* * * DETAILED ESTIMATE & ABSTRACT OF COST * * *

COMMUNITY CENTER
[ Based on PWD BSR 2009 ]
1 Surface dressing of the ground including removing
vegetation and inequalities not exceeding 15 cm
deep and disposal of rubbish lead upto 50m and lift
upto 1.5m All kind of soil
600.00 100 Sqm 3.84 2304.00
2 Earth work in excavation in foundation trenches or
drains including dressing of sides and ramming of
bottoms, lift upto 1.50 M including taking out the
excavated soil and depositing and refilling of jhiri
with watering and ramming and disposal of surplus
232.20 Cum 101.00 23452.20
3 Providing and laying in position cement concrete
including curing, compaction etc. complete in
specified grade excluding the cost of centering and
shuttering - all work upto plinth level.
- using 1 cement : 4 coarse sand : 8 graded stone
40mm nominal size
85.30 Cum 1505.00 128376.50
4 Random rubble stone masonry for foundation and
plinth in cement sand mortar 1:6 (1 cement : 6 sand)
for above 30 cm thick wall.
0.00
171.10 Cum 1106.00 189236.60
5 Providing and injection Chlopyrifous Emulsifiable
concentrate 20% with 1% concentration for
PRECONSTRUCTIONAL Anti termite as per IS
6313 part III as amended from time to time and
creating a continous chemical barrier under and
around the column pits, wall trenches, basement
excavation, top surface plinth filling, junction of
wall and floor along the external perimeter of
building excavation joint, over the top surface of
consolidation earth of which approach is to be laid
surrounding of pipes and conduits etc complete as
per specification
Quantity Unit
Rate
(In Rs.)
Amount
(In Rs.)
Name of Work:- Improvement of Housing & Development work at Sanchor
Part "A" : Building Work
Sr.
No.
Particulars of Item
440.00 Sqm 358.00 157520.00
6 Centering and shuttering with plywood for
steel sheets including strutting propping
bracing bothway with wooden members and
removal of form work for foundation upto
plinth level.
52.80 Sqm 75.00 3960.00
7 Providing and laying in position specified grade of
rein forced concrete including curing, compaction,
finishing with rendering in cemnt sand mortar 1:3
and making good the joints excluding the cost of
centering and reinforcement All work upto plinth
level 1:1.5:3 (1 Cement : 1.5 coarse sand : 3 graded
stone aggregate) 20 mm nominal sizeRCC work in
suspended floors, roofs, girders, cantilevers,
staircases, landings, balconies, chhajja, lintel, bends,
copings, bed plates, anchor blocks, sill and beams
etc upto floor three level including curing,
compaction, finishing 1:1.5:3
10.00 Cum 2616.00 26160.00
8 Random rubble stone masonry for super structure
in cement sand mortar 1:6 (1 cement : 6 sand) for
above 30 cm thick wall.
208.6 Cum 1347.00 280984.20
0.00
9 Extra for facing as per dsign and detailed
specification including additional cost of stones
Coursed rubble facing First Sort
Front face 156.75 Sqm 135.00 21161.25
10 Extra for facing as per dsign and detailed
specification including additional cost of stones
Coursed rubble facing Second Sort
0.00
899.7 Sqm 96.00 86371.20
11 Add extra for rock facing with proper projection
and chiesel dressing of edges of stone two line
dressing for building corners jambs including
uniform joints
0.00
156.80 Sqm 96.00 15052.80
12 Centering and shuttering with plywood for steel
sheets including strutting propping bracing
bothways with wooden members and removal of
form work. For superstructure upto 4.5 M above
plinth level for:
Suspended floors, roofs landing, staircase, balconies
girder, cantilevers bends, coping, bed plats, anchor,
blocks, sills or chhajjas, lintel, beams etc.
502.80 Sqm 135.00 67878.00
13 Providing and fabricating steel reinforcement-hot
rolled deformed bars (IS:1139) bars for R.C.C. work
including cutting, bending, placing in position and
binding complete including cost of binding wire in
foundation, raft footing, strap beams, base of
columns etc.
0.00
@ 0.8 % 5043 Kg 42.00 211806.00
14 Reinforced cement concrete work in beams,
suspended floor, roofs, girders having slope upto 15
deg , landings, balconoies, shelves, chhajja , lintel,
bands, plain window sills, staircases and upto three
level including curing , compaction, finishing with
rendering in cement sand mortar 1:3 (1 cement : 3
coarse sand) and making good the joints, excluding
cost of centering and shuttering and reinforcement -
for beams, suspended floors, roofs, girders,
cantilevers, staircases, landings, balconies, chhajja,
lintel, bends, copings, bed plates, anchor blocks, sill
etc. upto floor three level.
- In mix 1:1.5:3 (1 cement : 1.5 coarse sand : 3 graded
stone aggregates; 20mm nominal size).
0.00
70.30 Cum 2773.00 194941.90
0.00
15 Grading roof water proofing treatment with CC
1:2:4 finished with CSM 1:3 complete as per
specification.
0.00
23.90 Cum 2477.00 59200.30
16 Extra for making chequers of approved pattern on
cement concrete floors, steps, landing, pavement
etc.
0.00
319.00 Sqm 12.00 3828.00
17 Providing batta (gola) 75 mm x 75 mm in cement
concrete 1:2:4 including finishing with cement
mortar 1:3 as per standard design.
0.00
85.00 Rm. 22.00 1870.00
18 Plaster on new surface in cement sand mortar 1:4
including raking of joints etc complete fine finish:
20mm thick.
0.00
319.00 Sqm. 97.20 31006.80
19 Plaster on new surface of walls in cement sand
mortar 1:6 including raking of joints etc complete
fine finish:
20mm thick.
0.00
1241.70 Sqm 65.00 80710.50
20 Deep grooved pointing on stone masonary in white
cement sand mortar 1:3 with colour pigment of
approved shade for all type of masonary incl
racking of joints as per specifications complete in all
respect
0.00
Front face 513.00 Sqm 64.00 32832.00
21 Polished blue Kota stone flooring, skirting laid over
20mm thick base of CSM 1:4 and jointed with grey
cement slurry to match the shade of the slab
including rubbing and polishing complete:
30mm thick for area of each slab from 2001 to 5000
sqcm
0.00
389.40 Sqm 575.00 223905.00
22 A. Cement concrete flooring grade 1:2:4 (1 cement :
2 coarse sand : 4 graded stone aggregate) rounding
off edges etc. but excluding the cost of nosing of
steps etc. complete including floating coat of neat
cement:
75 mm thick with 20 mm thick nominal size
aggregate
0.00
319.00 Sqm 209.00 66671.00
23 Distempering with oil bound washable distemper of
brand and shade to give an even shade including all
scafoldings.
New work (2 or more coats) over and including
scrapping and priming coat with cement primer.
0.00
1458.70 Sqm 32.00 46678.40
24 Finishing wall with water proofing cement paint of
appd. Brand and manufacture and of required
shade to give an even shade including all
scafoldings.
New work ( 3 or more coats).
0.00
External Plaster. 102.00 Sqm 35.00 3570.00
25 Providing and fixing steel glazed doors, windows
and ventilator shutters of standard rolled steel
section joints mitred and welded with steel lugs
13x3 mm, 10 cm long embedded in cement concrete
block 15x10x10 cm of 1:3:6 (1 cement : 3 coarse sand
: 6 graded stone aggregate 20 mm nominal size) or
with wooden plugs and screws or with fixing clips
or with bolts and nuts as required including
providing and fixing of plain glass panes 4 mm
thick with glazing clips and special metal sash putty
of approved make or metal beading with screws
complete including priming coat of approved steel
primer excluding the cost of metal beading and
other fittings except necessary hinges of pivots steel
handles, peg stays etc as required:
Window-side hung (Openable).
0.00
70.20 Sqm. 1290.00 90558.00
26 Supplying and fixing fixed wire gauge of 14 mesh x
24 gauge to the metal frame of rolled section by
metal beading 20x3 mm with suitable screws at not
exceeding 150 mm distance.
0.00
Qnty. Same as window/vent 70.20 Sqm. 312.00 21902.40
27 Providing and fixing square bars or other flats
welded to windows, ventilators etc.
0.00
126.00 Kg 48.00 6048.00
28 Sypplying and fixing in cement mortar, welded
hand railing made out of MS round/square bars,
flats etc. for staircase etc. as per design complete in
all respect with priming coat of red oxide (Add for
Square/rectangular hollow tubular sections are
used).
0.00
160.00 Kg 48.00 7680.00
29 Providing and fixing T-iron frames for doors,
windows and ventilators of mild steel Tee or angle
sections joints mitred and welded with 15x3 mm
lugs, 10 cm. long embedded in cement concrete
blocks 15x15x.10 cm size of 1: 3 : 6 (1 cement : 3
coarse sand : 6 graded stone aggregate 20 mm
nominal size) or with wooden plugs and screws or
rawl plugs and screws or with fixing clips and
screws or with bolt and nuts as required including
fixing of necessary butt hinges and screws and
applying a priming coat of approved steel primer.
0.00
1379.00 Kg 48.00 66192.00
30 Providing and fixing external grade board, solid
core single leaf flush door shutters conforming to
IS:2202-67 using phenol formaldehyde resin glue
both side with approved steel fitting complete as
per Annexure-'A' including internal teak wood
lipping in 25mm depth.
Commercial Veneer-both side 35mm thick
0.00
83.7 Sqm. 1103.00 92321.10
31 Add extra for flush doors for double leaf shutters.
0.00
83.7 Sqm. 47.00 3933.90
32 Painting with enamel paint of appd. Brand and
manufacture to give an even shade.
New work (2 or more coats).
0.00
615.7 Sqm. 27.00 16623.90
2264736