Name of Work :- Construction of Plastic Recycling Plant at Goalpara.

Location :- Goalpara Town.

Name of District :- Goalpara

Name of Sub Division :- Rs.40,90,000.00

REPORT

This estimate amounting to Rs. 40,90,000.00 (Rupees Forty lakhs ninety

thousand) only has been prepared to show the cost of the proposed construction of Plastic
Recycling Plant. The scheme is situated at Goalpara Town.The main objective of the project is to
eliminate plastic waste from the district of Goalpara as well as nearby districts inorder to build
plastic free cities/towns with durable and qualitative roads .There is a huge demand of road
construction for transportation, conveyance and overall development of the district. Keeping all
in view mentioned above this estimate is prepared towards installation of plastic recycling plant.

The estimate has been prepared as per PWD. Building 2013-14, Assam ( 12 %
GST added) &S.R.of C.E.Irri.Dep. 2017-18, Assam.

All works will be carried out as per A.P.W.D. specifications and departmental
norms.
Name of Work :- Construction of Plastic Recycling Plant at Goalpara.

Location :- Goalpara Town.

Name of District :- Goalpara

Estimated Amount :- Rs.40,90,000.00

ABSTRUCT OF COST

1) Construction of Warehouse of Plastic Recycling Plant. = Rs. 25,50,000.00

Cost of Machineries having capacity 300kg/ hr with Installation

2) Rs. 15,00,000.00
Charge (L/S)
=
Total = Rs. 40,50,000.00
Contingency (1%) = Rs. 40,500.00
G.Total = Rs. 40,90,500.00
Say = Rs. 40,90,000.00

(Rupees forty lakh ninety thousand ) only.

 Detailed Estimate for Construction of Warehouse of Plastic Recycling Plant..

Item No : 1
[6.7 (a)]
Earth work in excavation trenches of walls, retaining walls, footing of walls,steps & septic tank including refilling (return
filling) the quantity as necessary after completetion of works, breaking clods in return filling, dressing, ramming, watering
etc.and removal of surplus earth with all lead and lift upto 2.00 metre as directed and specified in following classification
of soils, including bailing out of water where necessary upto depth below the existing ground level as mentioned in the
approved drawing and complete as directed and classified.
(A) In ordinary soil
Footing 28 x 1.80 mx 1.80 mx 1.50 m = 136.08 m3
Tie beam 3 x 18.00 mx 0.30 mx 0.25 m = 4.05 m3
8 x 10.00 mx 0.30 mx 0.25 m = 6.00 m3
Total = 146.13 m3
@ Rs. 375.93 / m3 (As per S.R.of C.E.Irri.Dep. 2017-18) = Rs. 54,935.00

Item No : 2
[24.6 (i)]
Soling in foundation and under floor including filling interstices, ramming etc, completed as directed and as specified
thickness
(a) 9 cm brick on fllat including sand packing.
Footing 28 x 1.80 mx 1.80 m = 90.72 m2
Tie beam 3 x 18.00 mx 0.25 m = 13.50 m2
8 x 10.00 mx 0.25 m = 20.00 m2
Floor 1 x 10.00 mx 18.00 m = 180.00 m2
Total = 304.22 m2
@ Rs. 502.08 / m3 (As per S.R.of C.E.Irri.Dep. 2017-18) = Rs. 152,743.00

Item No: 3
[24.4(c)]
Plain cement concrete floor base of thickness 100 mm in proportion 1:3:6 with coarse aggregate of size 13 mm to 38 mm
including curing etc, complete as specified.
Footing 28 x 1.80 m x 1.80 m = 90.72 m2
Tie beam 3 x 18.00 m x 0.25 m = 13.50 m2
8 x 10.00 m x 0.25 m = 20.00 m2
Floor 1 x 10.00 mx 18.00 m = 180.00 m2
Total = 304.22 m2
@ Rs. 656.33 / m2 (As per S.R.of C.E.Irri.Dep. 2017-18) = Rs. 199,669.00

Item No: 4
[24.13]
Cement Concrete work in topping in proportion 1:1:2 with 6mm to 9mm size aggregate over CC floor and RCC floors,
tread and rise ding finishing the surface smooth neat cement and curing etc, complete as directed. ( 19 mm thick)
Floor 1 x 10.00 mx 18.00 m = 180.00 m2
@ Rs. 321.28 / m2 (As per S.R.of C.E.Irri.Dep. 2017-18) = Rs. 57,830.00
Item No: 5
[12.1(A) (ii)]
RCC work in slab , abutment cap and above abutment, pier cap, pedestal, dirt wall etc. in proportion 1:1.5:3 with hard
broken stone aggregate of size 6mm to 20mm with proper renforcement as per design including necessary curing,
dewatering etc. completed as directed with necessary timber shutterring, scaffolding etc. where necessary, completed as
directed.(Shuttering, scaffolding cost will be separetly)
 Footing base 28 x 1.80 mx 1.80 mx 0.10 m = 9.07 m3
Column 28 x 0.30 mx 0.30 mx 9.80 m = 24.70 m3
Deduct for tie 28 x 0.30 mx 0.30 mx 0.25 m = -0.63 m3
Beam 3 x 18.00 mx 0.40 mx 0.30 m = 6.48 m3
2 x 10.00 mx 0.40 mx 0.30 m = 2.40 m3
Lintel 2 x 2 x 18.00 mx 0.20 mx 0.20 m = 2.88 m3
2 x 2 x 10.00 mx 0.20 mx 0.20 m = 1.60 m3
Tie beam 3 x 18.00 mx 0.30 mx 0.25 m = 4.05 m3
8 x 10.00 mx 0.30 mx 0.25 m = 6.00 m3
Total = 56.55 m3
@ Rs. 9033.25 / m3 (As per S.R.of C.E.Irri.Dep. 2017-18) = Rs. 510,830.00

Item No: 6 `
[6.16 (A)]
Earth work in filling in all soils in plinth, canal embankmentand back filling as per design section and grade by truck
carriage for a minimum distance of 4 KM including paying compensation of earth obtained from private land if any
loading, unloading, spreading the same including light jungle,removing trees upto 15 cm dia and uprooting roots and
stumps etc. from the seat of the embankment, breaking clods not more than 10mm cube, ramming, profillingetc. with alll
lift, completed as directed. ( Payment will be made after deduction of 12.50% shrinkage allowance from the gross
quantity).

Floor 1 x 18.00 m x 10.00 m x 0.600 m = 108.00 m3

@ Rs. 377.33 / m3 (As per S.R.of C.E.Irri.Dep. 2017-18) = Rs. 40,752.00

Item No: 7
Providing form work of ordinary timber planking so as to give a rough finish including centering, shuttering, strutting and
propping etc, height of propping and centering below supportion floor to ceiling not exceeding 4.0m. and removal of the
same for in-situ reinforced concrete and plain concrete work in:
1 .Foundation, footings, bases of columns, pile cap, raft and mass concrete works etc.
Using 25mm thick plank
Footing 28 x 4 x 1.80 m x 0.100 m = 20.16 m2
Column upto PL 28 x 4 x 0.30 m x 2.10 m = 70.56 m2
Total = 90.72 m2
@ Rs. 269.90 / m2 (As per S.R.of PWD.Bldg 2013-14) = Rs. 24,485.00
2. Sides of tie beams, plinth beams, grade beams etc. at or below plinth level
Using 25mm thick plank
Tie beam 3 x 2 x 18.00 mx 0.40 m = 43.20 m2
8 x 2 x 10.00 mx 0.40 m = 64.00 m2
Total = 107.20 m2
@ Rs. 389.49 / m2 (As per S.R.of PWD.Bldg 2013-14) = Rs. 41,753.00
3. Columns, pillars, posts & strut
(a) Square, Rectangular, Polygonal in plan or anyshape like Tee/L etc. having plan vertical face
Using 25mm thick plank
Column above PL 28 x 4 x 0.30 mx 7.63 m = 256.27 m2
@ Rs. 216.61 / m2 (As per S.R.of PWD.Bldg 2013-14) = Rs. 55,511.00
4. Sides and soffits of beam, beam haunchings, cantilever girders, bressumers, lintels and horizontal ties.
Using 25mm thick plank
Beam 3 x 2 x 18.00 mx 0.40 m = 43.20 m2
3 x 1 x 18.00 mx 0.30 m = 16.20 m2
2 x 2 x 10.00 mx 0.40 m = 16.00 m2
2 x 1 x 10.00 mx 0.30 m = 6.00 m2
Lintel 2 x 2 x 18.00 mx 0.20 m = 14.40 m2
 2 x 2 x 10.00 mx 0.20 m = 8.00 m2
2 x 3 x 18.00 mx 0.20 m = 21.60 m2
2 x 3 x 10.00 mx 0.20 m = 12.00 m2
Total = 137.40 m2
@ Rs. 247.17 / m2 (As per S.R.of PWD.Bldg 2013-14) = Rs. 33,961.00

Item No: 8
[24.8 (A) (ii)]
Brtick work in cement morter with 1st class brick as directed in foundation, retaining walls, plinth & steps including
racking out joints & curing.(ii) In proportion 1:4

Wall 3 x 18.00 mx 0.250 mx 0.60 m = 8.10 m3

4 x 10.00 mx 0.250 mx 0.60 m = 6.00 m3
Total = 14.10 m3
@ Rs. 8008.49 / m3 (As per S.R.of C.E.Irri.Dep. 2017-18) = Rs. 112,920.00

Item No: 9
[24.10 (ii)]
125mm thick 1st class brick nogged wall in cement morter in proportion 1:4 including racking out joints curing etc,
complete as directed. (ii) 125 mm thick
2 x 18.00 mx 1.80 m = 64.80 m2
2 x 10.00 mx 1.80 m = 36.00 m2
Total = 100.80 m2
@ Rs. 903.89 / m2 (As per S.R.of C.E.Irri.Dep. 2017-18) = Rs. 91,112.00

Item No: 10
[14.2 (ii)]
12 mm cement plastering including clearing surface and curing, complted as directed.
(ii) In proportion 1:4
Plinth wall 2 x 18.00 mx 0.60 m = 21.60 m2
2 x 10.00 mx 0.60 m = 12.00 m2
Column 28 x 4 x 5.60 mx 0.30 m = 188.16 m2
wall 2 x 2 x 18.00 mx 1.80 m = 129.60 m2
2 x 2 x 10.00 mx 1.80 m = 72.00 m2
Total = 423.36 m2
@ Rs. 182.49 / m2 (As per S.R.of C.E.Irri.Dep. 2017-18) = Rs. 77,259.00

Item No : 11
[12.3]
Supplying, fitting fixing and laying reinforcement (TATA) in position in RCC work including cutting, bending, cranking
with two piles 0.91 M (20 BWG) annealed wire hooking tying, complete as directed.
10m
m dia
Footing 28 x 2 x 19 x 1.80 m = 1915.20 m
@ 0.62 Kg / m = 1915.20 x 0.62 = 1187.42 Kg
12mm dia
Column 28 x 6 x 10.25 m = 1722.00 m
Beam 3 x 6 x 18.00 m = 324.00 m
2 x 6 x 10.00 m = 120.00 m
Lintel 2 x 2 x 4 x 18.00 m = 288.00 m
2 x 2 x 4 x 10.00 m = 160.00 m
 Tie beam 3 x 4 x 18.00 m = 216.00 m
8 x 4 x 10.00 m = 320.00 m
Total = 3150.00 m
@ 0.89 Kg / m = 3150.00 x 0.89 = 2803.50 Kg
8mm dia
Column 28 x 66 x 1.10 m = 2032.80 m
Tie beam 3 x 121 x 1.00 m = 363.00 m
8 x 67 x 1.00 m = 536.00 m
Beam 3 x 121 x 0.86 m = 312.18 m
2 x 67 x 1.20 m = 160.80 m
Linte 2 x 2 x 121 x 0.79 m = 382.36 m
l
2 x 2 x 67 x 0.79 m = 211.72 m
Total = 3998.86 m
@ 0.22 Kg / m = 3998.86 x 0.22 = 879.75 Kg
TOTAL = 4870.67 Kg
Add 5 % for wastage and lapping = 243.53 Kg
Grand Total = 5114.20 Kg
= 51.14 Qntl.
@ Rs. 8003.00 / Qntl. (As per S.R.of C.E.Irri.Dep. 2017-18) = Rs. 409,273.00

Item No: 12
Providing, fitting , hoisting and fixing of roof trusses including purlins fabricated out of MS black tube conforming to
relevant IS code , as per approved design and drawing including providing MS cleats, base plate, bolts, nuts and one coat
of red oxide zinc chromate primer and two coats of approved enamel paints complete including fitting necessary cleats etc.
for fixing ceiling joist as per design and drawing as directed.

42.20 mm OD
Truss 2 x 18 x 0.45 m = 16.20 m
2 x 17 x 0.57 m = 19.35 m
Total = 35.55 m
@ 3.15 Kg / m = 35.55 x 3.15 = 111.98 Kg
48.30 mm OD
Rafter 2 x 8 x 1 x 5.02 m = 80.32 m
Bottom Runner 2 x 8 x 1 x 5.02 m = 80.32 m
Purlin 2 x 4 x 11.20 m = 89.60 m
Total = 250.24 m
@ 3.61Kg / m = 250.24 x 3.61 = 903.37 Kg
TOTAL = 1015.35 Kg
Add 10% for wastage etc. = 101.53 Kg
GRAND TOTAL = 1116.88 Kg
= 11.17 Qntl
@ Rs. 9404.70 / Qntl (As per S.R.of PWD.Bldg 2013-14) = Rs. 105,050.00

Item No: 13
[8.1.33]
Providing Pre Painted Galvanized Iron Sheet Roofing (PPGI) at all levels including fitting and fixing with self drilling,
self tapping screws complete. (Roof trusses, purlins etc. to be measured and paid separately.)
TATA Blue scope/ Dyna roof / Durakolor /Wonder Roof or equivalent as directed by the Departement
(iv) 0.60 mm thick
 Truss 2 x 5.60 mx 19.20 m = 215.04 m2
Outside of Warehouse 2 x 10.00 mx 5.80 m = 116.00 m2
2 x 18.00 mx 5.80 m = 208.80 m2
= 539.84 m2
@ Rs. 1033.73 / m2 (As per S.R.of PWD.Bldg 2013-14) = Rs. 558,048.00
Item No: 13
[8.1.34]
Providing Pre Painted Galvanized Iron Sheet (PPGI) accessories (Ridges / Valley / Gutter /Flashing) at all levels
including fitting and fixing self drilling, self tapping screws complete complete.
TATA Blue scope/ Dyna roof / Durakolor /Wonder Roof or equivalent as directed by the Departement
(iv) 0.60 mm thick

Qnty- = 19.20 RM
@ Rs. 1033.73 / RM (As per S.R.of PWD.Bldg 2013-14) = Rs. 19,848.00

Item No: 14
[24.39 (ii)]
Distemper with approved distempering materials. (two coats)

wall 2 x 18.00 mx 1.80 m = 64.80 m2

2 x 10.00 mx 1.80 m = 36.00 m2
Column 28 3 x 5.80 mx 0.30 m = 146.16 m2
Total = 246.96 m2
@ Rs. 31.18 / m2 (As per S.R.of C.E.Irri.Dep. 2017-18) = Rs. 7,700.00
Total = Rs 2,553,679.00
Say Rs 25,50,000.00

(Rupees twenty five lakh fifty thousand ) only.

 Calculation Sheet for Construction of Warehouse of Plastic Recycling Plant.

NO. L B H/T QTY

Item No : 1
Earth work in excavation…
(A) In ordinary soil
Footing 28 x 1.70 mx 1.70 mx 1.70 m = 137.56 m3
Tie beam 3 x 18.00 mx 0.30 mx 0.25 m = 4.05 m3
8 x 10.00 mx 0.30 mx 0.25 m = 6.00 m3
Ramp 1 x 2.30 mx 2.00 mx 0.30 m = 1.38 m3
148.99 m3
Item No : 2
Soling in foundation …

Footing 28 x 1.70 mx 1.70 m = 80.92 m2

Tie beam 3 x 18.00 mx 0.25 m = 13.50 m2
8 x 10.00 mx 0.25 m = 20.00 m2
Floor 1 x 10.00 mx 18.00 m = 180.00 m2
Ramp 1 x 2.30 mx 2.10 m = 4.83 m2
Total = 299.25 m2
Item No: 3
Plain cement concrete…
Footing 28 x 1.70 m x 1.70 m = 80.92 m2
Tie beam 3 x 18.00 mx 0.25 m = 13.50 m2
8 x 10.00 mx 0.25 m = 20.00 m2
Floor 1 x 10.00 mx 18.00 m = 180.00 m2
ramp 1 x 2.30 mx 2.10 m = 4.83 m2
Total = 299.25 m2
Item No: 4
Cement Concrete work…

Floor 1 x 10.00 mx 18.00 m = 180.00 m2

ramp 1 x 2.30 mx 2.10 m = 4.83 m2
184.83 m2

Item No: 5
RCC work in ...

In Substracture
In footing
Square portion 28 x 1.5 mx 1.5 mx 0.15 m = 9.45 m3
Trapezoidal portion 28 x 2.25 mx 0.203 mx 0.35 m = 17.19 m3
Column upto G.L. 28 x 0.35 mx 0.35 mx 1.00 m = 3.43 m3
Tie beam 3 x 18.00 mx 0.30 mx 0.25 m = 4.05 m3
8 x 10.00 mx 0.30 mx 0.25 m = 6.00 m3

Page 25
 NO. L B H/T QTY
Deduct for tie 28 x 0.30 mx 0.30 mx 0.25 m = -0.63 m3
39.49 m3
In Superstructure
Column above G.L. 28 x 0.30 mx 0.30 mx 8.22 m = 20.71 m3
Beam 3 x 18.00 mx 0.40 mx 0.30 m = 6.48 m3
2 x 10.00 mx 0.40 mx 0.30 m = 2.40 m3
Lintel 2 x 2 x 18.00 mx 0.20 mx 0.20 m = 2.88 m3
2 x 2 x 10.00 mx 0.20 mx 0.20 m = 1.60 m3
Total = 103.61 m3
Item No: 6 `
Earth work in filling…
Floor 1 x 18.00 mx 10.00 mx 0.60 m = 108.00 m3
Ramp 0.5 x 1.70 mx 1.70 mx 0.60 m = 1.73 m3
109.73 m3
Item No: 7
Providing form work of ordinary timber…
Footing 28 x 4 x 1.60 mx 0.10 m = 17.92 m2
28 x 4 x 1.50 mx 0.15 m 25.20 m2
Column upto PL 28 x 4 x 0.35 mx 1.00 m = 39.20 m2
Total = 82.32 m2
Sides of tie beams,.... at or below plinth level
Tie beam 3 x 2 x 18.00 mx 0.40 m = 43.20 m2
8 x 2 x 10.00 mx 0.40 m = 64.00 m2
Total = 107.20 m2
In superstructure
Columns, pillars, posts & strut
Column above PL 28 x 4 x 0.30 mx 7.63 m = 256.27 m2
beam haunchings, ...
Beam 3 x 2 x 18.00 mx 0.40 m = 43.20 m2
3 x 1 x 18.00 mx 0.30 m = 16.20 m2
2 x 2 x 10.00 mx 0.40 m = 16.00 m2
2 x 1 x 10.00 mx 0.30 m = 6.00 m2
Lintel 2 x 2 x 18.00 mx 0.20 m = 14.40 m2
2 x 2 x 10.00 mx 0.20 m = 8.00 m2
2 x 3 x 18.00 mx 0.20 m = 21.60 m2
2 x 3 x 10.00 mx 0.20 m = 12.00 m2
Total = 137.40 m2
Item No: 8
Brtick work in cement morter…

Plinth Wall x 18.00 mx 0.250 mx 0.60 m = 0.00 m3

4 x 10.00 mx 0.250 mx 0.60 m = 6.00 m3
Total = 6.00 m3
Item No: 9

Page 26
 NO. L B H/T QTY
125mm thick 1st class brick nogged wall….

2 x 18.00 mx 1.80 m = 64.80 m2

2 x 10.00 mx 1.80 m = 36.00 m2
Total = 100.80 m2
Item No: 10
10mm thick cement plaster in single coat on fair side

Column 28 x 4 x 7.60 mx 0.30 m = 255.36 m2

wall 2 x 18.00 mx 1.80 m = 64.80 m2
2 x 10.00 mx 1.80 m = 36.00 m2
Total = 356.16 m2
Item No: 11
15mm thick cement plaster in single coat on sigle or brick wall
Plinth wall 2 x 18.00 mx 0.60 m = 21.60 m2
2 x 10.00 mx 0.60 m = 12.00 m2
wall 2 x 18.00 mx 1.80 m = 64.80 m2
2 x 10.00 mx 1.80 m = 36.00 m2
134.40 m2
Item No : 12
Supplying, fitting fixing and laying reinforcement …
10mm dia
Jali 28 x 2 x 16 x 1.58 m = 1415.68 m
@ 0.62 Kg / m = 1415.68 x 0.62 = 877.72 Kg
16mm dia
Column 28 x 6 x 9.97 m = 1674.96 m
Beam 3 x 4 x 18.00 m = 216.00 m
2 x 4 x 10.00 m = 80.00 m
Lintel 2 x 2 x 4 x 18.00 m = 288.00 m
2 x 2 x 4 x 10.00 m = 160.00 m
Tie beam 3 x 4 x 18.00 m = 216.00 m
8 x 4 x 10.00 m = 320.00 m
Total = 2954.96 m
@ 1.58Kg / m = 2954.96 x 0.89 = 2629.91 Kg
8mm dia strirrups
Column @ 125mm c/c 28 x 87 x 1.10 m = 2679.60 m
Tie beam @ 125mm c/c 3 x 152 x 1.00 m = 456.00 m
8 x 87 x 1.00 m = 696.00 m
Beam @ 125mm c/c 3 x 152 x 0.86 m = 392.16 m
2 x 87 x 1.20 m = 208.80 m
Lintel @ 125mm c/c 2 x 2 x 152 x 0.79 m = 480.32 m
2 x 2 x 87 x 0.79 m = 274.92 m
Total = 5187.80 m

Page 27
 NO. L B H/T QTY
@ 0.39 Kg / m = 5187.80 x 0.22 = 1141.32 Kg
TOTAL = 4648.95 Kg
Add 5 % for wastage and lapping = 232.45 Kg
Grand Total = 4881.39 Kg
= 48.81 Qntl.
Item No: 13
Providing, fitting , hoisting and fixing of roof trusses…
42.20 mm OD
Truss 2 x 18 x 0.45 m = 16.20 m
2 x 17 x 0.57 m = 19.35 m
Total = 35.55 m
@ 3.15 Kg / m = 35.55 x 3.15 = 111.98 Kg
48.30 mm OD
Rafter 2 x 8 x 1 x 5.02 m = 80.32 m
Bottom Runner 2 x 8 x 1 x 5.02 m = 80.32 m
Purlin 2 x 4 x 11.20 m = 89.60 m
Total = 250.24 m
@ 3.61Kg / m = 250.24 x 3.61 = 903.37 Kg
TOTAL = 1015.35 Kg
Add 10% for wastage etc. = 101.53 Kg
GRAND TOTAL = 1116.88 Kg
= 11.17 Qntl

Item No: 14
Providing Pre Painted Galvanized Iron Sheet Roofing (PPGI)…
Truss 2 x 5.60 mx 19.20 m = 215.04 m2
Outside of Warehouse 2 x 10.00 mx 5.80 m = 116.00 m2
2 x 18.00 mx 5.80 m = 208.80 m2
= 539.84 m2
Item No: 15
Providing Pre Painted Galvanized Iron Sheet (PPGI) accessories (Ridges / Valley / Gutter /Flashing)…

Qnty- 2.00 x 19.20 = 38.40 RM

Item No: 16
Distemper with approved distempering materials. (two coats)
Primary Coat
wall 2 x 18.00 mx 1.80 m = 64.80 m2
2 x 10.00 mx 1.80 m = 36.00 m2
Column 28 3 x 5.80 mx 0.30 m = 146.16 m2
Total = 246.96 m2

Page 28
 NO. L B H/T QTY
Toap coat
Qnty- = 246.96 m2

Item No: 17
Rolling Shutter… 1 x 2.30 mx 3.00 m = 6.90 m2

Page 29
 (As per S.R.of PWD.Bldg 2013-14)

148.99 148.99

299.25 299.25

(As per S.R.of PWD.Bldg 2013-14)

299.25 299.25

184.83 184.83

Page 30
 5
39.49 39.49

103.61 103.61

109.73 109.73

82.32 82.32

107.20 107.20

256.27

137.40 137.40

6.00 6.00

Page 31
100.80 100.80

356.16 356.16

134.40 134.40

Page 32
 48.81 48.81

11.17 11.17

539.84 539.84

38.40

246.96 246.96

Page 33
 246.96 246.96

6.90 6.90
3504.74 3504.74

Page 34
NAME OF WORK : DETAIL ESTIMATE FOR CONSTRUCTION OF WAREHOUSE OF PLASTIC RECYCLING
PLANT.
SL.
NO. S.O.R
. NO. DESCRIPTION OF WORK QTTY UNIT RATE AMOUNT
1 1.1 Earthwork in excavation for foundation
trenches of walls, retaining walls, footings
of column, steps, septic tank etc. including
refilling (return filling) the quantity as
necessary after completion of work,
breaking clods in return filling, dressing,
watering and ramming etc. and removal of
surplus earth with all lead and lifts as
directed and specified in the following
classification of soils including bailing out
water where necessary as directed and
specified. (A) Up
to a depth of 2.00m below the existing
ground level. (a) In
ordinary soil
148.99 cum 108.82 16,213.09
2 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.
(a).Brick on flat soling.
299.25 sqm 368.71 110,336.47
3 2.1.1 Plain cement concrete works with coarse
aggregate of sizes 13mm to 32mm in
foundation bed for footing steps, walls,
brick works etc. as directed and specified
including dewatering if necessary, and
curing complete (shuttering where
necessary shall be measured and paid
separately).
(a)
In prop 1cement: 3 sand :6 coarse
aggregate by volume 299.25 cum 4292.86 1,284,638.36
4 5.1.1 Cement concrete works in topping 1:1:2
(1cement :1sand :2 graded aggregates on
R.C.C floor, tread and rise of steps
finished with a floating coat of neat cement
using cement slurry for bond @ 2.75 kg.of
cement per sq. m. of floor to be laid in
panels including curing complete as
directed. (b) 20 mm thick

184.83 Sqm 270.39 49,976.18

Page 35
SL.
NO. S.O.R
. NO. DESCRIPTION OF WORK QTTY UNIT RATE AMOUNT
5 2.2.1 Providing and laying plain/reinforced
cement croncrete works cement, coarse
sand & 20mm down graded stone
aggregate including dewatering if
necessary, and curing complete but
excluding cost of form work and
reinforcement for reinforced cement
concrete work (form work and
reinforcement will be measured and paid
separately)

(I) Using Mixer Machine

(A) In substructure up to plinth level
Foundation, footing, columns with base tie
and plinth beam, pile cap, base slab,
retaining walls, walls of septic tank,
inspection pit and the like and other works
not less than 100mm thick up to plinth
level.

N) Without using admixture, plasticiser

b) M20 grade concrete or Prop. 1:1.5:3 39.49 cum 6063.65 239,472.91

(B) In super structure from plinth level up
to 1st floor level.
ii) Columns, pillars, posts, struts, suspended
floor, roof, landing, shelf and support, balcony,
lintel, sill band, beam, girder, bressumer,
cantilever, staircase (except spiral staircase
and landing ) including preparing the top
surface and finishing of nosing.

N) Without using admixture, plasticiser

b) M20 grade concrete or Prop. 1:1.5:3 103.61 cum 6331.46 655,979.72
6 1.3 Earth/sand filling in plinth in layers not more
than 150mm thick including necessary carriage,
watering ramming etc.complete as directed as
specified including payment of land
compensation, forest royalty, sales tax and
other duties and taxes as may be necessary.
(c) With silt (predominantly non plastic)
by truck carriage including loading and
unloading

109.73 cum 345.61 37,925.17

Page 36
SL.
NO. S.O.R
. NO. DESCRIPTION OF WORK QTTY UNIT RATE AMOUNT
7 3.1.1 Providing form work of ordinary timber
planking so as to give a rough finish
including centering, shuttering, strutting
and propping etc., height of propping and
centering below supporting floor to ceiling
not exceeding 4.0M and removal of the
same for in-situ reinforced concrete and
plain concrete work in: (b) Using
25mm thick plank
Foundation, footings, bases of
columns, pile cap, raft and mass concrete
works etc.

3.1.1.1 Foundation, footings, bases of columns,

pile cap, raft and mass concrete works etc.
(b) Using 25mm thick plank 82.32 sqm 252.24 20,764.40
3.1.1.2 Sides of tie beams, grade beams etc. at or
below ground level. 107.20 sqm 341.90 36,651.68
3.1.1.3 Columns, Pillars, Posts & Strut 256.27 sqm 364.01 93,284.84
3.1.1.4 Sides and Soffits of Beams, beam
haunchings, cantilever girders,
bressumers, lintels and horizontal ties. 137.40 sqm 202.44 27,815.26
8 4.1.4 Brick work in cement morter with 1st class
brick including racking out joints and
curing complete as directed.
(I) In Sub-structure upto
plinth level including dewatering if
necessary (b) 6.00 Cum 5860.86 35,165.16
In proportion 1:4.
9 4.1.9 112mm thick 1st class reinforced brick wall in
propotion 1:5 reinforced with two line of
M.S.rod/ Tor steel as specified embeded in
38mm thick concrete course in prop.1:2:4 with
course aggregate 12mm down at every fourth
course embeded with protruding rod in column
including curing etc.complete as directed
(M.S.rod/ Tor steel shall be measured and paid
separetely) in superstructure above plinth up to
1st floor level.

100.80 Sq.m 730.00 73,584.00

10 6.2.1 10mm thick cement plaster in single coat on
fair side of brick/concrete walls for interior
plastering up to 1st floor level including arises
or rounded angles not exceeding 80mm in girth
and finished even and smooth including curing
complete as directed. (b) In
cement mortar 1:4

356.16 Sq.m 116.85 41,617.30

Page 37
SL.
NO. S.O.R
. NO. DESCRIPTION OF WORK QTTY UNIT RATE AMOUNT
11 6.2.2 15mm thick cement plaster in single coat on
sigle or brick wall for interior plastering up to 1st
floor level including arises, internal rounded
angles, not exceeding 80mm in girth and
finished even and smooth including curing
complete as directed
(b) In cement mortar 1:4

134.40 Sq.m 147.23 19,787.71

12 18.1.1 Supplying, fitting and fixing in position
reinforcement bars conforming to relevant I.S.
Code for R.C.C. work/ R.B. walling including
straightening, cleaning, cutting and bending to
proper shapes and length as per details,
supplying and binding with 20G annealed
black wire and placing in position with proper
blocks, supports, chairs, spacers etc. complete.
(No extra measurement for lap, hook, chair,
anchor etc. will be entertained in the
measurement as they are included in the
rate) (Upto 1st floor level)
a) From Primary Producer:
TATA/SAIL/Esser Steel/ Jindal steel/Shyam
steel/RINL (ii)Super Ductile (SD)
TMT reinforcement bars

48.81 Qtl 6,902.86 336,928.60

13 18.3.1 Providing fitting, hoisting and fixing of roof
trusses including purlins fabricated using MS
circular hollow section conforming to relevant
I.S. code, as per approved design and drawings
including providing M.S. cleats, base plates,
bolts and nuts and one coat of red oxide Zinc
Chromate primer and two coats of approved
enamel paints complete including fitting
necessary cleats etc. for fixing ceiling joists as
per design and drawing as directed.
b) Using other ISI marked approved circular
hollow section

11.17 Qtl 8,410.00 93,939.70

14 8.1.33 Providing Pre Painted Galvanized Iron Sheet
Roofing (PPGI) at all levels including fitting and
fixing with self drilling, self tapping screws
complete. (Roof trusses, purlins etc. to be
measured and paid separately.)
TATA Blue scope/ Dyna roof / Durakolor
/Wonder Roof or equivalent as directed by the
Departement.
(iv) 0.60 mm thick

539.84 Sqm 971.55 524,481.55

Page 38
SL.
NO. S.O.R
. NO. DESCRIPTION OF WORK QTTY UNIT RATE AMOUNT
15 8.1.34 Providing Pre Painted Galvanized Iron Sheet
(PPGI) accessories (Ridges / Valley / Gutter
/Flashing) at all levels including fitting and
fixing self drilling, self tapping screws
complete complete.
TATA Blue scope/ Dyna roof / Durakolor
/Wonder Roof or equivalent as directed by the
Departement.
(iv) 0.60 mm thick

38.40 RM 588.66 22,604.54

16 m) Distempering two coats with oil bound
distemper of approved brand and
manufacture and of required shade on new
wall surface to give an even shade, over and
including a priming coat with distemper
primer of approved brand and manufacture
after throughly brooming the surface free
from mortar dropings and other foreign
matter and including preparing surface even
and sand papered smooth.

(i).Priming coat with distemper primer 246.96 Sqm 34.56 8,534.94

(ii). Top coat 246.96 Sqm 48.68 12,022.01
17 18.4.1 Providing and fixing in position collapsible M.S.
shutters with vertical channels
20mmx10mmx2mm braced with flat iron
diagonals 20mmx5mm size with top and
bottom rails of T-iron 40mmx40mmx6mm with
38mm dia steel pulleys complete with bolts
and nuts, locking arrangements, stoppers,
handles including applying a priming coat of
red lead paint.

6.90 Sq.m. 4,245.50 29,293.95

TOTAL = ₹ 3,771,017.54
Say = ₹ 3,771,000.00
(Rupees Thirty Seven lakh Eighty One Thousand ) only

Executive Engineer,PWD
Dibrugarh NH Division
Dibrugarh.

Page 39
AMOUNT

16213.09

110336.5

1284638

49976.18

Page 40
AMOUNT

239472.9

655979.7

37925.17

Page 41
AMOUNT

20764.40
36651.68

93284.84

27815.26

35165.16

73584

41617.3

Page 42
AMOUNT

19787.71

346523.6 -9,594.98

93939.7

524481.6

Page 43
AMOUNT

22604.54

8534.938
12022.01

29293.95
3780613

Page 44
Name of Work :- Construction of Warehouse Plastic Recycling Plant at Dibrugarh under
Dibrugarh NH Division

ABSTRACT OF COST

1) Construction of Warehouse of Plastic Recycling Plant.(A) = Rs. 3,771,000.00

2) Normal Preparation of Site (1% of A) = Rs. 37,710.00
3) Internal water Supply (5% of A) = Rs. 188,550.00
4) Internal road, fencing, path etc., ..(2.5% of A) = Rs. 94,275.00
5) Electrification (Int.) (9% of A) = Rs. 339,390.00
6) Fire Fighting (0.5% of A) = Rs. 18,855.00
7) Approach Road (L.S.) = Rs. 1,000,000.00
Total = Rs. 5,449,780.00
Contingency (1%) = Rs. 54,497.80
Plantation of Trees and for Maintenance (L/S) = Rs. 100,000.00
Add. 25%
Cost of for price Escalation
Machineries for 5 years
having capacity = Rs. 1,362,445.00
300kg/ hr withinnstallation Charge
(L/S) = Rs. 1,500,000.00
G.Total = Rs. 8,466,722.80
Say = Rs. 8,467,000.00

(Rupees Eighty Four Lakh Sixty Seven Thousand ) only.

Executive Engineer,PWD
Dibrugarh NH Division
Dibrugarh
under

###

###

eer,PWD
Name of Work :- Construction of Warehouse Plastic Recycling Plant at
Dibrugarh under Dibrugarh NH Division
Location :- Dibrugarh

Name of District :- Dibrugarh

Estimated Amount :- ₹ 8,467,000.00

REPORT

This estimate amounting to Rs.8,467,000.00 (Rupees Eighty Four Lakh Sixty

Seven Thousand ) only has been prepared to show the probable cost of the proposed
Construction of Warehouse Plastic Recycling Plant at Dibrugarh under Dibrugarh NH Division.
The scheme is situated at Dibrugarh.The main objective of the project is to eliminate plastic
waste from the district of Dibrugarh as well as nearby districts in order to build plastic free
cities/towns with durable and qualitative roads .There is a huge demand of road construction for
transportation, conveyance and overall development of the district. Keeping all in view
mentioned above this estimate is prepared towards installation of plastic recycling plant.

The estimate has been prepared as per S.O.R. PWD. Building 2013-14, Assam.

All works will be carried out as per A.P.W.D. specifications and departmental norms.

Executive Engineer, PWD

Dibrugarh NH Division
Dibrugarh