Professional Documents
Culture Documents
45 ft x 15 ft
Verandah
Wall height
10 ft
Gabble height
13 ft
Brick masonry
10"
Pillar dimension
15" x 15"
Outside plastering
Inside plastering
Roof
1'-0"
Floor
GI sheet door
1 no.
(7 ft x 4 ft)
CENTER LINE
Main room
Verandah
123'- 4"
61'- 10"
185'- 2"
Sl.
No.
Description of Work
[All Dimensions in ft-in]
1.
Total
Wall C/L
1x
185' 2" x
2' 6" x
2' 6" =
1157.29 Cft
Steps
1x
6' 0" x
1' 6" x
0' 8" =
6.00 Cft
Unit Rate
Total Cost
1163.29 Cft
32.94 Cum @ Rs.
2.
78.95 Rs.
2,600.00
274.51 Rs.
10,534.00
2591.69 Rs.
11,653.00
1x
185' 2" x
2' 6" x
0' 4" =
1st footing
1x
185' 2" x
0' 6" x
1' 0" =
92.58 Cft
2nd footing
1x
185' 2" x
1' 0" x
0' 10" =
154.31 Cft
Room
1x
44' 7" x
14' 7" x
1' 0" =
650.17 Cft
Verandah
1x
44' 7" x
6' 9" x
1' 0" =
300.94 Cft
6' 0" x
1' 6" x
0' 4" =
3.00 Cft
Steps
154.31 Cft
1355.31 Cft
38.37 Cum @ Rs.
3.
1x
185' 2" x
2' 6" x
0' 4" =
Steps
1x
6' 0" x
2' 3" x
0' 4" =
154.31 Cft
4.50 Cft
158.81 Cft
4.50 Cum @ Rs.
4.
1st Footing
1x
185' 2" x
2' 0" x
1' 0" =
370.33 Cft
2nd Footing
1x
185' 2" x
1' 6" x
0' 10" =
231.46 Cft
3rd Footing
1x
185' 2" x
1' 3" x
1' 0" =
231.46 Cft
833.25 Cft
23.59 Cum @ Rs.
5.
1897.69 Rs.
44,769.00
2648.58 Rs.
14,529.00
2648.58 Rs.
72,755.00
4090.77 Rs.
1,737.00
5744.41 Rs.
2,440.00
108.61 Rs.
2,237.00
8x
1' 3" x
1' 3" x
10' 0" =
125.00 Cft
Gabble
2x
1' 3" x
1' 3" x
13' 0" =
40.63 Cft
Verandah pillar
4x
1' 3" x
1' 3" x
6' 6" =
40.63 Cft
4x
1' 3" x
1' 3" x
2' 0" =
206.25 Cft
12.50 Cft
193.75 Cft
5.49 Cum @ Rs.
6.
1x
123' 4" x
0' 10" x
10' 0" =
1027.78 Cft
Gabble
2x
16' 8" x
0' 10" x
1' 6" =
41.67 Cft
Parapet
4x
9' 1" x
0' 10" x
1' 0" =
30.28 Cft
Steps
1x
6' 0" x
1' 6" x
0' 6" =
4.50 Cft
1x
6' 0" x
0' 9" x
0' 6" =
2.25 Cft
1106.47 Cft
1x
6' 0" x
0' 10" x
0' 6" =
2.50 Cft
CC lintel
8x
1' 3" x
0' 10" x
10' 0" =
83.33 Cft
2x
1' 3" x
0' 10" x
13' 0" =
27.08 Cft
1x
4' 0" x
0' 10" x
7' 0" =
23.33 Cft
Door
136.25 Cft
Net Volume
970.22 Cft
7.
4x
1' 3" x
1' 3" x
2' 0" =
12.50 Cft
Lintel
1x
6' 0" x
0' 10" x
0' 6" =
2.50 Cft
15.00 Cft
8.
9.
Verandah
2x
47' 1" x
1' 0" =
94.17 Sqft
2x
25' 1" x
1' 0" =
50.17 Sqft
1x
61' 10" x
1' 3" =
77.29 Sqft
221.63 Sqft
20.60 Sqm @ Rs.
2x
47' 1" x
10' 0" =
941.67 Sqft
2x
17' 1" x
10' 0" =
341.67 Sqft
Gable
2x
17' 1" x
1' 6" =
51.25 Sqft
Parapet
8x
9' 1" x
1' 0" =
72.67 Sqft
4x
10' 1" x
0' 10" =
33.61 Sqft
1x
4' 0" x
0' 10" =
3.33 Sqft
Verandah pillars
4x
5' 0" x
6' 6" =
130.00 Sqft
Steps
4x
6' 0" x
0' 6" =
12.00 Sqft
4x
6' 0" x
0' 9" =
18.00 Sqft
2x
5' 3" x
0' 6" =
5.25 Sqft
1609.44 Sqft
1x
4' 0" x
7' 0" =
28.00 Sqft
28.00 Sqft
Net Area
1581.44 Sqft
146.97 Sqm @ Rs.
71.58 Rs.
10,521.00
98.81 Rs.
11,283.00
369.44 Rs.
2,747.00
169.79 Rs.
174.00
80.00 Rs.
32,000.00
70.00 Rs.
52,756.00
2x
45' 0" x
10' 0" =
900.00 Sqft
2x
15' 0" x
10' 0" =
300.00 Sqft
Gable
2x
15' 0" x
1' 6" =
45.00 Sqft
2x
7' 0" x
0' 10" =
11.67 Sqft
1256.67 Sqft
0.00 Sqft
1x
4' 0" x
7' 0" =
28.00 Sqft
1228.67 Sqft
Net Area
8x
5' 0" x
2' 0" =
80.00 Sqft
7.43 Sqm @ Rs.
Lintel
1x
6' 0" x
1' 10" =
11.00 Sqft
200.00 Kg =
Main room
8 nos. x
14.23 m =
113.82 Rmt
Verandah
3 nos. x
14.23 m =
42.68 Rmt
4 nos. x
2.74 m =
10.98 Rmt
167.48 Rmt
753.66 Kg. @ Rs.
14.23 m =
8 nos. x
113.82 Rmt
227.64 Kg. @ Rs.
70.00 Rs.
15,935.00
2x
46' 8" x
10' 7"
987.78 Sqft
2x
46' 8" x
1' 0"
93.33 Sqft
1x
46' 8" x
10' 5"
486.11 Sqft
1567.22 Sqft
156.72 Sqft
Total
1723.94 Sqft
66.13 Rs.
10,595.00
70.00 Rs.
44,076.00
389.51 Rs.
7,833.00
Rs.
3,000.00
6000.00 Rs.
6,000.00
L.S
Rs.
4,000.00
L.S
Rs.
5,000.00
160.22 Sqm
@ 3.93 Kg.
L.S
1 x 4' 0" x
7' 0"
@ Rs.
167.56 Sqm
Item No. 11
114.19 Sqm
281.75 Sqm @ Rs.
8.69 Rs.
2,448.00
Rs.
3,71,622.00
Total
Labour cess 1% vide resolution No.12653 Dt.15.12.2008 of Govt. in Labour and Employment Department under B&OCWWC Act, 1996
Rs.
3,750.00
Grand total
Rs.
3,75,372.00
Or Say
Rs.
3,75,000.00
Certified that the estimate has been prepared basing on the Schedule of Rates 2012 and the enhanced Labour Rates of 2012 vide Notification
No. 8536 LL-I(AR)-2/12/LESI dt.06.10.2012 of Govt.of Odisha. No overhead charges are taken in to consideration in any item.
Sl.
No.
Every extra
Every extra
kms.
kms. up to
beyond 50
50 kms.
kms.
7
Total
[6 to 8]
Cost of
materials
Total Cost
[As per
[9+10]
Schedule of
Rates
'2012']
10
Total Cost
[11+12]
12
13
Approx.
15
cum
124.00
73.00
0.00
197.00
Approx.
15
cum
124.00
73.00
0.00
197.00
44.00
241.00
19.60
260.60
Approx.
15
cum
124.00
73.00
0.00
197.00
502.00
699.00
70.56
769.56
Approx.
15
cum
124.00
73.00
0.00
197.00
201.00
398.00
70.56
468.56
RRHG Stone
Chips cbg 10 mm
Approx.
15
cum
124.00
73.00
0.00
197.00
961.00
1,158.00
70.56
1,228.56
Chips cbg 12 mm
Approx.
15
cum
124.00
73.00
0.00
197.00
924.00
1,121.00
70.56
1,191.56
Chips cbg 20 mm
Approx.
15
cum
124.00
73.00
0.00
197.00
901.00
1,098.00
70.56
1,168.56
K.B.Bricks
K.B.Bricks Khoa 4 cm
Approx.
15
2000 No.
799.00
330.00
0.00
1,129.00
6,838.00
7,967.00
0.00
7,967.00
Approx.
15
cum
124.00
73.00
0.00
197.00
278.00
475.00
0.00
475.00
10
Cement
Approx.
15
MT
134.00
69.00
0.00
203.00
5,500.00
5,703.00
742.50
6,445.50
11
MS Rod
Approx.
15
MT
134.00
69.00
0.00
203.00
50,000.00
50,203.00
2,000.00
52,203.00
39.00
Certified that the lead provided in the statement is correct and shortest to the best of my knowledge.
11
Rayalty/
VAT, etc.
Name of the
Quarry
Distance to be carried in
kms.
PHADI KL
236.00
19.60
255.60
Description of Work
Unit
Quantity
required
Rate
Amount
2
Earth work in hard soil within 50m.initial lead and 1.5m initial
lift including rough dressing and breaking clods to maximum 5
cm to 7 cm and laying in layers not exceeding 0.3m in depth.
in foundation work per 100 cum.
Man/Female Mulia
Each
43.00
150.00 Rs.
2% T & P,Sundries
129.00
Rs.
6,579.00
Rs.
1,315.80
Rs.
7,894.80
Or Say
Rs.
78.95
100.00
39.00 Rs.
3,900.00
Rs.
21,660.00
Rs.
25,560.00
150.00 Rs.
1,854.00
Materials
Sand for filling
Cum
6,450.00
Rs.
Labour
Female Mulia
Each
12.36
Materials
Rs.
37.08
Rs.
1,891.08
Rs.
27,451.08
Rs.
274.51
Metal cbg 4 cm
Cum
0.96
502.00 Rs.
481.92
Cum
0.48
44.00 Rs.
21.12
Qtl
1.72
550.00 Rs.
946.00
Rs.
256.86
Rs.
103.97
Cement
Rs.
162.63
Rs.
1,972.49
Cement
Add Carriage, Royalty
Metal cbg 4 cm
II
Labour
Mason 2nd class
Each
0.18
190.00 Rs.
34.20
Man/Female Mulia
Each
3.90
150.00 Rs.
585.00
Materials
Rs.
619.20
Rs.
2,591.69
Rs.
2,591.69
201.00
Rough stone
Cum
1.00
201.00 Rs.
Cum
0.34
44.00 Rs.
14.96
Qtl
0.82
550.00 Rs.
448.31
Cement
II
Rough stone
Rs.
267.56
Rs.
73.64
Cement
Rs.
77.07
Rs.
1,082.54
Labour
Mason 1st class
Each
0.35
205.00 Rs.
71.75
Each
1.41
190.00 Rs.
267.90
Mulia
Each
3.17
150.00 Rs.
475.50
Brick work with K.B. brick having crushing strength not less
than 75 Kg/sqcm in cement mortar [1:6] in plinth & foundation
work per 1 cum
Materials
Rs.
815.15
Rs.
1,897.69
Rs.
1,897.69
K.B. brick
No.
350.00
6838.00 Rs.
1,196.65
Cum
0.28
44.00 Rs.
12.32
Qtl
0.67
550.00 Rs.
369.60
K.B. brick
Rs.
197.58
Rs.
60.65
Cement
Rs.
63.54
Rs.
1,900.33
Cement
Add Carriage, Royalty
II
Labour
Mason 1st class
Each
0.35
205.00 Rs.
71.75
Each
1.05
190.00 Rs.
199.50
Man/Female Mulia
Each
2.96
150.00 Rs.
444.00
Rs.
715.25
Rs.
2,615.58
Rs.
2,615.58
Rs.
33.00
Rs.
2,648.58
Rs.
2,648.58
Cum
0.11
16828.00 Rs.
1,884.74
ii.Planks 38 mm
Cum
0.34
16828.00 Rs.
5,721.52
Mt
56.00
83.00 Rs.
4,648.00
Cum
1.14
122.42 Rs.
139.81
Rs.
12,394.06
Rs.
1,239.41
Each
2.75
190.00 Rs.
522.50
Sangi mulia
Each
2.75
170.00 Rs.
467.50
Rs.
2,229.41
Rs.
247.71
Rs.
247.71
Or Say
Cum
0.23
Cum
0.04
Mt
6.50
Cum
0.35
16828.00 Rs.
16828.00 Rs.
3,836.78
83.00 Rs.
37.52 Rs.
539.50
Rs.
5,045.71
Rs.
504.57
13.13
Each
2.75
190.00 Rs.
522.50
Sangi mulia
Cost for 5 Sqm
Each
2.75
170.00 Rs.
467.50
Rs.
1,494.57
656.29
Rs.
298.91
Rs.
298.91
Cum
0.27
16,828.00 Rs.
4,493.08
Mt
12.60
49.00 Rs.
617.40
Cum
0.33
35.20 Rs.
Rs.
11.56
5,122.04
Rs.
512.20
Each
0.50
190.00 Rs.
95.00
Sangi mulia
Each
0.50
170.00 Rs.
85.00
Rs.
692.20
Rs.
69.22
Rs.
69.22
Cum
0.22
16,828.00 Rs.
3,668.50
Cum
15.20
83.00 Rs.
1,261.60
664.00
Mt
8.00
83.00 Rs.
Cum
0.46
48.88 Rs.
22.29
Rs.
5,616.39
Rs.
561.64
Each
2.75
190.00 Rs.
522.50
Sangi mulia
Each
2.75
170.00 Rs.
467.50
Rs.
1,551.64
Rs.
369.44
Rs.
369.44
Or Say
e
RCC Lintels
Details for 7.80 sqm.
i. 38 mm thick non sal Planks
ii. 120 mm dia sal Bullah
iii. Carriage of wood within 5 km
Cum
0.41
16,828.00 Rs.
6,949.96
Mt
21.00
83.00 Rs.
1,743.00
Cum
0.69
73.86 Rs.
50.89
Rs.
8,743.85
Rs.
874.39
Each
1.25
190.00 Rs.
237.50
Sangi mulia
Each
1.25
170.00 Rs.
212.50
Rs.
1,324.39
Rs.
169.79
Rs.
169.79
Or Say
7.
Materials
HYSD bars including 5 percent overlaps and wastage
Unit - 1 MT
Binding wire
Mt
1.05
52203.00 Rs.
Kg
8.00
66.00 Rs.
528.00
Rs.
213.15
Rs.
55,554.30
Add Carriage
II
54,813.15
Labour
Mate
Each
0.44
170.00 Rs.
74.80
Blacksmith (special)
Each
3.00
205.00 Rs.
615.00
Man Mulia
Each
8.00
150.00 Rs.
1,200.00
Total [I+II]
8.
Materials
Rs.
1,889.80
Rs.
57,444.10
Rs.
Or Say Rs.
5,744.41
5,744.41
831.60
Chips cbg 12 mm
Cum
0.90
924.00 Rs.
Cum
0.45
44.00 Rs.
19.80
Qtl
3.23
550.00 Rs.
1,776.50
Cement
Add Carriage, Royalty
II
Chips cbg 12 mm
Rs.
240.80
Rs.
97.47
Cement
Rs.
305.40
Rs.
3,271.57
Labour
Mason 2nd class
Each
0.68
190.00 Rs.
129.20
Man/Female Mulia
Each
4.60
150.00 Rs.
690.00
Rs.
819.20
Materials
Sand for mortar
Rs.
4,090.77
Rs.
4,090.77
Cum
0.02
44.00 Rs.
0.66
Qtl
0.04
550.00 Rs.
19.69
Rs.
3.25
Cement
Rs.
3.38
Rs.
26.98
Cement
Add Carriage, Royalty
II
Labour
Mason 2nd class
Each
0.14
190.00 Rs.
26.60
Man/Female Mulia
Each
0.12
150.00 Rs.
18.00
Rs.
44.60
Total [I+II]
Rs.
71.58
Rs.
71.58
Materials
Sand for mortar
Cement
Cum
0.02
44.00 Rs.
0.79
Qtl
0.04
550.00 Rs.
23.65
II
Rs.
3.90
Cement
Rs.
4.07
Rs.
32.41
30.40
Labour
Mason 2nd class
Each
0.16
190.00 Rs.
Man/Female Mulia
Each
0.24
150.00 Rs.
36.00
Rs.
66.40
Rs.
98.81
Rs.
98.81
Total [I+II]
11. 20 mm thick cement plaster [1:6]
sqm.
I
Materials
Sand for mortar
Cement
Cum
0.02
44.00 Rs.
0.92
Qtl
0.06
550.00 Rs.
31.35
II
Rs.
4.55
Cement
Rs.
5.39
Rs.
42.21
30.40
Labour
Mason 2nd class
Each
0.16
190.00 Rs.
Man/Female Mulia
Each
0.24
150.00 Rs.
36.00
Rs.
66.40
Rs.
108.61
Rs.
108.61
205.00 Rs.
205.00 Rs.
150.00 Rs.
205.00
Total [I+II]
12. Labour for fixing G.C.I. Sheet in roof drilling hole in wind ties
including fixing of ridges valleys wind ties etc. excluding cost of
fitting per 1 Sqm.
Data for 9.3 sqm.
Labour
Carpenter (Special)
Each
0.50
Fitter(Secial)
Each
1.00
Man Mulia
Each
2.00
102.50
300.00
Rs.
7.47
Total
Rs.
614.97
Rs.
66.13
0.25
170.00 Rs.
42.50
Each
0.75
170.00 Rs.
127.50
Each
0.17
150.00 Rs.
25.50
buildings.
Sangi Mulia for lifting joists up to top of the walls
Rs.
2.37
Rs.
Rs.
197.87
389.51
Kg
23.32
16.00 Rs.
373.12
Each
1.50
190.00 Rs.
285.00
Man Mulia
Each
1.00
150.00 Rs.
150.00
Rs.
808.12
Rs.
8.69
Labour