Anda di halaman 1dari 10

Detailed Estimate for Construction of ( Three-Seated ) WC / Barh-Room

at Government Higher Secundary School at Khag.


BLOCK : KHAG CDF : 2015-16
No P a t I c u l a r s No Length Breadth Depth Quantity Rate / Unit Amount

1 Earth work in excavatio in L-Wall 2 ### rft 2.00 rft 2.00 rft ### cft
trunches for foundations,hard soiS-Wall 4 2.00 rft 2.00 rft 2.00 rft 32.00 cft
Step 1 ### rft 1.50 rft 0.75 rft 16.88 cft
S.T 1 9.50 rft 6.50 rft 6.50 rft ### cft
S.P 1 /4 x (8'-0") ### rft 502.4 cft
Total ### cft ### cum @ Rs 240.45 per cumRs 7331

2 Providing & laying of dry sollin L-Wall 2 ### rft 2.00 rft 0.33 rft 19.83 cft
(Nallah) hand packing,under flooS-Wall 4 2.00 rft 2.00 rft 0.33 rft 5.33 cft
or foundations. Step 1 ### rft 1.50 rft 0.33 rft 7.43 cft
U-Floor 1 9.75 rft 3.75 rft 1.50 rft 54.84 cft
S.T 1 9.50 rft 6.50 rft 0.50 rft 30.88 cft
Total ### cft 3.35 cum @ Rs 296.00 per cumRs 992

3 Cast-in situ concrete work with L-Wall 2 ### rft 2.00 rft 0.25 rft 19.75 cft
nominal mix of M-5 grade of S-Wall 4 2.00 rft 2.00 rft 0.25 rft 4.00 cft
concrete. ( 1 :4 : 8 ) mix . Step 1 ### rft 1.50 rft 0.25 rft 5.63 cft
U-Floor 1 9.75 rft 3.75 rft 0.50 rft 18.28 cft
S.T 1 9.50 rft 6.50 rft 0.50 rft 30.88 cft
Total 78.53 cft 2.22 cum @ Rs ### per cumRs 6922

4 Cast-in situ concrete work with L-Wall 2 ### rft 2.00 rft 1.50 rft 93.00 cft
nominal mix of M-10 grade of 2 ### rft 1.50 rft 1.50 rft 67.50 cft
concrete with 20% plum. S-Wall 4 2.00 rft 2.00 rft 1.50 rft 24.00 cft
( 1 : 3 : 6 ) mix 4 2.50 rft 1.50 rft 1.50 rft 22.50 cft
Step 1 ### rft 1.50 rft 1.00 rft 22.50 cft
### cft 6.50
Deduct 20% Plum 1.30 cum @ Rs 296.00 per cumRs 385
Net Quantity 5.20 cum @ Rs ### per cumRs 19274

5 Cast-in situ concrete work with Slab 1 ### rft 7.00 rft ### rft 42.00 cft
nominal mix of M-15 grade of 1 9.50 rft 6.50 rft ### rft 23.16 cft
of concrete in R.C.C..works. 1 /4 x (8'-0") 0.38 rft 18.84 cft
84.00 cft 2.38 cum @ Rs ### per cumRs 13739
6 Providing M. steel reinforceme 12 mm Dia 39 X 7.00 rft ### rft ### Rm 74.05 Kg
in R.C.C. works including bendin 10 mm Dia. 16 X ### rft ### rft ### Rm 48.38 Kg
& placing in position complete. 12 mm Dia 19 X 5.00 rft 95.00 rft ### Rm 25.77 Kg
10 mm Dia. 14 X 8.00 rft ### rft ### Rm 21.16 Kg
10 mm Dia. 32 X 8'-0" /3 85.33 rft ### Rm 16.13 Kg
### Kg @ Rs 66.75 per kg Rs 12381
7 Providing form work of ordinar Slab 3 4.00 rft 4.00 rft ------- 48.00 sft
timber so as to give a rough finisO.Hang. 1 ### rft 0.50 rft ------- 15.00 sft
1 ### rft 1.00 rft ------- 15.00 sft
S.Edges 1 ### rft ### rft ------- 17.25 sft
S.T 1 8.00 rft 5.00 rft ------- 40.00 sft
S.Edges 1 ### rft ### rft ------- 12.00 sft
S.P 1 /4 x (5'-0") ------- 12.56 sft
S.Edges 1 ### rft ### rft ------- 9.42 sft
### sft ### sqm @ Rs 372.40 per sqmRs 5857
Plinth 1 ### rft 1.50 rft ------- ### sft ### sqm @ Rs 342.80 per sqmRs 4014

PTO
No P a t I c u l a r s No Length Breadth Depth Quantity Rate / Unit Amount
8 12 mm thick cement plastering wc/bath 6 4.00 rft ------- 8.00 rft ### sft
concrete/ Brick work in 1 : 4 mix. 6 4.00 rft ------- 8.00 rft ### sft
S.T 2 8.00 rft ------- 6.00 rft 96.00 sft
2 5.00 rft ------- 6.00 rft 60.00 sft
Total ### sft
Deductions Doors 3 3.00 rft ------- 7.00 rft 63.00 sft
Ventilators 3 1.75 rft ------- 1.50 rft 7.88 sft
Total 70.88 sft
Net Quantity ### sft ### sqm @ Rs 158.00 per sqmRs 6889

9 Brick-Work in super-structure L-Wall 2 ### rft 0.75 rft 8.00 rft ### cft
in cement mortor 1 : 6 mix . S-Wall 4 4.00 rft 0.75 rft 8.00 rft 96.00 cft
S.T 2 9.50 rft 0.75 rft 6.00 rft 85.50 cft
2 5.00 rft 0.75 rft 6.00 rft 45.00 cft
Total ### cft
Deductions Doors 3 3.00 rft 0.75 rft 7.00 rft 47.25 cft
Ventilato 3 1.75 rft 0.75 rft 1.50 rft 5.91 cft
Total 53.16 cft
Net Quantity ### cft ### cum @ Rs ### per cumRs 52500

### Providing & laying of 50mm th Baths 3 4.00 rft 4.00 rft -------- 48.00 sft
cement concrete flooring in Step 1 ### rft 1.50 rft -------- 22.50 sft
1:2:4 mix. S.T 1 8.00 rft 5.00 rft -------- 40.00 sft
### Carriage for all materials ### sft ### sqm @ Rs 370.20 per sqmRs 3802
by M. Transport . Sand Bajeri Solling
As item No : 2nd & 4th . ------ ----- ------ 3.35
As item No : 3rd . 2.22 1.05 1.98 ------
As item No : 4th . 5.20 2.44 4.63 1.30
As item No : 5th . 2.38 1.05 2.09 ------
As item No : 8th . ### 0.52 ------ ------
As item No : 9th . ### 2.74 ------ ------
As item No : 10th . ### 0.45 0.9
8.25 9.60 4.65
(A) Sand 45 8.25 cum @ Rs 389.63 per cumRs 3214
(B) Bajeri 35 km 9.60 cum @ Rs 331.07 per cumRs 3179
(C) Solling 35 km 4.65 cum @ Rs 389.81 per cumRs 1813
(D) Bricks. 5003 No @ Rs 883.44 No Rs 4420
(E) Cement & M.Steel . Rs 1000
### Providing & fixing of Silver 3 ### rft 0.25 rft ### rft 5.31 cft
Foreign wood frames for doors & 3 7.50 rft 0.25 rft ### rft 2.34 cft
Ventilators . Total 7.66 cft 0.22 cum @ Rs 45827 per cft Rs 9935
### Providing & fixing of flush door LMR
shutters 30 mm thick. ( Ready-Made ) 3 3.00 rft ------ 7.00 rft 63.00 sft @ Rs 1800 per No Rs 5400
### Providing & Fixing of Glazed Wall 3 4.00 rft ------ 4.50 rft 54.00 sft
on 20mm c,conc. 1 : 4 mix . Complete . 3 4.00 rft ------ 4.50 rft 54.00 sft

Floor 3 4.00 rft ------ 4.00 rft 48.00 sft


Total ### sft
Deductions . Door 3 3.00 rft ------ 4.00 rft 36.00 sft
WC 1 2.00 rft ------ 1.50 rft 3.00 sft
Total 36.00 sft
Net Quantity ### sft ### sqm @ Rs 834.20 per sqmRs 9303

Next Page
No P a t I c u l a r s No Length Breadth Depth Quantity Rate / Unit Amount

### Random Rubble Stone Masonary 2 2


in foundation / plinth , laid dry, S-Pit (^ /4) x 8'-0" (^ /4)x 5' X 8.00 rft
Nallah Stones without bond stones .
### cft 6.94 cum @ Rs ### per sqmRs 9047

### Random Rubble Stone Masonary 2 2


in foundation / plinth , in cement S-Pit (^ /4) x 8'-0" (^ /4)x 5' X 1.50 rft
Nallah Stones without bond stones .
45.92 cft 1.30 cum @ Rs ### per sqmRs 3359
### Providing & Fixing of saintry-wear
incl. O.H.Water tank & disposal to L.S Rs 16000
S.Tank & S.pit .

TOTAL AMOUNT Rs ###

( Say Rs 2-00 Lakhs )


J.Engineer
B.Khag .

Assistant Executive Engineer


Sub-Div : Beerwah , Budgam .
-Room