ESTIMATION

PROJECT : AL-AMEEN ACADEMY

JOB : FIRST FLOOR OF SCHOOL BUILDING 7 FIRST
FLOOR OF BOYS HOSTEL
LOCATION : AL- AMEEN SCHOOL KAGACHIA, BARPETA
( ASSAM)

Prepared by :

A.K. SAHA B. Tech ( Civil)

A.K. CONSULTANCY
Planner and Designer
Reg. No SHG/GAU/BPRD/CE/2003/32
Barpeta Road – 781315
Phone: 03666-260115.
 ESTIMATE FO THE PROPOSED R.C.C SCHOOL BUILDING (FIRST FLOOR) OF BOYS
HOSTEL AT AL-AMEEN ACADEMY, KALGACHIA,
DIST—BARPETA (ASSAM)

Sl No. Item Description QTY Unit Rate/Unit Amount ( In

(Rs.) Rs.)
2.2.1 Providing and laying reinforced
1. cement concrete works in prop.
1:2:3: excluding cost of form
work and reinforcement

(ii) In super structure from plinth

level upto 1st floor level.

(b) Columns, pillars, posts, struts, 170.40 Cum 6,625.50 112898500

suspended floors roof, landing,
shelf and support balcony, lintel,
beam, girder, cantilever, stair
cases (except spiral stair case
and bending) including
preparing of top surface and
furnishing of noising.

(c) 10.00 Cum 7065.32 70652.00

Vertical and horizontal fins
(thickness not more than 10cm)
individually and farming box
louver and projected band.
2. 18.1.1 Supplying, fitting and fixing
reinforcement bars conforming
to relevant I.S code fo R.C.C
work/including, straightening,
cleaning, cutting and bending to
proper shapes and length as per
details, supplying and bending
with 286 annealed black wire
and bending in position with
proper block supports, chairs,
space etc. complete (upto 1st
floor level)

(a) High yielding deformed bars/tor 243.00 Qntl. 7398.60 1797860.00

steel.
3. 42. Providing form work witrh
ordinary timber planks as to give
rough finish including centering,
shuttering and strutting and
propping etc. height of propping
and centering below supporting
floor to ceiling not exceeding
4.0m. and removal of the same
fo in-situ reinforced concrete
and plain cement concrete work.
3.1.1.3 In super structure from plinth
level upto 4.00m height.
(a) Columns, pillars, post & struts 279.50 Sqm 328.80 91900.00
(ii) Using 25mm thick planks.
Sl No. Item Description QTY Unit Rate/Unit Amount ( In
(Rs.) Rs.)
3.1.1.5 Flat surface such as sofits of
suspended floors, roofs, landing,
balconies, chajja, horizontal tie
and the like.
(a) (ii) Using 25mm thick planks 402.50 sqm 325.16 130877.00
4. 4.1.7 112mm thick 1st class brick
nogged wall in cement morter
embedded with protruding rod
in column including ranks out as
directed in super structure above
plinth level.
(a) In prop. 1:4 1847.0 Sqm 457.00 1065718.00
0
5. 9.1.1 Providing wood work in frames
(chowkhat) of doors, windows,
clerestory and other similar
work wrought framed and fixed
in position in contact with c.c on
brick masonary walls including
supplying, fitting & fixing with
nails screws, bolts and nuts
complete with M.S flat hold fast
(4.0mm *30 mm concrete block
in prop. 1:2:4 and with 2 coasts
of kiricide oiling to the limber
faces in contact with c.c and
masanory as directed and
specified.
(a) Sal wood 18.50 Cum 62401.60 1265430.00
6. 6.2.2 15 mm thick cement plaster in
single coat on rough side of half
brick wall for interior plastering
upto 1st floor level including
arises internal founded angles,
chamfers, and rounded angles
not exceeding 80 mm in grith
and finished even and smooth
including cuing complete as
directed.
(i) Single coat plaster 1787.0 sqm 155.66 278164.00
0
7. 6.2.7 10 mm thick plastering on 518.00 sqm 177.76 92080.00
ceiling and sofits of stair upto 1st
floor level (instead of plastering
as walls) including curing
complete as directed in cement
mortar 1:3
8. 6.2.9 10 mm thick cement plaster in
single coat on fair side of
bock/concrete wall fo exterior
plastering over wall for exterior
plastering over walls upto height
of 1st floor including curing
complete as directed.
(i) Single coat plaster 802.00 sqm 160.08 128384.00
Sl No. Item Description QTY Unit Rate/Unit Amount ( In
(Rs.) Rs.)
9. 9.9.2 Providing fitting and fixing and
paneled doors/windows
including oxidized M.S. butt
hinge (100mm * 75mm
*3.5mm) with necessary screws
(other fittings shall be measured
and paid separately)
B(ii) With 1st class local timber 47.50 sqm 2670.86 126866.00
Gamari/Hollock/Bonsum/Sandi
35mm thick
10. 9.9.8 Providing fitting and fixing fully
glazed windows without
intermediate mash bars
including oxidized M.S butt
hinge (75*60*3.5mm) 2 nos. on
each leaf and 3 nos. on single
leaf (glass panels to be measured
and paid separately)
C(ii) With 1st class local timber 63.35 sqm 1651.82 104642.00
Gamari/Hollok/Bonsum/Sandi
35 mm thick
11. 9.9.9 Providing fitting and fixing fully
glazed cleresetory window and
fan light including fitting and
fixing 2 nos. of M.S pivot hinges
(75*20*3 mm), eye hook and
nylon chord complete (glass
panes shall e measured and paid
separately)
C(ii) With 1st class local timber 29.20 sqm 1488.24 43456.00
Gamari/hillock/Bonsum/Sandi
35mm thick
12. 13.3.1 Colour washing with lime on
(a) wall surface (two coats) over 2497.00 sqm 21.62 47986.00
and including a primary coat of
white washing to give as even
shade after thoroughly brooming
the surface to remove all dirt,
dust, moter drops an other
foreign matters
13. 13.3.3 finishing wall with water 822.00 sqm 66.62 54762.00
proofing cement paint of
approved brand and
manufacturer and of required
shade on new wall surfaces (two
coat) to give as even shade
remove all dirt & remains a
loose powdered materials
14. 13.6.3 Applying primimng coat over
new wood based surfaces over
10cm in width/grit hater &
including preparing the surface
by thorough;ly cleaning oil,
grease, dirt and other knotting.
(b) With ready mixed pink wood 544.00 sqm 44.26 24078.00
primer (pink./white)
Sl No. Item Description QTY Unit Rate/Unit Amount ( In
(Rs.) Rs.)
15. 13.6.3 Painting two coats (excluding
priming cost) on new wood and
wood based surfaces with
enamel paint to give on even
shade including cleaning the
surface of dirt, dust and other
foreign materials, sand papering
and stopping.
(i) Surface over 10cm in
width/grith
(a) With 544.00 sqm 65.48 35620.00
“Gutta/Butterfly/umbrella/King”
brand general purpose enamel
paint.
16. 18.5.7 Providing fitting & fixing M.S.
Grills of required pattern for
windows/clerestory windows
spanning with M.S flats at
required spacing and fame
around, square or round M.S
bars with round headed bolts and
nuts or screws.
(ii) Ornamental grill
(b) Fixed on wooden frames 165.00 sqm 1982.60 327128.00
17. 13.7.3 Applying primary coat over new
steel and other metal surfaces
upto 10cm in width or grith after
preparing the surface by
thoroughly cleaning oil, grease,
dirt & other foreign matter and
scoured with wire brushes, fine
steels, wood scrapers and sand
papers.
(a) With ready mixed red-lead 1357.00 R.m 3.72 5048.00
primer
18. 13.7.4 Painting two coats (excluding
priming coat) on new steel and
metal surface with enamel paint
of approved brand and
manufacture ro give an even
shade including cleaning the
surface of all dirt, dust and other
foreign matters.
(ii) Surface upto 10cm in
girth/width
(c) With Apcolite/luxol/Brolac 1357.00 R.m 8.74 11860.00
brand H-gloss enamel paint
19. 16.1 Providing & fixing clear sheet
glass beaded in putty and fixed
without wooden beading
including necessary cutting of
glass to required size
Sl No. Item Description QTY Unit Rate/Unit Amount ( In
(Rs.) Rs.)
(2) Areas of glass panels exceeding
0.15sqm but not exceeding 0.52
sqm
(c) 5mm thick 114.00 Sqm 912.92 104072.00

Total = 47,45,388.00

Add 7.5% for internal electrification etc. = 3,55,904.10

Add 5.0% for water supply & sanitation = 2,37,269.40

Grand Total 53,38,561.50

Or Say 53,39,000.00
 ESTIMATE FO THE PROPOSED R.C.C SCHOOL BUILDING (FIRST FLOOR) OF AL
AMEEN ACADEMY, KALGACHIA,
DIST—BARPETA (ASSAM)

Sl No. Item Description QTY Unit Rate/Unit Amount ( In

(Rs.) Rs.)
2.2.1 Providing and laying reinforced
1. cement concrete works in prop.
1:2:3: excluding cost of form
work and reinforcement

(ii) In super structure from plinth

level upto 1st floor level.

(b) Columns, pillars, posts, struts, 117.40 Cum 6625.50 7,77,834.00

suspended floors roof, landing,
shelf and support balcony, lintel,
beam, girder, cantilever, stair
cases (except spiral stair case
and bending) including
preparing of top surface and
furnishing of noising.

(c) 7.00 Cum 7065.32 49,458.00

Vertical and horizontal fins
(thickness not more than 10cm)
individually and farming box
louver and projected band.
2. 18.1.1 Supplying, fitting and fixing
reinforcement bars conforming
to relevant I.S code fo R.C.C
work/including, straightening,
cleaning, cutting and bending to
proper shapes and length as per
details, supplying and bending
with 286 annealed black wire
and bending in position with
proper block supports, chairs,
space etc. complete (upto 1st
floor level)

(a) High yielding deformed bars/tor 169.00 Qntl. 7398.60 12,50,364.00

steel.
3. 42. Providing form work witrh
ordinary timber planks as to give
rough finish including centering,
shuttering and strutting and
propping etc. height of propping
and centering below supporting
floor to ceiling not exceeding
4.0m. and removal of the same
fo in-situ reinforced concrete
and plain cement concrete work.
3.1.1.3 In super structure from plinth
level upto 4.00m height.
(a) Columns, pillars, post & struts 194.40 Sqm 328.80 63,918.00
(ii) Using 25mm thick planks.
Sl No. Item Description QTY Unit Rate/Unit Amount ( In
(Rs.) Rs.)
3.1.1.5 Flat surface such as sofits of
suspended floors, roofs, landing,
balconies, chajja, horizontal tie
and the like.
(a) (ii) Using 25mm thick planks 279.50 sqm 325.16 90,882.00
4. 4.1.7 112mm thick 1st class brick
nogged wall in cement morter
embedded with protruding rod
in column including ranks out as
directed in super structure above
plinth level.
(a) In prop. 1:4 1283.0 Sqm 457.00 5,86,330.00
0
5. 9.1.1 Providing wood work in frames
(chowkhat) of doors, windows,
clerestory and other similar
work wrought framed and fixed
in position in contact with c.c on
brick masonary walls including
supplying, fitting & fixing with
nails screws, bolts and nuts
complete with M.S flat hold fast
(4.0mm *30 mm concrete block
in prop. 1:2:4 and with 2 coasts
of kiricide oiling to the limber
faces in contact with c.c and
masanory as directed and
specified.
(a) Sal wood 12.80 Cum 68401.60 8,75,520.00
6. 6.2.2 15 mm thick cement plaster in
single coat on rough side of half
brick wall for interior plastering
upto 1st floor level including
arises internal founded angles,
chamfers, and rounded angles
not exceeding 80 mm in grith
and finished even and smooth
including cuing complete as
directed.
(i) Single coat plaster 1242.0 sqm 155.66 1,93,333.00
0
7. 6.2.7 10 mm thick plastering on 360.00 sqm 177.76 63,994.00
ceiling and sofits of stair upto 1st
floor level (instead of plastering
as walls) including curing
complete as directed in cement
mortar 1:3
8. 6.2.9 10 mm thick cement plaster in
single coat on fair side of
bock/concrete wall fo exterior
plastering over wall for exterior
plastering over walls upto height
of 1st floor including curing
complete as directed.
(i) Single coat plaster 556.60 sqm 160.08 89,100.00
Sl No. Item Description QTY Unit Rate/Unit Amount ( In
(Rs.) Rs.)
9. 9.9.2 Providing fitting and fixing and
paneled doors/windows
including oxidized M.S. butt
hinge (100mm * 75mm
*3.5mm) with necessary screws
(other fittings shall be measured
and paid separately)
B(ii) With 1st class local timber 33.35 sqm 2670.86 89,072.00
Gamari/Hollock/Bonsum/Sandi
35mm thick
10. 9.9.8 Providing fitting and fixing fully
glazed windows without
intermediate mash bars
including oxidized M.S butt
hinge (75*60*3.5mm) 2 nos. on
each leaf and 3 nos. on single
leaf (glass panels to be measured
and paid separately)
C(ii) With 1st class local timber 79.35 sqm 1651.82 1,31,072.00
Gamari/Hollok/Bonsum/Sandi
35 mm thick
11. 9.9.9 Providing fitting and fixing fully
glazed cleresetory window and
fan light including fitting and
fixing 2 nos. of M.S pivot hinges
(75*20*3 mm), eye hook and
nylon chord complete (glass
panes shall e measured and paid
separately)
C(ii) With 1st class local timber 37.20 sqm 1488.24 55,362.00
Gamari/hillock/Bonsum/Sandi
35mm thick
12. 13.3.1 Colour washing with lime on
(a) wall surface (two coats) over 1734.00 sqm 21.62 37,488.00
and including a primary coat of
white washing to give as even
shade after thoroughly brooming
the surface to remove all dirt,
dust, moter drops an other
foreign matters
13. 13.3.3 finishing wall with water 571.00 sqm 66.62 38,040.00
proofing cement paint of
approved brand and
manufacturer and of required
shade on new wall surfaces (two
coat) to give as even shade
remove all dirt & remains a
loose powdered materials
14. 13.6.3 Applying primimng coat over
new wood based surfaces over
10cm in width/grit hater &
including preparing the surface
by thorough;ly cleaning oil,
grease, dirt and other knotting.
 (b) With ready mixed pink wood 377.60 sqm 44.26 16,712.00
primer (pink./white)

Sl No. Item Description QTY Unit Rate/Unit Amount ( In

(Rs.) Rs.)
15. 13.6.3 Painting two coats (excluding
priming cost) on new wood and
wood based surfaces with
enamel paint to give on even
shade including cleaning the
surface of dirt, dust and other
foreign materials, sand papering
and stopping.
(i) Surface over 10cm in
width/grith
(a) With 377.60 sqm 65.48 24,724.00
“Gutta/Butterfly/umbrella/King”
brand general purpose enamel
paint.
16. 18.5.7 Providing fitting & fixing M.S.
Grills of required pattern for
windows/clerestory windows
spanning with M.S flats at
required spacing and fame
around, square or round M.S
bars with round headed bolts and
nuts or screws.
(ii) Ornamental grill
(b) Fixed on wooden frames 115.00 sqm 1982.60 2,27,998.00
17. 13.7.3 Applying primary coat over new
steel and other metal surfaces
upto 10cm in width or grith after
preparing the surface by
thoroughly cleaning oil, grease,
dirt & other foreign matter and
scoured with wire brushes, fine
steels, wood scrapers and sand
papers.
(a) With ready mixed red-lead 943.00 R.m 3.72 3,508.00
primer
18. 13.7.4 Painting two coats (excluding
priming coat) on new steel and
metal surface with enamel paint
of approved brand and
manufacture ro give an even
shade including cleaning the
surface of all dirt, dust and other
foreign matters.
(ii) Surface upto 10cm in
girth/width
(c) With Apcolite/luxol/Brolac 943.00 R.m 8.74 8,242.00
brand H-gloss enamel paint
19. 16.1 Providing & fixing clear sheet
glass beaded in putty and fixed
without wooden beading
including necessary cutting of
glass to required size
Sl No. Item Description QTY Unit Rate/Unit Amount ( In
(Rs.) Rs.)
(2) Areas of glass panels exceeding
0.15sqm but not exceeding 0.52
sqm
(c) 5mm thick 79.35 Sqm 912.92 72,440.00