Abstract of Cost-Original Estimate

State Division
Branch Sub-Division
Name of Work : Constuction of Additional Shade near toilet and stage,P/F wire mesh shutter for doors & windows and P/F
BRC fening in Kislaya School.

ITEM No CODE SUB-HEADS AND ITEM OF WORK QUANTITY RATE (Rs) UNIT AMOUNT (Rs)

1 2 EARTH WORK
1.1 2.30 Excavating holes more than 0.10 cum & upto 0.5
cum including getting out the excavated soil, then
returning the soil as required in layers not
exceeding 20cm in depth, including consolidating
each deposited layer by ramming, watering etc,
disposing of surplus excavated soil, as directed
within a lead of 50 m and lift upto 1.5 m.
1.1.1 2.30.1 All kinds of soil 28 89.90 each 2,517.00 SR

Sub-Total 2,517.00

2 4 CEMENT CONCRETE (CAST IN SITU)

2.1 4.1 Providing and laying in position cement concrete
of specified grade excluding the cost of centering
and shuttering - All work up to plinth level :
2.1.1 4.1.3 1:2:4 (1 cement : 2 coarse sand (zone-III) derived 3.5 7,365.15 cum 25,778.00 SR
from natural sources : 4 graded stone aggregate
20 mm nominal size derived from natural
sources)
Sub-Total 25,778.00

3 10 STEEL WORK
3.1 10.2 Structural steel work riveted, bolted or welded in 770 78.20 kg 60,214.00 SR
built up sections, trusses and framed work,
including cutting, hoisting, fixing in position and
applying a priming coat of approved steel primer
all complete.
3.2 10.16 Steel work in built up tubular (round, square or
rectangular hollow tubes etc.) trusses etc.,
including cutting, hoisting, fixing in position and
applying a priming coat of approved steel primer,
including welding and bolted with special shaped
washers etc. complete.
3.2.1 10.16.1 Hot finished welded type tubes 3200 154.90 kg 4,95,680.00 SR
3.3 10.26 Providing and fixing hand rail of approved size
by welding etc. to steel ladder railing, balcony
railing, staircase railing and similar works,
including applying priming coat of approved
steel primer.
3.3.1 10.26.1 M.S. tube 280 157.15 kg 44,002.00 SR

Sub-Total 5,99,896.00

4 11 FLOORING
4.1 11.3 Cement concrete flooring 1:2:4 (1 cement : 2
coarse sand : 4 graded stone aggregate) finished
with a floating coat of neat cement, including
cement slurry, but excluding the cost of nosing of
steps etc. complete.
4.1.1 11.3.1 40 mm thick with 20 mm nominal size stone 135 545.00 sqm 73,575.00 SR
aggregate

/VS Kislaya School 27.05.22 Page 1 of 4

ITEM No CODE SUB-HEADS AND ITEM OF WORK QUANTITY RATE (Rs) UNIT AMOUNT (Rs)

4.2 11.13 Providing and fixing glass strips in joints of

terrazo/ cement concrete floors.
4.2.1 11.13.1 40 mm wide and 4 mm thick 225 79.50 metre 17,888.00 SR

Sub-Total 91,463.00

5 12 ROOFING
5.1 12.10 Extra for circular cutting in reinforced by organic 200 211.25 metre 42,250.00 SR
fibres and/or inorganic synthetic fibres cement
corrugated/ semi corrugated 6 mm thick sheet
roofing for making openings of area exceeding
40 square decimeter.
5.2 12.21 Providing gola 75x75 mm in cement concrete
1:2:4 (1 cement : 2 coarse sand : 4 stone
aggregate 10 mm and down gauge), including
finishing with cement mortar 1:3 (1 cement : 3
fine sand) as per standard design :
5.2.1 12.21.1 In 75x75 mm deep chase 27 260.20 metre 7,025.00 SR
5.3 12.50 Providing and fixing precoated galvanised iron 258 671.55 sqm 1,73,260.00 SR
profile sheets (size, shape and pitch of
corrugation as approved by Engineer-in-charge)
0.50 mm (+ 0.05 %) total coated thickness with
zinc coating 120 grams per sqm as per IS: 277, in
240 mpa steel grade, 5-7 microns epoxy primer
on both side of the sheet and polyester top coat
15-18 microns. Sheet should have protective
guard film of 25 microns minimum to avoid
scratches during transportation and should be
supplied in single length upto 12 metre or as
desired by Engineer- in-charge. The sheet shall
be fixed using self drilling /self tapping screws of
size (5.5x 55 mm) with EPDM seal, complete
upto any pitch in horizontal/ vertical or curved
surfaces, excluding the cost of purlins, rafters and
trusses and including cutting to size and shape
wherever required.
5.4 12.51 Providing and fixing precoated galvanised steel
sheet roofing accessories 0.50 mm (+0.05 %)
total coated thickness, Zinc coating 120 grams
per sqm as per IS: 277, in 240 mpa steel grade,
5-7 microns epoxy primer on both side of the
sheet and polyester top coat 15-18 microns using
self drilling/ self tapping screws complete :
5.4.1 12.51.1 Ridges plain (500 - 600mm) 39 450.60 metre 17,573.00 SR
5.4.2 12.51.6 Gutter (600 mm over all girth) 50 1,110.60 metre 55,530.00 SR

Sub-Total 2,95,638.00

6 13 FINISHING
6.1 13.61 Painting with synthetic enamel paint of approved
brand and manufacture to give an even shade :
6.1.1 13.61.1 Two or more coats on new work 200 131.45 sqm 26,290.00 SR

Sub-Total 26,290.00

7 15 Dismantling and Demolishing

7.1 15.2 Demolishing cement concrete manually/ by
mechanical means including disposal of material
within 50 metres lead as per direction of
Engineer - in - charge.

/VS Kislaya School 27.05.22 Page 2 of 4

ITEM No CODE SUB-HEADS AND ITEM OF WORK QUANTITY RATE (Rs) UNIT AMOUNT (Rs)

7.1.1 15.2.1 Nominal concrete 1:3:6 or richer mix (i/c 1 2,007.10 cum 2,007.00 SR
equivalent design mix)
7.1.2 15.2.2 Nominal concrete 1:4:8 or leaner mix (i/c 1 1,239.60 cum 1,240.00 SR
equivalent design mix)
7.2 15.19 Dismantling steel work manually/ by mechanical 100 3.20 kg 320.00 SR
means in built up sections without dismembering
and stacking within 50 metres lead as per
direction of Engineer-in-charge.
7.3 15.36 Dismantling barbed wire or flexible wire rope in 80 30.35 kg 2,428.00 SR
fencing including making rolls and stacking
within 50 metres lead.
7.4 15.56 Dismantling old plaster or skirting raking out 5 45.05 sqm 225.00 SR
joints and cleaning the surface for plaster
including disposal of rubbish to the dumping
ground within 50 metres lead.
7.5 15.60 Disposal of building rubbish / malba / similar 1 219.35 cum 219.00 SR
unserviceable, dismantled or waste materials by
mechanical means, including loading ,
transporting, unloading to approved municipal
dumping ground or as approved by
Engineer-in-charge, beyond 50 m initial lead, for
all leads including all lifts involved.
Sub-Total 6,439.00

8 18 WATER SUPPLY
8.1 18.78 Making chases up to 7.5x7.5 cm in walls 27 171.80 metre 4,639.00 SR
including making good and finishing with
matching surface after housing G.I. pipe etc.
Sub-Total 4,639.00

9 26 NEW TECHNOLOGIES AND MATERIALS

9.1 26.40 Providing and fixing hard drawn steel wire fabric 58 820.80 sqm 47,606.00 SR
of size 75 x25 mm mesh or other suitable size
wire mesh to be fixed & firmly anchored to the
concrete surface by means of "L" shaped mild
steel shear key welded with existing
reinforcement including the cost of materials,
labour, tool & plants as approved by
Engineer-in-charge.
Sub-Total 47,606.00

10 50 MINOR CIVIL MAINTENANCE WORK:

10.1 50.1 "Providing and laying in position cement 3 5,686.45 Cum 17,059.00 MR
concrete of specified grade excluding the cost of
centering and shuttering - All work up to plinth
level :
1:5:10 (1 cement : 5 coarse sand (zone-III)
derived from natural sources: 10 graded brick
aggregate 40 mm nominal size derived from
natural sources)
Sub-Total 17,059.00

Total 11,17,325.00

Add Contingencies @3% on 1,117,325.00 33,519.75

Grand Total 11,50,844.75

Say 11,50,845.00

(Rupees Eleven Lakh Fifty Thousand Eight Hundred Fourty Five only)

/VS Kislaya School 27.05.22 Page 3 of 4

ITEM No CODE SUB-HEADS AND ITEM OF WORK QUANTITY RATE (Rs) UNIT AMOUNT (Rs)

Junior Engineer Assistant Engineer Executive Engineer

/VS Kislaya School 27.05.22 Page 4 of 4