ABSTRACT OF COST

Name of the Project: Construction of Ward No 7 Office Building

Location: Ward 7, Kailari
Item
No Particulars Quantity Unit Rate Amounts
A Civil works
1.0 Site clearance 1.00 LS 15000.00 15000.00
Earthwork excavation in Foundation in
2.0 Ordinary Soil 133.23 Cu.m. 480.90 64068.28
Earthwork in filling by excavated earth
or approved material with manual
compaction in 15-15 cm layers with
sprinkling of water and leveling of
surface
3.0 122.23 Cu.m. 333.50 40762.31
Gravel packing/soiling for increasing
bearing capacity with proper
compaction as per engineer instruction
4.0 10.49 Cu.m. 8651.65 90759.01
Providing, mixing and laying PCC M20
grade (1:2:4) with aggregate, sand and
cement for RCC work in column and
beam above/ below GL complete as
per specification and instruction net.
5.0 104.76 cu.m. 16170.21 1693999.65
Flat brick soling and compaction as per
6.0 drawing 172.64 sq.m. 1670.46 288388.21
Providing mixing and laying P.C.C.
7.0 (1:3:6) flooring works at ground floor. 20.34 cu.m. 12616.40 256617.58
Supply and cutting ,bending of Tor
Steel Reinforcement bars or equvalent
confirming to IS code 456-1978 &
straightning, cutting,bending and
placement with proper centering for
Columns ,Beams and Slabs as per
drawing specification and instruction
net.
8.0 16.29 mt. 125810.79 2049958.76
Providing fitting & fixing of standard
form work by shuttering and good
planks including all necessary props,
bracings,wedges and nails etc. and
removal of formwork at approved time
for all type of RCC works etc in cover
slab complete as per specification and
instruction net.
9.0 239.04 Sq.m. 805.06 192441.54
 Providing fitting & fixing of standard
form work by shuttering and good
planks including all necessary props,
bracings,wedges and nails etc. and
removal of formwork at approved time
for all type of RCC works in column
and beams complete as per
specification and instruction net.

10.0 347.57 sq.m. 1180.13 410177.78

Supply & fixing of 100 x 75mm size

having good finishing sal wood door
and Window frame (Chaukosh) in the
wall of building three nos of M/S
holdfast eachside of vertical frame
fastenning in to the wall providing 1:2:4
PCC work complete as per drawing
11.0 specification and instruction complete 1.39 cu.m. 294859.17 409854.25
Supply & fixing of Panneled door
shutter providing 38 mm thick 100 x
75mm size sal wood with good
finishing as per drawing specification
and instruction complete
12.0 44.65 sq.m. 14597.98 651799.81
3x20mm size M.S. grill with almunium
paints as per design and instruction all
13.0 complete. 7.62 sq.m. 2168.90 16527.02

First class Brick work in foundation

and superstructure at ground floor in
cement sand mortar (1:4) with Chimney
Kiln made bricks in perfect line, level
and finishing (one brick thickness 230
14.0 mm or more) 92.04 Cu.m 14141.79 1301610.35

38 mm thick Screeding on the PCC

Providing 1:2:4 cement sand
aggregate chips of good quality for the
floor finishing as per specification and
15.0 drawing all complete nett 167.59 sq.m. 685.20 114832.67

Providing, mixing and laying 3mm.thick

net cement punning in 1:1 cement
mortar on perfect line, level and curing
all complete as per drawing,
16.0 specification and instruction nett. 39.41 sq.m. 270.36 10654.89
12.5mm thick plastering by 1:4 cement
sand mortar in walls inside/outside
providing the necessary scaffolding as
per drawing specification and
instruction nett
17.0 600.06 sq.m. 367.14 220306.03
 12.5mm thick plastering by 1:3 cement
sand mortar( with supply of materials)
in ceiling of the rooms inside/outside
providing the necessary scaffolding as
per drawing specification and
instruction nett
18.0 163.420 sq.m. 436.020 71254.39
Two coats water proof cement paint on
the plastered surface inside/outside of
wall and ceiling as per drawing
specification and instruction nett
19.0 724.07 sq.m. 126.84 91841.04
2 coats of ready made enamel paint of
approved colour over 1 coats of primer
Painting over porperly sanded wooden
20.0 surface all complete 105.34 sq.m. 320.95 33808.22

Making and fitting fixing of stainless

steel pipe railling with
38mm.dia.stainless steel pipe handrail
2 row 25mm.dia.stainless steel pipe in
between handrail and floor and
38mm.dia.stainless stell pipe for
vertical post @ 2m. c/c including
21.0 welding 16.80 sq.m. 3061.29 51429.67

Supplying and laying of glazed or non

glazed tiles in cement sand mortar
(1:4) ratio with approved colour on wall
22.0 and floor all complete. 21.80 sq.m. 3365.90 73376.62
Sub- Total A 8149468.08
B Sanitary and water supply
1.0 Sanitary, water Supply &
Installation
1.1 White glazed earthenware Indian
pattern W C 580mm Orissa Pan
complete set 2.00 Set. 3496.05 6992.10
1.2 White glazed Oval wash basin
55X40cm all complete set. 1.00 Set. 6900.92 6900.92
1.3 C.P. Bibcock 15mm dia heavy type 3.00 Nos. 1029.43 3088.29
1.4 1 H.P. Electrical Motor Water Pump
(Indian) 1.00 Nos. 16800.00 16800.00
2.0 Water Supply
2.1 25 mm dia CPVC Pipe SDR 13.5 CTS,
22.5 kg/cm2 includes fixing/laying with
necessary fittings all complete.
40.0 R.m 438.89 17555.60
2.2 Providing and fixing in position vertical /
horizontal cylindrical PVC 1000 litres
water tank of Hill Take or equivalent
brand make with required support
including hosting and fixing with
necessary connection all complete with
testing and ready for operation as per

1.00 Nos 10603.0 10603.00

3.0 Miscellaneous
a 12" x 18" bathroom mirror 1.00 Nos 1102.00 1102.00
Sub-Total B 63041.91
C Electrical Works
1.0 48" Ceiling Fan Set. 6.00 4905.55 29433.30
40 watt electric bulb of NS or ISI
2.0 standard Set. 6.00 22.00 132.00

Concealed Wiring using 3/22 cupper

wire,wooden listi, PVC pipe, plug,
switch, ceining rose, holder,
socket,round board of Rathi, Anchor or
3.0 equivalent company. Points 40.00 1069.00 42760.00
4.0 15 ampere M.C.B. Nos. 1.00 393.00 393.00

Sub Total C 72,718.30

Total of A+B+C 8,285,228.30
13%VAT 1,077,079.68
4% Contingency 331,409.13
Provisional Sum (Labour insurance) 100,000.00
Grand Total 9,793,717.11
Remarks