GOVT OF ASSAM
DETAILED PROJECT REPORT
FOR
Construction of CSC center
Name of District : KAMRUP (R)
Name of Block : KAMALPUR DEVELOPMENT BLOCK
Name of GP : ATHGAON G.P.
Estimated Amount : Rs 4,00,000.00
(RUPEES FOUR LAKH ONLY)
1
Name of Scheme: Construction of CSC center under RGSA
Name of GP: Athgaon
Name of Block: Kamalpur
Estimated Amount: Rs. 4,00,000.00
REPORT
This estimate amounting to Rs. 4,00,000.00 (Rupees Four Lakhs only) has been
framed to show the probable cost for the “Construction of CSC center under
RGSA”
The following provisions are provided in this estimate
1. Earthwork in excavation of foundation,
2. PCC Works, RCC Works and Brickwork in Substructure Upto Plinth level
3. RCC Works in Superstructure and Brickwork in Superstructure
4. Roof Truss and Installation of Roofing Sheets
5. Provision of Door and Windows and
6. Flooring with Tiles, False ceiling, Electrification
7. Colouring
The rates provided in the estimate are as per D.S.R. Vol. 1 & 2 of Central
Public Works Department 2021.
All works will be carried out as per CPWD general specifications.
2
ABSTRACT OF COST
Name of Schme: Construction of CSC center
Name of District : KAMRUP (R)
Name of Block : KAMALPUR DEVELOPMENT BLOCK
Name of GP : ATHGAON G.P.
Estimated Amount : Rs 4,00,000.00
(RUPEES FOUR LAKH ONLY)
TOTAL = Rs. 4,35,309.97
Add 8% Electrification = Rs 34,824.80
= Rs 4,70,134.77
Deduct 15% CP = Rs 70520.22
= Rs3,99,614.55
ADD Information Board = Rs 386.45
Total Amount = Rs 400000.00
Accredited Engineer
Kamalpur Dev. Block
3
DETAIL ESTIMATE
Item no 1 Earthwork in Excavation
2.8
Earth work in excavation by mechanical means (Hydraulic excavator) / manual means in
foundation trenches or drains (not exceeding 1.5 m in width or 10 sqm. on plan), including
dressing of sides and ramming of bottoms, lift up to 1.5 m, including getting out the
excavated soil and disposal of surplus excavated soil as directed, within a lead of 50 m.
2.8.1 All kinds of soil
Footing
6 x 0.91 x 0.91 x 1.2 = 5.96 cum
Plinth Beam
2 x 4.26 x 0.45 x 0.45 = 1.72 cum
2 x 3.65 x 0.45 x 0.45 = 1.47 cum
Total = 9.15 cum
@ 286.85/ cum = Rs. 2,624.67
Item No. 2 BRICK SOILING
SOR Sl. No. 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.
Under Footing
6 x 0.91 x 0.91 = 4.97 sqm
Floor
1 x 4.26 x 3.65 = 15.55 sqm
Step
4 x 0.30 x 1.21 = 1.45 sqm
Total = 21.97 sqm
(As per Current Market Rate)@607.20/ sqm = Rs. 13,340.18
4
Item No 3 PCC
4.1
Providing and laying in position cement concrete of specified grade excluding the cost of
centering and shuttering - All work up to plinth level :
4.1.10
1:5:10 (1 cement : 5 coarse sand (zone-III) derived from natural sources : 10 graded stone
aggregate 40 mm nominal size derived from natural sources)
Under Footing
6 x 0.91 x 0.91 x 0.10 = 0.50 cum
Floor
1 x 3.65 x 4.26 x 0.10 = 1.56 cum
Total = 2.06 cum
@ 6050.65 / cum = Rs. 12,464.15
Item No 4 Earthfilling in plinth
2.25
Filling available excavated earth (excluding rock) in trenches, plinth, sides of foundations
etc. in layers not exceeding 20cm in depth, consolidating each deposited layer by ramming
and watering, lead up to 50 m and lift up to 1.5 m.
3.65 x 4.26 x 1.2 = 18.66 cum
@253.95 = Rs. 4,738.71
Item No 5 Reinforcement
5.22
Steel reinforcement for R.C.C. work including straightening, cutting, bending, placing in
position and binding all complete up to plinth level.
5.22A6
Thermo-Mechanically Treated bars of grade Fe-500D or more.
5
JALI (12 mm dia bar) along X direction
6 x 14 x 0.91 x 0.89 = 67.28 kg
JALI (10 mm dia bar) along Y direction
6 x 14 x 0.91 x 0.617 = 47.16 kg
Plinth Beam (12mm dia)
2 x 4 x 4.87 x 0.89 = 34.68 kg
2 x 4 x 3.65 x 0.89 = 26.00 kg
Lintel (12mm dia)
2 x 4 x 4.87 x 0.89 = 34.68 kg
2 x 4 x 3.65 x 0.89 = 26.00 kg
Total = 235.8 kg
@89.6 / kg = Rs. 21,127.68
5.22 A
Steel reinforcement for R.C.C. work including straightening, cutting, bending, placing in
position and binding all complete above plinth level.
Mild steel and Medium Tensile steel bars
Column (12 mm)
6 x 4 x 6.35 x 0.89 = 135.64 kg
@88.95 / kg = Rs. 12,058.24
Stirrups (8 mm dia bar)
Column
1 x 70 x 1.30 x 0.395 = 35.945 kg
Plinth Beam
1 x 75 x 1.65 x 0.395 = 48.89 kg
1 x 101 x 1.65 x 0.395 = 65.83 kg
6
Total = 150.67 kg
@88.95 / kg = Rs. 13,402.05
Item No 6 RCC
5.1
Providing and laying in position specified grade of reinforced cement concrete, excluding
the cost of centering, shuttering, finishing and reinforcement - All work up to plinth level :
5.1.2
1:2:4 (1 cement : 2 coarse sand including manufactured sand derived from Recycled
Concrete Aggregate (RCA)up to 20% : 4 graded stone aggregate 20 mm nominal size of
Recycled Concrete Aggregate(RCA) up to 20%).
Footing
6 x 0.91 x 0.91 x 0.15 = 0.75 cum
6 x 0.30 x 0.30 x 0.90 = 0.49 cum
Plinth Beam
2 x 4.26 x 0.30 x 0.30 = 0.77cum
2 x 3.65 x 0.30 x 0.30 = 0.68cum
Total = 1.89 cum
@7752.70 = Rs. 14,652.60
5.2
Reinforced cement concrete work in walls (any thickness), including attached pilasters,
buttresses, plinth and string courses, fillets, columns, pillars, piers, abutments, posts and
struts etc. above plinth level up to floor five level, excluding cost of centering, shuttering,
finishing and reinforcement
5.2.2.A
1:1.5:3 (1 cement : 1.5 coarse sand incuding manufactured sand derived from Recycled
Concrete Aggregate (RCA) upto 20% : 3 graded stone aggregate 20 mm nominal size
Recycled Concrete Aggregate (RCA) upto 20%
Column
6 x 0.30 x 0.30 x 3.65 = 1.97 cum
7
Lintel
2 x 4.26 x 0.125 x 0.125 = 0.14 cum
2 x 3.65 x 0.125 x 0.125 = 0.11 cum
Total = 2.22 cum
@10001.70 = Rs. 22,203.77
Item No 7 Brickwork
6.1
Brick work with common burnt clay F.P.S. (non modular) bricks of class designation 7.5 in
foundation and plinth in:
Cement mortar 1:6 (1 cement : 6 coarse sand)
Plinth wall
2 x 4.26 x 0.250 x 1.2 = 2.56 cum
2 x 3.65 x 0.250 x 1.2 = 2.19 cum
Total = 4.75 cum
@6658.25 = Rs. 31,626.69
6.3
Brick work with common burnt clay machine moulded perforated bricks of class designation
12.5conforming to IS: 2222 in superstructure above plinth level up to floor five level in
cement mortar 1:6 (1cement : 6 coarse sand) :
Wall
2 x 4.26 x 0.125 x 3.65 = 3.89 cum
2 x 3.65 x 0.125 x 3.65 = 3.33 cum
Gable Wall
2 x ½ 3.65 x 0.125 x 0.80 = 2.92 cum
Deduct Window
2 x 1.2 x 1.65 x 0.125 = 0.50 cum
8
Deduct Door
1 x 1.35 x 2.15 x 0.125 = 0.37 cum
Total = 9.27 cum
@8030.60 = Rs. 74,443.66
Item No 8 Plastering
13.2
15 mm cement plaster on the rough side of single or half brick wall of mix :
13.2.1
15 mm cement plaster on the rough side of single or half brick wall of mix
Wall
4 x 4.26 x 3.65 = 62.20 sqm
4 x 3.65 x 3.65 = 53.29 sqm
Gable Wall
4 x ½ 3.65 x 0.80 = 5.76 sqm
Deduct Window
2 x 1.2 x 1.65 = 3.96 sqm
Deduct Door
1 x 1.35 x 2.15 = 5.81 sqm
Total = 111.48 sqm
@339.70 = Rs. 37,869.76
Item No 9 Formwork
5.9
Centering and shuttering including strutting, propping etc. and removal of form
5.9.1
Foundations, footings, bases of columns, etc. for mass concrete
Column
6 x 0.30 x 4.85 = 8.73 sqm
9
Beam
2 x 0.30 x 4.87 = 2.92 sqm
2 x 0.30 x 3.65 = 2.19 sqm
Lintel
2 x 0.125 x 4.87 = 1.22 sqm
2 x 0.125 x 3.65 = 0.91 sqm
Total = 15.97 cum
@307.95 = Rs. 4,917.96
Item No 10 Roof-truss
10.16
Steel work in built up tubular (round, square or rectangular hollow tubes etc.) trusses etc.,
including cutting, hoisting, fixing in position and applying a priming coat of approved steel
primer, including welding and bolted with special shaped washers etc. complete
10.16.1
Rafter (60.3 OD) = 4 x 5.0 x 5.1 = 102 kg
Tie (60.3 OD) = 2 x 4.87 x 5.1 = 49.67 kg
Purlin (42.4 OD) = 6 x 3.65 x 2.59 = 56.72 kg
Struts (33.7 OD) = 12 x 0.7 x 2.01 = 16.98 kg
Total = 225.37 kg
@154.90 /kg = 35,585.92
Item No 11 Roofing
12.1
Providing corrugated G.S. sheet roofing including vertical / curved surface fixed with
polymer coated J or L hooks, bolts and nuts 8 mm 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 wherever required
10
1 x 4.26 x 4.86 = 20.655 sqm
@ 1320.35/ sqm = Rs. 27,271.83
Item No 12 Wood work in doors
9.1.2
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 (40mmx 3mmx
250mm) as per design embeded in cement concrete block in proportion 1:2:4 and with two
coats of kiricide oiling to the timber faces in contact with C.C and masonry as directed and
specified.
(c) Kiln seasoned and chemically treated hollock wood
Door Frame
1 x 1.35 x 0.10 x 0.10 = 0.02 cum
2 x 2.15 x 0.10 x 0.10 = 0.04 cum
Door Shutter
1 x 1.35 x 2.15 x 0.05 = 0.15 cum
Total = 0.21 cum
@ 74,199.70/ cum = Rs 15,581.94
Item No 13 Aluminium window
11.1.1
Providing, fitting and fixing standard aluminium openable windows and ventilators of
approved brands without horizontal glazing bars joints mitred and jointed with SS screws
(manufactured to IS: 733 and IS: 1285 specifications) , fastened by 6mm x 3.15mm lugs
100mm long embedded in CC blocks 150mm x 100mm x 100mm in 1:3:6 mix providing and
fixing EPDM rubber, handles, frictions stays, joining cleat, bolting device, locking
arrangement, spring catch as required complete as per approved design and directed for all
levels. (Glazing and Cement concrete to be measured and paid separately).
4 x 1.2 x 1.65 = 3.96 sqm
@4758/sqm = Rs. 37,683.36
11
Item No 14 Ceiling
12.45.1
Providing and fixing false ceiling at all height including providing and fixing of frame work
made of special sections, power pressed from M.S. sheets and galvanized with zinc coating
of 120 gms/sqm (both side inclusive) as per IS : 277 and consisting of angle cleats of size 25
mm wide x 1.6 mm thick with flanges of 27 mm and 37mm, at 1200 mm centre to centre,
one flange fixed to the ceiling with dash fastener 12.5 mm dia x 50mm long with 6mm dia
bolts, other flange of cleat fixed to the angle hangers of 25x10x0.50 mm of required length
with nuts & bolts of required size and other end of angle hanger fixed with intermediate G.I.
channels 45x15x0.9 mm running at the spacing of 1200 mm centre to centre, to which the
ceiling section 0.5 mm thick bottom wedge of 80 mm with tapered flanges of 26 mm each
having lips of 10.5 mm, at 450 mm centre to centre, shall be fixed in a direction
perpendicular to G.I. intermediate channel with connecting clips made out of 2.64 mm dia x
230 mm long G.I. wire at every junction, including fixing perimeter channels 0.5 mm
thick 27 mm high having flanges of 20 mm and 30 mm long, the perimeter of ceiling fixed to
wall/partition with the help of rawl plugs at 450 mm centre, with 25mm long dry wall screws
@ 230 mm interval, including fixing of gypsum board to ceiling section and perimeter
channel with the help of dry wall screws of size 3.5 x 25 mm at 230 mm c/c, including
jointing and finishing to a flush finish of tapered and square edges of the board with
recommended jointing compound , jointing tapes , finishing with jointing compound in 3
layers covering upto 150 mm on both sides of joint and two coats of primer suitable for
board, all as per manufacturer's specification and also including the cost of making openings
for light fittings, grills, diffusers, cutouts made with frame of perimeter channels suitably
fixed, all complete as per drawings, specification and direction of the Engineer in Charge but
excluding the cost of painting with :
1 x 3.65 x 4.26 = 15.55 sqm
@1145.95/ sqm = Rs. 17819.53
Item No 15 Paint Work
13.45 Finishing walls with textured exterior paint of required shade :
13.45.1 New work (Two or more coats applied @ 3.28 ltr/10 sqm) over and including
priming coat of exterior primer applied @ 2.20kg/10 sqm
Wall
2 x 4.26 x 3.65 = 31.10 sqm
2 x 3.65 x 3.65 = 26.65 sqm
Gable Wall
4 x ½ 3.65 x 0.80 = 5.76 sqm
Deduct Window
12
2 x 1.2 x 1.65 = 3.96 cum
Deduct Door
1 x 1.35 x 2.15 = 2.90 cum
Total = 56.65 cum
@245.00/ sqm= Rs. 13,879.25
Item No 15 Tiles
8.31
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 (1 cement
: 4 coarse sand), jointing with grey cement slurry @ 3.3 kg/ sqm including grouting the joints
with white cement and matching pigments etc., complete.
1 x 4.26 x 3.65 = 15.55 sqm
@ 1416.65 /sqm = Rs. 22,028.91
TOTAL = Rs. 4,35,309.97
Add 8% Electrification = Rs 34,824.80
= Rs 4,70,134.77
Deduct 15% CP = Rs 70520.22
= Rs3,99,614.55
ADD Information Board = Rs 386.45
Total Amount = Rs 400000.00
13
W
PLAN
Elevation
14
15