Model Estimate for Construction of Bus Stop (Waiting Shed)

Size - 6 x 4.20 Meter (RCC Shed)

Estimated 2.50 Lakhs
S.N. Item Particular of Item CostUnit
Qty. Rate Amount

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

(b) (b) Dense or hard soil

Total Quantity 21.65 cum 127.70 2764.83
2 413 (b) Providing and laying in foundation, plinth and under
floors cement concrete with 40mm nominal size graded
stone aggregates (metal) i/c ramming in layers and
curing complete excluding cost of form work
(b). C.C. 1:3:6 (1cement, 3sand, 6metal)

Under Floor C.C. 1:3:6 (1cement, 4sand, 8metal)

Total Quantity 2.01 cum 2562.80 5148.67
3 425 (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)

Total Quantity 4.59 cum 4916.00 22579.19

4 904 (a) Providing and placing in position tested steel for R.C.C.
work including cutting, bending, binding etc. as per
drawings and placing in position complete up to floor
two level including cost of binding wire and all wastage 360.55 kg 51.70 18640.46
etc. complete.
(a) Mild steel and Medium tensile steel bars

5 605 (k) Class 25 open bhatta or pajawa burnt brick masonry in

plinth and foundation.
(k) Cement mortar 1:8 (1cement, 8sand)

Total Quantity 4.76 cum 2984.50 14209.20

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.

Total Quantity 15.26 cum 247.90 3783.95

file:///conversion/tmp/scratch/444435115.xls Bus Stop

S.N. Item Particular of Item Qty. Unit Rate Amount

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)

Total Quantity 6.34 cum 4916.00 31161.54

8 904 (a) Providing and placing in position tested steel for R.C.C.
work including cutting, bending, binding etc. as per
drawings and placing in position complete up to floor
two level including cost of binding wire and all wastage 497.60 kg 51.70 25725.70
etc. complete.
(a) Mild steel and Medium tensile steel bars

9 605 (k) Class 25 open bhatta or pajawa burnt brick masonry in

super structure.
(k) Cement mortar 1:8 (1cement, 8sand)
Total Quantity 11.76 cum 2984.50 35097.72
10 902 Steel work welded in built up sections, framed work,
including cutting hoisting fixing in position in gratings,
frames, guard bars, ladders, railing, brackets and similar
works & trusses and trussed purlins up to 25m span and
15 m over all height Door 3 No each 60 kg window 5
each 50 kg

Total Quantity 210.00 kg 71.70 15057.00

11 413 b Providing and laying in foundation, plinth and under
floors cement concrete with 40mm nominal size graded
stone aggregates (metal) i/c ramming in layers and
curing complete excluding cost of form work
(b). C.C. 1:3:6 (1cement, 3sand, 6metal)

Total Quantity 3.08 cum 2562.80 7893.42

12 1254 (b) Kota stone slab flooring over 20mm thick base of C.M.
1:6 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

Total Quantity 37.10 sqm 1261.90 46816.49

13 1007 (c) 15mm thick cement plaster on fair side of wall in
(c) Cement mortar 1:5 (1cement, 5sand)
Total Quantity 16.74 sqm 125.30 2097.52
14 2585 Wall painting with plastic emulsion paint of approved
brand and manufacture to give an even shade:
(a) Two or more coats on new work

file:///conversion/tmp/scratch/444435115.xls Bus Stop

S.N. Item Particular of Item Qty. Unit Rate Amount
14 2585

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

Components of diferents Heads

1 MNREGS = 1,06,000.00
* LABOUR = 64,000.00
* Material = 42,000.00
2 OTHER HEAD = 1,44,000.00

file:///conversion/tmp/scratch/444435115.xls Bus Stop

 Type -I
Model Estimate for Construction of
Samudayik Bhawan / Mangal Bhawan
Estimated Cost 10.00 Lakhs

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

(b) (b) Dense or hard soil

Footing 19 1.50 1.50 1.50 64.13
Footing-2 10 1.00 1.00 1.50 15.00
Long Wall 3 9.40 0.20 0.20 1.13
1 6.90 0.20 0.20 0.28
4 2.10 0.20 0.20 0.34
Short Wall 2 6.00 0.20 0.20 0.48
2 3.50 0.20 0.20 0.28
2 4.50 0.20 0.20 0.36
2 1.00 0.20 0.20 0.08
2 3.00 0.20 0.20 0.24
Front Otla 1 9.40 0.20 0.20 0.38
1 12.40 0.20 0.20 0.50
Deduct -19 1.50 0.20 0.20 -1.14
-2 1.00 0.20 0.20 -0.08
column for Otla -8 1.00 0.20 0.20 -0.32
Total Quantity 81.64 cum 127.70 0.00 10425.04 10425.04 0.00 151.10 12335
2 413 (b) Providing and laying in foundation, plinth and under floors
cement concrete with 40mm nominal size graded stone
aggregates (metal) i/c ramming in layers and curing complete
excluding cost of form work
(b). C.C. 1:3:6 (1cement, 3sand, 6metal)

Under Floor C.C. 1:3:6 (1cement, 4sand, 8metal)

Footing 19 1.50 1.50 0.10 4.28
Footing-2 10 1.00 1.00 0.10 1.00
Long Wall 3 9.40 0.20 0.10 0.56

file:///conversion/tmp/scratch/444435115.xls Samudayik Bhawan

 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
1 6.90 0.20 0.10 0.14
4 2.10 0.20 0.10 0.17
Short Wall 2 6.00 0.20 0.10 0.24
2 3.50 0.20 0.10 0.14
2 4.50 0.20 0.10 0.18
2 1.00 0.20 0.10 0.04
2 3.00 0.20 0.10 0.12
Otla 1 9.40 0.20 0.10 0.19
1 12.40 0.20 0.10 0.25
Deduct -19 0.20 0.30 0.10 -0.11
-2 0.20 0.20 0.10 -0.01
column for Otla -8 0.20 0.20 0.10 -0.03
Total Quantity 7.15 cum 2562.80 654.00 18316.33 4674.14 13642.19 2941.30 21021
3 425 (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)

Footing 19 1.30 1.30 0.15 4.82

Footing-2 10 0.80 0.80 0.15 0.96
19 0.75 0.80 0.20 2.28
10 0.50 0.50 0.20 0.50
Upto Plinth 19 0.20 0.30 1.25 1.43
10 0.20 0.20 1.25 0.50
Plinth Beam Long Wall 3 9.40 0.20 0.30 1.69
1 6.90 0.20 0.30 0.41
4 2.10 0.20 0.30 0.50
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 1.00 0.20 0.30 0.12
2 3.00 0.20 0.30 0.36
Plinth Beam Otla 1 12.40 0.20 0.30 0.74
1 9.40 0.20 0.30 0.56
Total Quantity 16.56 cum 4916.00 910.80 81406.50 15082.39 66324.11 5173.60 85672

file:///conversion/tmp/scratch/444435115.xls Samudayik Bhawan

 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
4 904 (a) Providing and placing in position tested steel for R.C.C. work 1 % of cc 1299.92 kg 51.70 0.00 67205.90 0.00 67205.90 60.80 79035
including cutting, bending, binding etc. as per drawings and
placing in position complete up to floor two level including
cost of binding wire and all wastage etc. complete.
(a) Mild steel and Medium tensile steel bars

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.

Hall 1 6.00 9.00 0.35 18.90

Kitchen 1 3.50 3.50 0.35 4.29
Room 1 3.50 3.00 0.35 3.68
WC Bath 4 1.00 1.00 0.35 1.40
Gallery 2 2.10 1.00 0.35 1.47
Verndah 1 9.00 3.00 0.35 9.45
Otla 1 9.40 0.30 0.35 0.99
Total Quantity 40.17 cum 247.90 64.80 9958.02 2602.98 7355.04 282.70 11356
7 413 (c) Providing and laying in foundation, plinth and under floors
cement concrete with 40mm nominal size graded stone
aggregates (metal) i/c ramming in layers and curing complete
excluding cost of form work
(c). C.C. 1:4:8 (1cement, 4sand, 8metal)

Floor -Hall 1 6.00 9.00 0.10 5.40

Kitchen 1 3.50 3.50 0.10 1.23
Room 1 3.50 3.00 0.10 1.05
WC Bath 4 1.00 1.00 0.10 0.40
Gallery 2 2.10 1.00 0.10 0.42
Verndah 1 9.00 3.00 0.10 2.70
Otla 1 9.40 3.00 0.10 2.82

file:///conversion/tmp/scratch/444435115.xls Samudayik Bhawan

 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
Total Quantity 14.02 cum 2169.10 654.00 30399.94 9165.81 21234.13 2670.30 37424

file:///conversion/tmp/scratch/444435115.xls Samudayik Bhawan

 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
B. Super Structure
8 605 (k) Class 25 open bhatta or pajawa burnt brick masonry in plinth
and foundation.
(k) Cement mortar 1:8 (1cement, 8sand)

Long Wall 2 9.40 0.20 2.55 9.59

1 6.90 0.20 2.55 3.52
1 2.10 0.20 2.55 1.07
Short Wall 2 6.00 0.20 2.55 6.12
2 3.50 0.20 2.55 3.57
2 4.50 0.20 2.55 4.59
Deduct - Rolling Shutter -1 2.00 0.20 2.10 -0.84
D1 -2 1.00 0.20 2.10 -0.84
D -3 0.90 0.20 2.10 -1.13
W1 -1 0.90 0.20 0.90 -0.16
W -1 0.90 0.20 1.20 -0.22
Grill -4 2.00 0.20 1.20 -1.92
Ventillator -4 0.60 0.20 0.45 -0.22
Column -4 0.20 0.20 2.55 -0.41
-11 0.20 0.30 2.55 -1.68
-2 0.20 0.20 2.55 -0.20
Total Quantity 20.84 cum 2984.50 973.40 62182.06 20280.79 41901.27 3593.80 74877
9 606 Add for masonry in supper structure above plinth level up to
floor two level 20.84 cum 220.30 0.00 4589.95 0.00 4589.95 254.20 5296
10 614 (b) Half brick masonry in class 25 open bhatta or pajawa burnt
brick in super structure including placing of 6mm iron bar at
every 3rd layer of brick.
(b) In cement mortar 1:4
Long Wall 3 2.10 3.00 18.90
Short Wall 2 1.00 3.00 6.00
Deduct - D 2 -4 0.75 2.10 -6.30
Total Quantity 18.60 sqm 472.20 116.70 8782.92 2170.62 6612.30 499.80 9296
11 902 Steel work welded in built up sections, framed work, including
cutting hoisting fixing in position in gratings, frames, guard
bars, ladders, railing, brackets and similar works & trusses and
trussed purlins up to 25m span and 15 m over all height Door 3
No each 60 kg window 5 each 50 kg

D 1 (1.0 x 2.10 m) @ 60kg 2 120.00

D (0.9x 2.10 m) @ 50kg 3 150.00
D 2 (0.75 x 2.10m) @ 40kg 4 160.00
W 1 (0.90 x 0.90m) @ 30kg 1 30.00
W (0.90 x 1.20m) @ 40kg 1 40.00
Ventillator (0.60 x 0.45m) @ 5kg 4 20.00
Total Quantity 520.00 kg 71.70 0.00 37284.00 0.00 37284.00 77.80 40456

file:///conversion/tmp/scratch/444435115.xls Samudayik Bhawan

 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
12 911 (a) Providing and fixing rolling shutters of approved make, made 6073
of 80mm wide M.S. Leith interlocked together through their
entire length and jointed together at the ends by end locks
mounted on specially designed pipe shaft, with brackets plates
guide channels and locking with push pull operation complete
including the cost of hood over and spring.
(a) 80 x 1.25mm M.S. laths with 1.25mm thick top cover
1 2.00 2.10 4.20 sqm 1343.00 139.90 5640.60 587.58 5053.02 1446.00
13 922 Providing and fixing M.S. grills of required pattern to wooden 18234.00
frames of windows etc. with M.S. flats at required spacing and
frame around,round or square bars with round headed bolts
and nuts or by screws.
Grill 2.0 x 1.20m @ 45kg

4 180.00 kg 88.40 0.00 15912.00 0.00 15912.00 101.30

14 425 (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)

Column 19 0.20 0.30 2.55 2.91

10 0.20 0.20 2.55 1.02
Lintel Beam Long Wall 2 9.40 0.20 0.20 0.75
1 6.90 0.20 0.20 0.28
4 2.10 0.20 0.20 0.34
Short Wall 2 6.00 0.20 0.20 0.48
2 3.50 0.20 0.20 0.28
2 4.50 0.20 0.20 0.36
Chhajja 1 9.40 0.60 0.09 0.49
1 6.40 0.60 0.09 0.34
1 6.90 0.60 0.09 0.36
1 4.50 0.60 0.09 0.24
Roof Beam 3 9.40 0.20 0.25 1.41
1 6.90 0.20 0.25 0.35
4 2.10 0.20 0.25 0.42
Otla 1 12.40 0.20 0.25 0.62
1 9.40 0.20 0.25 0.47
Short Wall 2 6.00 0.20 0.25 0.60
2 3.50 0.20 0.25 0.35

file:///conversion/tmp/scratch/444435115.xls Samudayik Bhawan

 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
2 4.50 0.20 0.25 0.45

file:///conversion/tmp/scratch/444435115.xls Samudayik Bhawan

 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
Cross Beam 2 6.40 0.20 0.40 1.02
Kitchen Platform 1 3.70 0.60 0.10 0.22
Slab 1 9.80 9.80 0.11 10.56
1 7.10 3.90 0.11 3.05
1 4.70 2.90 0.11 1.50
1 12.40 3.00 0.11 4.09
1 6.40 3.00 0.11 2.11
Total Quantity 35.06 cum 4916.00 910.80 172372.66 31935.93 140436.73 5173.60 181405
15 904 (a) Providing and placing in position tested steel for R.C.C. work 1 % of cc 2752.49 kg 51.70 0.00 142303.87 0.00 142303.87 60.80 167352
including cutting, bending, binding etc. as per drawings and
placing in position complete up to floor two level including
cost of binding wire and all wastage etc. complete.
(a) Mild steel and Medium tensile steel bars

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

Hall 1 6.00 9.00 54.00

Kitchen 1 3.50 3.50 12.25
Room 1 3.50 3.00 10.50
Verandah 1 9.40 3.20 30.08
Total Quantity 106.83 sqm 1261.90 804.00 134808.78 85891.32 48917.46 1323.60 141400
17 1245 White glazed tiles 6mm thick in flooring, treads of steps and
landings laid on a bed of 12mm thick cement mortar 1:3
finished with flush pointing in white cement.
WC Bath 4 1.00 1.00 4.00
16 1.00 1.50 24.00
Gallery 2 2.10 1.00 4.20
Deduct - D2 -4 0.75 1.50 -4.50
Total Quantity 27.70 sqm 944.10 461.40 26151.57 12780.78 13370.79 926.00 25650
18 1256 Kota stone slab/Cuddapah stone slab 25mm thick in risers and
treads of steps, skirting dado and pillar laid in 12mm thick
C.M. 1:3 and jointed with grey cement slurry mixed with
pigment to match the shade of slab including rubbing polishing
etc. complete.

Hall 2 6.00 0.10 1.20

2 9.00 0.10 1.80
Kitchen 4 3.50 0.10 1.40
Room 2 3.50 0.10 0.70

file:///conversion/tmp/scratch/444435115.xls Samudayik Bhawan

 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
2 3.00 0.10 0.60
Deduct - RS -1 2.00 0.10 -0.20
D1 -2 1.00 0.10 -0.20
D -1 0.90 0.10 -0.09
Total Quantity 5.21 sqm 1182.90 803.70 6162.91 4187.28 1975.63 1252.00 6523
19 1005 10mm thick cement plaster on fair side of wall in
(c) (c) Cement mortar 1:5 (1cement, 5sand)
2 9.40 3.50 65.80
1 10.10 3.50 35.35
1 10.90 3.50 38.15
1 2.50 3.50 8.75
1 0.80 3.50 2.80
1 6.90 3.50 24.15
2 3.50 3.00 21.00
3 2.10 3.00 18.90
2 1.00 3.00 6.00
Deduct - RS -1 0.50 2.00 2.10 -2.10
D1 -2 0.50 1.00 2.10 -2.10
D -3 0.50 0.90 2.10 -2.84
D2 -4 0.50 0.75 2.10 -3.15
W -1 0.50 0.90 1.20 -0.54
W1 -1 0.50 0.90 0.90 -0.41
Total Quantity 209.77 sqm 96.20 60.60 20179.87 12712.06 7467.81 113.50 23809
20 1007 15mm thick cement plaster on rough side of wall in
(c) c) Cement mortar 1:5 (1cement, 5sand)
Hall 2 6.00 3.00 36.00
2 9.00 3.00 54.00
Kitchen 3 3.50 3.00 31.50
Room 2 3.00 3.00 18.00
WC Bath 6 1.00 3.00 18.00
8 1.00 3.00 24.00
1 2.10 3.00 6.30
8 1.00 3.00 24.00
Deduct - RS -1 0.50 2.00 2.10 -2.10
D1 -2 0.50 1.00 2.10 -2.10
D -3 0.50 0.90 2.10 -2.84
D2 -4 0.50 0.75 2.10 -3.15
W -1 0.50 0.90 1.20 -0.54
W1 -1 0.50 0.90 0.90 -0.41
Total Quantity 200.67 sqm 125.30 76.60 25143.95 15371.32 9772.63 147.90 29679

file:///conversion/tmp/scratch/444435115.xls Samudayik Bhawan

 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
21 1307 White washing whith lime on undecorated wall surfaces
(3coats) to give an even shade including thoroughly broomed
the surface to remove all dirt, dust, mortar drops and other
foreign matter.

file:///conversion/tmp/scratch/444435115.xls Samudayik Bhawan

 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
As per Item no. 1007 200.67
As per Item no. 1254 106.83
As per Item no. 1245 8.20
Total Quantity 315.70 sqm 13.00 8.90 4104.10 2809.73 1294.37 13.50 4262
22 1320 Distempering with dry distemper of approved brand and
manufacture (two coats) and of required shade on undecorated
wall surfaces to give an even shade, over and including
priming coat of whiting after thoroughly brushing the surface
free from mortar dropping and other foreign matter including
preparing the surface even and sand papered smooth.

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

file:///conversion/tmp/scratch/444435115.xls Samudayik Bhawan

 Model Estimate for Construction of Samudayik Bhawan / Mangal Bhawan Type-2
Estimated Cost 20.00 Lakhs
S.N. Item Particular of Item Complete Rate Complete Amount Amount Rate as
No L B D Qty. Unit Rate Labour Amount Labour Material per 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
(b) (b) Dense of
disposal or hard soil excavated soil as directed,
surplus
within
Footinga lead of 50m 19 1.50 1.50 1.50
Footing-2 10 1.00 1.00 1.50
Long Wall 3 9.40 0.20 0.20
1 6.90 0.20 0.20
4 2.10 0.20 0.20
Short Wall 2 6.00 0.20 0.20
2 3.50 0.20 0.20
2 4.50 0.20 0.20
2 1.00 0.20 0.20
2 3.00 0.20 0.20
Front Otla 1 9.40 0.20 0.20
1 12.40 0.20 0.20
Deduct -19 1.50 0.20 0.20
-2 1.00 0.20 0.20
column for Otla -8 1.00 0.20 0.20
Total Quantity 161.79 cum 127.70 0.00 20660.58 20660.58 0.00 151.10 24446
2 413 (b) Providing and laying in foundation, plinth and
under floors cement concrete with 40mm nominal
size graded stone aggregates (metal) i/c ramming in
layers and curing complete excluding cost of form
work
(b).
UnderC.C.
Floor1:3:6
C.C.(1cement, 3sand, 4sand,
1:3:6 (1cement, 6metal)8metal)
Footing 19 1.50 1.50 0.10
Footing-2 10 1.00 1.00 0.10
Long Wall 3 9.40 0.20 0.10
1 6.90 0.20 0.10
4 2.10 0.20 0.10

file:///conversion/tmp/scratch/444435115.xls Samudayik Bhawan -2

 S.N. Item Particular of Item Complete Rate Complete Amount Amount Rate as
No L B D Qty. Unit Rate Labour Amount Labour Material per SOR Amount
Only Only Only 4.01.2019
1 2 3 4 5 6 7 8 9 10 11 12
Short Wall 2 6.00 0.20 0.10
2 3.50 0.20 0.10
2 4.50 0.20 0.10
2 1.00 0.20 0.10
2 3.00 0.20 0.10
Otla 1 9.40 0.20 0.10
1 12.40 0.20 0.10
Deduct -19 0.20 0.30 0.10
-2 0.20 0.20 0.10
column for Otla -8 0.20 0.20 0.10
Total Quantity 49.04 cum 2562.80 654.00 125689.96 32074.78 93615.19 2941.30 144253
3 425 (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 19
Footing 1.30 1.30 0.15
aggregate 20mm nominal size)
Footing-2 10 0.80 0.80 0.15
19 0.75 0.80 0.20
10 0.50 0.50 0.20
Upto Plinth 19 0.20 0.30 1.25
10 0.20 0.20 1.25
Plinth Beam Long Wall 3 9.40 0.20 0.30
1 6.90 0.20 0.30
4 2.10 0.20 0.30
Short Wall 2 6.00 0.20 0.30
2 3.50 0.20 0.30
2 4.50 0.20 0.30
2 1.00 0.20 0.30
2 3.00 0.20 0.30
Plinth Beam Otla 1 12.40 0.20 0.30
1 9.40 0.20 0.30
Total Quantity 42.78 cum 4916.00 910.80 210286.82 38960.38 171326.44 5173.60 221306

file:///conversion/tmp/scratch/444435115.xls Samudayik Bhawan -2

 S.N. Item Particular of Item Complete Rate Complete Amount Amount Rate as
No L B D Qty. Unit Rate Labour Amount Labour Material per SOR Amount
Only Only Only 4.01.2019
1 2 3 4 5 6 7 8 9 10 11 12
4 904 (a) Providing and placing in position tested steel for 0.9 % of cc 3022.12 kg 51.70 6.60 156243.83 19946.02 136297.81 60.80 183745
R.C.C. work including cutting, bending, binding
etc. as per drawings and placing in position
complete up to floor two level including cost of
binding wire and all wastage etc. complete.
(a) Mild steel and Medium tensile steel bars

file:///conversion/tmp/scratch/444435115.xls Samudayik Bhawan -2

 S.N. Item Particular of Item Complete Rate Complete Amount Amount Rate as
No L B D Qty. Unit Rate Labour Amount Labour Material per SOR Amount
Only Only Only 4.01.2019
1 2 3 4 5 6 7 8 9 10 11 12
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 6.90 0.20 0.30
1 2.10 0.20 0.30
Short Wall 2 6.00 0.20 0.30
2 3.50 0.20 0.30
2 4.50 0.20 0.30
2 3.00 0.20 0.30
Otla 1 12.40 0.20 0.30
1 9.40 0.20 0.30
Total Quantity 12.52 cum 2984.50 743.10 37365.94 9303.61 28062.33 3593.80 44994
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
Hall
lead upto 50m and lift upto 1.5m. 1 6.00 9.00 0.35
Kitchen 1 3.50 3.50 0.35
Room 1 3.50 3.00 0.35
WC Bath 4 1.00 1.00 0.35
Gallery 2 2.10 1.00 0.35
Verndah 1 9.00 3.00 0.35
Otla 1 9.40 0.30 0.35
Total Quantity 119.44 cum 247.90 64.80 29609.18 7739.71 21869.46 282.70 33766
7 401 Filling available excavated earth in trenches,plinth,
sides of foundation etc. I/c ramming layers not
exceeding 20cm in depth consolidating each
deposited layers by ramming and watering lead
Total Quantity
upto 50m and lift upto 1.5m. 97.74 cum 64.80 64.80 6333.55 6333.55 0.00 76.70 7497
B. Super Structure
8 605 (k) Class 25 open bhatta or pajawa burnt brick masonry
in plinth and foundation.
(k) Cement
Long Wall mortar 1:8 (1cement, 8sand) 2 9.40 0.20 2.55
1 6.90 0.20 2.55
1 2.10 0.20 2.55
Short Wall 2 6.00 0.20 2.55
2 3.50 0.20 2.55
2 4.50 0.20 2.55
Deduct - Rolling Shutter -1 2.00 0.20 2.10
D1 -2 1.00 0.20 2.10
D -3 0.90 0.20 2.10
W1 -1 0.90 0.20 0.90

file:///conversion/tmp/scratch/444435115.xls Samudayik Bhawan -2

 S.N. Item Particular of Item Complete Rate Complete Amount Amount Rate as
No L B D Qty. Unit Rate Labour Amount Labour Material per SOR Amount
Only Only Only 4.01.2019
1 2 3 4 5 6 7 8 9 10 11 12
W -1 0.90 0.20 1.20
Grill -4 2.00 0.20 1.20
Ventillator -4 0.60 0.20 0.45
Column -4 0.20 0.20 2.55
-11 0.20 0.30 2.55
-2 0.20 0.20 2.55
Total Quantity 54.45 cum 2984.50 973.40 162506.03 53001.63 109504.40 3593.80 195682
9 606 Add for masonry in supper structure above plinth 54.45 cum 220.30 0.00 11995.34 0.00 11995.34 254.20 13841
level up to floor two level
10 614 (b) Half brick masonry in class 25 open bhatta or
pajawa burnt brick in super structure including
placing of 6mm iron bar at every 3rd layer of brick.
(b) In cement mortar 1:4
Long Wall 3 2.10 3.00
Short Wall 2 1.00 3.00
Deduct - D 2 -4 0.75 2.10
Total Quantity 27.30 sqm 472.20 116.70 12891.06 3185.91 9705.15 499.80 13645
11 902 Steel work welded in built up sections, framed
work, including cutting hoisting fixing in position
in gratings, frames, guard bars, ladders, railing,
brackets and similar works & trusses and trussed
purlins up to 25m span and 15 m over all height
Door 3 No
D 1 (1.0 eachm)
x 2.10 60 @
kg60kg
window 5 each 50 kg 4 240.00
D (0.9x 2.10 m) @ 50kg 6 300.00
W 1 (1.50 x 1.20m) @ 45kg 10 450.00
W (0.90 x 1.20m) @ 40kg 5 200.00
Ventillator (0.90 x 0.3m) @ 6kg 10 60.00
Ventillator (0.60 x 0.3m) @ 4kg 4 16.00
Total Quantity 1266.00 kg 71.70 0.00 90772.20 0.00 90772.20 77.80 98495
12 425 (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
Column 19 0.20 0.30 2.55 2.91
aggregate 20mm nominal size)
10 0.20 0.20 2.55 1.02
Lintel Beam Long Wall 2 9.40 0.20 0.20 0.75
1 6.90 0.20 0.20 0.28
4 2.10 0.20 0.20 0.34
Short Wall 2 6.00 0.20 0.20 0.48
2 3.50 0.20 0.20 0.28
2 4.50 0.20 0.20 0.36

file:///conversion/tmp/scratch/444435115.xls Samudayik Bhawan -2

 S.N. Item Particular of Item Complete Rate Complete Amount Amount Rate as
No L B D Qty. Unit Rate Labour Amount Labour Material per SOR Amount
Only Only Only 4.01.2019
1 2 3 4 5 6 7 8 9 10 11 12
Chhajja 1 9.40 0.60 0.09 0.49
1 6.40 0.60 0.09 0.34
1 6.90 0.60 0.09 0.36
1 4.50 0.60 0.09 0.24
Roof Beam 3 9.40 0.20 0.25 1.41
1 6.90 0.20 0.25 0.35
4 2.10 0.20 0.25 0.42
Otla 1 12.40 0.20 0.25 0.62
1 9.40 0.20 0.25 0.47
Short Wall 2 6.00 0.20 0.25 0.60
2 3.50 0.20 0.25 0.35
2 4.50 0.20 0.25 0.45
Cross Beam 2 6.40 0.20 0.40 1.02
Kitchen Platform 1 3.70 0.60 0.10 0.22
Slab 1 9.80 9.80 0.11 10.56
1 7.10 3.90 0.11 3.05
1 4.70 2.90 0.11 1.50
1 12.40 3.00 0.11 4.09
1 6.40 3.00 0.11 2.11
Total Quantity 64.14 cum 4916.00 910.80 315312.24 58418.71 256893.53 5173.60 331835
13 904 (a) Providing and placing in position tested steel for 0.9 % of cc 4531.49 kg 51.70 6.60 234278.08 29907.84 204370.24 60.80 275515
R.C.C. work including cutting, bending, binding
etc. as per drawings and placing in position
complete up to floor two level including cost of
binding wire and all wastage etc. complete.
14 1254 (b) Kota stone
(a) Mild slab
steel andflooring
Mediumover 20mm
tensile steelthick
bars base of
C.M. 1:6 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
Hall 0.20 Sqm.) (b) 30 mm thick
than 1 6.00 9.00
Kitchen 1 3.50 3.50
Room 1 3.50 3.00
Verandah 1 9.40 3.20
Total Quantity 235.64 sqm 1261.90 804.00 297354.12 189454.56 107899.56 1323.60 311893
15 1245 White glazed tiles 6mm thick in flooring, treads of
steps and landings laid on a bed of 12mm thick
cement mortar 1:3 finished with flush pointing in
WC Bath 4 1.00 1.00
white cement.

file:///conversion/tmp/scratch/444435115.xls Samudayik Bhawan -2

 S.N. Item Particular of Item Complete Rate Complete Amount Amount Rate as
No L B D Qty. Unit Rate Labour Amount Labour Material per SOR Amount
Only Only Only 4.01.2019
1 2 3 4 5 6 7 8 9 10 11 12
16 1.00 1.50
Gallery 2 2.10 1.00
Deduct - D2 -4 0.75 1.50
Total Quantity 72.54 sqm 944.10 461.40 68485.01 33469.96 35015.06 926.00 67172
16 1007 (c) 15mm thick cement plaster on fair side of wall in
(c) Cement mortar 1:5 (1cement, 5sand)
2 9.40 3.50
1 10.10 3.50
1 10.90 3.50
1 2.50 3.50
1 0.80 3.50
1 6.90 3.50
2 3.50 3.00
3 2.10 3.00
2 1.00 3.00
Deduct - RS -1 0.50 2.00 2.10
D1 -2 0.50 1.00 2.10
D -3 0.50 0.90 2.10
D2 -4 0.50 0.75 2.10
W -1 0.50 0.90 1.20
W1 -1 0.50 0.90 0.90
Total Quantity 368.40 sqm 125.30 76.60 46160.52 28219.44 17941.08 147.90 54486
17 1007 (c) 15mm thick cement plaster on rough side of wall in
c) Cement mortar 1:5 (1cement, 5sand)
Hall 2 6.00 3.00
2 9.00 3.00
Kitchen 3 3.50 3.00
Room 2 3.00 3.00
WC Bath 6 1.00 3.00
8 1.00 3.00
1 2.10 3.00
8 1.00 3.00
Deduct - RS -1 0.50 2.00 2.10
D1 -2 0.50 1.00 2.10
D -3 0.50 0.90 2.10
D2 -4 0.50 0.75 2.10
W -1 0.50 0.90 1.20
W1 -1 0.50 0.90 0.90
Total Quantity 428.09 sqm 204.70 141.50 87630.02 60574.74 27055.29 147.90 63315
18 2585 Wall painting with plastic emulsion paint of
approved brand and manufacture to give an even
shade: (a) Two or more coats on new work
file:///conversion/tmp/scratch/444435115.xls Samudayik Bhawan -2
 S.N. Item Particular of Item Complete Rate Complete Amount Amount Rate as
No L B D Qty. Unit Rate Labour Amount Labour Material per SOR Amount
Only Only Only 4.01.2019
1 2 3 4 5 6 7 8 9 10 11 12
As per Item no. 1007
As per Item no. 1254
As per Item no. 1245
Total Quantity 705.56 sqm 34.00 8.90 23989.04 6279.48 17709.56 118.80 83821
19 2587 Finishing walls with Acrylic Smooth exterior paint
of required shade: (a) New work (Two or more coat
applied @ 1.67 ltr/10 sqm over and including
priming coat of exterior primer applied @ 2.20 kg/
10 sqm). 368.40 sqm 87.00 41.70 32050.80 15362.28 16688.52 75.60 27851
20 Provision for Ramp and Steps 11000.00 2200.00 8800.00 15000
21 1333 Prime coat to wood, iron work or walls. 98.36 sqm 32.70 3216
22 1335 (b) Painting with enamel paint, brushing, interior to
give an even shade I/n cleaning the surface of all
dirt dust and other foreign matter on steel and other
98.36 sqm 71.90 7072
metal surfaces.
TOTAL
(b) 2 coats 1980614.32 615093.18 1365521.13 2222846
Labour Cess Tax 1% 22228
Add for Electrification 1% 19806.14 19806.14 l.S. 60000
Add for water supply and sanitary fittings L.S. 75000
GRAND TOTAL 2000420.46 615093.18 1385327.28 2380074
Rs. In Lakhs 20.00 Say RS 23.80
Component Percentage 31 69

file:///conversion/tmp/scratch/444435115.xls Samudayik Bhawan -2

 ESTIMATE FOR CONSTRUCTION OF TOILET UNIT (Bath Room)
Provision- floor area 1.20x1.50, Roof RCC, Brick wall 20 cm, Tank
60x30x60 cm, IT floor, water storage & soak pit,
Estimated Cost 0.27

S.N. Items No L B D Qty. Unit Rate Amount

1 Earth work in excavation in trenches for
307 foundations and for pipes, cables etc. not
B exceeding 1.5m in width and for shafts, wells,
cesspits and the like not exceeding 10sqm on
plan including dressing of sides and ramming of
bottoms lift upto 1.50 m (307 b)
Dense or hard soil, Centre line length 1 5.10 0.50 1.20 3.06
Step 1 1.20 0.60 0.30 0.22
For drain 1 3.00 0.20 0.30 0.18
Soak pit 1 0.785 1.00 1.00 0.785
Total 4.24 Cum 145.80 618.34
2 Brick bat filling in trenches or soak pits.(439) 1 0.785 1.00 1.00 0.785 Cum 325.60 255.60
Providing and laying in foundation, plinth and
3 under floors cement concrete with 40mm
nominal size graded stone aggregates (metal) i/c
ramming in layers and curing complete
excluding cost of form work C.C. 1:3:6 1 5.10 0.50 0.15 0.15
(1cement, 3sand, metal) (413 c)
Floor 1 1.20 1.50 0.10 0.18
step 1 1.20 0.30 0.10 0.04
Total 0.37 Cum 2401.80 879.06
4 Class 25 open bhatta or pajawa burnt brick
masonry in plinth and foundation. ( 605 j )
Cement mortar 1:6 (1cement, 6sand)
Blow GL 1 5.10 0.30 1.05 1.61
for water storage cistern 1 0.60 0.10 0.30 0.02
1 0.30 0.10 0.30 0.01
1.63 Cum 2993.30 4889.56
5 Providing and laying damp proof course 50mm
thick with C.C.1:2:4 with 20mm size graded
stone aggregate. including curing. (420) 1 5.10 0.20 - 1.02 Sqm 220.40 224.81
6 Class 25 open bhatta or pajawa burnt brick
masonry in superstructure ( 605 j )
Cement mortar 1:6 (1cement, 8sand)
above GL 1 5.10 0.20 2.80 2.86
water storage cistern 1 0.60 0.10 0.60 0.04
1 0.30 0.10 0.60 0.02
Step 1 1.20 0.30 0.20 0.07
Deduct Door opening -1 0.80 0.20 2.00 -0.32
Deduct ventilator opening -1 0.60 0.20 0.30 -0.04
2.63 Cum 3239.10 8505.88
7 Filling foundation and around masonry work
with moorum i/c ramming layers and watering.
(402 ) 1 1.50 1.20 0.30 0.54 Cum 247.10 133.43
8 Providing and placing in position 1:2:4 RCC
cement with 20mm size graded metal including
 S.N. Items No L B D Qty. Unit Rate Amount
cement with 20mm size graded metal including
centring, shuttering. (425c) slab 1 1.80 2.10 0.10 0.378
lintel for door opening 1 1.20 0.20 0.10 0.024
0.402 Cum 4253.00 1709.71
9 Iron work for reinforcement with deformed Mild
steel bars fixed in position including cutting, 1 % of cc 31.56 kg 51.00 1609.41
bending binding and fixed in position (904)
10 15 mm thick Cement plaster on rough side of
wall in cement mortar 1:5 ( 1007 c )
out side 1 5.10 - 2.80 14.28
in side bath 1 5.10 - 2.40 12.24
water storage cistern 2 0.60 0.60 0.72
2 0.30 0.60 0.36
Step 1 1.20 - 0.20 0.24
27.84 Cum 129.50 3605.28
Cement concrte flooring 1:2:4 laid in one layer
11
and finished with floating coat of neat cement 40
1 1.20 - 1.50 1.80 sqm 213.40 384.12
mm thick and fixing Mild steel door and
Providing
12
window including welding, hoisting
etc.complete (902)
door 1 each 35.00 Kg 35.00
Ventilator 1 each 5.00 Kg 5.00
40.00 Kg 66.90 2676.00
13
Providing and fixing on Wall face Asbestos
Cement building pipe of the following nominal
size including jointing with sun yarn soaked in
bitumen and cement mortar 1:2 (1cement, 2sand)
complete . 100 mm dia (2232 c)
White washing with lime two coat on new wall 1 3.00 3.00 RM 159.80 479.40
14 including thoroughly broomed the surface to
remove all dirt, dust, mortar drops and other
foreign matter.
At plastered portion and( 1308 ) White washing
ceiling 27.84 + 1.80 29.64 Sqm 9.00 266.76
26237.34 Total
Provision for Contingency 2.5% 655.93
Grand Total 26893.27
e: Rates are taken from CSR effective from 1.11.2017 Say Rs in Lakhs 0.27
1.43
3.04
4.47
2.78
1.69
 ककवरर्जेंस वववरण

1 महिलात्मला गलागाँधसी नररेगला- :- 1.80

2 14 वलाक ववत्त - :- 4.00
3 मवहिलला एवक बलाल ववकलास ववभलाग
आईससीडसीएस :- 2.00

Total= 7.80

उपयकतसी
रनपद पकचलायत ममैहिर
गला॰यला॰सरेवला सकभलाग-सतनला
GRAM CHAUPAL

6x6m

Plan