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

K.B.Bricks of size 23x11x8 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

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

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

Non-sal bullahs 100mm. mean dia of

any length.
Non-sal bullahs 125mm. mean dia of
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)
10 mm size HGCB chips(Crusher
Broken)
12 mm size HGCB chips(Crusher
Broken)
4.7 mm size HGCB chips(Crusher
Broken)
Sand for mortar
Sand for filling
K.B.Bricks of size 25x12x8 cm
K.B.Bricks of size 23x11x8 cm
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
4 cm size Hard granite metal
Sand
Cement
Total ( a+b+c+d)

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

H.G..H.B. metal
MATERIAL
4 cm size Hard granite metal
Sand
Cement
LABOUR
Mason 2nd class
Man Mulia
Women Mulia
Total ( a+b)
Over head charges @ 10% on (a+b)
Conveyance & Royalty
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)
Over head charges @ 10% on (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

Conveyance & Royalty

4 cm size Hard granite metal
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)
Over head charges @ 10% on (a+b)
Conveyance & Royalty
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
10mm 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

@
@
@
@
@

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

@
@
@
@
/

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

Rate of cement concrete as per item No 7

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

Considering 10 times use of the material for use once

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

Rate of cement concrete as per item No 7

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

Overhead charges @ 10% on (a+b)

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
120 mm dia non sal bullah
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

Considering 10 times use of the material for use once

LABOUR
Carpenter 2nd class
2.75 Nos

Semi Skilled mulia

c

Overhead charges @ 10% on (a+b)

Rate for one sqm

Centering & shuttering required for stair flight

Rate of cement concrete as per item No 7

Total (A + B)

For 1st floor

15% extra for labour
20% extra for centering & shuttering

8 (v)
a

RCC M20 in Lintel bend

Details for 7.80 Sqm
MATERIAL
38 mm non sal planks
120 mm dia non sal bullah
Carriage of wood

Overhead charges @ 10% on (a+b)

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

Centering & shuttering required for Lintel
bend
Rate of cement concrete as per item No 7
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

15% extra for labour
20% extra for centering & shuttering

8 (vi))

Per day

1195.04
9.00 Sqm

Considering 10 times use of the material for use once

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
Considering 10 times use of the material for use once
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

Overhead charges @ 10% on (a+b)

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

Rate of cement concrete as per item No 7

Total (A + B)
For 1st floor
15% extra for labour
20% extra for centering & shuttering

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
Rate of cement concrete as per item No 7
Total (A + B)
For 1st floor
15% extra for labour
20% extra for centering & shuttering

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

Overhead charges @ 10% on (a+b)

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
@
Overhead charges @ 10% on (a+b)
CARRIAGE & ROYALITY
K.B.Brick of size 23x12x8 cm
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
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

@
@
@

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
@
Overhead charges @ 10% on (a+b)

CARRIAGE & ROYALITY

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

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
@
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

@
@

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
@
Overhead charges @ 10% on (a+b)
CARRIAGE & ROYALITY
Sand
Cement
Total for F&P (a+b+c+d)

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
@
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

@
@

For 1st floor

5% of initial labour rate

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%

Overhead charges @ 10% on (a+b)

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
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

@
@

Per day
Per day

@
@

Per Cum
Per Qntl

@
@

For 1st floor

Basic rate
3% of initial labour 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
Overhead charges @ 10% on (a+b)
CARRIAGE & ROYALITY
12 mm size H.G Chips
Sand
Cement
Total for F&P (a+b+c+d)
For 1st floor
Basic rate
5% of initial labour 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
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
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
5% of initial labour 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
Overhead charges @ 10% on (a+b)
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
5% of initial labour 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
5% of initial labour 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
5% of initial labour 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
3% of initial labour 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

Overhead charges @ 10% on (a+b)

CARRIAGE & ROYALITY
4.7 mm size Hard granite chips
Sand
Cement
Total (a+b+c+d)
Add for 1st floor Basic rate
15% of initial labour 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)
Overhead charges @ 10% on (a+b)
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

300 mm.dia 6.0 m. long

b)

Excavation of bore hole 90% of (a)

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%

1141.25

90%

0.535 Cum
0.185 Qntl

1141.25

6%

0.035 Cum
0.012 Qntl

250 mm.dia 6.0 m. long

c)

Excavation of bore hole 83% of (a)

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)

Or

Double U.R.Pile foundation

375 mm.dia 6.0 m. long
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)

300 mm.dia 6.0 m. long

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

(i) Addition depth of 0.5 m.

Rate as item No.28 b(i)
Rate for 8 m. length
Rate for 5 m. length

c)

250 mm.dia 6.0 m. long

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

(i) Addition depth of 0.5 m.

Rate as item No.28c(i)
Rate for 8 m. length
Rate for 5 m. length

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

Overhead charges @ 10% on (a+b)

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

@
@

Overhead charges @ 10% on (a+b)

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

Overhead charges @ 10% on (a+b)

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
Area of shutters 0.94 x 2.00 mtr = 1.88 Sqm
Teak wood planks for shutters
LABOUR
Labour for making shutters
(i) Carpenter Special - 2.00 No
(ii) Helper - 2.00 Nos

Wooden hinged cleats

Carpenter 2 nd class
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

Overhead charges @ 10% on (a+b)

Total (a+b+c)
Rate for one sqm =
Add 1% for Labour Welfare Cess on ( d )

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.
Add 1% for Labour Welfare Cess on ( d )

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%
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

1.275
Per Sqm
Each
Each
Per Sqm

Rate for One Sqm

Add 1% for Labour Welfare Cess

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
Area of shutters 0.94 x 2.00 mtr = 1.88 Sqm
Teak wood planks for shutters
0.06656 Cum
Labour for making shutters
1.88 Sqm
(i) Carpenter Special - 2.00 Nos
129.00
(ii) Helper - 2.00 Nos
103.00
Wooden hinged cleats
Carpenter 2 nd class
Male Mulia
c) Over head charges @ 10% on (a+b)
922.59
Total (a+b+c)
d) Rate for one Cum =
Add 1% for Labour Welfare Cess on ( d )

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 =
Add 1% for Labour Welfare Cess on ( d )

Per Kg

Per day
Per day

@
@

649.53

For 1st floor

Basic rate
5% of initial labour rate

(10.93+1.09) x 5%

Add 1% for Labour Welfare Cess

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 =
Add 1% for Labour Welfare Cess on ( d )

566.21

For 1st floor

Basic rate
5% of initial labour rate

(10.93+1.09) x 5%

Add 1% for Labour Welfare Cess

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

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

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
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

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.

K.B.Brick masonry in cement mortar

(1;6) in Superstructure.
G/F
F/F
K.B.Brick masonry in cement mortar
(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
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
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

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)

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
within initial lead and lift as per the
direction of the Engineer-in-charge.
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
sand well watered and rammed
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

K.B.Brick masonry in cement mortar (1;6)

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

K.B.Brick masonry in cement mortar (1;4)

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
wall cladding on 12 mm. thick cement
plaster (1:3) jointed with neat cement
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

One coat of cement washing over

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
Two coats of distemper to inner side
finishing area
Ceiling area as per item no. 11
Inner side area as per item no.13
Total
Deduct as per item no.15
Deduct as per item no.17
Net

21 Two coats of cement painting to outer

side finishing area
Outer side area as per item no.12

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

graded hard granite crusher broken
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
Supplying fitting &fixing of M.S.door &
Window including all cost of material &
labour as per direction of E.I.C.
Door @ 2.50 kg/sft
Window @3.5kg/sft (incl. grill)
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 &
labour as per direction of E.I.C.
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

12 mm thick cement plaster in C.M.(1:6)

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

16 mm thick cement plaster in C.M.(1:6)

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)
in dado work including punning
Length as per item no.11=417'4"
S/C area as per item no 6(b)

12 Fixing glazed tiles in toilet & kitchen

wall cladding on 12 mm. thick cement

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

plaster (1:3) jointed with neat cement

slurry etc.
Toilet
Wash basin

13

14

15

Two coats of enamel painting over one

coat of primer to doors and windows
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

One coat of cement washing over

Plastering surfaces
Ceiling area asper item no.9
Outer side area as per item no.10
Inner side area as per item no.11

229.05 sqm
433.46 sqm
537.93 sqm
1200.44
Sqm

Two coats of distemper to inner side

finishing area
Ceiling area as per item no. 9
Inner side area as per item no.11
Deduct as per item no.13
Deduct as per item no.14
(-)

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
Outer side area as per item no.10
17 20 mm. thick cement plaster in cement
mortar (1:4) in grading plaster of roof slab
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
1st . Footing------5"wall
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

2nd . Footing------5"wall
1
217.66
2nd . Footing------verandha"wall
1
53.17
3rd . Footing------10"wall
1
208.5
3rd . Footing------5"wall
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

K.B.Brick masonry in cement

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

K.B.Brick masonry in cement

mortar (1:4) in Superstructure.
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

Window @3.5kg/sft (incl. grill)

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

6 mm.thick cement plaster in

C.M.(1:4) for ceiling plaster
including deep chipping.

Area as per item no. 7(h)

Area as per item no. 7(g)

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"

16 mm thick cement plaster

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
Area same as item no. 3(b)

2886.56
Sft

12 mm. thick cement plaster in C.M.(1:4)

in dado work including punning
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
Ceiling area asper item no.10
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
Deduct as per item no.15
Net

19

Two coats of cement painting

to outer side finishing area
Outer side as per item no.11

20

20 mm. thick cement plaster in cement

mortar (1:4) in grading plaster of roof slab
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
Earth work excavation in hard soil
100 cum
144.42
within initial lead and lift as per the
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.

K.B.Brick masonry in cement mortar

(1;6) in Superstructure.
6
K.B.Brick masonry in cement mortar
(1:4) in Superstructure of 5" partition
wall.
7
R.C.C.M-200 using 20 mm and down
graded hard granite crusher broken
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

Supplying fitting &fixing of M.S.door &

Window including all cost of material &
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
12 mm thick cement plaster in
C.M.(1:6) in external surface of wall
16 mm thick cement plaster in
C.M.(1:6) in internal surface of wall
2.5 cm. thick A.S.flooing using 12
mm.size h. g. c.b. chips
12 mm. thick cement plaster in
C.M.(1:4) in dado work including
punning
Two coats of enamel painting over one
coat of primer to doors and windows

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

One coat of cement washing over

Plastering surfaces
Two coats of distemper to inner side
finishing area
Two coats of cement painting to outer
side finishing area
20 mm. thick cement plaster in cement
mortar (1:4) in grading plaster of roof
slab
Provision for Toilet
Sub Total
Provision for other unforseen item if
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

Provision for survey&

investigation,quality quontrol& design1.5%
Provision for Contigency-1%
Provision for labour cess-1%
Grand Total

30364.00

20243.00
20243.00
Rs 2500000.00
(Rupees twenty five lakh only)

Detailed estimate for construction of BNRGSK under MGNREGS

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

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

No

Filling in foundation and plinth

with sand well watered and
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
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

Cement concrete(1:4:8) with

Cm. size H.G.C.B. metal
(A)Foundation
column
10" wall
5" wall
verandha
Deduct for column
(B) Flooring area as per item 2(d)

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

K.B.Brick masonry in cement

mortar (1:6)in found. and plinth.
1st . Footing------10"wall
1
157.92
1st . Footing------5"wall
1
18.99
1st . Footing------verandha"wall
1
38.33
2nd . Footing------10"wall
1
157.92
2nd . Footing------5"wall
1
18.99
2nd . Footing------verandha"wall
1
38.33
3rd . Footing------10"wall
1
157.92
3rd . Footing------5"wall
1
18.99
3rd . Footing------verandha"wall
1
38.33
plinth. ------10"wall
1
157.92
plinth------5"wall 1
18.99
plinth------verandha"wall
1
38.33

0.5

K.B.Brick masonry in cement

mortar (1:6) in Superstructure.
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

K.B.Brick masonry in cement

mortar (1:4) in Superstructure.
1

18.99

0.42

1
1

2.5
17.5

7
-0.42

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
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

Centring and shuttering

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

Window @3.5kg/sft (incl. grill)

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

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

Supplying fitting &fixing of

M.S.door Window including
all cost and labour
D
D-1

11

6 mm.thick cement plaster in

C.M.(1:4) for ceiling plaster
including deep chipping.

Area as per item no. 7(f)

Area as per item no. 7(g)
Deduct for wall
10" wall
5" wall

12

12 mm thick cement plaster

147
17.5
164.5

141.75
5
146.75

in cement mortar (1:6) in

external surface of wall.
L=2(49'-3"+19'-1")=136'-8"
13

136.66

12.5

L=2x176'-11"-136'-8"=217'-8"

217.66

10.17

D- opening as item no. 5+6

Total

-1

311.25

217.66

16 mm thick cement plaster

in C.M.(1:6) in internal
surface of wall.

14

2.5 cm. thick A.S.flooing using

12mm.size h. g. c.b. chips
Area same as item no. 3(b)

15

12 mm. thick cement plaster in C.M.(1:4)

in dado work including punning

16

Two coats of enamel painting

over one coat of primer to
doors and windows
Door-area
Window
Total

17

One coat of cement washing

over Plastering surfaces
Ceiling area asper item no.11
Outer side as per item no.12
inner side as per item no.13
T0tal

18

Two coats of distemper to

inner side finishing area
Ceiling area as per item 11
Inner area as per item no.13
Total
Deduct as per item no.15
Net

2
2.75

164.5
146.75

0.5

19

Two coats of cement painting

to outer side finishing area
Outer side as per item no.12

20

20 mm. thick cement plaster in cement

mortar (1:4) in grading plaster of roof slab
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

Bhandaripokhari Block of Bhadrak District.
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.
K.B.Brick masonry in
Cum
cement mortar (1;6) in
Superstructure.
K.B.Brick masonry in
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
Rigid & smooth centring and shuttering
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
Supplying fitting &fixing of
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
plaster in C.M.(1:6) in
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

plaster in C.M.(1:4) in
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
Two coats of distemper to
inner side finishing area

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
Provision for Toilet
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
Provision for P.H. work
Provision for E.I.. work-ls
Provision for survey&
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
(Rupees twenty five lakh only)

Detailed estimate for construction of BNRGSK under MGNREGS

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

Earth work excavation in hard

soil within initial lead and lift
as per direction of the E.I.C.
C-1-Column
C-2-Column
10" wall
5" wall
verandha
Deduct for column
Total

Filling in foundation and plinth

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

with sand well watered and

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
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

1.58

Cement concrete(1:4:8) with

Cm. size H.G.C.B. metal
(A)Foundation

column

10" wall
5" wall
verandha
Deduct for column C-1
c-2

(B) Flooring area as per item 2(d)

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

K.B.Brick masonry in cement

mortar (1:6)in found. and plinth.
1st . Footing------10"wall
1
181.68
1st . Footing------5"wall
1
10.83
1st . Footing------verandha"wall
1
164.58
2nd . Footing------10"wall
1
181.68
2nd . Footing------5"wall
1
10.83
2nd . Footing------verandha"wall
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

3rd . Footing------10"wall
1
181.68
3rd . Footing------5"wall
1
10.83
3rd . Footing------verandha"wall
1
164.58
plinth. ------10"wall
1
181.68
plinth------5"wall 1
10.83
plinth------verandha"wall
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

K.B.Brick masonry in cement

mortar (1:6) in Superstructure.
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

K.B.Brick masonry in cement

mortar (1:4) in Superstructure.
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

R.C.C.M-200 using 20 mm
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

Centring and shuttering

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

Cost of steel including all

-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

cost & carriage and Labour

charges for laying in places
as per direction of O.I.C.

62.98

1.10

3.5

R.C.C.Qnty..@ 1.1 Q/cum

10

Supplying fitting &fixing of

M.S.door Window including
all cost and labour

147
147

Door @ 2.50 kg/sft

147

2.5

3.5

4.5

94.5
94.5

Window @3.5kg/sft (incl. grill)

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

6 mm.thick cement plaster in

C.M.(1:4) for ceiling plaster
including deep chipping.

Area as per item no. 7(f)

Area as per item no. 7(g)
Deduct for wall
10" wall
5" wall

12

12 mm thick cement plaster

in cement mortar (1:6) in
external surface of wall.
L=2(59'-8")+34'-9"=154.08

5.5
12.5
12.5
12.5
3.5
3.5

13

16 mm thick cement plaster

in C.M.(1:6) in internal

6
2
2

surface of wall.

20.08
46.5
10

D- opening as item no. 5+6

Total
14

2.5 cm. thick A.S.flooing using

12mm.size h. g. c.b. chips
Area same as item no. 3(b)

15

12 mm. thick cement plaster in C.M.(1:4)

in dado work including punning

16

Two coats of enamel painting

over one coat of primer to
doors and windows

17

One coat of cement washing

over Plastering surfaces
Ceiling area asper item no.11
Outer side as per item no.12
inner side as per item no.13
T0tal

18

Two coats of distemper to

inner side finishing area
Ceiling area as per item 11
Inner area as per item no.13
Total
Deduct as per item no.15
Net

19

Two coats of cement painting

to outer side finishing area

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

Outer side as per item no.12

20

20 mm. thick cement plaster in cement

mortar (1:4) in grading plaster of roof slab
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

Bhandaripokhari Block of Bhadrak District.
Sl. no.
ABSTRACT OF COST
Sl. no.
Items
Unit
Quantity
1
Earth work excavation in hard soil
100 cum 129.28
within initial lead and lift as per the
direction of the Engineer-in-charge.

Amount
6124.00

Filling in foundation and plinth with

sand well watered and rammed

cum

149.86

165.30

24771.00

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.

Cum

33.79

2199.70

74328.00

Cum

37.64

2372.50

89290.00

K.B.Brick masonry in cement mortar

(1;6) in Superstructure.
K.B.Brick masonry in cement mortar
(1:4) in Superstructure of 5" partition
wall.
R.C.C.M-200 using 20 mm and
down graded hard granite crusher
broken chips
Rigid & smooth centring and shuttering
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)
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

Kg

698.25

60.00

41895.00

Sqm

218.00

53.80

11728.00

Sqm

354.50

50.00

17725.00

13

16 mm thick cement plaster in

C.M.(1:6) in internal surface of wall

Sqm

196.00

67.70

13269.00

14

2.5 cm. thick A.S.flooing using 12

mm.size h. g. c.b. chips
12 mm. thick cement plaster in
C.M.(1:4) in 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
Two coats of distemper to inner side
finishing area
Two coats of cement painting to
outer side finishing area
20 mm. thick cement plaster in
cement mortar (1:4) in grading
plaster of roof slab
Provision for Toilet
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

Provision for other unforseen item if

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
Provision for P.H. work
Provision for E.I.. work-ls
Provision for survey&
investigation,quality quontrol&
design-1.5%
Provision for Contigency-1%
Provision for labour cess-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
(Rupees twenty five lakh only)

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