NAME OF WORK :

DETAILED ESTIMATE
Sl
No
Description No L B D Qty Unit Rate Amount
1 2 3 4 5 6 7 8 9 10
1 Earth work in surface excavation by mechanical means for lowering & leveling the
ground without blasting for all works other than foundation in Ordinary/Soft rock &
depth not exceeding 300mm as per drawing and technical specifications, including
setting out, shoring, strutting, barricading, caution lights, removal of stumps and other
deleterious matter including dressing of excavated surfaces, disposing off or levelling the
excavated earth or sorting & stacking the selected earth for reuse in a radius of 50 m
and lift upto 1.5 m including cost of labour, tools, usage of machinery & other
appurtenances required to complete the work. (Vol-I/8/1.12)
1 6.40 12.80 0.10 8.19
Net Qty 8.19 Cum 95.00 778.24
2 Earth work excavation by manual means for drains,canals, waste weir draft, approach
channels, key trench, foundation of Bridges and such similar works, as per drawing and
technical specifications, including setting out, shoring, strutting, barricading, caution
lights, excavated surface leveled and sides neatly dressed disposing off or leveling the
excavated stuff or sorting & stacking the selected stuff for reuse in a radius of 50 m and
lift upto 1.5 m including cost of labour, tools, usage & other appurtenances required to
complete the work. Depth Exceeding 1.5m Cost of De-watering upto 7.5 % may be
added, where required assessment for dewatering shall be made as per site condition. in
Hard Soil (Vol-I/5/1.4.2)
Column Footings 8 1.50 1.50 1.50 27.00
Walls
L/W 2 10.36 0.60 0.60 7.46
S/W 1 5.79 0.60 0.60 2.08
1 6.25 0.60 0.60 2.25
3 4.42 0.60 0.60 4.77
Utility 1 2.40 0.60 0.60 0.86
Bath & W.C 1 4.88 0.60 0.60 1.76
Total 46.19 Cum
Deductions
Main Columns 8 1.50 0.60 0.60 4.32
Total 4.32 Cum
Net Qty 46.19 - 4.32 = 41.87 Cum 259.00 10,843.81
3 Providing and laying in position plain cement concrete for levelling course for all works
in foundation. The granite/trap/basalt crushed graded coarse aggregates and fine
aggregates as per relevant IS Codes machine mixed, laid in layers not exceeding 150mm
thickness, well compacted using plate vibrators, including all lead & lifts, cost of all
materials of quality, labour, Usage charges of machineries, curing, and all the other
appurtenances required to complete the work as per technical specifications. (The cost
of steel reinforcement & formwork shall be paid separately) Mix 1:3:6 Using 40 mm
nominal size graded crushed coarse aggregates (Vol-I/15/2.1.3)
Column Footings 8 1.50 1.50 0.10 1.80
Walls
L/W 2 10.36 0.60 0.10 1.24
S/W 1 5.79 0.60 0.10 0.35

Page 1
Sl
No
Description No L B D Qty Unit Rate Amount
1 2 3 4 5 6 7 8 9 10
1 6.25 0.60 0.10 0.38
3 4.42 0.60 0.10 0.80
Utility 1 2.40 0.60 0.10 0.14
Bath & W.C 1 4.88 0.60 0.10 0.29
Net Qty 5.00 Cum
Deductions
Columns 8 1.50 0.60 0.10 0.72
Total 0.72 Cum
Net Qty 5.00 - 0.72 = 4.28 Cum 5989.00 25,620.94
4 Providing Random rubble masonry with hard stone in foundation and plinth including
levelling up with cement concrete 1:6:12 (1 cement: 6 coarse sand :12 graded stone
aggregate 20 mm nominal size) upto plinth level with :Cement mortar 1:6 (1 cement : 6
coarse sand) (Vol-II/9/5.1.1)
First Step
L/W 2 10.36 0.45 0.30 2.80
S/W 1 5.79 0.45 0.30 0.78
1 6.25 0.45 0.30 0.84
3 4.42 0.45 0.30 1.79
Utility 1 2.40 0.45 0.30 0.32
Bath & W.C 1 4.88 0.45 0.30 0.66
Net Qty 7.20 Cum
Deductions
Columns 8 0.23 0.23 0.30 0.13
0.13 Sqm
Net Qty 7.20 - 0.13 = 7.07 Cum 5611.00 39,661.58
Providing and laying in Reinforced cement concrete for all Basement & surface level
works, return walls, retaining walls, sunken floors etc. The granite/trap/basalt crushed
graded coarse aggregates and fine aggregates as per relevant IS Codes machine mixed
with super plasticisers, laid in layers, well compacted using needle vibrators, providing
weep holes wherever necesary, including all lead & lifts, cost of all materials of quality,
labour, Usage charges of machinery, curing and all other appurtenances required to
complete the work as per technical specifications. (The cost of steel reinforcement &
formwork to be paid separately) M20 Design Mix Using 20 mm nominal size graded
crushed coarse aggregates (Vol-I/15/2.2.3)
5 Column Footings 8 1.50 1.50 0.30 5.40
Net Qty 5.40 Cum 6336.00 34,214.40
6 Plinth Beam
L/W 2 10.36 0.23 0.30 1.43
S/W 1 5.79 0.23 0.30 0.40
1 6.25 0.23 0.30 0.43
3 4.42 0.23 0.30 0.91
Utility 1 2.40 0.23 0.30 0.17
Bath & W.C 1 4.88 0.23 0.30 0.34
Net Qty 3.68 Cum 6480.00 23,831.50
7 Filling available excavated earth (excluding rock) in trenches, plinth, sides of
foundations and other similar works etc. in layers not exceeding 20cm in depth,
consolidating each deposited layer by ramming and watering, lead up to 50 m and lift
upto 1.5 m. (Vol-I/7/1.9)

Page 2
Sl
No
Description No L B D Qty Unit Rate Amount
1 2 3 4 5 6 7 8 9 10
Total Excavated Qty 50.06
Less - Bed Qty -5.00
Footing Qty -5.40
UCR Qty -7.07
Hall 1 3.96 3.66 0.30 4.35
Bed Room 1 2.90 3.35 0.30 2.91
Kitchen 1 2.90 2.44 0.30 2.12
Utility 1 2.36 1.30 0.30 0.92
Bath 1 1.22 1.52 0.30 0.56
W.C 1 1.22 1.22 0.30 0.45
Net Qty 43.90 Cum 266.00 11,677.95
9 Providing and laying in position Reinforced cement concrete for all Super structures of
building, Road works, Water works, Irrigation works & super structure works of bridges
upto 3.50 m height. The granite/ trap/basalt crushed graded coarse aggregates and fine
aggregates as per relevant IS Codes machine mixed with super plasticisers laid in layers,
well compacted using needle vibrators. The cost includes all lead & lifts, cost of all
materials, quality confirming to the requirements of relevant IS codes , labour, Usage
charges of machinery, curing and all other appurtenances required to complete the work
as per technical specifications. (The cost of steel reinforcement, dowel bars & formwork
to be paid separately). M25 Design Mix Using 20 mm nominal size graded crushed
coarse aggregates (Vol-I/16/2.5.2)
R.C.C Columns
C1 8 0.23 0.45 5.20 4.31
Net Qty 4.31 Cum
Roof Beam
L/W 2 10.36 0.23 0.30 1.43
S/W 1 5.79 0.23 0.30 0.40
1 6.25 0.23 0.30 0.43
3 4.42 0.23 0.30 0.91
Utility 1 2.40 0.23 0.30 0.17
Bath & W.C 1 4.88 0.23 0.30 0.34
Net Qty 3.68 Cum
Roof Slab
Slab 1 10.36 5.79 0.13 7.80
Net Qty 7.80 Cum
Total Concrete Qty 15.78 Cum 6843.00 1,07,991.24
11 Providing Thermo-Mechanically Treated bars of grade Fe-500D or more Steel
reinforcement for R.C.C. work including straightening, cutting, bending, placing in
position, binding and anchoring to adjacent members whereever necessary complete as
per Design including cost of material, labour, usage charges complete as per
specifications. (Thelaps and wastages shall not be measured separately) (Vol-I/18/2.11-
a.)
Column Footings 5.40 50.00 Kg/Cum 270.00
Column 4.31 120.00 Kg/Cum 516.67
Plinth Beam 3.68 90.00 Kg/Cum 330.99
Roof Beam 3.68 100.00 Kg/Cum 367.77
Roof slab 7.80 80.00 Kg/Cum 623.84
Total 2109.27 Kg

Page 3
Sl
No
Description No L B D Qty Unit Rate Amount
1 2 3 4 5 6 7 8 9 10
Say 1900.00 Kg 89.46 1,69,968.30
12 Providing Brick work with common Burnt clay modular bricks of class designation 3.5 in
foundation and plinth in Cement mortar 1:4 (1 cement : 4 coarse sand) including cost of
all materials, labour, scaffolding and usage charges of machinery & other incidental
charges complete asper the direction of engineer incharge of work. (Vol-II/13/6.7)
L/W 2 10.36 0.23 2.70 12.87
S/W 1 5.79 0.23 2.70 3.60
1 4.42 0.23 2.70 2.74
2 3.13 0.23 2.70 3.89
Utility 1 2.36 0.23 2.70 1.47
Total 24.56 Cum
Deductions
MD 1 2.40 0.23 2.10 1.16
D 3 1.20 0.23 2.10 1.74
W 6 1.20 0.23 1.20 1.99
Deductions for Columns
C1 8 0.23 2.70 4.97
Total 9.85 Cun
Net Qty 24.56 - 9.85 = 14.71 Cum 8211.00 1,20,762.05
13 Providing and laying in position plain cement concrete for levelling course for all works
in foundation. The granite/trap/basalt crushed graded coarse aggregates and fine
aggregates as per relevant IS Codes machine mixed, laid in layers not exceeding 150 mm
thickness, well compacted using plate vibrators, including all lead & lifts, cost of all
materials of quality, labour, Usage charges of machineries, curing, and all the other
appurtenances required to complete the work as per technical specifications. (The cost
of steel reinforcement & formworkshall be paid separately). Mix 1:3:6 (M10) Using 20
mm nominal size graded crushed coarse aggregates for Coping (Vol-I/15/2.1.4)
Sills
L/W 2 10.36 0.23 0.08 0.38
S/W 1 5.79 0.23 0.08 0.11
1 4.42 0.23 0.08 0.08
2 3.13 0.23 0.08 0.12
Utility 1 2.36 0.23 0.08 0.04
Net Qty 0.73 Cum 6217.00 4,524.24
15 Providing 12 mm cement plaster finished with a floating coat of neat cement of mix :1:3
(1 cement: 3 fine sand) to brick masonry including rounding off corners wherever
required smooth rendering, providing and removing scaffolding, including cost of
materials, labour, curing complete as per specifications and as per directions of Engineer-
in-charge. (Vol-II/41/8.4.1) Ceiling Plaster
Hall 1 3.96 3.66 14.49
Bed Room 1 2.90 3.35 9.72
Kitchen 1 2.90 2.44 7.08
Utility 1 2.36 1.30 3.07
Bath 1 1.22 1.52 1.85
W.C 1 1.22 1.22 1.49
Net Qty 37.70 Sqm 323.00 12,175.61

Page 4
Sl
No
Description No L B D Qty Unit Rate Amount
1 2 3 4 5 6 7 8 9 10
16 Providing 15 mm cement plaster on the rough side of single or half brick wall of mix 1:4
(1 cement: 4 fine sand) including rounding off corners wherever required smooth
rendering, providing and removing scaffolding, including cost of materials, labour, curing
complete as per specifications and as per directions of Engineer-in-charge. (Vol-
II/41/8.2.1) Plaster to Inside walls
Hall 2 3.96 3.00 23.76
2 3.66 3.00 21.96
Bed Room 2 2.90 3.00 17.40
2 3.35 3.00 20.10
Kitchen 2 2.90 3.00 17.40
2 2.44 3.00 14.64
Utility 2 2.36 3.00 14.16
2 1.30 3.00 7.80
W.C 2 1.20 3.00 7.20
2 1.20 3.00 7.20
Canopy Columns 2 0.92 3.00 5.52
Total 157.14 Sqm
Deductions
MD 1 2.40 2.10 5.04
D 3 1.20 2.10 7.56
D2 2 0.75 2.10 3.15
W 6 1.20 1.20 8.64
Total 24.39 Sqm
Net Qty 132.75 Sqm 295.00 39,161.25
17 Providing 20 mm cement plaster of mix :1:4 (1 cement: 4 fine sand) to brick/stone
masonary including rounding off corners wherever required smooth rendering,
providing and removing scaffolding, including cost of materials, labour, curing complete
as per specifications and as per directions of Engineer-in-charge. (Vol-II/42/8.9) Outside
walls
Basement
LW 2 10.36 0.45 9.32
SW 2 5.79 0.45 5.21
Outside Walls
LW 2 10.36 3.15 65.27
SW 2 5.79 3.15 36.48
Net Qty116.28 Sqm 385.00 44,767.80
18 Providing Mathi/Nandi wood frames of doors, windows, clerestory windows,
ventilators and other frames, wrought, framed or assembled including making
plaster groves (excluding cost of cement concrete and side clamps ), but including
cost of materials, labour, usage charges complete as per specifications. (Vol-
II/99/12.11)
Frames
MD 1 7.00 0.13 0.08 0.07
D 3 6.40 0.13 0.08 0.20
Net Qty 0.27 Cum 138074.00 37,622.40

Page 5
Sl
No
Description No L B D Qty Unit Rate Amount
1 2 3 4 5 6 7 8 9 10
19 Providing and fixing flush door shutter made out of solid core block board type,
well seasoned , chemicaly treated hard wood battens and internal frame with
minimum 45 mm wide wooden frame alround door shutters covered with cross
bonded wooden sheets (core veneer) hot pressed and fastened on both sides of the
door useing liquid phenol formaldehyde resin as per IS specifications 2202 (part-I)
1991. from manufacturer complete as per spcification. 30 mm thick both side Teak
(Vol-II/105/12.57.7)
MD 1 1.20 2.10 2.52
D 3 0.90 2.10 5.67
Net Qty 8.19 Sqm 4960.00 40,622.40
20 Providing FRP Door Frames for Toilets.
Providing and fixing PVC Hollow Door Frame of the size 50x47mm with a wall thickness
of 5mm, made out of extruded 5mm rigid PVC foam sheet, mitre cut at two corners and
joined with 2 Nos. of 150mm long brackets of 15x15mm M.S. Square tube. The two
vertical door profiles are to be reinforced with 19x19 mm M.S. Square tube of 19 gauge,
EPDM rubber gasket weather seal to be provided through out the frame. The door
screws through the frame by using PVC fasteners. A minimum of 4 Nos of screws to be
provided for each vertical member & minimum 2 Nos. for horizontal member. (VOL-
II/104/12.54)
Toilet 2 5.70 11.40
Net Qty 11.40 Rmt 318.00 3,625.20
21 Providing FRP Door Shutters for Toilets.
Providing and fixind of factory made 30mm P.V.C rigid foam (FOREX) PANEL DOORS
Rajashree made from MS tube of 19 guage, size of 19mm x 19mm and covered with
heat moulded PVC C Channel of 5 mm thick and width of 50mm to form styles and rails.
The inner panel should be inserted in between the frame with 5mm thick PVC rigid foam
sheet, welded/sealed to the styles and rails along with 5mm PVC, beeding on all and
either sides. The vertical tubes may be filled with suitable wood material to further
enhance the screw holding capacity (Vol-II/104/12.55.1)
Toilet 2 0.75 2.10 3.15
Net Qty 3.15 Sqm 2366.00 7,452.90
22 Providing and fixing M.S. grills of required pattern in frames of windows etc. with M.S.
flats, square or round bars etc. including priming coat with approved steel primer all
complete. Fixed to openings /wooden frames with rawl plugs screws etc. (Vol-
II/86/11.34B)
W 6 1.20 1.20 8.64
Net Qty 8.64 Sqm
15.00 Kg/Sqm 129.60 Kg
Say 130.00 Kg 183.00 23,790.00

Page 6
Sl
No
Description No L B D Qty Unit Rate Amount
1 2 3 4 5 6 7 8 9 10
23 Providing and fixing aluminium work for doors, windows, ventilators and partitions
with extruded built up standard tubular sections/ appropriate sections and other
sections of approved make conforming to IS: 733 and IS:1285, fixing with dash fasteners
of required dia and size, including necessary filling up the gaps at junctions, i.e. at top,
bottom and sides with required EPDM rubber/ neoprene gasket etc. Aluminium sections
shall be smooth, rust free, straight, mitred and jointed mechanically wherever required
including cleat angle, Aluminium snap beading for glazing / paneling, C.P. brass /
stainless steel screws, all complete as per architectural drawings and the directions of
Engineer-in-charge. (Glazing, paneling and dash fasteners to be paid for separately) :For
shutters of doors, windows & ventilators including providing and fixing hinges/ pivots
and making provision for fixing of fittings wherever required including the cost of EPDM
rubber / neoprene gasket required (Fittings shall be paid for separately) Powder coated
aluminium (minimum thickness of powder coating 50 micron) including cost of
materials, labour, usage charges of machinery complete as per specifications. (Vol-
II/88/[Link])
Three Track Windows
W 6 1.20 1.20 8.64
Net Qty 8.64 Sqm
Total Qty 8.00 Kg/Sqm 69.12 Kg
Say 70.00 Kg 571.00 39,970.00
24 Providing, assembling and supplying vision glass panels (IGUs) comprising of
hermetically-sealed 6-12- 6 mm insulated glass (double glazed) vision panel units of size
and shape as required and specified, comprising of an outer heat strengthened float
glass 6mm thick, of approved colour and shade with reflective soft coating on surface # 2
of approved colour and shade, an inner Heat strengthned clear float glass 6mm thick,
spacer tube 12mm wide, dessicants, including primary seal and secondary seal
(structural silicone sealant) etc. all complete for the required performances, as per the
Architectural drawings, as per the approved shop drawings, as specified and as directed
by the Engineer-in-Charge. The IGUs shall be assembled in the factory/ workshop of the
glass processor.(Payment for fixing of IGU Panels in the curtain glazing is included in cost
of item No.18.2)For payment, only the actual area of glass on face # 1 of the glass panels
(excluding the areas of the grooves and weather silicone sealant) provided and fixed in
position, shall be measured in m2.(i) Coloured tinted float glass 6mm thick substrate
with reflective soft coating on face # 2, + 12mm Airgap + 6mm Heat Strengthened clear
Glass of approved make having properties as visible Light transmittance (VLT) of 25 to 35
%, Light reflection internal 10 to 15%, light reflection external 10 to 20 %, shading
coefficient (0.25-0.28) and U value of 3.0 to 3.3 W/m2 degree K etc. The properties of
performance glass shall be decided by technical sanctioning authority as per the site
requirement. (Vol-II/183/18.3)
Three Track Windows
W 6 1.20 1.20 8.64
Net Qty 8.64 Sqm 3043.00 26,291.52
26 Providing and laying Vitrified tiles in different sizes (thickness to be specified by
manufacturer), with water absorption less than 0.08 % and conforming to I.S. 15622, of
approved make, in all colours & shade, over 12 mm thick bed of cement mortar 1:3 (1
cement: 3 coarse sand), jointing with grey cement slurry @ 3.3 kg/ m2 including
grouting the joint with white cement & matching pigments etc. complete. Size of Tile
600x600 mm (Vol-II/61/9.17.2)
Hall 1 3.96 3.66 14.49
Bed Room 1 2.90 3.35 9.72
Kitchen 1 2.90 2.44 7.08
Net Qty 31.28 Sqm 1175.00 36,759.41

Page 7
Sl
No
Description No L B D Qty Unit Rate Amount
1 2 3 4 5 6 7 8 9 10
27 Providing and laying Ceramic glazed floor tiles of size 300x300 mm (thickness to be
specified by the manufacturer), of 1st quality conforming to IS : 15622, of approved
make, in all colours, shades, except White, Ivory, Grey, Fume Red Brown, laid on 20 mm
thick bed of cement mortar 1:4 (1 Cement : 4 Coarse sand), jointing with grey cement
slurry @ 3.3 kg/ m2 including pointing the joints with white cement and matching
pigments etc., complete. (Vol-II/60/9.9)
Utility 1 2.36 1.30 3.07
Bath 1 1.22 1.52 1.85
W.C 1 1.22 1.22 1.49
Net Qty 6.41 Sqm 1076.00 6,898.02
28 Providing skirting, dadooing, rises of steps with colour glazed tiles 6mm thick on 10mm
thick cement plaster 1:3 and jointed with white cement slurry over existing rough plaster
surface using glazed tiles of approved make and size including cost of materials, labour,
complete as per specifications. (Vol-II/65/9.39) Dadooing
Utility 2 2.36 0.90 4.25
2 1.30 0.90 2.34
Bath 2 1.22 0.90 2.20
2 1.52 0.90 2.74
W.C 2 1.22 0.90 2.20
2 1.22 0.90 2.20
Total 15.91 Sqm
Deductions
D1 1 0.90 2 1.20 2.16
D2 2 0.75 2 1.20 3.60
Total 5.76 Sqm
Net Qty 10.15 Sqm 1449.00 14,710.25
30 Providing applying two coats of wall putty to inside plastered walls and ceiling using
white cement putty. Scrapping and levelling the surface using steel blade and preparing
the surface even and smooth by using different grade sand papers, including cost of all
materials, cost of labour and scaffolding etc., complete as per the specification. (Vol-
II/50/8.51)
Qty same as I/s plastering 132.75
Qty same as Ceilling plastering 37.70
Net Qty 170.45 Sqm 100.00 17,044.54
31 Wall painting with acrylic emulsion paint of approved brand and manufacture to give an
even shade :Two coats on new work after thoroughly brooming the surface to remove
all dirt, dust, mortar drops and foreign matter including preparing the surface even and
sand paper smooth, cost of materials, labour complete as per specifications. (Vol-
II/48/8.39)
Qty same as i/s plastering + Ceiling Plaster. 170.45
Net Qty 170.45 Sqm 127.00 21,646.57
32 Applying priming coats with primer of approved brand and manufacture, having low
VOC (Volatile Organic Compound) content. With water thinnable cement primer on wall
surface having VOC content less than 50 grams/litre as per specifications and as per
directions of Engineer in charge. (Vol-II/51/8.55.2)
Qty same as o/s plastering 116.28
Net Qty 116.28 Sqm 53.00 6,162.84

Page 8
Sl
No
Description No L B D Qty Unit Rate Amount
1 2 3 4 5 6 7 8 9 10
33 Finishing walls with Acrylic Smooth exterior paint of required shade : Old work (Two
coat applied @ 1.67 ltr/ 10 m²) on existing cement paint surface including preparing the
surface after thoroughly cleaning the surface to remove all dirt, dust and foreign matter,
cost of materials, labour complete as per specifications and as per directions of
Engineerin-charge. (Vol-II/46/8.30)
Qty same as o/s plastering 116.28
Net Qty 116.28 Sqm 174.00 20,232.72
Total Rs. 9,48,808.00
Water Supply & Sanitary Connections 3% 28,464.00
Interanl & External Electrification Connections 4% 37,952.00
Total Rs. 10,15,224.00
Goods & Service Tax CGST 9% 91,370.00
Goods & Service Tax SGST 9% 91,370.00
Sub Total Rs. 11,97,964.00
Misc. & Rounding off 1,036.00
GRAND TOTAL Rs. 11,99,000.00

Page 9