GOVERNMENT OF MADHYA PRADESH

DETAILED ESTIMATE FOR PROPOSED

CONSTRUCTION WORK OF GUEST ROOM
AT WPO NIWAS CAMPAUS,
JAYANTI KUNJ, CIVIL LINES, REWA,
MADHYA PRADESH

M.P. P.W.D. SOR 2022 for Building Work

 PROPOSED CONSTRUCTION WORK OF GUEST ROOM

DIMENSSIONS
S.No. Item Dimenssion
1 Nos. of Columns 6
2 Columns 0.40M X 0.23M
3 Plinth Height 0.30M
4 Plinth Beam 0.30M X 0.23M
5 Roof Beam 0.30M X 0.23M
6 Roof Slab 0.10M
7 Bedroom Size 3.75X7.01 M
7 Dress Size 1.61X3 M
7 Toilet Size 2.04X3 M
7 Hall Height 3.00M
7 Lintel Beam 0.15M x 0.23M
7 Sill Beam 0.15M x 0.23M
 PROPOSED CONSTRUCTION WORK OF GUEST ROOM

CALCULATIONS
S.No. Item Count Length Breadth Height
1 Excavation
For Column Footing 6.00 1.20 1.20 1.20
10.37 Cubic Meter
For Wall below Plinth Beam 1.00 26.00 0.30 0.30
2.34 Cubic Meter
Total 12.71 Cubic Meter
2 M-10 (1:3:6) PCC Base
For Column Footing 6.00 1.20 1.20 0.15
1.30 Cubic Meter
For Wall Below Plinth Beam 1.00 26.00 0.30 0.10
0.78 Cubic Meter
For Bedroom 1.00 3.75 7.01 0.15
3.94 Cubic Meter
For Dress 1.00 1.61 3.00 0.15
0.72 Cubic Meter
For Toilet Floor 1.00 2.04 3.00 0.15
0.92 Cubic Meter
Drainage Pipe Line Base 2.00 10.00 0.30 0.15
0.90 Cubic Meter
Total 8.56 Cubic Meter
3 M-20 (1:1.5:3) RCC Work
Column Footing 6.00 1.20 1.20 0.30
2.59 Cubic Meter
Column upto Plinth Beam 6.00 0.40 0.23 1.05
0.58 Cubic Meter
Plinth Beam 1.00 27.00 0.23 0.30
1.86 Cubic Meter
Column upto Roof Beam 6.00 0.40 0.23 2.70
1.49 Cubic Meter
Roof Beam 1.00 27.00 0.23 0.30
1.86 Cubic Meter
Bedroom Roof Slab 1.00 3.75 7.01 0.12
3.15 Cubic Meter
Hall Dress Slab 1.00 1.61 3.00 0.12
0.58 Cubic Meter
Toilet Roof Slab 1.00 2.04 3.00 0.12
0.73 Cubic Meter
Lintel Beam 4.00 27.00 0.15 0.23
3.73 Cubic Meter
Sill Beam 2.00 7.00 0.15 0.23
0.48 Cubic Meter
Total 17.07 Cubic Meter
4 Steel Rainforcement Total 1875.50 KG

5 Masonary
230MM Below Plinth Beam 1.00 40.00 0.23 0.50
4.60 Cubic Meter
100MM Superstructure 1.00 7.00 0.10 2.70
1.89 Cubic Meter
230MM Superstructure 1.00 19.00 0.23 2.70
11.80 Cubic Meter
230MM Parapit on Roof 1.00 29.50 0.23 1.00
6.79 Cubic Meter
Deduction for Main Doors 1.00 1.10 0.23 2.10
0.53 Cubic Meter
Deduction for Toilet & Dress Doors 2.00 0.90 0.10 2.10
0.38 Cubic Meter
Deduction for Windows 2.00 1.80 0.23 1.20
0.99 Cubic Meter
Deduction for Ventilations 2.00 0.90 0.23 0.60
0.25 Cubic Meter
Total 22.92 Cubic Meter

6 Inside Plaster
Hall Wall 1.00 3.75 7.01 3.00
64.56 Square Meter
Dress Wall 1.00 1.61 3.00 3.00
27.66 Square Meter
Toilet Wall 1.00 2.04 3.00 3.00
30.24 Square Meter
Bedroom Roof Slab 1.00 3.75 7.01
26.29 Square Meter
Dress Roof Slab 1.00 1.61 3.00
4.83 Square Meter
Toilet Roof Slab 1.00 2.04 3.00
6.12 Square Meter
Deduction for Windows 2.00 1.80 1.20
4.32 Square Meter
Deduction for Ventilations 2.00 0.90 0.60
1.08 Square Meter
Deduction for Main Doors 1.00 1.10 2.10
2.31 Square Meter
Deduction for Toilet & Dress Doors 2.00 0.90 2.10
3.78 Square Meter
Total 148.21 Square Meter
7 Outside Plaster
Hall Wall 1.00 4.00 7.30 3.00
25.90 Square Meter
Toilet & Dress Wall 1.00 3.40 4.30 3.00
16.30 Square Meter
230MM Parapit on Roof 1.00 29.50 1.00
59.00 Square Meter
Total 101.20 Square Meter

8 Shuttering
For Footing 6.00 1.20 1.20 0.30
4.32 Square Meter
Column upto Plinth Beam 6.00 0.40 0.23 1.05
7.94 Square Meter
For Plinth Beam 1.00 27.00 0.23 0.30
22.41 Square Meter
Column upto Roof Beam 6.00 0.40 0.23 2.70
20.41 Square Meter
For Roof Beam 1.00 27.00 0.23 0.30
22.41 Square Meter
For Bedroom Roof Slab 1.00 3.75 7.01
26.29 Square Meter
For Dress Roof Slab 1.00 1.61 3.00
4.83 Square Meter
For Toilet Roof Slab 1.00 2.04 3.00
6.12 Square Meter
Total 114.73 Square Meter

8 Murum Filling
In Column Footing Pit 6.00 1.20 1.20 0.75
6.48 Cubic Meter
In Hall Upto Plinth 1.00 3.75 7.01 0.50
13.14 Cubic Meter
In Dress Upto Plinth 1.00 1.61 3.00 0.50
2.42 Cubic Meter
In Toilet Upto Plinth 1.00 2.04 3.00 0.50
3.06 Cubic Meter
Total 25.10 Cubic Meter
 PROPOSED CONSTRUCTION WORK OF GUEST ROOM

RATES AND COST

M.P. P.W.D. SOR 2022 for Building Work
S.No. Item No. Work Rate Unit Quantity Amount
Earth work in excavation by mechanical means (Hydraulic excavator) / manual
means over areas (exceeding 30cm in depth. 1.5m in width as well as 10 sqm on
plan) including dressing of sides and ramming of bottom disposal of excavated
1 2.6,Page 13 earth, lead up to 50m and lift up to 1.5m, disposed earth to be levelled and neatly 129.00 cum 12.71 1639.33
dressed. (No extra lift is payable if work is done by mechanical means) All kinds
of soil
With hard muram having CBR >12 % at under floors including watering, ramming
and compacting (minimum compaction 95% of MDD) in layers not exceeding
2 2.27.1,Page 19 20cm in thickness and dressing complete. (Note:- maximum thickness of this layer 300.00 cum 25.10 7529.63
to be provided shall be 30cm)
3 4.1.2.2,Page 38 M-10 Nominal (Mix -1 Cement : 3 sand : 6 graded stone aggregate) 3808.00 cum 8.56 32602.67
Reinforced cement concrete work (with 20 mm nominal size graded stone
aggregate)in beams, suspended floors, roofs havingslope of any degree landings,
4 5.3.1,Page 75 balconies, shelves, chajjas, lintels, bands, plain window sills, staircases and spiral 6541.00 cum 17.07 111625.44
staircases above plinth level and upto floor two level excluding the cost of
centering, shuttering, finishing and reinforcement inconcrete grade.
Centering and shuttering in cluding strutting, propping etc. and removal of form
5 5.9.2.2,Page 76 330.00 sqm 114.73 37860.08
for: Above plinth upto 3.6 m height from plinth level
Reinforcement for R.C.C. work including straightening, cutting, bending, placing
in position and binding including cost of binding wire all wastages and overlaps,
6 5.16.6,Page 79 couplers (overlaps shall be provided as per requirement of IS 13920 for ductile 80.00 kg 1875.50 150039.88
detaling IS 456 RCC Design & SP 34 Reinforcement detailing ) etc. complete .
Thermo-Mechanically Treated bars.FE 500 D or more conforming to IS 1786
 Brick work with well brunt open bhatta, bricks, crushing strength not less than
7 6.5.1,Page 110 25kg /cm2 and water absorption not more than 20% in foundation and plinth i/c 4347.00 cum 22.92 99644.98
curing etc complete. Cement mortar 1:4 (1 cement : 4 sand)

8 9.1.2, Page No 190 Providing wood work in frames of doors and fixed in position with sal wood 71309.00 cum 0.4 28523.60

Providing and fixing panelled shutters for doors & windows with prelanimated
9 9.5.2.2, Page No 191 board with decorative lamination on one side and balancing lamination on either 1956.00 sqm 6.3 12322.80
side
Fixed window / ventilator made of (small series) frame 47 x 50 mm & mullion 47
10 9.195.1, Page No 250 x 68 mm both having wall thickness of 1.9 ± 0.2 mm and single glazing bead of 4860.00 sqm 5.4 26244.00
appropriate dimension. (Area upto 0.75 sqm.)
Providing and laying Ceramic glazed floor tiles 300x300 mm or more (having
thickness 6 to 7mm) of 1st quality conforming to IS : 15622 of approved make in
11 11.49,Page 327 any colours and shade laid on20 mm thick Cement Mortar 1:4 (1 Cement : 4 sand) 670.00 sqm 6.00 4020.00
including pointing the joints with white cement and matching pigment etc.,
complete.
Providing and fixing Ceramic glazed wall tiles 300x450 mm or more (having
thickness 6 to 7 mm) of 1st quality conforming to IS: 15622 of approved make in
all Colours& shades, except burgundy, bottle green, black laid on 12mm thick bed
12 11.50,Page 328 of Cement Mortar 1:3 (1 Cement: 3 sand)preprad same day when mortar is still 776.00 sqm 40.00 31040.00
green jointed with grey cement slurry @3.3 kg per sqm including pointing the
joints with white cement and matching pigments etc., complete.
15 mm cement plaster on the rough side of single or half brick wall of mix, 1:4 (1
13 13.2.1,Page 407 184.00 sqm 148.21 27270.18
cement : 4 sand)
20 mm cement plaster on the rough side of single or half brick wall of mix, 1:4 (1
14 13.3.1,Page 407 245.00 sqm 101.20 24794.00
cement : 4 sand)
Providing and applying plaster of paris putty of 2 mm thickness over plastered
15 13.38,Page 413 77.00 sqm 249.41 19204.38
surface to prepare the surface even and smooth complete
 Wall painting by any mechanical or manual means with premium acrylic emulsion
paint of interior grade, having VOC (Volatile Organic Compound) content less
16 13.49,Page 414 than 50 grams/ litre. of approved brand and manufacture, including applying 90.00 sqm 249.41 22446.68
additional coats wherever required to achieve even shade.

TOILET
17 Wall hang Water Closet, (Jaquar, Kohler, Cera, Hindware, RAK ceramics, Johnson) 16000 Per Peace 1 16000
18 Wash Basin , (Jaquar, Kohler, Cera, Hindware, RAK ceramics, Johnson) 5500 Per Peace 1 5500
19 Shower Head ,(Jaquar, Kohler, Cera, Hindware, RAK ceramics, Johnson) 6499 Per Peace 1 6499
20 Divertor, (Jaquar, Kohler, Cera, Hindware, RAK ceramics, Johnson) 12320.00 Per Peace 1 12320

DRESS (CABINET/ALMIRAH)
21 Marine Plywood (15710) for making Cabinet, Drawer, Panel,Shutter,Shelves, etc. 150 SQFT 60.00 9000
22 Laminate (Marino, Century, Greenply,Kitply or equivalent) 75 SQFT 120.00 9000
23 Concealed Hinges, Soft Closing (Hettich,Hafele,Ebco,Sleek or equivalent) 666 Per Peace 4.00 2664
24 Handle ,Zinc Alloy Die cast (Hettich,Hafele,Godrej,Ebco) 428 Per Peace 1.00 428
25 Resin baseed Adhesive Fevicole, Vamicolor space equivalent 300 kgs 2.00 600
26 Cabinet leg ,load bearing capacity of 450 kg/each height adjustabe leg 300 Per Peace 2.00 600

TOTAL 699418.62
Add 10% for electrification 69941.86
Add 10% for Plumbing and Drainage 69941.86
Add 1% for labour welfare tax 6994.19
TOTAL 846296.53
Add 18% for GST 152333.38
GRAND TOTAL 998629.91
IN WORDS : NINE LAKH NINTY EIGHT THOUSAND SIX HUNDRED TWENTY NINE
 Estimate of Quantities
Cement Sand Aggregate Bricks Steel
S.No. Description of the work Quantity Units
bags (cu m) (cu m) (nos) KG

1 M-10 Grade PCC 8.56 CUM 37 5 7.5

2 M-20 Grade RCC 17.07 CUM 141 7.5 15
3 Steel 1875.50 KGS 1875.50
4 Brick Work 22.92 CUM 30 6 10250
5 Plaster 249.41 SQM 44 6
6 Tile Flooring 46.00 SQM
7 White Wash 249.41 SQM
TOTAL 252 24.5 22.5 10250 1875.5