Sample Estimates

ANALYSIS-09 (Central Zone) With 10% O.H.C.
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
13
K.B.Bricks of size 25x12x8 cm

C.B.Bricks of size 25x12x8 cm
C.B.Bricks of size 23x11x8 cm
K.B.Brick khoa 4 cm size
C.B.Brick khoa 4 cm size
Gravel or moorum
Sand for mortar
Sand for filling and road blinding
Shell lime unslaked
Granite broken stone of size not less
than 0.0025 Cum. Stacked
Stone other than granite quarried,
broken and staked 0.0015 to 0.003
Cum
40 mm size Hg metalCB
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
CB
1 Cum
910.00
910.00
910.00
17
CB
1 Cum
930.00
930.00
930.00
18
6.7 mm size HG chips

4.7 mm size HG chips
Stone other than granite to 5cm
Stone other than granite to 4cm
Hard broken soling stone other than
granite (40mm. to 90mm.)
Non sal wood scantling
Sal wood scantling
38 mm thick Planks
25 mm thick non sal planks
Non-sal bullahs 75mm. mean dia of
any length.
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
12
19
20
21
22
23
24
25
26
Remarks
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43

any length.
any length.
Sal bullahs 75mm. to 120mm. mean
dia up to 5.5m. long.
Seasoned Sal wood beam of cross
sectional area not less than
150Sq.cm. & least lateral dimension
100mm. & above 2,75m. Long
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
Seasoned Piasal wood planks for

1 Cum 44200.00
shutters.
Seasoned Teak wood planks for
1 Cum 58000.00
shutters.
Cement (Rate fixed by DRDA)
Qntl
550.00
Steel Rod (Rate fixed by DRDA)
Qntl
4000.00
Binding wire
Kg
60.00
Vitrified floor tiles 600x600 mm (colured/printed)
1 Sqm
600.00
wall tiles 20x30Cm/20x20Cm
1 Sqm
320.00
Enamale paint
1 Litre
145.00
Distemper
1 Kg
50.00
Cement paint
1 Kg
35.00
Red oxide primer
1 Litre
98.00
Bentonite powder
1 qntl
223.00
Floor tiles30x30Cm/20x20Cm
1 Sqm
355.00
44200.00 44200.00
58000.00 58000.00
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
223.00
223.00
355.00
355.00
RATE FOR CONVEYANCE OF MATERIALS WITH ROYLTY

Conveyance of materials by Truck
Stone productsBricks 23cm = 2500 nos Iron, grills, cement,
Distace to be carried
Sand, MoorumBricks 25cm = 2000 nos Bitumen, AC sheet
Gravel
Cementconcrete
GCI sheet, Paint
Flyash, earth All kinds of tiles = 180 Sqm
Wood
Sl
No
1
2
3
Upto 5KM
102.00
Beyond 5Km upto 50KM for extra KM 6.40
Beyond 50Km for every extra Km
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
20 mm size HGCB chips(Crusher

Broken)
Broken)
Broken)
4.7 mm size HGCB chips(Crusher
Broken)
Sand for mortar
Sand for filling
Cement (Supply Departmentaly)
MS Rod TATA Tiscon (Fe - 415)
(Supply Departmentaly)
Carriage of wood
15 cm to 30 cm RRHG Stone
Location Lead in
of Quarry KM by
Trucks
3
Basic
cost
in Rs
4
10
Carriage Extra up
of 1st 5 to 50 km
KM
(in Rs)
5
6
7
620.00
102.00
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
5
5
195.00
85.60
102.00
0.00
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
HARD
180 63.60424
STONEY
250 88.33922
Asst. PD(Tech)
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
32493
86
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
ERIALS WITH ROYLTY

Bulky materials
Machinaries
generators
Hume Pipes
Furnitures
Other
107.00
6.40
5.30
Royalty
910.00 Stone & stone products
30.00 Sand
22.50 Moorum & Earth
50.40
14.00
14.00
Extra
Royality
Total
above 50 in Rs (Carriag+
km.
Roya)(6+
7+8+9)
8
9
10
0.00
50.40
Total
in Rs
(5+10)
Unit
11
12
804.40 Cum
184.40
0.00
50.40
0.00
50.40
679.40
184.40
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
14.00
14.00
0.00
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
n this lead staement are minimum and

ge.
Asst. PD(Tech)
Addl. PD(Tech)
5th
50.94
52.2
67.29329
76.32509
ANALYSIS OF RATES (CENTRAL)
Sl No
1
1
(i)
Rs
Rates of Labour - Unskilled (Mulia)
Rs
Semi Skilled (Helper)
Rs
Skilled (2nd class)
Rs
High Skilled (Special or 1st class)
Description
Quantity required
Unit
Rate
2
3
4
5
Earthwork in excavation of foundation in hard soil or gravelly soil except sheet rock requiring blasting to
Labour
Man Mulia
21.50 Nos
@
Women Mulia
21.50 Nos
@
Total
(ii)
(iii)
(iv)
2
(i)
(ii)
Over head charges @ 10% on (i)

2% Sundries and T & P etc. on(i)
Total ( i+ii+iii)
Add 20% for foundation on (iv)
Supplying, filling in foundation and plinth with sand, watered and rammed including cost, conveyance &
Labour
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
Cement concrete (1:4:8) with 4cm size

H.G.C.B. metal
MATERIAL
4 cm size Hard granite metal
Sand
Cement
LABOUR
Mason 2nd class
0.96 Cum
0.48 Cum
1.72 Qntl
Per Cum
Per Cum
Per Qntl
@
@
@
0.18 Nos
Per day
c
d
4
a
c
d
5
a
Man Mulia
Women Mulia
Total ( a+b)
Over head charges @ 10% on (a+b)
Conveyance & Royalty
Sand
Cement
Total ( a+b+c+d)
Cement Concrete (1:4:8) with 40mm size

H.G..H.B. metal
MATERIAL
Sand
Cement
LABOUR
Mason 2nd class
Man Mulia
Women Mulia
Total ( a+b)
4 cm size H.G.H.B. metal
Sand
Cement
Total ( a+b+c+d)
Cement concrete (1:3:6) with 4cm size

H.G.C.B. metal
MATERIAL
4 cm size H.G.C.B. metal
Sand
Cement
LABOUR
Mason 2nd class
Man Mulia
Women Mulia
Total ( a+b)
2.50 Nos
1.40 Nos
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
@
@
@
6
a
c
d
e
7
d
e

Sand
Cement
Total ( a+b+c+d)
Cement Concrete (1:2:4) with 12mm size

H.G.C.B.. chips
MATERIAL
12cm size chips
Sand
Cement
LABOUR
Mason 2nd class
Mulia
Total (a+b)
12cm size chips
Sand
Cement
Total ( a+b+c+d)
RCC M-20 work with 20mm down grade
course aggregate
Data for 15 Cum
MATERIAL
20mm size Hard granite chips
Sand
Cement
LABOUR
Mason 2nd class
Mate
Mulia
Machinary - Concrete Mixture
Generator 33 KVA
Total
Over head charges @ 10% on (a+b+c)
CARRIAGE & ROYALITY
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
@
@
@
@
@

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
@
@
@
@
/
For 1st floor

15% extra Labour(137.51+13.75)*15%
8
8(i)
A
a
c
d
8(ii)
A
Rigid and smooth centering & shuttering for

RCC works
RCC M20 in foundation and footings, bases
of columns, mass concrete & precast slabs
etc.
Details for 10 Sqm
MATERIAL
25 mm thick non sal planks
80 mm dia non sal bullah
Carriage of wood
0.267 Cum
12.60 Mtr
0.3284 Cum
Considering 10 times use of the material for use once

LABOUR
Carpenter 2nd class
0.50 Nos
Semi Skilled mulia
0.50 Nos
Total
Overhead charges @ 10% on (a+b)
Rate for one sqm
Centering & shuttering required for column

footing,base of column, mass concrete &
precast slab
Rate of cement concrete as per item No 7
Total (A + B)
RCC M20 in Plinth bend and Grade beam
etc.
Centering & shuttering required for Plinth
bend & Grade Beam
Per Cum
Per Mtr
Per Cum
Rs
Rs
Rs
Per day
Per day
Rs
Rs
673.22
/10
1.50 Sqm
5.00 Sqm
8(iii)
A

Total (A + B)
RCC M20 in all kinds of beam

Details for 4.20 Sqm
MATERIAL
38 mm non sal planks
120 mm dia sal bullah
80 mm dia sal bullah for bracing
Carriage of wood
0.218
15.20
8.00
0.456

LABOUR
Carpenter 2nd class
2.75
Semi Skilled mulia
2.75
Rate for one Sqm = (a+b+c)/4.2

Centering & shuttering required for Beams

Total (A + B)
For 1st floor
Rs
Rs
Rs
Rs
Nos
Nos
Per day
Per day
Rs
Rs
1282.12
8.00 Sqm
15% extra for labour

20% extra for centering & shuttering
Per Cum
Per Mtr
Per Mtr
Per Cum
8 (iv)
Cum
Mtr
Mtr
Cum
RCC stairs excluding landing but including

railing details
Details for 5 Sqm
MATERIAL
38 mm thick non sal wood planks
Non sal wood planks
Carriage of wood
0.228
0.039
6.50
0.350
/4.2
x
(137.51 + 13.75)
2442.13
X
X
Cum
Cum
Mtr
Cum
Per Cum
Per Mtr
Per Mtr
Per Cum
Rs
Rs
Rs
Rs
Per day
Rs

LABOUR
Carpenter 2nd class
2.75 Nos
Semi Skilled mulia

c
Rate for one sqm

Centering & shuttering required for stair flight

Total (A + B)
For 1st floor

8 (v)
a
RCC M20 in Lintel bend

Details for 7.80 Sqm
MATERIAL
38 mm non sal planks
Carriage of wood
Rate for one Sqm = (a+b+c)/7.8

Centering & shuttering required for Lintel
bend
Total (A + B)
Rs
/5
x
(137.51 + 13.75)
2151.08
X
X
0.413 Cum
21.00 Mtr
0.689 Cum
Per Cum
Per Mtr
Per Cum
Rs
Rs
Rs
Per day
Per day
Rs
Rs
1215.33
14.00 Sqm
/7.8
x
For 1st floor

8 (vi))
Per day
1195.04
9.00 Sqm

LABOUR
Carpenter 2nd class
1.25 Nos
Semi Skilled mulia
1.25 Nos
2.75 Nos
RCC M20 in projecting sunsheds and chajjas

up to 4.30 mt. Height
(137.51 + 13.75)
2181.36
X
X
c
d
Details for 9 Sqm

MATERIAL
Non sal wood scantling
0.112
38 mm thick non sal wood planks
0.340
120 mm dia sal bullah
56.00
Carriage of wood
1.142
Total
LABOUR
Carpenter 2nd class
2.75
Semi Skilled mulia
2.75
A
B
Per Cum
Per Cum
Per Mtr
Per Cum
Rs
Rs
Rs
Rs
Nos
Nos
Per day
Per day
Rs
Rs

Rate for one Sqm = (a+b+c)/9
Centering & shuttering required for Chajja
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

Total (A + B)
For 1st floor
8 (vii)
Cum
Cum
Mtr
Cum
RCC M20 in floors and roof slabs, landing

balconies up to 4.30 mt. Height
Centering & shuttering required for Slab
Total (A + B)
For 1st floor
Straightening bent up or coiled M.S. rod or

HYSD steel (Fe- 415), cutting, bending,
cracking, hooking, welding or jointing (if
required), the M.S rod or HYSD steel and
binding, tying the grills, hoisting, lowering
and placing in proper position as require
a.
Material
Cost of HYSD bars including 5 percent
overlaps & wastage
Binding wire
Labour
Mate
Black smith Special
Mulia
b.
c
d

CARRIAGE CHARGE OF BAR
HYSD bars
Total (a+b+c+d)
Rate per One Quintal
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.
For 1st floor Basic rate

5% of labour rate = (115.23+11.52) x 5%
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
@
CARRIAGE & ROYALITY
Sand
Cement
350.00 Nos
0.28 Cum
0.672 Qntl
1000 nos
Per Cum
Per Qntl
@
@
@
Total for F&P (a+b+c+d)

Add for super structure
Total
For 1st floor
Basic rate
15% extra of initial rate of (b)
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
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
@
CARRIAGE & ROYALITY
Sand
Cement
350.00 Nos
0.28 Cum
1.00 Qntl
1000 nos
Per Cum
Per Qntl
@
@
@
Add for super structure

Total
For 1st floor
Basic rate
15% extra of initial rate of (b)
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)
0.17 Nos
Per day
@
CARRIAGE & ROYALITY

Sand
Cement
0.0075 Cum
0.0372 Qntl
Per Cum
Per Qntl
@
@
For 1st floor

Basic rate
5% of initial labour rate
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
@
CARRIAGE & ROYALITY
Sand
Cement
0.015 Cum
0.0358 Qntl
Per Cum
Per Qntl
@
@
For 1st floor

Basic rate
5% of initial labour rate for outside
14
a
c
d
(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
@
CARRIAGE & ROYALITY
Sand
Cement
0.018 Cum
0.043 Qntl
Per Cum
Per Qntl
@
@
For 1st floor

Basic rate
3% of initial labour rate for inside
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
@
CARRIAGE & ROYALITY
Sand
Cement
0.015 Cum
0.0644 Qntl
Per Cum
Per Qntl
@
@
For 1st floor

16
20 mm thick grading plaster in

C:M (1:4) over roof slab etc. complete.
Material
a)
b)
Sand
Cement
0.021
0.0744
Cum
Qtl
@
@
Rs.
Rs.
Masson 2nd Class

Mulia
0.16
0.24
No.
No.
@
@
Rs.
Rs.
0.021
0.074
Cum
Qtl
@
@
Rs.
Rs.
Labour :
c)
d)
(40.16+4.02) x 5%

Carriage & Royalty of Materials
Sand
Cement
(ii)1st. Floor
Cost of ground floor
Add 3% extra labour over G.F
17
a
c
d
12mm C.P.in C.M. (1:4) with cement punning for skirting

MATERIAL
Sand
0.015 Cum
Cement
0.0644 Qntl
LABOUR
Mason 2nd class
0.15 Nos
Mulia ( 0.04+0.05+0.02)
0.11 Nos
CARRIAGE & ROYALITY
Sand
Cement
0.015 Cum
0.0644 Qntl
Per Cum
Per Qntl
@
@
Per day
Per day
@
@
Per Cum
Per Qntl
@
@
For 1st floor

Basic rate
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
CARRIAGE & ROYALITY
12 mm size H.G Chips
Sand
Cement
For 1st floor
Basic rate
0.023 Cum
0.012 Cum
0.0858 Qntl
Per Cum
Per Cum
Per Qntl
including cost,
@
@
@
@
@
@
@
@
(49.17+4.92) x 5%
19
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
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
@
c) Carriage & Royalty
Sand
Cement
d) Total for F&P (a+b+c)
Rate for one sqm =
Wax polishing
Cost of tile
0.13 Cum
2.737 Qntl
Per Cum
Per Qntl
2556.57
@
@
/
Total
For 1st floor

Basic rate
21
Fixing the tiles in dados skirting risers of on

12 mm thick C.P. (1:3) jointed with neat
cement Slurry
Details for 10 Sqm
a) Material
Sand
Cement
b) Labour
Mason Special
Semi-skilled mulia
Mulia
c) Carriage & Royalty
Sand
Cement
d) Total for F&P (a+b+c)
Rate for one sqm =
(49.17+4.92) x 5%
0.15 Cum
1.38 Qntl
Per Cum
Per Qntl
@
@
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
@
@
2383.75
(A) Add cost of ceramic wall tiles (30x30 cm)

For 1st floor
Basic rate
22
A
a
(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
Priming
Labour
Painter 1st class
0.50 Nos
Per day
@
Mulia
0.50 Nos
Per day
@
O.H.C @ 10% on (a )
2% Sundries, brushes, putty etc. on (a)
Rate for one sqm =

c
B
a
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)
For 1st floor

Basic rate
23
Finishing walls with cement washing one

coat to surface of wall
Data for 93 Sqm
a) Material
Cement
Labour
Mason 2nd Class
Mulia
b) O.H.C @ 10% on (a)
CARRIAGE & ROYALITY
Cement
c) Rate for one sqm =
For 1st floor
(39.76+3.98) x 5%
1.00 Qntl
Per Qntl
0.75 Nos
1.00 Nos
Per day
Per day
@
@
1.00
720.12
Basic rate
24
(1.90+0.19) x 5%
Distempering two coats with any approved

shade over the interior surface of wall
Data for 10 Sqm
Labour
Painter Special
Mulia
Mulia for preparation of surface
0.52 Nos
0.52 Nos
0.10 Nos
Per day
Per day
Per day
@
@
@
b) O.H.C @ 10% on (a)

Sundries 2%
Rate for one sqm =
c
135.17
Or
Material
Cost of distemper
0.25
Litr
Per Ltr
For 1st floor

Basic rate
25
a)
b)
c)
d)
(12.29+1.22) x 3%
Cement Painting two coat

Materials :
Cement Paint
2.50
Kg.
Rs.
Painter ( Special )
Man Mulia
0.22
0.32
No.
No.
@
@
Rs.
Rs.
151.54
/10
10
Labour :
Overhead charges @ 10% on (b)

Sundries 2% on (b)
Rate for 1 Sqm
(ii)1st. Floor
Cost of ground floor
Add 5% extra labour over G.F
6.29 x
5%
26
25 mm thick grading concrete in C.C. (1:2:2)

on roof slab with 4.7 mm size H.G. chips
MATERIAL
c
d
4.7 mm size Hard granite chips

Sand
Cement
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

CARRIAGE & ROYALITY
4.7 mm size Hard granite chips
Sand
Cement
Total (a+b+c+d)
Add for 1st floor Basic rate
27
a
c
d
RRHG stone masonary in cement Mortar

(1:6) for F&P
MATERIAL
Rando Rubble Hard Granite stone
Sand
Cement
LABOUR
Mason Special
Mason 2nd class
Mulia ( 1.41+1.41+0.35)
ROYALITY
Rando Rubble Hard Granite stone
Sand
Cement
Total (a+b+c+d)
(45.30+4.53) x 15%
1.00 Cum
0.34 Cum
0.8151 Qntl
Per Cum
Per Cum
Per Qntl
@
@
@
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
@
@
@
Single U.R.Pile foundation

375 mm.dia 6.0 m. long
Boring Mistry (Spl.)
Winch operator
H.C.of Tripod
Bentonite powder
28
a)
O.H.C.-10%
Total
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%
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
b)
Excavation of bore hole 90% of (a)
R.C.C. M-200
Extra cement 10%
(i) Addition depth of 0.5 m.
R.C.C. M-200
Extra cement 10%
1141.25
90%
0.535 Cum
0.185 Qntl
1141.25
6%
0.035 Cum
0.012 Qntl
c)
Excavation of bore hole 83% of (a)
R.C.C. M-200
Extra cement 10%
R.C.C. M-200
Extra cement 10%
29
a)
Or
Double U.R.Pile foundation

Excavation of bore hole same as 28 (a)
1141.25
83%
0.359 Cum
0.125 Qntl
1141.25
0.0245 Cum
0.0085 Qntl
6%
Kg)
Add 25 % extra for double under ream
R.C.C. M-200
Extra cement 10%
(i)
1.1 Cum
0.382 Qntl
Addition depth of 0.5 m.

Rate as item No.28 a(i)
b)

Excavation of bore hole 90% of 29 (a)
R.C.C. M-200
Extra cement 10%
1426.56
90%
0.647 Cum
0.225 Qntl

Rate as item No.28 b(i)
Rate for 8 m. length
c)

Excavation of bore hole 83% of 29 (a)
R.C.C. M-200
Extra cement 10%
1426.56
83%
0.423 Cum
0.1469 Qntl

Rate as item No.28c(i)
30 25 mm thick D.P.C. with c.c(1;2;4)

using 12 mm size cbg chips
a) Material
12 mm cbg chips
Sand
cement
b) Labour
Mason (spl)
Mulia

CARRIAGE & ROYALITY
12 mm size Hard granite chips
Sand
Cement
Total
0.023
0.012
0.0754
0.103
0.36
0.0230 Cum
0.0120 Cum
0.0754 Qntl
Per Cum
Per Cum
Per Qntl
@
@
13
a
b
c
d
28
Supplying, fitting & fixing in position well

dressed and well seasoned sal wood work
framed and fixed (wrought & putup) in
chaukaths for doors, windows and ventilators
(4"x5" size) including cost of iron works and
coaltaring 2 coats to the wall side faces
Data for 0.028 cum
MATERIAL
Salwood scantling sawn
LABOUR
Carpenter special
Male Mulia
Per cum
0.50 Nos
0.50 Nos.
Per day
Per day
@
@

Total (a+b+c)
Rate for one Cum =
1121.23
25 mm thick piasal fully wood or local teak

wood ledged, braced and planked 25 mm
thick ledges and braces and 25 mm thick
plank shutters complete with iron fittings &
wooden hinged cleats etc. fixed in position
including all labour charges but excludin
Data for a door 0.90 x 1.95 Mtr
MATERIAL
Area of shutters 0.79 x 1.89 mtr = 1.49 Sqm
Teak wood planks for shutters
LABOUR
Labour for making shutters
(i) Carpenter Special - 1.00 No
(ii) Helper - 1.69 Nos
Wooden hinged cleats
Carpenter 2 nd class
Male Mulia
0.028 cum

Total (a+b+c)
0.054 Cum
1.49 Sqm
129.00
103.00
2.00 Nos
0.50 Nos
0.50 Nos
Per cum
@
@
=
=
129.00
174.07
303.07
Each
Per day
Per day
@
@
@
Rate for one sqm =

Add 1% for Labour Welfare Cess on ( d )
29
32 mm thick piasal wood or local teak wood

panelled shutters moulded panels complete
with iron fittings & wooden hinged cleats etc.
fitted & fixed in position including all labour
charges but excluding the cost of iron
fittings.
Data for a door 1.07m x 2.13 m
MATERIAL
LABOUR
(i) Carpenter Special - 2.00 No

Male Mulia
c
d
30
4439.55
0.06656 Cum
1.88 Sqm
129.00
103.00
2 Nos
1.00 Nos
1.00 Nos

Total (a+b+c)
Rate for one sqm =
Per cum
@
@
=
=
258.00
206.00
464.00
Each
Per day
Per day
5899.99
@
@
@
Supplying, fitting and fixing in position flush

door with glass and all fittings such as
handel, tower bolt, hinges, aldrop etc
including cost, conveyance and taxes of all
materials and all labour etc. complete.
Cost of Frame as per EPM rate =
Add VAT 12.50%
Taking shutter size 3'6" x 6'9" =
Cost of shutter
4" Hing
Tower bolt
171.00/ Sqft
23.63
2.195
3.00
2.00
Sqft or
Sqm
Nos
Nos
2.195
Per Sqm
Each
Each
Sqm
@
@
@
Aldrop
Door closer
Door stopper
Mortise Lock
Alluminum Handel
Labour for for fixing of shutter
2.00
1.00
1.00
1.00
2.00
1.275
Nos
Nos
Nos
Nos
Nos
Sqm
Rate for One Sqm

Add 1% for Labour Welfare Cess
31
6453.91
@
@
@
@
@
@
/
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
34.16 Kg.
Each Kg.
@
Buffing, polishing etc. 2%
b) Labour
High skilled labour
Semi skilled labour
c) Over head charges @ 10% on (a+b)
922.59
Total (a+b+c)
d) Rate per 1 Rmt.
32
Each
Each
Each
Each
Each
Per Sqm
0.89 Nos
0.89 Nos
Per day
Per day
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%
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
1.275
Per Sqm
Each
Each
Per Sqm
Rate for One Sqm

35
2916.10
32 mm thick piasal wood or local teak wood

panelled shutters moulded panels complete
with iron fittings & wooden hinged cleats etc.
fitted & fixed in position including all labour
charges but excluding the cost of iron
fittings.
Data for a door 1.07m x 2.13 m
0.06656 Cum
1.88 Sqm
(i) Carpenter Special - 2.00 Nos
129.00
103.00
Male Mulia
c) Over head charges @ 10% on (a+b)
922.59
Total (a+b+c)
d) Rate for one Cum =
2 Nos
1.00 Nos
1.00 Nos
Per cum
=
=
258.00
206.00
464.00
Each
Per day
Per day
4618.71
Or
Sqm
@
@
@
@
/
@
@
@
@
@
36
a
b
White washing three coats with approved

good stone lime over the interior surface of
the walls and ceiling including all labour
charges cost, conveyance, royalty, taxes and
cost of indigo, glue etc complete in all
respect in all floores.
Data for 93 Sqm
Material
Shell lime unslaked
Labour
Painter 2nd class
Mulia
23.32 Kg
1.50 Nos
1.00 Nos
c) Overhead charges @ 10% on (a+b)

d) Total (a+b+c)
Rate for one sqm =
Per Kg
Per day
Per day
@
@
649.53
For 1st floor

Basic rate
(10.93+1.09) x 5%
37
Finishing wall surface of walls with Acrylic

wall putty (Water based ) of approved make
and finished smooth and even surface to
receive painting including cost of scaffolding
staging charges with cost of all materials
taxes, labour T&P etc complete.
Data for 10 Sqm
a) Material
Synthetic putty
b) Labour
Painter 2nd class
Mulia
Mulia for preparation of surface
c) O.H.C @ 10% on (a+b)
8.00 Kg
Each Kg
0.50 Nos
0.50 Nos
0.07 Nos
Per day
Per day
Per day
@
@
@
d) Total (a+b+c)
Rate for one sqm =
566.21
For 1st floor

Basic rate
(10.93+1.09) x 5%
38
Wall painting with two coats with plastic

emulsion paint of approved shade on new
wrk to give an even shade excluding cost of
paint.
Data for 10 Sqm
Painter Special
Mulia (0.54+0.10)
Brushes ,sand paper, Putty etc.
0.54 Nos
0.64 Nos
Per day
Per day
@
@
2% Sundries T & P etc.

Rate for one sqm =
39
a
b
135.93
Or
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
White washing one coats with shell lime.

Data for 93 Sqm
Material
Shell lime unslaked
Labour
Per Kg
Per day
Per day
@
@
469.74
Or
11.8 Kg
/ 10
Per Kg
/93
Painter 2nd class

Mulia
0.75 Nos
0.50 Nos
Per day
Per day
Rate for one sqm =

41
a
b
White washing three coats with shell lime.

Data for 93 Sqm
Material
Shell lime unslaked
Labour
Painter 2nd class
Mulia
297.20
Or
23.32 Kg
1.50 Nos
1.00 Nos
Rate for one sqm =

42
Per day
Per day
@
@
Fitting tiles in dadoes
43 Ramming & rolling of earth with light

H.R.R in embankment not exceeding
0.30m height.
(Data for 28.31 cum.)
0.75
f mulia
0.5
t&p
2%
rate per cum
44 fine dressing and turfing

2.94
2%
data for 100 sqm
rate per sqm
45 Rough stone dry packing in appron &

revetment with hard granite stone
(15 cm to 30 cm)
Material.
Rough stone granite including spalls
for filling & weeding.
1 cum
/93
Per Kg
590.48
Or
m mulia
@
@
/93
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
Cost of only un skiilled labour.
46 Sectioning and cambering of earth work

mulia
0.75
2%
rate per %
47 sand fillinng the road surface

mulia
rate per 93 sqm for laying 6mm gravel
rate per sqm that is 0.006 cum
rate per cum
0.3
2%
TRAL)
90.00 Bor.mist. (Spl)

103.00 W.operat.
116.00
129.00
Rate
Amount
5
6
ock requiring blasting to
90.00
90.00
Rs
Rs
In
Remark
1935.00
1935.00
Rs
Or say
Or say
100
110
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
ding cost, conveyance &

90.00
154.00
Or say
Rs
Rs
Rs
Rs
15400.00
16645.89 /100 Cum
166.46 /Cum
166.50 /Cum
620.00
42.00
550.00
Rs
Rs
Rs
595.20
20.16
946.00
116.00
Rs
20.88
1112.40
22.25
15400.00
16534.65
165.35
165.30
90.00
90.00
Rs
Rs
Rs
Rs
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
Rs
Rs
16.20
290.00
162.40
2343.46
234.35
2079.71
2079.70
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
880.00
930.00
42.00
550.00
Rs
Rs
Rs
Rs
7128.00
5022.00
283.50
28655.00
116.00
103.00
90.00
161.00
240.00
Rs
Rs
Rs
Rs
Rs
174.00
88.58
1800.00
966.00
1440.00
45557.08
4555.71
3374.40
3374.40
41088.50
Rs
2062.58
137.51
13.75
2062.58
2406.00
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
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
Rs
Rs
Rs
Rs
22.69
489.14
6568.12
6568.10
16800.00
16800.00
60.00
85.60
Rs
Rs
Rs
Rs
Rs
Rs
3830.40
655.20
390.00
29.96
4905.56
490.56
116.00
Rs
319.00
Or say
15%
20%
Or say
/Cum
/Cum
/Cum
/Cum
1167.27
277.92
277.90
333.48
333.5
103.00
240.42
Rs
Rs
Rs
Rs
Rs
Rs
283.25
1092.81
109.28
1202.09
240.42 /Sqm
2163.76 /Cum
Or say
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
1092.81
218.56
218.60
15%
20%
Or say
155.06
/Cum
/Cum
/Cum
/Cum
262.27
262.30
1099.49
140.96
141
Or say
15%
20%
Or say
Rs
Rs
Rs
3610.58 /Cum
5781.36 /Cum
5781.40 /Cum
Rs
Rs
Rs
Rs
22.69
434.16
6238.21
6238.20
/Cum
/Cum
/Cum
/Cum
169.15
169.20
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
225.11
Rs
Rs
Rs
Rs
Rs
Rs
Rs
319.00
283.25
1841.79
184.18
2025.96
225.11 /Sqm
2251.07 /Cum
Or say
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
204.60
Rs
Rs
Rs
Rs
22.69
450.21
6334.55
6334.60
/Cum
/Cum
/Cum
/Cum
245.60
1841.79
204.64
204.60
15%
20%
Or say
225.11
Or say
15%
20%
Or say
245.57
245.60
4000.00
Rs
42000.00
60.00
Rs
480.00
103.00
129.00
90.00
Rs
Rs
Rs
Rs
Rs
45.32
387.00
720.00
43632.32
4363.23
Rs
Rs
Rs
Rs
112.35
48107.90 /MT
4810.79 /Qntl
4810.80 /Qntl
480.00
1152.32
115.23
11.52
1152.32
1632.32
4010.70
10.70
Or say
Rs
Rs
Rs
Rs
4810.79
6.34
4817.13
4817.10
3900.00
42.00
550.00
Rs
Rs
Rs
1365.00
11.76
369.60
129.00
116.00
90.00
Rs
Rs
Rs
Rs
Rs
45.15
121.80
266.40
2179.71
217.97
Rs
Rs
Rs
144.20
41.44
7.19
Or say
size 10"x5"x3" having
/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
148.00
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
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
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
33.00
Rs
Rs
Rs
Rs
2825.50
71.50
2897.00
2897.00
42.00
550.00
Rs
Rs
0.32
20.46
116.00
90.00
Rs
Rs
Rs
Rs
16.24
15.30
52.32
5.23
Or say
Or say
oth including deep
/Cum
/Cum
/Cum
/Cum
2589.50
2589.50
65.00
2654.50
2654.50
31.54
3.15
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
/Sqm
/Sqm
/Sqm
/Sqm
49.96
50.00
49.96
1.35
51.32
51.30
40.16
4.02
Rs
Rs
Rs
Rs
18.56
21.60
64.57
6.46
Rs
Rs
Rs
2.66
0.46
74.15 /Sqm
64.57
3.12
148.00
10.70
67.69
Or say
Or say
cost, conveyance &
42.00
550.00
116.00
90.00
Rs
74.10 /Sqm
67.70
Rs
Rs
Rs
Rs
74.15
1.33
75.47
75.50
67.69
Rs
Rs
0.88
31.35
Rs
Rs
Rs
Rs
18.56
21.60
72.39
7.24
/Sqm
/Sqm
/Sqm
/Sqm
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
10.70
Say
Rs
Rs
RS
RS
Rs
Rs
3.11
0.80
94.06
94.10
94.06
1.33
/Sqm
85.87
85.90
85.87
1.20
Rs
Say
42.00
550.00
116.00
90.00
95.39
87.07
95.40 /Sqm
Rs
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
nning 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
/Sqm
/Sqm
/Sqm
/Sqm
66.26
66.30
66.26
0.82
67.08
67.10
49.17
4.92
Rs
Rs
Rs
Rs
16.77
32.40
117.79
11.78
Or say
Rs
Rs
Rs
Rs
Rs
4.24
1.78
0.92
136.51 /Sqm
136.50 /Sqm
Or say
Rs
Rs
Rs
Rs
136.51
2.70
139.21
139.20
117.79
6.94
184.40
148.00
10.70
/Sqm
/Sqm
/Sqm
/Sqm
124.73
124.70
124.73
2.46
127.19
127.20
roved make with
600.00
20.00
L.S
129.00
103.00
90.00
Rs
Rs
Rs
Rs
Rs
Rs
6000.00
1800.00
322.80
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
10.70
10
Or say
Rs
Rs
Rs
Rs
Rs
Rs
Rs
Rs
19.24
29.29
2853.91
285.39
8.50
293.89
293.90
/Sqm
/Sqm
/Sqm
/Sqm
0.00 /Sqm
2598.88
259.89
8.50
268.39
268.40
0.00
Rs
293.90
/Sqm
268.40
293.89
5.72
299.61
299.60
/Sqm
/Sqm
/Sqm
/Sqm
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
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.
129.00
90.00
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
Rs
Rs
Rs
Rs
Rs
Rs
64.50
45.00
109.50
10.95
2.19
122.64
1511.21
151.10
50.00
201.10
3.56
204.68
204.70
11.77
1.18
109.50
2.19
111.69
9.30
say
98.00
Say
129.00
90.00
Say
145.00
Say
Rs
Rs
13.19
13.20 /Sqm
12.01
Rs
Rs
Rs
5.29 /Sqm
18.48 /Sqm
18.50 /Sqm
5.29
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
12.00
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
90.00
Rs
Rs
Rs
Rs
87.00
90.00
727.55
72.76
/Sqm
/Sqm
/Sqm
/Sqm
64.00
64.00
1.99
65.96
66.00
177.00
1.90
0.19
727.55
10.71
10.70
93
Or say
Rs
Rs
Rs
10.71
811.02
8.72
8.70 /Sqm
738.26
7.94
7.90
Rs
Rs
Rs
Rs
Or say
129.00
90.00
90.00
8.72
0.10
8.83
8.80
/Sqm
/Sqm
/Sqm
/Sqm
7.94
0.10
8.03
8.00
12.29
1.23
Rs
Rs
Rs
Rs
Rs
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
Rs.
129.00
90.00
Rs.
Rs.
Rs.
Rs.
Or say
/Sqm
/Sqm
/Sqm
/Sqm
122.88
12.29
12.30
24.79
24.80
0.37
25.16
25.20
87.50
87.50
57.18
5.72
0.57
28.38
28.80
5.72
1.14
151.54 /10Sqm
15.15 /Sqm.
57.18
1.14
145.82
14.58
Rs
15.20 /Sqm
14.60
Rs.
15.15
0.31
14.58
Rs.
Rs.
15.47
/Sqm
0.29
14.87
Or say
560.00
42.00
550.00
129.00
90.00
Rs
Rs
Rs
Rs
Rs
Rs
Rs
Rs
15.50 /Sqm
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
129.00
116.00
90.00
Rs
Rs
Rs
45.15
163.56
285.30
1151.60
115.16
Rs
/Sqm
/Sqm
/Sqm
/Sqm
128.82
128.80
128.82
6.80
135.62
135.60
1151.60
211.44
152.40
148.00
10.70
Rs
Rs
Rs
say
Rs
152.40
50.32
8.72
1478.20 /Cum
1478.20 /Cum
1363.04
1363.00
100.00
Rs
200
110.00
Rs
55
450
Rs
225
223.00
Rs
Rs
557.5
1037.5
1037.5
Rs
103.75
Rs
1141.25
1037.5
3610.58
Rs
3177.30794
2910.04
550.00
Rs
Rs
Rs
Say
168.30
4486.86
4486.90 /pile
168.30
4115.84
4115.80
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
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
Say
Rs
68.48
62.25
3610.58
Rs
88.46
81.02
550.00
Rs
RS
Rs
Say
Rs
4.68
161.61
161.60 /Pile
1141.25
4.68
147.94
147.90
1037.5
Rs
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
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
42.00
550.00
Rs
Rs
Rs
20.93
0.504
41.47
20.93
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
Say
Rs
4.24
1.78
0.81
Rs
Rs
Rs
126.27
126.30 /Sqm
108.60
1296.88
58000.00
Rs
1624.00
129.00
90.00
0.028
Or say
Rs
Rs
Rs
Rs
Rs
Rs
Rs
64007.00
Rs
3456.38
303.07
Rs
451.57
12.50
116.00
90.00
Rs
Rs
Rs
Rs
Rs
Rs
25.00
58.00
45.00
4035.95
403.60
4439.55
64.50
45.00
1733.50
173.35
1906.85
68101.79 /Cum
68101.80 /Cum
1733.50
61910.71
61910.70
1.49
Or say
Rs
Rs
Rs
Rs
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
Rs
25.00
116.00
90.00
5363.63
536.36
5899.99
3138.29
31.38 /Sqm
3169.67 /Sqm
3169.70 /Sqm
Or say
Rs
Rs
Rs
1840.70 /Sqm
230.09 /Sqm
2070.79 /Sqm
2070.79
11.00
44.00
Rs
Rs
Rs
4544.89
33.00
88.00
1.88
Or say
/Sqm
/Sqm
/Sqm
/Sqm
163.00
750.00
25.00
550.00
20.00
76.10
Rs
Rs
Rs
Rs
Rs
Rs
Rs
Rs
Rs
Rs
Rs
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
Rs
Rs
114.81
80.10
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
300.00
37.50
337.50
3.38
340.88
/Rmt
/Rmt
/Rmt
/Rmt
/Rmt
2.195
Or say
50mm dia of 2mm thick
3.26
Or say
all fittings including cost
Or say
Rs
340.90 /Rmt
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
all fittings including cost
2176.88
8.00
10.00
76.10
1.275
Or say
46507.00 Rs
464.00 Rs
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
say Rs
4618.71
2456.76
0.00
2456.76
2456.80
/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
Or say
Rs
Rs
Rs
Rs
Rs
Rs
6.98
0.60
7.59
0.00
7.59
7.60
/Sqm
/Sqm
/Sqm
/Sqm
/Sqm
/Sqm
50.68
Rs
405.44
116.00
90.00
90.00
Rs
Rs
Rs
Rs
Rs
58.00
45.00
6.30
514.74
51.474
Rs
Rs
Rs
Rs
Rs
93
Or say
Rs
Or say
Rs
Rs
Rs
Rs
Rs
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
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
say
Rs.
90
90
26.67
67.5
45
2.25
114.75
4.053338
/Sqm
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
Earth work excavation in hard soil
No
L in feet
60
45
B in feet
H in feet
Qty in cft
with initial lead of 50 m and one

extra lift over initial lift of 1.5m.
and laying in layers not exceeding
0.3m in depth.
(Data for 100cum)
2
60
feet
55
50
45
Av.width =
40
=
TANK BOTTOM.
Slope
Root over of
7.29
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
top width of embankment

Q/LH-SH
2
w=(Q/L-SH)/H
8.3600998
Ramming & rolling of earth with

light H.R.R. in embankment(bund)
not exceeding 0.30 m meter.
240
10.4
2.7
6739.2
Fine dressing &Turfing of sloped

portion with initial lead of 50m &
one extra lift over initial lift of
1.50m.
Slope portion
out side
273.20
6.04
0.00
0.00
273.20
2.00
2.00
Toe wall
273.20
2.00
2.00
Revetment.
273.20
10.00
1.00
Deduction for bathing ghat
10.00
10.00
1.00
Provision for bathing ghat
inside
1649.41318
0

with initial lead of 50 m and
initial lift of 1.5min foundation &
plinth.
(Data for
100cum)
Toe wall
5
Rough stone dry packing in

revetment & Toe wall
6
7
gaon sathi
6% appoxon labour item
unforeseen item with revised labour rate
l.s
Cost of unskilled labour.

Item of work.
Unit
Qty.
1) Earth work.
cum
287.3726
2) Ramming & rolling
cum
287.3726
3) Rough stone dry packing
cum
4) Fine dressing & turfing.

unskilled labour comp.
Material.comp.
sqm
153.29
Qty in cum
A
:1
Rate in Amopont in
Rs
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.
76.44394
62.28766
49.547
38.22197
28.31257
19.8188
12.74066
287.3726
67.29
19,338.25
190.7194
4.05
773.05
153.2912
0
153.2912
2.70
413.72
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
100
161.76
5201.30 8414.00
within initial lead and lift as per the
cum
direction of the Engineer-in-charge.
2
3
Filling in foundation and plinth with

sand well watered and rammed
Cement concrete(1:4:8) with 4cm size
hard granite crusher broken metal
K.B.Brick masonry in cement mortar

(1;6) in foundation and plinth.

(1;6) in Superstructure.
G/F
F/F
(1:4) in Superstructure of 5" partition
wall.
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
a
b
c
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
5.22
5781.40
30179.00
10
11
12
13
14
15
F/F
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
G/F (Provisional rates)
F/F (Provisional rates)
Supplying fitting &fixing of P.V.C..door
including all cost of material & labour
G/F (Provisional rates)
F/F (Provisional rates)
6 mm.thick cement plaster in
C.M.(1:4) for ceiling plaster including
deep chiping
G/F
F/F
12 mm thick cement plaster in
C.M.(1:6) in external surface of wall
G/F
F/F
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
G/F
Cum
4.56
6238.20
28446.00
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
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
Sqm
34.19
72.60
2482.00
16
17
18
19
20
21
22
23
F/F
Fixing flooring tiles in toilet floor on 25
mm. thick cement plaster (1:1) jointed
with neat cement slurry etc.
G/F
F/F
Fixing glazed tiles in toilet & kitchen
wall cladding on 12 mm. thick cement
plaster (1:3) jointed with neat cement
slurry etc.
G/F
F/F
Two coats of enamel painting over
one coat of primer to doors and
windows
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
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
Total
Sqm
29.07
73.50
2137.00
Sqm
Sqm
28.66
28.66
293.90
299.60
8423.00
8587.00
Sqm
Sqm
84.54
78.87
215.90
219.80
18252.00
17336.00
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
Sqm
Sqm
32.74
215.85
94.10
95.40
3081.00
20592.00
2969610.00
9114.00
L.S.
2978724.00
24
Provision for P.H. work-10%
297872.00
25
Provision for E.I.. work-5%
148936.00
26
Provision for survey&

investigation,quality quontrol& design1.5%
44681.00
27
Provision for labour cess-1%

Grand Total
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
Earth work excavation in hard soil with

initial lead of 50 m and one extra lift over
initial lift of 1.5m. and laying in layers not
exceeding 0.3m in depth.
(Data
for 100cum)
500
495
490
485
Av.width =
480
TANK BOTTOM.
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
top width of embankment

w=(Q/L-SH)/H
Q/LH-SH
2
82.1034
Ramming & rolling of earth with light H.R.R. in

embankment(bund) not exceeding 0.30 m
2000
meter.
Fine dressing &Turfing of sloped portion with
22
initial lead of 50m & one extra lift over initial

lift of 1.50m.
Slope portion
out side
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
Deduction for bathing ghat
10.00
10.00
1.00
Provision for bathing ghat
Earth work excavation in hard soil with

initial lead of 50 m and initial lift of 1.5min
foundation & plinth.
(Data for
100cum)
Toe wall
5
Rough stone dry packing in revetment & Toe

wall
gaon sathi /gram sanjoyak
l.s
unforeseen item with revised labour rate and
l.s
for surplus out let
Cost of unskilled labour.

Item of work.
Unit
Qty.
1) Earth work.
cum
37026.47
2) Ramming & rolling
cum
37026.47
3) Rough stone dry packing
cum
764.8924
4) Fine dressing & turfing.
sqm
2827.92
unskilled labour comp.

Material.comp.
%
Qty in cft
Qty in cum Rate in Rs
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
5662.5142
195525
5535.8154
191100
5410.5323
186725
5286.6648
182400
5164.2129
196
15.65248 feet.
178125
5043.1767
173900
1307775
4923.5561
37026.472
67.29
2,491,633.00
308000
8716.4
4.05
35,330.52
30428.41
2827.9194
2827.9194
2.70
7,632.33
220.15855
76.33
16,803.62
764.89241
498.98
381,666.02
10000
20,000.00
7776
7776
19440
27216
770.55493
200
5.6625142
15000
0
20,000.00
say
2,953,065.48
@
67.29329 2491633.00
3.973861
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

with initial lead of 50 m and one extra
lift over initial lift of 1.5m. and laying in
layers not exceeding 0.3m in depth.
(Data for 100cum)
100
26.6454
100
26.6454
100 5.408327
100 12.30315
Ramming & rolling of earth with light

H.R.R. in embankment(bund) not
2 exceeding 0.30 m meter.
3 Sectioning cambering in road formation

qty same as item no 1
Fine dressing &Turfing of sloped
portion with initial lead of 50m & one
extra lift over initial lift of 1.50m.
4 Slope portion
5 sand filling road surface
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
Qty in cft Qty in cum Rate in Rs
Amopont in
Rs.
7993.62 226.2194 63.60424 14388.52
7993.62 226.2194
4.05 916.9439
7993.62 226.2194
0.69 156.0914
1081.665 100.5265
0.5 615.1575 17.40896
2.70
271.313
165.30 2877.701
5000
23610.56
C.C ROAD
length
width
sl
description
unit
1 earth work in excavation cum
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
c:c 1:2:4 0'3"

outer centring
inner centring
L in ft
Bin ft
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
2320500 per K.M
wage component
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
H
Quantity
1 Earth work excavation in hard soil
Column 22
5
5
5
2750
14
4.5
4.5
5
1417.5
wall
1
247.75
2.5
2.5
1548.44
Total
5715.94
161.76
Cft
Cum
2 Filling in foundation and plinth with
Column 22
5
5
1
550
14
4.5
4.5
1
283.5
Outer wall
1
413
2.5
0.5
516.25
1349.75 cft
Plinth filling
1
2301.06
1.58
3635.67 cft
Foundation side filling 1/3 of item no.1
1905.31
Total
6890.74
195.01
cft
Cum
Say
195.00
3
Cement concrete(1:4:8) with 4cm
Cum
size hard granite hand/crusher
broken metal.
(A)Foundation
column
22
5
5
0.5
275
14
4.5
4.5
0.5
141.75
Wall
1
413
2.5
0.5
516.25
(B) Flooring
933 cft
Dormitory
3
26
16
1248 Sft
Kitchen
1
11
16.92
186.12
Office
1
9
10.83
97.47
S/C
1
10
16
160
Passage
1
46.66
5.25
244.97
1
6
9.33
55.98
Toilet
1
26.08 11.83
308.53
Say
2301.10 2301.06 Sft
Quantity
2301.06
0.33
759.35 Cft
Total
1692.35
47.89
K.B.Brick masonry in cement mortar (1;6)

in foundation and plinth.
1st . Footing
2nd footing
3rd.footing
Plinth
Total
1
1
1
1
2.08
1.66
1.25
0.83
0.58
0.58
0.58
1
Cum
498.24
397.64
299.43
342.79
1538.09
cft
43.53
cum

in Superstructure.
Deduction
D
D-1
D-2
S/C
W
W-1
V
V-1
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
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

in Superstructure.
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
22
14
4.5
4
2
2
0.42
7
175
4.5
4
2.5
2
1
1
0.66
0.66
445.5
224
72.6
36.96
b) Plinth band
400.92
0.83
c) Column & Beam
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
Quantity
Landing
0.375
1
11.66
say
0.83
say
14.83
14.83
1
Say
134.90 sft
2.42
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
2675.95 1003.48
Cft
0.5
34.98
Total
Grand
8 Cost of steel including all cost &
carriage and Labour charges for
bending,binding and laying in
places as per direction of E.I.C.
R.C.C.Qnty.=94.56 Cum.@ 1.1 Q/cum
Supplying fitting &fixing of M.S.

door &Window including all
Cost & labour as per direction
Door @ 2.50 kg/sft
Window @3.5kg/sft (incl. grill)
Ventlater @ 1.5 kg/sft
Total
94.55
1
1
1
248.5
324
64
Total
1.1
Say
2.5
3.5
1.5
1038.46 Cft
29.39
Cum
94.55
Cum
104.01 Qntl
104.00
Qntl
621.25
1134
96
1851.25
Kg
10 Supplying fitting &fixing of P.V.C.

door including all cost of material &
labour as per direction of E.I.C.
Area as per item no.6(deuction)
11 6 mm.thick cement plaster in C.M.
(1:4) for ceiling plaster including
deep chipping.
Area as per item no. 7(g)
Area as per item no. 7(f)
175
Sft
Deduct for wall

Net
2675.95 sft
567.68
3243.63
332.76
2910.87
270.42
sft
Sqm
283.84
400.92
0.83
274.33
13.83
527.5
12 12 mm thick cement plaster in C.M.(1:6)

in external surface of wall
outer length=2(79'-8"+57'-6")=274'-4"
13
3793.98
Sft
16 mm thick cement plaster in C.M.(1:6)

in internal surface of wall
inner length=2x400'-11"-274'-4"=527'-6"
11
5802.5 Sft
352.46
Sqm
Extra for column

5" wall
2
2
Deduct for opening as item no. 5+6

Total
22
86.17
0.42
636.5
sft
11
7.5
175
sft
14 2.5 cm. thick A.S.flooing using 12 mm.

size h. g. c.b. chips
Area same as item no. 3(b)
308.53 Sft
1992.54
185.11
Sft
Sqm
Total
451.66
0.5
16 Fixing flooring tiles in toilet floor

on 25 mm. thick cement plaster (1:1)
Jointed with neat cement slurry etc.
Area same as item no.3 (b)
17 Fixing glazed tiles in toilet & kitchen
slurry etc.
Toilet
Wash basin
Kitchen
Total
18
Two coats of enamel painting over one

coat of primer to doors and windows
Door-area as per item no.5 (deduction)
Window
Vantilator
Total
602.63
Sqm
2301.06 sft
Deduct for toilet
15 12 mm. thick cement plaster in C.M.(1:4)

in dado work including punning
item no.13=527'-6"-2(26'-1"+11'-10")
S/C Shuttering area
Total
203.28
1292.55
7298.33
811.5
6486.83
Sft
10
2
1
2
3
1
248.5
324
64
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
972
64
1533
142.42
Sft
Sqm
19
20

Plastering surfaces
Ceiling area asper item no.11
Outer side area as per item no.12
inner side area as per item no.13
T0tal
finishing area
Ceiling area as per item no. 11
Inner side area as per item no.13
Total
Deduct as per item no.15
Net
21 Two coats of cement painting to outer

side finishing area
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
22 20 mm. thick cement plaster in cement

mortar (1:4) in grading plaster of roof slab
Detailed estmate for Construction of 100 seated Hostel Building for S.C &S.T Students
AT------- SEVASHRAMA SCHOOL in --------Block of ------------ District.
FIRST FLOOR
Sl.no.
Items
No
L
B
H
Quantity
1 K.B.Brick masonry in cement mortar (1;6)
in Superstructure.
Room wall
1
340.17 0.83
9.5
2682.24
Parapet
1
181
0.83
2.5
375.58
Head room
2
27.66
0.83
7
321.41
2
11.66
0.83
1.5
29.03
3408.26 Cft
Deduction
D
3
4
7
84 sft
D-1
2
3.5
7
49
D-2
1
3
7
21
154
W 12
5
4.5
270
W-1
2
3
4.5
27
297
V
V-1
2
10
Quantity(-)
Net
6
2
2
2
515
24
40
515
0.83
64
427.45 Cft
2980.81
84.36
cft Cum
2 K.B.Brick masonry in cement mortar

(1:4)in Superstructure.
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
3 R.C.C.M-200 using 20 mm and down

chips
a) Column & Beam
Roof beam
b) Stair case
21
1
Quantity
c) Lintel
S/C
d) Chajja
W
W-1
V
V-1
S/C D-1
Quantity
4.83
4.83
1.33
0.5
137.82
1
1
1
12
2
2
10
1
340.17
4.5
86.17
6
4
6
3
4.5
0.83
0.83
0.42
2
2
1.5
1.5
2
232
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
Say
1.95
0.5
141.17
0.5
1.87
0.5
18.10
161.13
Say
4.56
144
16
18
45
9
232 sft
0.208
48.26
Cft
Cft
Cum
cft
e) Roof slab
1
1
1
61.17
5
14.5
deduction
1
1
1
1
5.66
21.66
16
10
11.66
53.18
1
1
1
154
297
64
S/C
(-)
Net area
Quantity
Landing
Total
Grand total
4 Cost of steel including all cost &

carriage and Labour charges for
bending,binding and laying in places
as per direction of E.I.C.
R.C.C =53.18 cum @1.10Q/cum
5
Door @ 2.50 kg/sft
Ventlater @ 1.5 kg/sft
Total
6
Say
1.37 Cum
41.58 2543.45 sft
11.92
59.6
28.75 416.88
3019.92 sft
35.92 203.31
5.25 113.72
17.75 284.00
13.5 135.00
736.02
2283.90
0.375 2283.90
856.46
Cft
6
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
Supplying fitting &fixing of P.V.C..door

including all cost of material &
Area as per item no.6(deuction)
7 6 mm.thick cement plaster in C.M.(1:4)

for ceiling plaster including
deep chiping
Area as per item no3(e)
Area as per item no.3(d)
175
Sft
232
2283.90 sft
464
Deduct for wall

Net
8
340.17
0.83
229.05
Sqm
2979.79
1205.46
410.62
69.96
4665.83
Sft
433.46
Sqm

in external surface of wall
outer wall length=2(74'-0"+57'-6")=263.0
Parapet
Head room
1
2
2
2
263
181
29.33
11.66
11.33
3.33
7
3
Total
9
2747.90
282.34
2465.56
sft

in internal surface of wall
inner length=2x340'-2"-263'-0"=417'-4"
Extra for column
5" wall
Head room
1
2
2
2
2
Deduct for opening as item no1+2
10 2.5 cm. thick A.S.flooing using 12 mm.

size h. g. c.b. chips
Area same as item no. 16 of G/F
Deduction
Office & passage
Kitchen
Total
Net
11 12 mm. thick cement plaster in C.M.(1:4)
Length as per item no.11=417'4"
S/C area as per item no 6(b)
12 Fixing glazed tiles in toilet & kitchen

417.33
22
86.17
26
10
0.42
515
sft
1
1
9
11
417.33
11
11
7.5
7
1.5
175
sft
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
1970.22
183.03
Sft
Sqm
16.08
16.92
0.5
208.67
142.15
350.82
Sft
32.59
Sqm

slurry etc.
Toilet
Wash basin
13
14
15

Door-area as per item no1 (deduction)
Window
Vantilator
10
2
2
3
1
8.25
6
5
2
154
297
64
825
24
849
Sft
308 Sft
891
64
1263
117.33
Sft
Sqm

Plastering surfaces
229.05 sqm
433.46 sqm
537.93 sqm
1200.44
Sqm

finishing area
Ceiling area as per item no. 9
(-)
229.05
537.93
766.98 Sqm
32.59
78.87
111.46 Sqm
655.52
Sqm
16 Two coats of cement painting to outer

side finishing area
17 20 mm. thick cement plaster in cement
Area as per item no.7 (g) of G/F
78.87
Sqm
433.46
Sqm
2675.95
Sft
248.60
Sqm
bnrgs
Detailed estimate for construction of BNRGSK under MGNREGS

at Bhandaripokhari Block of Bhadrak District
10"wall
2
(23.415+8.42+20.415)=52.25
S/W
2
L/W
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
S/W
S/W
2
2
52
13
Total
Total
Total
Ver
l/w 38'-10"=37'2" 1
s/w
2
37.17
8
Total
C-1=10 nos (10"X15"),

C-2=16 nos (10"X18")
Grand total
DETAILED ESTIMATE
1
Earth work excavation in hard

soil within initial lead and lift
as per direction of the E.I.C.
Column
10" wall
5" wall
verandha
Deduct for column
Total
Filling in foundation and plinth

with sand well watered and
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
1250
1620
1303.13
1360.38
332.31
-312.50
-450.00
5103.31
Cft
rammed
a)
10
5
5
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
Column
Cement concrete(1:4:8) with

Cm. size H.G.C.B. metal
(A)Foundation
column 10
16
10" wall
1
5" wall
1
verandha
1
Deduct for column
-10
-16
(B) Flooring area as per item 2(d)
5
4.5
208.5
217.66
53.17
5
4.5
2886.56
K.B.Brick masonry in cement

mortar (1:6)in found. and plinth.
1st . Footing------10"wall
1
208.5
1
217.66
1st . Footing------verandha"wall
1
53.17
2nd . Footing------10"wall
1
208.5
1
1
0.5
0.5
0.5
0.5
0.5
250
324
260.63
272.08
66.46
-62.50
-90.00
1701.10
1.58
4560.76
7282.53
cft
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
125
162
260.63
272.08
66.46
-62.50
-90.00
952.56
1686.23
cft
2.08
2.08
2.08
1.66
0.58
0.58
0.58
0.58
251.53
262.59
64.14
200.74
1
217.66
2nd . Footing------verandha"wall
1
53.17
3rd . Footing------10"wall
1
208.5
1
217.66
3rd . Footing------verandha"wall
1
53.17
plinth. ------10"wall
1
208.5
plinth------5"wall 1
217.66
plinth------verandha"wall
1
53.17

mortar (1:6) in Superstructure.
10"wall L/W
10"wall S/W
Deduction
D vr
D for Stair
W
W-1
209.56
51.19
151.16
157.80
38.55
173.06
180.66
44.13
1785.12
cft
708.62
762.21
1470.83
104.5
104
0.83
0.83
8.17
8.83
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
430

L/W
1
87.66
S/W
1
130
add extra for partition wall without
2 beam 13
Deduction
D
6
3.5
D-1
2
4
1
0.58
0.58
0.58
0.58
0.58
1
1
1
1
1
Quantity(-)
Net
6
1.66
1.66
1.25
1.25
1.25
0.83
0.83
0.83
203
R.C.C.M-200 using 20 mm
and down graded hard granite crusher broken chips
C.b.g.chips including centring and shuttering
and shuttering.
a)
Column base
10
4.5
16
4
0.42
0.42
0.42
8.17
8.83
0.83
7
7
-356.90
1113.93
cft
300.80
482.12
9.06
791.98
147
56
203
-0.42
4.5
4
sft
-85.26
706.72
cft
1
1
202.5
256
10
16
2
2
2.5
2
0.66
0.66
b)
Plinth band
479.33
0.83
0.5
c)
Column
10
12
4
1.5
1.25
1.25
0.83
0.83
0.83
14
14
12
5
4
1
4
53.08
48.67
38
7.17
0.83
0.83
0.83
0.83
Stair case
Base beam
1
5.08
1st flight including
1 landing 9.83
2nd flight
1
11.92
landing
1
13.83
3rd flight
1
3.25
Steps
18
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
Lintel
10" wall
5" wall
208.5
217.66
0.83
0.42
0.50
0.5
2
2
2
2
120
16
17.5
9
162.5
0.208
ver 2'0" down from original roof
d)
e)
f)
g)
h)
Beam
B-1
B-2( 52'+0'10"-5X0'10")
VR - B-3
1
1
Chajja
W
W-1
D vr
D
10
2
1
1
6
4
8.75
4.5
Quantity
162.5
Roof slab
Ver.
1
1
54.08
39
53.83
8.83
33
42.24
533.74
Cft
198.92
Cft
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
2911.13
344.37
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
Deduct for stair
Quantity
-1
-1
12.17
4.17
9.25
7.08
3113.4
0.375
Grand
Total
2
2
2
2
9
8
4.5
4
Centring and shuttering

a) column base 10
16
10
16
-112.57
-29.52
3113.40
1167.53
cft
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
10
12
4
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
53.08
48.67
38
7.17
3.83
2.49
2.49
2.49
e) stair
Base beam
1
5.08
1st flight including
1 landing 9.83
2nd flight
1
11.92
landing
1
13.83
3rd flight
1
3.25
Steps
18
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
f) Lintel
for 10" wall
for 5" wall
soffit
i) 10" wall D vr
5
4
1
4
2
2
2
2
2
208.5
217.66
0.50
0.50
208.5
217.66
7.75
0.83
12.865
D for Stair
W
W-1
ii) 5" wall D
D-1
1
12
2
6
2
3.5
5
3
3.5
4
0.83
0.83
0.83
0.42
0.42
2.905
49.8
4.98
8.82
3.36
508.89
sft
g) Chajja
W-1
D vr
D
10
2
1
1
6
4
8.75
4.5
2
2
2
2
120
16
17.5
9
162.5
162.5
sft
h) Roof slab
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
2911.126
344.37
-112.573
-29.5236
-220.282
-161.584
-31.54
-23.8044
2676.19
2676.19
sft
Cost of steel including all

cost & carriage and Labour
charges for laying in places
as per direction of O.I.C.
R.C.C.Qnty..@ 1.1 Q/cum
10
87.36
1.10
Supplying fitting &fixing of

M.S.door Window including
all cost and labour
D for Stair
D
D-1
1
6
2
3.5
3.5
4
7
7
7
Door @ 2.50 kg/sft

grill for D vr
W
W-1
1
2
12
2
227.5
7.75
5
3
2.5
7
4.5
4.5
405.5
3.5
96.09
Qntl
24.5
147
56
227.5
568.75
108.5
270
27
405.5
1419.25
Total
11

C.M.(1:4) for ceiling plaster
including deep chipping.
Area as per item no. 7(h)

1
2
3113.4
162.5
3113.4
325.00
3438.4
208.5
217.66
-0.83
-0.42
-173.06
-91.42
3173.93
sft
211.83
12.5
2647.88
sqft
L=2x426'-02"-211'-10"=640'-6"
640.5
10.17
6513.885
D- opening as item no. 5+6

Total
-1
633
Deduct for wall

10" wall
5" wall
12
13
12 mm thick cement plaster

in cement mortar (1:6) in
external surface of wall.
L=2(53'-1"+52'-10")=211'-10"

in C.M.(1:6) in internal
surface of wall.
14
15
16
-633
5880.885
Sft
2.5 cm. thick A.S.flooing using

12mm.size h. g. c.b. chips
2886.56
Sft
12 mm. thick cement plaster in C.M.(1:4)

1
Two coats of enamel painting
over one coat of primer to
doors and windows
Door-area
Window
Total
2
3
640.5
227.5
405.5
0.5
320.25
Sft
455
1216.5
1671.5
Sft
17
18
One coat of cement washing

over Plastering surfaces
Outer side as per item no.11
inner side as per item no.12
T0tal
3173.93
2647.88
5880.89
11702.69
Two coats of distemper to

inner side finishing area
Ceiling area as per item 10
Inner area as per item no.12
Total
Net
19
Two coats of cement painting

to outer side finishing area
20

As per area item no 7 (h)
1
3173.93
5880.89
9054.81
-320.25
8734.56
Sqft
3113.4
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
Detailed estimate for BNRGSK under MGNREGS at

Bhandaripokhari Block of Bhadrak District.
Sl. no.
ABSTRACT OF COST
Sl. no.
Items
Unit
Quantity
1
100 cum
144.42
2
3

Cement concrete(1:4:8) with 4cm size
hard granite crusher broken metal

6
wall.
7
R.C.C.M-200 using 20 mm and down
chips
8
Rigid & smooth centring and shuttering
a Column base
b Plinth band
c Column
d Beam
e Stair case
f Lintel
g Chajja
h Roof slab
9
(a) Cost of steel including all cost &
carriage
b) Labour charges for bending,binding
and placing of steel
Rate
4736.90
Amount
6841.00
cum
206.10
165.30 34068.00
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
61.10
277.90
277.90
218.60
141.00
204.60
204.60
4010.70
Qntl
96.00
3293.00
2719.00
40045.00
43075.00
6645.00
6669.00
3089.00
50884.00
385027.00
163.20 15667.00
10

Laour charges (Provisional rate)
Kg
1988
60.00 119280.00
11
6 mm.thick cement plaster in C.M.(1:4)

for ceiling plaster including deep
chiping
punning
Sqm
295.00
53.80 15871.00
Sqm
246.10
50.00 12305.00
Sqm
546.60
67.70 37005.00
Sqm
268.30
124.70 33457.00
Sqm
29.75
Sqm

Plastering surfaces
finishing area
Two coats of cement painting to outer
side finishing area
mortar (1:4) in grading plaster of roof
slab
Provision for Toilet
Sub Total
any as per actual such as temporary
head room and its roofing,parapet,
anti-termite treatment,plinth protection
, escalation of labour ,steel &cement
including site development ,water
supply facilities etc.
12
13
14
15
16
17
18
19
20
21
22
23
24
Total
Provision for P.H. work
Provision for E.I.. work-ls
66.30
1973.00
155.28
64.00
9938.00
Sqm
1087.6
7.90
8592.00
Sqm
811.80
24.80 20133.00
Sqm
246.10
14.60
Sqm
289.3
L.S.
3593.00
85.90 24851.00
L.S.
150000.00
1676355.00
378967.00
10%
10%
2024292.00
202429.00
202429.00
25
26
27

investigation,quality quontrol& design1.5%
Provision for Contigency-1%
Grand Total
30364.00
20243.00
20243.00
Rs 2500000.00
(Rupees twenty five lakh only)

at--------G.P.under Bhandaripokhari Block of Bhadrak District
10"wall
2
1
3
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
C-1=20 nos (10"X10")
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

Column
10" wall
5" wall
verandha
Deduct for column
Total
No

rammed
a)
Column
b)
10" wall
1
157.92
2.5
5" wall
1
18.99
2.5
verandha
1
38.33
2.5
Deduct for column
-20
5
2.5
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

(A)Foundation
column
10" wall
5" wall
verandha
Deduct for column
0.5
0.5
0.5
0.5
1.58
20
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
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

1
157.92
1
18.99
1
38.33
1
157.92
1
18.99
1
38.33
1
157.92
1
18.99
1
38.33
1
157.92
18.99
1
38.33
0.5

10"wall
Deduction
D
W
V
157.92
0.83
6
9
1
3.5
3.5
2
7
4.5
2.5
147
141.75
5
293.75
-0.83
Quantity(-)
Net
6

1
18.99
0.42
1
1
2.5
17.5
7
-0.42
and down graded hard granite crusher broken chips
C.b.g.chips including centring and shuttering
and shuttering.
a)
Column base
20
20
4.5
2
4.5
2
1
0.66
Deduction
D-1
293.75
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
B-2( 4X11'10")
e)
Lintel
10" wall
5" wall
1
1
0.62
0.62
0.50
0.5
f)
g)
Chajja
W
4.5
81
1.5
Quantity
85.5
4.5
85.5
0.208
Roof slab
Ver.
Quantity
1
1
1

a) column base 20
20
50.25
27.66
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
4.5
e) Lintel
for 10" wall
for 5" wall
soffit
i) 10" wall
D
W
V
ii) 5" wall
D-1
f) Chajja
W
81
1.5
1
1
1
1
50.25
27.66
215.24
47.33
20.08
6.25
-0.83
-0.83
39.78
1.10
6
1
3.5
2.5
7
7
Door @ 2.50 kg/sft
164.5
2.5
W
V
9
1
3.5
2
4.5
2.5

Total
146.75
3.5
2
1
85.5
963.96
157.92
18.99
-0.83
-0.42
g) Roof slab
deduct for beam
4.5
85.5
1009.02
172.875
-178.649
-39.2839
963.9619

10

all cost and labour
D
D-1
11


Deduct for wall
10" wall
5" wall
12
147
17.5
164.5
141.75
5
146.75

L=2(49'-3"+19'-1")=136'-8"
13
136.66
12.5
L=2x176'-11"-136'-8"=217'-8"
217.66
10.17

Total
-1
311.25
217.66

surface of wall.
14

15

16

doors and windows
Door-area
Window
Total
17

T0tal
18

Total
Net
2
2.75
164.5
146.75
0.5
19

20

As per area item no 7 (g)
1181.895
1181.90
sqft
GNREGS
Quantity
2500
987.00
118.69
239.56
-625.00
3220.25
Cft
500
91.13
Cum
197.40
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
1.97
Cum
sft
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
20.7
sqm
85.5
7.9
sqm
963.96
89.6
sqm
43.76
Qntl
44.00
Qntl
sft
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
Detailed estimate for BNRGSK under MGNREGS at ----G.P. under

Sl. no.
ABSTRACT OF COST
Sl. no.
Items
Unit
Quantity
1
Earth work excavation in 100 cum
91.13
hard soil within initial lead
and lift as per the direction
of the Engineer-in-charge.
2
Filling in foundation and

plinth with sand well
watered and rammed
Cement concrete(1:4:8)
with 4cm size hard granite
crusher broken metal
8
a
b
c
d
e
f
g
Rate
4736.90
Amount
4317.00
cum
90.72
165.30
14997.00
Cum
19.95
2199.70
43881.00
22.69
2372.50
53821.00
26.48
2405.50
63709.00
1.82
2589.50
4722.00
39.78
3306.90 131549.00
K.B.Brick masonry in
Cum
cement mortar (1;6) in
foundation and plinth.
Cum
cement mortar (1;6) in
Superstructure.
Cum
cement mortar (1:4) in
Superstructure of 5"
partition wall.
R.C.C.M-200 using 20
Cum
mm and down graded
hard granite crusher
broken chips
Column base
Sqm
Plinth band
Sqm
Column
Sqm
Beam
Sqm
Lintel
Sqm
Chajja
Sqm
Roof slab
Sqm
43.30
20.00
86.40
50.49
20.70
7.90
89.60
61.10
61.10
277.90
277.90
141.00
204.60
204.60
2646.00
1222.00
24011.00
14032.00
2919.00
1616.00
18332.00
(a) Cost of steel including all

cost & carriage
b) Labour charges for
bending,binding and
placing of steel
10
M.S.door & Window
including all cost of
material & Laour charges
(Provisional rate)
Qntl
44.00
Qntl
44.00
163.20
7181.00
Kg
924.88
60.00
55493.00
11
6 mm.thick cement plaster

in C.M.(1:4) for ceiling
plaster including deep
chiping
12 mm thick cement
plaster in C.M.(1:6) in
external surface of wall
16 mm thick cement
internal surface of wall
2.5 cm. thick A.S.flooing
using 12 mm.size h. g.
c.b. chips
Sqm
92.60
53.80
4982.00
Sqm
158.80
50.00
7940.00
Sqm
176.80
67.70
11969.00
Sqm
87.50
124.70
10911.00
12 mm. thick cement

dado work including
punning
Two coats of enamel
painting over one coat of
primer to doors and
windows
One coat of cement
washing over Plastering
surfaces
Sqm
10.11
66.30
670.00
Two coats of cement

painting to outer side
finishing area
12
13
14
15
16
17
18
19
4010.70 176471.00
Sqm
68.06
64.00
4356.00
Sqm
428.1
7.90
3382.00
Sqm
259.20
24.80
6428.00
Sqm
158.80
14.60
2318.00
20
21
22
23
24
25
26
27
20 mm. thick cement

plaster in cement mortar
(1:4) in grading plaster of
roof slab
Sub Total
Provision for other
unforseen item if any as
per actual such as
temporary head room and
its roofing,parapet, antitermite treatment,plinth
protection , escalation of
labour ,steel &cement
including site
development ,water
supply facilities etc.
Total
investigation,quality
quontrol& design-1.5%
Provision for Contigency1%
Provision for labour cess1%
Grand Total
Sqm
L.S.
109.8
85.90
9432.00
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

at--------G.P.under Bhandaripokhari Block of Bhadrak District
10"wall
L/W
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
No
1

C-1-Column
C-2-Column
10" wall
5" wall
verandha
Deduct for column
Total
14
4.5
14
1
1
1
-14
-14
4.5
5
181.68
10.83
164.58
4.5
5
5
5
2.5
2.5
2.5
2.5
2.5
2.5
2.5
2.5
2.5
2.5

rammed
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
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
1.58

(A)Foundation
column
10" wall
5" wall
verandha
Deduct for column C-1
c-2
1
1
0.5
0.5
0.5
0.5
0.5
14
14
1
1
1
-14
-14
4.5
5
181.68
10.83
164.58
4.5
5
1809.48

1
181.68
1
10.83
1
164.58
1
181.68
1
10.83
1
164.58
4.5
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
2.08
2.08
2.08
1.66
1.66
1.66
0.58
0.58
0.58
0.58
0.58
0.58
1
181.68
1
10.83
1
164.58
1
181.68
10.83
1
164.58
1.25
1.25
1.25
0.83
0.83
0.83
0.58
0.58
0.58
1
1
1
0.83
0.83
0.83
0.083
9
2.33
2.66
1.5
7
4.5
7
122.5
94.5
24.5
241.5
-0.83

10"wall
VER ABOVE LINTEL(less column

2
4
1
Deduction
D
W
OTHER OPENING
5
6
1
Quantity(-)
Net
6
181.68
53.83
5.66
20.08
3.5
3.5
3.5
241.5

1
10.83
0.42
1
1
3.5
24.5
7
-0.42
Column base C-1

14
Column base C-2
14
PEDESTRAL C-1
14
PEDESTRAL C-2
14
4
4.5
2
4
4.5
2
Plinth band
357.09
Deduction
D-1
24.5
and down graded hard granite
C.b.g.chips excluding centring and
shuttering.
a)
b)
2.5
0.83
1
1
0.66
0.66
0.5
c)
Column C-1
Column C-2
d)
Beam
B-1
B-2
HALL(CB)
OFFICE IT
14
14
0.83
1.25
0.83
0.83
6
6
4
2
10
19.25
8.33
10
9
5.66
0.83
0.83
0.83
0.83
0.83
19.25
0.83
14
14
1.33
0.66
0.66
0.5
0.5
Lintel
LLB-3
e)
f)
LLBB-4
LLB-5
10" wall
5" wall
1
1
Chajja
Ver
2
1
5.66
Quantity
g)
Roof slab
Quantity
0.83
53.83
0.83
0.42
61.66
34.75
2
2
246.64
6.5
a) column base 14
14
50.83
0.83
0.50
0.5
342.14
1
0.5
0.83
181.68
10.83
1.66
35.75
1817.17
0.375
Grand
Total
2
2
8
9
69.5
26
342.14
0.208
1817.17
1817.17
1
1
14
0.66
14
4.5
0.66
b) plinth beam
357.09
0.5
c) Column
14
14
2
2
1.66
2.08
14
14
d) Beam
6
6
4
2
10
19.25
8.33
10
9
5.66
3.49
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
e) Lintel
for 10" wall
for 5" wall
LLB-3
LLBB-4
5.66
LLB-5
53.83
soffit
i) 10" wall
D
W
5
6
3.5
3.5
0.83
0.83
ii) 5" wall

D-
3.5
0.42
2
1
61.66
34.75
f) Chajja
Ver
g) Roof slab
deduct for beam
-1
2
2
6.5
246.64
69.5
26
342.14
50.83
35.75
1817.173
280.08
0.83
-232.466
1584.706

62.98
1.10
3.5

10

all cost and labour
147
147
Door @ 2.50 kg/sft
147
2.5
3.5
4.5
94.5
94.5

Total
11
94.5
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
3.5


Deduct for wall
10" wall
5" wall
12

L=2(59'-8")+34'-9"=154.08
5.5
12.5
12.5
12.5
3.5
3.5
13

6
2
2
surface of wall.
20.08
46.5
10

Total
14

15

16

doors and windows
17

T0tal
18

Total
Net
19

10.17
10.17
10.17
1225.282
945.81
203.4
-266
2108.492
Door-area
Window
Total
2
2.75
233.48
147
94.5
0.5

20

As per area item no 7 (g)
1817.173
1817.17
sqft
REGS
Quantity
1417.5
1750
1135.50
67.69
1028.63
-393.75
-437.50
4568.06
Cft
129.28
Cum
283.5
350
227.10
13.54
205.73
-78.75
-87.50
1522.69
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
219.18
13.07
198.55
174.92
10.43
158.46
131.72
7.85
119.32
150.79
8.99
136.60
1329.87
cft
37.64
cum
1357.15
208.20
49.98
2.50
-200.45
1417.39
cft
40.11
Cum
40.94
-10.29
30.65
cft
0.87
cum
224
283.5
36.96
46.2
590.66
Cft
148.19
Cft
16.72
Cum
4.19
135.02
203.35
338.37
Cft
Cum
9.58
Cum
127.50
27.38
21.91
7.47
23.49
207.75
Cft
5.88
Cum
26.52265
9.3956
74.16697
75.3972
2.2743
187.7567
Cft
5.31
Cum
sft
71.17
cft
2.01
cum
sft
681.44
cft
224
252
73.92
83.16
19.28
cum
62.98
cum
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
68.10
sqft
sqm
181.68
10.83
67.1825
41.4312
268.0734
14.525
17.43
1.47
602.6221
sft
sft
56
sqm
31.78481
sqm
147.2192
sqm
69.27
Qntl
69.00
Qntl
367.5
Kg
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
354.50
sqft
2108.49
Sft
1809.48
Sft
116.74
Sft
sqm
196.00
Sqm
168.2
Sqm
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
168.9
Sqm
Detailed estimate for BNRGSK under MGNREGS at ----G.P. under

Sl. no.
ABSTRACT OF COST
Sl. no.
Items
Unit
Quantity
1
100 cum 129.28
Amount
6124.00

cum
149.86
165.30
24771.00
Cement concrete(1:4:8) with 4cm

size hard granite crusher broken
metal
Cum
33.79
2199.70
74328.00
Cum
37.64
2372.50
89290.00

wall.
R.C.C.M-200 using 20 mm and
down graded hard granite crusher
broken chips
Column base
Plinth band
Column
Beam
Lintel
Chajja
Roof slab
Cost of steel including all cost &
carriage
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
5
6
Rate
4736.90
a
b
c
d
e
f
g
(a)
10
11
12
b) Labour charges for bending,binding

and placing of steel
Qntl
69.00
163.20
11261.00
Supplying fitting &fixing of M.S.door

& Window including all cost of
material & Laour charges
(Provisional rate)
including deep chiping
Kg
698.25
60.00
41895.00
Sqm
218.00
53.80
11728.00
Sqm
354.50
50.00
17725.00
13

Sqm
196.00
67.70
13269.00
14

punning
Two coats of enamel painting over
one coat of primer to doors and
windows
Plastering surfaces
finishing area
Two coats of cement painting to
outer side finishing area
cement mortar (1:4) in grading
plaster of roof slab
Sub Total
Sqm
168.20
124.70
20975.00
Sqm
10.85
66.30
719.00
15
16
17
18
19
20
21
Sqm
51.45
64.00
3293.00
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.
50000.00
1091810.00
22
23
24
25
26
27

any as per actual such as temporary
head room and its roofing,parapet,
anti-termite treatment,plinth
protection , escalation of labour
,steel &cement including site
development ,water supply facilities
etc.
Total
investigation,quality quontrol&
design-1.5%
Provision for Contigency-1%
Grand Total
L.S.
67611.00
L.S.
L.S.
1.50%
1159421.00
50000.00
50000.00
17391.00
1%
!%
11594.00
11594.00
Rs 1300000.00
Compatibility Report for Copy of Sample_Estimates.xls

Run on 12/1/2013 12:38
The following features in this workbook are not supported by earlier versions of
Excel. These features may be lost or degraded when you save this workbook in
an earlier file format.
Minor loss of fidelity
Some formulas in this workbook are linked to other workbooks that are
closed. When these formulas are recalculated in earlier versions of Excel
without opening the linked workbooks, characters beyond the 255-character
limit cannot be returned.
# of occurrences
4
'analysis'!I514
'analysis'!I538
'analysis'!G771
'farm pond'!I54

Sample Estimates

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Sample Estimates

Uploaded by

Copyright:

Available Formats

ANALYSIS-09 (Central Zone) With 10% O.H.C.

K.B.Bricks of size 25x12x8 cm

6.7 mm size HG chips

Non-sal bullahs 100mm. mean dia of

Seasoned Piasal wood planks for

RATE FOR CONVEYANCE OF MATERIALS WITH ROYLTY

20 mm size HGCB chips(Crusher

ERIALS WITH ROYLTY

n this lead staement are minimum and

ANALYSIS OF RATES (CENTRAL)

Over head charges @ 10% on (i)

Cement concrete (1:4:8) with 4cm size

Cement Concrete (1:4:8) with 40mm size

Cement concrete (1:3:6) with 4cm size

Conveyance & Royalty

Cement Concrete (1:2:4) with 12mm size

20mm size Hard granite chips

For 1st floor

Rigid and smooth centering & shuttering for

Considering 10 times use of the material for use once

Centering & shuttering required for column

Rate of cement concrete as per item No 7

RCC M20 in all kinds of beam

Considering 10 times use of the material for use once

Rate for one Sqm = (a+b+c)/4.2

Rate of cement concrete as per item No 7

For 1st floor

15% extra for labour

Overhead charges @ 10% on (a+b)

RCC stairs excluding landing but including

Considering 10 times use of the material for use once

Semi Skilled mulia

Overhead charges @ 10% on (a+b)

Rate for one sqm

Rate of cement concrete as per item No 7

For 1st floor

RCC M20 in Lintel bend

Overhead charges @ 10% on (a+b)

Rate for one Sqm = (a+b+c)/7.8

For 1st floor

Considering 10 times use of the material for use once

RCC M20 in projecting sunsheds and chajjas

Details for 9 Sqm

Overhead charges @ 10% on (a+b)

Rate of cement concrete as per item No 7

RCC M20 in floors and roof slabs, landing

Straightening bent up or coiled M.S. rod or

Overhead charges @ 10% on (a+b)

For 1st floor Basic rate

Total for F&P (a+b+c+d)

Add for super structure

CARRIAGE & ROYALITY

For 1st floor

For 1st floor

For 1st floor

For 1st floor

20 mm thick grading plaster in

Masson 2nd Class

Overhead charges @ 10% on (a+b)

12mm C.P.in C.M. (1:4) with cement punning for skirting

For 1st floor

For 1st floor

Fixing the tiles in dados skirting risers of on

(A) Add cost of ceramic wall tiles (30x30 cm)