ESTIMATE

Name Of The Work Estimate of Repairing and Renovation of Type I quarter at Narengi colony.

Schedule (I) APWD (Building) schedule of rates for the year 2013-14.
(II) APWD (Sanitary & Water supply works) schedule of rates for the year 2013-14.
(III) APWD (Electrical works) schedule of rates for the year 2013-14.
(IV) APWD (Rural Roads) schedule of rates for the year 2017-18.

Sl No. Sch. No. Description Nos. L B H Quantity Total Q Unit

1 IV/2.1/A/(a) Clearing Grass and Removal of Rubbish - 122.900 40.000 - 0.492 0.492 ha

Providing brick soling in foundation and

under floor with stone/best quality picked
jhama bricks, sand packed and laid to
level and in panel after preparing the
2 I/4.1.1 subgrade as directed including all labour 1.000 - - - 26.740 26.740 sqm
and materials and if necessary dewatering
complete.
(b) Brick on flat soling.
(i) Below approach road

IV/6.4 Cement concrete pavement M30 1.000 - 26.740 0.100 2.674

3 3.194 cum
Additional repair 1.000 4.000 1.300 0.100 0.520

Supplying, fitting and fixing chain link

fencing of 10 S.W.G, G.I. Wire 50mm
x50mm mesh fitted to M.S angle iron post
at 2000mm apart of specification detailed
below including supplying, fitting and
fixing hooks, eye bolts with nuts, staples
and bolts including three horizontal lines
4 I/17.1 1.000 110.000 - 1.200 132.000 132.000 sqm
of G.I wire 10 S.W.G at top,middle and
bottom and with one vertical line to each
fencing post for keeping the fencing tight
and erect complete, including one coat of
primer painting to M.S angle iron post in
P.C.C base etc. with following.

Providing wood work in frames

(chowkaths) of doors, windows, clerestory
windows and other similar works
wrought, framed and fixed in position in
contact with C.C or brick masonry wall
including supplying, fitting and fixing
with M.S. hold fast
5 I/9.1.2.b (40mmx3mmx250mm) as per design 0.425 cum
embeded in cement concrete block in
proportion 1:2:4 and with two coats of
kiricide oiling to the timber faces in
contact with C.C and masonry as directed
and specified.

(i) Doors 10.000 6.200 0.050 0.050 0.155

(iii)Window panels 30.000 3.600 0.050 0.050 0.270
 15 mm thick cement plaster in single coat
on single or half brick wall for interior
plastering upto 1st floor level including
arises, internal rounded angles not
exceeding 80 mm girth and finished even
and smooth including curing complete as
directed.
6 I/6.2.2 (A) On rough side (1:6) 176.200 sqm

(i) Garage 2.000 15.000 - 3.000 90.000

(ii) Servant room 2.000 14.200 - 3.000 85.200
(iii) Main building (Analysis) - - - - 10.000
(iv) Deduct windows 4.000 -1.200 - 1.000 -4.800
(v) Deduct Doors 2.000 -2.100 - 1.000 -4.200

g) Distempering with dry distemper of

approved brand and manufacture
(twocoats) and of required shade on new
wall surface to give an even shade,after
throughly brushing the surface free from
mortar dropings and other foreign matter
and including preparing surface even and
7 I/13.2.2.g 166.200 sqm
sand papered smooth.

(i) Garage 2.000 15.000 - 3.000 90.000

(ii) Servant room 2.000 14.200 - 3.000 85.200
(iii) Deduct windows 4.000 -1.200 - 1.000 -4.800
(iv) Deduct Doors 2.000 -2.100 - 1.000 -4.200

b) Finishing wall with water proofing

cement paint of approved brand and
manufacture and of required shade on new
wall surface (two coats) to give an even
8 I/13.2.3.b - - - - 246.690 246.690 sqm
shade after throughly brooming the
surfaces to remove all dirt and remains of
loose powdered materials.
(i) Exterior of main building

Wall painting (two coats) with Plastic

emulsion paint of approved brand and
manufacture (Asian paint/ Berger paint/
ICI paint/ J & N paint/ Nerolac) on new
surface to give an even shade after
throughly brushing the surfaces free from
9 13.4.7 mortar droppings and other foreign matter - - - - 504.510 504.510 sqm
and sand papered smooth.
(i) Interior of main building
Standard analysis.

10 13.4.8 Additional coat of paint - - - - 504.510 504.510 sqm

Painting one coat (excluding priming

coat) on old wood and wood based
surfaces with enamel paint to give an
even shade including cleaning the surface - - - - 179.050 sqm
11 12/13.6.6.i of all dirt, dust and other foreign matter 192.550
sand papering and stopping.
Standard analysis.

Additional on garage gate - 3.000 4.500 - 13.500

Demolishing Bath tub 1.000 6.600 0.150 0.600 8.350
12 I/23.2.ii 12.800 cum
1.000 2.100 1.200 0.150 4.450
 Providing and fixing wood plank
ceiling with tongued and grooved joint
leaving a gap of 10 mm as per drawing
13 I/7.3.1.d 3.000 4.800 - 0.025 0.360 0.360 cum
including necessary nails & wood screws
complete(Timber frame work to be
measured and paid separately).

Providing Ceramic Tiles of approved quality,

size, shape and thickness not less than 8 mm
on floors, skirtings, treads and risers of steps
over cement mortar bed 15 mm thick in prop.
1:3 (1 cement : 3 coarse sand ) including
cutting where necessary finished with flush
pointing with fix-A Tile Choksey/ Sika/
Pedelite/ Rouf/ White cement slurry mixed
with approved pigment to match the shade of
granite slab, complete at all levels as specified
and directed (coloured pigment should be in
conformity with colour of slab and as
approved and directed by the Department).
14 I/5.7.1.1.a.ii 45.260 sqm

(i) Gohain Ghar 1.000 1.400 1.600 - 2.240

(ii) Bathroom 2.000 1.400 2.400 6.720
(iii) Bathroom Skirting 2.000 7.600 - 1.500 22.800
(iii) Additional Bathroom Skirting - - - - 2.160
(iii) Kitchen tiles 1.000 9.000 - 1.500 13.500
Providing fitting and fixing 1/3 panelled 2/3
glazed wooden shutters for doors/windows
including oxidised iron butt hinges (100mm
x75 mm x3.55 mm) with necessay screws
15 I/9.9.1.B.i including glass panes (other fittings to be
measured and paid separately)

(i) Doors 3.000 2.100 1.200 - 7.560

(ii) Windows 10.800 sqm
3.000 1.200 0.900 - 3.240
Providing, fitting and fixing in position
plywood / hardboard partion walls with 6mm
thick plyboard / hardboard (best) with
horizontal and vertical Sal battens of size
50mm x 80mm spaced at not more than
1.20m apart with necessary nails, wood
16 I/7.6.1.A.a screws, bolts etc. complete as directed by the 1.000 4.800 3.000 - 14.400 14.400 sqm
Department for all levels (Painting /
Varnishing to be measured and paid
separately).

Providing, fitting and fixing PVC Door shutters

of 37mm (single panel seamless finish) of
Syntex make, at all levels made of extruded
sections in the configuration of 'A'.The overall
dimension is 37mm x 90mm, with usual
process variation having a wall thickness of
2mm with a variation of +0.03mm provided
with all plastic reinforcement to avoid rusting.
The shutter frame is mitred and joined at the
corners by means of stainless steel
17 I/12.5 screws.The corners of the shutter frame are 3.000 2.100 1.200 - 7.560 7.560 sqm
being reinforced by polymeric reinforcement
of the size 125mm x 250mm and the lock rail
is reinforced by 45 x18 x255 size
reinforcement.
 Painting one coat (excluding priming coat) on
previously painted steel and other metal
surface with enamel paint of approved brand
and manufacture(Asian paint/ Berger paint/
18 I/13.7.5 I) a. ICI paint/ J & N paint/ Nerolac) to give an
even shade including cleaning the surface of
all dirt, dust and other foreign matter.

Providing, fitting and fixing fly-proof galvd.

M.S. wire gauge of I.S. designation 85 G with
wire of dia. of 0.56mm to windows and
clerestory windows including timber beading
19 I/9.13.3 ii) of size 50mmx 20mm complete.

Window panel 15.000 1.300 0.500 9.750 9.750 sqm

 Electrical works
III/1.1 (a) Wiring for light/fan etc.
1.1.1. Short point 5.000 - 502.000 2510.000
1.1.2. Medium point 3.000 - 741.000 2223.000
1.1.3. Long point 3.000 - 1037.000 3111.000

20 III/11.9 S/F/F Plain pendant holder 8.000 - 121.000 968.000

S/F/F industrial plug and socket with 26371.000
III/14.1.1 1.000 - 1953.000 1953.000
MCB
III/1.8 Wiring Sub main line 50.000 - 146.000 7300.000
III/3.2 Wiring to 5 a pin 6 AMP plug point
3.3.1. Short point 5.000 - 829.000 4145.000
3.4.2. Medium point 3.000 - 1387.000 4161.000

Water Supply & Sanitation Works

II/1.18 S/F/F Mirror with plastic frame 3.000 - 556.680 1670.040
II/3.2.1ii.a.i Bib cock 6.000 - 727.880 4367.280
II/3.3.3.III Stop Cock Angular 9.000 - 837.480 7537.320
II/3.5.1.I.a Pillar cock 4.000 - 434.340 1737.360
II/3.8.1.a shower 3.000 - 743.330 2229.990
II/4.2.1.d socket 4.000 - 141.670 566.680
II/4.4.1.e Tee 4.000 141.670 566.680
II/4.5.1.a elbow 2.000 - 180.150 360.300
21 II/4.6.e Union socket 2.000 - 360.290 720.580
52553.960
II/4.8.1.e Nipple 5.000 159.740 798.700
II/4.11.e Connector 7.000 - 104.120 728.840
II/2.3A.a.i European W/c 3.000 - 5740.400 17221.200
II/2.12.2.A.a.i Basin without pedastal 1.000 - 1936.620 1936.620
II/2.14.a.vi Kitchen sink steel 1.000 - 4967.580 4967.580
II/2.6.i.a.i PVC flushing cistern 2.000 - 1769.020 3538.040
II/1.24.b.ii Towel rail 1.000 - 811.230 811.230
II/3.17.1.c Valve 1.000 - 1038.320 1038.320
II/1.37.1.a.vi PVC Pipe 10.000 - 175.720 1757.200
 Dia Wt. density
7862.26 6 mm 0.222187
7862.26 8 mm 0.395
7862.26 10 mm 0.617187
density ste 7862.26 12 mm 0.88875
7862.26 16 mm 1.58
7862.26 20 mm 2.46875
 ABSTRACT

Bricks = 16079 nos= 6.5 Trucks = 154358.4 INR

CONCRETE

Ratio Q (cum) Cement (cum) Sand (cum) Aggreg. (Cum)

Q (cum) Bags (50 kg) Cost(INR) Q (cum) Trucks Cost(INR) Q (cum) Trucks Cost(INR)
1.6.12 11.038 0.89465894736842 25.7661776842105 10306.47107 5.36795368421053 0.931936404 1397.904605 10.735907368421 1.863872807 3168.583772

1.2.4 15.424 3.39328 97.726464 39090.5856 6.78656 1.178222222 10179.84 13.57312 2.356444444 23074.304

1.6 mortar plaster 8.88875 1.58727678571429 45.7135714285714 18285.42857 9.52366071428572 1.653413318 14285.49107

1.4 wall 7.412419 1.85310475 53.3694168 21347.76672 29.649676 5.147513194 44474.514

Total 7.72832048308271 222.575629912782 89030.25197 51.3278503984963 8.911085139 70337.74968 24.309027368421 4.220317251 26242.88777

Cost= 185610.8894 INR

REBARS

Density
Dia Quantity (Qtl.) Length (m)
(Kg/m)

6 mm ( MS bars) 0.22 6.183 2810.454545

8 mm (TMT Bar) 0.395 3.745 948.1012658

10 mm (TMT Bar) 0.617 10.563 1711.993517

 ABSTRACT

Name Of The Work : Estimate of Repairing and Renovation of Type I quarter at Narengi colony.

Schedule : (I) APWD (Building) schedule of rates for the year 2013-14.
(II) APWD (Sanitary & Water supply works) schedule of rates for the year 2013-14.
(III) APWD (Electrical works) schedule of rates for the year 2013-14.
(IV) APWD (Rural Roads) schedule of rates for the year 2017-18.

Schedule No. Description Final Quantity Unit Rate (INR) Amount(INR)

1/III/1.1/A/(a)
Clearing Grass and Removal of Rubbish 0.492 sqm 8384.000 4121.574
2/I/4.1.1 Brick soling below approach road 26.740 sqm 368.710 9859.305
3/III/2.1.1(a) Cement concrete pavement M30 3.194 cum 6888.000 22000.272
4/I/18.1.1 Chain link fencing 132.000 sqm 656.820 86700.240

Providing wood work in frame (chowkaths) of

5/I/9.1.2.b 0.425 cum 77474.000 32926.450
doors, windows
Deductions ( columns )
6/I/6.2.2 15 mm thick cement plaster (1:4).
176.200 sqm 145.700 25672.340

7/13.2.2.g Distempering with dry distemper 166.200 sqm 51.460 8552.652

8/I/13.2.3.b b) Finishing wall with water proofing cement
46.750 sqm 46.750 2185.563
paint
9/I/13.4.7 Wall painting (two coats) with Plastic
504.510 sqm 76.990 38842.225
emulsion paint
10/I/13.4.8 Additional coat of paint 504.510 cum 53.890 27188.044
Painting one coat (excluding priming coat) on
11/I/13.6.6.i old wood and wood based surfaces with 192.55 sqm 41.26 7944.613
enamel paint
12/I/23.2.i Demolishing Bath tub 12.800 cum 313.800 4016.640
13/I/7.3.1.d Providing and fixing wood plank ceiling 0.360 cum 1157.480 416.693
14/I/5.7.1.1.a.i
Providing Ceramic Tiles of approved quality 45.260 sqm 680.000 30776.800

15/I/9.9.1.B.i
Providing fitting and fixing 1/3 panelled 2/3
10.800 sqm 2989.95 32291.460
glazed wooden shutters for doors/windows

16/I/7.6.1.A.a Providing, fitting and fixing in position

plywood / hardboard partion walls with 6mm 14.400 sqm 951.13 13696.272
thick plyboard / hardboard (best)
17/I/12.5 Providing, fitting and fixing PVC Door
7.560 sqm 1947.01 14719.396
shutters of 37mm
18/I/13.7.5 I a) Painting one coat (excluding priming coat) on
previously painted steel based surfaces with sqm 41.26 0.000
enamel paint
19/I/9.13.3
Providing ,fitting , fixing flyproof galvd .M.S 9.750 sqm 469.25 4575.188

20 Electrical works - - - 26371.000

21 Water Supply and sanitation Works - - - 52553.960

Total Rs. 445,410.686

Deduct : VAT 5% 22,270.534
Sub-Total 423,140.152
Add : 1% Labour Cess 4,231.402
Sub-Total 427,371.553
Add : 18% GST 76,926.880
Sundry 381.640
GRAND TOTAL 504,680.073
INR
(Rupees Four Lakh Ninety Nine Thousand Five Hundred Only)
Prepared by Checked Countersigned Approved by