DETAILED ESTIMATE

NAME OF THE PROJECT: TWIN RESIDENTIAL BUILDING (G+2)

Sl no. Description of items RATES AS PER SCHEDULE
No's Length(m) 2017Breadth(m) Height(m) Unit Quantity
1 Earth work in excavation of foundation trenches or drains, in all sorts of soil including mixed soil but excluding laterite or
sandstone) including removing,spreading or stacking the spoils within a lead of 75 m. as directed. The item includes necessary
trimming the sides of trenches, levelling, dressing and ramming the Centering, bailing out water as required complete.(a) Depth
of excavation not exceeding 1,500 mm.

Foundation m3
a. Single column footings 12 1.4 1.4 1.5 35.28
Combined column footings 6 2.9 1.4 1.5 36.54
Total 71.82
2 Earth work in filling in foundation trenches or plinth with good earth, in layers not exceeding 150 mm. including watering and
ramming etc. layer by layer complete. (Payment to be made on the basis of measurement of finished quantity of work) (a) With
earth obtained from excavation of foundation.

a. Backfilling = Total excavated soil- Quantity of concrete below G.L. m3

Quantity of Concrete Below GL 40.60
Total 31.22
3 a. Brick work with 1st class bricks in lime and surki mortar (1:2) (1 limeputty/paste: 2 surki) lime to be slaked at site and the
mortar to be prepared with such lime putty and first class surki made from kiln burnt bricks having its fineness modulus between
2 and 2.5 and which passes through B.S. sieve No 8 with correspondes to I.S sieve No 200 with considerable grinding and pugging
it complete

Single column footings 12 1.2 1.2 - m2 17.28

Combined column footings 6 2.7 1.2 - 19.44
Total 36.72
4 a. Ordinary Cement concrete (mix 1:2:4) with graded stone chips (20 mm nominal size) excluding shuttering and reinforcement, if
any, in ground floor as per relevant IS codes

Single column footings 12 1.2 1.2 0.075 1.30

Combined column footings 6 2.7 1.2 0.075 m3 1.46
Corridor 1 1.82 6.8 0.75 9.28
Total 12.04
5 Controlled Cement concrete with well graded stone chips (20 mm nominal size) excluding shuttering and reinforcement with
complete design of concrete as per IS : 456 and relevant special publications, submission of job mix formula after preliminary mix
design after testing of concrete cubes as per direction of Engineer-in charge. Consumption of cement will not be less than 300 Kg
of cement with Super plasticiser per cubic meter of controlled concrete but actual consumption will be determined on the basis of
preliminary test and job mix foumula. In ground floor and foundation.[using concrete mixture] M 25 Grade

Single column footings 12 1.2 1.2 0.3 5.18

12 0.64 0.64 0.125 0.61
Combined column footings 6 2.7 1.2 0.3 5.83
6 1.28 0.64 0.125 0.61
Column 24 0.3 0.3 1 2.16
Beam (Plinth & Floor)
X-X 9 19.6 0.3 0.45 23.81
Y-Y 24 6.6 0.3 0.45 21.38
 Staircase
Waist Slab 6 2.62 0.9 0.15 2.12
Steps 60 0.9 0.25 0.15 2.03
Landing 3 1.82 1 0.15 0.82
Mid Landing Beam 3 1.82 0.3 0.45 0.74
Column 76 0.3 0.3 3 20.52
Beam (Roof)
X-X 3 19.6 0.3 0.45 7.94
Y-Y 8 6.6 0.3 0.45 7.13
Slab 3 21.6 9.2 0.15 89.42
m3
Deductions -3 3.25 1.82 0.15 -2.66
Slab 1 3.75 2.32 0.1 0.87
Beam (Mumty)
Towads X-X 2 1.82 0.3 0.45 0.49
Towards Y-Y 2 3.25 0.3 0.45 0.88
Lintel Beam
Shutters 4 3.5 0.25 0.15 0.53
Window 2 15 1.4 0.25 0.15 0.79
Window 1 12 2.6 0.25 0.15 1.17
Window 3 3 1.4 0.25 0.15 0.16
Door 1 4 1.4 0.25 0.15 0.21
Door 2 2 1.2 0.25 0.15 0.09
Door 1 4 1.4 0.125 0.15 0.11
Door 2 20 1.2 0.125 0.15 0.45
Chajja
Window 2 15 2.4 0.5 0.10 1.80
Window 1 12 1.2 0.5 0.10 0.72
Window 3 3 1.2 0.5 0.10 0.18
Total 196.09
6 Wood in Formwork
a. Foundation
Single column footings 12 4.8 - 0.30 17.28
Combined column footings 6 7.8 - 0.30 14.04
step in footing 24 2.5 - 0.13 7.80
b. Column 24 1.2 - 4.1 118.08
c. Beam
X-X 3 39.8 - 0.45 53.73
Centering 3 19.6 - 0.3 17.64
Y-Y 8 13.2 - 0.45 47.52
Centering 8 6.6 - 0.3 15.84
d. Staircase m2
Waist Slab 1 7.04 - 0.10 0.70
Centering 1 2.62 - 0.90 2.36
Steps 9 2.3 - 0.15 3.11
Landing 1 5.64 - 0.15 0.85
Centering 1 1.82 - 1 1.82
Mid Landing Beam 1 4.24 - 0.45 1.91
 Centering 1 1.82 - 0.30 0.55
e. Slab
Centering 1 135.21 - 1 135.21
Sides 1 60.1 - 0.15 9.02
Total 447.44
7 Reinforcement for reinforced concrete work in all sorts of structures including distribution bars, stirrups, binders etc initial
straightening and removal of loose rust (if necessary), cutting to requisite length, hooking and bending to correct shape, placing in
proper position and binding with 16 gauge black annealed wire at every intersection, complete as per drawing and direction.

Description of items Dia no.s Length Total wt/m Total

(mm) (m) Length(m) (kg) Quantity
a. Beam (Plinth & Floor)
Tension Reinforcement
X-X 16 9 81.99 737.91 1.58 1,165.90
Y-Y 16 48 14.25 684 1.58 1,080.72
Compression Reinforcement
X-X 12 9 127.65 1148.85 0.89 1,022.48
Y-Y 12 48 21.75 1044 0.89 929.16
Stirrups 8 1161 1.46 1695.06 0.39 661.07
b. Beam (Roof)
Tension Reinforcement
X-X 16 9 54.66 491.94 1.58 777.27
Y-Y 16 48 9.5 456 1.58 720.48
Compression Reinforcement
X-X 12 9 51.06 459.54 0.89 408.99
Y-Y 12 48 13.05 626.4 0.89 557.50
Stirrups 8 1161 1.46 1695.06 0.39 661.07
c. Beam (Mumty)
Tension Reinforcement
X-X 16 2 6.46 12.92 1.58 20.41
Y-Y 16 2 14.25 28.5 1.58 45.03
Compression Reinforcement
X-X 12 2 11.49 22.98 0.89 20.45
Y-Y 12 2 21.75 43.5 0.89 38.72
Stirrups 8 38 1.46 55.48 0.39 21.64
d. Footings
Single column footings
Main bar 12 12 23.77 285.24 0.89 253.86
Distribution bar 12 12 23.12 277.44 0.89 246.92
Combined column footings
Main bar 12 6 50.14 300.84 0.89 267.75
Distribution bar 12 6 50.04 300.24 0.89 267.21
e. Column
Vertical 1 16 96 11.1 1065.6 1.58 1,683.65
Verticle 2 12 48 10.5 504 0.89 448.56
Tie bar 8 1416 1.04 1472.64 0.39 574.33
Box ring 8 1416 0.74 1047.84 0.39 408.66
 Additional column (Mumty)
Vertical 1 16 16 3.2 51.2 1.58 80.90
Verticle 2 12 8 3.2 25.6 0.89 22.78
Tie bar 8 20 1.04 20.8 0.39 8.11
Box ring 8 20 0.74 14.8 0.39 5.77
f. Slab
Slab A (3.6 x 3.6)
Main bar 12 300 4.54 1362 0.89 1,212.18
Distribution bar 12 300 4.54 1362 0.89 1,212.18
Top extra bar 10 288 4.4 1267.2 0.62 781.86
Slab B (1.5 x 3.6)
Main bar 12 300 2.47 741 0.89 659.49
Distribution bar 12 132 4.54 599.28 0.89 533.36
Top extra bar
Long Bar 10 72 4.4 316.8 0.62 196.42
Short Bar 10 144 2.3 331.2 0.62 205.34
Slab C (3.5 x 3.6)
Main bar 12 300 4.47 1341 0.89 1,193.49
Distribution bar 12 288 4.54 1307.52 0.89 1,163.69
Top extra bar
Long Bar 10 144 4.4 633.6 0.62 392.83
Short Bar 10 144 4.3 619.2 0.62 383.90
Slab D (2.08 x 3.6)
Main bar 12 75 3.05 228.75 0.89 203.59
Distribution bar 12 45 4.54 204.3 0.89 181.83
Top extra bar
Long Bar 10 21 4.4 92.4 0.62 57.29
Short Bar 10 36 2.8 100.8 0.62 62.50
Slab Mumty (2.08 x 3.6)
Main bar 12 75 3.05 228.75 0.89 203.59
Distribution bar 12 45 4.54 204.3 0.89 181.83
Top extra bar
Long Bar 10 21 4.4 92.4 0.62 57.29
Short Bar 10 36 2.8 100.8 0.62 62.50
g. Staircase
Waist Slab 12 6 75.16 450.96 0.89 401.35
Mid Landing Beam
Tension Reinforcement 16 6 12 72 1.58 113.76
Compression Reinforcement 12 6 12 72 0.89 64.08
Stirrups 8 36 1.46 52.56 0.39 20.50
h. Lintel Beam
Shutters 8 4 14 56 0.39 21.84
Window 2 8 15 5.6 84 0.39 32.76
Window 1 8 12 10.4 124.8 0.39 48.67
Window 3 8 3 5.6 16.8 0.39 6.55
Door 1 8 4 5.6 22.4 0.39 8.74
Door 2 8 2 4.8 9.6 0.39 3.74
 Door 1 8 4 5.6 22.4 0.39 8.74
Door 2 8 20 4.8 96 0.39 37.44
Total 22,112.71
Total quantity 22,112.71 kilograms
Which when converted to Metric Tonne is =22.112 MT

8 Brick work with 1st class bricks in cement mortar (1:4) (250 mm thk.)
a. Ground Floor

Long wall 2 17.2 0.25 3 25.80

Short Wall 4 6.6 0.25 3 19.80
Deductions
Window 2 -4 1.2 0.25 1.8 -2.16
Shutter Gates -2 2.4 0.25 2.5 -3.00
Door 2 -3 1.2 0.25 2.4 -2.16
Window 3 -1 1.2 0.25 1 m3 -0.30
b. First and Second Floor
Long wall 4 17.2 0.25 3 51.60
Short Wall 8 6.6 0.25 3 39.60
Deductions
Window 1 -12 2.4 0.25 1.8 -12.96
Window 2 -22 1.2 0.25 1.8 -11.88
Window 3 -2 1.2 0.25 1 -0.60
Door 1 -4 1.2 0.25 1.8 -2.16
Total 101.58
9 125 mm. thick brick work with 1st class bricks in cement mortar (1:4)
a. First and Second Floor
Bedroom (wall 1) 4 3.3 - 3 39.60
Bedroom (wall 2) 4 3.4 - 3 40.80
Water Closet (wall 3) 4 1.4 - 3 16.80
Master Bedroom (wall 4) 4 2.3 - 3 27.60
Master Bedrooom (wall 5) 4 3.4 - 3 40.80
Dining Hall (wall 6) 4 3.4 - 3 40.80
Kitchen (wall 7) 4 2.3 - 3 27.60
Living Room (wall 8) 4 3.4 - 3 m2 40.80
Deductions
Door 2 -20 0.76 - 1.8 -27.36
Door 1 -4 1.2 - 1.8 -8.64
b. Roof
Towads X-X 2 1.82 - 3 10.92
Towards Y-Y 2 3.25 - 3 19.50
Deductions
Window 2 -1 1.2 - 1.8 -2.16
Door 2 -1 0.76 - 1.8 -1.37
Total 265.69
10 Artificial stone in floor, dado, staircase etc with cement concrete (1:2:4) with stone chips, laid in panels as directed with topping
made with ordinary or white cement (as necessary) and marble dust in proportion (1:2) including smooth finishing and rounding
off corners including raking out joints or roughening of concrete surface and application of cement slurry before flooring works
using cement @ 1.75 kg/sq.m all complete including all materials and labour.

a. Ground Floor
Garage 2 8.3 6.9 - 114.54
Corridor 1 1.82 6.8 - 12.38
b. First and Second Floor
Corridor 2 1.82 3.7 - 13.47
Living Room 4 3.3 3.4 - 44.88
Dining Hall 4 2.5 3.4 - 34.00
m2
Kitchen 4 2.3 2 - 18.40
Bedroom 4 3.3 3.4 - 44.88
Master Bedrooom 4 3.4 3.4 - 46.24
Water Closet 8 2.3 1.4 - 25.76
c. Staircase
Tread 54 0.9 0.25 - 12.15
Riser 60 0.9 0.15 - 8.10
Total 374.79
11 25mm. thick damp proof course with cement concrete with stone chips (1:1.5:3) [with graded stone aggregate 10 mm nominal
size] and admixture of water proofing compound as per manufacturer's specification followed by two coat of polymer based
paint, (1st coat after 4 to 5 days of concrete laying and 2 nd coat just before brick masonry work) as directed (cost of water
proofing compound & polymer based paint to be paid separately).( Chequering not required over concrete or painted surface).
[Note: - Waterproofing as per item 9, polymer based paint as per item 8 (a) of subhead C of Section (C).

a. Ground Floor
Garage 2 8.3 6.9 - 114.54
Corridor 1 1.82 6.8 - 12.376
b. First and Second Floor
Corridor 2 1.82 3.7 - 13.468
Living Room 4 3.3 3.4 - m2 44.88
Dining Hall 4 2.5 3.4 - 34
Kitchen 4 2.3 2 - 18.4
Bedroom 4 3.3 3.4 - 44.88
Master Bedrooom 4 3.4 3.4 - 46.24
Water Closet 8 2.3 1.4 - 25.76
Total 354.544
12 Plaster (to wall, floor, ceiling etc.) with sand and cement mortar including rounding off or chamfering corners as directed and
raking out joints including throating, nosing and drip course, scaffolding/staging where necessary (Ground floor).[Excluding cost
of chipping over concrete surface](i) With 1:6 cement mortar(b) 20 mm thick plaster

a. First and Second Floor

I. Outside Plaster
Towards X- Direction 4 19.6 - 3 235.20
m2
Towards Y- Direction 8 6.9 - 3 165.60
Deductions
 Window 1 -12 2.4 - 1.8 -51.84
Window 2 -22 1.2 - 1.8 -47.52
m2
Window 3 -2 1.2 - 1 -2.40
Door 1 -4 1.2 - 1.8 -8.64
Total 290.40
II. Inside Plaster
Bedroom (wall 1) 8 3.3 - 3 79.20
Bedroom (wall 2) 8 3.4 - 3 81.60
Bedroom (wall 3) 4 3.3 - 3 39.60
Bedroom (wall 4) 4 3.4 - 3 40.80
Water Closet (wall 1) 8 1.4 - 3 33.60
Water Closet (wall 2) 4 1.4 - 3 16.80
Master Bedroom (wall 1) 4 3.4 - 3 40.80
Master Bedroom (wall 2) 4 3.4 - 3 40.80
Master Bedroom (wall 3) 8 2.3 - 3 55.20
Master Bedrooom (wall 4) 8 3.4 - 3 81.60
Water Closet (wall 1) 4 1.4 - 3 16.80
Dining Hall (wall 1) 8 3.4 - 3 81.60
Dining Hall (wall 2) 4 2.5 - 3 m2 30.00
Kitchen (wall 1) 4 2.3 - 3 27.60
Kitchen (wall 2) 4 2 - 3 24.00
Living Room (wall 1) 8 3.4 - 3 81.60
Living Room (wall 2) 4 3.3 - 3 39.60
Living Room (wall 3) 4 3.4 - 3 40.80
Corridor Walls
Towards X-X 4 1.82 3 21.84
Deductions
Door 2 -20 0.76 - 1.8 -27.36
Door 1 -4 1.2 - 1.8 -8.64
Window 1 -12 2.4 - 1.8 -51.84
Window 2 -22 1.2 - 1.8 -47.52
Window 3 -2 1.2 - 1 -2.40
Total 736.08
III. Ceiling Plaster
Corridor 3 2 6.8 - 40.80
Living Room 4 4 3.4 - 54.40
Dining Hall 4 4 3.4 - 54.40
m2
Kitchen 4 4 2 - 32.00
Bedroom 4 4 3.4 - 54.40
Master Bedrooom 4 4 3.4 - 54.40
Water Closet 8 8 1.4 - 89.60
Total 380.00
b. Roof
I. Outside Plaster
Towads X-X 2 1.82 - 3 10.92
Towards Y-Y 2 3.25 - 3 19.5
Deductions 0
 Window 2 -1 1.2 - 1.8 -2.16
Door 2 -1 0.76 - 1.8 -1.368
II. Inside Plaster
m2
Towads X-X 2 1.82 - 3 10.92
Towards Y-Y 2 3.25 - 3 19.5
Deductions 0
Window 2 -1 1.2 - 1.8 -2.16
Door 2 -1 0.76 - 1.8 -1.368
III. Ceiling Plaster
Slab 1 3.75 - 2.32 8.7
Total 62.484
Grand Total 1,468.96
13 Rendering the Surface of walls and ceiling with White Cement base
WATER PROOF wall putty of approved make & brand.(1.5 mm thick)
Same as Total Plaster Quantity m2 1468.964
14 Providing Arcrylic Distemper to interior walls, ceiling with a coat of solvent based interior grade arcrylic ( as per manufacturer's
specifications) Two Coats
Same as Total Plaster Quantity m2 1468.964
15 Wood work in door and window frame fitted and fixed in position complete
including a protective coat of painting at the contact surface of the frame
exluding cost of concrete, Iron Butt Hinges and M.S clamps. (The quantum should be correted upto three decimals).

a. Door 1
Frame 1 1.72 0.1 0.075 0.0129
Batten left edge 1 1.72 1.065 0.025 0.0458
Battens/Other 5 1.72 1.08 0.025 0.2322
Ledges 3 0.49 0.15 0.025 0.0055
m3
b. Door 2
Frame 1 1.72 0.1 0.075 0.0129
Batten left edge 1 1.72 0.62 0.025 0.0267
Battens/Other 5 1.72 0.635 0.025 0.1365
Ledges 3 0.49 0.15 0.025 0.0055
Total 0.4780
16 Glazed aluminium sliding windows made of extruded and annodized alloy aluminium sectios, fabrications, including cutting to
proper shape and size, drilling and aligning of window shutter frame fitted with in built locking arrangements, sliding rollers and
other necessary fittings, fixture, adhesives and joineries along with extruded neoprine or EPDM gasketing in between window
frame and masonry work (walls, column, beam.lintels etc.) as well as between glass and shutter frame for fixing glass and
Polysulphide sealant and in between shutter and window frame where necessary including cutting to requisite size and fixing
glass as per drawing, specification and direction of EIC.
The rate includes the hire charge of all tools and plants, including all incidental charges, adhesive, joineries such as screw, cleat
angle etc. but excluding the cost of extruded aluminium sections, glass, neoprene / EPDM gasket, locking arrangement and
rollers.

a. 2 track sliding window 1

Aluminium Frame 12 2.5 - 1.8 54
Panel 24 1.2 - 1.8 51.84
b. 2 track sliding window 2
m2
Aluminium Frame 22 1.2 - 1.8 47.52
Panel 44 0.6 - 0.8 21.12
 c. 1 track solid window 3
-
Aluminium Frame 3 1.2 - 1 3.6
Total 178.08
17 MS Clamps 31 One no.s for each Door 31
18 Aluminium Door Hinges 93 3 x 1 No.s of Door 93
19 Brass Harp Bolts 31 One no.s for each Door 31
20 Door Tower Bolt 62 2 x 1 No.s of Door 62
21 4mm Thick Clear Glass
Window 1 12 2.5 - 1.8 54
Window 2 22 1.2 - 1.8 m2 47.52
Window 3 3 1.2 - 1 3.6
Total 105.12