Sample Estimates
Sample Estimates
Sample Estimates
Adopted
10.02.10 Adopted
Central
RATE OF MATERIALS
Sl No
Name of items
Unit
Rates'09
1
2
3
4
5
6
7
8
9
10
11
1000 Nos
1000 Nos
1000 Nos
1000 Nos
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
1 Kg
1 Cum
3900.00
3350.00
2600.00
2300.00
260.00
220.00
40.00
42.00
38.00
14.00
195.00
3900.00
3350.00
2600.00
2300.00
260.00
220.00
40.00
42.00
38.00
14.00
195.00
3900.00
3350.00
2600.00
2300.00
260.00
220.00
40.00
42.00
38.00
14.00
195.00
1 Cum
160.00
160.00
160.00
12
13
Remarks
40 mm size Hg metal-
CB
1 Cum
620.00
620.00
620.00
14
15
20 mm size Hg Chips-
HB
CB
1 Cum
1 Cum
495.00
880.00
495.00
880.00
495.00
880.00
15
12 mm size Hg Chips-
CB
1 Cum
910.00
910.00
910.00
17
10 mm size Hg Chips-
CB
1 Cum
930.00
930.00
930.00
18
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
625.00
560.00
210.00
215.00
160.00
625.00
560.00
210.00
215.00
160.00
625.00
560.00
210.00
215.00
160.00
1 Cum
1 Cum
1 Cum
1 Cum
1 Mtr
16800.00
27200.00
16800.00
16800.00
40.00
16800.00
27200.00
16800.00
16800.00
40.00
16800.00
27200.00
16800.00
16800.00
40.00
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
1 Cum
52.00
52.00
52.00
1 Cum
60.00
60.00
60.00
1 Cum
84.00
84.00
84.00
1 Cum
30400.00
30400.00 30400.00
1 Cum
44200.00
44200.00 44200.00
1 Cum
58000.00
58000.00 58000.00
Qntl
Qntl
Kg
1 Sqm
1 Sqm
1 Litre
1 Kg
1 Kg
1 Litre
1 qntl
1 Sqm
550.00
4000.00
60.00
600.00
320.00
145.00
50.00
35.00
550.00
4000.00
60.00
600.00
320.00
145.00
50.00
35.00
550.00
4000.00
60.00
600.00
320.00
145.00
50.00
35.00
98.00
98.00
98.00
223.00
223.00
223.00
355.00
355.00
355.00
Sl
No
1
2
3
Upto 5KM
Beyond 5Km upto 50KM for extra KM
Beyond 50Km for every extra Km
102.00
6.40
4.30
679.00
29.00
22.50
Railway
110.00
6.40
5.30
LEAD STATEMENT
Sl No
Name of Materials
1
1
2
40 mm size HG Metal (Crusher
Broken)
40 mm size HG Metal (Hand Broken)
2
5
3
2
4
6
7
9
10
11
12
14
8
Location Lead in
of Quarry KM by
Trucks
3
Basic
cost
in Rs
Carriage Extra up
of 1st 5 to 50 km
KM
(in Rs)
4
10
5
620.00
6
102.00
7
32.00
10
495.00
102.00
32.00
10
880.00
102.00
32.00
10
930.00
102.00
32.00
10
910.00
102.00
32.00
10
560.00
102.00
32.00
10
5
10
10
5
5
42.00
38.00
3900.00
3350.00
550.00
4000.00
102.00
102.00
339.50
271.60
10.70
10.70
32.00
0.00
72.50
58.00
0.00
0.00
195.00
85.60
102.00
0.00
5
5
Certified that the leads provided in this lead staement are minimum
correct to the best of my knowledge.
Junior Engineer
NREGA RATE
ORDINARY SOIL
145 51.23675
Asst. PD(Tech)
HARD
180 63.60424
STONEY
250 88.33922
initial
LEAD
1st
0
0
2nd
3rd
4th
7.64
10.44
16.56
20.88
26.74
31.32
38.21
41.76
rate
180
10.44
190.44
for excavation
180
LIFT
216
north
south
o/h charge
10%
2900
2400
2200
255
207
40
44
39
16
201
3250
2850
2450
2270
256
205
40
48
45
16
223
164
158
618
638
3150
502
901
510
908
924
938
961
992
642
588
221
231
164
644
597
230
240
170
16828
29685
16828
16828
40
16600
27400
16600
16600
42
49
52
62
65
83
86
32493
30100
46507
43400
64007
61300
550
4000
60
600
320
145
50
35
98
223
355
550
4000
60
600
320
145
50
35
98
223
355
Other
107.00
6.40
5.30
Royalty
910.00
30.00
22.50
Sand
Moorum & Earth
50.40
14.00
14.00
Extra Royality
above 50
km.
in Rs
8
0.00
Total Total
(Carriag+
in Rs
Roya)
(6+7+8+9) (5+10)
9
50.40
10
Unit
11
12
804.40 Cum
184.40
0.00
50.40
679.40
184.40
0.00
50.40
1064.40 Cum
184.40
0.00
50.40
1114.40 Cum
184.40
0.00
50.40
1094.40 Cum
184.40
0.00
50.40
744.40 Cum
184.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
14.00
14.00
0.00
0.00
50.40
148.00
116.00
412.00
329.60
10.70
10.70
85.60
152.40
190.00
154.00
4312.00
3679.60
560.70
4010.70
Cum
Cum
1000 Nos
1000 Nos
Qntl
Qntl
85.60 Cum
347.40 Cum
Asst. PD(Tech)
Addl. PD(Tech)
5th
50.94
52.2
67.29329
76.32509
Sl No
1
1
(i)
(ii)
(iii)
(iv)
2
(i)
(ii)
Supplying, filling in foundation and plinth with sand, watered and rammed including cost, conveyance &
royality and all taxces of materials costLabour
of all labour with T&P etc. complete.
Mulia
12.36 Nos
Per day
@
Over head charges @ 10% on (i)
2% Sundries and T & P etc.on (i)
Cost, Conveyance & Royalty
Sand
100.00 Cum
Per Cum
@
Rate for 1 Cum
3
a
0.96 Cum
0.48 Cum
1.72 Qntl
Per Cum
Per Cum
Per Qntl
@
@
@
c
d
4
a
c
d
5
a
0.18 Nos
2.50 Nos
1.40 Nos
Per day
Per day
Per day
@
@
@
0.96 Cum
0.48 Cum
1.72 Qntl
Per Cum
Per Cum
Per Qntl
@
@
@
0.96 Cum
0.48 Cum
1.72 Qntl
Per Cum
Per Cum
Per Qntl
@
@
@
0.18 Nos
2.50 Nos
1.40 Nos
Per day
Per day
Per day
@
@
@
0.96 Cum
0.48 Cum
1.72 Qntl
Per Cum
Per Cum
Per Qntl
@
@
@
0.96 Cum
0.48 Cum
2.29 Qntl
Per Cum
Per Cum
Per Qntl
@
@
@
0.18 Nos
2.50 Nos
1.40 Nos
Per day
Per day
Per day
@
@
@
c
d
6
a
c
d
Total ( a+b)
Over head charges @ 10% on (a+b)
Conveyance & Royalty
4 cm size Hard granite metal
Sand
Cement
Total ( a+b+c+d)
0.96 Cum
0.48 Cum
2.29 Qntl
Per Cum
Per Cum
Per Qntl
@
@
@
0.90 Cum
0.45 Cum
3.23 Qntl
Per Cum
Per Cum
Per Qntl
@
@
@
0.68 Nos
4.60 Nos
Per day
Per day
@
@
0.90 Cum
0.45 Cum
3.23 Qntl
Per Cum
Per Cum
Per Qntl
@
@
@
8.10
5.40
6.75
52.10
Cum
Cum
Cum
Qntl
Per Cum
Per Cum
Per Cum
Per MT
@
@
@
@
1.50
0.86
20.00
6.00
6.00
Nos
Nos
Nos
Hour
Hour
Per day
Per day
Per day
Per Hour
Per Hour
@
@
@
@
@
d
e
Total
Over head charges @ 10% on (a+b+c)
CARRIAGE & ROYALITY
20mm size Hard granite chips
10mm size Hard granite chips
Sand
Cement
Cost of 15 Cum
Rate for one Cum =(a+b+c+d+e)/15
8.10
5.40
6.75
52.10
Cum
Cum
Cum
Qntl
Per Cum
Per Cum
Per Cum
Per MT
54158.66 48504.71
@
@
@
@
/
8
8(i)
A
a
c
d
0.267 Cum
12.60 Mtr
0.3284 Cum
Per Cum
Per Mtr
Per Cum
Rs
Rs
Rs
Per day
Per day
Rs
Rs
673.22
1.50 Sqm
/10
8(ii)
A
B
8(iii)
A
Cum
Mtr
Mtr
Cum
Per Cum
Per Mtr
Per Mtr
Per Cum
Rs
Rs
Rs
Rs
Nos
Nos
Per day
Per day
Rs
Rs
0.218
15.20
8.00
0.456
8 (iv)
5.00 Sqm
1282.12
8.00 Sqm
(137.51 + 13.75)
2442.13
0.228 Cum
0.039 Cum
6.50 Mtr
Per Cum
Per Mtr
Per Mtr
/4.2
x
X
X
Rs
Rs
Rs
Carriage of wood
8 (v)
a
Per Cum
Rs
Per day
Per day
Rs
Rs
1195.04
9.00 Sqm
/5
x
(137.51 + 13.75)
2151.08
X
X
0.413 Cum
21.00 Mtr
0.689 Cum
0.350 Cum
Per Cum
Per Mtr
Per Cum
Rs
Rs
Rs
Per day
Per day
Rs
Rs
1215.33
14.00 Sqm
/7.8
x
8 (vi))
c
d
A
B
X
X
Cum
Cum
Mtr
Cum
Per Cum
Per Cum
Per Mtr
Per Cum
Rs
Rs
Rs
Rs
Nos
Nos
Per day
Per day
Rs
Rs
2021.20
10.00 Sqm
/9
x
(137.51 + 13.75)
2245.77
X
X
10.00 Sqm
(137.51 + 13.75)
2245.77
X
X
8 (vii)
(137.51 + 13.75)
2181.36
a.
Material
Cost of HYSD bars including 5 percent
overlaps & wastage
Binding wire
Labour
Mate
Black smith Special
Mulia
b.
c
d
1.05
MT
Per MT
Rs
Kg
Per Kg
Rs
0.44
3.00
8.00
Nos
Nos
Nos
Per day
Per day
Per day
Rs
Rs
Rs
Per Cum
1.05 MT.
10
a
c
d
Brick work with 1st class K.B.Bricks in cement mortar (1:6) in superstructure of size 10"x5"x3" having
MATERIAL
K.B.Brick of size 25x12x8 cm
350.00 Nos
1000 nos
@
Sand
0.28 Cum
Per Cum
@
Cement
0.672 Qntl
Per Qntl
@
LABOUR
Mason Special
0.35 Nos
Per day
@
Mason 2nd class
1.05 Nos
Per day
@
Mulia ( 1.41+1.41+0.14)
2.96 Nos
Per day
@
Overhead charges @ 10% on (a+b)
CARRIAGE & ROYALITY
K.B.Brick of size 23x12x8 cm
350.00 Nos
1000 nos
Sand
Cement
Total for F&P (a+b+c+d)
0.28 Cum
0.672 Qntl
Per Cum
Per Qntl
@
@
11
a
c
d
(433.35+43.33) x 15%
Brick work with 1st class K.B.Bricks in cement mortar (1:4) in superstructure of size 10"x5"x3" having
MATERIAL
K.B.Brick of size 25x12x8 cm
350.00 Nos
1000 nos
@
Sand
0.28 Cum
Per Cum
@
Cement
1.00 Qntl
Per Qntl
@
LABOUR
Mason Special
0.35 Nos
Per day
@
Mason 2nd class
1.05 Nos
Per day
@
Mulia ( 1.41+1.41+0.14)
2.96 Nos
Per day
@
Overhead charges @ 10% on (a+b)
CARRIAGE & ROYALITY
K.B.Brick of size 25x12x8 cm
Sand
Cement
Total for F&P (a+b+c+d)
350.00 Nos
0.28 Cum
1.00 Qntl
1000 nos
Per Cum
Per Qntl
@
@
@
12
a
(433.35+43.33) x 15%
6mm thick cement plaster in cement mortar (1:4) to RCC surface finished smooth including deep
MATERIAL
Sand
0.0075 Cum
Per Cum
@
Cement
0.0372 Qntl
Per Qntl
@
LABOUR
Mason 2nd class
0.14 Nos
Per day
@
Mulia ( 0.05+0.05+0.02+0.05)
c
d
0.17 Nos
Per day
0.0075 Cum
0.0372 Qntl
Per Cum
Per Qntl
@
@
13
a
c
d
(31.54+3.15) x 5%
12mm (") thick cement plaster (1:6) finshing smooth to outside smooth surface of brick walls after
MATERIAL
Sand
0.015 Cum
Per Cum
@
Cement
0.0358 Qntl
Per Qntl
@
LABOUR
Mason 2nd class
0.14 Nos
Per day
@
Mulia ( 0.05+0.05+0.02)
0.12 Nos
Per day
@
Overhead charges @ 10% on (a+b)
CARRIAGE & ROYALITY
Sand
Cement
Total for F&P (a+b+c+d)
0.015 Cum
0.0358 Qntl
Per Cum
Per Qntl
@
@
14
a
(27.04+2.70) x 5%
16mm (") thick cement plaster (1:6) finshed smooth to inside rough surface of 9"/10" thick brick walls
MATERIAL
Sand
0.018 Cum
Per Cum
@
Cement
0.043 Qntl
Per Qntl
@
LABOUR
Mason 2nd class
0.16 Nos
Per day
@
Mulia ( 0.11+0.11+0.02)
0.24 Nos
Per day
@
Overhead charges @ 10% on (a+b)
0.018 Cum
0.043 Qntl
Per Cum
Per Qntl
@
@
15
a
c
d
(40.16+4.02) x 3%
20mm thick cement plaster in cement mortar (1:6) for brick masonary including cost, conveyance &
MATERIAL
Sand
0.021 Cum
Per Cum
@
Cement
0.057 Qntl
Per Qntl
@
LABOUR
Mason 2nd class
0.16 Nos
Per day
@
Mulia ( 0.11+0.11+0.02)
0.24 Nos
Per day
@
Overhead charges @ 10% on (a+b)
CARRIAGE & ROYALITY
Sand
Cement
Total for F&P (a+b+c+d)
0.015 Cum
0.0644 Qntl
Per Cum
Per Qntl
@
@
16
a)
Material
b)
Sand
Cement
0.021
0.0744
Cum
Qtl
@
@
Rs.
Rs.
0.16
0.24
No.
No.
@
@
Rs.
Rs.
0.021
Cum
Rs.
Labour :
c)
d)
(40.16+4.02) x 5%
Cement
0.074
Qtl
Rs.
(ii)1st. Floor
Cost of ground floor
Add 3% extra labour over G.F
17
a
c
d
Cum
Qntl
Per Cum
Per Qntl
@
@
Nos
Nos
Per day
Per day
@
@
0.015 Cum
0.0644 Qntl
Per Cum
Per Qntl
@
@
18
a
c
d
(27.30+2.73) x3%
2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG chips including punning
MATERIAL
12 mm size H.G Chips
0.023 Cum
Per Cum
Sand
0.012 Cum
Per Cum
Cement
0.0858 Qntl
Per Qntl
LABOUR
Mason Special
0.13 Nos
Per day
Mulia ( 0.03+0.22+0.11)
0.36 Nos
Per day
Overhead charges @ 10% on (a+b)
CARRIAGE & ROYALITY
12 mm size H.G Chips
Sand
Cement
Total for F&P (a+b+c+d)
0.023 Cum
0.012 Cum
0.0858 Qntl
Per Cum
Per Cum
Per Qntl
including cost,
@
@
@
@
@
@
@
@
19
(49.17+4.92) x 5%
Supplying, fitting and fixing vetrifed tile in floors of size 600mm x 600mm of approved make with
Data for 10 Sqm
a) Material
Cost of tile
10.00 Sqm
Per Sqm
@
Cost of polymer modified adhessive. 1800.00
90.00 Kg.
Each Kg.
@
Epoxy Grout
b) Labour
Mason Spl
2.16 Nos
Per day
@
S.S Mulia
5.50 Nos
Per day
@
Mulia
2.16 Nos
Per day
@
Total (a+b)
c) Overhead charges @ 10% on (a+b)
d) Total (a+b+c)
Rate for one sqm =
12042.47
/
For 1st floor
Basic rate
5% of initial labour rate
20
(49.17+4.92) x 5%
Supplying fitting & fixing of ceramic floor tiles in floors, treads or steps and landing on 25 mm thick bed
Details for 10 Sqm
a) Material
Sand
0.13 Cum
Per Cum
@
Cement
2.737 Qntl
Per Qntl
@
b) Labour
Mason Special
2.16 Nos
Per day
@
Semi-skilled mulia
5.50 Nos
Per day
@
Mulia
2.16 Nos
Per day
@
Overhead charges @ 10% on (a+b)
c) Carriage & Royalty
Sand
0.13 Cum
Per Cum
Cement
2.737 Qntl
Per Qntl
2556.57
Cost of tile
Total
21
(49.17+4.92) x 5%
0.15 Cum
1.38 Qntl
Per Cum
Per Qntl
@
@
Mason Special
Semi-skilled mulia
Mulia
3.25 Nos
0.00 Nos
3.25 Nos
Per day
Per day
Per day
@
@
@
0.15 Cum
1.375 Qntl
Per Cum
Per Qntl
@
@
b) Labour
2383.75
22
(49.17+4.92) x 5%
Painting two coats over one coat of primer on new steel work including labour & material charges.
Data for 9.30 Sqm
A
a
Priming
Labour
Painter 1st class
Mulia
0.50 Nos
0.50 Nos
@
@
O.H.C @ 10% on (a )
2% Sundries, brushes, putty etc. on (a)
Rate for one sqm =
B
a
Per day
Per day
Materail
Cost of primer
122.64
Or
0.054 Lit
Per Lit
Per day
Per day
@
@
Painting
Labour
Painter 1st class
Mulia (1.00+0.10)
1.25 Nos
1.10 Nos
O.H.C @ 10% on (a )
2% Sundries, brushes, putty etc. on (a)
Rate for one sqm =
Material
Cost of painting
291.48
0.125 Lit
Per Lit
/9.30
@
Total ( A + B)
23
(39.76+3.98) x 5%
1.00 Qntl
Per Qntl
0.75 Nos
Per day
Mulia
b) O.H.C @ 10% on (a)
CARRIAGE & ROYALITY
Cement
1.00 Nos
Per day
1.00
720.12
24
(1.90+0.19) x 5%
0.52 Nos
0.52 Nos
0.10 Nos
Per day
Per day
Per day
@
@
@
135.17
Or
Material
Cost of distemper
0.25
Litr
Per Ltr
25
a)
b)
(12.29+1.22) x 3%
2.50
Kg.
Rs.
Painter ( Special )
0.22
No.
Rs.
Labour :
Man Mulia
c)
d)
(ii)1st. Floor
Cost of ground floor
Add 5% extra labour over G.F
26
MATERIAL
c
d
No.
151.54
/10
10
6.29 x
5%
0.0169 Cum
0.0169 Cum
0.1208 Qntl
Per Cum
Per Cum
Per Qntl
@
@
@
Mason Special
Mulia ( 0.33+0.03)
0.10 Nos
0.36 Nos
Per day
Per day
@
@
0.0169 Cum
0.0169 Cum
0.1208 Qntl
Per Cum
Per Cum
Per Qntl
LABOUR
27
Rs.
0.32
(45.30+4.53) x 15%
1.00 Cum
0.34 Cum
0.8151 Qntl
Per Cum
Per Cum
Per Qntl
@
@
@
Mason Special
Mason 2nd class
Mulia ( 1.41+1.41+0.35)
c
d
e
28
a)
(i)
R.C.C. M-200
Extra cement 10%
b)
R.C.C. M-200
Extra cement 10%
(i) Addition depth of 0.5 m.
Excavation of bore hole-6% of (a)
R.C.C. M-200
Extra cement 10%
c)
0.35 Nos
1.41 Nos
3.17 Nos
Per day
Per day
Per day
@
@
@
1.00 Cum
0.34 Cum
0.8151 Qntl
Per Cum
Per Cum
Per Qntl
@
@
@
Or
2 Nos
0.5 Nos
day
0.5
2.5 Bag-(50
0.88 Cum
0.306 Qntl
1141.25
6%
0.055 Cum
0.019 Qntl
1141.25
90%
0.535 Cum
0.185 Qntl
1141.25
6%
0.035 Cum
0.012 Qntl
1141.25
83%
Kg)
R.C.C. M-200
Extra cement 10%
(i) Addition depth of 0.5 m.
Excavation of bore hole-6% of (a)
R.C.C. M-200
Extra cement 10%
29
a)
0.125 Qntl
1141.25
6%
0.0245 Cum
0.0085 Qntl
R.C.C. M-200
Extra cement 10%
(i)
0.359 Cum
1.1 Cum
0.382 Qntl
b)
R.C.C. M-200
Extra cement 10%
1426.56
90%
0.647 Cum
0.225 Qntl
c)
R.C.C. M-200
Extra cement 10%
1426.56
0.423 Cum
0.1469 Qntl
0.023
83%
Sand
cement
b) Labour
Mason (spl)
Mulia
a
b
c
d
28
0.012
0.0754
0.103
0.36
0.0230 Cum
0.0120 Cum
0.0754 Qntl
Per Cum
Per Cum
Per Qntl
0.028 cum
Per cum
0.50 Nos
0.50 Nos.
Per day
Per day
@
@
1121.23
c
d
29
1.49 Sqm
129.00
103.00
Per cum
@
@
=
=
2.00 Nos
0.50 Nos
0.50 Nos
129.00
174.07
303.07
Each
Per day
Per day
@
@
@
4439.55
c
d
0.054 Cum
0.06656 Cum
1.88 Sqm
129.00
103.00
2 Nos
1.00 Nos
1.00 Nos
Per cum
@
@
=
=
258.00
206.00
464.00
Each
Per day
Per day
5899.99
@
@
@
30
171.00/ Sqft
23.63
2.195
3.00
2.00
2.00
1.00
1.00
1.00
2.00
1.275
Sqft or
Sqm
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Sqm
31
2.195
Per Sqm
Each
Each
Each
Each
Each
Each
Each
Per Sqm
6453.91
Sqm
@
@
@
@
@
@
@
@
@
/
Supplying, fitting and fixing of Stainless steel of 304 grade in hand railing using 50mm dia of 2mm thick
Data for 3.26 Rmt.
a) Materials
Railing- 50mm outer dia of 2mm thick
11.41 Kg.
Each Kg.
@
3.26rmt. @ 3.50kg/mtr.
Balustrade of size 32mmx32mmx2mm
6.12 Kg.
Each Kg.
@
(4x0.90m = 3.60mtr. @ 1.70kg/mtr.)
Stainless steel square pipe bracing of size
16.63 Kg.
Each Kg.
@
32mmx32mmx2mm in 3 rows (3x3.26m =
9.78mtr. @ 1.70kg/mtr.)
Fabrication
Buffing, polishing etc. 2%
b) Labour
High skilled labour
Semi skilled labour
34.16 Kg.
0.89 Nos
0.89 Nos
Each Kg.
Per day
Per day
@
@
32
10223.59
Supplying, fitting & fixing of F.R.P. door frame of size 75 x 100 mm with cost of all fittings including cost
Cost of Frame as per EPM rate
Add VAT 12.50%
Add 1% for Labour Welfare Cess
33
Supplying, fitting & fixing of F.R.P. door shutter of approved quality with cost of all fittings including cost
Cost of Frame as per EPM rate
Add VAT 12.50%
Taking shutter size 2'2" x 6'4" =
Cost of shutter
4" Hing
Alluminum Handel
Labour for for fixing of shutter
13.72
1.275
3.00
2.00
1.275
Sqft or
Sqm
Nos
Nos
Sqm
35
1.275
Per Sqm
Each
Each
Per Sqm
2916.10
Sqm
@
@
@
@
/
0.06656 Cum
1.88 Sqm
Per cum
@
@
129.00
103.00
2 Nos
1.00 Nos
1.00 Nos
=
=
258.00
206.00
464.00
Each
Per day
Per day
@
@
@
4618.71
Or
36
a
b
23.32 Kg
1.50 Nos
1.00 Nos
Per Kg
Per day
Per day
@
@
649.53
(10.93+1.09) x 5%
37
8.00 Kg
Each Kg
0.50 Nos
0.50 Nos
0.07 Nos
Per day
Per day
Per day
@
@
@
566.21
(10.93+1.09) x 5%
38
0.54 Nos
0.64 Nos
Per day
Per day
@
@
135.93
Or
/ 10
39
a
b
Colour washing two coats with shell lime and colouring materials.
Data for 93 Sqm
Material
Shell lime unslaked
18.66 Kg
Labour
Add for extra labour and colouring materials
Painter 2nd class
1.00 Nos
Mulia
0.75 Nos
Rate for one sqm =
40
a
b
a
b
42
Per day
Per day
@
@
469.74
Or
/93
11.8 Kg
Per Kg
0.75 Nos
0.50 Nos
Per day
Per day
@
@
Per Kg
297.20
Or
23.32 Kg
1.50 Nos
1.00 Nos
/93
Per Kg
Per day
Per day
@
@
590.48
Or
/93
m mulia
0.75
f mulia
0.5
t&p
2%
rate per cum
1 cum
Labour
Mason special.
1.00
0.17
nos
Stone packer
1.00
0.35
nos
Man mulia
1.00
0.52
nos
1.00
0.52
nos
Woman mulia
0.75
2%
rate per %
0.3
2%
RAL)
Or say
Or say
100
110
Remark
3870.00
Rs
Rs
Rs
Rs
Rs
Rs
Rs
387.00
77.40
4334.40
866.88
5201.28
5201.30 /100 Cum
52.00 /Cum
Rs
Rs
Rs
1112.40
111.24
22.25
3870.00
77.40
3947.40
789.48
4736.88
4736.90
47.4
154.00
Or say
Rs
Rs
Rs
Rs
620.00
42.00
550.00
Rs
Rs
Rs
1112.40
22.25
15400.00
15400.00
16645.89 /100 Cum 16534.65
165.35
166.46 /Cum
165.30
166.50 /Cum
595.20
20.16
946.00
116.00
90.00
90.00
Rs
Rs
Rs
Rs
Rs
20.88
225.00
126.00
1933.24
193.32
1933.24
266.47
184.40
148.00
10.70
Or say
Rs
Rs
Rs
Rs
Rs
177.02
71.04
18.40
2393.03 /Cum
2393.00 /Cum
495.00
42.00
550.00
Rs
Rs
Rs
475.20
20.16
946.00
116.00
90.00
90.00
Rs
Rs
Rs
Rs
Rs
20.88
225.00
126.00
1813.24
181.32
2199.71
2199.70
1813.24
266.47
184.40
148.00
10.70
Or say
Rs
Rs
Rs
Rs
Rs
177.02
71.04
18.40
2261.03 /Cum
2261.00 /Cum
620.00
42.00
550.00
Rs
Rs
Rs
595.20
20.16
1259.50
90.00
116.00
116.00
Rs
Rs
Rs
16.20
290.00
162.40
2079.71
2079.70
Rs
Rs
2343.46
234.35
2343.46
272.57
184.40
148.00
10.70
Or say
Rs
Rs
Rs
Rs
Rs
177.02
71.04
24.50
2850.37 /Cum
2850.40 /Cum
910.00
42.00
550.00
Rs
Rs
Rs
819.00
18.90
1776.50
116.00
90.00
Rs
Rs
Rs
Rs
78.88
414.00
3107.28
2616.03
2616.00
3107.28
310.73
267.12
184.40
148.00
10.70
Or say
Rs
Rs
Rs
Rs
Rs
165.96
66.60
34.56
3685.13 /Cum
3685.10 /Cum
3374.40
3374.40
41088.50
880.00
930.00
42.00
550.00
116.00
103.00
90.00
161.00
240.00
Rs
Rs
Rs
Rs
Rs
Rs
Rs
Rs
Rs
7128.00
5022.00
283.50
28655.00
174.00
88.58
1800.00
966.00
1440.00
2062.58
137.51
13.75
2062.58
2406.00
Rs
45557.08
4555.71
45557.08
4045.87
184.40
184.40
148.00
10.70
15
Rs
Rs
Rs
Rs
Rs
Rs
Rs
1493.64
995.76
999.00
557.47
54158.66
3610.58 /Cum
3610.60 /Cum
Rs
Rs
Rs
22.69
3633.27
3633.30
16800.00
40.00
85.60
Rs
Rs
Rs
Rs
Rs
4485.60
504.00
28.11
5017.71
501.77
116.00
103.00
Rs
Rs
Rs
Rs
Rs
Rs
Say
58.00
51.50
611.27
61.13
672.40
67.24 /Sqm
49602.95
3306.86
3306.90
611.27
61.13
61.10
67.24
Rs
100.86 /Cum
Or say
Rs
Rs
Rs
3610.58 /Cum
3711.44 /Cum
3711.40 /Cum
67.24
Rs
336.20 /Cum
Or say
Rs
Rs
Rs
3610.58 /Cum
3946.78 /Cum
3946.80 /Cum
16800.00
84.00
84.00
85.60
Rs
Rs
Rs
Rs
Rs
Rs
3662.40
1276.80
672.00
39.03
5650.23
565.02
116.00
103.00
305.71
Rs
Rs
Rs
Rs
Rs
Rs
Rs
319.00
283.25
1167.27
116.73
1284.00
305.71 /Sqm
2445.72 /Cum
Or say
Rs
Rs
Rs
3610.58 /Cum
6056.29 /Cum
6056.30 /Cum
Or say
Rs
Rs
Rs
Rs
22.69
489.14
6568.12
6568.10
16800.00
16800.00
60.00
Rs
Rs
Rs
3830.40
655.20
390.00
15%
20%
/Cum
/Cum
/Cum
/Cum
1167.27
277.92
277.90
333.48
333.5
85.60
Rs
Rs
Rs
29.96
4905.56
490.56
116.00
103.00
Rs
Rs
Rs
Rs
Rs
Rs
Rs
319.00
283.25
1092.81
109.28
1202.09
240.42 /Sqm
2163.76 /Cum
240.42
1092.81
218.56
218.60
Rs
Rs
Rs
3610.58 /Cum
5774.33 /Cum
5774.30 /Cum
Rs
Rs
Rs
Rs
22.69
432.75
6229.77
6229.80
16800.00
60.00
85.60
Rs
Rs
Rs
Rs
Rs
6938.40
1260.00
58.98
8257.38
825.74
116.00
103.00
Rs
Rs
Rs
Rs
Rs
Rs
Rs
145.00
128.75
1099.49
109.95
1209.44
155.06 /Sqm
2170.78 /Cum
Or say
15%
20%
Or say
155.06
/Cum
/Cum
/Cum
/Cum
262.27
262.30
1099.49
140.96
141
Or say
Rs
Rs
Rs
3610.58 /Cum
5781.36 /Cum
5781.40 /Cum
15%
20%
Rs
Rs
Rs
Rs
22.69
434.16
6238.21
6238.20
16800.00
16800.00
84.00
85.60
Rs
Rs
Rs
Rs
Rs
Rs
1881.60
5712.00
4704.00
97.76
12395.36
1239.54
116.00
103.00
Rs
Rs
Rs
Rs
Rs
Rs
Rs
Or say
225.11
/Cum
/Cum
/Cum
/Cum
319.00
283.25
1841.79
184.18
2025.96
225.11 /Sqm
2251.07 /Cum
169.15
169.20
1841.79
204.64
204.60
Or say
15%
20%
Or say
225.11
Or say
15%
20%
Rs
Rs
Rs
3610.58 /Cum
5861.65 /Cum
5861.60 /Cum
Rs
Rs
Rs
Rs
22.69
450.21
6334.55
6334.60
/Cum
/Cum
/Cum
/Cum
Rs
Rs
Rs
Rs
2251.07
3610.58
5861.65
5861.60
/Cum
/Cum
/Cum
/Cum
Rs
Rs
Rs
22.69 /Cum
450.21 /Cum
6334.55 /Cum
245.57
245.60
204.60
Or say
Rs
4000.00
Rs
42000.00
60.00
Rs
480.00
103.00
129.00
90.00
Rs
Rs
Rs
Rs
Rs
6334.60 /Cum
45.32
387.00
720.00
43632.32
4363.23
245.60
480.00
1152.32
115.23
11.52
1152.32
1632.32
4010.70
10.70
Or say
Or say
size 10"x5"x3" having
3900.00
42.00
550.00
129.00
116.00
90.00
Rs
Rs
Rs
Rs
112.35
48107.90 /MT
4810.79 /Qntl
4810.80 /Qntl
Rs
Rs
Rs
Rs
4810.79
6.34
4817.13
4817.10
Rs
Rs
Rs
1365.00
11.76
369.60
Rs
Rs
Rs
Rs
Rs
45.15
121.80
266.40
2179.71
217.97
/Qntl
/Qntl
/Qntl
/Qntl
163.23
163.20
163.23
5.76
168.99
169.00
433.35
43.34
2179.71
192.83
412.00
Rs
144.20
148.00
10.70
Or say
3.33) x 15%
Or say
size 10"x5"x3" having
3900.00
42.00
550.00
129.00
116.00
90.00
Rs
Rs
Rs
Rs
Rs
Rs
41.44
7.19
2590.51 /Cum
2372.54
2590.50 /Cum
2372.50
33.00 /Cum
2623.50 /Cum
33.00
Rs
Rs
Rs
Rs
2623.50
71.50
2695.00
2695.00
Rs
Rs
Rs
1365.00
11.76
550.00
Rs
Rs
Rs
Rs
Rs
45.15
121.80
266.40
2360.11
236.01
/Cum
/Cum
/Cum
/Cum
2405.50
2405.50
65.00
2470.50
2470.50
433.35
43.34
2360.11
196.34
412.00
148.00
10.70
Or say
Rs
Rs
Rs
Rs
Rs
Rs
Rs
144.20
41.44
10.70
2792.46 /Cum
2556.45
2792.50 /Cum
2556.50
33.00 /Cum
2825.50 /Cum
2589.50
Or say
Rs
Rs
Rs
Rs
2825.50
71.50
2897.00
2897.00
42.00
550.00
Rs
Rs
0.32
20.46
3.33) x 15%
/Cum
/Cum
/Cum
/Cum
th including deep
116.00
Rs
16.24
31.54
3.15
33.00
2589.50
65.00
2654.50
2654.50
90.00
Rs
Rs
Rs
15.30
52.32
5.23
52.32
1.51
148.00
10.70
Or say
Or say
e of brick walls after
42.00
550.00
116.00
90.00
Rs
Rs
Rs
Rs
1.11
0.40
59.05 /Sqm
59.10 /Sqm
Rs
Rs
Rs
Rs
59.05
1.73
60.79
60.80
Rs
Rs
0.63
19.69
Rs
Rs
Rs
Rs
16.24
10.80
47.36
4.74
/Sqm
/Sqm
/Sqm
/Sqm
53.82
53.80
53.82
1.58
55.40
55.40
27.04
2.70
47.36
2.60
148.00
10.70
Or say
Or say
9"/10" thick brick walls
42.00
550.00
116.00
90.00
Rs
Rs
Rs
Rs
2.22
0.38
54.70 /Sqm
54.70 /Sqm
Rs
Rs
Rs
Rs
54.70
1.49
56.19
56.20
Rs
Rs
0.76
23.65
Rs
Rs
Rs
Rs
18.56
21.60
64.57
6.46
/Sqm
/Sqm
/Sqm
/Sqm
49.96
50.00
49.96
1.35
51.32
51.30
40.16
4.02
64.57
3.12
148.00
10.70
Or say
Or say
cost, conveyance &
42.00
550.00
116.00
90.00
Rs
Rs
Rs
Rs
2.66
0.46
74.15 /Sqm
74.10 /Sqm
Rs
Rs
Rs
Rs
74.15
1.33
75.47
75.50
Rs
Rs
0.88
31.35
Rs
Rs
Rs
Rs
18.56
21.60
72.39
7.24
/Sqm
/Sqm
/Sqm
/Sqm
67.69
67.70
67.69
1.20
68.89
68.90
40.16
4.02
72.39
2.91
148.00
10.70
Or say
Rs
Rs
Rs
Rs
2.22
0.69
82.54 /Sqm
82.50 /Sqm
Or say
Rs
Rs
Rs
2.21 /Sqm
84.75 /Sqm
84.70 /Sqm
75.30
75.30
2.01
77.31
77.30
34.30
42.00
550.00
Rs
Rs
0.88
40.92
40.16
116.00
90.00
Rs
Rs
Rs
18.56
21.6
81.96
Rs
8.20
4.02
81.96
3.90
148.00
Rs
3.11
10.70
Rs
RS
RS
Rs
Rs
Rs
Say
Say
42.00
550.00
116.00
90.00
Rs
0.80
94.06
94.10
94.06
1.33
95.39
/Sqm
85.87
85.90
85.87
1.20
87.07
95.40 /Sqm
Rs
Rs
Rs
Rs
Rs
Rs
0.63
35.42
17.40
9.90
63.35
6.34
27.30
2.73
63.35
2.91
148.00
10.70
Or say
Or say
ning including cost,
910.00
42.00
550.00
129.00
90.00
Rs
Rs
Rs
Rs
2.22
0.69
72.59 /Sqm
72.60 /Sqm
Rs
Rs
Rs
Rs
72.59
0.90
73.49
73.50
Rs
Rs
Rs
20.93
0.50
47.19
Rs
Rs
Rs
Rs
16.77
32.40
117.79
11.78
/Sqm
/Sqm
/Sqm
/Sqm
66.26
66.30
66.26
0.82
67.08
67.10
49.17
4.92
117.79
6.94
184.40
148.00
10.70
Rs
Rs
Rs
Rs
4.24
1.78
0.92
136.51 /Sqm
124.73
Or say
Rs
136.50 /Sqm
124.70
136.51
2.70
139.21
139.20
124.73
Or say
Rs
Rs
Rs
Rs
600.00
20.00
L.S
Rs
Rs
Rs
6000.00
1800.00
322.80
/Sqm
/Sqm
/Sqm
/Sqm
2.46
127.19
127.20
129.00
103.00
90.00
Rs
Rs
Rs
1039.54
103.95
10.40
278.64
566.50
194.40
9162.34
916.23
10078.57
1007.86 /Sqm
1007.90 /Sqm
Or say
Rs
Rs
Rs
Rs
Or say
Rs
Rs
Rs
Rs
1007.86
5.72
1013.57
1013.60
42.00
550.00
Rs
Rs
5.46
1505.35
129.00
103.00
90.00
Rs
Rs
Rs
Rs
Rs
278.64
566.50
194.40
2550.35
255.04
10
/Sqm
/Sqm
/Sqm
/Sqm
9162.34
916.23
916.20
916.23
5.20
921.43
921.40
ng on 25 mm thick bed
1039.54
103.95
10.40
2550.35
48.53
148.00
Rs
19.24
10.70
Rs
Rs
Rs
Rs
Rs
Rs
Rs
Rs
29.29
2853.91
285.39
8.50
293.89
293.90
/Sqm
/Sqm
/Sqm
/Sqm
0.00 /Sqm
293.90 /Sqm
259.89
293.89
5.72
299.61
299.60
268.39
Or say
Rs
Rs
Rs
Rs
42.00
550.00
Rs
Rs
6.30
756.25
129.00
103.00
90.00
Rs
Rs
Rs
Rs
Rs
419.25
0.00
292.50
1474.30
147.43
10
Or say
2598.88
/Sqm
/Sqm
/Sqm
/Sqm
8.50
268.39
268.40
0.00
268.40
5.20
273.59
273.60
711.75
71.18
7.12
1474.30
36.91
148.00
10.70
10
Or say
Or say
material charges.
Rs
Rs
Rs
Rs
Rs
Rs
Rs
22.20
14.71
1658.64
165.86
165.90
50.00
215.90
/Sqm
/Sqm
/Sqm
/Sqm
151.12
Rs
Rs
Rs
Rs
215.86
3.91
219.78
219.80
/Sqm
/Sqm
/Sqm
/Sqm
201.12
1511.21
151.10
50.00
201.10
3.56
204.68
204.70
129.00
90.00
9.30
say
98.00
Say
129.00
90.00
Say
145.00
Say
11.77
1.18
Rs
Rs
Rs
Rs
Rs
Rs
Rs
Rs
64.50
45.00
109.50
10.95
2.19
122.64
13.19
13.20 /Sqm
Rs
Rs
Rs
5.29 /Sqm
18.48 /Sqm
18.50 /Sqm
Rs
Rs
Rs
Rs
Rs
Rs
Rs
Rs
Rs
Rs
Rs
Rs
Rs
Rs
161.25
27.98
99.00
2.80
260.25
26.03
5.21
291.48
31.34
31.30
18.13 /Sqm
49.47 /Sqm
109.50
2.19
111.69
12.01
12.00
5.29
17.30
17.30
260.25
5.21
265.46
28.54
28.50
18.13
46.67
49.50 /Sqm
46.70
67.95 /Sqm
67.90 /Sqm
68.00 /Sqm
63.97
67.95
2.19
70.13
70.10
63.97
Or say
Rs
Rs
Rs
Rs
550.00
Rs
550.55
Or say
116.00
Rs
87.00
/Sqm
/Sqm
/Sqm
/Sqm
177.00
1.90
64.00
64.00
1.99
65.96
66.00
90.00
Rs
Rs
Rs
90.00
727.55
72.76
0.19
727.55
10.71
10.70
Or say
Rs
Rs
Rs
Or say
Rs
Rs
Rs
Rs
93
129.00
90.00
90.00
10.71
811.02
8.72
8.70 /Sqm
8.72
0.10
8.83
8.80
/Sqm
/Sqm
/Sqm
/Sqm
738.26
7.94
7.90
7.94
0.10
8.03
8.00
12.29
1.23
Rs
Rs
Rs
67.08
46.80
9.00
122.88
12.29
2.46
137.63
13.76
13.80 /Sqm
12.50 /Sqm
26.26 /Sqm
26.30 /Sqm
12.50
Or say
Rs
Rs
Rs
26.26
0.41
26.67
26.70
24.79
Or say
Rs
Rs
Rs
Rs
10
say
50.00
35.00
129.00
Rs
Rs
Rs
Rs
Rs
Rs.
Rs.
/Sqm
/Sqm
/Sqm
/Sqm
87.50
28.38
122.88
12.29
12.30
24.79
24.80
0.37
25.16
25.20
87.50
57.18
5.72
57.18
90.00
Rs.
Rs.
Rs.
Or say
560.00
42.00
550.00
129.00
90.00
Rs
Rs
Rs
Rs
Rs
Rs
Rs
1.14
145.82
14.58
Rs
15.20 /Sqm
14.60
Rs.
15.15
0.31
14.58
Rs.
Or say
28.80
0.57
5.72
1.14
151.54 /10Sqm
15.15 /Sqm.
Rs.
15.47
/Sqm
Rs
15.50 /Sqm
0.29
14.87
14.90
9.46
0.71
66.44
12.90
32.40
121.91
12.19
45.30
4.53
121.91
6.91
184.40
148.00
10.70
Rs
Or say
Rs
Rs
Rs
3.12
2.50
1.29
141.02 /Sqm
141.00 /Sqm
Or say
Rs
Rs
Rs
Rs
141.02
7.47
148.49
148.50
195.00
42.00
550.00
Rs
Rs
Rs
195.00
14.28
448.31
/Sqm
/Sqm
/Sqm
/Sqm
128.82
128.80
128.82
6.80
135.62
135.60
129.00
116.00
90.00
Rs
Rs
Rs
45.15
163.56
285.30
1151.60
115.16
Rs
1151.60
211.44
152.40
148.00
10.70
say
Rs
Rs
Rs
152.40
50.32
8.72
1478.20 /Cum
1478.20 /Cum
Rs
1363.04
1363.00
100.00
Rs
200
110.00
Rs
55
450
Rs
225
223.00
Rs
Rs
557.5
1037.5
Rs
103.75
Rs
1141.25
1037.5
Rs 3177.307936
2910.04
Rs
Rs
Rs
168.30
4115.84
4115.80
3610.58
550.00
Say
168.30
4486.86
4486.90 /pile
1037.5
Rs
68.48
62.25
3610.58
Rs
198.58
181.88
550.00
Rs
RS
Rs
10.45
277.51
277.50 /Pile
10.45
254.58
254.60
Say
Rs
1027.13
933.75
3610.58
Rs
1931.66
1769.17
550.00
Rs
RS
Rs
101.75
3060.53
3060.50 /Pile
101.75
2804.67
2804.70
Say
Rs
68.48
62.25
3610.58
Rs
126.37
115.74
550.00
Rs
RS
Rs
6.60
201.45
201.40 /Pile
6.60
184.59
184.60
Rs
947.24
861.13
Say
3610.58
Rs
1296.20
1187.16
550.00
Rs
RS
Rs
68.75
2312.18
2312.20 /Pile
68.75
2117.04
2117.00
Say
Rs
68.48
62.25
3610.58
Rs
88.46
81.02
550.00
Rs
RS
Rs
Say
4.68
161.61
161.60 /Pile
4.68
147.94
147.90
Rs
Rs
1141.25
285.31
3610.58
Rs
3971.63492
550.00
Rs
Rs
Rs
210.10
5608.30
5608.30 /pile
210.10
5144.52
5144.50
Rs
277.50 /pile
254.60
Say
1426.56
1037.5
259.38
3637.55
Rs
1283.91
1167.19
3610.58
Rs
2336.04
2139.54
550.00
Rs
RS
Rs
123.75
3743.70
3743.70 /Pile
123.75
3430.48
3430.50
Rs
Rs
Rs
201.40 /pile
4549.30 /Pile
3340.90 /Pile
184.60
4168.90
3061.30
Rs
1184.05
1076.41
3610.58
Rs
1527.27
1398.80
550.00
Rs
Rs
Rs
80.80
2792.12
2792.10 /Pile
80.80
2556.00
2556.00
Rs
Rs
Rs
161.60 /pile
3438.50 /Pile
2468.90 /Pile
147.90
3147.6
2260.2
Say
Say
910.00
Rs
20.93
20.93
1296.88
42.00
550.00
Rs
Rs
0.504
41.47
0.504
41.47
129.00
90.00
Rs
Rs
Rs
13.29
32.40
108.59
13.29
32.40
108.59
Rs
10.86
184.40
148.00
10.70
Rs
Rs
Rs
Rs
Say
58000.00
Rs
129.00
90.00
Rs
Rs
Rs
Rs
Rs
Rs
Rs
0.028
Or say
4.24
1.78
0.81
126.27
126.30 /Sqm
108.60
1624.00
64.50
45.00
1733.50
173.35
1906.85
68101.79 /Cum
68101.80 /Cum
1733.50
61910.71
61910.70
64007.00
Rs
3456.38
303.07
Rs
451.57
12.50
116.00
90.00
Or say
Rs
Rs
Rs
Rs
Rs
Rs
Rs
Rs
Rs
Rs
25.00
58.00
45.00
4035.95
403.60
4439.55
2979.56
29.80
3009.36
3009.40
64007.00
Rs
4260.31
464.00
Rs
872.32
12.50
116.00
90.00
Rs
Rs
Rs
Rs
Rs
Rs
Rs
Rs
Rs
1.49
1.88
/Sqm
/Sqm
/Sqm
/Sqm
25.00
116.00
90.00
5363.63
536.36
5899.99
3138.29
31.38 /Sqm
3169.67 /Sqm
Or say
Rs
3169.70 /Sqm
Or say
Rs
Rs
Rs
1840.70 /Sqm
230.09 /Sqm
2070.79 /Sqm
2070.79
11.00
44.00
163.00
750.00
25.00
550.00
20.00
76.10
Rs
Rs
Rs
Rs
Rs
Rs
Rs
Rs
Rs
Rs
Rs
Rs
Rs
Rs
4544.89
33.00
88.00
326.00
750.00
25.00
550.00
40.00
97.03
6453.91
2940.60
29.41 /Sqm
2970.00 /Sqm
2970.00 /Sqm
240.24
Rs
2741.14
256.62
Rs
1570.51
256.62
Rs
4267.59
10.00
Rs
Rs
Rs
341.60
8920.84
178.42
129.00
90.00
Rs
Rs
114.81
80.10
2.195
Or say
50mm dia of 2mm thick
3.26
Or say
Rs
Rs
9294.17
929.42
Rs
Rs
Rs
Rs
Rs
10223.59
3136.07
0.00
3136.07
3136.10
/Rmt
/Rmt
/Rmt
/Rmt
Rs
Rs
Rs
Rs
Rs
Rs
300.00
37.50
337.50
3.38
340.88
340.90
/Rmt
/Rmt
/Rmt
/Rmt
/Rmt
/Rmt
Or say
2176.88
8.00
10.00
76.10
1.275
Or say
46507.00 Rs
464.00 Rs
Rs
Rs
Rs
1935.00 /Sqm
241.88 /Sqm
2176.88 /Sqm
Rs
Rs
Rs
Rs
Rs
Rs
Rs
Rs
Rs
2775.07
24.00
20.00
97.03
2916.10
2287.50
22.88 /Sqm
2310.38 /Sqm
2310.40 /Sqm
3095.51
872.32
12.50 Rs
116.00 Rs
90.00 Rs
Rs
25.00
116.00
90.00
4198.83
419.88
Rs
Rs
Rs
Rs
Rs
1.88
4618.71
2456.76
0.00
2456.76
2456.80
say Rs
/Cum
/Cum
/Cum
/Cum
14.00
Rs
326.48
116.00
90.00
Rs
Rs
Rs
174.00
90.00
590.48
59.05
649.53
6.98
0.00
6.98
7.00
/Sqm
/Sqm
/Sqm
/Sqm
6.98
0.60
7.59
0.00
7.59
7.60
/Sqm
/Sqm
/Sqm
/Sqm
/Sqm
/Sqm
Rs
Rs
Rs
Rs
Rs
93
Or say
Or say
Rs
Rs
Rs
Rs
Rs
Rs
Rs
50.68
Rs
405.44
116.00
90.00
90.00
Or say
Rs
Rs
Rs
Rs
Rs
Rs
Rs
Rs
Rs
Rs
58.00
45.00
6.30
514.74
51.474
566.21
56.62
0.57
57.19
57.20
/Sqm
/Sqm
/Sqm
/Sqm
Or say
Rs
Rs
Rs
Rs
Rs
Rs
56.62
0.60
57.22
0.57
57.79
57.80
/Sqm
/Sqm
/Sqm
/Sqm
/Sqm
/Sqm
10
129.00
90.00
L.S
say
Rs
Rs
Rs
Rs
Rs
Rs
Rs
Rs
69.66
57.60
6.00
133.26
2.67
135.93
13.59
13.60 /Sqm
14.00
Rs
261.24
say
Rs
Rs
Rs
Rs
Rs
Rs
25.00
116.00
67.50
469.74
5.05
5.10 /Sqm
14.00
Rs
165.20
116.00
90.00
say
Rs
Rs
Rs
Rs
Rs
87.00
45.00
297.20
3.20
3.20 /Sqm
14.00
Rs
326.48
116.00
90.00
Rs
Rs
Rs
Rs
Rs
174.00
90.00
590.48
6.35
6.30 /Sqm
116.00
90.00
say
Rs.
26.67
/Sqm
90
90
67.5
45
2.25
114.75
4.053338
4.05
cum
90
264.6
5.292
269.892
2.69892
2.70
sqm
@ Rs 347.40
Rs 347.40
@ Rs 129.00
Rs 21.93
@ Rs 103.00
Rs 36.05
@ Rs 90.00
Rs 46.80
@ Rs 90.00
Rs 46.80
93.60
90.00
per cum
90.00
Rs 498.98
67.5
1.35
68.85
0.69
27
0.54
27.54
0.296129
49.35484
/cum.
Farm pond
length
breadt
Sl No
Item of work
No
L in feet
60
45
B in feet
H in feet
Qty in cft
2
60
feet
55
50
45
Av.width =
40
TANK BOTTOM.
Slope
Root over of
Root over of
36.45
1 st layer
60.00
45.00
1.00
2700
2 nd layer
55.00
40.00
1.00
2200
3 rd layer
50.00
35.00
1.00
1750
4 th layer
45.00
30.00
1.00
1350
5 th layer
40.00
25.00
1.00
1000
6 th layer
35.00
20.00
1.00
700
7 th layer
30.00
15.00
1.00
7.00
450
10150
7.29
w=(Q/L-SH)/H
8.36009978
240
2.7
6739.2
273.20
6.04
inside
0.00
0.00
1649.41318
273.20
2.00
2.00
Toe wall
273.20
2.00
2.00
Revetment.
273.20
10.00
1.00
10.4
0
@
10.00
10.00
1.00
gaon sathi
l.s
Unit
Qty.
1) Earth work.
cum
287.37259
cum
287.37259
cum
sqm
153.29
Qty in cum
A
:1
Rate in
Rs
Amopont
in Rs.
Feet
2 :1
2.7 Feet
5.4
5.4
15.8
Feet
15.8
2
20.8
10.4
2
+
=
29.16
6.03738 feet.
76.443941
62.287656
49.546999
38.221971
28.312571
19.8188
12.740657
287.37259
67.29
19,338.25
190.71936
4.05
773.05
2.70
413.72
153.29119
0
153.29119
0.00
0.00
0
0.00
0
0
@
0.00
0.00
0.00
0
0.00
say
20,525.02
Detailed estmate for Construction of 100 seated Hostel Building for S.C &S.T Students at
in
Block of
District.
ABSTRACT OF COST
Sl. no.
Items
Unit Quantity
Rate
Amount
1
Earth work excavation in hard soil
100
161.76
5201.30 8414.00
within initial lead and lift as per the
cum
direction of the Engineer-in-charge.
2
3
a
b
c
G/F
F/F
R.C.C.M-200 using 20 mm and down
graded hard granite crusher broken
chips
Column base
G/F
Plinth band
G/F
Column & Beam
G/F
F/F
Stair case
G/F
F/F
Lintel
G/F
F/F
cum
195.00
166.50
32468.00
Cum
47.89
2393.00 114601.00
Cum
43.53
2590.50 112764.00
Cum
Cum
74.51
84.36
2623.50 195477.00
2695.00 227350.00
Cum
Cum
5.09
5.09
2825.50
2897.00
14382.00
14746.00
Cum
22.05
3711.40
81836.00
Cum
7.82
3946.80
30864.00
Cum
Cum
26.47
20.08
6056.30 160310.00
6568.10 131887.00
Cum
Cum
1.94
1.94
5774.30
6229.80
11202.00
12086.00
Cum
Cum
5.22
4.56
5781.40
6238.20
30179.00
28446.00
10
11
12
13
14
15
Chajja
G/F
F/F
Roof slab
G/F
F/F
Cost of steel including all cost &
carriage including labour charges
G/F
F/F
Supplying fitting &fixing of M.S.door &
Window including all cost of material &
Laour charges
Cum
Cum
1.67
1.37
5861.60
6334.60
9789.00
8678.00
Cum
Cum
29.39
25.23
5861.60 172272.00
6334.60 159822.00
Qntl
Qntl
104.00
58.50
4810.80 500323.00
4817.10 281800.00
Kg
Kg
1851.25
1520.50
60.00 111075.00
60.00 91230.00
Sft
Sft
175.00
175.00
150.00
150.00
26250.00
26250.00
G/F
F/F
12 mm thick cement plaster in C.M.
(1:6) in external surface of wall
G/F
F/F
16 mm thick cement plaster in C.M.
(1:6) in internal surface of wall
G/F
F/F
2.5 cm. thick A.S.flooing using 12
mm.size h. g. c.b. chips
G/F
F/F
12 mm. thick cement plaster in C.M.
(1:4) in dado work including punning
Sqm
Sqm
270.42
229.05
59.10
60.80
15982.00
13926.00
Sqm
Sqm
352.46
433.46
54.70
56.20
19280.00
24360.00
Sqm
Sqm
602.63
537.92
74.10
75.50
44655.00
40613.00
Sqm
Sqm
185.11
154.37
136.50
139.20
25268.00
21488.00
G/F
F/F
Sqm
Sqm
34.19
29.07
72.60
73.50
2482.00
2137.00
16
17
18
19
20
21
22
23
Sqm
Sqm
28.66
28.66
293.90
299.60
8423.00
8587.00
G/F
F/F
Two coats of enamel painting over one
coat of primer to doors and windows
Sqm
Sqm
84.54
78.87
215.90
219.80
18252.00
17336.00
G/F
F/F
One coat of cement washing over
Plastering surfaces
G/F
F/F
Two coats of distemper to inner side
finishing area
G/F
F/F
Two coats of cement painting to outer
side finishing area
G/F
F/F
20 mm. thick cement plaster in cement
mortar (1:4) in grading plaster of roof
slab
Sqm
Sqm
142.42
117.33
68.00
70.10
9685.00
8225.00
Sqm
Sqm
1225.51
1200.43
8.70
8.80
10662.00
10564.00
Sqm
Sqm
754.32
659.03
26.30
26.70
19839.00
17596.00
Sqm
Sqm
352.46
433.46
15.20
15.50
5357.00
6719.00
G/F
F/F
Sub Total
Provision for other unforseen item if
any as per actual such as head room
roofing, anti-termite treatment,plinth
protection , escalation of labour ,stell
&cement
Sqm
Sqm
32.74
215.85
94.10
95.40
3081.00
20592.00
2969610.00
9114.00
L.S.
Total
2978724.00
24
297872.00
25
148936.00
26
27
44681.00
29787.00
Rs 3500000.00
(Rupees thirty five lakh only)
Big pond
length
breadt
Sl No
1
Item of work
No
L in feet
500
400
B in feet
H in feet
500
495
490
485
480
TANK BOTTOM.
Av.width =
Slope
Root over of
Root over of
1 st layer
500.00
400.00
1.00
2 nd layer
495.00
395.00
1.00
3 rd layer
490.00
390.00
1.00
4 th layer
485.00
385.00
1.00
5 th layer
480.00
380.00
1.00
6 th layer
475.00
375.00
1.00
7 th layer
470.00
370.00
1.00
7.00
Q/LH-SH
2
2000
22
1944.00
15.65
inside
0.00
0.00
1944.00
2.00
2.00
Toe wall
1944.00
2.00
2.00
Revetment.
1944.00
10.00
1.00
10.00
10.00
1.00
82.103395
l.s
l.s
Unit
Qty.
cum
37026.472
cum
37026.472
cum
764.89241
sqm
2827.92
Qty in cft
A
2 :1
Amopont in Rs.
Feet
2 :1
7 Feet
feet
14
14
36
Av.width =
Feet
36
2
=
44
22
2
49
245
+
=
200000
5662.51416
195525
5535.8154
191100
5410.53228
186725
5286.66478
182400
5164.21291
178125
5043.17667
173900 4923.55606
1307775 37026.4723
196
15.652476 feet.
67.29
2,491,633.00
4.05
35,330.52
2827.91943
2.70
7,632.33
220.15855
76.33
16,803.62
764.892412
498.98
381,666.02
10000
20,000.00
308000
8716.4
30428.413 2827.91943
0
7776
7776
19440
27216
770.554926
200
5.66251416
15000
0
20,000.00
say
@
67.293286 2491633.00
2,953,065.48
3.9738608 147138.05
93.60
71593.93
2.646
7482.67
2717847.6
235217.8
92.03
road width
side berm =2 x1.5
3.75
3
12.303 width
9.8424
22.1454
6.75m
3.75+2*1.5
base width
Sl No
Item of work
unit
No
L in feet
B in feet
100
26.6454
100
26.6454
100 5.408327
100 12.30315
6 misclleneous provision
22.145 ft
3.75+2*1.5
A
1.5 :1
22.145
Feet
3 Feet
4.5
4.5
31.145
H in feet
Feet
Amopont
in Rs.
7993.62 226.2194
4.05 916.9439
7993.62 226.2194
0.69 156.0914
1081.665 100.5265
2.70
271.313
165.30 2877.701
5000
23610.56
C.C ROAD
length
width
sl
description
unit
2 centring shuttering
inner
outer
total
3 Sand filling
100
9.842
sand filling
0'6"
0.5
c:c 1:4:8
0'6"
0.5
0.25
1.25
1
nos
Hin ft
0.83
Qty
in cft/sqft
0.83
qty
Rate
in cum/sqm
137.78 3.899174
amount
100
39.47
100
200
18.58
100
1.25
250
23.225
41.805
61.13 2555.419
153.916
cum
100
8.172
0.5
408.6 11.56338
165.30 1911.427
4 cc 1:4:8
toe
cum
1
2
100
100
8.172
0.83
0.5
1.83
5 cc 1:2:4
cum
100
9.842
0.25
408.6 11.56338
303.78 8.596974
20.16035
246.05 6.963215
2079.70 41927.49
3374.40 23496.67
6 earthwork
cum
100
1.25
available
750
wage component
21.225
-137.78
612.22 17.32583
39.474 683.9197
70728.84 per 100 ft
rqtye per km
Rs
multipling actor = 32.8
Detailed estmate for Construction of 100 seated Hostel Building for S.C &S.T Students at
in
Block of
District.
GROUND FLOOR
No
L
B
22
14
1
5
5
2.5
5
4.5
247.75
5
4.5
2.5
Quantity
2750
1417.5
1548.44
5715.94
Cft
161.76
Cum
22
14
1
5
4.5
413
2301.06
5
4.5
2.5
1
1
0.5
1.58
Say
3
22
14
1
5
4.5
413
5
4.5
2.5
0.5
0.5
0.5
(B) Flooring
Dormitory
Kitchen
Office
S/C
Passage
Toilet
Say
Quantity
3
1
1
1
1
1
1
26
11
9
10
46.66
6
26.08
2301.06
16
16.92
10.83
16
5.25
9.33
11.83
2301.10
0.33
550
283.5
516.25
1349.75 cft
3635.67 cft
1905.31
6890.74
195.01
cft
Cum
195.00
Cum
275
141.75
516.25
933
1248
186.12
97.47
160
244.97
55.98
308.53
2301.06
759.35
cft
Sft
Sft
Cft
Total
4
1
1
1
1
2.08
1.66
1.25
0.83
0.58
0.58
0.58
1
47.89
Cum
498.24
397.64
299.43
342.79
1538.09
cft
43.53
cum
400.92
0.83
3
3
1
1
12
4
2
10
4
3.5
3
10
5
3
6
2
7
7
7
7
4.5
4.5
2
2
Quantity(-)
Net
6
413
413
413
413
1692.35
Cft
636.5
9.5
3161.25
84 sft
73.5
21
70
248.5
270
54
324
24
40
64
636.5
0.83
528.30
2632.96
cft
74.51
Cum
46.16
40
86.16 Rft
7
253.31 cft
175 Sft
0.42
73.5 cft
179.81
cft
5.09
Cum
Total length
Quantity
Deduction-D-3
Qnty.(-)
Total
7 R.C.C.M-200 using 20 mm and down
graded hard granite C.B. chips
including centring and shuttering
a) Column base
2
10
23.08
4
1
10
86.16
2.5
22
14
4.5
4
0.42
7
175
4.5
4
1
1
445.5
224
22
14
2
2
2.5
2
b) Plinth band
400.92
0.83
22
14
1
1.25
0.83
546.58
0.83
0.83
0.83
Roof beam
d) Stair case
21
1
Quantity
e) Lintel
f) Chajja
W
W-1
V
V-1
Quantity
Kitchen slab
Quantity
4.83
4.83
1.33
0.5
137.32
1
1
400.92
86.17
0.83
0.42
12
4
2
10
6
4
6
3
2
2
1.5
1.5
22.42
44.84
239
2
g) Roof slab
1
1
1
61.17
5
14.5
sft
Say
41.58
11.92
28.75
deduction
1
1
1
5.66
21.66
10
16.83
5.25
13.5
S/C
(-)
Net area
0.66
0.66
say
0.83
say
14.83
14.83
1
Say
134.90 sft
2.42
72.6
36.96
779.06
22.05
276.19
7.82
338.49
143.03
453.66
935.19
26.47
Cft
Cum
Cft
Cum
Cft
Cum
137.32 sft
0.5
68.66 Cft
say
1.94 Cum
0.5
166.38
0.5
18.10
184.48 Cft
say
5.22 Cum
144
32
18
45
239 sft
0.208
49.71 cft
44.84 Sft
0.208
9.33
283.84
59.04 Cft
1.67 Cum
2543.45 sft
59.6
416.88
3019.92 sft
95.26
113.72
135.00
343.97
2675.95
Quantity
Landing
Total
0.375 2675.95
1
11.66
94.55
1
1
1
248.5
324
64
0.5
Grand
Total
1.1
Say
2.5
3.5
1.5
1003.48
Cft
34.98
1038.46 Cft
29.39
Cum
94.55
Cum
104.01 Qntl
104.00
Qntl
621.25
1134
96
1851.25
Kg
175
Sft
283.84
400.92
0.83
274.33
13.83
2675.95 sft
567.68
3243.63
332.76
2910.87
270.42
sft
Sqm
3793.98
Sft
352.46
Sqm
13
1
2
2
527.5
22
86.17
0.42
636.5
sft
11
11
7.5
175
sft
2301.06 sft
308.53 Sft
1992.54
185.11
Sft
Sqm
Total
451.66
0.5
5802.5 Sft
203.28
1292.55
7298.33
811.5
6486.83
602.63
Sft
Sqm
10
2
1
248.5
8.25
6
24.42
5
2
2.5
225.83
142.15
367.98
Sft
34.19
Sqm
308.53
Sft
28.66
Sqm
825
24
61.05
910.05
Sft
84.54
Sqm
497 Sft
Window
Vantilator
Total
19
20
3
1
324
64
972
64
1533
Sft
142.42
Sqm
270.42 sqm
352.46 sqm
602.63 sqm
1225.51
Sqm
(-)
270.42
602.63
873.05 Sqm
34.19
84.54
118.73 Sqm
754.32
Sqm
352.46
Sqm
0.83
0.83
0.83
0.83
9.5
2.5
7
1.5
Quantity
2682.24
375.58
321.41
29.03
3408.26 Cft
Deduction
D
D-1
D-2
3
2
1
4
3.5
3
7
7
7
84
49
21
sft
154
W
W-1
V
V-1
12
2
2
10
Quantity(-)
Net
5
3
6
2
4.5
4.5
2
2
515
270
27
24
40
515
0.83
297
64
427.45 Cft
2980.81
84.36
cft Cum
Total length
Quantity
Deduction-D-3
2
10
23.08
4
1
10
86.16
2.5
0.42
7
175
22
9
1
1.25
0.83
470
0.83
0.83
0.83
46.16
40
86.16 Rft
7
253.31 cft
175 Sft
0.42
73.5 cft
179.81
5.09
cft Cum
b) Stair case
21
1
Quantity
c) Lintel
S/C
4.83
4.83
1.33
0.5
137.82
1
1
1
340.17
4.5
86.17
0.83
0.83
0.42
11
11
1
251.08
68.20
390.10
709.38 Cft
20.08 Cum
Say
134.90 sft
2.42
137.82 sft
0.5
68.91 Cft
Say
1.95
0.5
141.17
0.5
1.87
0.5
18.10
161.13 Cft
d) Chajja
W
W-1
V
V-1
S/C D-1
12
2
2
10
1
6
4
6
3
4.5
Quantity
2
2
1.5
1.5
2
232
e) Roof slab
1
1
1
61.17
5
14.5
41.58
11.92
28.75
deduction
1
1
1
1
5.66
21.66
16
10
35.92
5.25
17.75
13.5
S/C
(-)
Net area
Quantity
Landing
Total
0.375
1
11.66
53.18
1
1
1
154
297
64
Grand total
Say
4.56 Cum
144
16
18
45
9
232 sft
0.208
48.26 cft
Say
1.37 Cum
2543.45 sft
59.6
416.88
3019.92 sft
203.31
113.72
284.00
135.00
736.02
2283.90
2283.90
856.46
Cft
0.5
34.98
891.44 25.23
Cft Cum
53.18
Cum
1.1
2.5
3.5
1.5
58.50
Qntl.
385
1039.5
96
1520.5
Kg
175
Sft
2283.90 sft
464
2747.90
282.34
2465.56
229.05
sft
Sqm
232
340.17
0.83
263
181
29.33
11.66
11.33
3.33
7
3
1
2
2
2
2979.79
1205.46
410.62
69.96
4665.83
Sft
Total
9
433.46
Sqm
1
2
2
2
2
417.33
22
86.17
26
10
0.42
515
sft
1
1
9
11
11
11
7.5
7
1.5
175
sft
16.08
16.92
4590.63 Sft
203.28
1292.55
364
30
6480.46
690
5790.46
537.93
Sft
Sqm
2301.06
sft
144.72
186.12
330.84 sft
Net
11 12 mm. thick cement plaster in C.M.(1:4)
in dado work including punning
Length as per item no.11=417'4"
S/C area as per item no 6(b)
13
14
15
10
2
2
3
1
417.33
0.5
8.25
6
5
2
154
297
64
183.03
Sqm
208.67
142.15
350.82
Sft
32.59
Sqm
825
24
849
Sft
78.87
Sqm
308 Sft
891
64
1263
117.33
Sft
Sqm
229.05 sqm
433.46 sqm
537.93 sqm
1200.44
Sqm
1970.22
Sft
229.05
537.93
766.98 Sqm
32.59
78.87
111.46 Sqm
655.52
Sqm
433.46
Sqm
2675.95
Sft
248.60
Sqm
bnrgs
52.25
104.5
52
104
208.5
46.83
40.83
87.66
104
26
130
217.66
37.17
16
53.17
479.33
Total
5" wall
L/W
L/W
2
2
23.415
20.415
Total
S/W
S/W
2
2
52
13
Total
Total
Ver
l/w 38'-10"=37'2" 1
s/w
2
37.17
8
Total
Grand total
DETAILED ESTIMATE
1
No
10
16
1
1
1
-10
-16
5
4.5
208.5
217.66
53.17
5
4.5
5
4.5
2.5
2.5
2.5
2.5
2.5
5
5
2.5
2.5
2.5
2.5
2.5
10
Total
1250
1620
1303.13
1360.38
332.31
-312.50
-450.00
5103.31
Cft
250
16
4.5
4.5
b) 10" wall
1
208.5
2.5
5" wall
1
217.66
2.5
verandha
1
53.17
2.5
Deduct for column
-10
5
2.5
-16
4.5
2.5
c) Foundation side filling 1/3 of item no.1
d)
Plinth
23
12.13
278.99
23
13.25
304.75
23
25.25
580.75
20
25.13
502.6
20
13.13
262.6
20
13.25
265
Passage 51.17
7.58
387.87
Ver
38
8
304
2886.56
1
2886.56
324
260.63
272.08
66.46
-62.50
-90.00
1701.10
1.58
4560.76
7282.53
cft
125
162
260.63
272.08
66.46
-62.50
-90.00
952.56
1686.23
cft
10
16
1
1
1
-10
-16
5
4.5
208.5
217.66
53.17
5
4.5
2886.56
5
4.5
2.5
2.5
2.5
2.5
2.5
0.5
0.5
0.5
0.5
0.5
0.5
0.5
0.33
1
1
1
1
1
1
1
1
208.5
217.66
53.17
208.5
217.66
53.17
208.5
217.66
2.08
2.08
2.08
1.66
1.66
1.66
1.25
1.25
0.58
0.58
0.58
0.58
0.58
0.58
0.58
0.58
1
0.5
0.5
0.5
0.5
0.5
251.53
262.59
64.14
200.74
209.56
51.19
151.16
157.80
3rd . Footi
plinth. ----plinth------5
plinth------
1
1
1
1
53.17
208.5
217.66
53.17
1.25
0.83
0.83
0.83
0.58
1
1
1
38.55
173.06
180.66
44.13
1785.12
cft
1
1
104.5
104
0.83
0.83
8.17
8.83
708.62
762.21
1470.83
2
1
12
2
7.75
3.5
5
3
7
7
4.5
4.5
108.5
24.5
270
27
430
-0.83
Quantity(-)
Net
6
430
R.C.C.M-200 using 20 mm
and down graded hard granite cru
C.b.g.chips including centring and
and shuttering.
a)
Column base
b)
Plinth band
0.42
0.42
0.42
7
7
8.17
8.83
0.83
sft
-356.90
1113.93
cft
300.80
482.12
9.06
791.98
147
56
203
203
-0.42
-85.26
706.72
cft
10
16
10
16
4.5
4
2
2
4.5
4
2.5
2
1
1
0.66
0.66
479.33
0.83
0.5
202.5
256
33
42.24
533.74
Cft
198.92
Cft
c)
Column
ver 2'0" down from original roof
d)
e)
f)
g)
Beam
B-1
B-2( 52'+0'10"-5X0'10")
VR - B-3
Stair case
Base beam
1st flight i
2nd flight
landing
3rd flight
Steps
Chajja
W
W-1
D vr
D
Roof slab
Ver.
Deduct for stair
Quantity
1.5
1.25
1.25
0.83
0.83
0.83
5
4
1
4
53.08
48.67
38
7.17
0.83
0.83
0.83
0.83
1
1
1
1
1
18
5.08
9.83
11.92
13.83
3.25
0.083
1.25
5.92
5.92
5.92
5.92
5.92
1
0.5
0.5
0.33
0.5
0.5
208.5
217.66
0.83
0.42
0.50
0.5
6
4
8.75
4.5
2
2
2
2
120
16
17.5
9
162.5
0.208
Lintel
10" wall
5" wall
Quantity
h)
10
12
4
1
1
10
2
1
1
1
162.5
1
1
-1
-1
54.08
39
12.17
4.17
53.83
8.83
9.25
7.08
3113.4003
0.375
Grand
Total
14
14
12
174.30
174.30
49.80
398.40
Cft
1.5 330.423
0.83 134.1151
0.83 26.1782
0.83 19.75765
510.47
Cft
6.4
29.1
35.3
27.0
9.62
4.42
111.8
cft
86.5275
45.7086
132.24
Cft
sft
33.80
cft
2911.13
344.37
-112.57
-29.52
3113.40
1167.53
cft
a) column base 10
16
10
16
2
2
2
2
9
8
4.5
4
1
1
0.66
0.66
180
256
59.4
84.48
579.88
sft
b) plinth beam
479.33
0.5
479.33
sft
c) Column
d) Beam
e) stair
Base beam
1st flight i
2nd flight
landing
3rd flight
Steps
f) Lintel
for 10" wall
for 5" wall
soffit
i) 10" wall D vr
D for Stair
W
W-1
ii) 5" wall D
D-1
10
12
4
2
2
2
2.33
2.08
2.08
14
14
12
652.4
698.88
199.68
1550.96
sft
1016.482
484.7532
94.62
71.4132
1667.268
sft
5
4
1
4
53.08
48.67
38
7.17
3.83
2.49
2.49
2.49
1
1
1
1
1
18
5.08
9.83
11.92
13.83
3.25
5.92
2
6.92
6.92
6.58
6.92
0.5
10.16
68.0236
82.4864
91.0014
22.49
53.28
327.4414
sft
2
2
208.5
217.66
0.50
0.50
208.5
217.66
2
1
12
2
6
2
7.75
3.5
5
3
3.5
4
0.83
0.83
0.83
0.83
0.42
0.42
12.865
2.905
49.8
4.98
8.82
3.36
508.89
sft
g) Chajja
W-1
D vr
10
2
1
6
4
8.75
2
2
2
120
16
17.5
4.5
9
162.5
162.5
sft
h) Roof sla
vr
Deduct for stair
1
1
-1
-1
deduct for beam 5
4
1
4
54.08
39
12.17
4.17
53.08
48.67
38
7.17
53.83
8.83
9.25
7.08
-0.83
-0.83
-0.83
-0.83
2911.1264
344.37
-112.5725
-29.5236
-220.282
-161.5844
-31.54
-23.8044
2676.19
2676.19
sft
11
87.36
1.10
96.09
Qntl
1
6
2
3.5
3.5
4
7
7
7
1
2
12
2
227.5
7.75
5
3
2.5
7
4.5
4.5
405.5
3.5
1
2
3113.4003
162.5
3113.4003
325.00
3438.4
208.5
217.66
-0.83
-0.42
-173.06
-91.42
24.5
147
56
227.5
568.75
108.5
270
27
405.5
1419.25
3173.93
sft
12
13
211.83
12.5
2647.88
sqft
L=2x426'-02"-211'-10"=640'-6"
640.5
10.17
6513.885
-1
633
14
15
16
17
18
-633
5880.885
Sft
2886.56
Sft
2
3
640.5
227.5
405.5
0.5
320.25
Sft
455
1216.5
1671.5
Sft
3173.93
2647.88
5880.89
11702.69
3173.93
5880.89
9054.81
-320.25
Net
19
20
8734.56
Sqft
3113.4003
3113.40
sqft
Quantity
144.42
Cum
206.10
cum
47.72
cum
50.52
cum
31.52
Cum
20.00
cum
15.10
Cum
5.63
Cum
11.27
Cum
14.45
Cum
3.16
Cum
3.74
Cum
0.96
cum
33.04
cum
87.36
cum
53.9
sqm
44.5
sqm
144.1
sqm
155
sqm
30.4
sqm
47.3
sqm
15.1
sqm
248.7
sqm
96.00
Qntl
Kg
Kg
1988
Kg
295
Sqm
246.10
sqm
546.60
Sqm
268.3
Sqm
29.75
Sqm
Sft
Sft
155.28
Sqm
sqft
sqft
sqft
1087.6
Sqm
Sqft
811.80
Sqm
246.10
Sqm
289.3
Sqm
Rate
4736.90
Amount
6841.00
165.30
34068.00
cum
206.10
Cum
47.72
2199.70 104970.00
Cum
50.52
2372.50 119856.00
Cum
31.52
2405.50
75832.00
Cum
20.00
2589.50
51790.00
Cum
87.36
3306.90 288887.00
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Qntl
53.90
44.50
144.10
155.00
30.40
47.30
15.10
248.70
96.00
61.10 3293.00
61.10 2719.00
277.90 40045.00
277.90 43075.00
218.60 6645.00
141.00 6669.00
204.60 3089.00
204.60 50884.00
4010.70 385027.00
Qntl
96.00
ABSTRACT OF COST
Items
Unit
Quantity
Earth work excavation in hard soil
100 cum
144.42
within initial lead and lift as per the
direction of the Engineer-in-charge.
a
b
c
d
e
f
g
h
(a)
b)
163.20
15667.00
10
Kg
1988
11
Sqm
295.00
53.80
15871.00
12
Sqm
246.10
50.00
12305.00
Sqm
546.60
67.70
37005.00
Sqm
268.30
124.70
33457.00
Sqm
29.75
66.30
1973.00
16
Sqm
155.28
64.00
9938.00
17
Sqm
1087.6
7.90
8592.00
Sqm
811.80
24.80
20133.00
Sqm
246.10
14.60
3593.00
Sqm
289.3
85.90
24851.00
L.S.
13
14
15
18
19
20
21
22
23
24
Total
Provision for P.H. work
Provision for E.I.. work-ls
60.00 119280.00
L.S.
150000.00
1676355.00
378967.00
10%
10%
2024292.00
202429.00
202429.00
25
26
27
30364.00
20243.00
20243.00
Rs 2500000.00
(Rupees twenty five lakh only)
L/W
S/W
48.42
6.33
18.25
Total
96.84
6.33
54.75
157.92
Total
12.66
6.33
18.99
5" wall
S/W
S/W
Ver
1
1
L/W
s/w
1
2
12.66
6.33
25.83
6.25
Total
Grand total
25.83
12.5
38.33
215.24
DETAILED ESTIMATE
1
20
1
1
1
-20
5
157.92
18.99
38.33
5
5
2.5
2.5
2.5
2.5
5
2.5
2.5
2.5
2.5
20
1
5
157.92
5
2.5
1
0.5
No
Column
10" wall
5" wall
1
18.99
2.5
verandha
1
38.33
2.5
Deduct for column
-20
5
2.5
c) Foundation side filling 1/3 of item no.1
d)
Plinth
9.83
17.42
171.24
19
11.83
224.77
16
11.83
189.28
11.08
5.5
60.94
Ver
25
11.83
295.75
941.98
Qnty.
1
941.98
Total
3
0.5
0.5
0.5
1.58
20
0.5
1
1
1
-20
157.92
18.99
38.33
5
941.98
2.5
2.5
2.5
2.5
0.5
0.5
0.5
0.5
0.33
1
1
1
1
1
1
1
1
1
1
1
1
157.92
18.99
38.33
157.92
18.99
38.33
157.92
18.99
38.33
157.92
18.99
38.33
2.08
2.08
2.08
1.66
1.66
1.66
1.25
1.25
1.25
0.83
0.83
0.83
0.58
0.58
0.58
0.58
0.58
0.58
0.58
0.58
0.58
1
1
1
157.92
0.83
Deduction
D
W
V
6
9
1
3.5
3.5
2
Quantity(-)
Net
6
147
141.75
5
293.75
-0.83
293.75
7
4.5
2.5
R.C.C.M-200 using 20 mm
and down graded hard granite crusher broken chi
C.b.g.chips including centring and shuttering
and shuttering.
a)
Column base
18.99
0.42
1
1
2.5
17.5
7
-0.42
20
20
4.5
2
4.5
2
1
0.66
17.5
b)
Plinth band
215.24
0.83
0.5
c)
Column
20
0.83
0.83
14
d)
Beam
B-1
1
1
215.24
47.33
0.83
0.83
157.92
18.99
0.83
0.42
0.50
0.5
B-2( 4X11'10")
e)
f)
Lintel
10" wall
5" wall
1
1
0.62
0.62
Chajja
W
4.5
81
1.5
4.5
85.5
Quantity
g)
Roof slab
Ver.
Quantity
85.5
1
1
50.25
27.66
0.208
20.08
6.25
1181.90
0.375
Grand
Total
2
2
9
4
1009.02
172.88
1181.90
1
0.66
b) plinth beam
215.24
0.5
c) Column
20
1.66
14
d) Beam
1
1
215.24
47.33
2.07
2.07
2
2
157.92
18.99
0.50
0.50
6
9
1
3.5
3.5
2
0.83
0.83
0.83
2.5
0.42
W
V
9
1
4.5
3
2
1.5
g) Roof sla
1
1
1
1
50.25
27.66
215.24
47.33
20.08
6.25
-0.83
-0.83
e) Lintel
for 10" wall
for 5" wall
soffit
i) 10" wall
D
W
V
ii) 5" wall
D-1
f) Chajja
81
4.5
85.5
1009.02
172.875
-178.6492
-39.2839
963.9619
9
39.78
1.10
6
1
3.5
2.5
7
7
164.5
2.5
W
V
9
1
3.5
2
4.5
2.5
146.75
3.5
2
1
85.5
963.96
157.92
18.99
-0.83
-0.42
136.66
12.5
217.66
10.17
11
12
13
L=2x176'-11"-136'-8"=217'-8"
147
17.5
164.5
141.75
5
146.75
15
16
-1
311.25
217.66
0.5
17
18
19
20
2
2.75
164.5
146.75
1181.895
1181.90
sqft
GNREGS
Quantity
2500
987.00
118.69
239.56
-625.00
3220.25
Cft
500
197.40
91.13
Cum
23.74
47.91
-125.00
1073.42
1488.33
3205.79
cft
90.72
cum
250
197.40
23.74
47.91
-125.00
310.85
704.90
cft
19.95
cum
190.51
22.91
46.24
152.05
18.28
36.90
114.49
13.77
27.79
131.07
15.76
31.81
801.60
cft
22.69
cum
1179.66
-243.81
935.85
cft
26.48
Cum
71.78
-7.35
64.43
cft
1.82
cum
405
52.8
457.8
Cft
89.32
Cft
192.89
192.89
Cft
12.96
Cum
2.53
Cum
5.46
Cum
110.76
24.36
135.12
Cft
3.82
Cum
65.5368
3.9879
69.52
Cft
sft
1.97
Cum
17.78
cft
443.21
cft
360
105.6
465.6
sft
215.24
sft
929.6
929.6
sft
445.55
97.97
543.52
sft
0.50
cum
12.54
cum
39.78
cum
43.3
sqm
20
sqm
86.4
sqm
50.49
sqm
157.92
18.99
17.43
26.145
1.66
1.05
223.195
sft
85.5
sft
20.7
sqm
7.9
sqm
963.96
89.6
sqm
43.76
Qntl
44.00
Qntl
sft
411.25
Kg
513.63
Kg
924.88
Kg
171
963.96
1134.96
-131.07
-7.98
995.91
sft
92.6
Sqm
1708.25
sqft
158.80
sqm
2213.60
-311.25
1902.35
Sft
941.98
Sft
108.83
Sft
176.80
Sqm
87.5
Sqm
10.11
Sqm
329
403.56 Sft
732.56
68.06
Sft
Sqm
995.91
1708.25 sqft
1902.35 sqft
4606.51
428.1
sqft
Sqm
995.91
1902.35
2898.26
-108.83 Sqft
2789.43
Sqft
259.20
Sqm
158.80
Sqm
109.8
Sqm
ABSTRACT OF COST
Items
Unit
Quantity
Earth work excavation in 100 cum
91.13
hard soil within initial lead
and lift as per the direction
of the Engineer-in-charge.
Rate
4736.90
Amount
4317.00
cum
90.72
165.30
14997.00
Cement concrete(1:4:8)
with 4cm size hard granite
crusher broken metal
Cum
19.95
2199.70
43881.00
K.B.Brick masonry in
cement mortar (1;6) in
foundation and plinth.
Cum
22.69
2372.50
53821.00
K.B.Brick masonry in
cement mortar (1;6) in
Superstructure.
Cum
26.48
2405.50
63709.00
K.B.Brick masonry in
cement mortar (1:4) in
Superstructure of 5"
partition wall.
Cum
1.82
2589.50
4722.00
R.C.C.M-200 using 20
mm and down graded
hard granite crusher
broken chips
Cum
39.78
3306.90 131549.00
43.30
20.00
86.40
50.49
20.70
7.90
89.60
44.00
61.10 2646.00
61.10 1222.00
277.90 24011.00
277.90 14032.00
141.00 2919.00
204.60 1616.00
204.60 18332.00
4010.70 176471.00
a
b
c
d
e
f
g
(a)
Qntl
44.00
163.20
7181.00
10
Kg
924.88
60.00
55493.00
11
Sqm
92.60
53.80
4982.00
12
12 mm thick cement
plaster in C.M.(1:6) in
external surface of wall
Sqm
158.80
50.00
7940.00
13
16 mm thick cement
plaster in C.M.(1:6) in
internal surface of wall
Sqm
176.80
67.70
11969.00
14
Sqm
87.50
124.70
10911.00
15
Sqm
10.11
66.30
670.00
16
Sqm
68.06
64.00
4356.00
17
Sqm
428.1
7.90
3382.00
18
Sqm
259.20
24.80
6428.00
19
Sqm
158.80
14.60
2318.00
20
Sqm
109.8
85.90
9432.00
21
22
23
24
Total
Provision for P.H. work
Provision for E.I.. work-ls
25
26
27
L.S.
L.S.
50000.00
733307.00
136258.00
L.S.
L.S.
869565.00
50000.00
50000.00
1.50%
13043.00
1%
8696.00
!%
8696.00
Rs 1000000.00
(Rupees twenty five lakh only)
S/W
2
4
49
20.92
98
83.68
Total
181.68
5" wall
S/W
10.83
10.83
Total
Ver
L/W
s/w
2
1
2
10.83
58.83
33.92
6.5
117.66
33.92
13
164.58
357.09
Total
Grand total
C-1=14nos (10"X10")
c-2 14 nos(10"x15")
DETAILED ESTIMATE
1
C-1-Column
C-2-Column
10" wall
5" wall
verandha
Deduct for column
Total
2
No
14
4.5
4.5
14
1
1
1
-14
-14
181.68
10.83
164.58
4.5
5
2.5
2.5
2.5
2.5
2.5
a)C-! Column
14
4.5
4.5
C-2-Column
14
5
5
b) 10" wall
1
181.68
2.5
5" wall
1
10.83
2.5
verandha
1
164.58
2.5
Deduct for column c-1
-14
4.5
2.5
C-2
-14
5
2.5
c) Foundation side filling 1/3 of item no.1
d)
Plinth
10
14.75
147.50
10
4.92
49.2
10
20.08
200.8
26.5
20.08
532.12
Ver 9.83
33.08 325.1764
5.66
49
277.34
5.66
49
277.34
1809.48
Qnty.
1
1809.48
Total
3
column
10" wall
5" wall
verandha
Deduct for column C-1
c-2
14
14
1
1
1
-14
-14
4.5
5
181.68
10.83
164.58
4.5
5
1809.48
4.5
5
2.5
2.5
2.5
2.5
2.5
1
1
1
1
1
1
1
1
1
1
181.68
10.83
164.58
181.68
10.83
164.58
181.68
10.83
164.58
181.68
2.08
2.08
2.08
1.66
1.66
1.66
1.25
1.25
1.25
0.83
plinth------5
plinth------
1
1
10.83
164.58
0.83
0.83
1
2
4
1
181.68
53.83
5.66
0.83
0.83
0.83
0.083
5
6
1
3.5
3.5
3.5
Deduction
D
W
OTHER OPENING
Quantity(-)
Net
6
20.08
7
4.5
7
241.5
10.83
0.42
1
1
3.5
24.5
7
-0.42
14
14
14
14
4
4.5
2
4
4.5
2
R.C.C.M-200 using 20 mm
and down graded hard granite
C.b.g.chips excluding centring and
shuttering.
a)
2.5
b)
Plinth band
357.09
0.83
c)
Column C-1
14
14
0.83
1.25
0.83
0.83
19.25
0.83
Column C
d)
Beam
B-1
B-2
HALL(CB)
OFFICE IT
6
4
2
10
8.33
10
9
5.66
0.83
0.83
0.83
0.83
19.25
0.83
Lintel
LLB-3
e)
f)
LLBB-4
5.66
0.83
LLB-5
53.83
0.83
10" wall
5" wall
1
1
Chajja
Ver
2
1
181.68
10.83
0.83
0.42
61.66
34.75
2
2
Quantity
g)
Roof slab
Quantity
6.5
342.14
1
a) column base 14
14
50.83
35.75
1817.17
0.375
Grand
Total
2
2
8
9
14
14
4.5
b) plinth beam
357.09
c) Column
14
14
2
2
1.66
2.08
d) Beam
19.25
3.49
e) Lintel
for 10" wall
for 5" wall
LLB-3
6
4
2
10
8.33
10
9
5.66
2.15
2.15
1.83
1.83
2
2
1
181.68
10.83
19.25
0.50
0.50
3.49
1.83
2.49
LLBB-4
5.66
LLB-5
53.83
soffit
i) 10" wall
D
W
5
6
3.5
3.5
0.83
0.83
3.5
0.42
2
1
61.66
34.75
f) Chajja
Ver
g) Roof sla
-1
2
2
6.5
50.83
35.75
280.08
0.83
62.98
1.10
3.5
11
147
2.5
3.5
4.5
94.5
3.5
2
1
342.14
1817.17
181.68
10.83
-0.83
-0.42
2
1
2
1
2
1
154.08
34.75
49.83
21.75
6.5
34.75
5.5
12.5
12.5
12.5
3.5
3.5
6
2
2
20.08
46.5
10
10.17
10.17
10.17
12
13
16
17
18
19
20
Door-area
Window
Total
2
2.75
233.48
147
94.5
1817.173
nder MGNREGS
k District
Quantity
5
5
2.5
2.5
2.5
2.5
2.5
1417.5
1750
1135.50
67.69
1028.63
-393.75
-437.50
4568.06
Cft
129.28
Cum
1
1
0.5
0.5
0.5
0.5
0.5
283.5
350
227.10
13.54
205.73
-78.75
-87.50
1522.69
1.58
2858.97
5295.27
cft
149.86
cum
141.75
175
227.10
13.54
205.73
-78.75
-87.50
597.13
1193.99
cft
33.79
cum
0.5
0.5
0.5
0.5
0.5
0.5
0.5
0.33
0.58
0.58
0.58
0.58
0.58
0.58
0.58
0.58
0.58
1
219.18
13.07
198.55
174.92
10.43
158.46
131.72
7.85
119.32
150.79
1
1
8.99
136.60
1329.87
cft
9
2.33
2.66
1.5
122.5
94.5
24.5
241.5
-0.83
37.64
cum
1357.15
208.20
49.98
2.50
-200.45
1417.39
cft
40.11
Cum
40.94
24.5
-10.29
30.65
cft
1
1
0.66
0.66
0.5
14
14
1.33
224
283.5
36.96
46.2
590.66
Cft
148.19
Cft
135.02
203.35
338.37
Cft
127.50
0.87
cum
16.72
Cum
4.19
Cum
9.58
Cum
0.66
0.66
0.5
0.5
27.38
21.91
7.47
23.49
207.75
Cft
5.88
Cum
26.52265
9.3956
0.5
0.83 74.16697
0.50
75.3972
0.5
2.2743
187.7567
Cft
5.31
Cum
1.66
246.64
69.5
26
342.14
0.208
sft
71.17
cft
2.01
cum
1817.17
1817.17 sft
681.44
cft
1
1
19.28
cum
62.98
cum
224
252
0.66
73.92
0.66
83.16
0.5
14
14
633.08 58.81313
sft
sqm
357.09
33.2
sqm
650.72
815.36
1466.08
136.3
403.095
sqm
107.457
86
32.94
103.578
733.07
sqft
68.10
sqm
181.68
10.83
67.1825
41.4312
268.0734
14.525
17.43
1.47
602.6221
sft
246.64
69.5
26
342.14 sft
56
sqm
31.78481
sqm
1817.173
-232.4664
1584.706
147.2192
sqm
69.27
Qntl
147
147
69.00
Qntl
367.5
94.5
Kg
94.5
330.75
Kg
698.25
Kg
684.28
1817.17
2501.45
-150.79
-4.55
2346.11
sft
218
Sqm
1694.88
434.38
1245.75
271.88
45.50
121.63
3814.01
sqft
354.50
sqm
1225.282
945.81
203.4
-266
2108.492 2108.49
Sft
196.00
Sqm
1809.48
Sft
168.2
Sqm
0.5
116.74
Sft
10.85
Sqm
294
259.88 Sft
553.88
51.45
Sft
Sqm
2346.11
3814.01 sqft
2108.49 sqft
8268.61
768.5
sqft
Sqm
2346.11
2108.49
4454.60
-116.74 Sqft
4337.86
Sqft
403.10
Sqm
354.50
Sqm
1817.17
sqft
168.9
Sqm
Rate
4736.90
Amount
6124.00
cum
149.86
165.30
24771.00
Cum
33.79
2199.70
74328.00
Cum
37.64
2372.50
89290.00
Cum
40.11
2405.50
96490.00
Cum
0.87
2589.50
2246.00
Cum
62.98
3306.90 208259.00
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Qntl
58.81
33.20
136.30
68.10
56.00
31.78
147.22
69.00
61.10 3593.00
61.10 2029.00
277.90 37878.00
277.90 18926.00
141.00 7896.00
204.60 6503.00
204.60 30121.00
4010.70 276738.00
Qntl
69.00
ABSTRACT OF COST
Items
Unit
Quantity
Earth work excavation in hard soil
100 cum 129.28
within initial lead and lift as per the
direction of the Engineer-in-charge.
a
b
c
d
e
f
g
(a)
b)
163.20
11261.00
10
Kg
698.25
60.00
41895.00
11
Sqm
218.00
53.80
11728.00
12
Sqm
354.50
50.00
17725.00
13
Sqm
196.00
67.70
13269.00
14
Sqm
168.20
124.70
20975.00
Sqm
10.85
66.30
719.00
16
Sqm
51.45
64.00
3293.00
17
Sqm
768.5
7.90
6071.00
Sqm
403.10
24.80
9997.00
Sqm
354.50
14.60
5176.00
Sqm
168.9
85.90
14509.00
L.S.
15
18
19
20
21
22
23
24
Total
Provision for P.H. work
Provision for E.I.. work-ls
L.S.
50000.00
1091810.00
67611.00
L.S.
L.S.
1159421.00
50000.00
50000.00
25
1.50%
26
27
1%
!%
17391.00
11594.00
11594.00
Rs 1300000.00
(Rupees twenty five lakh only)