Description Nos L B D Qty Say

Earth Work 1 8 1.4 1.4 2.5 39.20 40

PCC (1:5:10) 1 8 1.4 1.4 0.1 1.57 1.6

Vrcc Footings 1 8 1.2 1.2 0.4 4.61 4.7

Vrcc Pdestals 1 8 0.6 0.6 0.6 1.73 1.8

Refilling 1 1 31.30 35

Filling with
1 1 7.8 7.6 1.2 71.14 75
gravel

Vrcc Plinth
Beam
E.Long 1 2 7.8 0.23 0.45 1.61
E.Short 1 2 7.2 0.23 0.45 1.49

Internal Long 1 1 7.4 0.23 0.45 0.77

Short 1 2 3.6 0.23 0.45 0.75

1 2 3.3 0.23 0.45 0.68
5.30 5.5

Vrcc Columns

GF:Above PB 1 8 0.23 0.3 2.79 1.54

Below PB 1 8 0.23 0.3 2.1 1.16

FF 1 8 0.23 0.3 2.79 1.54
4.24 4.5

Vrcc Roof
Beams
E.Long 1 2 7.8 0.23 0.26 0.93
E.Short 1 2 7.2 0.23 0.26 0.86

Internal Long 1 1 7.4 0.23 0.26 0.44

Short 1 2 3.6 0.23 0.26 0.43

1 2 3.3 0.23 0.26 0.39
GF 3.06 3.1
FF 3.06 3.1
 Vrcc Slab
GF 1 1 7.8 7.6 0.115 6.82
Staircase
2 2 3.5 1.2 0.115 1.93
Waist slab
8.75 9
FF 9

Steel Gf
Footings 4.7 160 752.00
Pedestals 1.8 160 288.00
PB 5.5 160 880.00
Columns Gf &
4.5 160 720.00
FF
Beams Gf &
6.2 120 744.00
FF

Slabs Gf & FF 18 80 1440.00

4824.00 5.00

Brickwork
9 Inch Wall
Long 1 2 7.8 0.23 2.8 10.05
Short 1 2 7.6 0.23 2.8 9.79
Deductions
MD -1 1 1.35 0.23 2.05 -0.64
W1 -1 1 1.2 0.23 1.2 -0.33
W2 -1 5 0.9 0.23 1.2 -1.24
W3 -1 1 0.9 0.23 0.75 -0.16
V -1 2 0.6 0.23 0.6 -0.17
GF 17.30 17.50
FF 17.30 17.50

4 Inch Wall
Pooja 1 1 4.65 0.1 2.80 1.30
Long Wall 1 1 7.5 0.1 2.80 2.10
Toilets Long 1 2 3.65 0.1 2.80 2.04
Short 1 1 1.2 0.1 2.80 0.34
Deductions
D1 -1 2 0.9 0.1 2.05 -0.37
D2 -1 3 0.75 0.1 2.05 -0.46
GF 4.95 5.00
FF 4.95 5.00
Parapet 1 1 30.8 0.1 0.75 2.31 2.50
 Compound
Wall
1 1 48 0.1 1.5 7.20 7.50

Plastering
External
GF Alround 1 1 30.8 3.165 97.48
Stircse 1 2 7 0.9 12.60
Landing 1 1 1.83 1.2 2.20
Stircse Walls 1 2 14 1.9 53.20
GF 165.48 170.00
FF 165.48 170.00
Parapet 1 1 30.8 1.6 49.28 50.00
Compound
1 1 48 3.1 148.80 150.00
Wall

Internal Walls

Bed 1 1 13 3.05 39.65

God 1 1 6 3.05 18.30
Toilet 1 2 6 3.05 36.60
Living 1 1 13.4 3.05 40.87
1 1 10 3.05 30.50
M. Bed 1 1 13.4 3.05 40.87
Kitchn 1 1 9 3.05 27.45
Ceiling 1 1 7.8 7.6 59.28
GF 293.52 300.00
FF 293.52 300.00

Paints
External 390.00 400.00
Internl 600.00 600.00

Flooring
Bed 1 1 2.85 3.65 10.40
M.Bed 1 1 3.05 3.65 11.13
Pooja 1 1 1.55 1.55 2.40
Toilet 1 2 1.2 1.8 4.32
Hall 1 1 3.4 3.3 11.22
1 1 1.55 1.9 2.95
Kitchen 1 1 2.15 2.4 5.16
Skirting 1 1 15.00
GF 62.58 60.00
FF 62.58 60.00
 Dadooing
Toilets 1 2 6 1.8 21.60
Kitchen 1 1 5 0.6 3.00
24.60 30

Doors GF &
FF
Main Door
1.35X2.05 2
Teak Wood
D1 Salwood 0.90X2.05 4
D2 PVc 0.75X2.05 6

Windows GF
& FF
W1 1.20X1.20 2
W2 0.90X1.20 10
W3 0.90X0.75 2
V 0.60X0.60 4
Total Civil Cost
Internal Sanitary 5%
Internal Electrical 5%
Total Cost
Unit Rate Amount

Cum 300 12000

Cum 2600 4160

Cum 7200 33840

Cum 7600 13680

Cum 30 1050

Cum 150 11250

9200 50600

9150 41175

8580 26598
8580 26598
 8520 76680
8520 76680

51700 258500

Cum 5300 92750

Cum 5300 92750

5700 28500
5700 28500
5700 14250
 5700 42750

350 59500
350 59500
350 17500

350 52500

SQm 350 105000

SQm 350 105000

Sqm 180 72000

Sqm 350 210000

Sqm 1200 72000

Sqm 1200 72000
Sqm 550 16500

Nos 1200 2400

Nos 5950 23800
Nos 4900 29400

Nos 7900 15800

Nos 7900 79000
Nos 7900 15800
Nos 7200 28800
1968811
98440.55
98440.55
2165692.1
 272070165 315067896 274950302

5% 13603508.25 0
5.22% 0 -16446566
3% 8162105 9452049 1289944
293835778.25 308073379 276240246
 231952571 547020467 547020467 0

13603508.25
16446566

262002645.25 570076024.25 570076024.25 0