ABSTRACT OF COST

Name of work : C
RATE BASED AS PER PWD BSR-2006
S.No. B.S.R. DESCRIPTION QUANTITY UNIT RATE
(A) CIVIL WORK (BSR-2006)

1 item Earth work in excavation in foundation trenches or drains 283.500 Cum 45.00
no.1.8 including dressing of sides and ramming of bottom, lift upto
1.5 Mtr. Including taking out the excavated soil and
depositing & refilling of jhiri with watering and ramming and
disposal of surplus excavated as directed with in a lead of
50mtr. All kinds of Soil.

3 item Filling available excavated earth (excluding rock).in 141.750 Cum 22.00
no.1.30 trenches, plinth side of foundation etc.in layers not
exceeding 20 cm.in depth, conslidating each deposited layer
by ramming & watering including lead upto 50mtr and with
all lift.

4 item Carriage of excavated work up to 10 Km. Lead. 283.500 Cum 56.40

no.5.1

5 item Providing and laying in position cement concrete including 24.300 Cum 1360.00
no.3.2.7 curing compaction etc.complete in specified grade excluding
the cost of centering and shuttering All work up to plinth
level.1:4:8 (1 Cement :4 couarse sand : 8graded stone
aggregate 40mm nominal size)

6 item Random Rubble stone masonary for foundation and plinth in 36.000 Cum 1005.00
no.6.1.7 cement sand mortar above 30cm thick wall in C.M.1:6

11 item Centering & shuttering with plywood or steel sheets 113.400 Sqm 90.00
no.4.7.2 including strutting, propping bracing both ways with wooden
members and removal of formwork up floor three level for:
Suspended floors, roofs landings staircases,Suspended
floors, roofs landings staircases,balconies, girders,
cantilevers, bands, coping bed plates, anchor blocks, sills,
chajjas, lintel, beam etc.

17 item Providing and laying in position specified grade of cement 17.010 Cum 2315.00
no.4.3.2 concrete for all RCC structural element upto floor three level
including curing, compaction, finishing with rendering in
cement sand mortar 1:3 (1cement : 3 course sand) and
making good the joints excluding the cost of centering,
shuttering and reinforcement for beams, suspended floors,
roofs, girders having slopes up to 15 degree, landings,
balconies, shelves, chajjas lintels, bands, plain window
sills,fins, arches, stair case and spiral staircases M20 grade
nominal mix.

19 item Providing and fabricating reinforcement for RCC work 2126.250 Kg 35.00
no.4.12.3 incuding straightening, cutting, bending, placing in position
and binding (including cost of binding wire) all complete upto
floor three level. Hot rolled deformed bars (IS : 1139)

20 item Add extra over above item in super structure above floor 12000.000 Kg 0.20
no.4.14 three level for subsequent floor level or part there of.
21 item Brick masonary in foundation and plinth with bricks of class 62.100 Cum 1420.00
no.5.1.7 designation 75 in Cement mortar 1:6 (1 cement : 6 coarse
sand)

26 item Plaster on new surface on walls in CM.1:6 including racking 1500.000 Sqm 55.00
no.12.9.2 of joints etc.complete fine finish 20mm.thick.

27 item Plaster on new surface on walls in CM.1:6 including racking 288.000 Sqm 44.00
no.12.9.3 of joints etc.complete fine finish 12mm.thick for brick wall

28 item 6mm cement plaster to ceiling of mix 1:3 (1cement :3fine 113.400 Sqm 45.00
no.12.23 sand) finished for R.C.C. Slab & beams

35 item Providing and fixing external grade board solid core single
no.8.18.4 leaf flush door shutters ISI 2202-67 marked using Phenol
formal dehyderesin in glue both sides with approved steel
fittings complete as per annexure 'A' :
40mm thick. Commercial Veneer both side 7.875 Sqm 1001.00

36 item Providing and fixing steel glazed window frame made out of
no.9.54 80x40mm hollow sheet section of 16 gauge thickness, joint
mitred welded and grinded including hold fast of steel lugs
13mm x 3mm and 15 Cm long embedded in C.C. block 15 x
10 x 10 Cm of 1:3:6 nominal concrete and including fixing of
pivoted hinges of superior quality, window shutters made out
of 55 x 20mm hollow steel section 15mm paitam of 18 gauge
thickness, joint mitred and grinded including 10mm x 10mm
square bars welded to frame for paitam fixing float glass
4mm thick panes with glazing clips and metal sash putty and
fixing of shutters frames pegs stay, U shape handle 100mm
long tower bolts 100mm long of steel powder coated
superior quality including fixing and jointing with frame
hinges priming coat with steel primer complete in all respect
as per direction of Engineer in charge.

(a) item Window Fixed 20.000 Sqm 845.00

no.9.54.1

(b) item Window Openable 310.000 Sqm 1100.00

no.9.54.2

37 item Providing and fixing steel gate grating and grills made of 10.000 KG 44.00
no.9.19 angles, tees, square bars or other flats black pipe with hold
fast and fittings complete as per design and drawing
including cutting welding and fabrication with priming coat of
red oxide.

42 item Making khurras 450 x 450mm with average minimum 10.000 Nos 75.00
no.10.24 thickness 50mm cement concrete 1:2:4 over PVC sheet 1
Mtr x 1Mtr x 40micron finished with 12mm cement plaster
1:3 and one coat of neat cement, rounding edges and
making and finishing the out let complete.
43 item Polished blue kota stone flooring skirting, laid over 113.400 Sqm 375.00
no.11.35.2 20mm.thick base of CM 1:4 and jointed with grey cement
slurry to match the shade of the shade of the slab including
rubbing and polishing complete : for area of each slab from
901 to 2000 Sq.Cm.25 mm thick slab

44 item Providing and fixing 1st quality standard white, Ivory, Grey, 15.750 Sqm 495.00
no.7.3 fume red brown, light green, light blue and other light
shades" Glazed tiles ISI marked (IS : 13753) of size 300mm
x200mm. In walls, floors, steps, pillars etc.laid on a bed of
neat cement slury finished with flush pointing in white
cement mixed with pigent to match the shade of tile
complete (excluding the cost of cement plaster). Category
-I : Kajaria,Jhonson, Orient, Somani make etc.

45 item Providing and fixing 1st quality MAT finished ceremic tile 10.000 Sqm 525.00
no.7.6 size 300x300mm comfirming to IS : 13753 colour such as
white, grey, ivory, fume red brown, light green, light blue and
other light shades in floors, steps, pillars etc.laid on a bed of
neat cement slurry including nicely finished joints using
water proof joint filler powder (Untile or Roffe make) and
finishing with flush pointing in white cement mixed with
pigment to match the shade of tile complete (including the
cost of cement mortar bed 1:4) Category -A : Kajaria,
Jhonson, Somani make

46 item Painting with enamel paint of approved brand and

no.12.68.1 manufacture to give an even shade :

Two or more coats on new work 7.875 Sqm 26.00

47 item Distempering with oil bound washable distemper of 288.000 Sqm 23.00
no.12.51.1 approved brand and manufacture to give an even shade
including all scaffolding.New work (two or more coats) over
and including scrapping and priming coat with cement
primer.

48 item Providing and fixing on wall face CI rain water pipes

no.15.37 including filling the joint with spun yarn soaked in neat
cement slurry and cement mortar 1:2 (1 cement : 2 fine
sand)
100 mm diameter 100.000 Mtr 400.00

49 item Providing and fixing MS holder bat clamps of approved

no.15.39 design to CI or SCI rain water pipes embedded In and
including cement concrete block 10 x 10 10cm of 1:2:4 mix
(1 cement :2 course sand : 4 graded stone aggregatew
20mm nominal size) and cost of cutting holes and making
good the walls etc.)

100 mm diameter 50.000 Each 88.00

50 item Providing and fixing on walls face CI accessories for rain

no.15.40 water pipes including filling the joints with spun yarn soaked
in neat cement slurry and cement mortar 1:2 (1 cement : 2
fine sand)
(a) CI plain band 100 mm. Dia. 15.000 Each 185.00

(b) CI plain shoes100 mm. Dia. 15.000 Each 180.00

51 item Add extra over item No.48 for providing lead caulked joint to
no.15.43 sand cast iron accessories for rain water pipes and fitting
 100 mm dia pipe 30.000 Each 80.00

58 item S/F of cement concrete precast Kerb or Dand up to 60 cm 200.000 Mtr 112.00
no.6.3.3 length over 20mm thick base of cement mortar 1:6 including
page R-39 jointing earth work, painting & jointing with cement mortar
1:4 of size 20 x 20 cm using M-15 mix.

64 item Supplying and fixing fixed wire gauge of 14 mesh x 24 330.000 Sqm 300.00
no.9.31 gauge to the metal frame of rilled section by metal beading
20x3mm with suitable screw at not exceeding 150mm
distance.

Total
Add 30% for prevailing market rate
Total (A)
PWD BSR-2006
AMOUNT

12757.50

3118.50

15989.40

33048.00

36180.00

10206.00

39378.15

74418.75

2400.00
 88182.00

82500.00

12672.00

5103.00

7882.88

16900.00

341000.00

440.00

750.00
42525.00

7796.25

5250.00

204.75

6624.00

40000.00

4400.00

2775.00

2700.00
 2400.00

22400.00

99000.00

1019001.18
203800.24
1222801.41
 DETAILED ESTIMATE

Name of work :

S.N DESCRIPTION NO. NO. L W H/D QUANTITY UNIT

1 Earth work in excavation and foundation trenches

or drains including dressing of sides and ramming
of bottom, lift upto 1.5 Mtr. Including taking out the
excavated soil and depositing & refilling of jhiri
with watering and ramming and disposal of surplus
Soft/Loose Soil.

CF 1 1 90.00 2.10 1.50 283.50

283.50 Cum
4 Filling available excavated earth (excluding rock).in 141.75 Sqm
trenches, plinth side of foundation etc.in layers not
exceeding 20 cm.in depth, conslidating each
deposited layer by ramming & watering including
lead upto 50mtr and with all lift.

4 Carriage of excavated work up to 10 Km. Lead. 283.50 Cum

5 Providing and laying cement concrete including

curing compaction etc.complete in specified grade
excluding the cost of centering and shuttering All
work up to plinth level. 1 Cement :4 couarse sand :
8graded stone aggregate 40mm nominal size)

CF 1 1 90.00 1.80 0.15 24.30

24.30 Cum
6 Random Rubble stone masonary for foundation and
plinth in cement sand mortar above 30cm thick wall
in C.M.1:6
boundary wall 1 1 90.00 0.40 1.00 36.00
36.00 Cum

11 Centering & shuttering with plywood or steel sheets

including strutting, propping bracing both ways with
wooden members and removal of formwork for
superstructure up to 4.5 mtr. Above plinth for:
Suspended floors, roofs landings
staircases,Suspended floors, roofs landings
staircases,balconies, girders, cantilevers, bands,
coping bed plates, anchor blocks, sills, chajjas,
lintel, beam etc.

slabs
1 1 21.00 12.00 0.45 113.40
113.40 Sqm

17 Reinforced cement concrete work in beams,

suspended floors, roofs, girders having slopes up to
15 degree, landings, balconies, shelves, chajjas
lintels, bands, plain window sills, stair case and
spiral staircases up to floor three level including
curing, compaction, finishing with rendering in
cement sand mortar 1:3 (1 cement : 3 course
sand ) and making good and joints excluding the
cost of centering and reinforcement : with 1:1.5:3
( 1 cement : 1.5 coarse sand : 3 graded stone
aggregate 20mm nominal size)

slabs
1 1 113.40 0.15 1.00 17.01
17.01 Cum

19 Providing and fabricating reinforcement for RCC

work incuding cutting, bending, placing in position
and binding (including cost of binding wire) all
complete upto floor three level. Hot rolled deformed
bars (IS : 1139)

2126.25
2126.25 Kg

21 Brick masonary in foundation and plinth with bricks

of class designation 75 in Cement mortar 1:4 (1
cement : 4 coarse sand)
1 1 90.00 0.23 3.00 62.10
62.10 Cum

26 Plaster on new surface on walls in CM.1:6 including 1 1 90.00 1.00 3.20 288.00 Sqm
racking of joints etc.complete fine finish 20mm.thick
for Brick wall

27 Plaster on new surface on walls in CM.1:6 including

racking of joints etc.complete fine finish 12mm.thick
for brick wall
basement 1 1 90.00 1.00 3.20 288.00

288.00 Sqm
28 6mm cement plaster to ceiling of mix 1:3
(1cement :3fine sand) finished for Slab & beams

For Beams & Slab 113.40 Sqm

35 Providing and fixing external grade board solid core

single leaf flush door shutters ISI 2202-67 marked
using Phenol formal dehyderesin in glue both sides
with approved steel fittings complete as per
annexure 'A' :

5 1 0.75 2.10 1.00 7.88

7.88 Sqm

37 Providing and fixing steel gate grating and grills 10.00 KG

made of angles, tees, square bars or other flats
black pipe with hold fast and fittings complete as
per design and drawing including cutting welding
and fabrication with priming coat of red oxide.

43 Polished blue kota stone flooring skirting, laid over

20mm.thick base of CM 1:4 and jointed with grey
cement slurry to match the shade of the shade of
the slab including rubbing and polishing complete :
for area of each slab from 901 to 2000 Sq.Cm.25
mm thick slab
baement 1 1 113.40 1.00 1.00 113.40
113.40 Sqm
44 Providing and fixing 1st quality standard white /
Ivory Glazed tiles ISI marked (IS : 13753) of size
300mm x200mm. In walls, floors, steps, pillars
etc.laid on a bed of neat cement slury finished with
flush pointing in white cement mixed with pigent to
match the shade of tile complete (excluding thecost
of cement plaster). Category -I : Kajaria,Jhonson,
Orient, Somani make etc.

Toilet wall 2 1 3.75 1.00 2.10 15.75

15.75 Sqm

45 Providing and fixing 1st quality MAT finished

ceremic tile size 300x300mm comfirming to IS :
13753 colour such as white, grey, ivory, fume red
brown in walls, floors, steps, pillars etc.laid on a
bed of neat cement slurry including nicely finished
joints using water proof joint filler powder (Untile or
Roffe make) and finishing with flush pointing in
white cement mixed with pigment to match the
shade of tile complete (excluding the cost of
cement plaster)

1 1 10.00 1.00 1.00 10.00

10.00 Sqm
46 Painting with enamel paint of approved brand and
manufacture to give an even shade :

Two or more coats on new work 7.88 Sqm

47 Distempering with oil bound washable distemper of

approved brand and manufacture to give an even
shade including all scaffolding.New work (two or
more coats) over and including scrapping and
priming coat with cement primer.

288.00 Sqm