bss

NAME OF WORK :- DETAILED CUM ABSTRACT ESTIMATE FOR THE CONSTRUCTION OF A

PROPOSED RESIDENTIAL BUILDING IN KH NO. 2449/2
BAGUR ROAD EXT... CHANNARAYAPATNA TOWN HASSAN DISTRICT

NAME OF THE OWNER: -

`SL QUANTITY RATE AMOUNT

DESCRIPTION OF WORK NO L B D
NO bss

M3 Rs Rs
1 Earth work excavation in foundation trenches &
column footing including dressing of sides &
ramming of bottoms & side including soils as
directed with in a lead of 50 m etc, with a lift up to
1.5 met in hard soil

a) Long wall 1.00 28.17 0.90 0.90 22.82

b) Short wall 1.00 35.25 0.90 0.90 28.55
51.37 250.00 12,842.55
2 Providing & laying P.C.C 1:4:8 using 40mm graded
granite aggregate in foundation bellow footing
which includes consolidation, compaction, curing
etc complete.

a)Long wall 1.00 28.17 0.90 0.15 3.80

b)Short wall 1.00 35.25 0.90 0.15 4.76
8.56 2,000.00 17,123.40
3 Providing & construction size stone masonry,
hammer dressed in course not less than 20cm.hig
with 2 mt. apart in courses c.m.(1:6) for
foundation including all necessary scaffolding &
curing etc & complete bellow G.L For foundation

1st footing
a)Long wall 1.00 28.17 0.75 0.45 9.51
b)Short wall 1.00 35.25 0.75 0.45 11.90
2nd footing
a)Long wall 1.00 28.17 0.60 0.45 7.61
b)Short wall 1.00 35.25 0.60 0.45 9.52
38.53 1,500.00 57,791.48
4 Providing & construction size stone masonry
hammer dressed in courses edges of stone chisel
dressed & all quoins 2line dressed 5cm wide on
each face C.M.(1:4) for foundation including all
necessary scaffolding & curing etc, & complete
above G.L.

a)Long wall 1.00 28.17 0.45 0.45 5.70

b)Short wall 1.00 35.25 0.45 0.45 7.14
12.84 2,500.00 32,106.38
5 Providing & laying in position Reinforced cement
concrete of mix M15 opc cement with 20 mm
thick and down size graded granite metal coarse
aggregate & fine aggregate , concrete laid in layers
not exceeding 15 cms thick in foundation ,plinth
and cill including of scaffolding , curing complete
as per specification
 a)Long wall 1.00 28.17 0.45 0.15 1.90
b)Short wall 1.00 35.25 0.45 0.15 2.38
4.28 2,000.00 8,561.70
7 Earth filling to the foundation & basement with
available approved earth. including watering &
compacting layers of 15cm thick up to 50mt lead

a)Outside area
1 48.80 1 1 48.80
Deduction of item no 4 quantity of above G.L

48.80 120 5,856.00

8 Providing & constructing Brick masonry with
approved quality table mounded brick of standard
size with necessary scaffolding & curing for
basement & super structure in C.M.1:4

Stilt floor ,
A)Long wall 1 28.17 0.23 3.00 19.44
B)Short wall 1 35.25 0.23 3.00 24.32
43.76
Deduction
RS 4 3.65 0.23 2.1 1.76
D 3 1.06 0.23 2.1 1.54
WINDOWS
W1 2 1.82 0.23 1.37 1.15
W2 1 1.21 0.23 1.37 0.38
Total deduction quantity 4.83
Parapet wall all round 44.81 0.15 0.75 5.04
43.97 2,000.00 87,947.60
8 Providing & fixing Neem or Nandi wood for
window with frame of 65mmx125mm fixed in the
masonry with 40mmx5mm size &40cm. long M.S.
holes fasts embedded in 15 cm. thick C.C 1:3:6&
providing mullions wherever necessary with fully
paneled Hone wood shutter of 30mm thick & with
paneled of 20mm thick with or without halves &
M.S.rods of 12mm dia at 60mm & 120mm apart
alternately & M.S.falts of 6mmx25mm vertically at
150mm apart with or without ventilators at top of
glazed shuttered as per drawing (excluding the
cost of fittings) with fully glazed shutters (30mm
thick)

WINDOWS
W 2 1.82 1.37 4.99
W1 1 1.21 1.37 1.66

6.64 2,500.00 16,611.25

9 Providing & fixing Doors. With rollng shutter and
neem wood frame of 65x125mm fixed in masonry
40mmx5mm flat iron hold fasts 40cm. long
embedded in C.C.1:3:6with granite metal of
40mm. . long embedded in C.C.1:3:6 ante metal of
size 20mm & down 15 cm. thick & hone wood fully
paneled shutters with stales & rails of 40mm thick
& with 25mm paneled with or without ventilators
thick & 25mm thick panels with or without
ventilators of glazed shutters weigh glass 4mm
thick & 2 M.S.rods of 16mm dia,. as per design
including lad our charges for fixing the fitting
(excluding the cast of fittings) with fully glazed
shutters (30mm thick) with sal wood frame

Doors
RS 4 3.65 2.1 30.66
D 1 1.06 2.1 2.23
32.89 1000.00 32886.00
10 Providing & laying cement concert 1:2:4 using
20mm & down size gradient or trap jelly for R.C.C
works laid in 15cm thick layers &well compacted
clouding vibrating. Curing & necessary steel or
plywood or plank centering & form works etc
including smooth finishing in cement mortar 1:3
etc , Complete (exclusive of cost of steel &
fabrication charges) for Lintels

All Round Wall 27.72 0.23 0.15 0.96

0.96 3000.00 2869.02
11 Providing & laying cement concert for R.C.C chejja
of 7.5cm .7 & 8.5 cm .average thickness granite or
trap jelly 20mm & down size with front balding &
drip molding & plastering with cement mortar 1:3
including centering form works curing etc,
complete (exclusive of cost of steel & fabrication
charges) for plain chejja 7.5 cm average

a)Chejja concrete 3 2 0.6 3.6 1,500.00 5,400.00

12 Providing & laying cement concert 1:2:4
using clean granite or trap jelly 20mm &
down size for R.C.C Roof slab & canopies for
all span with steel or plank centering &
shuttering including machine mixing, lifting,
laying taming finishing exposed faces in
cement mortar 1:3 curing etc, complete
(exclusive of cost of steel & fabrication
charges)

1 8.48 13.91 0.15 17.69 3,000.00 53,080.6

13 Providing & laying cement concert 1:2:4 using

20mm & down size granite trap jelly for R.C.C work
laid in 15cm. thick layers land well compacted
including berating curing & necessary steel or
plywood centering & farm work etc., complete
including smooth finishing in cement mortar 1:3
etc., complete (inclusive of cost of steel &
fabrication charges) for Stair case
 landing , waist slab, Steps (2x10)x1/2xbxhxl, Base
concrete L.S 10,000.00

14 Supplying steel for all works

A ) steel for lintel 1.5%
Total quantity 1.39 m3
1.39m3x0.80%x7.85=0.75 MT 0.39
Steel for chajja 0.8%
4.20.00m2x0.075m=6m3x0.8%x7.85=0.79MT 0.52

Steel for slab @1.2%

Total quantity8.99 m3 x 1.2% x 7.85=1.19MT 1.2
Steel for column & foundation @2.5%x16.30x7.85

Total quantity of M.T. 0.05

Add 5% of & over lapping
Total quantity of M.T. 2.11 30,000.00 63,300.00
At the rate of Rs. 45,000.00 per M.T.
(As per prevailing market value)
15 Providing plastering for ceiling with cement
mortar 1:3 up to 12cm thick with necessary
scaffolding @ curing etc., complete,

0 0.00 0.00 0.00

1 25.25 30.25 763.81

763.81 70.00 53,466.88

16 Providing Internal Plastering to including providing

& removing scaffolding rounding off all corners
wherever requires smooth rendering curing etc.,
complete 20mm thick C.M. 1:4

1 0.00 0.00 0.00

1 99.88 3.00 299.64

299.64
Deduction
RS 4 3.65 2.1 30.66
D 1 1.06 2.1 2.23
W 2 1.82 0.9 3.28
W1 1 1.21 0.6 0.73
36.89

Total deduction 262.75 120.00 31530.24

17 Providing External Plastering to including
providing & removing scaffolding rounding off all
corners wherever requires smooth rendering
curing etc., complete 20mm thick C.M. 1:4

1 44.76 3.75 167.85

Deduction
D 1 3.04 2.1 6.38
W 2 1.82 1.5 5.46
 W1 1 1.21 0.6 0.73
12.57

Total deduction quantity of m3 155.28 120.00 18633.60

18 Providing Flooring with Tiles conforming to IS
specification with marble chips (from 0.1; size to
3mm)laid in C.M. 1:3 0n a bed of 10 cm thick
cement concrete 1:4:8, & machine polishing three
times to a have a granolithic finish including Oxalic
acid wash etc., complete Grey Color Mosaic tiles

1 0.00 0.00 0.00

1 105.58 0.00 105.58

105.58 420.00 44,343.60

19 a) Ceiling & internal Plastering area 262.00 120 31,440.00

b)External painting Total net Quantity Item 155.28 120 18,633.60

c)Door & Window Enamel Painting 4.83 120 579.60

21 Providing & laying of waterproof course (WPC) over RCC roof slab etc complete L.S 15,000.00
Providing & constructing steps and platform allround the building etc complete 15,000.00
22 Providing , fitting & Fixture Doors, windows, ventilators etc., complete L.S 10,000.00
23 Providing & fixing glazed tiles, ceramic tiles vitrified tiles .etc,. complete L.S 10,000.00
24 Providing & fixing M.S.Grill works and other steel works etc. complete L.S 10,000.00
25 Providing & constructing decorative parpetwall over RCC roof slab L.S 10,000.00
L.S 0.00
26 L.S 0.00
25 Providing Electrification work &water supply etc complete L.S 20,000.00
27 For Miscellaneous & unforeseen charges etc... complete round off L.S 5,000.00

Total bss 700,003.4

Rupees :- Seven Lakhs only