DETAIL ESTIMATE FOR THE WORK "ALTERATION WITH EXTENSION OF GROUND FLOOR BUILDING OF

FOREST RANGE OFFICER QUARTER AT- BAMUR IN ATTHAMALIK FOREST DIVISION."

Sl. Area/vol Area/vol in
Item Nos. L (Feet) W (Feet) H (Feet) Unit Rate in Rs. Amount in Rs.
No. /Sft/Cft. Sqm/Cum
1 Dismantling brick or stone masonry in lime
or cement mortar under 3m. height including
stacking the useful materials for reuse and
removing the debris within 50m. Lead.
Kitchen Wall 1 8.08 0.83 10.50 70.42
Dinning Hall Wall 1 2.00 0.83 10.50 17.43
Drawing Room Wall 1 9.00 0.83 10.50 78.44
166.29 4.71 Cum ₹ 1,576.85 ₹ 7,426.96
2 Earth work in excavation of hard soil
foundation in within 50m. initial lead including
& 1.5m. Initial lift
rough dressing and levelling the bed.
Column 4 3.00 3.00 4.00 144.00
H - Wall 1 10.83 1.50 2.00 32.49
H - Wall 1 18.50 1.50 2.00 55.50
V - Wall 1 7.33 1.50 2.00 21.99
V - Wall 3 5.42 1.50 2.00 48.78
302.76 8.57 Cum ₹ 270.90 ₹ 2,321.61
3 Filling Foundation and Plinth with including
sand
watered and rammed including all cost.
Below Foundation
Column 4 3.00 3.00 0.50 18.00
H - Wall 1 10.83 1.50 0.50 8.12
H - Wall 1 18.50 1.50 0.50 13.88
V - Wall 1 7.33 1.50 0.50 5.50
V - Wall 3 5.42 1.50 0.50 12.20
Column Inside Area 4 3.00 3.00 2.50 90.00
(A) = 147.70
Below Flooring
Portico 1 12.42 8.92 1.50 166.18
Stair Case 1 16.75 7.00 1.50 175.88
Kitchen 1 8.08 7.00 1.50 84.84
(B) = 426.90
Total = (A + B) 574.60 16.26 Cum ₹ 476.51 ₹ 7,748.05
4 C.C. (1:4:8) with 40mm size Black Granit
Hard metal including all cost. (Crusher e
Broken)
Below Foundation
Column 4 3.00 3.00 0.50 18.00
H - Wall 1 12.42 1.50 0.50 9.32
H - Wall 1 24.83 1.50 0.50 18.62
V - Wall 1 8.92 1.50 0.50 6.69
V - Wall 3 7.00 1.50 0.50 15.75
(A) = 68.38
Below Flooring
Portico 1 12.42 8.92 0.33 36.56
Stair Case 1 16.75 7.00 0.33 38.69
Kitchen 1 8.08 7.00 0.33 18.66
(B) = 93.91
Total = (A + B) 162.29 4.59 Cum ₹ 5,082.47 ₹ 23,328.54
5 Fly Ash Brick masonry having
(25cmx12cmx8cm)
crushing strength not less than 75kg/ cm²
with C.M. (1:6) in F & P including all cost of
materials and labour etc. complete.
H - Wall 1 12.42 1.25 2.00 31.05
 H - Wall 1 24.83 1.25 2.00 62.08
V - Wall 1 8.92 1.25 2.00 22.30
V - Wall 3 7.00 1.25 2.00 52.50
Sl. Area/vol Area/vol in
Item Nos. L (Feet) W (Feet) H (Feet) Unit Rate in Rs. Amount in Rs.
No. /Sft/Cft. Sqm/Cum
Steps 1 13.25 2.50 0.50 16.56
1 13.25 1.67 0.50 11.06
1 13.25 0.83 0.50 5.50
201.05 5.69 Cum ₹ 5,389.11 ₹ 30,664.04
6 R.C.C. work of Cement concrete M-25 grade
with 20mm size & down grade CB BHG hard
granite chips including centering and
shuttering with cost of all materials. Etc.
Complete.
a) Column Base
Flat Portion
Column 4 3.00 3.00 0.50 18.00
Trapezoidal Portion

Column 4 ((3'-0"x3'-0")+(1'-4"x1'- 0.75 16.15

4"))/2 34.15 0.97 Cum ₹ 6,288.27 ₹ 6,099.62
b) Column Superstructure
Column 4 0.83 0.83 14.75 40.65
40.65 1.15 Cum ₹ ₹ 20,351.46
17,696.92
c) Plinth Beam
H - Wall 1 12.42 0.83 0.83 8.56
H - Wall 1 24.83 0.83 0.83 17.11
V - Wall 1 8.92 0.83 0.83 6.14
V - Wall 3 7.00 0.83 0.83 14.47
46.28 1.31 Cum ₹ 7,146.12 ₹ 9,361.42
d) Lintel
H - Wall 1 24.83 0.83 0.33 6.80
V - Wall 3 7.00 0.83 0.33 5.75
12.55 0.36 Cum ₹ ₹ 4,993.49
13,870.80
e) Shelve
Kitchen 1 21.08 2.83 59.66
59.66 5.54 Sqm ₹ 1,163.63 ₹ 6,446.51
f) Chajja
W 1 4.00 1.50 6.00
6.00 0.56 Sqm ₹ 1,207.28 ₹ 676.08
g) Roof Beams
H - Wall 1 12.42 0.83 0.50 5.15
H - Wall 1 24.83 0.83 0.50 10.30
V - Wall 1 8.92 0.83 0.50 3.70
V - Wall 3 7.00 0.83 0.50 8.72
27.87 0.79 Cum ₹ ₹ 13,980.57
17,696.92
h) Roof Slab
Main slab 1 28.33 8.33 0.33 77.88
1 13.75 10.25 0.33 46.51
124.39
Deduction for Stair Case 1 9.33 7.00 0.33 21.55
Total quantity = 102.84 2.91 Cum ₹ ₹ 38,986.20
13,397.32
i) Stair Case
Rise 21 3.50 0.33 0.50 12.13
Tread 19 3.50 0.83 0.25 13.80
Landing 1 3.50 7.00 0.33 8.09
34.02 0.96 Cum ₹ ₹ 14,622.48
15,231.75
7 Cutting Bending binding MS bar
 reinforcement complete as per drawing
including all cost of materials and labour etc.
complete.
a) Column Base 0.97 Cum @ 1.00 Qntl 0.97
b) Column Superstructure 1.15 Cum @ 1.00 Qntl 1.15
c) Plinth Beam 1.31 Cum @ 1.00 Qntl 1.31
d) Lintel 0.36 Cum @ 1.00 Qntl 0.36
e) Shelve 0.25 Cum @ 0.60 Qntl 0.15
f) Chajja 0.04 Cum @ 0.60 Qntl 0.03
Sl. Area/vol Area/vol in
Item Nos. L (Feet) W (Feet) H (Feet) Unit Rate in Rs. Amount in Rs.
No. /Sft/Cft. Sqm/Cum
g) Roof Beams 0.79 Cum @ 1.00 Qntl 0.79
h) Roof Slab 2.91 Cum @ 1.00 Qntl 2.91
i) Stair Case 0.96 Cum @ 1.00 Qntl 0.96
8.63 8.63 Qntl ₹ 8,946.17 ₹ 77,205.45
8 Fly Ash Brick masonry (25cmx12cmx8cm)
having crushing strength not less than 75kg/
cm² with C.M. (1:6) in Super structure
including all cost of materials and labour etc.
complete.

H - Wall 1 24.83 0.83 10.00 206.09

V - Wall 3 7.00 0.83 10.00 174.30
380.39
Deduction for openings
W 1 3.00 0.83 4.50 11.21
V1 1 2.00 0.83 6.00 9.96
21.17
359.22 10.17 Cum ₹ 5,481.34 ₹ 55,745.23
9 12 mm cement in C.M. 1:6 over brick
. plaster
masonary including all
cost
In Side Plaster Area
Stair Case 2 23.75 10.50 498.75
Kitchen 1 22.08 10.50 231.84
730.59
Deduction for openings
W 0.5 3.00 4.50 6.75
0
V1 0.5 2.00 6.00 6.00
0
10 16mm cement plaster in cm 1:6 over brick
masonary including all cost.
Out Side Plaster Area 1 27.33 10.50 286.97
2 7.83 10.50 164.43
G.L. to P.L. 1 42.99 2.00 85.98
537.38
Deduction for Opening
W 0.50 3.00 4.50 6.75
V1 0.50 2.00 6.00 6.00
12.75
524.63 48.74 Sqm ₹ 264.49 ₹ 12,891.24
11 Fixing Tiles in floors treads of steps and
landing on 25mm thick bed of cement mortar
(1:1) jointed with neat cement slurry mixed
with pigment to match the shades of the tiles
including rubbing and polishing etc. complete.
as per direction of Engineer-in- Charge.
Vitrified Tile of Plain Ivory
Portico 1 12.42 8.92 110.79
Stair Case 1 16.75 7.00 117.25
Kitchen 1 10.83 8.08 87.51
Bed Room 1 12.42 13.50 167.67
 Drawing/Office 1 12.42 13.50 167.67
Sit-Out 1 12.42 8.92 110.79
Dinning 1 11.08 10.25 113.57
Store 1 8.08 6.42 51.87
L/B 1 10.25 4.83 49.51
976.63 90.73 Sqm ₹ 1,225.66 ₹ 1,11,204.13
12 Fixing Tiles in dados skirting and risers of
steps on 12mm thick cement plaster (1:3)
jointed with neat cement slurry etc. complete.
as per direction of Engineer-in-Charge.
Vitrified Tile of Plain Ivory

Portico 1 21.33 0.33 7.04

Stair Case 2 23.75 0.33 15.68

Sl. Area/vol Area/vol in

Item Nos. L (Feet) W (Feet) H (Feet) Unit Rate in Rs. Amount in Rs.
No. /Sft/Cft. Sqm/Cum
Kitchen 2 18.91 2.00 75.64
Bed Room 2 25.92 0.33 17.11
Drawing/Office 2 25.92 0.33 17.11
Sit-Out 2 21.34 0.33 14.08
Dinning 2 21.33 0.33 14.08
Store 2 14.50 0.33 9.57
L/B 2 15.08 5.00 150.80
321.11 29.83 Sqm ₹ 1,269.95 ₹ 37,882.61
13 Fixing tiles in floors treads of steps and
landing on 25mm thick bed of cement mortar
(1:1) jointed with neat cement slurry mixed
with pigment to match the shades of the tiles
including rubbing and polishing etc. complete.
as per direction of Engineer-in- Charge.
Granite Tile
Kitchen Shelve 1 19.42 2.00 38.84
38.84 3.61 Sqm ₹ 2,907.21 ₹ 10,495.03
14 Fixing Tiles in dados skirting and risers of steps
on 12mm thick cement plaster (1:3) jointed
with neat cement slurry etc. complete. as per
direction of Engineer-in-Charge. Granite Tile
Shelve Border 1 19.42 0.25 4.86
4.86 0.45 Sqm ₹ 2,951.52 ₹ 1,328.18
15 Providing and fixing Iron Window Grill
including fixing etc. all complete
W 1 3.00 4.50 13.50
V1 1 2.00 6.00 12.00
25.50
Total Weight = 25.50 x 1.65 Kg / Sft . = 42.08 Kg ₹ 100.71 ₹ 4,237.88
16 Wall Painting Two coats with plastic emulsion
paint of approved shade on new work to give
an even shade including cost of paint.
Bed Room 1 12.42 13.50 167.67
2 25.92 10.50 544.32
Drawing/Office 1 12.42 13.50 167.67
2 25.92 10.50 544.32
Sit Out 1 12.42 8.92 110.79
2 21.34 10.50 448.14
Dinning Hall 1 11.08 10.25 113.57
2 21.33 10.50 447.93
Store 1 8.08 6.42 51.87
2 14.50 10.50 304.50
Kitchen 1 10.83 8.08 87.51
2 18.91 10.50 397.11
Stair Case 1 16.75 7.00 117.25
 2 23.75 10.50 498.75
L/B 1 10.25 4.83 49.51
2 15.08 10.50 316.68
Portico 1 12.42 8.92 110.79
4,478.38
Deduction for Opening
W 3.00 3.00 4.50 40.50
W1 1.00 4.00 4.50 18.00
V 0.50 2.00 1.50 1.50
V1 0.50 2.00 6.00 6.00
D 1.00 2.50 7.00 17.50
D1 2.00 3.00 7.00 42.00
D2 2.00 3.50 7.00 49.00
D3 1.00 4.00 7.00 28.00
G.G. 1.00 8.92 7.00 62.44
Open 1.00 5.00 7.00 35.00
299.94
4,178.44 388.18 Sqm ₹ 107.55 ₹ 41,748.76

Sl. Area/vol Area/vol in

Item Nos. L (Feet) W (Feet) H (Feet) Unit Rate in Rs. Amount in Rs.
No. /Sft/Cft. Sqm/Cum
17 Finishing wall surface with weather coat paint
of approved shade on new work of two
coats over one coat of primer including cost
of paints & primer and labour charges etc
complete.
2.00 27.33 10.50 573.93
2.00 43.83 10.50 920.43
1,494.36
Deduction for Opening
W 3.00 3.00 4.50 40.50
W1 1.00 4.00 4.50 18.00
V 0.50 2.00 1.50 1.50
V1 0.50 2.00 6.00 6.00
66.00
1,428.36 132.69 Sqm ₹ 141.72 ₹ 18,804.83
18 Supplying, fitting and fixing of stainless steel
of 304 grade in hand railing using 50mm dia
and 2mm thick circular pipe with balustrade
of size 32mm x 32mm x 2mm @ 0.90 c/c and
stainless square pipe brancing of size 32mm x
32mm x 2mm in 3 rows in stair case including
all finish and cost of materials labour etc.
complete.
Stair Case 1 25.00 25.00
25.00 7.62 Rmt ₹ 3,737.35 ₹ 28,478.61

……………………..
Total ₹ 5,99,211.91

Or, Say ₹ 5,99,212.00

Rupees Five Lakh Ninety Nine Thousand Two Hundred Twelve Only.

Total 18 Nos. of Items.

Er. Pramod Kumar Acharya