ESTIMATE FOR STORE AT ASHA PURI CHARAN PADUKA MANDIR VPO. KOSRI TEH. JAISINGHPUR DISTT.

KANGRA HP PIN CODE 176096

Detail of measurement and Abstract of cost

SR NO ITEM NO Discription No L B H QTY UNIT Rate as per Amount

HPSR 2009

1 7040000 Excavation in foundations, trenches etc., in earth work, lift

upto 1.50 Metres stacking the eacavated soil not more
than 3 metres clear from the edge of the excavation and
then returning the stacked soil in 15cm. layers, when
required in to plinths sides of foundations etc.,
consolidating each deposited layer by ramming and
watering and then disposing of all surplus excavated earth
as directed with in a lead of 20 metres

7040200 pick work and jumper work

excavation
foundation excavation 4 1.3 1.3 1.00 6.76 cum
Total 6.76 cum 167.55 1132.64

9130000 Providing and laying cement concrete 1:4:8 (1 cement:4

sand:8 graded stone aggregate 40mm nominal size) and
curing complete excluding
cost of form work in:
2
9130100 pcc 1.4.8 foundation 4 1.2 1.2 0.10 0.576 cum
pcc in floor 1 3.66 3.05 0.10 1.1163 cum
total 1.6923 cum 2293.1 3880.61
 9410000
Providing mild steel/Tor steel reinforcement for R.C.C.
work including bending, binding and
placing in position complete upto
3 floor two level
9410200 TOR STEEL
steel jal footing
12dia jall botom footing 8dia 10dia 12dia 16dia
12dia 4x2x9x1.20 86.4
padestal steel
16dia 4x4x2.0 32
12dia 4x2x2.00 16
ring 8 dia padestal 4x12x 0.84 40.32
stel in plinth beam
16 dia 2x4x4.06 32.48
2x4x3.45 27.6
12 dia side in plinth 2x4x4.06 32.5
2x4x3.45 27.6
ring 8 dia plinth beam 2x36x0.84 60.48
2x30x0.84 50.4
column steel
16dia 4x4x3.50 56
12dia 4x2x3.50 28
ring 8dia column 4x27x0.84 90.72
slab beam steel
16 dia 2x4x4.06 32.48
2x4x3.45 27.6
12 dia side in slab beam 2x4x4.06 32.5
2x4x3.45 27.6
ring 8 dia slab beam 2x36x0.84 60.48
2x30x0.84 50.4
steel in slab
bottom main
 10dia 43x3.65 156.95
bottom distribution
10dia 24x4.26 8.52
top binder distribution side
10dia 2x8x4.26 68.16
top binder main side
10dia 2x8x3.65 58.4
steel for shelf in rooms
12 dia 3x36x.55 59.4
10 dia 3x6x3.66 65.88
12 dia 3x27x.55 44.55
10dia 3x6x2.76 48.06
Total 352.8 405.97 354.6 208.2
weight per mtr 0.39 0.62 0.89 1.58
total weight 137.6 251.701 315.5 328.9 1034 kg 59.4 61403.90

4 10010000
Brick work using common burnt clay building bricks in
foundation and plinth in :-
10020102
Super-structure above plinth level
upto floor two level (Second Class
Bricks).
BRICK WALL 2 3.66 0.23 2.70 4.55 CUM
2 3.05 0.23 2.70 3.79 CUM
TOTAL 8.33 CUM

LESS DEDUCTION
DOOR 1 0.90 0.23 2.00 0.414 CUM
WINDOW 2 1.20 0.23 1.20 0.6624 CUM
TOTAL 1.0764 CUM

NET QTY OF BRICK WORK(8.33-1.739) 7.26 CUM 2895.2 21011.68

5 10040302
Cement Mortar 1:4 (1 cement:4 sand)
Second Class Bricks
half brick work in shelf suport 3 0.6 3 5.40 sqm
3 0.6 3 5.40 sqm
total 10.80 sqm 357.9 3865.32

6 17049000 20mm Cement plaster in single coat on rough

side of brick/stone masonry forinterior plastering
upto floor two level including arrises,internal
rounded
angles,chamfers and/or rounded angles not
exceeding 80mm in girth and finished even and
smooth.

17049030 (iii) Cement Mortar 1:5

PLASTER OUT SIDE WALL 2 3.66 3.00 21.96 SQM
2 3.05 3.00 18.3 SQM
INER SIDE PLASTER 2 3.66 3.00 21.96 SQM
2 3.05 3.00 18.3 SQM
shelf suport brick plaster 8 0.6 3.00 14.4 SQM
shelf plaster 6 0.6 3.66 13.176 SQM
6 0.6 2.76 9.936 SQM
TOTAL 118 SQM
LESS DEDUCTION
DOOR 1 0.90 2.00 1.8 SQM
WINDOW 2 1.20 1.20 2.88 SQM
TOTAL 4.68 SQM
LESS DEDUCTION( 118-4.68)=113.4 113.35 SQM 104.7 11867.95
7 13680000 Providing and fixing 10mm thick anti skid water proof
stain and impect resistent heavy duty vetrified tiles
Nitco or equivalant 600x600mmx10mm manufactured
of approved shade and colour in
flooring, treads of steps and landings laid over 12mm
thick cement mortar 1:3 (1 cement : 3 sand) jointed
with cement slurry mixed with pigment to match the
shade of tiles as required complete.

TILES IN FLOOR
ROOMS 1 3.66 3.05 11.163 SQM
TOTAL 11.163 SQM 1268.1 14155.80

8 17044000 6mm Cement plaster to ceiling

17044010
a) In Cement mortar 1:3(1
Cement:3 Sand)
CEMENT PLASTER IN CELING
ROOM 1 4.26 3.65 15.549 SQM
Total 15.549 SQM 54.65 849.75

9 Applying Birla white wall care putty over plaster

16103000000

surface after thoroughly brushing the surface free

from mortar drops, dust, loose materials and
other foreign matters sand papered smooth
to give final matter finish to the surface complete.

INER SIDE PLASTER 2 3.66 3.00 21.96 sqm

2 3.05 3.00 18.3 sqm
celing putyy 1 4.26 3.65 15.549 sqm
shelf suport brick 8 0.6 3.00 14.4 SQM
 shelf 6 0.6 3.66 13.176 SQM
6 0.6 2.76 9.936 SQM
Total 93.321 sqm 31.8 2967.61

10 Distempering (two coats) with oil bound

00
washable ditemper of approved brand and
10

manufacture of and of required shade of

17
17

undecorated wall surfaces to give an even shade

over and including a priming coat with Alkali-
resistance primer of approved brand and
manufacture after thoroughly brushing the
surface free from mortar dropping and other
foreign matter and also including preparing the
surface even and sand papered smooth.

INER SIDE 2 3.66 3.00 21.96 sqm

2 3.05 3.00 18.3 sqm
celing 1 4.26 3.65 15.549 sqm
shelf suport 8 0.6 3.00 14.4 SQM
shelf 6 0.6 3.66 13.176 SQM
6 0.6 2.76 9.936 SQM
Total 93.321 sqm 41.95 3914.82

11 805000000

Providing form work with steel plates 3.15mm.thick

welded with angle iron in frame 30x30x5mm. so as to give
a fair finish including centring, shuutering
strutting and propping etc. with wooden battens and
ballies, height of propping and centring below supporting
floor to ceiling not exceeding 4 Mtrs. and removal of the
same for insitu-reinforced concrete & plain concrete work
in:
A 805040100 Square, rectangular or
 polygonal in plan.
form work for column
8 0.23 3.00 5.52 sqm
8 0.30 3.00 7.2 sqm
Total 12.72 sqm 213.6 2716.99

B 805020000
Flat surfaces such as soffits of suspended floors, roofs,
landings and the like.
flat surface formwork
slab 1 4.26 3.65 15.549 sqm
shelf 3 3.66 0.6 6.588 sqm
3 2.76 0.6 4.968 sqm
total 27.105 sqm 243.65 6604.13

C 805060000
Beams, cantilever, girders and
lintels
slab beam formwork 4 4.26 0.25 4.26 sqm
4 3.65 0.25 3.65 sqm
plinth beam form work 4 3.66 0.25 3.66 sqm
4 3.05 0.25 3.05 sqm
total 14.62 sqm 201.3 2943.006

D 805010000 Foundation, footings basis of columns etc. and mass

concrete.
footing form work
footing 16 1.00 0.20 3.2 sqm
padestal 8 0.23 1.00 1.84 sqm
8 0.30 1.00 2.4 sqm
total 7.44 sqm 132 982.08
12 9320000

Providing and laying cement concrete 1:1.5:3

(1cement :1.5 sand :3 graded stone aggregate 20mm.
nominal size) and curingcomplete excluding cost of form
work and reinforcement for feinforced concrete work in
9320300 Column, pillars, posts and struts
upto floor two level
cc for pillar 4 0.23 0.30 3.00 0.828 cum
Total 0.828 cum 3954.2 3274.08

13 952000000
Providing and laying cement concrete 1:1.5:3
(1cement :1.5 sand :3 graded stone aggregate
20mm. nominal size) and curing complete excluding cost
of form work and reinforcement for feinforced concrete
work in
A 952020000
Suspended floors roofs, landings and shelves and their
supports, balconies, beams, girders, bressumers and
cantilevers upto floor two level
slab cc 1 4.26 3.65 0.10 1.5549 cum
slab beam 2 4.26 0.23 0.25 0.4899 cum
2 3.65 0.23 0.25 0.4198 cum
shelf 3 3.66 0.6 0.10 0.6588 cum
3 2.76 0.6 0.10 0.4968 cum
total 3.6202 cum 3681.3 13326.86
B 952010000
Foundation footings bases of columns and the
like and mass concrete.
plinth beam cc
2 3.66 0.23 0.30 0.51 cum
2 3.05 0.23 0.30 0.42 cum
footing cc
4 1.00 1.00 0.20 0.80 cum
padestal 4 0.30 0.23 1.00 0.28 cum
 total 2.00 cum 3658.15 7323.54

14 1200100000
Providing woodwork in frames of
doors,windows,clerestory,windows and other frames
wrought,framed and fixed in position
1200109000 sal wood
door frame 2 2.00 0.075 0.125 0.0375 cum
1 0.90 0.075 0.125 0.0084 cum
window frame 8 1.20 0.075 0.125 0.09 cum
4 1.20 0.075 0.125 0.045 cum
Total 0.1809 cum 22040.5 3987.95

15 1200500000
Providing and fixing panelled glazed or panelled and
glazedshutters for doors windows and clerestory windows.
Including black enamelled iron butt hinges with necessary
screws.
1200503000 40mm thick
1200503040 2nd class deodar wood
door shuuter 1 2.00 0.90 1.8 sqm
window shutter 6 1.2 0.4 2.88 sqm
Total 4.68 sqm 2747.7 12859.24

16 1201900000
Providing and fixing wire gauge shutters using galvanised
M.S. wire gauge of I.S. gauge designation 85 G. with wire
of dia 0.56 mm for doors windows and clerestorey
windows including bright finished
black enamelled iron hinges with necessary screws.
1201901000 40 mm thick
1201901040 2nd class deodar wood
door shuuter 1 2.00 0.90 1.80 sqm
window shutter 6 1.20 0.40 2.88 sqm
Total 4.68 sqm 1958 9163.44
17 16104000000

Finishing wall with weather proof exterior grade emulsion

of approved design (Apexultima) or its equarlied on
undecorated wall surfaces (two
coats) to give an even shade and final finish after
throughly cleaning the surface to remove all dirt, dust and
other foreign matter etc including sand paper smooth
complete
apex OUT SIDE WALL 2 3.66 3.00 21.96 SQM
2 3.05 3.00 18.3 SQM
total 40.26 SQM 54 2174.04

Applying priming coat over new wood and wood based

surfaces after and including prepering the surface by
thoroughly cleaning oil,grease,dirt
and other foreign matter)
18 16036000 sand papering and knotting.
16036010 Readymixed paint brushing with
white lead for priming
window 4 1.2 1.2 5.76 sqm
door 2 2 0.9 3.6 sqm
total 9.36 sqm 19 177.84

19 16040000
Painting two coats(excluding coat) on new wood and
wood based surface with enamel paint to give an even
shade including cleaning the surface of dirt,dust and other
foreign matter,sand papering &
stoping
16040020 With enamel paint other than white
window 4 1.2 1.2 5.76 sqm
door 2 2 0.9 3.6 sqm
total 9.36 sqm 37.9 354.74
20 1504000000

Steel work welded in built up sections,trusses and framed

work,including cutting ,hoisting ,fixing in position and
applying a priming coat of red lead paint.
1504040000
In gratings framed guard bars,ladders,railling,brackets and
similar works.

20mm flat
10mm
grill in window
flat 20mm
2x6x0.40 4.8
2x6x1.20 14.4
sqaur bar 10mm
2x12x1.20 28.8
2x30x0.40 24.00
Total 52.8 19.2
weight per mtr 0.8 0.47
total weight 42.24 9.024 51.264 kg
0.5126 qtl 7569.45 3880.40
21 16022000
Painting two coats (excluding priming coat)on new steel
and other metal surfaces with coal-tar black
paint to give an even shade including cleaning of all
dirt,dust and other foreign matter.
paint in gliss of window 6 0.4 1.2 2.88 sqm
Total 2.88 sqm 25.8 74.304
 Providing and fixing anodized aluminium
sliding door bolt anodized colour and shade
with bolts and nuts
22 1210400000 screws etc. complete
1210401000 300x16mm
sliding door bolt 1 1 each
Total 1 each 150.95 150.95

Providing and fixing aluminium tower bolts

(berrel type) anodized trans parent or dyed to required
23 1210500000 shade and colour with screws etc. complete.
1210502000 250x10mm 3 3 each
Total 3 each 62.45 187.35

B 1210504000 150x10mm in window shutter 12 12 each

Total 12 each 45.2 542.4

1210600000
Providing and fixing aluminium handles anodized
transparent or dyed to required colour & shade with
24 necessary screws etc. complete
1210601000 125 mm
handle in door 4 4 each
Total 4 each 31.5 126
B 1210602000 100 mm
handle in window shutter 12 12 each
Total 12 each 25.7 308.4

Total 196207.84
Add 100% primium on HPSR 2009 196207.83539
392415.67
Add 3% contigencies 11772.470124
Net Total amount 404188.14
CERTIFICATE It is certified that nothing has been charged for preparation of this estimate and it has been prepared on holiday dated
23.10.2022