ABSTRACT

Sl.N. Particulars of Items

1 Boring, providing and installing cast insitu single reamed piles of specified dia
of 300mm. Dia.

Qty.
155

Unit
Meter

Rate
1653.00

CSRI No.
20.3.1
180

Amount
256215.00

Centering and shuttering work for

column, beam, roof slab, chajja,
shelves, balcony e.t.c.

255.59

Sq.m.

199.00

5.9.3
21

50862.41

R.C.C. Work in beams, columns, floors,

Roofs and all works with 1:2:4(M-20)

28.68

Cu.m.

3863.00

5.3.1
20

110790.84

Reinforcement for R.C.C. work

including cutting, bending and binding
in position. Mild Steel.

4502.76

Kg.

41.50

5.16.1
22

184613.16

Brick work with well brunt open

bhatta bricks crushing strenght not
less than 25 kg/cm2 with C.M.-1:6.

83.14

Cu.m.

1955.00

8.3.1
27

162538.70

Providing wood work in frames of

D/W/V and fixing in position with sal
wood.

0.69

Cu.m.

41548.00

9.1.2
41

28668.12

20 mm. Cement plaster of mix with

C.M.-1:6

704.8

Sq.m.

113.00

13.3.2
99

79617.54

distemper two or more coats on new

work

704.8

Sq.m.

45.00

13.10.1
101

31716.00

Providing & laying polished vitrified

floor tiles of size 60cm x 60cm

100.82

Sq.m.

958.00

11.34.2
85

96585.56

133.5

Kg.

43.80

10.1
71

5847.30

Sq.m.

1593

10 Steel for railing & window grills for

primer.
11 Providing & fixing flush door shutters
with I Class teak wood beat and veneers
35mm. Thick

16.17

9.20.1
45
Total Rs.
Add 30% for market rise since 2009 + Rs.
Total Rs.
Add 9% for Sanitary, electrical & Water Supply fittings + Rs.
Total Rs.

25758.81
1033213.44
309964.03
1343177.47
120885.97
1464063.44

Wa
(iv) B
Wa
Wa
(v) Li
Wa
Wa
(vi) P
w
Wa
(vii) K
Wa
Wa
(viii)
Wa
Wa

Sl.N.

10

11

DETAILS OF ESTIMATE
Sl.N. Items
1 Boring of Piles
2

Centering Work-(i) Column Struts

(ii) Plinth Beam & Roof Beam

(iii) Columns
(iv) Lintle Beam

(v) RoofSlab

R.C.C. Work-(i) Column Struct

(ii) P.B. & Roof Beam
(iii) Lintle Beam
(iv) Roof Slab

Steel Work for R.C.C.-Taken

R.C.C. Work.

Brick Work-(i) Foundation & Superstructure

(ii) Perapet Wall

Nos.
31

Length
5

Breadth

Height

31x4
2x2
8x2
1x2
1x2
1x2
1x2
16x4
2x2
8x2
1x2
1x2
1x2
1x2
1

1'
80'
12'
9'-3"
5'-6"
7'
11'
9"
8'
12'
9'-3"
5'-6"
7'
11'
12'

3'
1'
1'
1'
1'
1'
1'
10'
6"
6"
6"
6"
6"
6"
86'

Total Sq.ft.
Or Sq.m.

372.00
320.00
192.00
18.50
11.00
14.00
22.00
480.00
160.00
96.00
9.25
5.50
7.00
11.00
1032.00
2750.25
255.59

31x4
2
8
2
8
1

1'
86'
12'
80'
12'
12'

1'
9"
9"
9"
9"
86'

3'
1'
1'
6"
6"
4"
Total Cu.ft.
Or Cu.m.

372.00
120.00
72.00
60.00
36.00
344.00
1004.00
28.68

28.68

78.5

80'
10'-6"
9'-3"
4'
7'
11'
86'
12'

9"
9"
9"
9"
9"
9"
4"
4"

13'
13'
13'
13'
13'
13'
3'-6"
3'-6"
Total Cu.ft.
Or Cu.m.

% of

2
8
1
1
1
1
2
2

D-2

Quantity
155.0 R.m.

1560.00
819.00
90.18
39.00
68.25
107.25
198.66
27.12
2910.060
83.140

Sl.N. Items
6 Wood Work for frames-D1
D2
W1
W2
V

Cement Plaster-(i)Verandah-Ceiling
Wall
Wall
(ii) Drawing Hall - Ceiling
Wall
Wall
(iii) Passage - Ceiling
Wall
Wall
(iv) Bed Room-Ceiling
Wall
Wall
(v) Living Hall & Backside Bed-Ceiling
Wall
Wall
(vi) Passage - Ceiling
wall
Wall
(vii) Kitchen - Ceiling
Wall
Wall
(viii) CourtYard - Ceiling
Wall
Wall
(ix) Lat - Ceiling
Wall
Wall
(x) Bath - Ceiling
Wall
Wall
(xi) Perapet Wall
(xii) Outer Face

Sl.N. Items

Nos.
6
3
3
1
2

Length
17'-6"
16'-6"
18'
10'
8'

Breadth
3"
3"
3"
3"
3"

Height
5"
5"
5"
5"
5"
Total Cu.ft.
Or Cu.m.

Quantity
10.930
5.150
5.62
1.04
1.66
24.40
0.69

1
2
2
1
2
2
1
2
2
1
2
2
1
2
2
1
2
2
1
2
2
1
2
2
1
2
3
1
2
2
1
1

10'-6"
5'
10'-6"
10'-6"
10'-6"
15'
11'
11'
3'
8'
8'
11'
10'-6"
10'-6"
13'-6"
3'-6"
3'-6"
7'
7'
7'
8'
7'
7'
9'-3"
3'
3'
4'
6'
6'
4'
192'-6"
184'

5'
11'
11'
15'
11'
11'
3'-6"
11'
3'-6"
11'
11'
11'
13'-6"
11'
11'
7'
11'
11'
8'
11'
11'
9'-3"
11'
11'
4'
11'
11'
4'
11'
11'
3'-6"
16'-6"

Total Sq.ft.
Or Sq.m.

52.50
110.00
231.00
157.50
231.00
330.00
38.50
242.00
19.50
88.00
176.00
242.00
141.75
231.00
297.00
24.50
77.00
154.00
56.00
154.00
176.00
64.75
154.00
203.50
12.00
66.00
132.00
24.00
132.00
88.00
673.75
3036.00
7583.75
704.80

D-3
Nos.

Length

Breadth

Height

Quantity

Distempering-Taken same quantity as

per plastering. Ref. I No. 7

Flooring-(i) Verandah
(ii) Drg. Room
(iii) Passage
(iv) Bed
(v) Living & Bed
(vi) Passage
(vii) Kitchen
(viii) CourtYard
(ix) Lat
(x) Bath

10 Steel for Railing & Grill-(i) Grills-W1

W2
V
(ii) Railing

11 Flush Door - D1
D2
W1
W2

704.80 Sq.m.

1
1
1
1
2
1
1
1
1
1

10'-6"
10'-6"
3'-6"
8'
10'-6"
3'-6"
7'
7'
3'
6'

5'
15'
11'
11'
13'-6"
7'
8'
9'-3"
4'
4'

Total Sq.ft.
Or Sq.m.

52.50
157.50
38.50
38.00
567.00
24.50
56.00
64.75
12.00
24.00
1084.75
100.82

3
1
2
2

2'-6"
1'-6"
2'
8'

3'-6"
2'-6"
1'
2'

Total Sq.ft.
.@ 2Kg./Sq.ft.

27.00
3.75
4.00
32.00
66.75
133.5 Kg

Total Sq.ft.
Or Sq.m.

108.00
36.00
26.25
3.75
174.00
16.17

6
3
3X2
1

3'
2'
1'-3"
1'-6"

6'
6'
3'-6"
2'-6"