Detailed Model Estimate
Detailed Model Estimate
Detailed Model Estimate
1 2 3 4 5 6 7
A. Sub Structure
1 307 Earth work in excavation in trenches for foundations
and for pipes, cables etc. not exceeding 1.5m in width
and for shafts, cesspits and the like not exceeding
10sqm on plan including dressing of sides and ramming
of bottoms lift upto 1.5m including getting out the
excavated soil and disposal of surplus excavated soil as
directed, within a lead of 50m
1 2 3 4 5 6 7
B. Super Structure
7 425 (b) Providing and placing in position RCC for roof, beams,
columns column footing lintels chhajjas, balcony, stairs
etc, excluding cost of reinforcement but including
centring, shuttering, proping, finishing & curing
etc.complete
(b) CC 1:1.5:3 (1 cement, 1.5 sand, 3 graded stone
aggregate 20mm nominal size)
1 2 3 4 5 6 7
Total Quantity 76.92 sqm 34.00 2615.28
TOTAL 233590.98
Provision for Sanitary Fitting 6% 14015.46
Labour Cess Tax 1% 2335.91
GRAND TOTAL 249942.34
Rs. In Lakhs 2.50
Component Percentage
S.N. Item Particular of Item Complete Rate Complete Amount Amount Rate as per
No L B D Quantity Unit Rate Labour Amount Labour Material SOR Amount
Only Only Only 4.01.2019
1 2 3 4 5 6 7 8 9 10 11 12
A. Sub Structure
1 307 Earth work in excavation in trenches for foundations and for
pipes, cables etc. not exceeding 1.5m in width and for shafts,
cesspits and the like not exceeding 10sqm on plan including
dressing of sides and ramming of bottoms lift upto 1.5m
including getting out the excavated soil and disposal of surplus
excavated soil as directed, within a lead of 50m
5 605 (k) Class 25 open bhatta or pajawa burnt brick masonry in plinth
and foundation.
(k) Cement mortar 1:8 (1cement, 8sand)
Long Wall 3 9.40 0.20 0.30 1.69
1 6.90 0.20 0.30 0.41
1 2.10 0.20 0.30 0.13
Short Wall 2 6.00 0.20 0.30 0.72
2 3.50 0.20 0.30 0.42
2 4.50 0.20 0.30 0.54
2 3.00 0.20 0.30 0.36
Otla 1 12.40 0.20 0.30 0.74
1 9.40 0.20 0.30 0.56
Total Quantity 5.58 cum 2984.50 743.10 16653.51 4146.50 12507.01 3593.80 20053
6 402 Filling foundation, around masonry work, plinth, sides of
foundation etc. with moorum I/c ramming layers not exceeding
20cm in depth consolidating each deposited layers by ramming
and watering lead upto 50m and lift upto 1.5m.
16 1254 Kota stone slab flooring over 20mm thick base of C.M. 1:6
(b) laid over and jointed with grey cement slurry mixed with
pigment to match the shade of slab including grinding, rubbing
& polishing etc. complete. (Area of each stone should not be
less than 0.20 Sqm.)
(b) 30 mm thick
As per Item no. 1005 209.77 sqm 47.00 41.70 9859.19 8747.41 1111.78 50.70 10635
23 1333 Prime coat to wood, iron work or walls.
RS 2.2 2.00 2.10 9.24
D1 4.4 1.00 2.10 9.24
D 6.6 0.90 2.10 12.47
D2 8.8 0.75 2.10 13.86
W 2.2 0.90 1.20 2.38
W1 2.2 0.90 0.90 1.78
Grill 4 2.00 1.20 9.60
Total Quantity 58.57 sqm 34.50 19.80 2020.73 1159.73 861.01 32.70 1915
24 1335 Painting with enamel paint, brushing, interior to give an even
(b) shade I/n cleaning the surface of all dirt dust and other foreign
matter on steel and other metal surfaces.
(b) 2 coats
As per Item no. 1333 58.57 sqm 80.90 35.60 4738.47 2085.16 2653.31 71.90 4211
25 Provision for Ramp and Steps 15000.00 3000.00 12000.00 L.S 25000
TOTAL 931602.88 249816.57 681786.31 1042972
Labour Cess Tax 1% 9316.03 9316.03 10430
Add for Electrification (lum sum) 59000.00 59000.00 L.S 70000
Add for water supply and sanitary fittings LS 50000
GRAND TOTAL 999918.91 249816.57 750102.34 1173402
Rs. In Lakhs 10.00 Say RS 11.75
Component Percentage 25 75
Total= 7.80
उपयकतसी
रनपद पकचलायत ममैहिर
गला॰यला॰सरेवला सकभलाग-सतनला
GRAM CHAUPAL
6x6m
Plan
Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.
Alternative Proxies: