Detail Estimate and Abstract of Cost

Name of Project: Goat Shed

S.No Description of Works No Length Breadth Height Quantity Unit Rate

1 Earthwork in Excavation
Pillar 10.00 3.50 3.50 3.50 428.75 cuf
12.15 m3 515.23
2 Stone Soling Works
Floor 1.00 38.33 11.67 447.31 sqf
Pillar 10.00 3.50 3.50 122.50 sqf
569.81 sqf
52.96 m2 1,264.79

3 Earthwork in Filling
Floor 1.00 38.33 11.67 0.50 223.66 cuf
6.34 m3 244.19

4 PCC (1:3:6) Work

Pillar 10.00 3.50 3.50 3.17 388.33 cuf
Floor 1.00 38.33 11.67 0.25 111.83 cuf
500.15 cuf
14.17 m3 13,205.00

5 Wood Works
Long Beam 2.00 38.33 0.33 0.33 8.35 cuf
Short Beam 5.00 11.67 0.33 0.33 6.35 cuf
14.70 cuf
0.42 m3 214,477.74
Bamboo work for flooring 1.00 38.33 11.67 447.31 sqf
Bamboo work for Long Wal 2.00 38.33 4.50 344.97 sqf
Bamboo work for Short Wal 2.00 11.67 4.50 105.03 sqf
897.31 sqf
83.41 m2 800.00

6 Jail Work 1.00 100.00 3.50 350.00 sqf

32.53 m2 263.00

7 Truss Work
1.5" dia. Iron Pipe
Purlins 7.00 43.25 302.75 rf
Rafters 10.00 6.67 66.70 rf
Bottom members 5.00 14.13 70.65 rf
Supporting members 5.00 14.00 70.00 rf
Vertical members 10.00 1.83 18.30 rf
528.40 rf
 3.27 Kg/m 161.10 rm
526.73 K.g 129.95
(4"*4") Square Iron Pillar 10.00 13.50 135.00 rf
12.00 Kg/m 41.16 rm
493.90 K.g 129.95

8 24 gauge CGI sheet 2.00 43.25 6.67 576.96 sqf

53.63 m2 1,152.00

9 24 gauge plain sheet 2.00 43.25 2.33 201.55 sqf

18.73 m2 1,152.00

10 Door 1.00 1.00 L.S 50,000.00

11 Electrical and Sanitary Wor 1.00 1.00 L.S 30,000.00

12 Feeder 16.00 16.00 3,500.00

13 Feeder Buckets 16.00 16.00 1,000.00

14 Site Clearance 1.00 1.00 L.S 5,000.00

Total
Contengency@5%
Grand Total
 Amount Remarks

6,260.14

66,988.71

1,547.70

187,162.81

89,362.34

66,724.50

8,556.10
 68,448.77

64,182.62

61,779.83

21,581.26

50,000.00 19

30,000.00

56,000.00

16,000.00

5,000.00
799,594.79
39,979.74
839,574.53