Detailed and abstract estimate for the construction of residential building

SL.NO. Description of work No. L B D QTY. UNIT RATE AMOUNT

1 Earth work excavation for foundation and
removing the excavated stuff for adistance
not exceeding 50mwith a lift upto 1.5m Long
walls Short walls
In Soil and soft murum 3 33.50 3.50 4.50 1582.88
4 20.00 3.50 4.50 1260.00
2 7.50 3.50 3.00 157.50
Steps 2 4.00 3.00 1.00 24.00
SCHEDULE OF RATE 2013-14 B 2-b +10% 3024.38 Cft or
85.64 Cum 65.175 5581.63
2 Providing granite or trapjelly
concrete using 40mm down size jelly
forfoundation laid in 15cm thick
layers & well compactedincluding
Detailed and abstract estimate for the construction of residential building
SL.NO. Description of work No. L B D QTY. UNIT RATE AMOUNT
curing etc.,complete in 1:4:8
Long walls 3 33.50 3.50 0.50 175.88
Short walls 4 20.00 3.50 0.50 140.00
2 7.50 3.50 0.50 26.25
SCHEDULE OF RATE 2013-14,E 40-c+10% 342.13 Cft or
9.69 Cum 1607.1 15569.41
3 Providing and constructinggranite or trap
or basalt size stone masonary for
foundation andbasement in course not
lessthan 15cmhigh with bondstones 2m
apart in eachcourse, edges of
stones chistel dressed allquinnied2 line
dressed 5cm wide oneachface including
curingetc., completeas perspecification
Detailed and abstract estimate for the construction of residential building
SL.NO. Description of work No. L B D QTY. UNIT RATE AMOUNT
and directionin CM1:8
I Course 3 32.00 2.50 2.00 480.00
4 21.50 2.50 2.00 430.00
2 8.00 2.50 2.00 80.00
II Course 3 31.50 2.00 2.00 378.00
4 21.00 2.00 2.00 336.00
2 8.50 2.00 2.00 68.00
1 5.50 2.00 1.50 16.50
Plinth Course 3 31.00 1.50 2.00 279.00
4 21.50 1.50 2.00 258.00
2 21.50 1.50 2.00 129.00
1 9.00 1.50 1.50 20.25
1 5.00 1.50 1.50 11.25
Steps 2 4.00 3.00 0.50 12.00
Detailed and abstract estimate for the construction of residential building
SL.NO. Description of work No. L B D QTY. UNIT RATE AMOUNT
2 4.00 2.00 0.50 8.00
2 4.00 1.50 0.50 6.00
2512.00 Cft or
SCHEDULE OF RATE 2013-14,C 8-b +10% 71.13 Cmt 1258.95 89551.44
Detailed and abstract estimate for the construction of residential building
SL.NO. Description of work No. L B D QTY. UNIT RATE AMOUNT
4 Providing and laying graniteor trap jelly
cement concrete20mm & down size jelly
including mixing, laying,tamping curing and
smoothfinishing for exposed surfaceand with
necessary centeringand form work etc.,
completefor plinth in CC 1:3:6
3 31.00 1.50 0.25 34.88
4 21.50 1.50 0.25 32.25
2 21.50 1.50 0.25 16.13
1 9.00 1.50 0.25 3.38
1 5.00 1.50 0.25 1.88
48.38 Cft or
SCHEDULE OF RATE 2013-14,E 40-b+10% 1.37 Cum 2004.75 2746.16
6 Providing and constructingwith approved
Detailed and abstract estimate for the construction of residential building
SL.NO. Description of work No. L B D QTY. UNIT RATE AMOUNT
quality oftable moulded bricks of standard
size with necessaryscaffolding and curing for
super structure in CM 1:6
a)for long walls
3 29.50 0.75 10.00 663.75
4 23.00 0.75 10.00 690.00
2 9.00 0.75 10.00 135.00
1 4.50 0.50 10.00 22.50
Total 1511 cft or
Deduction :-
for Doors : 1 3.50 0.75 7.00 18.38
5 3.00 0.75 7.00 78.75
2 2.50 0.75 7.00 26.25
for Windows ; 3 6.00 0.75 4.50 60.75
5 4.00 0.75 4.50 67.50
Detailed and abstract estimate for the construction of residential building
SL.NO. Description of work No. L B D QTY. UNIT RATE AMOUNT
2 3.00 0.75 2.00 9.00
for Lintel 3 29.50 0.75 0.50 33.19
4 23.00 0.75 0.50 34.50
2 9.00 0.75 0.50 6.75
1 4.50 0.50 0.50 1.13
Parapet wall 1 106.00 0.75 3.00 238.50
575 cft or
SCHEDULE OF RATE 2013-14,C 12-c+10% Net Quantity 936.56 cft or
26.52 cmt 1567.5 41570.84
9 Providing and laying graniteor trap or basalt
jelly CC using 20mm and down size jelly
including mixingtamping curing and smooth
finish for exposed faces andwith necessary 3 7.50 0.75 0.33 5.57
centering andform work etc., complete for 5 6.00 0.75 0.33 7.43
sills in CC 1:3:6 Below windows and 2 4.50 0.75 0.33 2.23
Detailed and abstract estimate for the construction of residential building
SL.NO. Description of work No. L B D QTY. UNIT RATE AMOUNT
ventilators 15.22
0.43 Cmt 1372.5 592.00
10 Providing and laying CC 1:2:4, using 20mm
and downsize granite or trap jellyfor lintels
laid in 15 cms thick well compacted including
curing and necessary steel or plywood
centering and form work including smooth
finishing in CM 1:3 etc., complete excluding
cost of steel and fabrication charges
1 148.25 0.75 0.50 55.59
1 25.50 0.38 0.50 4.85
Cft or
SCHEDULE OF RATE 2013-14,E 43-b+10%
cmt 3778.5 0.00
Detailed and abstract estimate for the construction of residential building
SL.NO. Description of work No. L B D QTY. UNIT RATE AMOUNT
11 Providing and laying RCC (1:2:4 ) chajjas of
7.5 cms as per design anddirection using
20mm and downsize granite or trap orbasalt
jelly includingplastring with CM 1:3 andwith
front beeding and dripmoulding including
centering form work curing etc.,complete
excluding cost ofsteel and fabrication 1 65.00 2.00 0.10 13.00
charges
13.00 Cft or
SCHEDULE OF RATE 2013-14,E 43-d+10% 0.37 Cum 3720.75 1370.00
12 Providing RCC loft(atta) 7.5cms thick with
CC 1:2:4 withgranite jelly of 20mm anddown
size necessary formwork, centering curing
plastering and finishedexcluding cost of steel
Detailed and abstract estimate for the construction of residential building
SL.NO. Description of work No. L B D QTY. UNIT RATE AMOUNT
andfabrication 1 16.00 2.00 32.00
2 10.00 2.00 40.00
1 8.50 2.00 17.00
SCHEDULE OF RATE 2013-14,E 43-d+10% 89.00 SFT or
8.28 smt 3572.25 29568.00
13 Providing and laying CC 1:2:4 using clean
granite jelly 20mm down size for RCC roof
slab of all span with steel or plank centering
shuttering including machine mixing lifting,
laying, tamping including ceiling plastering
12mm thick in CM 1:3 curing etc., complete
excluding cost of steel and fabrication 1 11.50 34.00 0.50 195.50
charges 1 11.00 32.00 0.50 176.00
1 11.25 5.00 0.50 28.13
Detailed and abstract estimate for the construction of residential building
SL.NO. Description of work No. L B D QTY. UNIT RATE AMOUNT
1 16.00 2.50 0.50 20.00
18 2.50 0.75 0.50 8.44
SCHEDULE OF RATE 2013-14,E 43-d+10% 428.06 Cft or
12.07 Cmt 3572.25 43122.00
14 Providing plastering to burnt brick masonary
in CM 1:4, 20mm thick including providing
removing, scaffolding, rounding at all 1 55.50 10.00 555.00
corners wherever required smooth 1 33.50 10.00 335.00
rendering curing etc., complete 1 14.00 10.00 140.00
2 42.00 10.00 840.00
1 23.00 10.00 230.00
1 58.25 10.00 582.50
1 20.00 10.00 200.00
1 14.00 10.00 140.00
1 42.00 10.00 420.00
Detailed and abstract estimate for the construction of residential building
SL.NO. Description of work No. L B D QTY. UNIT RATE AMOUNT
Deductions 3442.50 sft ----(a)
1 3.50 7.00 24.50
4 3.00 7.00 84.00
4 2.50 7.00 70.00
1 6.00 4.00 24.00
7 4.00 4.00 112.00
2 3.00 2.00 12.00
326.50 -----(b)
(a-b) 3279.25 sft or
304.97 smt 57.00 17383.00
15 Out side plastering 1 150.00 10.00 1500.00
1500.00 sft -----A
1 3.50 7.00 24.50
Detailed and abstract estimate for the construction of residential building
SL.NO. Description of work No. L B D QTY. UNIT RATE AMOUNT
1 3.00 7.00 21.00
1 2.50 7.00 17.50
1 6.00 4.00 24.00
7 4.00 4.00 112.00
2 3.00 2.00 12.00
211.00 -----B
(A-B) 1394.50 Sft or
129.69 smt 52.5 6809.00
16 Providing and fixing doors with 65x125mm
Size frame work fixed in the masonary
40mmx5mm flat iron hold fast 40cms with
granite metal of size 20mm down size jelly
15cm with fully panelled shutters with
styles and rails of 30mm thick including
labour charges for fising and fittings 1 3.50 7.00 24.50
Detailed and abstract estimate for the construction of residential building
SL.NO. Description of work No. L B D QTY. UNIT RATE AMOUNT
excluding cost of fittings 4 3.00 7.00 84.00
4 2.50 7.00 70.00
178.50 sft or
16.60 smt 2880 47809.00
17 Providing and fixing windows with
65x125mm size frame work fixed in the
masonary 40x5mm flat iron hold fast 40cms
with granite metal of size 20mm and down
size 15cm with half glazed with styles and
rails of 30mm and panels of 20mm thick 1 6.00 4.00 24.00
including labour charges for fixing and 7 4.00 4.00 112.00
fittings excluding cost of fittings
2 3.00 2.00 12.00
--------------------
148.00 sft or
Detailed and abstract estimate for the construction of residential building
SL.NO. Description of work No. L B D QTY. UNIT RATE AMOUNT
13.76 smt 3105 42737.00
18 Providing plastering to ceiling 20mm thick in
cement mortar 1:4 proportion including
necessary scaffolding ,curing etc., complete
with all leads and lifts 1 10.25 17.50 179.38
1 7.50 9.25 69.38
1 4.00 3.00 12.00
2 10.00 11.00 220.00
1 13.00 9.50 123.50
1 4.00 6.00 24.00
1 4.00 3.00 12.00
--------------------
640.25 Sft or
59.54 smt 67.5 4019.00
19 Providing flooring over a bed of 10cm thick
Detailed and abstract estimate for the construction of residential building
SL.NO. Description of work No. L B D QTY. UNIT RATE AMOUNT
CC 1:4:8 using 12mm and 20mm size
granite jelly with Mosaic tiles laid on top
complete as per specification finished with
machine polish
74.97 smt 202.5 15181.00
20 Providing oil bound distempering to walls
and ceilings over one coat of primer
painting after scraping the original surface
and rubbing with sand paper of zero and
two coats of distempering of approved
colour and make successfully after drying
each coat and finishing as per specification
and direction
3919.50 sft or
364.51 smt 25.5 9295.00
Detailed and abstract estimate for the construction of residential building
SL.NO. Description of work No. L B D QTY. UNIT RATE AMOUNT
21 Providing two coats of water proof cement 0
painting of approved make and quality,
colour and shade over one coat of primer
including necessary scaffolding and clearing
the paint stains wherever necessary etc.,
complete.
1394.50 sft or
22 Providing two coats of sythetic enamel 129.69 smt 22.5 2918.00
painting of approved quality to wood work
including preparing the surface etc.,
complete with all leads and lifts.
1 2.25 3.50 7.00 55.13
4 2.25 3.00 7.00 189.00
4 2.25 2.50 7.00 157.50
1 2.00 6.00 4.00 48.00
Detailed and abstract estimate for the construction of residential building
SL.NO. Description of work No. L B D QTY. UNIT RATE AMOUNT
7 2.00 4.00 4.00 224.00
2 2.00 3.00 2.00 24.00
--------------------
697.63 sft or
64.88 smt 67.5 4379.00
23 Cost of steel and fabrication charges
(requirement of steel assumed at the rate
of 120 kg per every Cum of concrete on
item no 10, 11, 12, and 13)
530.06
14.95 Cum 1793.73 2.50 MT 25500 63750.00
kgs --------------------
24 Providing water supply and sanitation @ 443951.49
12%
Detailed and abstract estimate for the construction of residential building
SL.NO. Description of work No. L B D QTY. UNIT RATE AMOUNT
LS 53274.18
25 Providing electrification at 12%
LS 53274.18
26 Providing overhead tank and UG sump
27 Providing compound wall and MS gate LS 20000.00
28 Providing granite cooking platform LS 20000.00
29 Misce. and rounding off including paving washing plat form etc., LS 10000.00
LS 4510.25
--------------------
Total Rs 605010.09
--------------------
(Three lakhs thirty thousand only)