Name of work: - Construction of Verandah with renovation of A.T.

Building at 1st floor at

BRGF building at Howly Bazar under Devolution fund for 2023-24.
Estimated Amount: - Rs 9, 90,000.00
TECHNICAL REPORT
The detailed estimate amounting to Rs 9, 90,000.00 (Rupees Nine Lakh N
been made to the probable cost of above noted work. The proposed wor
for market area.
The estimate is prepared on the basis of schedule of rates of DSR for
the year 2021.

All works will be carried out as per C.P.W.D. general specific

Name of work:- Construction of Verandah with renovation of A.T.Building at 1st floor at

BRGF building at Howly Bazar under Devolution fund for 2023-24.
Item No Details of Item Quantity

1/2.6 Earth work in excavation by mechanical/manual means over

2.6.1 areas (exceeding 30 cm in depth, 1.5 m in width ...) including
getting out lift up to 1.5 m.
All kind of soil

Colm- 5 x 0.80 x 0.80 x 1.00 = 3.20 m3 4.85

P.Beam-(14.00 + 12.50) x 0.25 x 0.25 = 1.65,
T = 4.85 m3

2/2.25 Filling available excavated earth in trenches, plinths, side of

foundation in layers not exceeding 20 cm in depth,
consolidating. lift up to 1.5 m.
14.00 x 2.50 x 0.75 = 26.25 m3
26.25

3/7.1 Random rubble masonry with hard stone in plinth and

7.1.1 foundation including leveling up with cement concrete
up to plinth level with:
Cement mortar 1:6 1.80
Room-14.00 x 2.50 x 0.08 = 2.80 m3
4/4.1 Providing and laying in position cement concrete of
4.1.6 special grade excluding the cost of centering and shuttering-all
works up to plinth level.
Prop - 1:3:6

Colm-5 x 0.80 x 0.80 x 0.08 = 0.23 m3 0.73

Step- 1 x 14.00 x 0.45 x 0.08 = 0.50 , •*
T= 0.73 m3

5/4.11 Providing and laying damp proof course 50 mm thick with

cement concrete 1:2:4

6/5.1 Providing and laying in position specified grade of

reinforced cement concrete, excluding the cost of
centering, shuttering, finishing and reinforcement- all work
up to plinth level.
5.1.3. Prop- 1:2:4
Colm- 5 x 0.80 x 0.80 x 0.15 = 0.48 m3
5 x (0.80 x 0.80 + 0.25 x 0.25)/2 x 0.20 = 0.35,
5 x 0.25 x 0.25 x 0.60 = 0.19, x*
P.Beam-26.50 x 0.225 x 0.25 = 1.49, ,+“ 2.51
T= 2.51 m3,x**

7/5.3 Reinforced cement concrete works in beams, roofs,

suspended floors. above plinth level up to
floor five level, excluding the cost of centering,shuttering
and finishing.
Colm- 5 x 0.15 x 0.15 x 2.70 = 0.30 ¢¢3
Lintel- 26.50 x 0.15 x 0.15 = 0.60,
T= 0.90 m3
0.90

8/5.9 Centering and shuttering including strutting,

Propping and removal of form for
5.9.1 Foundation,footing,bases of column 5 x 4 x 0.80 x 0.15
= 2.40 m2 2.40
Suspended floor,roofs,Ianding,balconies
Lintels,beams,plinth beams,cantilevers P.Beam-2 x 26.50 x
0.25 = 13.25 m
Lintel- 2 x 26.50 x o.15 = 7.95, w
T= 21.20 m2
 Centering and shuttering including strutting,
Propping and removal of form for
Foundation,footing,bases of column 5 x 4 x 0.80 x 0.15
= 2.40 m2
Suspended floor,roofs,Ianding,balconies
Lintels,beams,plinth beams,cantilevers P.Beam-2 x 26.50 x
5.9.3 0.25 = 13.25 m
Lintel- 2 x 26.50 x o.15 = 7.95, w
T= 21.20 m2
5.9.5 Columns,piIIars,Piers,Posts and struts Colm- 5 x 4 x0.15 x
2.70 = 8.10 m2
21.20

5.9.6 8.10
on of A.T.Building at 1st floor at
Devolution fund for 2023-24.

EPORT
000.00 (Rupees Nine Lakh Ninety Thousand) only has
ed work. The proposed work is very much essential

dule of rates of DSR for

er C.P.W.D. general specification.

tion of A.T.Building at 1st floor at

fund for 2023-24.
Rate Amount

205.45/m3 996.00

253.95/m3 6,6660

6,653.45/m3 18,630.00
 6,670.25/m3 4,869.00

452.25/m2

7,945.65/m3 19,944.00

10,719.30/m2 9,647.00

307.95/ 739.00
766.55/m2

608.35/m2 12,8
00

804.25/ 6,514.00
Item No Details of Item Quantity
9/5.22
Steel reinforcement for R.C.C.work including
straightening,cutting,bending,placing in position and binding
all complete up to plinth level.
Thermo-Mechanically Treated bars of grade Fe-5O0D or
5.22.6 more.
Colm-5 x 4 x 4.80 x 0.89 = 85.44 kgs
Jali- 5 x 10 x 0.80 x 0.62 = 24.80,a
P.Beam- 26.50 x 4 x 0.89 = 94.34,a 339.38
Lintel- 26.50 x 4 x 0.62 = 65.72,a
Stirrup,Colm- 5 x 11 x 0.80 x 0.22 = 9.68, ,x-
5 x 18 x 0.50 x 0.22 = 9.90, x*
P.Beam- 180 x 0.80 x 0.22 = 31.68, ,Y
Lintel- 180 x 0.45 x 0.22 = 17.82,
T= 339.38 kg

10/6.1 Brick work with common burnt clay F.P.S(non modular) bricks
of class designation 7.5 in foundation and plinth in .
Prop- 1:4
PI Wall- (12.50 + 14.00) x 0.25 x 0.75 = 4.97]/Q
6.1.1 Ded for colm-5 x 0.25 x 0.25 x 0.75 (-) = 0.23 y*
T= 4.74 I\6<
4.74

11/6.13 Half brick massonry with common burnt clay F.P.S (non
modular) bricks of class designation 7.5 in super structure
above plinth level up to floor five level.
Cement mortar 1:4
6.13.2 Ver- 5 x 2.50 x 2.70 = 33.75 m2
131.45
14.00,
1 x 14.00 x 1.00
Step- 4 x 16.50 x 0.60 = 39.60,d
Part.wall- 1 x 14.70 x 3.00 44g , ,10 x* (A.T.Build)
T= 131.45 m2
above plinth level up to floor five level.
Cement mortar 1:4
Ver- 5 x 2.50 x 2.70 = 33.75 m2
14.00,
1 x 14.00 x 1.00
Step- 4 x 16.50 x 0.60 = 39.60,d
Part.wall- 1 x 14.70 x 3.00 44g , ,10 x* (A.T.Build)
T= 131.45 m2
 Rate

89.65/kg 30,425.00

6,882.00/m3 32,621.00

1,018.05/m2 1, 33,823.00
i tem No Details of Item Quantity Rate
12/g.1 Providing wood work in frame of doors, windows,
clerestory windows and other frames, wrought
framed in position with hold fast required dia,length
9.1y Second class teak wood 131576.95/m3

9.1.2 Sal wood 106720.85/m3

9.1.3 Kiln seasoned and treated hillock wood 0.21 74199.70/m3

Door- 5 x 5.20 x 0.10 x 0.08 = 0.21 m3
(A.T.Build)

13/9.5 Providing and fixing paneled or paneled and glazed

shutters for doors, windows and clerestory
windows,
Fixing with butt hinges all complete.
9.5.1. *- Second class teak wood,3O mm thick shutter 3,360.70/m2
9.5.2 .T Kiln seasoned and treated hollock wood, 30 mm
Wooden Shutter-D-5 x 2.10 x 1.00 = 10.50 m 22.50
w- 1o x 1.zo x 1.oo = iz oo 2,333.50/ 5

T = 22.50 m§
9.5.3. 1 Kiln seasoned plank of sheesham wood, 30 mm thick 2,976.40/m2
14/10.16 Steel work in built up tubular (round, square or 425.65
10.16.1 rectangular hollow tubes) trusses including cutting, hoisting, 54.80
15/11.5 fixing in position and applying a primer coat.
complete.
Hot finished welded type tubes
Ver.Post Plate-2 x 15.00 x 3.16 kg/m = 94.80 kgs Rafter- 11
x 2.70 x 3.16 kg/m = 93.85, ><
Purlin- 3 x 15.00 x 3.16 kg/m = 142.20,a Head room-
Purlin- 3 x 6.00 x 3.16 kg/m = 56.88,Y
Rafter 4 x 3.00 x 3.16 Kg/m = 37.92, •"
T= 425.65 F
62mm thick cement concrete flooring with concrete
hardener topping, under layer 50 mm thick cement concrete
1:2:4 and top layer 12 mm thick cement hardener of mix 1:2.
Ver- 14.00 x 2.50 = 35.00 m2,Y
Step- 16.50 x 1.20 = 19.80, **
T = 54.80 m/<-
 Rate Amount

131576.95/m3

106720.85/m3

74199.70/m3 15,582.00

3,360.70/m2

2,333.50/ 52,5

2,976.40/m2
154.90/kg 65,933.00
928.65/m2 50,890.00
16/12.1 Providing corrugated G.S.sheet roofing including
vertical/curved surface fixed with polymer coated J or L
hooks,boIts and nuts 8mm dia with bitumen and
G.I. limpet washer. excluding the cost of
purlins,rafters and trusses. whatever required.

12.‘1.3 0.63 mm thick with zink coating not less than 275gm/m2. 78.30 978.OO/m2
Ver- 1 x 15.00 x 2.70 = 40.50 m2
Head room- 1 x 6.00 x 2.70 =16.20,
A.T.B.- 1 x 6.00 x 3.60 = 21.60 , w
T= 78.30 m2

17/12.24 Providing and fixing insulating board ceiling of

approved quality with necessary nails etc.
complete(frame work to be paid separately)
12.24.1 Natural colour insulating board, 12 mm thick 96.00 774.15/m

A.T.Build.- 16.00 x 6.00 = 96.00 2

18/13.5 15 mm thick cement plaster on rough side of single or half

brick wall of mix:
1:4
13.5.1
Ver- 2 x 5 x 2.70 x 2.50
67.50 m2
1 x 2 x 14.00 x 1.00 =
28.00, .
P.Wall- 2 x 13.70 x 3.00 = 82.20 , x* 312.70 354.50/m2
H.Room- 4 x (5.00 + 2.50) x 4.50 = 135.00 , ^
13.5.2 T= 312.70 m2

19/10.6 Supplying and fixing rolling shutter of approved

make,made of required size M.S.Iaths,interlocking
together. required thickness for rolling shutter.
10.6.1 80 x 1.25 mm M.S.lath with 1.25 mm top cover 40.32 3008.80/m2

Qty. 6 x 2.80 x 2.40 = 402

20/13.26 Providing and applying plaster of Paris putty of 2mm
thickness over plastered surface to prepare the surface
even and smooth complete.
214
78.OO/m2 76,577.00

74.15/m 74,318.00

54.50/m2 1, 10,852.00

3008.80/m2 1,21,315.00
2
y1/13. 42 Distempering with 1*t quality acrylic distemper
13.42.1 (ready mix) having VOC content less than 50gm/litre, of
approved manufacture. as per specification.
Two or more coats on new work
Qty. 2 x 2 x (19.00 + 6.00) x 3.00
= 300.00 m2
5 x 2 x 2.50 x 2.70 = 67.50,
2 x 27.20 x 3.00 = 163.20 ++
2 x 2 x 5.00 x 4.50 = 90.00 , 620.70
T= 620.70 m

22/13.44 Finishing wall with water proofing cement paint of

required shade:
13.44.1 New work, two or more coate @ 3.84kg/10 sq.m Qty. Same
as above = 620.70 m2 620.70

13.48.1 Finishing with Deluxe Multi surface paint system for interior
and exterior using primer.....
Two or more coat,@ 1.25litre/10 sq.m

13.48.2 Painting wood work with Deluxe Multi Surface Paint of

required shade, two or more coat applied @0.90 litre/10
sq.m. approved brand and manufacture.
Wooden Shutter-2 x 24.60 = 49.20 m2
4
13.48.3 Painting steel work with Deluxe Multi Surface paint to give an
even shade, two or more coat @ 0.90 litre
/10 sq.m .....
R.Shutter- 2 x 6 x 2.80 x 2.40 = 80.64 m2

80.64
/
Total-Rs 9, 82,315. 0 Adding for Inf Board & Contingencies............................... L/S Rs 7,700.00s

G.Total-Rs 9, 90,015.00s
Say Rs 9, 90,000.00
(Rupees Nine Lakh Ninety Thousand) only. ”
 92.75/m2 57,570.00

97.60/m2 60,580.00

158.95/m2

144.90/m2 7,129.00

140.05/ 11,294
Rs 7,700.00s