ABSTRACT OF COST
Name of the work : Construction of Proposed Ground Floor of [Link] sahoo and Ajit kumar Sahoo Over
Plot No. 2594/2779 ,Khata no :164/222 ,Mouza: Badabaulapur Tahasil : Odapada Ps:Motanga , Dist Dhenkanal
Sl Description Of Items Qnty. Unit Rate Amount Remarks
1 Earth work in ordinary soil within 50m, initial lead and 1.5m, initial lift
including rough dressing and breaking clods to maximum 5cm to 7cm Analysis
and laying in layers not exceeding 0.3m in depth and as per direction of Attached
the Engineer-in-charge
50.44 Cum ₹ 210.52 ₹ 10,618.54
2 Filling foundation and plinth with sand watered and rammed as per Analysis
direction of the Engineer-in-charge . Attached
56.58 Cum ₹ 133.03 ₹ 7,526.24
3 Cement concrete (1:4:8) with 40 mm size hard granite metal as per Analysis
direction of the Engineer-in-charge . Attached
20.55 Cum ₹ 4,447.58 ₹ 91,407.35
4 Reinforced Cement concrete work of M-20 grade concrete with 20 mm
Analysis
down graded crusher broken hard granite chips as per direction of the
Attached
Engineer-in-charge .
71.45 Cum ₹ 4,862.80 ₹ 3,47,452.92
5 Supplying, fitting and placing uncoated HYSD bar reinforcement
Analysis
complete as per drawing and technical specification as per direction of
Attached
the Engineer-in-charge .
35.73 ₹ 8,718.21 ₹ 3,11,463.02
6 Rigid and smooth centering and shuttering for R.C.C. works including
false works and dismantling then after casting including cost of Analysis
materials complete in ground floor & different floors etc. as per Attached
direction of the Engineer-in-charge .
i) R.C.C. floor and roof slabs, landings, balconies, projecting sun shades
and chajjas upto 4.3m height.
172.02 Sqm. ₹ 766.27 ₹ 1,31,810.09
ii) RCC Foundation and plinth band, footings, base of columns mass
concrete etc.
393.10 Sqm. ₹ 249.08 ₹ 97,911.40
iii)
RCC Beams, Columns griders and bressmer, etc.
326.23 Sqm. ₹ 1,217.20 ₹ 3,97,082.36
iv) RCC Lintels.
24.55 Sqm. ₹ 575.71 ₹ 14,132.53
v) R.C.C. stairs excluding landing but including railing.
24.41 Sqm. ₹ 1,067.25 ₹ 26,054.45
7 Fly Ash bricks in C.M(1:6) in Foundation & Plinth as per direction of Analysis
the Engineer-in-charge . Attached
i) Foundation Area
6.21 Cum ₹ 5,143.04 ₹ 31,947.73
ii) Superstructure Area
Sl Description Of Items Qnty. Unit Rate Amount Remarks
48.70 Cum ₹ 5,478.10 ₹ 2,66,781.38
iii) First Floor
14.57 Cum ₹ 5,478.10 ₹ 79,790.95
8 12 mm thick Cement Plaster(1:4) for brick work or stone masonry Analysis
including punning as per direction of the Engineer-in-charge . Attached
i) Ground Floor Outside Plaster Area
526.74 Sqm. ₹ 192.89 ₹ 1,01,603.62
ii) First Floor Plaster Area
150.00 Sqm. ₹ 195.74 ₹ 29,362.68
9 6 mm thick Cement Plaster(1:4) finished smooth as per direction of the Analysis
Engineer-in-charge . Attached
174.15 Sqm. ₹ 175.82 ₹ 30,619.01
10 Painting 1 coat with any approved PRIMER Incl. Material & Labour as
per direction of the Engineer-in-charge .
i)
Ground Floor
647.47 Sqm. ₹ 82.29 ₹ 53,282.33
ii)
First Floor
150.00 Sqm. ₹ 84.89 ₹ 12,734.48
11 Finishing wall surface of walls with Acrylic wall putty (Water based) of
approved make and finished smooth and even surface to receive
Analysis
painting including cost of scaffolding staging charges with cost of all
Attached
materials taxes, labour T&P etc [Link] COST OF
MATERIL &Labour as per direction of the Engineer-in-charge .
594.05 Sqm. ₹ 92.34 ₹ 54,856.76
12 Wall painting 1 coats with weather paint of approved shade on wall
surface to give an even shade including cost of brushes and putty
including cost of paint scrapping, cleaning rubbing, scaffolding etc. Analysis
INCLUDING COST OF MATERIL & Labour as per direction of the Attached
Engineer-in-charge .
i)
Ground Floor Outside
162.48 Sqm. ₹ 77.58 ₹ 12,604.44
ii)
First Floor Outside
161.59 Sqm. ₹ 77.99 ₹ 12,601.72
13 Wall painting ONE coats with plastic emulsion paint of approved shade
on new work to give an even shade including cost of brushes and putty Analysis
including cost of paint INCLUDING COST OF MATERIL &Labour as Attached
per direction of the Engineer-in-charge .
594.05 Sqm. ₹ 84.86 ₹ 50,412.66
14 25 mm Thick Grading Concrete in C.C.(1:2:2) using 6 mm H.G. chips
Analysis
INCLUDING COST OF MATERIL &Labour as per direction of the
Attached
Engineer-in-charge . ( For New Work )
Sl Description Of Items Qnty. Unit Rate Amount Remarks
First Floor
154.40 Sqm. ₹ 418.37 ₹ 64,596.18
15 Supplying , fitting and fixing of two track UPVC sliding windowof SOR-2022
approved make with 6mm thick glass of approved quality complete with Chapter -25
frame, shutters and all fitting and fixtures Page no.234
Item no : 12
16.54 Sqmt. ₹ 4,960.00 ₹ 82,040.27
16 Supplying of M.S. Door, Window with grills, Grills made out of M.S.
Angle frame, M.S. Flat, Sheet etc of approved section & design,
electrically welded properly with all necessary locking arrengement, and As Per
1 coat red oxide primer including cost of all materials, labour charges, Market Price
carriage of materials to site etc. complete as per direction of the
Engineer-in-charge .
417.02 Kg ₹ 95.00 ₹ 39,616.92
17 Painting two Coats with approved Synthetic Enamel paint on new wood /
Analysis
iron work INCLUDING COST OF MATERIL &Labour as per
Attached
direction of the Engineer-in-charge .
17.23 Sqm. ₹ 188.83 ₹ 3,252.55
18 Fixing tiles in wall on 12mm thick cement plaster (1:3) jointed with neat
cement slurry mixed with pigments to match the shade of the tiles Analysis
including rubbing and polishing complete excluding cost of precast tiles Attached
as per direction of the Engineer-in-charge .
51.06 Sqm. ₹ 1,456.88 ₹ 74,390.49
19 Supplying, fitting and fixing Floor tile in floors of size 20 cmx30cm /
20cmx20 cm of approved make with application of polymer modified
cement based water resistant adhesive bed confirming to IS : 15477 of Analysis
3mm thick bed and filling joints with white cement of approved quality Attached
including cost of all materials, takes labour T&P etc required for the
[Link] of the Engineer-in-charge .
143.95 Sqm. ₹ 898.24 ₹ 1,29,306.33
20 Supplying , fitting and fixing of openable UPVC doors with door frame SOR-2022
of approved make with 6mm thick glass of approved quality complete Chapter -25
with frame, shutters and all fitting and fixtures. Page no.234
Item no : 13
17.23 Sqm. ₹ 8,682.12 ₹ 1,49,550.58
Basic Cost of Building ₹ 27,14,809.98 a
Add Electrical Cost 2% on Civil Cost ₹ 54,296.20 b
Add P.H Work Cost 2% on Civil Cost ₹ 54,296.20 c
Total cost (a+b+c)= ₹ 28,23,402.38
Total Cost ₹ 28,23,402.38
Or Say ₹ 28,23,402.00
(Rupees Twenty Eight Lakh Twenty Three Thousand Four Hundred Two only.)