbers of bag=950.4/50 19.05
total bags of cement 19.00 bags
SAND
Sand required=6/7 *4.63 3.97 cum
1cum=35.31 cft
Sand in term cft 3.97*35.31 140.18 cft
total cft required 140.00 cft

9 WW0005
Providing & fixing in position dressed wood work
in frames of doors, windows, clerestory windows
and other frames, wrought and framed-Class 'B'
(broad leaf)
door 2 5.2 0.13 0.10 0.13
window 5 5.2 0.13 0.10 0.33
lintel 16 1.5 0.25 0.08 0.48
0.94 cum
10 WW0056 Providing & fixing Class 'B' (broad leaf) Wood
(undressed)-in wall-frames etc.
veryical frame 10 1.5 0.13 0.10 0.19 cum

12 WW0130 Providing & fixing Plywood lining with necessary

nails etc. including beading complete (excluding
cost of frame)-4 mm, commercial
1 8 6.00 48.00 sqm
ply wood size(8'x4') or (2.4x1.2m) 2.88 sqm
total required plywood=48/2.88 16.67 nos
total required plywood 17.00 nos

14 WW0250
Providing & fixing Wire-gauze Shutters 25mm for
doors & windows using galvanised M.S wire
gauze 0.56mm dia wire including the cost of
hinges-Class 'A' (conifer)
1 37 0.7 25.90 sqm

15 WW0345
Providing & fixing Flush Door shutters (pre-
fabricated), block-board core with commercial ply
veneer-25mm
2 2.1 1 4.20 sqm
16 WW0537
Providing & fixing M.S tower bolt (barrel type)
with necessary screws etc. complete-100mm
40 40.00 each
17 WW0547
Providing & fixing M.S. sliding door bolt, bright
finished, enamelled with necessary screws etc.
complete-200mm 2.00 each
18 WW0558 Providing & fixing M.S. handle with necessary
screws etc. complete-75mm 40.00 each
19 WW0568 Providing & fixing M.S. hook-and-eye with
necessary screws etc. complete-100mm 40.00 each
20 SW0095

Providing & fixing M.S. fan clamps of 16 mm dia.

in R.C.slabs, including painting with red lead
paint 8.00 each
21 FL0050 Pal cement concrete flooring 1:2:4, finished with
floating coat of neat cement-12mm aggregates,
25mm thick
1 8 6 0.025 1.20 cum
Dry volume=wet vol x 1.54 to 1.57
Dry volume=6.48 x 1.54 1.85 cum
Ratio (1:3:6) or sum=(1+3+6)=10
cemet:sand:aggregates
CEMENT
Cement required(1/10*1.85) 0.18 cum
cement in term kg=0.18*1440 266.11 kg
cemnt in numbers of bag=266.11/50 5.32
total bags of cement 6.00 bags
SAND
Sand required=3/10 *1.85 0.55 cum
1cum=35.31 cft
Sand in term cft 0.55*35.31 19.58 cft
total cft required 20.00 cft
AGGREGATES
Aggregates required=6/10 *1.85 1.11 cum
1cum=35.31 cft
Aggregates in term cft 1.11*35.31 39.15 cft
total cft required 40.00 cft
22 RF0001
Providing & fixing Corrugated Galvanised Iron
(CGI) sheeting, including bolts, hooks and nuts
8mm dia. with bitumen and G.I limpet
washersfilled with white lead for connection,
excluding the cost of purlins, rafter and trusses
Roofing A 2 12 4 96.00
96.00 sqm
Multiply factor(1.25-1.3)
Area=180*1.3 124.80 sqm
Sizes of sheet(12'x3') 3.35 sqm
CGIsheet required 37.30 nos
Total CGI sheet required 38.00 nos

23 Providing & fixing 600mm ridges or hips in plain

G.I. including bolts, hooks and nuts 8mm dia G.I
limpet and bitumen washers for connection-24g.
1 12 12.00 mtr
2 5.4
24 PI0001 Providing & fixing G.I. pipes including G.I.
fittings & clamps & repair walls, 15mm dia. 10.80 m
25 PI0040
Providing & fixing Indian-type vitreous china w.c
squatting pan, including 100 mm H.C.I P or S
trap, 10 lit low level vitreous plastic china cistern
& fittings, repair walls-500mm, white 2 2.00 each
26 PI0205 Providing & fixing c.p. brass bibcock-15mm,
standard vertical, c.p knob 1 1.00 each
27 PO0372
Providing & fixing P.V.C soil waste and vent
pipes, single or double socketed, including pipe
clip complete (excluding the cost of PVC fittings)
12.00 m
28 PO0417 Providing & fixing P.V.C door bend-110mm dia 4.00 each

33 PT0020 Providing & applying white or colour washing

lime-new work-three coats.
l/wall 4 8 3 96.00
s/wall 4 6 3 72.00
Door (D) for external wall -4 2.1 0.9 -7.56
Door (w) for external wall -32 1.5 1.2 -57.60
102.84 sqm
1 gallon=3.785 lits
wet vol,1 gallon paint=350 sqft
Spreading rate=7.5 sqm/lit
Paint required in lit 41.14
Toatl paint 41.00 lit

65 Providing and applying finishing coats of

synthetic enamel, for wood work, two coats on
new work.
Qty same as si.no64 136.00 sqm
1 gallon=3.785 lits
wet vol,1 gallon paint=350 sqft
Spreading rate=7.5 sqm/lit
Paint required in lit 36.27 lit
Toatl paint in littres 37.00 lit

GRNAD TOTAL
Rate Amount

343.74 18905.70

10.85 2202.36

24.18 9816.90

251.47 3595.02

343.74 31280.34

10.85 2408.49

24.18 10735.72
5555.16 5956.24

343.74 3093.66

10.85 173.58

24.18 773.75

2794.75 136.24

343.74 343.74

10.85 10.85

24.18 48.36

5414.12 70349.72
 13 109759.00

343.74 18561.96

10.85 4263.68

950 8580.78

343.74 37811.40

10.85 8679.24

26760.77 42198.39

450 25200.00
 694.63 97137.06

1500.00 82500.00

584.76 81772.84

464 22736.00

343.74 7562.28

10.85 1725.00

343.74 10655.94

10.85 813.68
 24.18 3626.93

1741.06 72410.69

32.68 33987.20

140.00 560.00

35.24 4505.08

140.00 2380.00

90.02 13910.79

198.68 8344.56

93.54 6243.80

140.00 2520.00

38.26 5719.87
140.00 2800.00

69.29 10358.86

140.00 8400.00

977.87 2469.12

140.00 140.00
 5414.12 25040.31

24227.91 22653.10

20953.04 3928.70

584.76 28068.48
694.63 66684.48
31.63 3252.83

90.02 12242.72

1060035.41
 MATERIALS WORKOUT SHEET
Laying of Wire mesh
Sl.No. Bill No. Items Qty Rate Amount
1 1910 3.47 cft 450 1562
2 1894 Timber for placing wire 3.12 cft 450 1404
mess at the varandah of
3 1902 Officers' Mess 3.75 cft 450 1688
4 1881 30.44 cft 450 13698
5 Latch/Bolt/Door Handle 1 set 1500 1500
6 Nail 2' 2 kg 90 180
7 Nail 3' 3 kg 90 270
8 Nail 4' 4 kg 90 360
9 210 Nail 5' 4 kg 90 360
10 Panel pin 10 pkts 65 650
11 S.S Net 3 ft (15 mtrs long) 4 Rolls 6800 27200
12 Round sand paper 30 pcs 10 300
13 63 Fevicol 1kg 320 320
14 63 Pu Fnomel G/brown Paint 1 No 320 320
15 45 Self drill Screw (75mm) 200 Nos 9 1800
Total 160970

New Barrack Construction Estimates

Sl.No. Bill No. Items Qty Rate Amount
1 Tube light LED 4" 10 sets 450 4500
2 S/Scombined 15AMP with 12 Nos 180 2160
3 Angle Holder 10 Nos 30 300
4 Square box 30 Nos 10 300
5 F/T switch 5AMP 30 Nos 20 600
6 Switch box 10 Way 2 Nos 150 300
7 Switch box 8 Way 3 Nos 90 270
8 Switch box 6 way 2 Nos 60 120
9 Switch box 2 way 2 nos 55 110
10 Fan 8 Nos 1500 12000
11 Regulator 6 Nos 180 1080
12 Copper wire 2.5mm 4 rolls 2220 8880
13 Copper wire 4mm 2 Rolls 3432 6864
14 Copper wire 1,5mm 6 Rolls 1338 8028
15 Cassing capping (1") 25 Nos 80 2000
16 Cassing tamper pin 6 pkts 25 150
17 Estimates Bulb LED (15 Watt) 10 Nos 290 2900
18 Insulation Tape 8 Rolls 20 160
19 M.C.B Box 12 way 1 No 1450 1450
20 M.C.B Box 2 way 1 No 290 290
21 M.C.B 16 AMP (Havells) 6 Nos 150 900
22 M.C.B 10 AMP (Havells) 6 Nos 150 900
23 DP M.C.B 63 AMP(Havells 1 No 1050 1050
24 Polythene Pipe 20 mm 1 Roll 2551 2551
25 CPVC Clamp 20mm 5 pkts 900 4500
26 Wire nail (1") 1 kg 69 69
27 Hack blade 6 Nos 15 90
28 Socket 5AMP 2 Nos 85 170
29 Concrete pin (1") 2 pkts 450 900
30 Concrete pin (2") 1 Pkt 450 450
31 Concrete drill beat 1 set 1000 1000
32 wooden drill bit 1 set 2000 2000
33 Earthin copper wire (1mm s 1 Roll 1050 1050
34 Plywood 6mm (8'X4') 49 Nos 630 30870.00
35 Block board-25mm 6.3 sqm 1245.8 7848.54
36 M.S tower bolt-100mm 14 each 65 910.00
M.S. sliding door bolt-
37 200mm 4 each 250 1000.00
38 M.S. handle -75mm 14 each 60 840.00
M.S. hook-and-eye-
39 100mm 10 each 45 450.00
M.S. fan clamps of 16 mm
40 dia 8 each 75 600.00
(PPGI)
41 sheeting,24G(12'X3') 1056 kg 101.93 107635.97
43 G.I. pipes- 15mm dia. 5 mtr 215.00 1075.00
Indian-type vitreous china
44 w.c 2 each 1850 3700.00
Flat-back wash basin,
45 white vitreous 2 each 1700 3400.00
46 Single Tee, With Door 4 each 295 1180.00
C.p Brass Shower fittings
for 15 to 20mm inlet-rose,
47 100mm dia 2 each 850 1700.00

Soap Containers-Recessed
48 ceramic, 150 x 150mm 2 each 650 1300.00
C.p Towel Rails-20mm x
49 450mm 2 each 750 1500.00
50 Glass Shelf 2 each 1250 2500.00
Mirror (Bevelled edge)
51 600mm x 450mm 2 each 480 960.00
Toilet paper holders-
recessed ceramic (roll-
52 type), 150 x 150mm 2 each 550 1100.00
Water Storage Tank-3000
53 litres 2 each 22500 45000.00
 54 Bibcock-15mm, 2 each 680 1360.00

55 P.V.C soil waste 110MM 15 mtr 260 3900.00

P.V.C door bend-110mm
56 dia 2 each 195 390.00
57 Ceiling Fan 8 each 1350 10800.00
58 Washable distemper 18 ltrs 61.25 1102.50
59 Pink primer 17 ltrs 185.00 4070.00
60 Synthetic enamel PAINT 21 ltrs 205.00 4305.00
Cement primer 21 lits 97.50 2047.50
Water proof cement paint 60 Kg 38.75 2325.00
63 Window glass 6.82sqm 485.00 3307.70
Steel Window
64 (1.55x1.1mm) 3.41 sqm 2000.00 6820.00
Steel Window
64 (0.85x1.1mm) 1.87 sqm 2000.00 3740.00
Steel ventilator
(0.65x0.51mm) 0.3315 sqm 2000.00 663.00
65 Fevicol 3 kg 250 750
66 Nail 6" 6 kg 69 414
67 Nail 5" 6 kg 69 414
68 Nail 4" 6 kg 69 414
69 Nail 3" 6 kg 69 414
70 Nail 2" 6 kg 69 414
71 Nail 1" 6 kg 69 414
72 Nail half inch 6 kg 69 414
73 Round sand paper 60 Nos 10 600
74 Steel Door(0.75x2m) 6 sqm 2200.00 13,200
75 Sutta (Thread) 2 Nos 50 100
76 Measuring Tape (15 mtrs) 1 No 180 180
77 Iron rod (10 mm) 42 kg 85 3570
78 Cement 373.00 bag 355 132415.00
79 Sand 2013.00 cft 10.85 21839.14
80 Aggregates 1034.00 cft 24.18 25001.66
81 Red Brick 8443.00 no 12.85 108492.55
82 Stone boulder 52.15 cum 950 49542.50
Total 685081.057508

Change of water Pump & Pipe works

Sl.No. Bill No. Items Qty Rate Amount
1 Water Pump (1.5 HP Kilosk 1 No 12600 12600
2 PVC Elbow (75mm) 3 Nos 120 360
3 PVC Tee (75mm) 3 160 480
4 PVC Socket (75mm) 3 95 285
5 PVC Pipe (75mm) 6 525 3150
6 PVC Glue 1 ltr 550 550
7 Kacksaw blade 5 No 10 50
Total 17475

Repair of VVIP bathroom and other bathrooms of offrs' Mess

1 Toilet Pot Cover 11 Nos 720 7920
2 Mcs-348 Wall Sticker Papper 60 Rolls 298.33 17900
3 60 White cement 16 pkt 45 720
4 54 Russa plane (Steel float) 2 nos 80 160
5 53 White cement 10kg 50 500
6 Tiles (2/2ft 8mm) 5 Pkt 750.00 3750
Total 30950

Site Development in and around the Mess

1 Filling up of main lounge 10000
2 Beautification 5000
3 Total 15000

SUMMERY ESTIMATES
Laying of Wire Mesh at Offrs' Mess 68092
New Barrack Construction 801429.16
Change of water Pump & Pipe works 17475.00
Repair of VVIP bathroom and other bathrooms of offrs' Mess 30950
Site development 15000
Grand Total 932946.16
 Remarks

Kuenga Wood
Based Industries
Sawmill

Chimi Jamyang
Hardware

Remarks

E
l
e
c
t
r
i
c
a
l

i
t
e
m
s
i
t
e
m
s

H
a
r
d
w
a
r
e

&

C
a
r
p
e
n
t
r
C
a
r
p
e
n
t
r
y

i 6.82
t
e
m
s

I
t
e
m
s

Remarks
ss

Top soil
Folowers/grass