dk;kZy; uxj iapk;r Hkkuqizrkiiqj] ftyk mRrj cLrj dkadsj ¼N-x-½

rduhdh Lohd`fr gsrq psd fyLV

Ø fooj.k vuqyXud@layXud
1 2 3

1 dk;Z dk uke eflgh lekt gsrq lkeqnkf;d Hkou fuekZ.k dk;ZA

2 dk;Z LFky dk uke okMZ Ø- 08
3 dk;Z dh fo|eku fLFkfr vizkjEHk
4 dk;Z dh vko';drk eq[;ea=h tupkSiky esa ekaxkuqlkj
5 izkDdyu jkf'k 10.0

en dk uke ¼Lo;a dh fuf/k@v/kkslajpuk@jkT; izofrZr@dsUnz

6 fof'k"V iz;kstukFk
izofrZr@ik"kZn fuf/k@fof'k"V iz;kstukFkZ@vU;½

dk;Z ds fy, le{k izkf/kdkjh }kjk dh xbZ lS)kafrd lgefr

7 jkT;
¼fudk;@ftyk@laHkkx@jkT;½

8 lkbZV Iyku lfgr vko";d ekufp= layXu gS vFkok ughaA &

Hkwfe dk izdkj %&
9 1- Hkou fuekZ.k dh fLFkfr eas VªkW;y fiV layXu djsAa &
2- ekxZ fuekZ.k ds izdj.k esa fo|eku ljQsl dk fooj.k nsosA
izkDdyu esa iz;qDr SOR ds ITEMS ds lanHkZ dk mYys[k gS vFkok
10 mYys[k gS
ughaA
11 ;fn dksbZ NONSOR ITEMS fy;k x;k gks rks fooj.k nsaA &
12 fodkl ;kstuk esa izLrkfor~ Hkw&mi;ksx &
13 uxj rFkk xzke fuos'k ls ys&vkmV vuqeksnuA &
dk;ZLFky vfookfnr ,oa fudk; dh Hkwfe dk LokfeRo
14 layXu
izek.k&i=A
15 izLrkfor dk;Z LFky ij igqap ekxZ gS@ughaA gS
16 izLrkfor dk;Z LFky ij vfrdze.k@,o- ughaA
Vh-ykbZu@,y-Vh-ykbZu@VsyhQksu iksy@>kM+ ds izHkko ls eqDr
17 izHkko ls eqDr gS
gS ;k ughaA
dk;Z LFky ukyk@fupyh Hkw&lrg@okWVj ykWx {ks= ls izHkkfor
18 eqDr gS
gksus laca/kh izfrosnuA
Hkou fuekZ.k dh fLFkfr esa fu%'kDrtuksa ds fy;s 'kklu ds funsZ'kkuqlkj
19 mi;qDr lqfo/kkvksa dk izko/kkuA
&
20 mDr dk;Z iwoZ esa dc cuk@fjuksos'ku gqvk gS ;k ughaA ughaA
21 vU; vko';d tkudkjhA &

Sub Engineer C.M.O.

Nagar Panchayat Bhanupratappur Nagar Panchayat Bhanupratappur
 OFFICE NAGAR PANCHAYAT BHANUPRATAPPUR, DISTT - U.B. KANKER
ESTIMATE FOR CONSTRUCTION OF MASIHI SAMAJ COMMUNITY BUILDING.
izkDdyu jkf'k%& 9-08 yk[k nj yks-fu-fo-Hkou nj vuqlwph 01-01-2015 ds vuwlkj

S. Item
Discription No L B D/H Qty. Unit Rate Amount
no No
1 2 3 4 5 6 7 8 9 10 11
1 1.1 Excavation for all types and sizes of
foundations, trenches and drains or for
any other purpose including disposal of
excavated stuff upto 1.5 m lift and lead
upto 50m, including dressing and
leveling of pits.
1.1.1 In all types of soils.
Footings 15 1.5 1.5 1.5 50.63 cum
L/W 2 3.4 0.5 0.3 1.02 cum
6 2.9 0.5 0.3 2.61 cum
4 1.8 0.5 0.3 1.08 cum
S/W 5 4.5 0.5 0.3 3.38 cum
3 2 0.5 0.3 0.90 cum
Steps 1 3.5 0.9 0.2 0.63 cum
Total 60.24 cum 185 11144.0
2 1.18 Providing and filling in plinth with
sand/ crusher dust and hard moorum
under floor in layers not exceeding
20cm in depth consolidating each
deposited layer by ramming and
watering, including dressing etc.
complete.
In all types of soils.
Footings 15 1.5 1.5 0.1 3.375 cum
Under Floor As follows:-
Room 01 1 4.5 3 0.6 8.1 cum
Room 02 1 4.5 3 0.6 8.1 cum
Hall 1 6.7 3.5 0.6 14.07 cum
Corridor 1 2 8.4 0.6 10.08 cum
Toilet 01 1 2.8 2 0.6 3.36 cum
Toilet 02 1 1.5 2 0.6 1.8 cum
Total 47.085 cum 371 17469.0
3 3.1 Providing and laying nominal mix plain
cement concrete with crushed stone
aggregate using concrete mixer in all
works upto plinth level excluding cost
of form work.
3.1.2 1:3:6 (1 cement : 3 coarse sand : 6
graded stone aggregate 40mm
nominal size).
Footings 15 1.5 1.5 0.1 3.375 cum
L/W 2 3.4 0.5 0.1 0.34 cum
6 2.9 0.5 0.1 0.87 cum
4 1.8 0.5 0.1 0.36 cum
S/W 5 4.5 0.5 0.1 1.125 cum
 3 2 0.5 0.1 0.3 cum
Steps 1 3.5 0.9 0.1 0.315 cum
Total 6.685 cum
Under Floor As follows:-
Room 01 1 4.5 3 0.1 1.35 cum
Room 02 1 4.5 3 0.1 1.35 cum
Hall 1 6.7 3.5 0.1 2.345 cum
Corridor 1 2 8.4 0.1 1.68 cum
Toilet 01 1 2.8 2 0.1 0.56 cum
Toilet 02 1 1.5 2 0.1 0.3 cum
Grand Total 14.270 cum 2970 42382.0
4 2.1 Providing and fixing form work
including centring, shuttering,
strutting, staging, propping bracing etc.
complete and including its removal at
all levels, for:
2.1.1 Foundations, footings, bases of columns
plinth beam, curtain wall in any shape
and size and all type of wall below
plinth level.
Footings 60 1.35 0.15 - 12.15 Sqm
Column upto G.L. 30 0.3 0.85 - 7.65 Sqm
Column upto G.L. 30 0.2 0.85 - 5.1 Sqm
Column upto plinth 30 0.3 0.6 - 5.4 Sqm
Column upto plinth 30 0.2 0.3 - 1.8 Sqm
Plinth beam 2 3.4 - 0.3 2.04 Sqm
6 2.9 - 0.3 5.22 Sqm
4 1.8 - 0.3 2.16 Sqm
5 4.5 - 0.3 6.75 Sqm
3 4.5 - 0.3 4.05 Sqm
Total Qty. 52.32 Sqm 139 7272.0
2.1.6 Columns, beams & walls- circular or

any other geometrical shape other than

square and rectangular in all sizes

Column 30 0.3 4 - 36 Sqm
30 0.2 4 - 24 Sqm
Total 60 Sqm 297 17820.0
2.1.8 Beams, lintels, cantilevers & walls
Lintel Beam 2 3.4 - 0.2 1.36 Sqm
Lintel Beam 6 2.9 - 0.2 3.48 Sqm
Lintel Beam 4 1.8 - 0.2 1.44 Sqm
Lintel Beam 5 4.5 - 0.2 4.5 Sqm
Lintel Beam 3 4.5 - 0.2 2.7 Sqm
Bottom(win 1.5x2.1) 6 1.5 0.2 - 1.8 Sqm
Bottom(door 0.9x2.1) 2 0.9 0.2 - 0.36 Sqm
Bottom(door 0.8x2.1) 2 0.8 0.2 - 0.32 Sqm
Bottom(door 1.0x2.1) 1 1 0.2 - 0.2 Sqm
Bottom(CG 2x2.1) 1 2 0.2 - 0.4 Sqm
Bottom(F. Jali 2.6x2.1) 1 2.6 0.2 - 0.52 Sqm
Bottom(F. Jali 1.4x2.1) 1 1.4 0.2 - 0.28 Sqm
Top Beam 2 3.4 - 0.3 2.04 Sqm
Top Beam 6 2.9 - 0.3 5.22 Sqm
 Top Beam 4 1.8 - 0.3 2.16 Sqm
Top Beam 5 4.5 - 0.3 6.75 Sqm
Top Beam 3 4.5 - 0.3 4.05 Sqm
Bottom(vent 0.6x0.3) 8 0.6 0.2 - 0.96 Sqm
Bottom(F.vent 2x0.3) 1 2 0.2 - 0.4 Sqm
Total 38.94 Sqm 202 7866.0
2.1.7 Suspended floors, roofs, access
platform, balconies (plain surfaces) and
shelves (cast in situ)
Chajja 2 12.5 - 0.085 2.125 Sqm
Bottom 2 12.5 0.65 - 16.25 Sqm
Chajja 2 1.6 - 0.085 0.272 Sqm
Bottom 2 1.6 0.65 - 2.08 Sqm
Slab 1 13 8 - 104 Sqm
Side 2 13 0.1 - 2.6 Sqm
Side 2 8 0.1 - 1.6 Sqm
Total 128.927 Sqm 235 30298.0
5 3.1 Providing and laying nominal mix plain
cement concrete with crushed stone
aggregate using concrete mixer in all
works upto plinth level excluding cost
of form work.
3.1.5 1:1½:3 (1 cement : 1½ coarse sand : 3
graded stone aggregate 20mm nominal
size).
Column Footing 15 1.35 1.35 0.15 4.101 cum
Trapezoidal Portion 15*0.3/3{(1.35^2+0.3*0.2)+Sqr 3.319 cum
Column upto G.L. 15 0.3 0.2 0.85 0.765 cum
Column upto plinth beam 15 0.3 0.2 0.6 0.540 cum
Plinth beam L/W 2 3.4 0.2 0.3 0.408 cum
6 2.9 0.2 0.3 1.044 cum
4 1.8 0.2 0.3 0.432 cum
Plinth beam S/W 5 4.5 0.2 0.3 1.350 cum
3 4.5 0.2 0.3 0.810
column 15 0.2 0.3 4 3.600 cum
chajja 2 12.5 0.65 0.085 1.381 cum
2 1.6 0.65 0.085 0.177 cum
Lintel Beam L/W 2 3.4 0.2 0.2 0.272 cum
6 2.9 0.2 0.2 0.696 cum
4 1.8 0.2 0.2 0.288 cum
5 4.5 0.2 0.2 0.900 cum
3 4.5 0.2 0.2 0.540
Top Beam L/W 2 3.4 0.2 0.3 0.408 cum
6 2.9 0.2 0.3 1.044 cum
4 1.8 0.2 0.3 0.432 cum
Top Beam S/W 5 4.5 0.2 0.3 1.350 cum
3 4.5 0.2 0.3 0.810
Main Slab 1 13 8 0.12 12.480 cum
Total 37.147 cum 4163 154642
6 3.12 Providing and placing in position
reinforcement for R.C.C. work including
straightening, cutting, bending, binding
etc. complete as per drawings including
cost of binding wire in foundation and
plinth all complete:
3.12.1 Thermo-Mechanically treated bars FE
415
Total Rcc Quantity x 35.067x95 kg 1 37.146675 x95 = 3528.9 Kg 54.5 192327
7 7.1 Brick work with modular fly-ash lime
bricks (FaLG Bricks) confirming to
IS:12894-2002 of class designation 4.0
in foundation and plinth in:
7.1.4 Cement Mortar 1:6 (1 Cement : 6
Coarse Sand)
L/W 2 3.4 0.2 0.8 1.088 cum
6 2.9 0.2 0.8 2.784 cum
4 1.8 0.2 0.8 1.152 cum
S/W 5 4.5 0.2 0.8 3.600 cum
3 4.5 0.2 0.8 2.160 cum
Steps 1 3.5 0.9 0.3 0.945 cum
1 3.5 0.6 0.2 0.42 cum
1 3.5 0.3 0.2 0.21 cum
Total 12.359 cum 3263 40327.0
8 7.6 Extra for brick work in superstructure
above plinth level for every floor or part
thereof in addition to rate for
foundation and plinth:
Cement Mortar 1:6 (1 Cement : 6
Coarse Sand) Above plinth and upto
floor five level.
L/W 2 3.4 0.2 3.5 4.76 cum
6 2.9 0.2 3.5 12.18 cum
4 1.8 0.2 3.5 5.04 cum
5 4.5 0.2 3.5 15.75 cum
3 4.5 0.2 3.5 9.45 cum
Total 47.18 cum
Deductions:-
C.G. 1 2 0.2 2.1 0.84 cum
Door 2 0.9 0.2 2.1 0.756 cum
1 1 0.2 2.1 0.42 cum
2 0.8 0.2 2.1 0.672 cum
W 6 1.5 0.2 1.2 2.16 cum
Front jali 1 2.6 0.2 1.2 0.624 cum
1 1.4 0.2 1.2 0.336 cum
V 8 0.6 0.2 0.3 0.288 cum
Total 6.096 cum
Total 41.084 cum 3384 139028
9 11.3 Providing and making 15mm thick
cement plaster on the rough side of
single or half brick wall of mix:
9

11.3.4 In Cement Mortar 1:6 (1 cement : 6 fine

sand)
Plinth Outer(12.5+7.1+7.1+9) 1 35.7 - 0.6 21.42 Sqm
Room Outer 1 39.2 - 4 156.8 Sqm
Total 178.22 Sqm
Deductions:-
C.G. 1 2 - 2.1 4.2 cum
Door 2 0.9 - 2.1 3.78 cum
1 1 - 2.1 2.1 cum
2 0.8 - 2.1 3.36 cum
W 6 1.5 - 1.2 10.8 cum
Front jali 1 2.6 - 1.2 3.12 cum
1 1.4 - 1.2 1.68 cum
V 8 0.6 - 0.3 1.44 cum
Total 30.48 cum
Total Qty 147.74 Sqm 79.2 11701.0
10 11.2 Providing and making 12mm thick
cement plaster of mix:
11.2.4 In Cement Mortar 1:6 (1 cement : 6 fine
sand)
Room Inner
Room 1 2 4.5 4 - 36 Sqm
2 3 4 - 24 Sqm
Room 2 2 4.5 4 - 36 Sqm
2 3 4 - 24 Sqm
Hall 2 6.7 4 - 53.6 Sqm
2 3.5 4 - 28 Sqm
corridor 2 8.4 4 - 67.2 Sqm
2 2 4 - 16 Sqm
Toilet 01 2 2.8 4 - 22.4 Sqm
2 2 4 - 16 Sqm
Toilet 02 2 1.5 4 - 12 Sqm
2 2 4 - 16 Sqm
Total 351.2 Sqm
Deductions:-
C.G. 1 2 - 2.1 4.2 cum
Door 2 0.9 - 2.1 3.78 cum
1 1 - 2.1 2.1 cum
2 0.8 - 2.1 3.36 cum
W 6 1.5 - 1.2 10.8 cum
Front jali 1 2.6 - 1.2 3.12 cum
1 1.4 - 1.2 1.68 cum
V 8 0.6 - 0.3 1.44 cum
Total 30.48 cum
Grand Total 320.72
Additional 2% for edges 6.4144
Total Qty 327.13 Sqm 91.5 29933.0
11 9.15 Providing and fixing M.S. grill of
approved pattern made of M.S. flats or
square or round bars welded to steel
frame of windows etc. including
applying a priming coat welded to
frame with all necessary fitting
complete including applying a priming
of red oxide zinc chromate primer. .
Window 6 1.5 - 1.2 10.8 Sqm
Ventilators 8 0.6 - 0.3 1.44 Sqm
1 2 - 0.3 0.6 Sqm
12.84 Sqm
10kg/sqm area Total 192.6 kg 67.5 13001.00
12 9.13 Providing and fixing steel door/ window
with M.S. sheet 1mm thick, frame of
angle iron, diagonal braces of angle/ flat
iron of suitable size, 3.00 mm M.S.
gusset plates at junctions and corners,
all necessary fittings completexcluding
hinges. 30 MM thick
Door 50 kg each 1 1 - 2.1 50 Kg
2 0.9 - 2.1 90 Kg
Window 30 kg Each 6 1.5 - 1.2 180 Kg
Ventilators 6 kg each 8 0.6 - 0.3 48 Kg
Total 368 Kg 75 27600.0
13 8.17 Providing and fixing PVC membrane
foil coated (laminated) flush door
shutters, made of partical board coated
with 0.30mm membrane pasted with
resin using vacuum treatment process
complete all but excluding hinges.
8.17.1 35 mm thick (single leaf) 2 0.8 - 2.1 3.36 Sqm 1370 4603.00
14 12.3 Cement concrete flooring with cement
concrete 1:2:4 (1 cement : 2 coarse sand
: 4 graded stone aggregate 20mm)
finished with a floating coat of neat
cement.
12.3.1 40 mm thick
Under Floor As follows:-
Room 01 1 4.5 3 - 13.5 Sqm
Room 02 1 4.5 3 - 13.5 Sqm
Hall 1 6.7 3.5 - 23.45 Sqm
Corridor 1 2 8.4 - 16.8 Sqm
Toilet 01 1 2.8 2 - 5.6 Sqm
Toilet 02 1 1.5 2 - 3 Sqm
Total 75.85 Sqm 222 16839.0
15 12.9 Providing and laying ceramic glazed
floor tiles conforming to IS : 15622 of
approved size, make, colour, shade laid
on 20 mm thick Cement Mortar 1:4 (1
cement : 4 coarse sand) including
pointing the joints with white cement
mixed with matching pigment etc.,
complete.
12.9.1 Size 300x300mm 1 2.8 2 - 5.6 Sqm
2 2.8 - 2 11.2 Sqm
2 2 - 2 8 Sqm
1 1.5 2 - 3 Sqm
1 1.5 - 2 3 Sqm
1 2 - 2 4 Sqm
Total 34.8 Sqm 692 24082.0
16 18.1 Providing and fixing water closet
squatting pan (Indian type W.C. pan ),
100mm sand cast Iron P or S trap, 10
litre low level P.V.C. flushing cistern
(same colour) conforming to IS : 7231,
with flush bend and other fittings and
fixtures complete including cutting and
making good the walls and floors
wherever required :
18.1.1 White Long pattern W.C. pan of size
4918.00
580 mm 2 - - - 2 Each 2459
17 18.17 Providing and fixing vitreous china
wash basin with C.I. brackets, 32 mm
C.P. brass waste of standard pattern,
including painting of brackets, cutting
and making good the walls wherever
required :
18.17.1 White Size 550x450 mm 2 - - - 2 Each 1430 2860.00
18 19.42 Providing and placing on terrace (at all
floor levels) polyethylene water storage
tank ISI : 12701 marked with cover and
suitable locking arrangement and
making necessary holes for inlet, outlet
and overflow pipes but without fittings
and the base support for tank
1 1000 - - 1000 Litre 7.3 7300.00
19 12.65 Providing & laying 60mm thick precast
interlocking concrete blocks of approved
size (approx 305 sqcm) and shape/
pattern, over 40 mm thick average
complete coarse sand bed with joints of
3mm thick filled by fine sand including
leveling with surface vibrator, temping
and sweeping etc. complete of minimum
compressive strength of 250 kg/sq.cm
 12.65.1 Plain/ normal coloured precast interlock
concrete block 1 20 5 - 100 Sqm 436 43600.0
20 14.5 White washing with lime to give an
even shade.
14.5.1 On new work (Three or more coats) sqm

From Item no 9,10 - - - - 474.87 Sqm

Total 474.87 Sqm 9.4 4464.00
21 14.11 Wall painting with acrylic luxury
emulsion (plastic) paint of required
shade to give an even shade.
14.11.1 On new work (two or more coats)
From Item no 9, 10 - - - -
474.87 Sqm
Total 474.87 Sqm 52.5 24931.0
Total RS. 876407.0
Additional 9% for Electricity Charges 78877.00
Additional 5% for Sanitary Charges 43820.00
Total Amount 999104.0
Say Lakh 10.0

C.M.O. Sub Engineer

Nagar panchayat Bhanupratappur Nagar panchayat Bhanupratappur