Name : Archana Nayak

At Mauja: Gouripur GL No. : 6 RS Khatian No. : 205 LR Khatian No. : 220

Dag No. : 76 Holding No. :186/6
Gouripur Road, (Jangalpur); Word No - 15
North DumDum Municipality ; P.S : Airport ; District : North 24 Parganas, Kolkata : 700081

Quantity Estimate & Costing Of Ground Floor

Item no Description Of Item Nos. Length(m) Breadth(m) Height(m) Quantity Unit Rate Unit Of Rate Amount
Sub-Head I: Earthwork

1 Surface dressing to an av. Depth of 12 cm. 1 15.88 6.55 _ 104.01 Sqm 200 Sqm 20802.8

2 Earthwork in excavation
a) For column footings - 13 1.5 1.5 1.2 35.10 Cum Cum
b)For Tie Beam ( Consider first as if there is no col.) 1 61 0.35 0.35 7.47 Cum Cum

Deduct the length covered by col. 13 0.3 0.3 0.35 0.41 Cum Cum
Total (b) = 7.06 Cum Cum

Tota (a+b) = 42.16 Cum 2000 Cum 84326

3 Earthwork in filling by fdn trench by loose earth 1/5 th of excavation (approx) 8.43 Cum 3600 Cum 30355.2

4 Sand filling for plinth 1 15.88 6.55 0.48 49.93 Cum Cum
Deduction
For staircase portion 1 2 2.9 0.48 2.78 Cum Cum
For volume of column inside the area 2 0.3 0.3 0.48 0.09 Cum Cum

Total = 47.06 Cum 420 Cum 19763.65

SUB-HEAD II : CONCRETE WORK

5 Cement Concrete M-20

a)For mat concrete of column footing 13 1.5 1.5 0.1 2.93 Cum Cum
b)For Tie beam considering no column 1 61 0.35 0.35 7.47 Cum Cum

Deduct the length covered by col. 13 0.3 0.3 0.35 0.41 Cum Cum
Total (b) = 7.06 Cum Cum

c)For Toe wall 1 2.3 0.6 0.1 0.14 Cum Cum

d)Dwarf wall below staircase wall at innerside 1 2.1 0.6 0.1 0.13 Cum Cum
e)Steps in staricase portion 2 1.08 0.25 0.15 0.08 Cum Cum

Total = 10.33 Cum 3750 Cum 38748.75

6 Cement concrete M-25 for RCC work including

shuttering but excluding reinforcement -

a) Column Footings--
i) Lower portion of col 13 1.5 1.5 0.23 6.73 Cum Cum
ii)Trapezoidal portion 13 0.10/6[(1.5*1.5)+(0.35*0.35)+4*(1.5*1.5+0.35*0.35)] 2.58 Cum Cum
Total 9.31 Cum Cum

b) Columns--
i)Pedestal 13 0.35 0.35 0.23 0.37 Cum Cum
ii)Columns upto Floor level 13 0.3 0.3 3 3.51 Cum Cum
Total 3.88 Cum Cum

c) Beams-- 1 61 0.3 0.3 5.49 Cum Cum

d)Roof
i)Slab (including stair case aread first) 1 15.88 6.55 0.15 15.60 Cum Cum
Deduct the area of staircase portion 1 2.9 2 0.15 0.87 Cum Cum
Total = 14.73 Cum Cum
ii)Extended slab of staircase landing 2 2 1 0.15 0.60 Cum Cum

Total (d) = 15.33 Cum Cum

e) R.C lintel over door and windows
i)For windows ,
Verandah 1 4.3 3.5 0.15 2.26 Cum Cum
W1 4 1.5 0.25 0.15 0.23 Cum Cum
W2 3 1.2 0.25 0.15 0.14 Cum Cum
W3 2 0.9 0.25 0.15 0.07 Cum Cum
Total = 2.69 Cum Cum
ii) For Doors,
D1 2 1.3 0.25 0.15 0.10 Cum Cum
D2 2 1.2 0.25 0.15 0.09 Cum Cum
D3 2 1.1 0.25 0.15 0.08 Cum Cum
Total = 0.27 Cum Cum

Total (e) = 2.96 Cum Cum

f)Sunshades --
i)For windows ,
Verandah 1 4.3 (0.075*0.45)+(0.075*0.45)/2 0.22 Cum Cum
W1 4 1.5 (0.075*0.45)+(0.075*0.45)/2 0.30 Cum Cum
W2 3 1.2 (0.075*0.45)+(0.075*0.45)/2 0.18 Cum Cum
W3 2 0.9 (0.075*0.45)+(0.075*0.45)/2 0.09 Cum Cum

ii) For Doors,

D1 2 1.3 (0.075*0.45)+(0.075*0.45)/2 0.13 Cum Cum

Page 1
 D2 2 1.2 (0.075*0.45)+(0.075*0.45)/2 0.12 Cum Cum
D3 2 1.1 (0.075*0.45)+(0.075*0.45)/2 0.11 Cum Cum
Total (f) = 1.15 Cum Cum
g)Staircase --
i) Base of Toe wall 1 2.3 0.25 0.25 0.14 Cum Cum
ii)Waist slab of flights 2 2.7 1.08 0.15 0.87 Cum Cum
iii)Landing 2 2 1 0.1 0.40 Cum Cum
iv)Steps 18 1.08 0.25 0.15 0.73 Cum Cum

Total (g) = 2.15 Cum Cum

Grand Total= 40.26 4200 169085.39
7 2.5 cm thick D.P.C (1:2:4)
For outside and inside wall 1 61 0.2 _ 12.20 Cum Cum
Deduct the door openings
D1 2 1.3 0.25 _ 0.65 Cum Cum
D2 2 1.2 0.25 _ 0.60 Cum Cum
D3 2 1.1 0.25 _ 0.55 Cum Cum

Total = 10.40 Cum 230 Cum 2392

Sub-Head III : BRICKWORK

8 Brick flat soling

i) For Walls 1 61 0.9 _ 54.90 Sqm Sqm
ii)Toe wall 1 2.3 0.6 _ 1.38 Sqm Sqm
iii)Steps 4 1.2 0.7 _ 3.36 Sqm Sqm
Total = 59.64 Sqm 175 Sqm 10437

9 First Class brickwork in cement mortar (1:4) in

foundation and plinth
i)Below the tie beam 1 61 0.35 1.2 25.62 Cum Cum
ii)Toe wall 1 2.3 0.5 0.6 0.69 Cum Cum
iii)Steps under Dining 3 1.08 0.15 0.25 0.12 Cum Cum
iv) Outside Steps 4 1.35 0.15 0.25 0.20 Cum Cum

Total = 26.63 Cum 2800 Cum 74575.2

10 1ST class brickwork in cement mortar (1:6) in

superstructurewalls

i)for 10" thick wall 1 34.25 0.25 3 25.69 Cum Cum

ii)for 5" thick wall 1 20.15 0.125 3 7.56 Cum Cum
iii)for 3" thick wall 1 6.6 0.75 3 14.85 Cum Cum
iv)for 5" stair case wall 1 7.8 0.125 3 2.93 Cum Cum
Total = 51.02 Cum Cum
Deduction for Door & Windows
Door
D1 2 1.3 0.25 2.1 1.37 Cum Cum
D2 2 1.2 0.25 2.1 1.26 Cum Cum
D3 2 1.1 0.25 2.1 1.16 Cum Cum

For windows ,
Verandah 1 4.3 0.25 1.5 1.61 Cum Cum
W1 4 1.5 0.25 1.5 2.25 Cum Cum
W2 3 1.2 0.25 1.5 1.35 Cum Cum
W3 2 0.9 0.25 0.45 0.20 Cum Cum
Total = 9.20 Cum Cum

Grand Total 41.82 Cum 2500 Cum 104559.38

Sub-Head IV : WOODWORK

11 Salwood work for frames

Door
D1 2 5.3 0.1 0.075 0.08 Cum Cum
D2 2 5.3 0.1 0.075 0.08 Cum Cum
D3 2 5.3 0.1 0.075 0.08 Cum Cum

For windows ,
Verandah 1 3.6 0.1 0.075 0.03 Cum Cum
W1 4 3.6 0.1 0.075 0.11 Cum Cum
W2 3 3.6 0.1 0.075 0.08 Cum Cum
W3 2 2 0.1 0.075 0.03 Cum Cum
Total = 0.48 Cum 42552 Cum 20616.44

12 35 mm thick solid flush type single leaf door

Shutters
D1 2 _ 0.88 2.04 3.59 Sqm Sqm
D2 2 _ 0.88 2.04 3.59 Sqm Sqm
D3 2 _ 0.88 2.04 3.59 Sqm Sqm
Total = 10.77 Sqm 1500 Sqm 16156.8
13 35 mm thick glazed window shutters
Verandah 1 _ 1.08 1.08 1.17 Sqm Sqm
W1 4 _ 1.08 1.08 4.67 Sqm Sqm
W2 3 _ 1.08 1.08 3.50 Sqm Sqm
W3 2 _ 0.48 0.58 0.56 Sqm Sqm
Total = 9.89 3500 34608.00

14 Providing anodised aluminium butt hinges

a) 125 X 75 X 4.0 mm size for Main Door, D & D1 6x3 _ _ _ 18.00 Nos 100 Nos 1800
b) 100 X 63 X 3.2 mm size for
D2 4X3 _ _ _ 12.00 Nos Nos

Page 2
 Windows 14X2X3 _ _ _ 84.00 Nos Nos
Total 96.00 Nos 75 Nos 7200

15 Providing and fixing tower bolt

300 mm long X 12 mm dia for

Doors 10 X 1 _ _ _ 10.00 Nos Nos
Windows 14 X 1 _ _ _ 14.00 Nos Nos
Total 24.00 125 3000
16 Providing and fixing aldrop (sliding bolt)
250 mm X 18 mm dia bolt for doors 10 X 1 _ _ _ 10.00 Nos 250 Nos 2500

17 Providing anodised grip handle

450 mm X 25 mm dia rod
Doors 10 X 1 _ _ _ 10.00 Nos Nos
Windows 14X1 _ _ _ 14.00 Nos Nos
Total 24.00 500 12000
18 Providing Godrej mortice lock
Bedrooms and drawing room 4X1 _ _ 4.00 Nos 1250 Nos 5000

19 Providing anodised floor door stopper 10 X 1 _ _ _ 10.00 Nos 85 Nos 850

20 Providind 150 mm long catch lock with eyes

For windows 14 X 1 _ _ _ 14.00 Nos 65 Nos 910

Sub-Head V : STEEL AND IRON WORK

21 a) Footing @ 0.6% of conc 16.37 X (0.6/100) X 78.5 7.88 qtl qtl

b) columns @ 1.2% of conc 3.88 X (1.2/100) X 78.5 3.65 qtl qtl
c) Beams @ 1% of conc 13.31 X (1/100) X 78.5 10.45 qtl qtl
d) Roof Slab @ 0.8% of conc 14.73 X (0.8/100) X 78.5 9.25 qtl qtl
e) Lintel @ 0.6% of conc 2.96 X (0.6/100) X 78.5 1.39 qtl qtl
f) Sunshades @ 0.4% of conc 1.15 X (0.4/100) X 78.5 0.36 qtl qtl
g)staircase @ 0.8% of conc 2.75 X (0.8/100) X 78.5 1.73 qtl qtl
Total 34.71 qtl 3500 qtl 121485

22 Collabsible gate 1 1.35 _ 2.1 2.84 2750 7796.25

23 M.S ornamental grill

Verandah 1 4.3 _ 1.05 4.52 Sqm Sqm

W1 4 1.2 _ 1.05 5.04 Sqm Sqm
W2 3 0.9 _ 1.05 2.84 Sqm Sqm
W3 2 0.6 _ 0.55 0.66 Sqm Sqm
Total 15.89 Sqm 120 Sqm 1906.2

Sub-Head VI : PLASTERING

24 12 mm thick cement plaster (1:6) to wall

a) Inside plastering
Bedroom I 1 12.56 _ 3.1 38.94 Sqm Sqm
Bedroom II 1 11.96 _ 3.1 37.08 Sqm Sqm
Kitchen 1 13.94 _ 3.1 43.21 Sqm Sqm
Toilet 1 9.45 _ 3.1 29.30 Sqm Sqm
900 mm wide verandah 1 10.3 _ 3.1 31.93 Sqm Sqm
1100 mm wide verandah 1 8.65 _ 3.1 26.82 Sqm Sqm
Stair 1 12.1 _ 3.1 37.51 Sqm Sqm
Total = 244.78 Sqm Sqm
Deduct the area of openings
Doors,
D1 2 1.3 _ 2.1 5.46 Sqm Sqm
D2 2X2 1.2 _ 2.1 10.08 Sqm Sqm
D3 2 X2 1.1 _ 2.1 9.24 Sqm Sqm
Windows,
Verandah 1 4.3 _ 1.2 5.16 Sqm Sqm
W1 4 1.2 _ 1.2 5.76 Sqm Sqm
W2 3 0.9 _ 1.2 3.24 Sqm Sqm
W3 2 0.6 _ 0.75 0.90 Sqm Sqm

Total inside plastering 204.94 Sqm 85 Sqm 17419.56

b) Outside plastering
From plinth level to first floor level 1 38 _ 3.1 117.80 Sqm Sqm
Deduct the area of openings
Doors,
Main gate 1 1.35 _ 2.1 2.84 Sqm Sqm
Windows,
Verandah 1 4.3 _ 1.2 5.16 Sqm Sqm
W1 4 1.2 _ 1.2 5.76 Sqm Sqm
W2 3 0.9 _ 1.2 3.24 Sqm Sqm
W3 2 0.6 _ 0.75 0.90 Sqm Sqm

Total outside plasterings 99.91 Sqm 120 Sqm 11988.60

25 6 mm thick cement plaster (1:4)

a)Celling
Bedroom I 1 3.53 2.76 _ 9.74 Sqm Sqm
Bedroom II 1 3.23 2.76 _ 8.91 Sqm Sqm
Kitchen 1 4.05 2.92 _ 11.83 Sqm Sqm
Toilet 1 3.53 1.2 _ 4.24 Sqm Sqm
900 mm wide verandah 1 4.25 0.9 _ 3.83 Sqm Sqm
1100 mm wide verandah 1 3.23 1.1 _ 3.55 Sqm Sqm

Page 3
 Stair 1 4.05 2 _ 8.10 Sqm Sqm
Total (a) 50.20 Sqm 80 Sqm 4015.81

b) Staircase --
Under waist slab 2 2.7 1.25 _ 6.75 Sqm Sqm
Undersude of 1st landing 1 2.15 1.075 _ 2.31 Sqm Sqm
Sides of staircase slab 2 2.7 0.15 _ 0.81 Sqm Sqm
Total (b) 9.87 Sqm 80 Sqm 789.70

c) Sunshades
Top and bottom windows
Verandah 1X2 4.3 0.45 _ 3.87 Sqm Sqm
W1 4X2 1.2 0.45 _ 4.32 Sqm Sqm
W2 3X2 0.9 0.45 _ 2.43 Sqm Sqm
W3 2X2 0.6 0.45 _ 1.08 Sqm Sqm
All front edges 1 14 0.075 _ 1.05 Sqm Sqm
All side edges 2*14 0.45 0.15 _ 1.89 Sqm Sqm
Total (c) 14.64 Sqm 80 Sqm 1171.20

26 Neat cement punning about plinth wall 1 38 _ 0.6 22.80 Sqm Sqm
Steps and dining and under stair 6 1.08 0.25 _ 1.62 Sqm Sqm
Total 24.42 Sqm 35 Sqm 854.70

Sub-Head VII : FLOORING

27 20 mm thick terrazzo work for skirting 20 cm

high
Bedroom I 1 12.56 _ _ 12.50 Sqm Sqm
Bedroom II 1 11.96 _ _ 12.35 Sqm Sqm
Kitchen 1 13.94 _ _ 13.65 Sqm Sqm
Toilet 1 9.45 _ _ 14.05 Sqm Sqm
900 mm wide verandah 1 10.3 _ _ 6.71 Sqm Sqm
1100 mm wide verandah 1 8.65 _ _ 7.26 Sqm Sqm
Stair 1 12.1 _ _ 0.90 Sqm Sqm
Deduct door openings
D1 2 1.3 _ _ 1.35 Sqm Sqm
D2 2X2 1.2 _ _ 1.00 Sqm Sqm
D3 2 X2 1.1 _ _ 0.90 Sqm Sqm
Total 66.87 Sqm 415 Sqm 27751.05

28 Supplying, fillting and fixing porcelain coloured

tiles
i)Toilet 1 6.62 _ 2.1 13.90 Sqm Sqm
ii)WC 1 5.26 _ 2.1 11.05 Sqm Sqm
Deduct door openings 2 0.9 _ 2.1 3.78 Sqm Sqm
Total 21.17 Sqm 725 Sqm 15346.80

29 7.5 cm thick terrazo flooring in lime concrete

(1.5:2:7)
Bedroom I 1 3.53 2.76 _ 9.74 Sqm Sqm
Bedroom II 1 3.23 2.76 _ 8.91 Sqm Sqm
Kitchen 1 4.05 2.92 _ 11.83 Sqm Sqm
Toilet 1 3.53 1.2 _ 4.24 Sqm Sqm
900 mm wide verandah 1 4.25 0.9 _ 3.83 Sqm Sqm
1100 mm wide verandah 1 3.23 1.1 _ 3.55 Sqm Sqm
Stair 1 4.05 2 _ 8.10 Sqm Sqm
Total = 50.20 Sqm 263 Sqm 13201.97

30 25 cm thick terrazo work cast in situ in floor

Bedroom I 1 3.53 2.76 _ 9.74 Sqm Sqm

Bedroom II 1 3.23 2.76 _ 8.91 Sqm Sqm
Kitchen 1 4.05 2.92 _ 11.83 Sqm Sqm
Toilet 1 3.53 1.2 _ 4.24 Sqm Sqm
900 mm wide verandah 1 4.25 0.9 _ 3.83 Sqm Sqm
1100 mm wide verandah 1 3.23 1.1 _ 3.55 Sqm Sqm
Stair 1 3.325 2.15 _ 7.15 Sqm Sqm
Total = 49.25 Sqm 435 Sqm 21422.16

Sub-Head VIII: PAINTING

31 Painting on timber surface

i)Solid flush doors
D1 2 x 2.40 _ 1.35 2.1 13.61 Sqm Sqm
D2 2 X 2.40 _ 1 2.1 10.08 Sqm Sqm
D3 2 X 2.40 _ 0.9 2.1 9.07 Sqm Sqm
ii) Windows Sqm Sqm
Verandah 1 X 1.60 _ 1.2 1.2 2.31 Sqm Sqm
W1 4 X1.60 _ 1 1.2 7.68 Sqm Sqm
W2 3 X 1.60 _ 0.8 1.2 4.61 Sqm Sqm
W3 2 X 1.60 _ 0.6 0.7 1.35 Sqm Sqm
Total 48.71 Sqm 175 Sqm 8524.25

32 Painting on steel surface

Verandah 1 X 1.60 1.2 _ 1.2 2.31 Sqm Sqm
W1 4 X1.60 1 _ 1.2 7.68 Sqm Sqm
W2 3 X 1.60 0.8 _ 1.2 4.61 Sqm Sqm
W3 2 X 1.60 0.6 _ 0.7 1.34 Sqm Sqm
Total 15.94 150 Sqm 2391.60
Sub-Head IX: White & color washing

33 Decorative cement based paint two coats for

Outside Same as outside plaster 24(b)+25(c) 114.55 Sqm 175 Sqm 20045.38

Page 4
 34 Plastic emulsion paint two coats On wall and
cellings Same as outside plaster 24(a)+25(a)+25(b) 265.00 Sqm 200 Sqm 53000.97

Sub-Head X: Misc items

35 10 cm dia A.C pipes 6 4 _ _ 24.00 r.m 120 r.m 2880.00

Total Amount = 991677.80

Add 10 % cost of building for water supply and sanitary works = 99167.78
Add 9% cost of building for electrification works = 89251.00
Total = 1180096.58
Add 5% of Contingency = 59004.83
Add 2.5% for workcharge establishment = 29502.41
Labour charges = 300000
Grand Total For Ground Floor = 1568603.83

Quantity Estimate & Costing OF First Floor

Item no Description Of Item Nos. Length(m) Breadth(m) Height(m) Quantity Unit Rate Unit Of Rate Amount
SUB-HEAD II : CONCRETE WORK

1 Cement concrete M-25 for RCC work including

shuttering but excluding reinforcement -

a) Columns--
i)Columns upto Floor level 14 0.3 0.3 3 3.78 Cum Cum
ii) Columns for stair case room 4 0.3 0.3 2.15 0.77 Cum Cum
Total 4.55 Cum Cum

b) Beams--

i)For 2nd floor 1 61 0.3 0.3 5.49 Cum Cum

i)For stair case room 1 9.8 0.3 0.3 0.88 Cum Cum
Total 6.37 Cum Cum

c)Roof
i)Slab (including stair case aread first) 1 15.88 6.55 0.15 15.60 Cum Cum
Deduct the area of staircase portion 1 2.9 2 0.15 0.87 Cum Cum
Total = 14.73 Cum Cum
ii)Extended slab of staircase landing 1 2.4 1.2 0.15 0.43 Cum Cum
iii)Slab over staircase 1 3.2 2.3 0.15 1.10
Total (c) = 16.27 Cum Cum
d) R.C lintel over door and windows
i)For windows ,
Verandah 1 4.3 3.5 0.15 2.26 Cum Cum
W1 4 1.5 0.25 0.15 0.23 Cum Cum
W2 3 1.2 0.25 0.15 0.14 Cum Cum
W3 2 0.9 0.25 0.15 0.07 Cum Cum
Total = 2.69 Cum Cum
ii) For Doors,
D1 0 1.3 0.25 0.15 0.00 Cum Cum
D2 2 1.2 0.25 0.15 0.09 Cum Cum
D3 2 1.1 0.25 0.15 0.08 Cum Cum
Total = 0.17 Cum Cum

Total (d) = 2.86 Cum Cum

e)Sunshades --
i)For windows ,
Verandah 1 4.3 (0.075*0.45)+(0.075*0.45)/2 0.22 Cum Cum
W1 4 1.5 (0.075*0.45)+(0.075*0.45)/2 0.30 Cum Cum
W2 3 1.2 (0.075*0.45)+(0.075*0.45)/2 0.18 Cum Cum
W3 2 0.9 (0.075*0.45)+(0.075*0.45)/2 0.09 Cum Cum

ii) For Doors,

D1 2 1.3 (0.075*0.45)+(0.075*0.45)/2 0.13 Cum Cum
D2 2 1.2 (0.075*0.45)+(0.075*0.45)/2 0.12 Cum Cum
D3 2 1.1 (0.075*0.45)+(0.075*0.45)/2 0.11 Cum Cum
Total (f) = 1.15 Cum Cum
g)Staircase --
i) Base of Toe wall 1 2.3 0.25 0.25 0.14 Cum Cum
ii)Waist slab of flights 2 2.7 1.08 0.15 0.87 Cum Cum
iii)Landing 2 2 1 0.1 0.40 Cum Cum
iv)Steps 18 1.08 0.25 0.15 0.73 Cum Cum

Total (g) = 2.15 Cum Cum

Grand Total= 48.08 Cum 4200 Cum 201941.25

2 2.5 cm thick D.P.C (1:2:4)

For outside and inside wall 1 61 0.2 _ 12.20 Cum Cum
Deduct the door openings
D1 2 1.3 0.25 _ 0.65 Cum Cum
D2 2 1.2 0.25 _ 0.60 Cum Cum
D3 2 1.1 0.25 _ 0.55 Cum Cum

Page 5
 Total = 10.40 Cum 230 Cum 2392

Sub-Head III : BRICKWORK

3 1ST class brickwork in cement mortar (1:6) in

superstructurewalls

i)for 10" thick wall 1 34.25 0.25 3 25.69 Cum Cum

ii)for 5" thick wall 1 20.15 0.125 3 7.56 Cum Cum
iii)for 3" thick wall 1 6.6 0.75 3 14.85 Cum Cum
iv)for 5" stair case wall 1 7.8 0.125 3 2.93 Cum Cum
Total = 51.02 Cum Cum
Deduction for Door & Windows
Door
D1 2 1.3 0.25 2.1 1.37 Cum Cum
D2 2 1.2 0.25 2.1 1.26 Cum Cum
D3 2 1.1 0.25 2.1 1.16 Cum Cum

For windows ,
Verandah 1 4.3 0.25 1.5 1.61 Cum Cum
W1 4 1.5 0.25 1.5 2.25 Cum Cum
W2 3 1.2 0.25 1.5 1.35 Cum Cum
W3 2 0.9 0.25 0.45 0.20 Cum Cum
Total = 9.20 Cum Cum

Grand Total 41.82 Cum 2500 Cum 104559.38

Sub-Head IV : WOODWORK

4 Salwood work for frames

Door
D1 2 5.3 0.1 0.075 0.08 Cum Cum
D2 2 5.3 0.1 0.075 0.08 Cum Cum
D3 2 5.3 0.1 0.075 0.08 Cum Cum

For windows ,
Verandah 1 3.6 0.1 0.075 0.03 Cum Cum
W1 4 3.6 0.1 0.075 0.11 Cum Cum
W2 3 3.6 0.1 0.075 0.08 Cum Cum
W3 2 2 0.1 0.075 0.03 Cum Cum
Total = 0.48 Cum 42552 Cum 20616.44

5 35 mm thick solid flush type single leaf door

Shutters
D1 2 _ 0.88 2.04 3.59 Sqm Sqm
D2 2 _ 0.88 2.04 3.59 Sqm Sqm
D3 2 _ 0.88 2.04 3.59 Sqm Sqm
Total = 10.77 Sqm 1500 Sqm 16156.8
6 35 mm thick glazed window shutters
Verandah 1 _ 1.08 1.08 1.17 Sqm Sqm
W1 4 _ 1.08 1.08 4.67 Sqm Sqm
W2 3 _ 1.08 1.08 3.50 Sqm Sqm
W3 2 _ 0.48 0.58 0.56 Sqm Sqm
Total = 9.89 Sqm 3500 Sqm 34608.00

7 Providing anodised aluminium butt hinges

a) 125 X 75 X 4.0 mm size for Main Door, D & D1 6x3 _ _ _ 18.00 Nos 100 Nos 1800
b) 100 X 63 X 3.2 mm size for
D2 4X3 _ _ _ 12.00 Nos Nos
Windows 14X2X3 _ _ _ 84.00 Nos Nos
Total 96.00 Nos 75 Nos 7200

8 Providing and fixing tower bolt

300 mm long X 12 mm dia for

Doors 10 X 1 _ _ _ 10 Nos Nos
Windows 14 X 1 _ _ _ 14 Nos Nos
Total 24 125 3000
9 Providing and fixing aldrop (sliding bolt)
250 mm X 18 mm dia bolt for doors 10 X 1 _ _ _ 10 Nos 250 Nos 2500

10 Providing anodised grip handle

450 mm X 25 mm dia rod
Doors 10 X 1 _ _ _ 10 Nos Nos
Windows 14X1 _ _ _ 14 Nos Nos
Total 24 500 12000
11 Providing Godrej mortice lock
Bedrooms and drawing room 4X1 _ _ 4 Nos 1250 Nos 5000

12 Providing anodised floor door stopper 10 X 1 _ _ _ 10 Nos 85 Nos 850

13 Providind 150 mm long catch lock with eyes

For windows 14 X 1 _ _ _ 14 Nos 65 Nos 910

Sub-Head V : STEEL AND IRON WORK

14 a) columns @ 1.2% of conc 4.55 X (1.2/100) X 78.5 4.29 qtl qtl

b) Beams @ 1% of conc 6.37 X (1/100) X 78.5 5 qtl qtl
c) Roof Slab @ 0.8% of conc 16.27 X (0.8/100) X 78.5 10.22 qtl qtl
d) Lintel @ 0.6% of conc 2.86 X (0.6/100) X 78.5 1.35 qtl qtl

Page 6
 e) Sunshades @ 0.4% of conc 1.15 X (0.4/100) X 78.5 0.36 qtl qtl
f)staircase @ 0.8% of conc 2.15 X (0.8/100) X 78.5 1.35 qtl qtl
Total 22.57 qtl 3500 qtl 78995

15 Collabsible gate 1 1.35 _ 2.1 2.84 2750 7796.25

16 M.S ornamental grill

Verandah 1 4.3 _ 1.05 4.52 Sqm Sqm

W1 4 1.2 _ 1.05 5.04 Sqm Sqm
W2 3 0.9 _ 1.05 2.84 Sqm Sqm
W3 2 0.6 _ 0.55 0.66 Sqm Sqm
Total 15.89 Sqm 120 Sqm 1906.2

Sub-Head VI : PLASTERING

17 12 mm thick cement plaster (1:6) to wall

a) Inside plastering
Bedroom I 1 12.56 _ 3.1 38.94 Sqm Sqm
Bedroom II 1 11.96 _ 3.1 37.08 Sqm Sqm
Kitchen 1 13.94 _ 3.1 43.21 Sqm Sqm
Toilet 1 9.45 _ 3.1 29.30 Sqm Sqm
900 mm wide verandah 1 10.3 _ 3.1 31.93 Sqm Sqm
1100 mm wide verandah 1 8.65 _ 3.1 26.82 Sqm Sqm
Stair 1 12.1 _ 3.1 37.51 Sqm Sqm
Total = 244.78 Sqm Sqm
Deduct the area of openings
Doors,
D1 2 1.3 _ 2.1 5.46 Sqm Sqm
D2 2X2 1.2 _ 2.1 10.08 Sqm Sqm
D3 2 X2 1.1 _ 2.1 9.24 Sqm Sqm
Windows,
Verandah 1 4.3 _ 1.2 5.16 Sqm Sqm
W1 4 1.2 _ 1.2 5.76 Sqm Sqm
W2 3 0.9 _ 1.2 3.24 Sqm Sqm
W3 2 0.6 _ 0.75 0.90 Sqm Sqm

Total inside plastering 204.94 Sqm 85 Sqm 17419.56

b) Outside plastering
From plinth level to first floor level 1 38 _ 3.1 117.80 Sqm Sqm
Deduct the area of openings
Doors,
Main gate 1 1.35 _ 2.1 2.84 Sqm Sqm
Windows,
Verandah 1 4.3 _ 1.2 5.16 Sqm Sqm
W1 4 1.2 _ 1.2 5.76 Sqm Sqm
W2 3 0.9 _ 1.2 3.24 Sqm Sqm
W3 2 0.6 _ 0.75 0.90 Sqm Sqm

Total outside plasterings 99.91 Sqm 120 Sqm 11988.60

18 6 mm thick cement plaster (1:4)

a)Celling
Bedroom I 1 3.53 2.76 _ 9.74 Sqm Sqm
Bedroom II 1 3.23 2.76 _ 8.91 Sqm Sqm
Kitchen 1 4.05 2.92 _ 11.83 Sqm Sqm
Toilet 1 3.53 1.2 _ 4.24 Sqm Sqm
900 mm wide verandah 1 4.25 0.9 _ 3.83 Sqm Sqm
1100 mm wide verandah 1 3.23 1.1 _ 3.55 Sqm Sqm
Stair 1 4.05 2 _ 8.10 Sqm Sqm
Total (a) 50.20 Sqm 80 Sqm 4015.81

b) Staircase --
Under waist slab 2 2.7 1.25 _ 6.75 Sqm Sqm
Undersude of 1st landing 1 2.15 1.075 _ 2.31 Sqm Sqm
Sides of staircase slab 2 2.7 0.15 _ 0.81 Sqm Sqm
Total (b) 9.87 Sqm 80 Sqm 789.70

c) Sunshades
Top and bottom windows
Verandah 1X2 4.3 0.45 _ 3.87 Sqm Sqm
W1 4X2 1.2 0.45 _ 4.32 Sqm Sqm
W2 3X2 0.9 0.45 _ 2.43 Sqm Sqm
W3 2X2 0.6 0.45 _ 1.08 Sqm Sqm
All front edges 1 14 0.075 _ 1.05 Sqm Sqm
All side edges 2*14 0.45 0.15 _ 1.89 Sqm Sqm
Total (c) 14.64 Sqm 80 Sqm 1171.20

19 Neat cement punning about plinth wall 1 38 _ 0.6 22.80 Sqm Sqm
Steps and dining and under stair 6 1.08 0.25 _ 1.62 Sqm Sqm
Total 24.42 Sqm 35 Sqm 854.70

Sub-Head VII : FLOORING

20 20 mm thick terrazzo work for skirting 20 cm

high
Bedroom I 1 12.56 _ _ 12.50 Sqm Sqm
Bedroom II 1 11.96 _ _ 12.35 Sqm Sqm
Kitchen 1 13.94 _ _ 13.65 Sqm Sqm
Toilet 1 9.45 _ _ 14.05 Sqm Sqm
900 mm wide verandah 1 10.3 _ _ 6.71 Sqm Sqm

Page 7
 1100 mm wide verandah 1 8.65 _ _ 7.26 Sqm Sqm
Stair 1 12.1 _ _ 0.90 Sqm Sqm
Deduct door openings
D1 2 1.3 _ _ 1.35 Sqm Sqm
D2 2X2 1.2 _ _ 1.00 Sqm Sqm
D3 2 X2 1.1 _ _ 0.90 Sqm Sqm
Total 66.87 Sqm 415 Sqm 27751.05

21 Supplying, fillting and fixing porcelain coloured

tiles
i)Toilet 1 6.62 _ 2.1 13.90 Sqm Sqm
ii)WC 1 5.26 _ 2.1 11.05 Sqm Sqm
Deduct door openings 2 0.9 _ 2.1 3.78 Sqm Sqm
Total 21.17 Sqm 725 Sqm 15346.80

22 7.5 cm thick terrazo flooring in lime concrete

(1.5:2:7)
Bedroom I 1 3.53 2.76 _ 9.74 Sqm Sqm
Bedroom II 1 3.23 2.76 _ 8.91 Sqm Sqm
Kitchen 1 4.05 2.92 _ 11.83 Sqm Sqm
Toilet 1 3.53 1.2 _ 4.24 Sqm Sqm
900 mm wide verandah 1 4.25 0.9 _ 3.83 Sqm Sqm
1100 mm wide verandah 1 3.23 1.1 _ 3.55 Sqm Sqm
Stair 1 4.05 2 _ 8.10 Sqm Sqm
Total = 50.20 Sqm 263 Sqm 13201.97

23 25 cm thick terrazo work cast in situ in floor

Bedroom I 1 3.53 2.76 _ 9.74 Sqm Sqm

Bedroom II 1 3.23 2.76 _ 8.91 Sqm Sqm
Kitchen 1 4.05 2.92 _ 11.83 Sqm Sqm
Toilet 1 3.53 1.2 _ 4.24 Sqm Sqm
900 mm wide verandah 1 4.25 0.9 _ 3.83 Sqm Sqm
1100 mm wide verandah 1 3.23 1.1 _ 3.55 Sqm Sqm
Stair 1 3.325 2.15 _ 7.15 Sqm Sqm
Total = 49.25 Sqm 435 Sqm 21422.16

Sub-Head VIII: PAINTING

24 i)Solid flush doors

D1 2 x 2.40 _ 1.35 2.1 13.61 Sqm Sqm
D2 2 X 2.40 _ 1 2.1 10.08 Sqm Sqm
D3 2 X 2.40 _ 0.9 2.1 9.07 Sqm Sqm
ii) Windows Sqm Sqm
Verandah 1 X 1.60 _ 1.2 1.2 2.31 Sqm Sqm
W1 4 X1.60 _ 1 1.2 7.68 Sqm Sqm
W2 3 X 1.60 _ 0.8 1.2 4.61 Sqm Sqm
W3 2 X 1.60 _ 0.6 0.7 1.35 Sqm Sqm
Total 48.71 Sqm 175 Sqm 8524.25

Painting on steel surface

25 Verandah 1 X 1.60 1.2 _ 1.2 2.31 Sqm Sqm
W1 4 X1.60 1 _ 1.2 7.68 Sqm Sqm
W2 3 X 1.60 0.8 _ 1.2 4.61 Sqm Sqm
W3 2 X 1.60 0.6 _ 0.7 1.34 Sqm Sqm
Total 15.94 150 Sqm 2391.60
Sub-Head IX: White & color washing

26 Decorative cement based paint two coats for

Outside Same as outside plaster 17(b)+18(c) 114.55 Sqm 175 Sqm 20045.38

27 Plastic emulsion paint two coats On wall and

cellings Same as outside plaster 17(a)+18(a)+18(b) 304.84 Sqm 200 Sqm 60968.97

Sub-Head X: Misc items

28 10 cm dia A.C pipes 6 4 _ _ 24 r.m 120 r.m 2880.00

Total Amount 711003.06

Add 10 % cost of building for water supply and sanitary works = 71100.31
Add 9% cost of building for electrification works = 63990.28
Total = 846093.65
Add 5% of Contingency = 42304.68
Add 2.5% for workcharge establishment = 21152.34
Labour Charges = 225000
Grand Total For First Floor = 1134550.67

Total Estimated Cost = 2703154.50

Page 8