DETAILED ESTIMATE FOR CONSTRUCTION OF TUBLER STEEL STURUCTURE SHED FOR FRP HATCHERY AT

KRISHNAGURU SEWASHRAM, BARPETA

Estimate based on SoR for PWD Buildings(Civil works), 2013-2014
Sl.No. Item of Works Unit Qty. Rate Amount (Rs)
A. CONSTRUCTION OF SHED FOR FRP HATCHERY
1/1.1(a) Earthwork in excavation for foundation trenches
of walls, retaining walls,footings of Cilumn,
steps,septic tank etc including refilling the qnty
as necessary after completion of work breaking
clods... Etc as directed and specified in the
following classification of soils including bailing
out water where necessary as directed and
specified.(A) up to a depth of 2.00 m below the
existing G L (a) In ordinary soil. qnty :
6X0.60X0.60X1.30= 2.808 cum

cum 2.81 108.82 Rs.305.57

2/4.1.4
Brick work in cement morter with 1st class brick
including racking out joints and curing complete
as directed.
(I) In Sub-structure upto plinth level including
dewatering if necessary
(b) In proportion 1:4.
2x7.00x0.225x1.20 = 3.78 cum
2x3.20x.225x1.20 =1.728 cum
Total : 5.508 cum cum 5.508 5860.86 Rs.32,281.62
3/1.3 Earth/ sand filling in plinth in layers not more than
150mm thick including necessary carriage, watering,
ramming etc. complete as directed and specified
including payment of land compensation, forest
royalty, sales tax and other duties and taxes as may
be necessary.

(a) With earth or silt or sand obtained by head

load with lead upto 90m and lift upto 2m
6.75X2.95X0.60= 11.948 cum cum 11.948 105.25 Rs.1,257.53
4/4.1.1(a Providing brick soling in foundation and under
) floor with stone/best quality picked jhama
brick,sand packed and laid to level and in panel
after preparing the sub grade as directed
including all labour and materials and if
necessary dewatering,complete

Colm Base : 6x0.50x0.50 = 1.50 sqm

Floor Base : 6.75X2.95 = 19.913sqm
Total : 21.413 sqm sqm 21.413 368.71 Rs.7,895.19
5/3.1.1. Providing form work of ordinary timber planking
so as to give a rough finish including centering,
shuttering, strutting and propping etc., height of
propping and centering below supporting floor
to ceiling not exceeding 4.0M and removal of the
same for in-situ reinforced concrete and plain
concrete work in:

3.1.1.1(b) : Col footing

6x2x1.20x0.50 = 7.20 sqm
 Sl.No. Item of Works Unit Qty. Rate Amount (Rs)
6x2x1.20x0.40 = 5.76 sqm
Total = 12.96 sqm sqm 12.960 276.07 Rs.3,577.87
6/18.2.3 Steel work in built up sections framed work
including cutting, hoisting and fixing in positions
and applying priming coat of red lead paint
including drilling holes, supplying , fitting and
fixing with bolts and nut or welding, if necessary
as directed.

b) For trusses and trussed purlins up to 25m and

15.0 m overall height
100 mm dia M.S Pipe for Column : 6 Nos
Length : 6x 3.45 = 20.70 m
…@ 16.07/kg/RM = 332.649 kg
80 mm dia pipe for Tie Beam
Lngth : 5x 3.35 = 16.75 m
2x7.00 = 14.00 m
Total : 30.75 m
…@ 11.29 kg/RM = 347.168 kg
Total :(332.649+347.168)=679.817 kg
Add 5% extra = 33.990 kg
Total = 713.807 kg =7.14 qntls qntls 7.140 7320.00 Rs.52,264.80
7/18.3.2 Providing welding, fitting, fixing hoisting and
fixing of roof trusses with purlin, bottom runner
etc fabricated out of a combination of two or all
of the following sections (i) square hollow
sections (SHS/RHS) (ii) rectangular hollow
section and (iii) M S black tube conforming to
relevant I S code 1161-1968 as per approved
design and drawing including M S cleat, base
plate, bolts and nuts which ever required
including that reqd for fixing the ceiling and one
coat of red oxide Zinc Chromate primer to all
steel surface etc complete as directed as per
specifications.(b) using other ISI marked
approved brand tube

Principal Rafter : 50mm dia round pipe

5x2x2.38 = 23.80 m
…@ 5.44 kg/RM = 129.472 kg
Vertical Strut : 32mm round pipe
Middle : 5x1x0.90 = 4.50 m
Bothe side : 2x5x0.50 =5.00 m
2x5x0.26 =2.60 m
Inclied : 2x5x0.60 = 6.00 m
2x5x0.90 = 9.00 m
Tie for Tyeing each Truss :
2x4x3.97 = 31.76 m
T= 58.86 m
…@ 3.38 kg/RM = 198.946 kg
PURLIN : 40mm dia round pipes
8x8.00 = 64.00 m
…@ 4.05 kg/RM = 259.20 kg
 Sl.No. Item of Works Unit Qty. Rate Amount (Rs)
Total : (129.472+198.946+259.20) = 587.618 kg
Add 5% extra; 29.380 kg
G Total : 616.998 kg = 6.17 qntls qntls 6.170 9055.00 Rs.55,869.35
8/8.1.35 Providing Pre Painted Galvalume Sheet Roofing
(PPGL) at all levels including fitting and fixing self
drilling, self tapping screws complete (Roof trusses,
purlins etc. to be measured and paid separately.)

(A) TATA Blue scope/ Dyna roof / Durakolor /Wonder

Roof or equivalent as directed by the Departement
40 mm thick
2x2.35x8.00 = 37.60 sqm sqm 37.60 573.83 Rs.21,576.01
9/8.1.36 Providing Pre Painted Galvalume Sheet (PPGL)
accessories ( Ridges / Valley / Gutter / Flashing)
at all levels including fitting and fixing self
drilling, self tapping screws complete.
TATA Blue scope/ Dyna roof / Durakolor /Wonder
Roof or equivalent as directed by the
Departement
Length = 8.00 m RM 12.00 338.90 Rs.4,066.80
10/10.2 Providing, fitting and fixing M.S. grill of
required pattern for windows/ clerestory
windows/ openingwith M.S. flats at required
spacing in frame all round, squre or round
M.S. bars with round headed bolts and nuts or
screws.

I . Plain grill
(b) Fixed to steel frames kg 212.00 84.16 Rs.17,841.92
11/13.7.2 Applying primary coat over new steel and other
metal surface upto 100m in width or girth after
prepairing the surface by throughly cleaning oil,
grease, dirt and other foreign matter and
scoured with wire brushes, fine steels, wood
scrapers and sand paper.

a) With ready mixed "red lead / red oxide" primer

Column : 20.70 m
20.70 x 0.69 = 14.283 sqm
Tie /strut: 3.1416x0.048x58.86 =8.875 sqm
Princiupal Rafter :
3.1416x.060x23.80 = 4.486 sqm
Purlin : 3.1416x0.048x64 = 9.650 sqm
Grill : 10.00 sqm
Total =47.294 sqm sqm 47.294 33.96 Rs.1,606.10
12/13.75
.5 Painting two coats (excluding priming coat) on
new steel and other metal surface with enamel
paint of approved brand and manufacture (Asian
paint /Berger paint / ICI paint /J & N paint /
Nerolac ) to give an even shade including
cleaning the surface of all dirt,dust and other
foreign matter.
(i)Surface over 100mm in width or girth.
a) General purpose ( Asian paint / Berger paint /
ICI paint
Qntity B F/ Jfrom
& N item
paintNo
/ Nerolac ) = 47.294
: 8/13.7.2 sqm 47.294 41.26 Rs.1,951.35
13/5.1.4 65 mm thick cement concrete floor consisting of
50 mm under layer of cement concrete in prop.
1:3:6 (1cement : 3 coarse sand : 6 coarse
aggregate of 25mm and down) and 15 mm thick
 Sl.No. 65 mm thick cement Itemconcrete
of Worksfloor consisting of Unit Qty. Rate Amount (Rs)
50 mm under layer of cement concrete in prop.
1:3:6 (1cement : 3 coarse sand : 6 coarse
aggregate of 25mm and down) and 15 mm thick
wearing layer in cement concrete in prop. 1:1:2
(1cement :1 coarse sand : 2 coarse aggregate of
size 10mm down) laid in panels and finished with
a floating coat of neat cement finish (using
cement slurry for bond @ 2.75 kg. per square
metre of floor area) including curing etc.
complete as directed.

1x6.75x2.95= 19.913 sqm 19.913 511.10 Rs.10,177.53

14/18.2.1 Structural steel work in sigle sections including
cutting, hoisting, fixing in position and applying a
priming coat of red lead paint (up to 4.6m
height) from plinth level including drilling holes,
supplying, fitting and fixing with bolts and nuts
or welding, if necessary as directed.
c) In M.S. angles, channels, Tees etc.
Grill :
20.40x0.75 = 15.30 sqm
7.35x15.30 =112.455 kg 1.125 qnts qntls 1.125 7074.00 Rs.7,958.25
SubTotal Amount Rs.218,629.88

B. CONSTRUCTION OF OVER HEAD WATER RESERVOIR. ( 2000 Lit Capacity)

1/18.2.1 Structural steel work in sigle sections including
cutting, hoisting, fixing in position and applying a
priming coat of red lead paint (up to 4.6m
height) from plinth level including drilling holes,
supplying, fitting and fixing with bolts and nuts
or welding, if necessary as directed.

c) In M.S. angles, channels, Tees etc.

0.75x0.75 mm , 5mm thick
Main Post: 4x3.54 =14.16
Bottom & Top Tie : 4x2.90 =11.60
4x2.00 =8.00
Middle Tie : 4x2.56 =10.24
Total : 44.00
….@ 7.27kg/m ………= 319.88 kg
0.40x0.40 mm , 4mm thick
Vertical Cross Rie :
2x4x4.20 = 33.60 m
Intermedeate tie
4x2.73 = 10.92 m
4x2.39= 9.56 m
Total =( 33.60+10.92+9.56) =54.08 m
….@ 3.07kg/m ………= 166.025 kg
Top Column : 45x45 mm 5. mm thick
4x1.00 = 4.00 m
Top Slab :
2.00x10 = 20.00 m
 Sl.No. Item of Works Unit Qty. Rate Amount (Rs)
Total = 24.00 m
….@ 4.28 kg/m ………= 102.72 kg
G Total (319.88+166.025+102.72)=588.625 kg =
5.886 qntls qntls 5.886 7074.00 Rs.41,637.56
1/6.1.1(i) Supplying & placing plastic cylindrical vertical
claused top (PCVC) tank of Sintex/Polycon/Patton
make over the stagging with manhole cover with
locking and cleaning arrangement including
providing pads of size as required for inlet and
outlet pipes complete as directed (Stagging
should be measured and paid seperately)

(i) 2000 Lit Capacity (a) Sintex make Each 1 18466.30 Rs.18,466.30
30/389
(Electrica
l) Supplying including installation of submerssible
type water supply motor pumpset with all
accessories including penel board on c c
foundation of prop 1:2:4 jammed with M.S Nuts
and Bolts with rope submerssible cable without
suction G I Pipes including making necessary
connection etc
(3) 1.5 H P three phase Each 1.00 28906.65 Rs.28,906.65
PIPING WORKS
3.1.1 (WS Supplying fitting fixing G I pipes of following sizes
& Sanitary) with all necessary R brand or simillar approved G
2013-14)
I fittings such as bend, tee, elbow, reducer,
nipple,plug, long screw fittings H.W
clamps, etc complete at all levels including below
GL as directed and specified

I) Exposed or in trenches
a) 50 mm Dia form DTW to reservoir Tank ii)
Using ITC/ Nezone ( Medium)
RM 516.70 7.00 Rs.3,616.90
a) 50 mm Dia form reservoir to Breeding Pool ii)
Using ITC/ Nezone ( Medium)
RM 516.70 15.00 Rs.7,750.50
SubTotal Amount of B Rs.100,377.91
Grand Total (A+B) Rs.319,007.80

Add 20% cost escalation due to remote location Rs.63,801.56

Rs.382,809.36
C Carrying & Installation cost of FRP Hatchery from
Guwahati to Majuli L.S Rs.42,000.00
Grand Total (A+B+C) Rs.424,809.36
Say Rs 4.92 Lakh