DETAIL ESTIMATE FOR CONSTRUCTION OF SEMI PERMANENT

BUILDING

Sl SOR Measurements Rate Amount

Items of Work Quantity Unit
no No No L B D Rs. P Rs. P
1 128 Earthwork in excavation in foundation
trenches etc. not exceeding 2 meters
depth including dressing of bottom and
sides of trenches and subsequent filling as
in column foundations, fence posts, etc.
and disposal of all surplus soil as directed
within a lead of 30 metres.
(b) Hard Soil ( pick work ). 1.00 1.00 cum
11 1.50 16.500 127.50 2103.75
2 Providing and laying cement concrete
140
1:3:6 (1 cement : 3 coarse sand : 6 graded
stone aggregate 40mm nominal size)
excluding cost of centering and shuttering
in -
cum
(a) All work upto foundation & plinth level. 11 1.00 1.00 0.10 1.100 2830.40 3113.44
3 149 Providing and laying reinforced cement
concrete 1:2:4 (1 cement : 2 coarse sand :
4 graded stone aggregate 20mm nominal
size) excluding cost of centering and
shuttering and reinforcement in -
(a) All work upto foundation & plinth level. 11 1.00 1.00 0.15 1.650
11 (1.0x1.0+0.2x0.2)/2 x .25 1.430
3.080 cum 3523.40 10852.07

(b) Columns 11 1.00 0.20 0.20 0.440

11 3.00 0.20 0.20 1.320
1.760 cum 3758.80 6615.49
(c) Suspended floors, beams.
Beams :
4 11.70 0.15 0.25 1.755
2 8.10 0.15 0.25 0.608
2 6.60 0.15 0.25 0.495
4 2.30 0.15 0.25 0.345
2 4.10 0.15 0.25 0.308
3.510

Kitchen platform :
1 3.60 0.60 0.10 0.216
3.726 cum 3778.50 14078.69
4 154 HYSD bars reinforcement for RCC work
including straighthening, cutting, bending,
placing in position and binding all
complete. Qnty of
concrete
Foundation @ 100 kg/m3 of concrete 100
3.080 308.000
Column @ 180 kg/m3 of concrete 180
1.760 316.800
Beams @ 150 kg/m3 of concrete 150
3.510 526.500
Slab @ 100 kg/m3 of concrete 100
0.216 21.600
1172.900 kg
 11.729 qtl 3342.10 39199.49
5 155 Centering and shuttering including
strutting, propping, etc. and removal of
form works in -

(a) Foundations, footings, bases of

columns etc. for mass concrete.
11 4 1.00 0.25 11.000 sqm 105.10 1156.10

(c) Columns, pillars, piers, abutments,

posts and struts. 11 4 0.20 1.00 8.800
11 4 0.20 3.00 26.400
35.200 sqm 191.60 6744.32

(d) Lintels, beams, plinth beams, girders, 2 4 0.25 11.70 23.400

bressumers and cantilevers, etc.
1 4 0.15 11.70 7.020
8 0.15 0.25 0.300
2 2 0.25 8.10 8.100

1 2 0.15 8.10 2.430

4 0.15 0.25 0.150

2 2 0.25 6.60 6.600

1 2 0.15 6.60 1.980
2 4 0.25 2.30 4.600
1 4 0.15 2.30 1.380
2 2 0.25 4.10 4.100
1 2 0.15 4.10 1.230
61.290 sqm 148.70 9113.82

(e) Suspended floors, roofs, landings, 1 3.60 0.60 2.160

shelves and their support, balconies and
chajjaj, etc. 2 3.60 0.10 0.720
2 0.60 0.10 0.120
3.000 sqm 218.70 656.10
Coursed rubble masonry with hard stone
6 213 in cement mortar 1:6 (1 cement : 6 fine
sand) including curing, etc. complete.
(a) in foundation and plinth. 2 11.70 0.25 0.45 2.633
2 7.20 0.25 0.45 1.620
1 1.30 0.60 0.15 0.117
1 1.00 0.30 0.15 0.045
4.415 cum 2680.90 11834.83
7 130 Providing and filling stone aggregates of
size below 90mm in plinth, etc. in layers 1
not exceeding 20 cms in depth, 8.10 7.20 0.10 5.832
consolidating each layer by ramming and 1 3.60 4.50 0.10 1.620
watering and dressing complete.
7.452 cum 994.90 7413.99
Providing and laying cement concrete
8 141 1:4:8 (1 cement : 4 coarse sand : 8 graded
stone aggregate 40mm nominal size)
excluding cost of centering and shuttering
in -
(a) All work upto foundation & plinth level. 1
(floor) 8.10 7.20 0.075 4.374
 1 3.60 4.50 0.075 1.215
5.589 cum 2545.90 14229.04
9 324 Cement concrete flooring 1:2:4 (1 cement :
2 sand : 4 well graded stone aggregate
20mm size) finished with a floating coat
neat cement including cement slurry etc.
complete but excluding the cost of nosing
of steps etc.
(a) 40mm thick = 5.589 / 0.075 74.520
Deduct toilet floor -6.570
67.950 sqm 191.40 13005.63
10 327 40 mm thick marble chips flooring rubbed
and polished to granolithic finish with
under layer 28mm thick cement concrete
1:2:4 (1 cement : 2 coarse sand : 4 graded
stone 10mm) and top layer of 12mm thick
with white, black, chocolate, grey, yellow
or baroda green marble chips of 7mm to
10mm nominal size laid in cement marble
powder mix 3:1 (3cement : 1marble
powder) by weight in proportion of 2 : 3 (2
cement powder mix : 3 marble chips) by
volume including cement slurry etc. Bathroom floor :
complete.
(b) Light shade pigment with white cement. 1 2.70 1.50 4.050
1 2.10 1.20 2.520
6.570 sqm 693.10 4553.67
11 353 White glazed tiles of minimum thickness
5mm in flooring, treads of steps and Bathroom skirting :
landings laid on a bed of 10mm thick
cement mortar 1 : 3 finished with flushed 2 2.70 1.50 8.100
pointing in white cement. 2 1.50 1.50 4.500
2 2.10 1.50 6.300
2 1.20 1.50 3.600

Deduct Door 2 0.75 1.50 -2.250

Deduct Window 2 0.90 0.50 -0.900
19.350 sqm 858.10 16604.24
Providing Ist class local wood dressed in
10 231 frames of chaukat for doors, windows,
clerestory windows fixed in position.
D 2 2.10 0.10 0.075 0.032
2 1.20 0.10 0.075 0.018
D1 6 2.10 0.10 0.075 0.095
6 0.90 0.10 0.075 0.041
D2 4 2.10 0.10 0.075 0.063
4
0.75 0.10 0.075 0.023
W 18 1.80 0.10 0.075 0.243
18 1.80 0.10 0.075 0.243
W1 2 1.80 0.10 0.075 0.027
3 0.90 0.10 0.075 0.020
W2 4 1.00 0.10 0.075 0.030
4 0.90 0.10 0.075 0.027
V 3 0.60 0.10 0.075 0.014
2 1.80 0.10 0.075 0.027
 0.901 cum 13709.00 12348.38
Providing 1st class local wood in trusses
11 233
etc. including hoisting fixing in position
supplying necessary fittings such as
spikes bolts and nuts, nails etc and
applying wood preservative for
unexposed surface etc. complete.
Post plate 2 11.70 0.10 0.075 0.176
1
8.10 0.10 0.075 0.061
1 6.60 0.10 0.075 0.050
1 2.30 0.10 0.075 0.017
1 4.10 0.10 0.075 0.031
Main truss 10 14.80 0.10 0.075 1.110
Sub truss 5 4.28 0.10 0.075 0.161
3 3.20 0.10 0.075 0.072
10 2.10 0.10 0.075 0.158
10 1.10 0.10 0.075 0.083
4 3.30 0.10 0.075 0.099
Purlins 12 4.52 0.05 0.075 0.203
6 7.20 0.05 0.075 0.162
6 2.70 0.05 0.075 0.061
2 5.70 0.05 0.075 0.043
2 4.27 0.05 0.075 0.032
2 2.85 0.05 0.075 0.021
2 1.42 0.05 0.075 0.011
1 12.90 0.05 0.075 0.048
1 11.47 0.05 0.075 0.043
1 10.05 0.05 0.075 0.038
1 8.62 0.05 0.075 0.032
1 8.40 0.05 0.075 0.032
1 6.97 0.05 0.075 0.026
1 5.55 0.05 0.075 0.021
1 4.13 0.05 0.075 0.015
5 4.20 0.05 0.075 0.079
2.882 cum 10945.90 31549.23
Providing 0.63mm thick corrugated G.I. 1
12 391 sheet roofing fixed with galvanised roof ( 7.2 + 12.9 ) / 2 3.20 32.160
screws with bitumen and G.I. limpet
1 7.20 3.20 23.040
washers filled with white lead complete,
excluding the cost of purlin, rafters and 1
trusses. ( 2.7 + 8.4 ) / 2 3.20 17.760
1 2.70 3.20 8.640
2 5.7 / 2 3.20 18.240
1 4.20 3.30 13.860
113.700 sqm 445.40 50641.98
13 392 Providing ridges or hips of 60cm over all 1 7.20 7.200
width with plain G.I. sheets 0.63mm thick 1
with 22.5 cm overlapping fixed with 2.70 2.700
galvanised roof screws with G.I. limpets 5 4.28 21.400
and bitumen washer complete.
31.300 Rm 232.90 7289.77
14 393 Providing valleys of 90cm over all wide
with plain 0.63mm thick G.I. sheet fixed
 with galvanised roof screws with G.I. 1
limpet and bitumen washer complete. 4.28 4.280 Rm 288.10 1233.07
Providing and fixing wind ties section
15 397 40mm x 6mm flat iron. 42.600 Rm 68.00 2896.80

Providing flat iron bracket 40mm x 3mm

16 395 with bolts and nuts for holding G.I. sheet
and A.C gutters. 54 No 51.30 2770.20
17 396 Providing and fixing 15mm wide and 45cm
overall semi-circular gutter with 0.63mm
thick plain G.I. sheet with iron brackets
40mm x 3mm size, bolts, nuts and 2 12.90 25.800
washers etc. including making necessary 2 8.40 16.800
connections with rain water pipes
complete. 42.600 Rm 254.40 10837.44
Half brick masonry with first class brick in External wall :
18 194 cement mortar 1:4 (1 cement : 4 fine
sand) including curing, etc. complete. 1
10.90 3.00 32.700
(b) in superstructer above plinth. 1 6.60 3.00 19.800
2 4.10 3.00 24.600
1 3.20 3.00 9.600
1 3.20 2.50 8.000
1 2.30 2.50 5.750
Deduct D -2.520
Deduct windows
-23.940
Total
external 73.990
Internal wall / partitions :
2 4.10 3.00 24.600
1 3.20 3.00 9.600
2 2.30 2.50 11.500
1 2.10 2.50 5.250
2 0.90 3.00 5.400
Deduct D1 -5.670
Deduct D2 -3.150
Total
internal 47.530
121.520 sqm 459.90 55887.05
19 425 12mm cement plaster 1 : 3.
(1 cement : 3 fine sand). ( for exposed External :
surfaces of R.C.C)
Column 15 0.20 3.00 9.000
2 0.20 2.50 1.000
Beam 4 11.70 0.25 11.700
1 6.60 0.25 1.650
1 4.10 0.25 1.025
1 2.30 0.25 0.575
Total
external 24.950
Internal :
Column 25 0.20 3.00 15.000
2 0.20 2.50 1.000
Beam 2 11.70 0.25 5.850
 2 8.10 0.25 4.050
1 6.60 0.25 1.650
3 2.30 0.25 1.725
1 4.10 0.25 1.025
Kitchen platform 2 0.60 3.60 4.320
1 0.10 3.60 0.360
Total
internal 34.980
59.930 sqm 106.40 6376.55
20 434 20mm cement plaster 1 : 4 (external wall)
(1 cement : 4 fine sand).
1 time external half brick wall 1 73.99 73.99 sqm 138.30 10232.82
12mm cement plaster 1 : 4 (internal wall)
21 426
(1 cement : 4 fine sand).
1 time external half brick wall 1 73.99 73.99
2 times internal half brick wall 2
47.53 95.060
Deduct bathroom skirting
-19.350
149.700 sqm 95.70 14326.29
Providing 2nd class local wood work 10
22 262 dressed in frames of false ceiling, 7.20 0.05 0.05 0.180
partitions, etc. sawn and fixed in position. 16
4.50 0.05 0.05 0.180
4
2.70 0.05 0.05 0.027
4
3.60 0.05 0.05 0.036

0.423 cum 9044.10 3825.65

Supplying, fitting and fixing 4mm thick
23 413
plain asbestos cement sheet ceiling
including fixing with dressed timber 1 8.10 7.20 58.320
beading 50mmx12mm as required with
nescessary nails complete excluding 1 3.60 4.50 16.200
frame work of base. 74.520 sqm 315.70 23525.96
60cm x 60cm raised box pattern ceiling
24 415 ventilator with dressed planks top cover
13mm x 15mm galvanised wire netting
inside in 1st class local wood frame and
hinges. 4 no 487.80 1951.20
25 270 Providing and fixing 25mm thick 25cm
wide local wood eaves board.

(a) Using 1st class local wood. 42.600 Rm 85.00 3621.00

26 236 Providing and fixing 1st class local wood
panelled shutters for doors etc. including
M.S. butt hinges with necessary screws,
etc. complete.
(a) 40 mm thick. 1 2.10 1.20 2.520 sqm 898.50 2264.22

Providing and fixing 1st class local wood

27 240 glazed shutters using 3mm thick plate
sheet glass for doors, windows, etc.
including M.S. butt hinges with necessary
screws complete.
(b) 35 mm thick. 6 1.80 1.80 19.440
1 1.80 0.90 1.620
2 1.00 0.90 1.800
1 0.60 1.80 1.080
 23.940 sqm 909.00 21761.46
Providing and fixing hollow core flush door
28 252
shutters with frame of 1st class local wood
and well matched commercial plywood
3mm thick veneering with vertical grains or
cross bands and face veneers on both
faces of shutters including M.S. butt
hinges with necessary screws.
(a) 35mm thick. 3 2.10 0.90 5.670 sqm 778.10 4411.83
29 253 Providing and fixing hollow core flush door
shutters with frame of 1st class local wood
and well matched commercial plywood
3mm thick veneering with vertical grains or
cross bands and face veneers on one face
and inner face with alluminium plain sheet
including M.S. butt hinges with necessary
screws.
(a) 35mm thick. 2 2.10 0.75 3.150 sqm 929.40 2927.61
30 279 Providing and fixing M.S. sliding door bolts
(aldrops) bright finished or/ and black
enamelled with nuts and screws etc.
complete.
(a) 300 x 16 mm 1 No 106.40 106.40
31 280 Providing and fixing M.S. tower bolts
(socket bolts) bright finished with
necessary screws etc. complete.
(a) 250 mm 2 No 47.10 94.20
(b) 200 mm 30 No 35.90 1077.00
(c) 150 mm 6 No 29.80 178.80
32 281 Providing and fixing M.S. handles with
necessary screws, etc. complete.

(a) 125 mm
4 No 17.00 68.00
(b) 100 mm 34 No 13.70 465.80
(c) 75 mm 2 No 10.30 20.60
33 282 Providing and fixing M.S. hooks and eyes.
(b) 150 mm 30 No 12.50 375.00
Providing and fixing bright finished M.S
34 283 two lever mortise door lock with necessary
screws, etc. complete.
(a) Union type. 3 No 436.60 1309.80
35 274 Providing and fixing MS round or square 75 1.20 90.00 Rm
bars without MS flats at required spacings 14
in wooden frames of windows and 1.80 25.20 Rm
clerestory windows. 6 0.90 5.40 Rm
Total 120.60 Rm
of 16mm bar @ 1.58 kg/m = 190.548 kg 39.20 7469.48

36 269 Providing and fixing 1st class local wood

pelmet with 25mm dia wooden curtain rod
and bracket etc. complete ( to be fixed on
wood work ).
(a) 12mm thick 100mm wide pelmet. 6 2.10 12.600
2 1.20 2.400
15.000 Rm 85.90 1288.50
Providing and fixing dressed 1st class
36 264 local wood shelves supported on wooden
brackets fixed at suitable distance but not
 exceeding 75cm apart etc. complete.
(b) 25mm thick 1 2.70 2.00 5.400 sqm 516.90 2791.26
37 473 Applying one coat of cement primer of
approved brand and manufacture on wall
surface.
External plaster area 73.99
External smooth finishing of Rcc area 24.95
98.94 sqm 22.40 2216.26
38 479 Finishing walls with water proofing cement
paint of approved brand and manufacture
and of required shade on new work (three
or more coats) to give an even 98.94 sqm 58.30
shade.(external wall) 5768.20
39 474 Applying one coat of distemper primer of
approved brand and manufacture on wall
surface.(internal wall)
Internal plaster area 149.700
Internal smooth finishing of Rcc area 34.980
Ceiling area 74.520
259.200 sqm 24.10 6246.72
40 477 Distempering with 1st quality acrylic
washable distemper of approved brand
and manufacture and of required shade
and colour to give an even shade on new
work (two or more coats).
259.200 sqm 38.90 10082.88
Applying priming coat with ready mixed
41 481 primer of approved brand and manufacture
on wood work and plywood complete.
(a) Ready mix white primer. Chaukhats :
D 2 2.10 0.25 1.050
2 1.20 0.25 0.600
D1 6 2.10 0.25 3.150
6 0.90 0.25 1.350
D2 4 2.10 0.25 2.100
4 0.75 0.25 0.750
W 18 1.80 0.25 8.100
18 1.80 0.25 8.100
W1 2 1.80 0.25 0.900
3 0.90 0.25 0.675
W2 4 1.00 0.25 1.000
4 0.90 0.25 0.900
V 3 0.60 0.25 0.450
2 1.80 0.25 0.900
Doors & Window frames :

2 23.94 47.88
2
2.52 5.04
2 5.67 11.34
1 3.15 3.15
97.435 sqm 21.40 2085.11

Painting with synthetic enamel paint of sqm

42 486 97.435 43.10 4199.45
 approved brand and manufacture in all
shade on new work (two or more coats).
43 482 Applying priming coat with ready mixed
zinc chromate primer of approved brand
and manufacture on steel and galvanised
iron works. 113.70 sqm 18.60 2114.82
44 484 Painting two or more coats on G.I sheet
with antifungus roof paint of approved 113.70 sqm 33.80 3843.06
brand and manufacture on new work to
give an even shade.

Grand Total = 483754.52

Total plinth
area = 74.52
Cost per sqm
= 6491.61
6492.00

Cost as per
2000 SOR 5143
% increase 26.23