B.P.

YADAV NEAR DURGA MANDIR,

CONSTRUCTION CONSULTANT DURGAPARA, RAIPUR (C.G.)

Abstract of the detailed estimate for the Construction Factory shed and building of
M/s Standard Cooler and Furniture Partners Mr Sagar Bhagwani, Mr Chandrabhan
Bhagwani, Ms Rajkumari Bhagwani, Ms Kiran Kumari Bhagwani at at village Dondekhurd,
Raipur C.G. . The land area of property being 27,759 Sq. Feet. Over which construction
of 20000 Sq. Feet

(Rate taken from Nagar Nigam & Town and Country Department of Chhattisgarh
government dated 01-04-2015)

S.No. Particulars of item Quantity Rate Unit Amount

1 UCSR no 303 450 152.60 Cum 68,670.00
Earth work excavation in a hard soil 50m lead
and 1.5 m lift with dressing. -
2 UCSR no 413(d)-420 480 1,155.50 Cum 5,54,640.00
Base conc. 1:5:8 with 40mm thick graded
metal . -
3 UCSR no 4425(c)-426 10500 56 Sft. 5,88,000.00
R.C.C. 1:2:4 with 20mm thick graded metal i/c
centering & shuttering but excluding cost of -
steel
4 UCSR no 901 81.25 63000 Mt. 51,18,750.00
Steel required for R.C.C @ 120 kg/cum.
-
5 UCSR no 605 (j)-412 1250 950 Cum 11,87,500.00
Second class brick masonry in CM 1:6.
-
6 UCSR no 420-421 4100 125 Cum 5,12,500.00
D.P.C. 1:2:4 with 20mm.thick graded metal and
covered top with bitumen and sand. . -
7 UCSR no 605 (j)-412 5760 135 Cum 7,77,600.00
Second class brick masonry in CM 1:6. in super
structure. -
8 UCSR no 701-702 365 3400 Cum 12,41,000.00
Sawn sal wood for door & windows frame size
2 ½”x5” -
9 UCSR no 720(a) 190 1020 Sqm 1,93,800.00
40mm thick teak wood fully panel & fully
glazed door & window shutter complete all -
fitting and fixture.
10 UCSR no 720(a) 3980 320.50 Sqm. 12,75,590.00
Providing and fixing of m.s. truss G.I. sheet
purline post & all fittings and fixture in work -
shop .
11 UCSR no 402-403 950 146.85 Cum. 1,39,507.50
Filling foundation and plinth compected
rammed and watered. -
12 UCSR no 1011(b)-1012 15900 78 Sqm 12,40,200.00
 B.P.YADAV NEAR DURGA MANDIR,
CONSTRUCTION CONSULTANT DURGAPARA, RAIPUR (C.G.)
6mm thick cement plaster in cm.1:4
-
13 UCSR no 1007(d)-1008 15900 78 Sqm 12,40,200.00

15mm thick cement plasters in C.M 1:6 in inner

wall -
14 UCSR no 1009(d)-1010 1200 48.55 Sqm 58,260.00
20mm thick cement plasters in C.M 1:6 in outer
wall -
15 UCSR no 1220-1225 15900 78.00 Sft. 12,40,200.00
I. T. flooring in floor cement mix 1:1 ½:3 +
Kota Stone -
16 UCSR no 1245-1246 35 501.5 Sqm 17,552.50
Ceramic tiles flooring in toilet wall.
-
17 UCSR no 922 4280 78.00 Kg 3,33,840.00
Provide and placing of m.s. grill @28kg/sqm
-
18 UCSR no 1330-1332 85 102.85 Sqm 8,742.25
Oil paint on door window and ventilator, grill
two coats both side. -
19 UCSR no 1314 (b) 1317 (a) 15000 70 Sqm 10,50,000.00
White washing two coats on new work.
SUB TOTAL 1,68,46,552.25
Add: Electrical Fittings & Connection 9,68,500.00
Add: Sanitary Fittings & Hardware 1,09,047.00

Add" - 2% for contingency Charges 3,58,481.99

Add:- 6” # bore well and provide

submersible
Pump.2 H.P.
TOTAL 1,82,82,581.24

B. P. Yadav
Construction Consultant
Engineers, Planners & Contractors

Near Durga Mandir, Durgapara, Raipur (C.G.)

 B.P.YADAV NEAR DURGA MANDIR,
CONSTRUCTION CONSULTANT DURGAPARA, RAIPUR (C.G.)
Detailed Estimate for the Construction of Furniture Factory of M/s Standard
Cooler and Furniture Village- Dondekhurd Tehsil-Dharsiwa, Raipur CG The area of
property being 27759 Sq. Feet.

S.N. PARTICULARS OF ITEMS NO MEASUREMENT QUANTITY

1. Earth work excavation in a hard soil 50m

lead and 1.5 m lift with dressing.
foundation 20 80’0”x2’0”x2’6” 8320.00cft.
20 10’6”x2’0”x2’6” 1047.00
5 11’6”x2’0”x2’6” 2895.00
2 14’6”x2’0”x2’6’ 1443.00
13705.00 cft.
383.74 M3
2. Base conc. 1:4:8 with 40mm thick graded
metal
foundation 17 80.0”x2’0”x6” 1632.00 cft.
17 10’6”x2’0”x6” 216.24
41 11’6”x2’0”x6” 570.72
16 14’6”x2’0”x6” 297.84
cow 40 22’0”x15’0”x 4½” 4950.00
room 20 10’0”x10’0”x4 ½” 750.00
8416.80 cft..
235.67 M3
3. R.C.C. 1:2:4 with 20mm thick graded
metal i/c centering & shuttering but
excluding cost of steel.
Plinth beam 20 93’9”x12”x6” 937.50 cft.
20 10’6”x12”x6” 105.00
50 11’5”x12”x6” 285.50
20 12’10”x12”x6” 128.30
Lintel beam. 20 93’9”x9”x9” 1054.70
30 10’6”x9”x9” 118.20
30 12’6”x9”x9” 210.90
20 33’0”x9”x9” 371.30
3211.40 cft.
89.92 M3

4. Steel required for R.C.C @ 120 kg/cum. 11.14x120 13370 Kg

5. R.Rstone masonry in foundation and

plinthBelow plinth andabove plinth in
c.m. 1:6
In foundation 20 95’0”x2’0”x2’0” 7600.00 cft.
20 9’9”x2’0”x2’0’ 780.00
50 11’9”x2’0”x2’0” 2350.00
20 13’6”x2’0”x2’0” 1080.00
In plinth. 20 95’0”x1’6”x1’6” 4275.00
20 9’9”x1’6”x1’6” 438.70
50 11’9”x1’6”x1’6” 1322.00
20 13’6”x1’6”x1’6” 607.50
 B.P.YADAV NEAR DURGA MANDIR,
CONSTRUCTION CONSULTANT DURGAPARA, RAIPUR (C.G.)
18453.2 cft.
516.69 M3
6. Second class T. M. brick masonry in CM
1:6. 20 93’9”x9”x11’0” 15468.7 cft.
Ave. 20 9’6”x9”x11’0” 1608.7
50 12’0”x9”x11’0” 4950.00
20 16’0”x9”x11’0” 2640.00
24667.4
Deduction. 20 3’6”x7’0”x9” 367.50
40 4’0”x8’0”x9” 960.00
150 4’0”x3’0”x9” 1350.00.
(-)2677.50 cft.
21989.9 cft.
615.72 M3
7. Moorum filling in foundation
Compacted, rammed and watered. 40 25’0”x15’0”x2’0” 30000.00 cft.
20 10’0”x10’0”x2’0” 4000.00
34000.00
952 M3

8. 15mm thick cement plasters in C.M

1:6in inner wall.
Cow shed (ave) 40 2(25’0”+15’0”)x11’0” 35200.00 sft
20 1(10’0”+10’0”)x11’0” 8800.00
Deduction 44000.00 sft.
D 3’6”x7’0” 490.00
Grill gate 6’0”x8’0” 1920.00
V 6’0”x3’0” 2700.00
(-)5110.00 sft.
38890.00
3612.99 M2
9. 20mm. thick cement plasters in C.M
1:6in inner wall.
38’0”x13’0” 9880.00 sft.
103’9”x13’0” 26780.00
36660.00
3405.82 M2
10. Sawn sal wood for door & windows
frame size 2 ½”x5”
D 17’6”x2 ½” x 5” 30.3 cft.
0.85 M3

11. 40mm thick bija wood fully panel door

shutter complete all fitting and fixture.
D
2 3’2”x6’ 10” 216.30sft.
20.09 M2
 B.P.YADAV NEAR DURGA MANDIR,
CONSTRUCTION CONSULTANT DURGAPARA, RAIPUR (C.G.)
12. Provide and placing ofM.S.grill gate and
ventilator @ 28kg/m2
4 6’0”x8’0” 192.00 sft.
15 6’0”x3’0” 270.00
462.10
42.93 M2
1202.00 Kg
13. Providing and placing of black fursi (flag
stone) flooring laid over20mm thick
cement mortar.
Cow shed 4 25’0”x15’0” 1500.00 sft
Skirting 4 2(25’0”+15’0”)x2’0” 640.00
Room 2 10’0”x10’0” 200.00
Skirting 2 2(10’0”+10’0”)x1’6” 120.00
. 2460.00
228.62 M2

14. Providing corrugated G.I. sheet i/c 103’9”x18’6” 19190.37 sft

purlins J hooks nut bolts and washers 20’0”x13’6” 2700.00
complete. . 21890.37
2033.68 M2
15. Enamel paint on grill gate and ventilators
two coats both side.
D 2 2’6”x7’0”x2 70.00sft.
Grill gate 5 5’0”x8’0”x2 400.00
V 15 5’0”x3’0”x2 450.00
920.00
85.47 M2
16. Birla white washing on new work three
coats.qty is same as item no.8+9. 3612.99+3405.82 7018.81 M2

B. P. Yadav
Construction Consultant
Engineers, Planners & Contractors

Near Durga Mandir, Durgapara, Raipur (C.G.)