DETAILED ESTIMATE FOR CONSTRUCTION OF PANCHAYAT GHAR AT BLOCK…………………………..

DISTRICT ANANTNAG

Dimensions (Rft )
S No. Description of work/Item Unit No.s Quantity Rate (Rs) Amount (Rs)
L B D/H

1
Engagement of manual labour for Clearence of site including disposal of same, all complete job

Labour No. 2 no. for 1 day 2.00 700 1,400

2 Earth work in excavation by mechanical means (hydraulic excavator) in foundation trenches or drains
(not exceeding 1.5M in width as well as 10 Sqm on plan) including dressing of sides ramming of bottoms
lift up to 1.5M including getting out the excavated soil and disposal of surplus excavated soil within a
lead of 1 M from edge of cutting.

Walls 1 56.66 2.00 2.33

264.04
Steps/Ramp 1 5.00 4.00 0.50
10.00
Cft
Total 274.04
Total in Cum 7.77 256.85 1,995
3 Supplying and laying of stone soling hand packed tightly including ramming, watering.

Walls 1 56.66 2.00 0.33 37.40

Steps Cft 1 5.00 4.00 0.33 6.60
Total 44.00
Total in Cum 1.25
Qty vide item no 6 @ 20% 1.56
G Total 2.81 950.00 2,666
4 Providing and laying in position cement concrete of specified grade excluding the cost of centering
and shuttering. All work up to plinth level.1:4:8 (1Cement: 4 fine sand: 8 graded stone aggregate
40mm nominal Size)

Walls 1 56.66 2.00 0.25 28.33

Steps 1 5.00 4.00 0.25 5.00
Cft
Mud Mat for Floors 1 12.00 14.00 0.25 42.00
Total 75.33
Total in Cum 2.14 5202.90 11,109
5 Providing and laying in position specified Grade of Reinforced cement concrete excluding the cost of
centring, shutering and finishing of all work.1:2:4(1 Cement : 2 Coarse sand : 4 Graded stone aggregates
20 mm nominal size) Raft

Walls Cft 1 56.66 2.00 0.6674.79

Total 74.79
Total in Cum 2.12 7104.35 15060.73871088
6 Providing and laying in position cement concrete of specified grade excluding the cost of centering
and shuttering. All work up to plinth level.1:3:6 (1Cement: 3 fine sand: 6 graded stone aggregate
20mm nominal Size)

STEP 1
walls 1 56.66 2.00 1.00 113.32
A 113.32
STEP 2
Cft
Walls 1 56.66 1.25 2.00 141.65
Steps 1 5.00 4.00 1.00 20.00
Total B 161.65
 Net Total=A+B 274.97
Total in Cum 7.79
@ 80% 6.24 5733.60 35750
7 Providing and Laying Damp Proof course 50 mm thick with cement mortar in 1:2:4 mix, 20mm nominal
size of aggregate and curing complete.
Walls 1 56.66 1.25 70.82
Sqm 6.58 416.50 2742
8 Centering and shuttering including strutting propping etc. and removal of form work;

A)
Foundations, footings, bases of columns, mass concreting.
Raft 2 56.66 0.66 _ 74.79
U/G CC-1 2 56.66 1.00 113.32
A/G CC-2 2 56.66 2.00 226.64
Steps Sft 1 4.00 2.00 8.00
Steps Sides 2 5.00 1.00 10.00
total 432.75
total in sqm 40.22 286.35 11517
B)
Suspended Floors/ Beams 1 12.00 14.00 _ 168.00
Sft
Lintel beams 1 56.66 0.50 _ 28.33
total 196.33
total in sqm 18.25 718.20 13104
9 Brick work with FPS bricks of class designation 75 in super structure in cement mortar 1:6 (1 Cement :
6 Coarse sand) including Extra Brick Work.

Cft 1 56.66 0.75 8.50 361.21

361.21 A
Deductions
MD 1 7 4 0.75 21
W1 1 6 4 0.75 18.00
W2 2 8 4 0.75 48.00
Total 87.00 B
Total A-B 274.21
Total in Cum 7.77 9027.20 70162.3
10
Providing 40x5 mm flat iron hold fast 40 cm long including fixing to frame with
10 mm diameter bolts, nuts and wooden plugs and embeddings in cement
concrete block 30x10x15 cm 1:3:6 mix ( 1 cement : 3 coarse sand : 6 graded
stone aggregate 20 mm nominal size).

Doors No. 1 32 6
Windows No. 3 22 12
Total 18 207.35 3732.3
11 Providing wood work in frames of Doors,windows, clerestory window and other frames,wrought
frames and fixed in position.

A) imported wood (KD )

MD 1 19.00 0.23 0.400 1.748
W1 Cft 1 22.00 0.23 0.400 2.024
W2 2 26.00 0.23 0.400 4.784
Total 8.556
Total in cum 0.242 74353.45 18026.87
12 Providing and fixing 30 mm thick glazed shutter for windows and clearstory windows using 10kg/sqm
(4mm thick)glass panes including black enamelled ISI marked M.S hinges with necessary screws.
Imported wood (KD)

A) windows Shutters 1 5.000 3.50 17.50

Sft 2 7.000 3.50 49.00
Total 66.50 A
6.18 2894.70 17,890
13 Providing and fixing ISI marked flush door shutters conforming to IS: 2202 (Part I) decorative type, core
of block board construction with frame of 1st class hard wood(KD) and well matched teak face veneers
on both faces of shutters. With ISI marked M.S. pressed butt hinges bright finished of required size with
necessary screws 30 mm thick

MD 2 1.75 6.75 23.63

Sft 23.63 B
Total in sqm 2.20 2974.65 6,531
14 Providing and fixing 30 mm thick wire gauze shutters using galvanized M.S. wire gauze of average width
for aperture 1.4 mm in both directions with wire of dia. 0.63 mm for doors, windows and clerestory
windows with ISI marked M.S. pressed butt hinges bright finished of required size with necessary screws
as per direction of Engineer-in-charge, imported (KD) wood

Qty vide item 12/2 Sft 33.25

total in sqm 3.09 2789.95 8,621
14
Providing and fixing ISI marked aluminum fittings ISI marked anodized (anodic coating not less than
grade AC 10 as per IS : 1868) transparent or dyed to required colour or shade etc. complete :

150 mm tower Bolts (D) No. 1 2 2 83.80 168

100mm tower Bolt(W) No. 3 6 2 36 63.35 2281

Link/Godrej Al Drop Lock
No. 1 1 1500 1500
type
125 mm Handle No. 2 2 68 136
100mm Handle No. 3 2 3 18 60 1080
bright finished brass hard drawn hooks and
eyes 150 mm 1 9 9 60 540
15 Reinforced cement concrete work in beams, suspended floors, roofs having slope upto 15°, landings,
balconies, shelves, chajjas, lintels, bands, plain window sills, staircases and spiral stair cases upto five
level including curing but excluding the cost of centring, shuttering, finishing and reinforcement with
1:1½:3 (1 cement : 1½ coarse sand : 3 graded stone aggregate 20 mm nominal size)

Lintel beams 1
56.66 0.75 0.5 21.25
Slab 1
13.50 15.50 0.416 87.05
Total in cum 3.07 9821.85 30,149
16 Reinforcement of RCC works including straightening, cutting, bending placing in position and
binding all complete. TMT bars

QVI Raft, slab and Lintel 95 kg/cum 5.19 493.01 92.85 45,776

17 Supplying and filling in plinth with fine sand /Nallah Muck under floors including watering
rammiing ,consolidating and dressing , carriage complete job

Room 1 12.00 14.00 2.000 336.00

17

Total
336.00
Total in Cum 9.52 900.00 8,571
18 Cement concrete flooring 1:2:4 (1Cement: 2 coarse sand: 4 graded stone aggregate). 50 mm thick
12.50mm nominal size stone aggregate (crushed) including glass strips at a squared interval of 5'x5'

all rooms 1 168.00 _ 168.00

Sft Total 168.00
Total in Sqm 15.61 600.00 9,368
19 12 mm thick plaster in Cement Mortar 1:6 mix.
Room Sft 1.00 52.00 9.50 494.00
Add 10% for Jams/Sills 49.40
Plinth outside 2 30.66 2.00 122.64
total 666.04
MD 1 7.00 4.00 28.00
W1 1 6.00 4.00 24.00
W2 2 8.00 4.00 64.00
116.00
total after deduction 550.04
total in sqm 51.12 266.20 13608
20 6 mm thick plaster in Cement Mortar 1:3 mix.
all rooms Sft 1.00 168.00
168.00
total 168.00
total in sqm 15.61 241.25 3767
21 P/F of wooden trusses, purlins,posts,rafter etc. of popular wood incl carriage etc complete job

Projected Roof Area sft 1 14.33 16.33 234.01

total 234.01
total projected area @ 1.00x234.01 234.01
cft Total Qty @ 0.30 cft / sft 70.20 620 43526
22 structural steel work in built up sections incl cutting,welding, fixing in position and applying of steel
primer complete job

Md 1 4 7 28

W1 1 6 4 24

W2 2 8 4 64

116

Kg 116@2kg/sft 232.00 120.85 28037

23 Providing C.G.S. sheet roofing including vertical / curved surface fixed with polymer coated J or L hooks,
bolts and nuts 8mm diameter with bitumen and G.I. limpet washers or with G.I. limpet washers filled
with white lead, including a coat of approved steel primer and two coats of approved paint on
overlapping of sheets complete (up to any pitch in horizontal/ vertical or curved surfaces),excluding the
cost of purlins, rafters and trusses and including cutting to size and shape. 0.50mm thick

QVI Above x 1.40 F Sft 1 234.01 1.4 327.61

Total in Sqm 30.45 852.00 25941
24 Providing ridges or hips of width 60cm overall width plain G.S. sheets fixed with polymer coated J. or L
hooks, bolts and nuts 8mm dia G.I. limpet and bitumen washers complete. 0.50 mm thick with zinc
coating not less than 275 gram/m2

Ridges Rm 4 4 16.00
TOTAL 16.00 690.85 11054
25 Applying priming coat with ready mixed pink or grey primer of approved brand and manufacture on
wood work

windows 1 6.00 1.0 4.00 24.00

2 8.00 1.0 4.00 64.00
Wire gauge 33.25
total 121.25
doors incl steel door 2 4.00 2.0 7.00 112.00
total 233.25
Total in Sqm 21.68 64.6 1,400
26 Painting with synthetic enamel paint of approved brand and manufacture to give an even shade. Two
or more coats on new work
Qty vide item 31 21.68 131.85 2,858
27 Providing and applying white cement based putty of specified thickness, of approved brand and
manufacturer, over the plastered wall surface to prepare the surface even and smooth complete. 2 mm
thick

qnty same as plaster vide item 21 & 22 66.73

deduct outer plaster of plinth sqm 11.40

total 55.33 181.05 10,018

28 P/F of 250 mmx 32 mm eaves boarding of budloo wood complete job
Qty rft 2 37 73.32
Rm 22.35 250.00 5,588
29 Distempering with oil bound washable distemper of approved brand and manufacture to give an even
shade on New work (two or more coats) over and including priming coat with water thinnable
cement primer

Qty same as item 27 sqm 55.33 164.60 9,108

30 Carriage of different material from nearest source to site of work. -
A) Stone /sand agg 40mm / 20 mm & sand Avg lead of 18 Km.
Qty item no. 4,5,6,7,15,18 Cum 14.67 135% 19.804 383.76 7,600
Carriage of Sand only
Bricks, Qty vide item 9 = 12.95@25% Cum 3.24
31 Plaster
0.61
qty vide item item 21 = 51.12@0.012
Total Cum 3.85 3.85 383.76 1,477
B) Bricks from Av lead of 20 Km
Qty item =9
7.77 N0. 3691.853 3,692 1.1 3,913
475 No. /Cum
32 P/F of lighting points which shall incl wiring for lighting points in 1.5 sq mm PVC insulated multi strand
copper wire & 2.5 sq mm PVC insulated multistrand copper wire for lighting submains, 6 amp oneway
switch, 2mm thick PVC conduit with bends, junction boxes etc 6 Amp S pole MCB, 10 Amp DP MCB, 2
way DB for housing MCB and Hylen sheets recessed in walls with accessories, complete job.
 No 3 995 2985

33 P/F of Heating points which shall incl wiring for lighting points in 2.5 sq mm PVC insulated multi strand
copper wire & 4 sq mm PVC insulated multistrand copper wire for heating submains, 16 amp switch
socket combined , 2mm thick PVC conduit with bends, junction boxes etc 10 Amp S pole MCB, , 2 way
DB for housing MCB and Hylen sheets recessed in walls with accessories, complete job.

No 3 1900 5700

34 P/F of Fanpoints which shall incl wiring for fan points in 1.5 sq mm PVC insulated multi strand copper
wire,1200 mm ceiling fan with ceiling rose& PVC Square block 350 watt electronic fan dimmer, 2mm
thick PVC conduit with bends, junction boxes etc 6 Amp S pole MCB, 10 Amp DP MCB, 2 way DB for
housing MCB and Hylen sheets recessed in walls with accessories, complete job.

No 1 3400 3400

GRAND TOTAL 499857

Say , Rs(in Lacs) 5.00

 DETAILED ESTIMATE FOR CONSTRUCTION OF PANCHAYAT GHAR AT SARIPARA BLOCK RAFIABAD DISTRICT
BARAMULLA
Dimensions (Rft )
S No. Description of work/Item Unit No.s Quantity Rate (Rs)
L B D/H

1
Engagement of manual labour for Clearence of site including disposal of same, all complete

Labour No. 2 no. for 2 days 4.00 625

2 Earth work in excavation by mechanical means (hydraulic excavator) in foundation trenches or drains
(not exceeding 1.5M in width as well as 10Sqm on plan) including dressing of sides ramming of bottoms
lift up to 1.5M including getting out the excavated soil and disposal of surplus excavated soil within a
lead of 1 M from edge of cutting.

Horizontal Wall 3 34.75 4.00 3.00

1251.00
Transverse Wall 4 25.50 4.00 3.00
1224.00
Varendah Cft 1 17.25 6.00 0.75
77.63
Total 2552.63
Total in Cum 72.35 256.85
3 Supplying and laying of stone soling hand packed tightly including ramming, watering.

Horizontal Wall 3 34.75 4.00 0.25 104.25

Transverse Wall Cft 4 25.50 4.00 0.25 102.00
Varendah 1 17.25 6.00 0.25 25.88
Total 232.13
Total in Cum 6.58 950.00
4 Providing and laying in position cement concrete of specified grade excluding the cost of centering
and shuttering. All work up to plinth level.1:4:8 (1Cement: 4 fine sand: 8 graded stone aggregate
40mm nominal Size)

Horizontal Wall 3 34.75 4.00 0.25 104.25

Transverse Wall 4 25.50 4.00 0.25 102.00
Varendah Cft 1 17.25 6.00 0.25 25.88
Mud Mat for Floors 1 802.00 0.25 200.50
Total 432.63
Total in Cum 12.26 5202.90
5 Providing and laying in position specified Grade of Reinforced cement concrete excluding the cost of
centring, shutering and finishing of all work.1:1.5:3(1 Cement : 1.5 Coarse sand : 3 Graded stone
aggregates 20 mm nominal size) Raft

Horizontal Wall 3 33.75 3.00 0.75 227.81

Cft
Transverse Wall 4 26.50 3.00 0.75 238.50
Total 466.31
Total in Cum 13.22 7788.40
6 Providing and laying in position cement concrete of specified grade excluding the cost of centering
and shuttering. All work up to plinth level.1:3:6 (1Cement: 3 fine sand: 6 graded stone aggregate
20mm nominal Size)
6

STEP 1
Horizontal Wall 3 32.75 2.00 1.75 343.88
Transverse Wall 4 27.50 2.00 1.75 385.00
A 728.88

STEP 2
Horizontal Wall Cft 3 32.25 1.50 2.00 290.25
Transverse Wall 4 28.00 1.50 2.00 336.00
Steps/verandah 1 17.25 6.00 0.75 77.63
1 15.25 5.00 0.50 38.13
1 13.25 4.00 0.50 26.50
Total B 768.50
Net Total=A+B 1497.38
Total in Cum 42.44 5733.60
7 Centering and shuttering including strutting propping etc. and removal of form work;

A)
Foundations, footings, bases of columns, mass concreting.
Raft 6 33.75 0.75 _ 151.88
8 26.50 0.75 _ 159.00
U/G CC-1 6 32.75 1.75 343.88
8 27.50 1.75 _ 385.00
A/G CC-2 6 32.25 2.00 387.00
Sft 8 28.00 2.00 448.00
Stairs/verandah 1 29.25 0.50 14.63
1 25.25 0.50 12.63
1 21.25 0.50 10.63
total 1912.63
total in sqm 177.75 286.35
B)
Suspended Floors/ Beams 1 31.50 30.25 _ 952.88
Lintel beams Sft 2 209.50 0.50 _ 209.50
Floor beams 2 209.50 1.00 _ 419.00
total 1581.38
total in sqm "C" 146.97 718.20
8 Providing and Laying Damp Proof course 50 mm thick with cement mortar in 1:2:4 mix, 20mm nominal
size of aggregate and curing complete.
Horizontal Wall 3 31.75 1.50 142.88
Transverse Wall 4 28.50 1.50 171.00
313.88
Total in Sqm 29.17 416.50
9 Brick work with FPS bricks of class designation 75 in super structure in cement mortar 1:6 (1 Cement :
6 Coarse sand) including Extra Brick Work.

3 31.50 0.75 8.50 602.44

Cft
4 28.75 0.75 8.50 733.13
 1335.56 A
Deductions
D1 0.75
42.00
D2 0.75
47.25
D3 0.75
11.25
W1 0.75
150.00
W2 0.75
15.00
V 0.752.81
Total 268.31 B
Total A-B 1067.25
Total in Cum 30.25 9027.20
10 Providing wood work in frames of Doors,windows, clerestory window and other frames,wrought
frames and fixed in position.

A) 2nd class Kail wood (KD )

D1 2 23.00 0.25 0.416 4.784
D2 3 21.00 0.25 0.416 6.552
D3 1 15.50 0.25 0.416 1.612
Cft
W1 8 37.00 0.25 0.416 30.784
W2 1 29.00 0.25 0.416 3.016
V 1 10.00 0.25 0.416 1.040
Total 47.788
Total in cum 1.031 101081.85
11 Providing and fixing 30 mm thick glazed shutter for windows and clearstory windows using 10kg/sqm
(4mm thick)glass panes including black enamelled ISI marked M.S hinges with necessary screws. Second
class kail wood

A) windows Shutters 27 1.275 4.50 154.91

Sft
Total 154.91 A
14.40 2597.75
12 Providing and fixing ISI marked flush door shutters conforming to IS: 2202 (Part I) decorative type, core
of block board construction with frame of 1st class hard wood(KD) and well matched teak face veneers
on both faces of shutters. With ISI marked M.S. pressed butt hinges bright finished of required size with
necessary screws 30 mm thick

D1 2 3.50 6.50 45.50

D2 3 2.50 6.50 48.75
D3 Sft 1 2.00 5.75 11.50
105.75 B
Total in sqm 9.83 2974.65
13 Providing and fixing 30 mm thick wire gauze shutters using galvanized M.S. wire gauze of average width
for aperture 1.4 mm in both directions with wire of dia. 0.63 mm for doors, windows and clerestory
windows with ISI marked M.S. pressed butt hinges bright finished of required size with necessary screws
as per direction of Engineer-in-charge, 2nd class kail

QVI Glazed shutters Sft 27 1.275 4.50 154.91

 total 154.91
total in sqm 14.40 3101.55
14
Providing and fixing ISI marked aluminum fittings ISI marked anodized (anodic coating not less than
grade AC 10 as per IS : 1868) transparent or dyed to required colour or shade etc. complete :

150 mm tower Bolt No. 7 7 83.80

100mm tower Bolt No. 34 34 63.35
250mmx16 Al Drop No. 7.00 7.00 251.95
125 mm Handle No. 14.00 14.00 68.00
100mm Handle No. 34.00 34.00 60.00
15 Reinforced cement concrete work in beams, suspended floors, roofs having slope upto 15°, landings,
balconies, shelves, chajjas, lintels, bands, plain window sills, staircases and spiral stair cases upto five
level including curing but excluding the cost of centring, shuttering, finishing and reinforcement with
1:1½:3 (1 cement : 1½ coarse sand : 3 graded stone aggregate 20 mm nominal size)

Lintel beams 1 209.50

0.75 0.50 78.56
Slab 1 31.50
30.25 0.416 396.40
Floor beams 1 209.50
0.75 1.00 157.13
Total in cum 17.92 9821.85
16 Reinforcement of RCC works including straightening, cutting, bending placing in position and
binding all complete. TMT bars

QVI Raft and Lintel and

corners of Brick wall 110 kg/cum 31.13 3424.70 123.5

17 Filling by Available excavated earth (excluding rock) in trunches,plinth,sides of fondation etc, in layers
not exceding 20 Cm in depth ,consolidation each deposited layer by ramming and watering lead upto
50m and lift upto 1.5 m.

Qty vide item 2 2552.63

D/d qnty Soling 1.00 205.25 5.00 0.25 256.56
D/d qnty Mudmat 1.00 205.25 5.00 0.250 256.56
D/d qnty Raft cft 466.31
D/d qnty M10 728.88
Total 844.31
Total in Cum 23.93 218.40
18 Supplying and filling in plinth with fine sand /Nallah Muck under floors including watering
rammiing ,consolidating and dressing complete..

1 802.00 1.750
1403.50
Total 1403.50
Total in Cum 39.78 1204.50
19 Cement concrete flooring 1:2:4 (1Cement: 2 coarse sand: 4 graded stone aggregate). 50 mm thick
12.50mm nominal size stone aggregate (crushed) including glass strips at a squared interval of 5'x5'

all rooms 1 802.00 _ 802.00

Sft Total 802.00
 Sft
Total in Sqm 74.54 562.15
20 12mm thick plaster in Cement Mortar 1:4 mix.
all rooms Sft 1.00 295.00 10.00 2950.00
Add 10% for Jams/Sills 295.00
Plinth outside 1 123.50 2.16 266.76
total 3511.76
D1 2 7.00 4.00 56.00
D2 3 7.00 3.00 63.00
D3 1 6.00 2.50 15.00
W1 8 5.00 5.00 200.00
W2 1 4.00 5.00 20.00
V 1 2.50 1.50 3.75
357.75
total 3154.01
total in sqm 293.12 283.80
21 6mm thick plaster in Cement Mortar 1:4 mix.
all rooms Sft 1.00 802.00 802.00
total 802.00
total in sqm 74.54 241.25
22 Structural steel work welded in built up sections, trusses and frame work including cutting,
hoisting fixing in position and applying a priming coat of approved steel primer all complete in
angles / flats / tubes / channels etc. & including 2 coats of Wood colour paint on Soffit & eaves
Boarding

Projected Roof Area sft 1 31.530.25 952.88

1 10 11 110.00
total 1062.88
total projected area @ 1.00x1062.88 1062.88
kg Total weight @ 4.0 kg/ sft 4251.50
Soffit 1.6mm thick MS sheet 1 139.5 2.0 325.67
Verandah 1 17.25 6.0 12.56kg/ 120.81
Sqm
Eaves boarding 1.6mm x 30cm 1 159.50 1.0 186.18
Total weight in KG 4884.17 138.20

23 Providing C.G.S. sheet roofing including vertical / curved surface fixed with polymer coated J or L hooks,
bolts and nuts 8mm diameter with bitumen and G.I. limpet washers or with G.I. limpet washers filled
with white lead, including a coat of approved steel primer and two coats of approved paint on
overlapping of sheets complete (up to any pitch in horizontal/ vertical or curved surfaces),excluding the
cost of purlins, rafters and trusses and including cutting to size and shape. 0.50mm thick

QVI Above x 1.60 F 1 1062.88 1.6 1700.61

Sft
Total in Sqm 158.05
Total in Sqm 158.05 852.50
24 Providing ridges or hips of width 60cm overall width plain G.S. sheets fixed with polymer coated J. or L
hooks, bolts and nuts 8mm dia G.I. limpet and bitumen washers complete. 0.50 mm thick with zinc
coating not less than 275 gram/m2

4 5.14 20.56
Rm
1 4.87 4.87
TOTAL 25.43 690.85
24 Providing and fixing in position collapsible steel shutters with verticalchannels 20x10x2 mm and braced
with flat iron diagonals 20x5 mm size,with top and bottom rail of T-iron 40x40x6 mm, with 40 mm dia
steelpulleys, complete with bolts, nuts, locking arrangement, stoppers,handles, including applying a
priming coat of approved steel primer.

1 4.000 7.000 _ 28.000

Sft Total 28.000
Total in Sqm 2.602 10401.00
25 Providing and laying vitrified floor tiles in different sizes (thickness to be specified by the manufacturer)
with water absorption less than 0.08% and conforming to IS:15622 of approved make, in all colours and
shades, laid on 20mm thick cement mortar 1:4 (1cement :4 coarse sand) including grouting the joints
with white cement and matching pigments etc. complete Size of tile 600x600 mm

1 13.25 4.00 _ 53.00

1 15.25 1.00 15.25
Varendah
1 17.25 1.00 17.25
1 75.75 0.50 37.88
pantry 1 4.50 6.00 27.00
Sft
Skirting pantry 1 21.00 0.50 10.50
corridor 1 5.50 28.00 154.00
Skirting Corridor 1 67.00 0.50 _ 33.50
Total 348.38
Total in Sqm 32.38 1395.10
26 Making plinth protection 50 mm thick of cement concrete 1:3:6 (1 cement:3 coarse sand : 6 graded
stone aggregate 20 mm nominal size) over75mm thick bed of dry brick ballast 40mm nominal size, well
rammed.

QVI Outer plinth 1 41.000 0.610 _ 25.010

Sft Total in Sqm 25.010 572.80
27 Finishing walls with water proofing cement paint of required shade on
New work (two or more coats applied @ 3.84 kg/10sqm)

Outer perifiry 1 41.0 3.050 _ 125.050

Add jambs etc-10% 41.000
total 166.050
D/d Openings
W1 8 5.00 5.00 -50.00
W2 Sft 2 4.00 5.00 -36.60
vent 1 2.50 1.50 -56.00
 Sft

D1 1 4.00 7.00 -91.00

-233.60
total deduction in sqm -21.71
Total in Sqm 144.3 98.75
28 Painting with synthetic enamel paint of approved brand and manufacture to give an even shade. Two
or more coats on new work

windows/vent 8 5.00 1.0 5.00 200.00

2 4.00 1.0 5.00 40.00
1 2.50 1.0 1.50 3.75
Wire gauge 27.00 1.275 2.0 4.50309.83
total 553.58
doors incl steel door 2 4.00 2.0 7.00 112.00
3 3.00 2.0 7.00 126.00
1 2.50 2.0 6.00 30.00
268.00
total 821.58
Total in Sqm 76.35 131.85
29 Providing and applying white cement based putty of specified thickness, of approved brand and
manufacturer, over the plastered wall surface to prepare the surface even and smooth complete. 2 mm
thick

qnty same as plaster vide item 20 & 21 367.66

deduct outer plaster of plinth sqm 24.79

total 342.87 181.05

30 Providing and fixing gang saw cut, mirror polished, premoulded and prepolished, machine cut for
kitchen platforms, vanity counters, window sills, facias and similar locations, of required size, approved
shade, colour and texture laid over 20 mm thick base cement mortar 1:4 (1 cement : 4 coarse sand),
joints treated with white cement, mixed with matching pigment, epoxy touch ups, including rubbing,
curing, moulding and polishing to edges to give high gloss finish etc. complete at all levels Granite of any
colour or shade

pantry sqm 1 1.50 0.70 1.05

4 0.60 0.60 1.44
total 2.49 2994.60

31 Distempering with oil bound washable distemper of approved brand and manufacture to give an even
shade on New work (two or more coats) over and including priming coat with water thinnable
cement primer

Qty same as item 29 sqm 342.87 164.60

32 Providing Design charges for Truss
`@1.0 % of the Amount of
Job 1.0% 674992.18
Truss
33 Provision for proving & Fixing in position wire conduits, Fan boxes, junction Boxes etc of approved make
complete as pet site requirements

complete job Job 15000.00

34 Providing CIB engraved on the Wall of Pachanyat Ghar including providing Pre-execution , during
execution & post execution photographs complete job

Job 1.00 2500.00

35 Carriage of different material from nearest source to site of work.
A) Stone agg 40mm / 20 mm & sand Avg 18 Km.
Qty item no. 4,5,6,15 Cum 85.84 135% 115.883 383.76
B) Bricks from Av 85 Km
Qty item =9
30.25 N0. 14369.15 14,369 3.0
475 No. /Cum

Total
Amount

GRAND TOTAL

Say
RAFIABAD DISTRICT

Amount (Rs)

2,500

18,584

6,251

63,801

102942.9783163
243349

50900

105552

12,150
273080.4761905

104215.38735

37,400

29,235
 44,653

587
2154
1764
952
2040

175,970

422,951

5226.70

47,917
 41,900

83188

17982

674992

134737
17568

27,066

45,169

14,326
 14,254

10,067

62,076

7456.554

56,436

6,750

15,000
 2,500
-

44,471

43,107

3073220

3073220

30.73