Detailed Estimate for the Construction of RCC Cremation Shed in Shamshanghat

Village ________________, Block ______________, Distt. _______________

1 2 3 4 5 6 7 8 9 10 11
S.No. Description of Items No. L B H/D Qty. Unit Rate Preimum Amount
1 Earth work in excavation in foundations, trenches etc. in all kinds
of soil where pick jumper work is not involved and not exceeding
2.00 metres depth including dressing of bottom and sides of
trenches, stacking the excavated soil clear from the edge of
excavation (Ch. No. 6.6)
4 3.00 3.00 2.00 72.00 Cft.
Total 72.00 Cft.
Or 2.04 Cum. 66.28 80% 243
2 Cement Conc. 1:8:16 with brick ballast 40 mm gauge (Ch. No. 10.6
b)
4 3.00 3.00 0.75 27.00 Cft.
Total 27.00 Cft.
Or 0.76 Cum. 1438.55 35% 1484
3 First class burnt brick work laid in cement sand morter 1 : 4 in
foundation and plinth (Ch. No. 11.7)
4 2.250 2.250 0.50 10.13 Cft.
4 1.875 1.875 0.50 7.03 Cft.
4 1.500 1.500 0.50 4.50 Cft.
4 1.125 1.125 1.00 5.06 Cft.
Total 26.72 Cft.
Or 0.76 Cum. 2572.89 54% 2996

Extra in square piller ( Ch. No. 11.31) 4 2.250 2.250 0.50 10.13 Cft.
4 1.875 1.875 0.50 7.03 Cft.
4 1.500 1.500 0.50 4.50 Cft.
4 1.125 1.125 1.00 5.06 Cft.
Total 26.72 Cft.
Or 0.76 Cum. 163.16 54% 190
4 Damp proof course 4 cm thick of cement concrete 1 : 2 : 4 with two
coats of bitumen 20/30 penetration @1.65 kg per Sqm. laid hot and
sanded (Ch. No. 10.28)
4 1.125 1.125 0.00 5.06 Sft.
Total 5.06 Sft.
Or 0.47 Sqm. 202.79 30% 124
5 First class burnt brick work laid in cement sand morter 1 : 4 in first
storey upto 4 metres above plinth level (Ch. No. 11.8 + 11.31)

4 1.125 1.125 14.00 70.88 Cft.

Total 70.88 Cft.
Or 2.01 Cum. 2755.49 54% 8511
Extra in square piller 4 1.125 1.125 14.00 70.88 Cft.
Total 70.88 Cft.
Or 2.01 Cum. 163.16 54% 504
6 Reinforcement cement conc. M-20 mechanicaly batch mixed using
batch type conc. Mixer as per IS : 1791 and Vibrated by needle Vibrated
but excluding steel reinforcement centring and shuttering in super
structure (Ch. No. 10.21)
Beam (2x2) 4 13.50 0.75 1.00 40.50 Cft.
(2x2) 4 10.75 0.75 1.00 32.25 Cft.
Slab 1 14.25 12.25 0.38 65.46 Cft.
Total 138.21 Cft.
Or 3.91 Cum. 3591.60 28% 17982
7 Centring and shuttering for sides and soffits of beams, beams
haunching,girders , bressumers, lintels (Ch. No. 9.6)
Bottom 2 2.00 12.00 0.75 36.00 Sft.
Outer (14.25 + 12.25 = 26.50) 1 2.00 26.50 1.00 53.00 Sft.
Inner (12 + 10 = 22) 2 2.00 22.00 1.00 88.00 Sft.
Roof Level Outer (14.25 + 12.25 = 26.50) 1 2.00 26.50 1.375 72.88 Sft.
Total 249.88 Sft.
Or 23.21 Sqm. 139.80 35% 4381
8 Centring and shuttering for flat surface such as suspended
floors,roofs,landing, chhajjas,shelves etc. (Ch. No. 9.8)
1 12.00 10.00 0.000 120.00 Sft.
Total 120.00 Sft.
Or 11.15 Sqm. 151.12 35% 2274

9 First class burnt brick work laid in cement sand morter 1 : 6 in

foundation and plinth. (Ch. No. 11.3)
Toe walls 2 12.00 0.75 1.00 18.00 Cft.
2 10.00 0.75 1.00 15.00 Cft.
Total 33.00 Cft.
Or 0.93 Cum. 2412.63 54% 3470
10 Cold twisted deformed ( ribbed/ tor steel bar) Bars, Fe 500 grade as per
IS 1786-2008 for RCC works,where not included in the complete rate of
R.C.C. including bending, binding, and placing in position complete. (Ch.
No. 18.18)
16mm dia beam 1 2.00 2.00 14.00 56.00 Rft.
1 2.00 2.00 12.00 48.00 Rft.
Total 104.00 Rft.
Or 31.70 Rmt
@ 1.58 x 31.70 = 50.09 Kg.

10mm dia Slab (Two ways) 1 1.00 29.00 12.00 348.00 Rft.
1 1.00 25.00 14.00 350.00 Rft.
Total 698.00 Rft.
Or 212.75 Rmt
@ 0.62 x 212.75 = 131.91 Kg.

8mm dia Ring 2 2.00 28.00 3.00 336.00 Rft.

2 2.00 24.00 3.00 288.00 Rft.
Total 624.00 Rft.
Or 190.20 Rmt
@ 0.39 x 190.20 = 74.18 Kg.
 Net Total (16mm + 10mm + 8mm) 50.09 + 131.91 + 74.18 = 256.18 Kg. Or 2.56 Qtl. 5166.94 16% 15344
D/d Steel reinforcement -2.56 Qtl. 888.80 5% -2389
11 Brick jali with 22.86cm x 11.43cm thick alternate layers laid in cement
sand mortar 1:4 using 58 number bricks. (Ch. No. 11.53)
1 2.00 12.00 3.00 72.00 Sft.
1 2.00 10.00 3.000 60.00 Sft.
Total 132.00 Sft.
Or 12.26 Sqm. 369.23 54% 6973
12 First class flat brick paving or flooring laid over and in cement sand
mortar 1:6 in ordinary bonded courses or in herring bone or other
special courses, to templates, over dressed foundation and to correct
longitudinal and cross slopes as shall be required by the Engineer-in-
charge. All joints shall be filled with mortar and struck flushed as the
work proceeds (Ch. No. 29.25)
1 12.00 10.00 0.00 120.00 Sft.
Total 120.00 Sft.
Or 11.15 Sqm. 278.66 0% 3107
13 Terracing consisting of tiles 22.86 cm*11.43 cm*3.83 cm laid over
25mm mud plaster,75mm mud filling on another layer of 25mm mud
plaster including two coats of bitumen laid hot at1.65 Kg / sqm. top of
R.C.C.slab including grouting with cement sand morter 1:4 and top
surface to be left clean after wire brushing etc. (Ch. No. 13.13)

1 14.25 12.25 0.00 174.56 Sft.

Total 174.56 Sft.
Or 16.22 Sqm. 369.23 54% 9221

Deduct Cement Rate 31.85 Bags -50.00 -1593

Total 72821

Say Rs. 73000/-

Note:-
1 ThIs estimate has been prepared with Zone 'A' rates.
2 Extra carriage of Material has not been taken/added in this estimate
3 Difference of rates of Material shall be deducted/added as per site/ CSR item/ Premium list
4 Rate/ premium taken in this estimate as per latest premium 11.12.13 and A&C Slip 01 to 11
5 NS items Rates are taken only for Estimate purpose payment should be made as per actual work done
6 These estimate are only for Reference purpose.
7 Any discrepancy may kindly be brought to the notice of the office.
 Consumption Statement
Sr No. Item Qty. Unit Cement Fine Sand Bricks Bajri Course Tiles Brick
Sand Ballast /
Stone
Ballast
1 C.C. 1:8:16 0.76 Cum 1.38 0.38 0.76
2 RCC M-20 3.91 Cum 26.60 3.32 1.68
3 B.B. Work 1:6 2.76 Cum 3.31 0.69 1326
4 Tile Teracing 16.22 Smt 0.57 0.08 600

Total 31.85 1.15 1326 3.32 1.68 600 0.76

bags cum nos. cum cum nos. cum