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 Remarks
1 K.B.Bricks of size 25x12x8 cm 1000 Nos 3900.00 3900.00 3900.00
2 K.B.Bricks of size 23x11x8 cm 1000 Nos 3350.00 3350.00 3350.00
3 C.B.Bricks of size 25x12x8 cm 1000 Nos 2600.00 2600.00 2600.00
4 C.B.Bricks of size 23x11x8 cm 1000 Nos 2300.00 2300.00 2300.00
5 K.B.Brick khoa 4 cm size 1 Cum 260.00 260.00 260.00
6 C.B.Brick khoa 4 cm size 1 Cum 220.00 220.00 220.00
7 Gravel or moorum 1 Cum 40.00 40.00 40.00
8 Sand for mortar 1 Cum 42.00 42.00 42.00
9 Sand for filling and road blinding 1 Cum 38.00 38.00 38.00
10 Shell lime unslaked 1 Kg 14.00 14.00 14.00
11 Granite broken stone of size not less 1 Cum 195.00 195.00 195.00
than 0.0025 Cum. Stacked
12 Stone other than granite quarried, 1 Cum 160.00 160.00 160.00
broken and staked 0.0015 to 0.003
Cum
13 40 mm size Hg metal- CB 1 Cum 620.00 620.00 620.00

14 HB 1 Cum 495.00 495.00 495.00

15 20 mm size Hg Chips- CB 1 Cum 880.00 880.00 880.00

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 1 Cum 625.00 625.00 625.00

4.7 mm size HG chips 1 Cum 560.00 560.00 560.00
19 Stone other than granite to 5cm 1 Cum 210.00 210.00 210.00
20 Stone other than granite to 4cm 1 Cum 215.00 215.00 215.00
21 Hard broken soling stone other than 1 Cum 160.00 160.00 160.00
granite (40mm. to 90mm.)
22 Non sal wood scantling 1 Cum 16800.00 16800.00 16800.00
23 Sal wood scantling 1 Cum 27200.00 27200.00 27200.00
24 38 mm thick Planks 1 Cum 16800.00 16800.00 16800.00
25 25 mm thick non sal planks 1 Cum 16800.00 16800.00 16800.00
26 Non-sal bullahs 75mm. mean dia of 1 Mtr 40.00 40.00 40.00
any length.
 27 Non-sal bullahs 100mm. mean dia of 1 Cum 52.00 52.00 52.00
any length.
28 Non-sal bullahs 125mm. mean dia of 1 Cum 60.00 60.00 60.00
any length.
29 Sal bullahs 75mm. to 120mm. mean 1 Cum 84.00 84.00 84.00
dia up to 5.5m. long.
30 Seasoned Sal wood beam of cross 1 Cum 30400.00 30400.00 30400.00
sectional area not less than
150Sq.cm. & least lateral dimension
100mm. & above 2,75m. Long

31 Seasoned Piasal wood planks for 1 Cum 44200.00 44200.00 44200.00

shutters.
32 Seasoned Teak wood planks for 1 Cum 58000.00 58000.00 58000.00
shutters.
33 Cement (Rate fixed by DRDA) Qntl 550.00 550.00 550.00
34 Steel Rod (Rate fixed by DRDA) Qntl 4000.00 4000.00 4000.00
35 Binding wire Kg 60.00 60.00 60.00
36 Vitrified floor tiles 600x600 mm (colured/printed)
1 Sqm 600.00 600.00 600.00
37 wall tiles 20x30Cm/20x20Cm 1 Sqm 320.00 320.00 320.00
38 Enamale paint 1 Litre 145.00 145.00 145.00
39 Distemper 1 Kg 50.00 50.00 50.00
40 Cement paint 1 Kg 35.00 35.00 35.00
41 Red oxide primer 1 Litre 98.00 98.00 98.00
42 Bentonite powder 1 qntl 223.00 223.00 223.00
43 Floor tiles30x30Cm/20x20Cm 1 Sqm 355.00 355.00 355.00

RATE FOR CONVEYANCE OF MATERIALS WITH ROYLTY

Conveyance of materials by Truck
Sl Distace to be carried Stone productsBricks 23cm = 2500 nos Iron, grills, cement,
No Sand, MoorumBricks 25cm = 2000 nos Bitumen, AC sheet
Gravel Cementconcrete GCI sheet, Paint
Flyash, earth All kinds of tiles = 180 Sqm
Wood

Railway
1 Upto 5KM 102.00 679.00 110.00
2 Beyond 5Km upto 50KM for extra KM 6.40 29.00 6.40
3 Beyond 50Km for every extra Km 4.30 22.50 5.30
 LEAD STATEMENT
Sl No Name of Materials Location Lead in Basic Carriage Extra up
of Quarry KM by cost of 1st 5 to 50 km
Trucks in Rs KM
(in Rs)
1 2 3 4 5 6 7
1 40 mm size HG Metal (Crusher 10 620.00 102.00 32.00
Broken)
2 40 mm size HG Metal (Hand Broken) 10 495.00 102.00 32.00

5 20 mm size HGCB chips(Crusher 10 880.00 102.00 32.00

Broken)
3 10 mm size HGCB chips(Crusher 10 930.00 102.00 32.00
Broken)
2 12 mm size HGCB chips(Crusher 10 910.00 102.00 32.00
Broken)
4 4.7 mm size HGCB chips(Crusher 10 560.00 102.00 32.00
Broken)
6 Sand for mortar 10 42.00 102.00 32.00
7 Sand for filling 5 38.00 102.00 0.00
9 K.B.Bricks of size 25x12x8 cm 10 3900.00 339.50 72.50
10 K.B.Bricks of size 23x11x8 cm 10 3350.00 271.60 58.00
11 Cement (Supply Departmentaly) 5 550.00 10.70 0.00
12 MS Rod TATA Tiscon (Fe - 415) 5 4000.00 10.70 0.00
(Supply Departmentaly)
14 Carriage of wood 5 85.60
8 15 cm to 30 cm RRHG Stone 5 195.00 102.00 0.00

Certified that the leads provided in this lead staement are minimum
correct to the best of my knowledge.

Junior Engineer Asst. PD(Tech)

NREGA RATE

ORDINARY SOIL 145 51.23675

HARD 180 63.60424

STONEY 250 88.33922

 initial 1st 2nd 3rd 4th
LEAD 0 7.64 16.56 26.74 38.21
0 10.44 20.88 31.32 41.76
LIFT

rate 180 0 10.44 190.44

for excavation 180 216

north south o/h charge
10%

3150 3250
2900 2850
2400 2450
2200 2270
255 256
207 205
40 40
44 48
39 45
16 16
201 223

164 158

618 638

502 510
901 908

924 938

961 992

642 644
588 597
221 230
231 240
164 170

16828 16600
29685 27400
16828 16600
16828 16600
40 42
 49 52

62 65

83 86

32493 30100

46507 43400

64007 61300

550 550
4000 4000
60 60
600 600
320 320
145 145
50 50
35 35
98 98
223 223
355 355

ERIALS WITH ROYLTY

Bulky materials
Machinaries
generators
Hume Pipes
Furnitures
Other Royalty
107.00 910.00 Stone & stone products 50.40
6.40 30.00 Sand 14.00
5.30 22.50 Moorum & Earth 14.00
 Extra Royality Total Total Unit
above 50 in Rs (Carriag+ in Rs
km. Roya)(6+ (5+10)
7+8+9)
8 9 10 11 12
0.00 50.40 804.40 Cum
184.40
0.00 50.40 679.40
184.40
0.00 50.40 1064.40 Cum
184.40
0.00 50.40 1114.40 Cum
184.40
0.00 50.40 1094.40 Cum
184.40
0.00 50.40 744.40 Cum
184.40
0.00 14.00 148.00 190.00 Cum
0.00 14.00 116.00 154.00 Cum
0.00 0.00 412.00 4312.00 1000 Nos
0.00 0.00 329.60 3679.60 1000 Nos
0.00 10.70 560.70 Qntl
0.00 10.70 4010.70 Qntl

85.60 85.60 Cum

0.00 50.40 152.40 347.40 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)
Rates of Labour - Unskilled (Mulia) Rs
Semi Skilled (Helper) Rs
Skilled (2nd class) Rs
High Skilled (Special or 1st class) Rs
Sl No Description Quantity required Unit Rate
1 2 3 4 5
1 Earthwork in excavation of foundation in hard soil or gravelly soil except sheet rock requiring blasting to
(i) Labour
Man Mulia 21.50 Nos @
Women Mulia 21.50 Nos @
Total
(ii) Over head charges @ 10% on (i)
(iii) 2% Sundries and T & P etc. on(i)
(iv) Total ( i+ii+iii)
Add 20% for foundation on (iv)

2 Supplying, filling in foundation and plinth with sand, watered and rammed including cost, conveyance &
(i) Labour
Mulia 12.36 Nos Per day @
Over head charges @ 10% on (i)
2% Sundries and T & P etc.on (i)
(ii) Cost, Conveyance & Royalty
Sand 100.00 Cum Per Cum @

Rate for 1 Cum

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

H.G.C.B. metal
a MATERIAL
4 cm size Hard granite metal 0.96 Cum Per Cum @
Sand 0.48 Cum Per Cum @
Cement 1.72 Qntl Per Qntl @
b LABOUR
Mason 2nd class 0.18 Nos Per day @
 Man Mulia 2.50 Nos Per day @
Women Mulia 1.40 Nos Per day @
Total ( a+b)
c Over head charges @ 10% on (a+b)
d Conveyance & Royalty
4 cm size Hard granite metal 0.96 Cum Per Cum @
Sand 0.48 Cum Per Cum @
Cement 1.72 Qntl Per Qntl @
e Total ( a+b+c+d)

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

H.G..H.B. metal
a MATERIAL
4 cm size Hard granite metal 0.96 Cum Per Cum @
Sand 0.48 Cum Per Cum @
Cement 1.72 Qntl Per Qntl @
b LABOUR
Mason 2nd class 0.18 Nos Per day @
Man Mulia 2.50 Nos Per day @
Women Mulia 1.40 Nos Per day @
Total ( a+b)
c Over head charges @ 10% on (a+b)
d Conveyance & Royalty
4 cm size H.G.H.B. metal 0.96 Cum Per Cum @
Sand 0.48 Cum Per Cum @
Cement 1.72 Qntl Per Qntl @
e Total ( a+b+c+d)

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

H.G.C.B. metal
a MATERIAL
4 cm size H.G.C.B. metal 0.96 Cum Per Cum @
Sand 0.48 Cum Per Cum @
Cement 2.29 Qntl Per Qntl @
b LABOUR
Mason 2nd class 0.18 Nos Per day @
Man Mulia 2.50 Nos Per day @
Women Mulia 1.40 Nos Per day @
Total ( a+b)
c Over head charges @ 10% on (a+b)
d Conveyance & Royalty
4 cm size Hard granite metal 0.96 Cum Per Cum @
Sand 0.48 Cum Per Cum @
Cement 2.29 Qntl Per Qntl @
e Total ( a+b+c+d)

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

H.G.C.B.. chips
a MATERIAL
12cm size chips 0.90 Cum Per Cum @
Sand 0.45 Cum Per Cum @
Cement 3.23 Qntl Per Qntl @
b LABOUR
Mason 2nd class 0.68 Nos Per day @
Mulia 4.60 Nos Per day @
Total (a+b)
c Over head charges @ 10% on (a+b)
d Conveyance & Royalty
12cm size chips 0.90 Cum Per Cum @
Sand 0.45 Cum Per Cum @
Cement 3.23 Qntl Per Qntl @
e Total ( a+b+c+d)

7 RCC M-20 work with 20mm down grade

course aggregate
Data for 15 Cum
a MATERIAL
20mm size Hard granite chips 8.10 Cum Per Cum @
10mm size Hard granite chips 5.40 Cum Per Cum @
Sand 6.75 Cum Per Cum @
Cement 52.10 Qntl Per MT @
b LABOUR
Mason 2nd class 1.50 Nos Per day @
Mate 0.86 Nos Per day @
Mulia 20.00 Nos Per day @
c Machinary - Concrete Mixture 6.00 Hour Per Hour @
Generator 33 KVA 6.00 Hour Per Hour @
Total
d Over head charges @ 10% on (a+b+c)
e CARRIAGE & ROYALITY
 20mm size Hard granite chips 8.10 Cum Per Cum @
10mm size Hard granite chips 5.40 Cum Per Cum @
Sand 6.75 Cum Per Cum @
Cement 52.10 Qntl Per MT @
Cost of 15 Cum
f Rate for one Cum =(a+b+c+d+e)/15 54158.66 48504.71 /

For 1st floor

15% extra Labour(137.51+13.75)*15%

8 Rigid and smooth centering & shuttering for

RCC works
8(i) RCC M20 in foundation and footings, bases
of columns, mass concrete & precast slabs
etc.
A Details for 10 Sqm
a MATERIAL
25 mm thick non sal planks 0.267 Cum Per Cum Rs
80 mm dia non sal bullah 12.60 Mtr Per Mtr Rs
Carriage of wood 0.3284 Cum Per Cum Rs

Considering 10 times use of the material for use once

b LABOUR
Carpenter 2nd class 0.50 Nos Per day Rs
Semi Skilled mulia 0.50 Nos Per day Rs
Total
c Overhead charges @ 10% on (a+b)

d Rate for one sqm 673.22 /10

Centering & shuttering required for column 1.50 Sqm x

footing,base of column, mass concrete &
precast slab
B Rate of cement concrete as per item No 7
Total (A + B)

8(ii) RCC M20 in Plinth bend and Grade beam

etc.
A Centering & shuttering required for Plinth 5.00 Sqm x
bend & Grade Beam
 B Rate of cement concrete as per item No 7
Total (A + B)

8(iii) RCC M20 in all kinds of beam

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

Considering 10 times use of the material for use once

b LABOUR
Carpenter 2nd class 2.75 Nos Per day Rs
Semi Skilled mulia 2.75 Nos Per day Rs

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

d Rate for one Sqm = (a+b+c)/4.2 1282.12 /4.2

Centering & shuttering required for Beams 8.00 Sqm x

B Rate of cement concrete as per item No 7

Total (A + B)

C For 1st floor

15% extra for labour (137.51 + 13.75) X
20% extra for centering & shuttering 2442.13 X

8 (iv) RCC stairs excluding landing but including

railing details
Details for 5 Sqm
a MATERIAL
38 mm thick non sal wood planks 0.228 Cum Per Cum Rs
Non sal wood planks 0.039 Cum Per Mtr Rs
120 mm dia non sal bullah 6.50 Mtr Per Mtr Rs
Carriage of wood 0.350 Cum Per Cum Rs

Considering 10 times use of the material for use once

b LABOUR
Carpenter 2nd class 2.75 Nos Per day Rs
 Semi Skilled mulia 2.75 Nos Per day Rs

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

d Rate for one sqm 1195.04 /5

Centering & shuttering required for stair flight 9.00 Sqm x

B Rate of cement concrete as per item No 7

Total (A + B)

C For 1st floor

15% extra for labour (137.51 + 13.75) X
20% extra for centering & shuttering 2151.08 X

8 (v) RCC M20 in Lintel bend

Details for 7.80 Sqm
a MATERIAL
38 mm non sal planks 0.413 Cum Per Cum Rs
120 mm dia non sal bullah 21.00 Mtr Per Mtr Rs
Carriage of wood 0.689 Cum Per Cum Rs

Considering 10 times use of the material for use once

b LABOUR
Carpenter 2nd class 1.25 Nos Per day Rs
Semi Skilled mulia 1.25 Nos Per day Rs

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

d Rate for one Sqm = (a+b+c)/7.8 1215.33 /7.8

Centering & shuttering required for Lintel 14.00 Sqm x
bend
B Rate of cement concrete as per item No 7
Total (A + B)

C For 1st floor

15% extra for labour (137.51 + 13.75) X
20% extra for centering & shuttering 2181.36 X

8 (vi)) RCC M20 in projecting sunsheds and chajjas

up to 4.30 mt. Height
 Details for 9 Sqm
a MATERIAL
Non sal wood scantling 0.112 Cum Per Cum Rs
38 mm thick non sal wood planks 0.340 Cum Per Cum Rs
120 mm dia sal bullah 56.00 Mtr Per Mtr Rs
Carriage of wood 1.142 Cum Per Cum Rs
Total
Considering 10 times use of the material for use once
b LABOUR
Carpenter 2nd class 2.75 Nos Per day Rs
Semi Skilled mulia 2.75 Nos Per day Rs

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

d Rate for one Sqm = (a+b+c)/9 2021.20 /9

Centering & shuttering required for Chajja 10.00 Sqm x

B Rate of cement concrete as per item No 7

Total (A + B)

C For 1st floor

15% extra for labour (137.51 + 13.75) X
20% extra for centering & shuttering 2245.77 X

8 (vii) RCC M20 in floors and roof slabs, landing

balconies up to 4.30 mt. Height
A Centering & shuttering required for Slab 10.00 Sqm x
B Rate of cement concrete as per item No 7
Total (A + B)

C For 1st floor

15% extra for labour (137.51 + 13.75) X
20% extra for centering & shuttering 2245.77 X
9 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 1.05 MT Per MT Rs
overlaps & wastage
Binding wire 8 Kg Per Kg Rs
b. Labour
Mate 0.44 Nos Per day Rs
Black smith Special 3.00 Nos Per day Rs
Mulia 8.00 Nos Per day Rs

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

d CARRIAGE CHARGE OF BAR
HYSD bars 1.05 MT. Per Cum @
Total (a+b+c+d)
e Rate per One Quintal

For 1st floor -

Basic rate
5% of labour rate = (115.23+11.52) x 5%

10 Brick work with 1st class K.B.Bricks in cement mortar (1:6) in superstructure of size 10"x5"x3" having
a 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 @
b 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 @

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

d CARRIAGE & ROYALITY
K.B.Brick of size 23x12x8 cm 350.00 Nos 1000 nos @
Sand 0.28 Cum Per Cum @
Cement 0.672 Qntl Per Qntl @
e 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) (433.35+43.33) x 15%

11 Brick work with 1st class K.B.Bricks in cement mortar (1:4) in superstructure of size 10"x5"x3" having
a 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 @
b 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 @

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

d CARRIAGE & ROYALITY
K.B.Brick of size 25x12x8 cm 350.00 Nos 1000 nos @
Sand 0.28 Cum Per Cum @
Cement 1.00 Qntl Per Qntl @
e 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) (433.35+43.33) x 15%

12 6mm thick cement plaster in cement mortar (1:4) to RCC surface finished smooth including deep
a MATERIAL
Sand 0.0075 Cum Per Cum @
Cement 0.0372 Qntl Per Qntl @
b LABOUR
Mason 2nd class 0.14 Nos Per day @
Mulia ( 0.05+0.05+0.02+0.05) 0.17 Nos Per day @

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

d CARRIAGE & ROYALITY
Sand 0.0075 Cum Per Cum @
Cement 0.0372 Qntl Per Qntl @
e Total for F&P (a+b+c+d)

For 1st floor

Basic rate
5% of initial labour rate (31.54+3.15) x 5%

13 12mm (½") thick cement plaster (1:6) finshing smooth to outside smooth surface of brick walls after
a MATERIAL
Sand 0.015 Cum Per Cum @
Cement 0.0358 Qntl Per Qntl @
b LABOUR
Mason 2nd class 0.14 Nos Per day @
Mulia ( 0.05+0.05+0.02) 0.12 Nos Per day @

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

d CARRIAGE & ROYALITY
Sand 0.015 Cum Per Cum @
Cement 0.0358 Qntl Per Qntl @
e Total for F&P (a+b+c+d)

For 1st floor

Basic rate
5% of initial labour rate for outside (27.04+2.70) x 5%

14 16mm (⅝") thick cement plaster (1:6) finshed smooth to inside rough surface of 9"/10" thick brick walls
a MATERIAL
Sand 0.018 Cum Per Cum @
Cement 0.043 Qntl Per Qntl @
b LABOUR
Mason 2nd class 0.16 Nos Per day @
Mulia ( 0.11+0.11+0.02) 0.24 Nos Per day @

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

d CARRIAGE & ROYALITY
Sand 0.018 Cum Per Cum @
Cement 0.043 Qntl Per Qntl @
e Total for F&P (a+b+c+d)
 For 1st floor
Basic rate
3% of initial labour rate for inside (40.16+4.02) x 3%

15 20mm thick cement plaster in cement mortar (1:6) for brick masonary including cost, conveyance &
a MATERIAL
Sand 0.021 Cum Per Cum @
Cement 0.057 Qntl Per Qntl @
b LABOUR
Mason 2nd class 0.16 Nos Per day @
Mulia ( 0.11+0.11+0.02) 0.24 Nos Per day @

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

d CARRIAGE & ROYALITY
Sand 0.015 Cum Per Cum @
Cement 0.0644 Qntl Per Qntl @
e Total for F&P (a+b+c+d)

For 1st floor

5% of initial labour rate (40.16+4.02) x 5%

16 20 mm thick grading plaster in

C:M (1:4) over roof slab etc. complete.
a) Material
Sand 0.021 Cum @ Rs.
Cement 0.0744 Qtl @ Rs.
b) Labour :
Masson 2nd Class 0.16 No. @ Rs.
Mulia 0.24 No. @ Rs.

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

d) Carriage & Royalty of Materials

Sand 0.021 Cum @ Rs.
Cement 0.074 Qtl @ Rs.

(ii)1st. Floor
Cost of ground floor
Add 3% extra labour over G.F
17 12mm C.P.in C.M. (1:4) with cement punning for skirting
a MATERIAL
Sand 0.015 Cum Per Cum @
Cement 0.0644 Qntl Per Qntl @
b LABOUR
Mason 2nd class 0.15 Nos Per day @
Mulia ( 0.04+0.05+0.02) 0.11 Nos Per day @

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

d CARRIAGE & ROYALITY
Sand 0.015 Cum Per Cum @
Cement 0.0644 Qntl Per Qntl @
e Total for F&P (a+b+c+d)

For 1st floor

Basic rate
3% of initial labour rate (27.30+2.73) x3%

18 2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG chips including punning including cost,
a MATERIAL
12 mm size H.G Chips 0.023 Cum Per Cum @
Sand 0.012 Cum Per Cum @
Cement 0.0858 Qntl Per Qntl @
b LABOUR
Mason Special 0.13 Nos Per day @
Mulia ( 0.03+0.22+0.11) 0.36 Nos Per day @

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

d CARRIAGE & ROYALITY
12 mm size H.G Chips 0.023 Cum Per Cum @
Sand 0.012 Cum Per Cum @
Cement 0.0858 Qntl Per Qntl @
e Total for F&P (a+b+c+d)

For 1st floor

Basic rate
5% of initial labour rate (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 (49.17+4.92) x 5%

20 Supplying fitting & fixing of ceramic floor tiles in floors, treads or steps and landing on 25 mm thick bed
Details for 10 Sqm
a) Material
Sand 0.13 Cum Per Cum @
Cement 2.737 Qntl Per Qntl @
b) Labour
Mason Special 2.16 Nos Per day @
Semi-skilled mulia 5.50 Nos Per day @
Mulia 2.16 Nos Per day @

Overhead charges @ 10% on (a+b)

c) Carriage & Royalty
Sand 0.13 Cum Per Cum @
Cement 2.737 Qntl Per Qntl @
d) Total for F&P (a+b+c)
Rate for one sqm = 2556.57 /
Wax polishing

Cost of tile
 Total
For 1st floor
Basic rate
5% of initial labour rate (49.17+4.92) x 5%

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 0.15 Cum Per Cum @
Cement 1.38 Qntl Per Qntl @
b) Labour
Mason Special 3.25 Nos Per day @
Semi-skilled mulia 0.00 Nos Per day @
Mulia 3.25 Nos Per day @

Overhead charges @ 10% on (a+b)

c) Carriage & Royalty
Sand 0.15 Cum Per Cum @
Cement 1.375 Qntl Per Qntl @
d) Total for F&P (a+b+c)
Rate for one sqm = 2383.75 /

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

For 1st floor

Basic rate
5% of initial labour rate (49.17+4.92) x 5%

22 Painting two coats over one coat of primer on new steel work including labour & material charges.
Data for 9.30 Sqm
A Priming
a Labour
Painter 1st class 0.50 Nos Per day @
Mulia 0.50 Nos Per day @

b O.H.C @ 10% on (a )
2% Sundries, brushes, putty etc. on (a)
 Rate for one sqm = 122.64 /
Or
c Materail
Cost of primer 0.054 Lit Per Lit @

B Painting
a Labour
Painter 1st class 1.25 Nos Per day @
Mulia (1.00+0.10) 1.10 Nos Per day @

b O.H.C @ 10% on (a )
2% Sundries, brushes, putty etc. on (a)

Rate for one sqm = 291.48 /9.30

c Material
Cost of painting 0.125 Lit Per Lit @

Total ( A + B)

For 1st floor

Basic rate
5% of initial labour rate (39.76+3.98) x 5%

23 Finishing walls with cement washing one

coat to surface of wall
Data for 93 Sqm
a) Material
Cement 1.00 Qntl Per Qntl @
a Labour
Mason 2nd Class 0.75 Nos Per day @
Mulia 1.00 Nos Per day @

b) O.H.C @ 10% on (a)

CARRIAGE & ROYALITY
Cement 1.00

c) Rate for one sqm = 720.12 /

For 1st floor

 Basic rate
5% of initial labour rate (1.90+0.19) x 5%

24 Distempering two coats with any approved

shade over the interior surface of wall

Data for 10 Sqm

a Labour
Painter Special 0.52 Nos Per day @
Mulia 0.52 Nos Per day @
Mulia for preparation of surface 0.10 Nos Per day @

b) O.H.C @ 10% on (a)

Sundries 2%

Rate for one sqm = 135.17 /

Or
c Material
Cost of distemper 0.25 Litr Per Ltr @

For 1st floor

Basic rate
3% of initial labour rate (12.29+1.22) x 3%

25 Cement Painting two coat

a) Materials :
Cement Paint 2.50 Kg. @ Rs.
b) Labour :
Painter ( Special ) 0.22 No. @ Rs.
Man Mulia 0.32 No. @ Rs.
c) Overhead charges @ 10% on (b)
d) Sundries 2% on (b)

Rate for 1 Sqm 151.54 /10 10

(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

a MATERIAL
4.7 mm size Hard granite chips 0.0169 Cum Per Cum @
Sand 0.0169 Cum Per Cum @
Cement 0.1208 Qntl Per Qntl @
b LABOUR
Mason Special 0.10 Nos Per day @
Mulia ( 0.33+0.03) 0.36 Nos Per day @

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

d CARRIAGE & ROYALITY
4.7 mm size Hard granite chips 0.0169 Cum Per Cum @
Sand 0.0169 Cum Per Cum
Cement 0.1208 Qntl Per Qntl @
e Total (a+b+c+d)

Add for 1st floor -

Basic rate
15% of initial labour rate (45.30+4.53) x 15%

27 RRHG stone masonary in cement Mortar

(1:6) for F&P
a MATERIAL
Rando Rubble Hard Granite stone 1.00 Cum Per Cum @
Sand 0.34 Cum Per Cum @
Cement 0.8151 Qntl Per Qntl @
b LABOUR
Mason Special 0.35 Nos Per day @
Mason 2nd class 1.41 Nos Per day @
Mulia ( 1.41+1.41+0.35) 3.17 Nos Per day @

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

d ROYALITY
Rando Rubble Hard Granite stone 1.00 Cum Per Cum @
Sand 0.34 Cum Per Cum @
Cement 0.8151 Qntl Per Qntl @
e Total (a+b+c+d)
 28 Single U.R.Pile foundation
a) 375 mm.dia 6.0 m. long Or
Boring Mistry (Spl.) 2 Nos
Winch operator 0.5 Nos
H.C.of Tripod day 0.5
Bentonite powder 2.5 Bag-(50 Kg)

O.H.C.-10%
Total
R.C.C. M-200 0.88 Cum
Extra cement 10% 0.306 Qntl

(i) Addition depth of 0.5 m.

Excavation of bore hole-6% of (a) 1141.25 6%
R.C.C. M-200 0.055 Cum
Extra cement 10% 0.019 Qntl

b) 300 mm.dia 6.0 m. long

Excavation of bore hole 90% of (a) 1141.25 90%
R.C.C. M-200 0.535 Cum
Extra cement 10% 0.185 Qntl

(i) Addition depth of 0.5 m.

Excavation of bore hole-6% of (a) 1141.25 6%
R.C.C. M-200 0.035 Cum
Extra cement 10% 0.012 Qntl

c) 250 mm.dia 6.0 m. long

Excavation of bore hole 83% of (a) 1141.25 83%
R.C.C. M-200 0.359 Cum
Extra cement 10% 0.125 Qntl

(i) Addition depth of 0.5 m.

Excavation of bore hole-6% of (a) 1141.25 6%
R.C.C. M-200 0.0245 Cum
Extra cement 10% 0.0085 Qntl

29 Double U.R.Pile foundation

a) 375 mm.dia 6.0 m. long
Excavation of bore hole same as 28 (a)
 Add 25 % extra for double under ream
R.C.C. M-200 1.1 Cum
Extra cement 10% 0.382 Qntl

(i) 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) 1426.56 90%
R.C.C. M-200 0.647 Cum
Extra cement 10% 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) 1426.56 83%
R.C.C. M-200 0.423 Cum
Extra cement 10% 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 0.023
Sand 0.012
cement 0.0754
b) Labour
Mason (spl) 0.103
Mulia 0.36

Overhead charges @ 10% on (a+b)

CARRIAGE & ROYALITY
12 mm size Hard granite chips 0.0230 Cum Per Cum @
Sand 0.0120 Cum Per Cum
Cement 0.0754 Qntl Per Qntl @
Total
13 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

a MATERIAL
Salwood scantling sawn 0.028 cum Per cum @
b LABOUR
Carpenter special 0.50 Nos Per day @
Male Mulia 0.50 Nos. Per day @

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

Total (a+b+c)
d Rate for one Cum = 1121.23 /

28 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

a MATERIAL
Area of shutters 0.79 x 1.89 mtr = 1.49 Sqm
Teak wood planks for shutters 0.054 Cum Per cum @
b LABOUR
Labour for making shutters 1.49 Sqm @
(i) Carpenter Special - 1.00 No 129.00 = 129.00
(ii) Helper - 1.69 Nos 103.00 = 174.07
303.07
Wooden hinged cleats 2.00 Nos Each @
Carpenter 2 nd class 0.50 Nos Per day @
Male Mulia 0.50 Nos Per day @

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

Total (a+b+c)
d Rate for one sqm = 4439.55 /
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
a MATERIAL
Area of shutters 0.94 x 2.00 mtr = 1.88 Sqm
Teak wood planks for shutters 0.06656 Cum Per cum @
b LABOUR
Labour for making shutters 1.88 Sqm @
(i) Carpenter Special - 2.00 No 129.00 = 258.00
(ii) Helper - 2.00 Nos 103.00 = 206.00
464.00
Wooden hinged cleats 2 Nos Each @
Carpenter 2 nd class 1.00 Nos Per day @
Male Mulia 1.00 Nos Per day @

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

d Total (a+b+c)
Rate for one sqm = 5899.99 /
Add 1% for Labour Welfare Cess on ( d )

30 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 = 171.00/ Sqft

Add VAT 12.50%

Taking shutter size 3'6" x 6'9" = 23.63 Sqft or 2.195 Sqm

Cost of shutter 2.195 Sqm Per Sqm @
4" Hing 3.00 Nos Each @
Tower bolt 2.00 Nos Each @
 Aldrop 2.00 Nos Each @
Door closer 1.00 Nos Each @
Door stopper 1.00 Nos Each @
Mortise Lock 1.00 Nos Each @
Alluminum Handel 2.00 Nos Each @
Labour for for fixing of shutter 1.275 Sqm Per Sqm @

Rate for One Sqm 6453.91 /

Add 1% for Labour Welfare Cess

31 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 0.89 Nos Per day @
Semi skilled labour 0.89 Nos Per day @

c) Over head charges @ 10% on (a+b)

922.59
Total (a+b+c)
d) Rate per 1 Rmt. 10223.59 /
Add 1% for Labour Welfare Cess on ( d )

32 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" = 13.72 Sqft or 1.275 Sqm

Cost of shutter 1.275 Sqm Per Sqm @
4" Hing 3.00 Nos Each @
Alluminum Handel 2.00 Nos Each @
Labour for for fixing of shutter 1.275 Sqm Per Sqm @

Rate for One Sqm 2916.10 /

Add 1% for Labour Welfare Cess

35 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 Per cum @
Labour for making shutters 1.88 Sqm @
(i) Carpenter Special - 2.00 Nos 129.00 = 258.00
(ii) Helper - 2.00 Nos 103.00 = 206.00
464.00
Wooden hinged cleats 2 Nos Each @
Carpenter 2 nd class 1.00 Nos Per day @
Male Mulia 1.00 Nos Per day @

c) Over head charges @ 10% on (a+b)

922.59
Total (a+b+c)
d) Rate for one Cum = 4618.71 /
Add 1% for Labour Welfare Cess on ( d )

Or
36 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
a Material
Shell lime unslaked 23.32 Kg Per Kg @
b Labour
Painter 2nd class 1.50 Nos Per day @
Mulia 1.00 Nos Per day @

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

d) Total (a+b+c)
Rate for one sqm = 649.53 /
Add 1% for Labour Welfare Cess on ( d )

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 8.00 Kg Each Kg @
b) Labour
Painter 2nd class 0.50 Nos Per day @
Mulia 0.50 Nos Per day @
Mulia for preparation of surface 0.07 Nos Per day @

c) O.H.C @ 10% on (a+b)

 d) Total (a+b+c)
Rate for one sqm = 566.21 /
Add 1% for Labour Welfare Cess on ( d )

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 0.54 Nos Per day @
Mulia (0.54+0.10) 0.64 Nos Per day @
Brushes ,sand paper, Putty etc.

2% Sundries T & P etc.

Rate for one sqm = 135.93 / 10

Or
39 Colour washing two coats with shell lime and colouring materials.
Data for 93 Sqm
a Material
Shell lime unslaked 18.66 Kg Per Kg @
b Labour
Add for extra labour and colouring materials
Painter 2nd class 1.00 Nos Per day @
Mulia 0.75 Nos Per day @

Rate for one sqm = 469.74 /93

Or

40 White washing one coats with shell lime.

Data for 93 Sqm
a Material
Shell lime unslaked 11.8 Kg Per Kg @
b Labour
 Painter 2nd class 0.75 Nos Per day @
Mulia 0.50 Nos Per day @

Rate for one sqm = 297.20 /93

Or
41 White washing three coats with shell lime.
Data for 93 Sqm
a Material
Shell lime unslaked 23.32 Kg Per Kg @
b Labour
Painter 2nd class 1.50 Nos Per day @
Mulia 1.00 Nos Per day @

Rate for one sqm = 590.48 /93

Or
42 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.)
m mulia 0.75
f mulia 0.5
t&p 2%

rate per cum

44 fine dressing and turfing

2.94
data for 100 sqm 2%

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
 Labour

Mason special. 1.00 0.17 nos

Stone packer 1.00 0.35 nos
Man mulia 1.00 0.52 nos
Woman mulia 1.00 0.52 nos
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 0.3
2%
rate per 93 sqm for laying 6mm gravel

rate per sqm that is 0.006 cum

rate per cum
TRAL)
90.00 Bor.mist. (Spl) 100
103.00 W.operat. 110
116.00
129.00
Rate Amount In Remark
5 6 7
ock requiring blasting to

90.00 Rs 1935.00
90.00 Rs 1935.00
Rs 3870.00 3870.00
Rs 387.00
Rs 77.40 77.40
Rs 4334.40 3947.40
Rs 866.88 789.48
Rs 5201.28 4736.88
Or say Rs 5201.30 /100 Cum 4736.90
Or say Rs 52.00 /Cum 47.4

ding cost, conveyance &

90.00 Rs 1112.40 1112.40

Rs 111.24
Rs 22.25 22.25

154.00 Rs 15400.00 15400.00

Rs 16645.89 /100 Cum 16534.65
Rs 166.46 /Cum 165.35
Or say Rs 166.50 /Cum 165.30

620.00 Rs 595.20
42.00 Rs 20.16
550.00 Rs 946.00

116.00 Rs 20.88
 90.00 Rs 225.00
90.00 Rs 126.00
Rs 1933.24 1933.24
Rs 193.32
266.47
184.40 Rs 177.02
148.00 Rs 71.04
10.70 Rs 18.40
Rs 2393.03 /Cum 2199.71
Or say Rs 2393.00 /Cum 2199.70

495.00 Rs 475.20
42.00 Rs 20.16
550.00 Rs 946.00

116.00 Rs 20.88
90.00 Rs 225.00
90.00 Rs 126.00
Rs 1813.24 1813.24
Rs 181.32
266.47
184.40 Rs 177.02
148.00 Rs 71.04
10.70 Rs 18.40
Rs 2261.03 /Cum 2079.71
Or say Rs 2261.00 /Cum 2079.70

620.00 Rs 595.20
42.00 Rs 20.16
550.00 Rs 1259.50

90.00 Rs 16.20
116.00 Rs 290.00
116.00 Rs 162.40
Rs 2343.46 2343.46
Rs 234.35
 272.57
184.40 Rs 177.02
148.00 Rs 71.04
10.70 Rs 24.50
Rs 2850.37 /Cum 2616.03
Or say Rs 2850.40 /Cum 2616.00

910.00 Rs 819.00
42.00 Rs 18.90
550.00 Rs 1776.50

116.00 Rs 78.88
90.00 Rs 414.00
Rs 3107.28 3107.28
Rs 310.73
267.12
184.40 Rs 165.96
148.00 Rs 66.60
10.70 Rs 34.56
Rs 3685.13 /Cum 3374.40
Or say Rs 3685.10 /Cum 3374.40

41088.50
880.00 Rs 7128.00
930.00 Rs 5022.00
42.00 Rs 283.50
550.00 Rs 28655.00
2062.58 2062.58
116.00 Rs 174.00 137.51
103.00 Rs 88.58 13.75
90.00 Rs 1800.00
161.00 Rs 966.00 2406.00
240.00 Rs 1440.00
45557.08 45557.08
Rs 4555.71
4045.87
 184.40 Rs 1493.64
184.40 Rs 995.76
148.00 Rs 999.00
10.70 Rs 557.47
Rs 54158.66 49602.95
15 Rs 3610.58 /Cum 3306.86
Rs 3610.60 /Cum 3306.90

Rs 22.69
Rs 3633.27
Say Rs 3633.30

16800.00 Rs 4485.60
40.00 Rs 504.00
85.60 Rs 28.11
Rs 5017.71
Rs 501.77

116.00 Rs 58.00
103.00 Rs 51.50
Rs 611.27 611.27
Rs 61.13
Rs 672.40
Rs 67.24 /Sqm 61.13
61.10

67.24 Rs 100.86 /Cum

Rs 3610.58 /Cum
Rs 3711.44 /Cum
Or say Rs 3711.40 /Cum

67.24 Rs 336.20 /Cum

 Rs 3610.58 /Cum
Rs 3946.78 /Cum
Or say Rs 3946.80 /Cum

16800.00 Rs 3662.40
84.00 Rs 1276.80
84.00 Rs 672.00
85.60 Rs 39.03
Rs 5650.23
Rs 565.02

116.00 Rs 319.00
103.00 Rs 283.25
Rs 1167.27 1167.27
Rs 116.73
Rs 1284.00
Rs 305.71 /Sqm 277.92
305.71 Rs 2445.72 /Cum

Rs 3610.58 /Cum
Rs 6056.29 /Cum
Or say Rs 6056.30 /Cum 277.90

15% Rs 22.69 /Cum

20% Rs 489.14 /Cum 333.48
Rs 6568.12 /Cum
Or say Rs 6568.10 /Cum 333.5

16800.00 Rs 3830.40
16800.00 Rs 655.20
60.00 Rs 390.00
85.60 Rs 29.96
Rs 4905.56
Rs 490.56

116.00 Rs 319.00
 103.00 Rs 283.25
Rs 1092.81 1092.81
Rs 109.28
Rs 1202.09
Rs 240.42 /Sqm 218.56
240.42 Rs 2163.76 /Cum
218.60
Rs 3610.58 /Cum
Rs 5774.33 /Cum
Or say Rs 5774.30 /Cum

15% Rs 22.69 /Cum

20% Rs 432.75 /Cum 262.27
Rs 6229.77 /Cum
Or say Rs 6229.80 /Cum 262.30

16800.00 Rs 6938.40
60.00 Rs 1260.00
85.60 Rs 58.98
Rs 8257.38
Rs 825.74

116.00 Rs 145.00
103.00 Rs 128.75
Rs 1099.49 1099.49
Rs 109.95
Rs 1209.44
Rs 155.06 /Sqm 140.96
155.06 Rs 2170.78 /Cum
141
Rs 3610.58 /Cum
Rs 5781.36 /Cum
Or say Rs 5781.40 /Cum

15% Rs 22.69 /Cum

20% Rs 434.16 /Cum 169.15
Rs 6238.21 /Cum
Or say Rs 6238.20 /Cum 169.20
16800.00 Rs 1881.60
16800.00 Rs 5712.00
84.00 Rs 4704.00
85.60 Rs 97.76
Rs 12395.36
Rs 1239.54

116.00 Rs 319.00
103.00 Rs 283.25
Rs 1841.79 1841.79
Rs 184.18
Rs 2025.96
Rs 225.11 /Sqm 204.64
225.11 Rs 2251.07 /Cum
204.60
Rs 3610.58 /Cum
Rs 5861.65 /Cum
Or say Rs 5861.60 /Cum

15% Rs 22.69 /Cum

20% Rs 450.21 /Cum 245.57
Rs 6334.55 /Cum
Or say Rs 6334.60 /Cum 245.60

225.11 Rs 2251.07 /Cum

Rs 3610.58 /Cum
Rs 5861.65 /Cum
Or say Rs 5861.60 /Cum 204.60

15% Rs 22.69 /Cum

20% Rs 450.21 /Cum
Rs 6334.55 /Cum
Or say Rs 6334.60 /Cum 245.60
 4000.00 Rs 42000.00

60.00 Rs 480.00 480.00

1152.32 1152.32
103.00 Rs 45.32 115.23
129.00 Rs 387.00 11.52
90.00 Rs 720.00
Rs 43632.32 1632.32
Rs 4363.23
4010.70
10.70 Rs 112.35
Rs 48107.90 /MT
Rs 4810.79 /Qntl 163.23
Or say Rs 4810.80 /Qntl 163.20

Rs 4810.79 /Qntl 163.23

Rs 6.34 /Qntl 5.76
Rs 4817.13 /Qntl 168.99
Or say Rs 4817.10 /Qntl 169.00
size 10"x5"x3" having

3900.00 Rs 1365.00
42.00 Rs 11.76
550.00 Rs 369.60
433.35
129.00 Rs 45.15 43.34
116.00 Rs 121.80
90.00 Rs 266.40
Rs 2179.71 2179.71
Rs 217.97
192.83
412.00 Rs 144.20
148.00 Rs 41.44
10.70 Rs 7.19
 Rs 2590.51 /Cum 2372.54
Or say Rs 2590.50 /Cum 2372.50
Rs 33.00 /Cum 33.00
Rs 2623.50 /Cum 2405.50

Rs 2623.50 /Cum 2405.50

Rs 71.50 /Cum 65.00
Rs 2695.00 /Cum 2470.50
Or say Rs 2695.00 /Cum 2470.50
size 10"x5"x3" having

3900.00 Rs 1365.00
42.00 Rs 11.76
550.00 Rs 550.00
433.35
129.00 Rs 45.15 43.34
116.00 Rs 121.80
90.00 Rs 266.40
Rs 2360.11 2360.11
Rs 236.01
196.34
412.00 Rs 144.20
148.00 Rs 41.44
10.70 Rs 10.70
Rs 2792.46 /Cum 2556.45
Or say Rs 2792.50 /Cum 2556.50
Rs 33.00 /Cum 33.00
Rs 2825.50 /Cum 2589.50

Rs 2825.50 /Cum 2589.50

Rs 71.50 /Cum 65.00
Rs 2897.00 /Cum 2654.50
Or say Rs 2897.00 /Cum 2654.50
oth including deep

42.00 Rs 0.32
550.00 Rs 20.46
31.54
116.00 Rs 16.24 3.15
90.00 Rs 15.30
Rs 52.32 52.32
Rs 5.23
 1.51
148.00 Rs 1.11
10.70 Rs 0.40
Rs 59.05 /Sqm 53.82
Or say Rs 59.10 /Sqm 53.80

Rs 59.05 /Sqm 53.82

Rs 1.73 /Sqm 1.58
Rs 60.79 /Sqm 55.40
Or say Rs 60.80 /Sqm 55.40
e of brick walls after

42.00 Rs 0.63
550.00 Rs 19.69
27.04
116.00 Rs 16.24 2.70
90.00 Rs 10.80
Rs 47.36 47.36
Rs 4.74
2.60
148.00 Rs 2.22
10.70 Rs 0.38
Rs 54.70 /Sqm 49.96
Or say Rs 54.70 /Sqm 50.00

Rs 54.70 /Sqm 49.96

Rs 1.49 /Sqm 1.35
Rs 56.19 /Sqm 51.32
Or say Rs 56.20 /Sqm 51.30
9"/10" thick brick walls

42.00 Rs 0.76
550.00 Rs 23.65
40.16
116.00 Rs 18.56 4.02
90.00 Rs 21.60
Rs 64.57 64.57
Rs 6.46
3.12
148.00 Rs 2.66
10.70 Rs 0.46
Rs 74.15 /Sqm 67.69
 Or say Rs 74.10 /Sqm 67.70

Rs 74.15 /Sqm 67.69

Rs 1.33 /Sqm 1.20
Rs 75.47 /Sqm 68.89
Or say Rs 75.50 /Sqm 68.90
cost, conveyance &

42.00 Rs 0.88
550.00 Rs 31.35
40.16
116.00 Rs 18.56 4.02
90.00 Rs 21.60
Rs 72.39 72.39
Rs 7.24
2.91
148.00 Rs 2.22
10.70 Rs 0.69
Rs 82.54 /Sqm 75.30
Or say Rs 82.50 /Sqm 75.30

Rs 2.21 /Sqm 2.01

Rs 84.75 /Sqm 77.31
Or say Rs 84.70 /Sqm 77.30

34.30
42.00 Rs 0.88
550.00 Rs 40.92
40.16
116.00 Rs 18.56 4.02
90.00 Rs 21.6
Rs 81.96 81.96
Rs 8.20

3.90
148.00 Rs 3.11
10.70 Rs 0.80
RS 94.06 85.87
Say RS 94.10 /Sqm 85.90
Rs 94.06 85.87
Rs 1.33 1.20
 Rs 95.39 87.07
Say Rs 95.40 /Sqm

42.00 Rs 0.63
550.00 Rs 35.42
27.30
116.00 Rs 17.40 2.73
90.00 Rs 9.90
Rs 63.35 63.35
Rs 6.34
2.91
148.00 Rs 2.22
10.70 Rs 0.69
Rs 72.59 /Sqm 66.26
Or say Rs 72.60 /Sqm 66.30

Rs 72.59 /Sqm 66.26

Rs 0.90 /Sqm 0.82
Rs 73.49 /Sqm 67.08
Or say Rs 73.50 /Sqm 67.10
nning including cost,

910.00 Rs 20.93
42.00 Rs 0.50
550.00 Rs 47.19
49.17
129.00 Rs 16.77 4.92
90.00 Rs 32.40
Rs 117.79 117.79
Rs 11.78
6.94
184.40 Rs 4.24
148.00 Rs 1.78
10.70 Rs 0.92
Rs 136.51 /Sqm 124.73
Or say Rs 136.50 /Sqm 124.70

Rs 136.51 /Sqm 124.73

Rs 2.70 /Sqm 2.46
Rs 139.21 /Sqm 127.19
Or say Rs 139.20 /Sqm 127.20
roved make with

600.00 Rs 6000.00
20.00 Rs 1800.00
L.S Rs 322.80
1039.54
129.00 Rs 278.64 103.95
103.00 Rs 566.50 10.40
90.00 Rs 194.40
9162.34 9162.34
Rs 916.23
Rs 10078.57
10 Rs 1007.86 /Sqm 916.23
Or say Rs 1007.90 /Sqm 916.20

Rs 1007.86 /Sqm 916.23

Rs 5.72 /Sqm 5.20
Rs 1013.57 /Sqm 921.43
Or say Rs 1013.60 /Sqm 921.40

ng on 25 mm thick bed

42.00 Rs 5.46
550.00 Rs 1505.35

129.00 Rs 278.64 1039.54

103.00 Rs 566.50 103.95
90.00 Rs 194.40 10.40
Rs 2550.35 2550.35
Rs 255.04
48.53
148.00 Rs 19.24
10.70 Rs 29.29
Rs 2853.91 2598.88
10 Rs 285.39 /Sqm 259.89
Rs 8.50 /Sqm 8.50
Rs 293.89 /Sqm 268.39
Or say Rs 293.90 /Sqm 268.40
Rs 0.00 /Sqm 0.00
 Rs 293.90 /Sqm 268.40

Rs 293.89 /Sqm 268.39

Rs 5.72 /Sqm 5.20
Rs 299.61 /Sqm 273.59
Or say Rs 299.60 /Sqm 273.60

42.00 Rs 6.30
550.00 Rs 756.25
711.75
129.00 Rs 419.25 71.18
103.00 Rs 0.00 7.12
90.00 Rs 292.50
Rs 1474.30 1474.30
Rs 147.43
36.91
148.00 Rs 22.20
10.70 Rs 14.71
Rs 1658.64 1511.21
10 Rs 165.86 /Sqm 151.12
Or say Rs 165.90 /Sqm 151.10
Rs 50.00 /Sqm 50.00
Rs 215.90 /Sqm 201.10

Rs 215.86 /Sqm 201.12

Rs 3.91 /Sqm 3.56
Rs 219.78 /Sqm 204.68
Or say Rs 219.80 /Sqm 204.70
material charges.

11.77
129.00 Rs 64.50 1.18
90.00 Rs 45.00
Rs 109.50 109.50
Rs 10.95
Rs 2.19 2.19
Rs 122.64 111.69
9.30 Rs 13.19 12.01
say Rs 13.20 /Sqm 12.00

98.00 Rs 5.29 /Sqm 5.29

Rs 18.48 /Sqm 17.30
Say Rs 18.50 /Sqm 17.30

129.00 Rs 161.25 27.98

90.00 Rs 99.00 2.80
Rs 260.25 260.25
Rs 26.03
Rs 5.21 5.21
Rs 291.48 265.46
Rs 31.34 28.54
Say Rs 31.30 28.50
145.00 Rs 18.13 /Sqm 18.13
Rs 49.47 /Sqm 46.67
Say Rs 49.50 /Sqm 46.70
Rs 67.95 /Sqm 63.97
Or say Rs 67.90 /Sqm 64.00
Rs 68.00 /Sqm 64.00

Rs 67.95 /Sqm 63.97

Rs 2.19 /Sqm 1.99
Rs 70.13 /Sqm 65.96
Or say Rs 70.10 /Sqm 66.00

550.00 Rs 550.55
177.00
116.00 Rs 87.00 1.90
90.00 Rs 90.00 0.19
Rs 727.55 727.55
Rs 72.76
10.71
10.70 10.71
Rs 811.02 738.26
93 Rs 8.72 7.94
Or say Rs 8.70 /Sqm 7.90
 Rs 8.72 /Sqm 7.94
Rs 0.10 /Sqm 0.10
Rs 8.83 /Sqm 8.03
Or say Rs 8.80 /Sqm 8.00

12.29
129.00 Rs 67.08 1.23
90.00 Rs 46.80
90.00 Rs 9.00
Rs 122.88 122.88
Rs 12.29
2.46
Rs 137.63
10 Rs 13.76 12.29
say Rs 13.80 /Sqm 12.30

50.00 Rs 12.50 /Sqm 12.50

Rs 26.26 /Sqm 24.79
Or say Rs 26.30 /Sqm 24.80

Rs 26.26 /Sqm 24.79

Rs 0.41 /Sqm 0.37
Rs 26.67 /Sqm 25.16
Or say Rs 26.70 /Sqm 25.20

35.00 Rs. 87.50 87.50

57.18 57.18
129.00 Rs. 28.38 5.72
90.00 Rs. 28.80 0.57
5.72
1.14 1.14
Rs. 151.54 /10Sqm 145.82
Rs. 15.15 /Sqm. 14.58
Or say Rs 15.20 /Sqm 14.60

Rs. 15.15 14.58

Rs. 0.31 0.29
Rs. 15.47 /Sqm 14.87
Or say Rs 15.50 /Sqm 14.90

560.00 Rs 9.46
42.00 Rs 0.71
550.00 Rs 66.44
45.30
129.00 Rs 12.90 4.53
90.00 Rs 32.40
Rs 121.91 121.91
Rs 12.19
6.91
184.40 Rs 3.12
148.00 2.50
10.70 Rs 1.29
Rs 141.02 /Sqm 128.82
Or say Rs 141.00 /Sqm 128.80

Rs 141.02 /Sqm 128.82

Rs 7.47 /Sqm 6.80
Rs 148.49 /Sqm 135.62
Or say Rs 148.50 /Sqm 135.60

195.00 Rs 195.00
42.00 Rs 14.28
550.00 Rs 448.31

129.00 Rs 45.15
116.00 Rs 163.56
90.00 Rs 285.30
1151.60 1151.60
Rs 115.16
211.44
152.40 Rs 152.40
148.00 Rs 50.32
10.70 Rs 8.72
1478.20 /Cum 1363.04
say Rs 1478.20 /Cum 1363.00
 100.00 Rs 200
110.00 Rs 55
450 Rs 225
223.00 Rs 557.5
Rs 1037.5 1037.5
Rs 103.75
Rs 1141.25 1037.5
3610.58 Rs 3177.30794 2910.04
550.00 Rs 168.30 168.30
Rs 4486.86 4115.84
Say Rs 4486.90 /pile 4115.80

Rs 68.48 62.25
3610.58 Rs 198.58 181.88
550.00 Rs 10.45 10.45
RS 277.51 254.58
Say Rs 277.50 /Pile 254.60

Rs 1027.13 933.75
3610.58 Rs 1931.66 1769.17
550.00 Rs 101.75 101.75
RS 3060.53 2804.67
Say Rs 3060.50 /Pile 2804.70

Rs 68.48 62.25
3610.58 Rs 126.37 115.74
550.00 Rs 6.60 6.60
RS 201.45 184.59
Say Rs 201.40 /Pile 184.60

Rs 947.24 861.13
3610.58 Rs 1296.20 1187.16
550.00 Rs 68.75 68.75
RS 2312.18 2117.04
Say Rs 2312.20 /Pile 2117.00

Rs 68.48 62.25
3610.58 Rs 88.46 81.02
550.00 Rs 4.68 4.68
RS 161.61 147.94
Say Rs 161.60 /Pile 147.90

Rs 1141.25 1037.5
 Rs 285.31 1426.56 259.38 1296.88
3610.58 Rs 3971.63492 3637.55
550.00 Rs 210.10 210.10
Rs 5608.30 5144.52
Say Rs 5608.30 /pile 5144.50

Rs 277.50 /pile 254.60

Rs 1283.91 1167.19
3610.58 Rs 2336.04 2139.54
550.00 Rs 123.75 123.75
RS 3743.70 3430.48
Say Rs 3743.70 /Pile 3430.50

Rs 201.40 /pile 184.60

Rs 4549.30 /Pile 4168.90
Rs 3340.90 /Pile 3061.30

Rs 1184.05 1076.41
3610.58 Rs 1527.27 1398.80
550.00 Rs 80.80 80.80
Rs 2792.12 2556.00
Say Rs 2792.10 /Pile 2556.00

Rs 161.60 /pile 147.90

Rs 3438.50 /Pile 3147.6
Rs 2468.90 /Pile 2260.2

910.00 Rs 20.93 20.93

42.00 Rs 0.504 0.504
550.00 Rs 41.47 41.47

129.00 Rs 13.29 13.29

90.00 Rs 32.40 32.40
Rs 108.59 108.59
Rs 10.86

184.40 Rs 4.24
148.00 1.78
10.70 Rs 0.81
Rs 126.27
Say Rs 126.30 /Sqm 108.60
 58000.00 Rs 1624.00

129.00 Rs 64.50
90.00 Rs 45.00
Rs 1733.50 1733.50
Rs 173.35
Rs 1906.85
0.028 Rs 68101.79 /Cum 61910.71
Or say Rs 68101.80 /Cum 61910.70

64007.00 Rs 3456.38

303.07 Rs 451.57

12.50 Rs 25.00
116.00 Rs 58.00
90.00 Rs 45.00
Rs 4035.95
Rs 403.60
Rs 4439.55
1.49 Rs 2979.56 /Sqm
Rs 29.80 /Sqm
Rs 3009.36 /Sqm
Or say Rs 3009.40 /Sqm

64007.00 Rs 4260.31

464.00 Rs 872.32

12.50 Rs 25.00
116.00 Rs 116.00
90.00 Rs 90.00
Rs 5363.63
Rs 536.36
Rs 5899.99
1.88 Rs 3138.29
Rs 31.38 /Sqm
Rs 3169.67 /Sqm
Or say Rs 3169.70 /Sqm

Or say Rs 1840.70 /Sqm

Rs 230.09 /Sqm
Rs 2070.79 /Sqm

2070.79 Rs 4544.89
11.00 Rs 33.00
44.00 Rs 88.00
 163.00 Rs 326.00
750.00 Rs 750.00
25.00 Rs 25.00
550.00 Rs 550.00
20.00 Rs 40.00
76.10 Rs 97.03
Rs 6453.91
2.195 Rs 2940.60
Rs 29.41 /Sqm
Rs 2970.00 /Sqm
Or say Rs 2970.00 /Sqm
50mm dia of 2mm thick

240.24 Rs 2741.14

256.62 Rs 1570.51

256.62 Rs 4267.59

10.00 Rs 341.60
Rs 8920.84
Rs 178.42

129.00 Rs 114.81
90.00 Rs 80.10
Rs 9294.17
Rs 929.42

Rs 10223.59
3.26 Rs 3136.07 /Rmt
Rs 0.00 /Rmt
Rs 3136.07 /Rmt
Or say Rs 3136.10 /Rmt

all fittings including cost

Rs 300.00 /Rmt
Rs 37.50 /Rmt
Rs 337.50 /Rmt
Rs 3.38 /Rmt
Rs 340.88 /Rmt
 Or say Rs 340.90 /Rmt

all fittings including cost

Rs 1935.00 /Sqm
Rs 241.88 /Sqm
Rs 2176.88 /Sqm

2176.88 Rs 2775.07
8.00 Rs 24.00
10.00 Rs 20.00
76.10 Rs 97.03
Rs 2916.10
1.275 Rs 2287.50
Rs 22.88 /Sqm
Rs 2310.38 /Sqm
Or say Rs 2310.40 /Sqm

46507.00 Rs 3095.51
464.00 Rs 872.32

12.50 Rs 25.00
116.00 Rs 116.00
90.00 Rs 90.00
Rs 4198.83
Rs 419.88

Rs 4618.71
1.88 Rs 2456.76 /Cum
Rs 0.00 /Cum
Rs 2456.76 /Cum
say Rs 2456.80 /Cum
 14.00 Rs 326.48

116.00 Rs 174.00
90.00 Rs 90.00
Rs 590.48
Rs 59.05
Rs 649.53
93 Rs 6.98 /Sqm
Rs 0.00 /Sqm
Rs 6.98 /Sqm
Or say Rs 7.00 /Sqm

Rs 6.98 /Sqm
Rs 0.60 /Sqm
Rs 7.59 /Sqm
Rs 0.00 /Sqm
Rs 7.59 /Sqm
Or say Rs 7.60 /Sqm

50.68 Rs 405.44

116.00 Rs 58.00
90.00 Rs 45.00
90.00 Rs 6.30
Rs 514.74
Rs 51.474
 Rs 566.21
10 Rs 56.62 /Sqm
Rs 0.57 /Sqm
Rs 57.19 /Sqm
Or say Rs 57.20 /Sqm

Rs 56.62 /Sqm
Rs 0.60 /Sqm
Rs 57.22 /Sqm
Rs 0.57 /Sqm
Rs 57.79 /Sqm
Or say Rs 57.80 /Sqm

129.00 Rs 69.66
90.00 Rs 57.60
L.S Rs 6.00
Rs 133.26
Rs 2.67
Rs 135.93
Rs 13.59
say Rs 13.60 /Sqm

14.00 Rs 261.24

Rs 25.00
116.00 Rs 116.00
90.00 Rs 67.50
Rs 469.74
Rs 5.05
say Rs 5.10 /Sqm

14.00 Rs 165.20
116.00 Rs 87.00
90.00 Rs 45.00
Rs 297.20
Rs 3.20
say Rs 3.20 /Sqm

14.00 Rs 326.48

116.00 Rs 174.00
90.00 Rs 90.00
Rs 590.48
Rs 6.35
say Rs 6.30 /Sqm
Rs. 26.67 /Sqm

90 67.5
90 45
2.25
114.75
4.053338 4.05
cum

90 264.6
5.292
269.892
2.69892 2.70
sqm

@ Rs 347.40 Rs 347.40
@ Rs 129.00 Rs 21.93
@ Rs 103.00 Rs 36.05
@ Rs 90.00 Rs 46.80
@ Rs 90.00 Rs 46.80
93.60 Rs 498.98 /cum.

90.00 67.5
1.35
68.85
per cum 0.69

90.00 27
0.54
27.54

0.296129
49.35484
 Farm pond

length 60
breadt 45
Sl No Item of work No L in feet B in feet H in feet Qty in cft

1 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)

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 1 60.00 45.00 1.00 2700
2 nd layer 1 55.00 40.00 1.00 2200
3 rd layer 1 50.00 35.00 1.00 1750
4 th layer 1 45.00 30.00 1.00 1350
5 th layer 1 40.00 25.00 1.00 1000
6 th layer 1 35.00 20.00 1.00 700
7 th layer 1 30.00 15.00 1.00 450
7.00 10150
top width of embankment
Q/LH-SH w=(Q/L-SH)/H 8.3600998
2 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
3 Fine dressing &Turfing of sloped
portion with initial lead of 50m &
one extra lift over initial lift of
1.50m. Slope portion
out side 1 273.20 6.04 - 1649.41318
inside 0 0.00 0.00 0

4 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 0 273.20 2.00 2.00 0

5 Rough stone dry packing in

revetment & Toe wall
Toe wall 0 273.20 2.00 2.00 0
Revetment. 0 273.20 10.00 1.00 0
0
Deduction for bathing ghat 0 10.00 10.00 1.00 0

6 Provision for bathing ghat 0

7 gaon sathi @ 6% appoxon labour item

8 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 0
4) Fine dressing & turfing. sqm 153.29
unskilled labour comp.
Material.comp.
 Rate in Amopont in
Qty in cum
Rs Rs.

A 5 B
:1 Feet 2 :1
2.7 Feet
5.4 5.4
15.8 Feet

5 + 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 0.00

0.00

0 0.00
0
0 0.00 0.00
@ 0 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 Filling in foundation and plinth with cum 195.00 166.50 32468.00

sand well watered and rammed
3 Cement concrete(1:4:8) with 4cm size Cum 47.89 2393.00 114601.00
hard granite crusher broken metal

4 K.B.Brick masonry in cement mortar Cum 43.53 2590.50 112764.00

(1;6) in foundation and plinth.

5 K.B.Brick masonry in cement mortar

(1;6) in Superstructure.
G/F Cum 74.51 2623.50 195477.00
F/F Cum 84.36 2695.00 227350.00
6 K.B.Brick masonry in cement mortar
(1:4) in Superstructure of 5" partition
wall.
G/F Cum 5.09 2825.50 14382.00
F/F Cum 5.09 2897.00 14746.00
7 R.C.C.M-200 using 20 mm and down
graded hard granite crusher broken
chips
a Column base
G/F Cum 22.05 3711.40 81836.00
b Plinth band
G/F Cum 7.82 3946.80 30864.00
c Column & Beam
G/F Cum 26.47 6056.30 160310.00
F/F Cum 20.08 6568.10 131887.00
d Stair case
G/F Cum 1.94 5774.30 11202.00
F/F Cum 1.94 6229.80 12086.00
e Lintel
G/F Cum 5.22 5781.40 30179.00
 F/F Cum 4.56 6238.20 28446.00
f Chajja
G/F Cum 1.67 5861.60 9789.00
F/F Cum 1.37 6334.60 8678.00
g Roof slab
G/F Cum 29.39 5861.60 172272.00
F/F Cum 25.23 6334.60 159822.00
8 Cost of steel including all cost &
carriage including labour charges
G/F Qntl 104.00 4810.80 500323.00
F/F Qntl 58.50 4817.10 281800.00
9 Supplying fitting &fixing of M.S.door &
Window including all cost of material &
Laour charges
G/F (Provisional rates) Kg 1851.25 60.00 111075.00
F/F (Provisional rates) Kg 1520.50 60.00 91230.00
10 Supplying fitting &fixing of P.V.C..door
including all cost of material & labour

G/F (Provisional rates) Sft 175.00 150.00 26250.00

F/F (Provisional rates) Sft 175.00 150.00 26250.00
11 6 mm.thick cement plaster in
C.M.(1:4) for ceiling plaster including
deep chiping
G/F Sqm 270.42 59.10 15982.00
F/F Sqm 229.05 60.80 13926.00
12 12 mm thick cement plaster in
C.M.(1:6) in external surface of wall
G/F Sqm 352.46 54.70 19280.00
F/F Sqm 433.46 56.20 24360.00
13 16 mm thick cement plaster in
C.M.(1:6) in internal surface of wall
G/F Sqm 602.63 74.10 44655.00
F/F Sqm 537.92 75.50 40613.00
14 2.5 cm. thick A.S.flooing using 12
mm.size h. g. c.b. chips
G/F Sqm 185.11 136.50 25268.00
F/F Sqm 154.37 139.20 21488.00
15 12 mm. thick cement plaster in
C.M.(1:4) in dado work including
punning
G/F Sqm 34.19 72.60 2482.00
 F/F Sqm 29.07 73.50 2137.00
16 Fixing flooring tiles in toilet floor on 25
mm. thick cement plaster (1:1) jointed
with neat cement slurry etc.
G/F Sqm 28.66 293.90 8423.00
F/F Sqm 28.66 299.60 8587.00
17 Fixing glazed tiles in toilet & kitchen
wall cladding on 12 mm. thick cement
plaster (1:3) jointed with neat cement
slurry etc.
G/F Sqm 84.54 215.90 18252.00
F/F Sqm 78.87 219.80 17336.00
18 Two coats of enamel painting over
one coat of primer to doors and
windows
G/F Sqm 142.42 68.00 9685.00
F/F Sqm 117.33 70.10 8225.00
19 One coat of cement washing over
Plastering surfaces
G/F Sqm 1225.51 8.70 10662.00
F/F Sqm 1200.43 8.80 10564.00
20 Two coats of distemper to inner side
finishing area
G/F Sqm 754.32 26.30 19839.00
F/F Sqm 659.03 26.70 17596.00
21 Two coats of cement painting to outer
side finishing area
G/F Sqm 352.46 15.20 5357.00
F/F Sqm 433.46 15.50 6719.00
22 20 mm. thick cement plaster in cement
mortar (1:4) in grading plaster of roof
slab
G/F Sqm 32.74 94.10 3081.00
F/F Sqm 215.85 95.40 20592.00
Sub Total 2969610.00
23 Provision for other unforseen item if L.S. 9114.00
any as per actual such as head room
roofing, anti-termite treatment,plinth
protection , escalation of labour ,stell
&cement
Total 2978724.00
24 Provision for P.H. work-10% 297872.00

25 Provision for E.I.. work-5% 148936.00

26 Provision for survey& 44681.00

investigation,quality quontrol& design-
1.5%

27 Provision for labour cess-1% 29787.00

Grand Total Rs 3500000.00
(Rupees thirty five lakh only)
 Big pond

length 500
breadt 400
Sl No Item of work No L in feet B in feet H in feet

1 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 1 500.00 400.00 1.00
2 nd layer 1 495.00 395.00 1.00
3 rd layer 1 490.00 390.00 1.00
4 th layer 1 485.00 385.00 1.00
5 th layer 1 480.00 380.00 1.00
6 th layer 1 475.00 375.00 1.00
7 th layer 1 470.00 370.00 1.00
7.00
top width of embankment
Q/LH-SH w=(Q/L-SH)/H 82.1034
2 Ramming & rolling of earth with light H.R.R. in
embankment(bund) not exceeding 0.30 m
meter. 2000 22 7
3 Fine dressing &Turfing of sloped portion with
initial lead of 50m & one extra lift over initial
lift of 1.50m. Slope portion
out side 1 1944.00 15.65 -
inside 0 0.00 0.00

4 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 1 1944.00 2.00 2.00

5 Rough stone dry packing in revetment & Toe

wall
Toe wall 1 1944.00 2.00 2.00
Revetment. 1 1944.00 10.00 1.00

Deduction for bathing ghat 2 10.00 10.00 1.00

6 Provision for bathing ghat 2

7 gaon sathi /gram sanjoyak l.s

8 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 Amopont in Rs.

A 8 B
2 :1 Feet 2 :1
7 Feet
feet 14 14
36 Feet

Av.width = 8 + 36
 2
= 44 = 22
2
49 + 196
245 = 15.65248 feet.
200000 5662.5142
195525 5535.8154
191100 5410.5323
186725 5286.6648
182400 5164.2129
178125 5043.1767
173900 4923.5561
1307775 37026.472 67.29 2,491,633.00

308000 8716.4 4.05 35,330.52

30428.41 2827.9194
0 0
2827.9194 2.70 7,632.33

7776 220.15855 76.33 16,803.62

7776
19440
27216 770.55493
200 5.6625142
764.89241 498.98 381,666.02
@ 10000 20,000.00

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 3.75 12.303 width 6.75m
side berm =2 x1.5 3 9.8424 3.75+2*1.5
22.1454

base width

Sl No Item of work No L in feet B in feet

unit

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)
1 1 100 26.6454

Ramming & rolling of earth with light

H.R.R. in embankment(bund) not
2 exceeding 0.30 m meter. 1 100 26.6454

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
2 100 5.408327

5 sand filling road surface 1 100 12.30315

6 misclleneous provision
 22.145 ft
3.75+2*1.5

A 22.145 B
1.5 :1 Feet 2
3 Feet
4.5 4.5
31.145 Feet

Amopont in
H in feet Qty in cft Qty in cum Rate in Rs
Rs.

3 7993.62 226.2194 63.60424 14388.52

3 7993.62 226.2194 4.05 916.9439

1 7993.62 226.2194 0.69 156.0914

1081.665 100.5265 2.70 271.313

0.5 615.1575 17.40896 165.30 2877.701

5000
23610.56
 C.C ROAD
length 100
width 9.842

sand filling 0'6" 6 0.5

c:c 1:4:8 0'6" 6 0.5

c:c 1:2:4 0'3" 3 0.25

outer centring 1.25
inner centring 1
sl description unit nos L in ft Bin ft Hin ft Qty qty Rate amount wage component
in cft/sqft in cum/sqm

1 earth work in excavation cum 2 100 0.83 0.83 137.78 3.899174 39.47 153.916

2 centring shuttering
inner 2 100 1 200 18.58

outer 2 100 1.25 250 23.225

41.805 61.13 2555.419
total
3 Sand filling cum 1 100 8.172 0.5 408.6 11.56338 165.30 1911.427

4 cc 1:4:8 cum 1 100 8.172 0.5 408.6 11.56338

toe 2 100 0.83 1.83 303.78 8.596974
20.16035 2079.70 41927.49
5 cc 1:2:4 cum 1 100 9.842 0.25 246.05 6.963215 3374.40 23496.67

6 earthwork cum 2 100 3 1.25 750 21.225

available -137.78
612.22 17.32583 39.474 683.9197

70728.84 per 100 ft

rqtye per km Rs 2320500 per K.M

multipling actor = 32.8
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
 Cft Cum
4 K.B.Brick masonry in cement mortar (1;6)
in foundation and plinth.
1st . Footing 1 413 2.08 0.58 498.24
2nd footing 1 413 1.66 0.58 397.64
3rd.footing 1 413 1.25 0.58 299.43
Plinth 1 413 0.83 1 342.79
Total 1538.09 43.53
cft cum
5 K.B.Brick masonry in cement mortar (1;6)
in Superstructure.
1 400.92 0.83 9.5 3161.25
Deduction
D 3 4 7 84 sft
D-1 3 3.5 7 73.5
D-2 1 3 7 21
S/C 1 10 7 70 248.5
W 12 5 4.5 270
W-1 4 3 4.5 54 324
V 2 6 2 24
V-1 10 2 2 40 64
636.5
Quantity(-) 636.5 0.83 528.30
Net 2632.96 74.51
cft Cum
6 K.B.Brick masonry in cement mortar (1;4)
in Superstructure.
2 23.08 46.16
10 4 40
Total length 86.16 Rft
Quantity 1 86.16 0.42 7 253.31 cft
Deduction-D-3 10 2.5 7 175 Sft
Qnty.(-) 175 0.42 73.5 cft
Total 179.81 5.09
cft Cum
7 R.C.C.M-200 using 20 mm and down
graded hard granite C.B. chips
including centring and shuttering
a) Column base 22 4.5 4.5 1 445.5
14 4 4 1 224
22 2 2.5 0.66 72.6
14 2 2 0.66 36.96
 779.06 Cft
say 22.05 Cum
b) Plinth band 1 400.92 0.83 0.83 276.19 Cft
say 7.82 Cum
c) Column & Beam 22 1.25 0.83 14.83 338.49
14 0.83 0.83 14.83 143.03
Roof beam 1 546.58 0.83 1 453.66
935.19 Cft
Say 26.47 Cum
d) Stair case 21 4.83 1.33 134.90 sft
1 4.83 0.5 2.42

137.32 sft
Quantity 137.32 0.5 68.66 Cft
say 1.94 Cum
e) Lintel 1 400.92 0.83 0.5 166.38
1 86.17 0.42 0.5 18.10
184.48 Cft
say 5.22 Cum
f) Chajja
W 12 6 2 144
W-1 4 4 2 32
V 2 6 1.5 18
V-1 10 3 1.5 45
239 sft
Quantity 239 0.208 49.71 cft
Kitchen slab 1 22.42 2 44.84 Sft
Quantity 44.84 0.208 9.33
sft 283.84 59.04 Cft
Say 1.67 Cum
g) Roof slab 1 61.17 41.58 2543.45 sft
1 5 11.92 59.6
1 14.5 28.75 416.88
3019.92 sft
deduction 1 5.66 16.83 95.26
1 21.66 5.25 113.72
S/C 1 10 13.5 135.00
(-) 343.97
Net area 2675.95
Quantity 0.375 2675.95 1003.48
Cft
Landing 1 11.66 6 0.5 34.98
 Total 1038.46 Cft
29.39 Cum
Grand Total 94.55
Cum
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 1 94.55 1.1 104.01 Qntl
Say 104.00
Qntl
9 Supplying fitting &fixing of M.S.
door &Window including all
Cost & labour as per direction
Door @ 2.50 kg/sft 1 248.5 2.5 621.25
Window @3.5kg/sft (incl. grill) 1 324 3.5 1134
Ventlater @ 1.5 kg/sft 1 64 1.5 96
Total 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) 175
Sft
11 6 mm.thick cement plaster in C.M.
(1:4) for ceiling plaster including
deep chipping.
Area as per item no. 7(g) 2675.95 sft
Area as per item no. 7(f) 2 283.84 567.68
3243.63
Deduct for wall 400.92 0.83 332.76
Net 2910.87 270.42
sft Sqm
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"
1 274.33 13.83 3793.98 352.46
Sft Sqm
13 16 mm thick cement plaster in C.M.(1:6)
in internal surface of wall
inner length=2x400'-11"-274'-4"=527'-6"
1 527.5 11 5802.5 Sft
 Extra for column 2 22 0.42 11 203.28
5" wall 2 86.17 7.5 1292.55
7298.33
Deduct for opening as item no. 5+6 636.5 175 811.5
Total sft sft 6486.83 602.63
Sft Sqm
14 2.5 cm. thick A.S.flooing using 12 mm.
size h. g. c.b. chips
Area same as item no. 3(b) 2301.06 sft

Deduct for toilet 308.53 Sft

Total 1992.54 185.11
Sft Sqm

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") 1 451.66 0.5 225.83
S/C Shuttering area 142.15
Total 367.98 34.19
Sft Sqm
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) 308.53 28.66
Sft Sqm
17 Fixing glazed tiles in toilet & kitchen
wall cladding on 12 mm. thick cement
plaster (1:3) jointed with neat cement
slurry etc.
Toilet 10 2 8.25 5 825
Wash basin 2 6 2 24
Kitchen 1 24.42 2.5 61.05
Total 910.05 84.54
Sft Sqm
18 Two coats of enamel painting over one
coat of primer to doors and windows
Door-area as per item no.5 (deduction) 2 248.5 497 Sft
Window 3 324 972
Vantilator 1 64 64
Total 1533 142.42
Sft Sqm
 19 One coat of cement washing over
Plastering surfaces
Ceiling area asper item no.11 270.42 sqm
Outer side area as per item no.12 352.46 sqm
inner side area as per item no.13 602.63 sqm
T0tal 1225.51
Sqm
20 Two coats of distemper to inner side
finishing area
Ceiling area as per item no. 11 270.42
Inner side area as per item no.13 602.63
Total 873.05 Sqm
Deduct as per item no.15 34.19
Deduct as per item no.17 84.54
Net (-) 118.73 Sqm
754.32
Sqm
21 Two coats of cement painting to outer
side finishing area
Outer side area as per item no.12 352.46
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 2 6 2 24
V-1 10 2 2 40 64
515
Quantity(-) 515 0.83 427.45 Cft
Net 2980.81 84.36
cft Cum
2 K.B.Brick masonry in cement mortar
(1:4)in Superstructure.
2 23.08 46.16
10 4 40
Total length 86.16 Rft
Quantity 1 86.16 0.42 7 253.31 cft
Deduction-D-3 10 2.5 7 175 Sft
175 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 22 1.25 0.83 11 251.08

9 0.83 0.83 11 68.20
Roof beam 1 470 0.83 1 390.10
709.38 Cft
Say 20.08 Cum
b) Stair case 21 4.83 1.33 134.90 sft
1 4.83 0.5 2.42
137.82 sft
Quantity 137.82 0.5 68.91 Cft
Say 1.95
c) Lintel 1 340.17 0.83 0.5 141.17
S/C 1 4.5 0.83 0.5 1.87
1 86.17 0.42 0.5 18.10
161.13 Cft
d) Chajja Say 4.56 Cum
W 12 6 2 144
W-1 2 4 2 16
V 2 6 1.5 18
V-1 10 3 1.5 45
S/C D-1 1 4.5 2 9
232 sft
Quantity 232 0.208 48.26 cft
 Say 1.37 Cum
e) Roof slab 1 61.17 41.58 2543.45 sft
1 5 11.92 59.6
1 14.5 28.75 416.88
3019.92 sft
deduction 1 5.66 35.92 203.31
1 21.66 5.25 113.72
1 16 17.75 284.00
S/C 1 10 13.5 135.00
(-) 736.02
Net area 2283.90
Quantity 0.375 2283.90 856.46
Cft
Landing 1 11.66 6 0.5 34.98
Total 891.44 25.23
Cft Cum
Grand total 53.18
Cum

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 1 53.18 1.1 58.50
5 Supplying fitting &fixing of M.S.door & Qntl.
Window including all cost of material &
labour as per direction of E.I.C.
Door @ 2.50 kg/sft 1 154 2.5 385
Window @3.5kg/sft (incl. grill) 1 297 3.5 1039.5
Ventlater @ 1.5 kg/sft 1 64 1.5 96
Total 1520.5
Kg
6 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) 175
Sft
7 6 mm.thick cement plaster in C.M.(1:4)
for ceiling plaster including
deep chiping
Area as per item no3(e) 2283.90 sft
Area as per item no.3(d) 2 232 464
 2747.90
Deduct for wall 340.17 0.83 282.34
Net 2465.56 229.05
sft Sqm
8 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
1 263 11.33 2979.79
Parapet 2 181 3.33 1205.46
Head room 2 29.33 7 410.62
2 11.66 3 69.96
Total 4665.83 433.46
Sft Sqm
9 16 mm thick cement plaster in C.M.(1:6)
in internal surface of wall
inner length=2x340'-2"-263'-0"=417'-4"
1 417.33 11 4590.63 Sft
Extra for column 2 22 0.42 11 203.28
5" wall 2 86.17 7.5 1292.55
Head room 2 26 7 364
2 10 1.5 30
6480.46
Deduct for opening as item no1+2 515 175 690
sft sft 5790.46 537.93
Sft Sqm
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 2301.06
Deduction sft
Office & passage 1 9 16.08 144.72
Kitchen 1 11 16.92 186.12
Total 330.84 sft
Net 1970.22 183.03
Sft Sqm
11 12 mm. thick cement plaster in C.M.(1:4)
in dado work including punning
Length as per item no.11=417'4" 1 417.33 0.5 208.67
S/C area as per item no 6(b) 142.15
350.82 32.59
Sft Sqm
12 Fixing glazed tiles in toilet & kitchen
wall cladding on 12 mm. thick cement
 plaster (1:3) jointed with neat cement
slurry etc.
Toilet 10 2 8.25 5 825
Wash basin 2 6 2 24
849 78.87
Sft Sqm
13 Two coats of enamel painting over one
coat of primer to doors and windows
Door-area as per item no1 (deduction) 2 154 308 Sft
Window 3 297 891
Vantilator 1 64 64
1263 117.33
Sft Sqm
14 One coat of cement washing over
Plastering surfaces
Ceiling area asper item no.9 229.05 sqm
Outer side area as per item no.10 433.46 sqm
Inner side area as per item no.11 537.93 sqm
1200.44
Sqm
15 Two coats of distemper to inner side
finishing area
Ceiling area as per item no. 9 229.05
Inner side area as per item no.11 537.93
766.98 Sqm
Deduct as per item no.13 32.59
Deduct as per item no.14 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.10 433.46
Sqm
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 2675.95 248.60
Sft Sqm
a
bnrgs
Detailed estimate for construction of BNRGSK under MGNREGS
at Bhandaripokhari Block of Bhadrak District

10"wall
L/W 2 52.25 104.5
(23.415+8.42+20.415)=52.25
S/W 2 52 104
Total 208.5
5" wall L/W 2 23.415 46.83
L/W 2 20.415 40.83
Total 87.66
S/W 2 52 104
S/W 2 13 26
Total 130
Total 217.66
Ver l/w 38'-10"=37'2" 1 37.17 37.17
s/w 2 8 16
Total 53.17
C-1=10 nos (10"X15"), Grand total 479.33
C-2=16 nos (10"X18")

DETAILED ESTIMATE
No L B H
1 Earth work excavation in hard
soil within initial lead and lift
as per direction of the E.I.C.
Column 10 5 5 5 1250
16 4.5 4.5 5 1620
10" wall 1 208.5 2.5 2.5 1303.13
5" wall 1 217.66 2.5 2.5 1360.38
verandha 1 53.17 2.5 2.5 332.31
Deduct for column -10 5 2.5 2.5 -312.50
-16 4.5 2.5 2.5 -450.00
Total 5103.31
Cft

2 Filling in foundation and plinth

with sand well watered and
 rammed
a) Column 10 5 5 1 250
16 4.5 4.5 1 324
b) 10" wall 1 208.5 2.5 0.5 260.63
5" wall 1 217.66 2.5 0.5 272.08
verandha 1 53.17 2.5 0.5 66.46
Deduct for column -10 5 2.5 0.5 -62.50
-16 4.5 2.5 0.5 -90.00
c) Foundation side filling 1/3 of item no.1 1701.10
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 1.58 4560.76
7282.53
cft

3 Cement concrete(1:4:8) with

Cm. size H.G.C.B. metal
(A)Foundation column 10 5 5 0.5 125
16 4.5 4.5 0.5 162
10" wall 1 208.5 2.5 0.5 260.63
5" wall 1 217.66 2.5 0.5 272.08
verandha 1 53.17 2.5 0.5 66.46
Deduct for column -10 5 2.5 0.5 -62.50
-16 4.5 2.5 0.5 -90.00
(B) Flooring area as per item 2(d) 2886.56 0.33 952.56
1686.23
cft

4 K.B.Brick masonry in cement

mortar (1:6)in found. and plinth.
1st . Footing------10"wall
1 208.5 2.08 0.58 251.53
1st . Footing------5"wall
1 217.66 2.08 0.58 262.59
1st . Footing------verandha"wall
1 53.17 2.08 0.58 64.14
2nd . Footing------10"wall
1 208.5 1.66 0.58 200.74
 2nd . Footing------5"wall
1 217.66 1.66 0.58 209.56
2nd . Footing------verandha"wall
1 53.17 1.66 0.58 51.19
3rd . Footing------10"wall
1 208.5 1.25 0.58 151.16
3rd . Footing------5"wall
1 217.66 1.25 0.58 157.80
3rd . Footing------verandha"wall
1 53.17 1.25 0.58 38.55
plinth. ------10"wall
1 208.5 0.83 1 173.06
plinth------5"wall 1 217.66 0.83 1 180.66
plinth------verandha"wall
1 53.17 0.83 1 44.13
1785.12
cft
5 K.B.Brick masonry in cement
mortar (1:6) in Superstructure.
10"wall L/W 1 104.5 0.83 8.17 708.62
10"wall S/W 1 104 0.83 8.83 762.21
1470.83
Deduction
D vr 2 7.75 7 108.5 sft
D for Stair 1 3.5 7 24.5
W 12 5 4.5 270
W-1 2 3 4.5 27
430
Quantity(-) 430 -0.83 -356.90
Net 1113.93
cft
6 K.B.Brick masonry in cement
mortar (1:4) in Superstructure.
L/W 1 87.66 0.42 8.17 300.80
S/W 1 130 0.42 8.83 482.12
add extra for partition wall without
2 beam 13 0.42 0.83 9.06
Deduction 791.98
D 6 3.5 7 147
D-1 2 4 7 56
203
1 203 -0.42 -85.26
706.72
cft
7 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 4.5 1 202.5
16 4 4 1 256
 10 2 2.5 0.66 33
16 2 2 0.66 42.24
533.74
Cft
b) Plinth band 1 479.33 0.83 0.5 198.92
Cft
c) Column 10 1.5 0.83 14 174.30
12 1.25 0.83 14 174.30
ver 2'0" down from original roof 4 1.25 0.83 12 49.80
398.40
Cft
d) Beam
B-1 5 53.08 0.83 1.5 330.423
B-2( 52'+0'10"-5X0'10") 4 48.67 0.83 0.83 134.1151
VR - B-3 1 38 0.83 0.83 26.1782
4 7.17 0.83 0.83 19.75765
510.47
Cft
e) Stair case
Base beam 1 5.08 1.25 1 6.4
1st flight including
1 landing 9.83 5.92 0.5 29.1
2nd flight 1 11.92 5.92 0.5 35.3
landing 1 13.83 5.92 0.33 27.0
3rd flight 1 3.25 5.92 0.5 9.62
Steps 18 0.083 5.92 0.5 4.42
111.8
cft
f) Lintel
10" wall 1 208.5 0.83 0.50 86.5275
5" wall 1 217.66 0.42 0.5 45.7086
132.24
Cft
g) Chajja
W 10 6 2 120
W-1 2 4 2 16
D vr 1 8.75 2 17.5
D 1 4.5 2 9
162.5 sft
Quantity 1 162.5 0.208 33.80
cft
h) Roof slab 1 54.08 53.83 2911.13
Ver. 1 39 8.83 344.37
 Deduct for stair -1 12.17 9.25 -112.57
-1 4.17 7.08 -29.52
3113.40
Quantity 1 3113.4 0.375 1167.53
cft
Grand Total

8 Centring and shuttering

a) column base 10 2 9 1 180
16 2 8 1 256
10 2 4.5 0.66 59.4
16 2 4 0.66 84.48
579.88
sft
b) plinth beam 2 1 479.33 0.5 479.33
sft
c) Column 10 2 2.33 14 652.4
12 2 2.08 14 698.88
4 2 2.08 12 199.68
1550.96
sft
d) Beam 5 53.08 3.83 1016.482
4 48.67 2.49 484.7532
1 38 2.49 94.62
4 7.17 2.49 71.4132
1667.268
sft
e) stair
Base beam 1 5.08 2 10.16
1st flight including
1 landing 9.83 6.92 68.0236
2nd flight 1 11.92 6.92 82.4864
landing 1 13.83 6.58 91.0014
3rd flight 1 3.25 6.92 22.49
Steps 18 5.92 0.5 53.28
327.4414
sft

f) Lintel
for 10" wall 2 208.5 0.50 208.5
for 5" wall 2 217.66 0.50 217.66
soffit
i) 10" wall D vr 2 7.75 0.83 12.865
 D for Stair 1 3.5 0.83 2.905
W 12 5 0.83 49.8
W-1 2 3 0.83 4.98
ii) 5" wall D 6 3.5 0.42 8.82
D-1 2 4 0.42 3.36
508.89
sft
g) Chajja 10 6 2 120
W-1 2 4 2 16
D vr 1 8.75 2 17.5
D 1 4.5 2 9
162.5 162.5
sft
h) Roof slab 1 54.08 53.83 2911.126
vr 1 39 8.83 344.37
Deduct for stair -1 12.17 9.25 -112.573
-1 4.17 7.08 -29.5236
deduct for beam 5 53.08 -0.83 -220.282
4 48.67 -0.83 -161.584
1 38 -0.83 -31.54
4 7.17 -0.83 -23.8044
2676.19 2676.19
sft
9 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 87.36 1.10 96.09
Qntl
10 Supplying fitting &fixing of
M.S.door Window including
all cost and labour
D for Stair 1 3.5 7 24.5
D 6 3.5 7 147
D-1 2 4 7 56
227.5
Door @ 2.50 kg/sft 1 227.5 2.5 568.75
grill for D vr 2 7.75 7 108.5
W 12 5 4.5 270
W-1 2 3 4.5 27
405.5
Window @3.5kg/sft (incl. grill) 1 405.5 3.5 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) 1 3113.4 3113.4
Area as per item no. 7(g) 2 162.5 325.00
3438.4
Deduct for wall
10" wall 208.5 -0.83 -173.06
5" wall 217.66 -0.42 -91.42
3173.93
sft
12 12 mm thick cement plaster
in cement mortar (1:6) in
external surface of wall.
L=2(53'-1"+52'-10")=211'-10" 1 211.83 12.5 2647.88
sqft

13 16 mm thick cement plaster

in C.M.(1:6) in internal
surface of wall.
L=2x426'-02"-211'-10"=640'-6" 1 640.5 10.17 6513.885

D- opening as item no. 5+6 -1 633 -633

Total 5880.885
Sft
14 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
15 12 mm. thick cement plaster in C.M.(1:4)
in dado work including punning
1 640.5 0.5 320.25
Sft
16 Two coats of enamel painting
over one coat of primer to
doors and windows
Door-area 2 227.5 455
Window 3 405.5 1216.5
Total 1671.5
 Sft
17 One coat of cement washing
over Plastering surfaces
Ceiling area asper item no.10 3173.93
Outer side as per item no.11 2647.88
inner side as per item no.12 5880.89
T0tal 11702.69

18 Two coats of distemper to

inner side finishing area
Ceiling area as per item 10 3173.93
Inner area as per item no.12 5880.89
Total 9054.81
Deduct as per item no.15 -320.25
Net 8734.56
Sqft
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 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 Rate Amount
1 Earth work excavation in hard soil 100 cum 144.42 4736.90 6841.00
within initial lead and lift as per the
direction of the Engineer-in-charge.

2 Filling in foundation and plinth with cum 206.10 165.30 34068.00

sand well watered and rammed
3 Cement concrete(1:4:8) with 4cm size Cum 47.72 2199.70 104970.00
hard granite crusher broken metal

4 K.B.Brick masonry in cement mortar Cum 50.52 2372.50 119856.00

(1;6) in foundation and plinth.

5 K.B.Brick masonry in cement mortar Cum 31.52 2405.50 75832.00

(1;6) in Superstructure.
6 K.B.Brick masonry in cement mortar Cum 20.00 2589.50 51790.00
(1:4) in Superstructure of 5" partition
wall.
7 R.C.C.M-200 using 20 mm and down Cum 87.36 3306.90 288887.00
graded hard granite crusher broken
chips
8 Rigid & smooth centring and shuttering
a Column base Sqm 53.90 61.10 3293.00
b Plinth band Sqm 44.50 61.10 2719.00
c Column Sqm 144.10 277.90 40045.00
d Beam Sqm 155.00 277.90 43075.00
e Stair case Sqm 30.40 218.60 6645.00
f Lintel Sqm 47.30 141.00 6669.00
g Chajja Sqm 15.10 204.60 3089.00
h Roof slab Sqm 248.70 204.60 50884.00
9 (a) Cost of steel including all cost & Qntl 96.00 4010.70 385027.00
carriage
b) Labour charges for bending,binding Qntl 96.00 163.20 15667.00
and placing of steel
10 Supplying fitting &fixing of M.S.door & Kg 1988 60.00 119280.00
Window including all cost of material &
Laour charges (Provisional rate)

11 6 mm.thick cement plaster in C.M.(1:4) Sqm 295.00 53.80 15871.00

for ceiling plaster including deep
chiping
12 12 mm thick cement plaster in Sqm 246.10 50.00 12305.00
C.M.(1:6) in external surface of wall
13 16 mm thick cement plaster in Sqm 546.60 67.70 37005.00
C.M.(1:6) in internal surface of wall
14 2.5 cm. thick A.S.flooing using 12 Sqm 268.30 124.70 33457.00
mm.size h. g. c.b. chips
15 12 mm. thick cement plaster in Sqm 29.75 66.30 1973.00
C.M.(1:4) in dado work including
punning
16 Two coats of enamel painting over one Sqm 155.28 64.00 9938.00
coat of primer to doors and windows

17 One coat of cement washing over Sqm 1087.6 7.90 8592.00

Plastering surfaces
18 Two coats of distemper to inner side Sqm 811.80 24.80 20133.00
finishing area
19 Two coats of cement painting to outer Sqm 246.10 14.60 3593.00
side finishing area
20 20 mm. thick cement plaster in cement Sqm 289.3 85.90 24851.00
mortar (1:4) in grading plaster of roof
slab
21 Provision for Toilet L.S. 150000.00
Sub Total 1676355.00
22 Provision for other unforseen item if L.S. 378967.00
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 2024292.00
23 Provision for P.H. work 10% 202429.00
24 Provision for E.I.. work-ls 10% 202429.00
25 Provision for survey& 30364.00
investigation,quality quontrol& design-
1.5%
26 Provision for Contigency-1% 20243.00
27 Provision for labour cess-1% 20243.00
Grand Total 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
L/W 2 48.42 96.84
S/W 1 6.33 6.33
3 18.25 54.75
Total 157.92
5" wall
S/W 1 12.66 12.66
S/W 1 6.33 6.33
Total 18.99

Ver L/W 1 25.83 25.83

s/w 2 6.25 12.5
Total 38.33
C-1=20 nos (10"X10") Grand total 215.24

DETAILED ESTIMATE
No L B H
1 Earth work excavation in hard
soil within initial lead and lift
as per direction of the E.I.C.
Column 20 5 5 5
10" wall 1 157.92 2.5 2.5
5" wall 1 18.99 2.5 2.5
verandha 1 38.33 2.5 2.5
Deduct for column -20 5 2.5 2.5
Total

2 Filling in foundation and plinth

with sand well watered and
rammed
a) Column 20 5 5 1
 b) 10" wall 1 157.92 2.5 0.5
5" wall 1 18.99 2.5 0.5
verandha 1 38.33 2.5 0.5
Deduct for column -20 5 2.5 0.5
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 1.58
Total

3 Cement concrete(1:4:8) with

Cm. size H.G.C.B. metal
(A)Foundation column 20 5 5 0.5

10" wall 1 157.92 2.5 0.5

5" wall 1 18.99 2.5 0.5
verandha 1 38.33 2.5 0.5
Deduct for column -20 5 2.5 0.5
(B) Flooring area as per item 2(d) 941.98 0.33

4 K.B.Brick masonry in cement

mortar (1:6)in found. and plinth.
1st . Footing------10"wall
1 157.92 2.08 0.58
1st . Footing------5"wall
1 18.99 2.08 0.58
1st . Footing------verandha"wall
1 38.33 2.08 0.58
2nd . Footing------10"wall
1 157.92 1.66 0.58
2nd . Footing------5"wall
1 18.99 1.66 0.58
2nd . Footing------verandha"wall
1 38.33 1.66 0.58
3rd . Footing------10"wall
1 157.92 1.25 0.58
3rd . Footing------5"wall
1 18.99 1.25 0.58
3rd . Footing------verandha"wall
1 38.33 1.25 0.58
plinth. ------10"wall
1 157.92 0.83 1
plinth------5"wall 1 18.99 0.83 1
plinth------verandha"wall
1 38.33 0.83 1
5 K.B.Brick masonry in cement
mortar (1:6) in Superstructure.
10"wall 1 157.92 0.83 9
Deduction
D 6 3.5 7 147
W 9 3.5 4.5 141.75
V 1 2 2.5 5
293.75
Quantity(-) 293.75 -0.83
Net

6 K.B.Brick masonry in cement

mortar (1:4) in Superstructure.
1 18.99 0.42 9
Deduction
D-1 1 2.5 7 17.5
1 17.5 -0.42

7 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 4.5 4.5 1
20 2 2 0.66

b) Plinth band 1 215.24 0.83 0.5

c) Column 20 0.83 0.83 14

d) Beam
B-1 1 215.24 0.83 0.62
B-2( 4X11'10") 1 47.33 0.83 0.62

e) Lintel
10" wall 1 157.92 0.83 0.50
5" wall 1 18.99 0.42 0.5
f) Chajja
W 9 4.5 2 81

V 1 3 1.5 4.5
85.5
Quantity 1 85.5 0.208

g) Roof slab 1 50.25 20.08 1009.02

Ver. 1 27.66 6.25 172.88
1181.90
Quantity 1 1181.90 0.375

Grand Total

8 Centring and shuttering

a) column base 20 2 9 1
20 2 4 0.66

b) plinth beam 2 1 215.24 0.5

c) Column 20 2 1.66 14

d) Beam 1 215.24 2.07

1 47.33 2.07

e) Lintel
for 10" wall 2 157.92 0.50
for 5" wall 2 18.99 0.50
soffit
i) 10" wall
D 6 3.5 0.83
W 9 3.5 0.83
V 1 2 0.83
ii) 5" wall
D-1 1 2.5 0.42

f) Chajja
W 9 4.5 2 81
 V 1 3 1.5 4.5
85.5

g) Roof slab 1 50.25 20.08 1009.02

1 27.66 6.25 172.875
deduct for beam 1 215.24 -0.83 -178.649
1 47.33 -0.83 -39.2839
963.9619

9 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 39.78 1.10

10 Supplying fitting &fixing of

M.S.door Window including
all cost and labour
D 6 3.5 7 147
D-1 1 2.5 7 17.5
164.5
Door @ 2.50 kg/sft 1 164.5 2.5

W 9 3.5 4.5 141.75

V 1 2 2.5 5
146.75
Window @3.5kg/sft (incl. grill) 1 146.75 3.5
Total

11 6 mm.thick cement plaster in

C.M.(1:4) for ceiling plaster
including deep chipping.
Area as per item no. 7(f) 2 85.5
Area as per item no. 7(g) 1 963.96

Deduct for wall

10" wall 157.92 -0.83
5" wall 18.99 -0.42

12 12 mm thick cement plaster

 in cement mortar (1:6) in
external surface of wall.
L=2(49'-3"+19'-1")=136'-8" 1 136.66 12.5

13 16 mm thick cement plaster

in C.M.(1:6) in internal
surface of wall.
L=2x176'-11"-136'-8"=217'-8" 1 217.66 10.17

D- opening as item no. 5+6 -1 311.25

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
1 217.66 0.5

16 Two coats of enamel painting

over one coat of primer to
doors and windows
Door-area 2 164.5
Window 2.75 146.75
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
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) 1 1181.895 1181.90
sqft
GNREGS

Quantity

2500
987.00
118.69
239.56
-625.00
3220.25 91.13
Cft Cum

500
 197.40
23.74
47.91
-125.00
1073.42

1488.33
3205.79 90.72
cft cum

250

197.40
23.74
47.91
-125.00
310.85
704.90 19.95
cft 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 22.69
cft cum
1179.66

-243.81
935.85 26.48
cft Cum

71.78

-7.35
64.43 1.82
cft cum

405
52.8
457.8
Cft 12.96
89.32 Cum
Cft 2.53
192.89 Cum
192.89 5.46
Cft Cum

110.76
24.36
135.12 3.82
Cft Cum

65.5368
3.9879
69.52
Cft 1.97
 Cum

sft
17.78 0.50
cft cum

443.21 12.54
cft cum
39.78
cum

360
105.6
465.6
sft 43.3
215.24 sqm
sft 20
929.6 sqm
929.6 86.4
sft sqm
445.55
97.97
543.52 50.49
sft sqm

157.92
18.99

17.43
26.145
1.66

1.05
223.195 20.7
sft sqm
 85.5 7.9
sft sqm

963.96 89.6
sft sqm

43.76 44.00
Qntl Qntl

411.25
Kg

513.63 Kg
924.88
Kg

171
963.96
1134.96

-131.07
-7.98
995.91 92.6
sft Sqm
1708.25 158.80
sqft sqm

2213.60

-311.25
1902.35
Sft 176.80
Sqm

941.98
Sft 87.5
Sqm

108.83
Sft 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 Rate Amount
1 Earth work excavation in 100 cum 91.13 4736.90 4317.00
hard soil within initial lead
and lift as per the direction
of the Engineer-in-charge.

2 Filling in foundation and cum 90.72 165.30 14997.00

plinth with sand well
watered and rammed
3 Cement concrete(1:4:8) Cum 19.95 2199.70 43881.00
with 4cm size hard granite
crusher broken metal

4 K.B.Brick masonry in Cum 22.69 2372.50 53821.00

cement mortar (1;6) in
foundation and plinth.
5 K.B.Brick masonry in Cum 26.48 2405.50 63709.00
cement mortar (1;6) in
Superstructure.
6 K.B.Brick masonry in Cum 1.82 2589.50 4722.00
cement mortar (1:4) in
Superstructure of 5"
partition wall.
7 R.C.C.M-200 using 20 Cum 39.78 3306.90 131549.00
mm and down graded
hard granite crusher
broken chips
8 Rigid & smooth centring and shuttering
a Column base Sqm 43.30 61.10 2646.00
b Plinth band Sqm 20.00 61.10 1222.00
c Column Sqm 86.40 277.90 24011.00
d Beam Sqm 50.49 277.90 14032.00
e Lintel Sqm 20.70 141.00 2919.00
f Chajja Sqm 7.90 204.60 1616.00
g Roof slab Sqm 89.60 204.60 18332.00
9 (a) Cost of steel including all Qntl 44.00 4010.70 176471.00
cost & carriage
b) Labour charges for Qntl 44.00 163.20 7181.00
bending,binding and
placing of steel
10 Supplying fitting &fixing of Kg 924.88 60.00 55493.00
M.S.door & Window
including all cost of
material & Laour charges
(Provisional rate)

11 6 mm.thick cement plaster Sqm 92.60 53.80 4982.00

in C.M.(1:4) for ceiling
plaster including deep
chiping
12 12 mm thick cement Sqm 158.80 50.00 7940.00
plaster in C.M.(1:6) in
external surface of wall
13 16 mm thick cement Sqm 176.80 67.70 11969.00
plaster in C.M.(1:6) in
internal surface of wall
14 2.5 cm. thick A.S.flooing Sqm 87.50 124.70 10911.00
using 12 mm.size h. g.
c.b. chips

15 12 mm. thick cement Sqm 10.11 66.30 670.00

plaster in C.M.(1:4) in
dado work including
punning
16 Two coats of enamel Sqm 68.06 64.00 4356.00
painting over one coat of
primer to doors and
windows
17 One coat of cement Sqm 428.1 7.90 3382.00
washing over Plastering
surfaces
18 Two coats of distemper to Sqm 259.20 24.80 6428.00
inner side finishing area

19 Two coats of cement Sqm 158.80 14.60 2318.00

painting to outer side
finishing area
20 20 mm. thick cement Sqm 109.8 85.90 9432.00
plaster in cement mortar
(1:4) in grading plaster of
roof slab
21 Provision for Toilet L.S. 50000.00
Sub Total 733307.00
22 Provision for other L.S. 136258.00
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 869565.00
23 Provision for P.H. work L.S. 50000.00
24 Provision for E.I.. work-ls L.S. 50000.00

25 Provision for survey& 1.50% 13043.00

investigation,quality
quontrol& design-1.5%
26 Provision for Contigency- 1% 8696.00
1%
27 Provision for labour cess- !% 8696.00
1%
Grand Total 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 2 49 98
S/W 4 20.92 83.68

Total 181.68
5" wall
S/W 1 10.83 10.83

Total 10.83

Ver L/W 2 58.83 117.66

s/w 1 33.92 33.92
2 6.5 13
Total 164.58
Grand total 357.09

C-1=14nos (10"X10")
c-2 14 nos(10"x15")

DETAILED ESTIMATE
No L B H
1 Earth work excavation in hard
soil within initial lead and lift
as per direction of the E.I.C.
C-1-Column 14 4.5 4.5 5
C-2-Column 14 5 5 5
10" wall 1 181.68 2.5 2.5
5" wall 1 10.83 2.5 2.5
verandha 1 164.58 2.5 2.5
Deduct for column -14 4.5 2.5 2.5
-14 5 2.5 2.5
Total

2 Filling in foundation and plinth

 with sand well watered and
rammed
a) C-! Column 14 4.5 4.5 1
C-2-Column 14 5 5 1
b) 10" wall 1 181.68 2.5 0.5
5" wall 1 10.83 2.5 0.5
verandha 1 164.58 2.5 0.5
Deduct for column c-1 -14 4.5 2.5 0.5
C-2 -14 5 2.5 0.5
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 1.58
Total

3 Cement concrete(1:4:8) with

Cm. size H.G.C.B. metal
(A)Foundation column 14 4.5 4.5 0.5
14 5 5 0.5
10" wall 1 181.68 2.5 0.5
5" wall 1 10.83 2.5 0.5
verandha 1 164.58 2.5 0.5
Deduct for column C-1 -14 4.5 2.5 0.5
c-2 -14 5 2.5 0.5
(B) Flooring area as per item 2(d) 1809.48 0.33

4 K.B.Brick masonry in cement

mortar (1:6)in found. and plinth.
1st . Footing------10"wall
1 181.68 2.08 0.58
1st . Footing------5"wall
1 10.83 2.08 0.58
1st . Footing------verandha"wall
1 164.58 2.08 0.58
2nd . Footing------10"wall
1 181.68 1.66 0.58
2nd . Footing------5"wall
1 10.83 1.66 0.58
2nd . Footing------verandha"wall
1 164.58 1.66 0.58
 3rd . Footing------10"wall
1 181.68 1.25 0.58
3rd . Footing------5"wall
1 10.83 1.25 0.58
3rd . Footing------verandha"wall
1 164.58 1.25 0.58
plinth. ------10"wall
1 181.68 0.83 1
plinth------5"wall 1 10.83 0.83 1
plinth------verandha"wall
1 164.58 0.83 1

5 K.B.Brick masonry in cement

mortar (1:6) in Superstructure.
10"wall 1 181.68 0.83 9
2
VER ABOVE LINTEL(less column 53.83 0.83 2.33
4 5.66 0.83 2.66
1 20.08 0.083 1.5
Deduction
D 5 3.5 7 122.5
W 6 3.5 4.5 94.5
OTHER OPENING 1 3.5 7 24.5
241.5
Quantity(-) 241.5 -0.83
Net

6 K.B.Brick masonry in cement

mortar (1:4) in Superstructure.
1 10.83 0.42 9
Deduction
D-1 1 3.5 7 24.5
1 24.5 -0.42

7 R.C.C.M-200 using 20 mm
and down graded hard granite
C.b.g.chips excluding centring and
shuttering.
a) Column base C-1 14 4 4 1
Column base C-2
14 4.5 4.5 1
PEDESTRAL C-1 14 2 2 0.66
PEDESTRAL C-2 14 2.5 2 0.66

b) Plinth band 1 357.09 0.83 0.5

c) Column C-1 14 0.83 0.83 14
Column C-2 14 1.25 0.83 14

d) Beam
B-1 6 19.25 0.83 1.33
B-2 HALL(CB) 6 8.33 0.83 0.66
OFFICE IT 4 10 0.83 0.66
2 9 0.83 0.5
10 5.66 0.83 0.5

Lintel
LLB-3 1 19.25 0.83 1.66
LLBB-4 4 5.66 0.83 0.5
e) LLB-5 2 53.83 0.83 0.83
10" wall 1 181.68 0.83 0.50
5" wall 1 10.83 0.42 0.5

f) Chajja
Ver 2 61.66 2 246.64
1 34.75 2 69.5
2 6.5 2 26
342.14
Quantity 1 342.14 0.208

g) Roof slab 1 50.83 35.75 1817.17

1817.17
Quantity 1 1817.17 0.375

Grand Total

8 Centring and shuttering a) column base 14 2 8 1

14 2 9 1
14 2 4 0.66

14 2 4.5 0.66
 b) plinth beam 2 1 357.09 0.5

c) Column 14 2 1.66 14
14 2 2.08 14

d) Beam 6 19.25 3.49

6 8.33 2.15
4 10 2.15
2 9 1.83
10 5.66 1.83

e) Lintel
for 10" wall 2 181.68 0.50
for 5" wall 2 10.83 0.50
LLB-3 1 19.25 3.49
LLBB-4 4 5.66 1.83
LLB-5 2 53.83 2.49
soffit
i) 10" wall
D 5 3.5 0.83
W 6 3.5 0.83

ii) 5" wall

D- 1 3.5 0.42

f) Chajja
Ver 2 61.66 2 246.64
1 34.75 2 69.5
2 6.5 2 26
342.14

g) Roof slab 1 50.83 35.75 1817.173

deduct for beam -1 280.08 0.83 -232.466

1584.706

9 Cost of steel including all

 cost & carriage and Labour
charges for laying in places
as per direction of O.I.C. 62.98 1.10
R.C.C.Qnty..@ 1.1 Q/cum

10 Supplying fitting &fixing of

M.S.door Window including
all cost and labour D 6 3.5 7 147

147
Door @ 2.50 kg/sft 1 147 2.5

W 6 3.5 4.5 94.5

94.5
Window @3.5kg/sft (incl. grill) 1 94.5 3.5
Total

11 6 mm.thick cement plaster in

C.M.(1:4) for ceiling plaster
including deep chipping.
Area as per item no. 7(f) 2 342.14
Area as per item no. 7(g) 1 1817.17

Deduct for wall

10" wall 181.68 -0.83
5" wall 10.83 -0.42

12 12 mm thick cement plaster

in cement mortar (1:6) in
external surface of wall.
L=2(59'-8")+34'-9"=154.08 2 154.08 5.5
1 34.75 12.5
2 49.83 12.5
1 21.75 12.5
2 6.5 3.5
1 34.75 3.5
13 16 mm thick cement plaster 6 20.08 10.17 1225.282
in C.M.(1:6) in internal 2 46.5 10.17 945.81
surface of wall. 2 10 10.17 203.4

D- opening as item no. 5+6 -266

Total 2108.492

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 1 233.48 0.5

16 Two coats of enamel painting

over one coat of primer to
doors and windows Door-area 2 147
Window 2.75 94.5
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

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) 1 1817.173 1817.17
sqft
REGS

Quantity

1417.5
1750
1135.50
67.69
1028.63
-393.75
-437.50
4568.06 129.28
Cft Cum
 283.5
350
227.10
13.54
205.73
-78.75
-87.50
1522.69

2858.97
5295.27 149.86
cft cum

141.75
175
227.10
13.54
205.73
-78.75
-87.50
597.13
1193.99 33.79
cft 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 37.64
cft cum

1357.15
208.20
49.98
2.50

-200.45
1417.39 40.11
cft Cum

40.94

-10.29
30.65 0.87
cft cum

224
283.5
36.96
46.2
590.66
Cft 16.72
148.19 Cum
Cft 4.19
 135.02 Cum
203.35
338.37 9.58
Cft Cum

127.50
27.38
21.91
7.47
23.49

207.75 5.88
Cft Cum

26.52265
9.3956
74.16697
75.3972
2.2743
187.7567 5.31
Cft Cum

sft
71.17 2.01
cft cum

sft
681.44 19.28
cft cum
62.98
cum

224
252
73.92

83.16
 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 56
sft sqm

sft 31.78481
sqm

147.2192
sqm
 69.27 69.00
Qntl Qntl

367.5
Kg

330.75 Kg
698.25
Kg

684.28
1817.17
2501.45

-150.79
-4.55
2346.11 218
sft Sqm

1694.88
434.38
1245.75
271.88
45.50
121.63

3814.01 354.50
 sqft sqm

2108.49 196.00
Sft Sqm

1809.48
Sft 168.2
Sqm

116.74
Sft 10.85
Sqm

294
259.88 Sft
553.88 51.45
Sft Sqm

2346.11
3814.01 sqft
2108.49 sqft
8268.61 768.5
sqft Sqm

2346.11
2108.49
4454.60
-116.74 Sqft
4337.86
Sqft 403.10
Sqm
354.50
Sqm

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 Rate Amount
1 Earth work excavation in hard soil 100 cum 129.28 4736.90 6124.00
within initial lead and lift as per the
direction of the Engineer-in-charge.

2 Filling in foundation and plinth with cum 149.86 165.30 24771.00

sand well watered and rammed

3 Cement concrete(1:4:8) with 4cm Cum 33.79 2199.70 74328.00

size hard granite crusher broken
metal
4 K.B.Brick masonry in cement mortar Cum 37.64 2372.50 89290.00
(1;6) in foundation and plinth.

5 K.B.Brick masonry in cement mortar Cum 40.11 2405.50 96490.00

(1;6) in Superstructure.
6 K.B.Brick masonry in cement mortar Cum 0.87 2589.50 2246.00
(1:4) in Superstructure of 5" partition
wall.
7 R.C.C.M-200 using 20 mm and Cum 62.98 3306.90 208259.00
down graded hard granite crusher
broken chips
8 Rigid & smooth centring and shuttering
a Column base Sqm 58.81 61.10 3593.00
b Plinth band Sqm 33.20 61.10 2029.00
c Column Sqm 136.30 277.90 37878.00
d Beam Sqm 68.10 277.90 18926.00
e Lintel Sqm 56.00 141.00 7896.00
f Chajja Sqm 31.78 204.60 6503.00
g Roof slab Sqm 147.22 204.60 30121.00
9 (a) Cost of steel including all cost & Qntl 69.00 4010.70 276738.00
carriage
 b) Labour charges for bending,binding Qntl 69.00 163.20 11261.00
and placing of steel

10 Supplying fitting &fixing of M.S.door Kg 698.25 60.00 41895.00

& Window including all cost of
material & Laour charges
(Provisional rate)
11 6 mm.thick cement plaster in Sqm 218.00 53.80 11728.00
C.M.(1:4) for ceiling plaster
including deep chiping
12 12 mm thick cement plaster in Sqm 354.50 50.00 17725.00
C.M.(1:6) in external surface of wall

13 16 mm thick cement plaster in Sqm 196.00 67.70 13269.00

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

14 2.5 cm. thick A.S.flooing using 12 Sqm 168.20 124.70 20975.00

mm.size h. g. c.b. chips
15 12 mm. thick cement plaster in Sqm 10.85 66.30 719.00
C.M.(1:4) in dado work including
punning
16 Two coats of enamel painting over Sqm 51.45 64.00 3293.00
one coat of primer to doors and
windows
17 One coat of cement washing over Sqm 768.5 7.90 6071.00
Plastering surfaces
18 Two coats of distemper to inner side Sqm 403.10 24.80 9997.00
finishing area
19 Two coats of cement painting to Sqm 354.50 14.60 5176.00
outer side finishing area
20 20 mm. thick cement plaster in Sqm 168.9 85.90 14509.00
cement mortar (1:4) in grading
plaster of roof slab
21 Provision for Toilet L.S. 50000.00
Sub Total 1091810.00
22 Provision for other unforseen item if L.S. 67611.00
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 1159421.00
23 Provision for P.H. work L.S. 50000.00
24 Provision for E.I.. work-ls L.S. 50000.00
25 Provision for survey& 1.50% 17391.00
investigation,quality quontrol&
design-1.5%
26 Provision for Contigency-1% 1% 11594.00
27 Provision for labour cess-1% !% 11594.00
Grand Total 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 # of occurrences

Some formulas in this workbook are linked to other workbooks that are 4
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.
'analysis'!I514
'analysis'!I538
'analysis'!G771
'farm pond'!I54