DETAIL COST ESTIMATE

Reconstruction/Rehabilitation of Fully Damaged Primary Schools (06 Classrooms)

GENERAL ABSTRACT OF COST.

M1

S.No.

DESCRIPTION.

AMOUNT.

MAIN BUILDING CIVIL WORK(G.F)

Covered Area (2586) Sft

Rs.

15993608

MAIN BUILDING CIVIL WORK(F.F)

Covered Area (2586) Sft

Rs.

2370026

INTERNAL ELECTRIFICATION.

Rs.

440050

Rs.

18803684

TOTAL
ADD 10% Location Factor

1880368
G.TOTAL

Add 0.5% Contigency

Rs.

20684052

Rs.

103420

IN MILLIONS

20.79

PACKAGE NO:5;
S.No.
1

BOQ OF GPS GATO

Description
Excavation in foundation of building, bridges etc complete in ordinary soil

CSR 2009 Ref. No.

Quantity Unit

Rate (Rs) Amount (Rs)

(03-23-b)

856.04

M3

105.1

89969.83

(06-05-i)

151.16

M3

2890.3

436902.80

Plain Cement Concrete including placing, compacting, finishing & curing (Ratio
1:4:8)

RCC in raft foundation slab, base slab of column & ret, wall etc, not including
in 06-06. Type C(1:2:4)

(06-06-b-03)

76.62

M3

4699.95

360104.95

RCC in roof slab, beam, column & other structural members, insitu or precast.
Type C (1:2:4)

(06-06-a-03)

131.29

M3

5261.5

690798.17

Supply & fabricate M.S. reinforcement for cement concrete, (Hot rolled
deformed bars Grade 40)

(06-07-c)

28.36

82234.55

2331918.24

Pacca brick work in ground floor Cement, sand mortar 1:4

(07-05-a-03)

96.02

M3

3925.2

376906.94

Filling, watering and ramming earth under floor with earth excavated from
outside lead upto 50m

.(03-16-b)

233.06

M3

104.55

24366.16

Provide, lay, water & ram clean coarse sand under floor / brick paving,
complete

(10-03-a)

31.75

M3

712.91

22634.46

Provide & lay topping of concrete 1:2:4, including surface finishing & dividing in
panels : 2" thick

(10-15-e)

530.12

M2

338.08

179224.09

(10-56-b)

528.64

M2

1494.14

789867.11

(10-41-b)

408.00

M2

596.56

243395.08

10

11

Provide & lay marble fine dressed stone flooring on surface in white cement
complete: 1" thick (Badel, Silky black, Sunny white, Sunny Grey or eq)
Provide & lay marble fine dressed and polished stone dado or skirting in white
cement complete : 1/2" thick (Badel, Silky black, Sunny white, Sunny Grey or
eq)

12

Cement plaster 1:4 upto 20' height 1/2" thick

(11-9-b)

1432.27

M2

123.61

177043.14

13

Cement plaster 3/8" thick under soffit of RCC roof slabs only upto 20' height :
(1:3)
of RCC slab only (1:3)

(11-10-b)

760.79

M2

144.68

110071.48

14

cement pointing in 1:2 to wall struck joints

(11-18-b)

943.02

M2

128.83

121488.82

15

S/F of steel chowkat of 18 SWG as Specified

NSI

36.71

M2

1053.93

38689.34

16

First class deodar wood wrought joinery in doors and windows etc. complete :
1-3/4" thick

(12-07-b)

36.71

M2

6971.16

255908.43

17

Providing and Fixing steel windows with openable glazed panels With 22 SWG
wire gauze : Glass pane 5mm

(25-39-b-05)

96.84

M2

4635.02

448854.30

18

MS flat 1/2"x1/8" grill in windows of approved design including painting 3

coats, complete

(12-50)

96.84

M2

1509.75

146203.85

19

Distempering New surface : Three coats

(11-23-a-03)

1907.54

M2

42.04

80193.18

20

Preparing surface & painting with snowcem / weathershield paint : First coat +
Preparing surface & painting with snowcem / weathershield paint : 2nd &
subsequent coats

(13-38-a+13-38-b)

663.40

M2

132.69

88026.09

21

Burnt brick (1st class) pavement on edge grouted with sand including
preparation of bed

(10-47)

188.63

M2

396.7

74829.95

22

S/F black board as specified:

NSI

17.84

M2

600.67

10718.28

23

Providing and Fixing stair railing of 2.5" i/d GI pipe, welded with 5/8"x5/8" MS
bars 2'-9" high, fixed in each step

(25-37)

19.51

992.63

19367.18

24

Providing and Fixing terrace railing of 2" i/d conduit pipe 16 SWG welded with
5/8"x5/8" sq bar 2.75' high complete

(25-33)

35.29

M2

2379.47

83981.05

(13-06-c-01+13-06-c-02)

52.23

M2

184.74

9648.89

25

Prepare & Paint new surface, doors & windows Priming coat + Prepare &
Paint new surface, doors & windows Each subsequent coat of paint

26

Plain Cement Concrete including placing, compacting, finishing & curing

(1:3:6)

(06-05-h)

17.79

M3

3477.21

61861.14

27

Provide & fix deodar wood almirah 9"-12" depth including boxing with back,
shelves, shutters etc

(12-22-a)

9.76

M2

10,262.79

100148.04

28

Chemical polishing of marble floor/Dado

(10-50)

936.64

M2

173.96

162938.64

29

Provision of painted M.S/G.I Flag post in 3'' dia and 20 feet in length with
Pakistani flage, rope & PCC 1:2:4) plateform complete in all respect as
decided by the Site Engineer.

NSI

1.00

Job

12000.00

12000.00

30

Spraying anti-termite liquid mixed with water in the ratio 1:40

(26-15)

288.04

M2

13.16

3790.56

31

RCC in roof slab, beam, column & other structural members, insitu or precast.
Type C (1:2:4) + Add extra labour for RCC in 2nd & subsequent storeys

(06-06-a-03) +
(06-06-e)

25.75

M3

5680.25

146266.44

32

Pacca brick work in ground floor Cement, sand mortar 1:4 + Add extra on item
No.07-05 for brick work in First floor

(07-05-a-03) +
07-06-a)

55.17

M3

4109.91

226743.73

33

Supply and Fixing aluminium door/window, Economy model Fixed louver in 2"
frame

(12-53-a-04)

18.40

M2

3661.62

67373.81

34

P/F 10mm Lasani wood ceiling with 1 coat of priming & 2 finishing coats of
distermper (ICI pant) on both sides, complete with aluminum strips, GI wires
as per drawing and specification

35

NSI

295.04

M2

1,200.00

354048.00

Fabrication of heavy steel work with angle, tees, sheet iron etc for making
trusses, girders etc i/c red oxide

(25-10)

17.20

97,840.00

1682848.00

36

Erection and fitting in position iron trusses, staging of water tanks, etc

(25-11)

17.20

4,920.48

84632.26

37

Supply & fix corrugated GI sheet with GI bolts, nuts, limpet etc. complete : 22
BWG powder coated.

(09-13-b)

379.18

M2

980.45

371767.03

38

Flat sheet roof with GI plain sheets, including batten rolls, screws, clips etc : 22
BWG

(09-24-a)

96.84

M2

1,130.14

109442.76

(06-05-f)

32.23

M3

4156.42

133961.42

(09-05)

23.40

M2

529.52

12390.77

(09-19-a)

17.07

1053.54

17983.93

09-20-

8.00

each

500.35

4002.80

136.16

184.04

No

1288.45

No

1484

No

417.08

No

343.27

No

240.85

39

Plain Cement Concrete including placing, compacting, finishing &

curing (Ratio 1:2:4)

40

Single layer of tiles 10"x5"x1.25" laid over 4" earth and 1" mud
plaster on top of RC roof slab

41

Cast iron rain water down pipe fixed in position excluding heads &
shoes : 4" dia

42

Heads for cast iron rain water down pipe fixed in place including cost
of clamp holdfast and painting

43

Providing and Laying cut, joint, test & disinfect GI pipe line Using
light quality GI Pipe : 1/2" i/d

(24-16-c-01)

44

Providing and Laying cut, joint, test & disinfect GI pipe line Using
light quality GI Pipe : 3/4" i/d.

(24-16-c-02)

45

Providing and Fixing glazed earthen ware WC squatting type with

built-in foot rests : White

(14-03-a)

46

P & F earthern ware low down flushing Providing and Fixing glazed
earthen ware low down flushing cistern 3 gallons capacity : White

(14-10-a)

Providing and Fixing CP pillar-cock, heavy type : 1/2"

(14-21-b)

48

Providing and Fixing CP bib-cock, heavy type : 1/2"

(14-24-b)

49

Providing and Fixing CI floor trap including CI grating & concrete

chamber all round : 4"x2"

(14-31-a)

47

50

100.00

159.85

4.00

29418.79

4.00
8.00
10.00

13616.00

5153.80

5936.00

6.00

3336.64
3432.70
1445.10

(23-11)

2.00

No

9917.15

19834.30

NSI

4.00

No

1000

4000.00

(23-10)

3.00

No

10154.55

30463.65

Providing and Laying cut, joint, test & disinfect GI pipe line Using
light quality GI Pipe : 3" i/d

(24-16-c-08)

10.00

765.77

7657.70

54

Providing and Laying cut, joint, test & disinfect GI pipe line Using
light quality GI Pipe : 1" i/d

(24-16-c-03)

252.00

245.48

61860.96

55

Supplying and Fixing MS manhole cover of 0.25" thick sheet & angle
iron frame 2"x2"x0.25" with lock complete

(24-33)

0.37

M2

4,497.10

1663.93

56

1.375" thick mosaic flooring, including rubbing and polishing

complete : Using grey cement

(10-21-a)

8.09

M2

625.03

5056.49

57

Mosaic dado or skirting complete as per specs Using grey cement :

1/2" thick

(10-40-a-02)

10.41

M2

590.39

6145.96

(23-02-b)

45.11

413.36

18646.67

03-05-b

2246.14

M3

244.31

548754.46

(07-07-a-05)

63.92

M3

3636.38

232437.41

(25-47-b)

6.51

M2

4036.66

26278.66

(11-25-a-03)

559.24

M2

19.14

10703.85

(08-01-d-02)

985.28

M3

3492.94

3441523.92

Soakage Pit (6'dia x 15' deep) complete

51

Constn. Of Main Hole.

52

Septic Tank (int.Size: 7'x2'x5') complete

53

58

Providing and Laying non-reinforced concrete pipe, moulded with

cement concrete 1:1.5:3 complete : 6" i/d

59

embankment formation in ordinary soil & compaction by mechinical means

60

Pacca brick work other than building upto 10 ft. height : Cement, sand mortar
1:6

61

Supplying and Fixing 18 SWG MS Sheet Gate with angle iron frame
(2"x2"x3/16") with side window, lock, painting etc

62

White washing: New surface : Three coats

63

Random rubble masonry in foundn. & plinth in cement, sand mortar : Ratio 1:4

64

Levelling dressing & making lawn including demolishing.

Lumsum

1.00

job

100000

100000.00

65

Instalation of Sign board including painting and lettering

Lumsum

1.00

job

20000

20000.00

66

Wiring of light/fan/call-bell point in 3/0.029 PVC insulated bare cable in PVC

pipe recessed

(15-50)

240

No

867.02

208084.80

67

Wiring of 2/3-pin 5-Amp. plug point in 3/0.029 PVC insulated bare cable in
PVC pipe recessed

(15-51)

48

No

432.59

20764.32

68

Wiring of 2/3-pin 5-Amp. plug point in 3/0.029 PVC insulated bare cable in
PVC pipe recessed

(15-22-a)

83

No

34.59

2870.97

69

Supply and Erection fluorescent tube light fitting including 4' rod, choke,
starter, flexible wire etc : Single

(15-61-a)

82

No

784.9

70

Supply and Erection circuit breaker (imported) on sahl wood board complete :
2/5/15 Amp.

(15-26-a)

30

No

304.33

9129.90

71

Supply and Erection single phase imported auto circuit

(15-71-d)

34

No

322.48

10964.32

72

Supply and Erection girder clamp hook, 5/8" dia.for

(15-25)

46

No

63.13

2903.98

73

Supply and Erection best quality AC ceiling fan complete with GI rod, canopy,
blades & regulator : 56" sweep

(15-68-c)

46

No

2191.13

100791.98

74

Earthing of iron clad/aluminium switches etc with GI wire #8 SWG in GI pipe

0.5" dia

(15-41)

No

3515.66

17578.30

75

W/O main sub main double cover

Supply and Erection single core PVC insulated copper conductor 250/440 V
grade cable : 3/0.029"

(15-05-a)

1000

28.65

28650.00

ii

Supply and Erection single core PVC insulated copper conductor 250/440 V
grade cable : 7/0.029"

(15-05-c)

1400

42.47

59458.00

iii

Supply and Erection single core PVC insulated copper conductor 250/440 V
grade cable : 7/0.044"

(15-05-e)

450

82.85

37282.50

76

Supply and Erection transpower auto circuit breaker 3-phase, 400V fungus
moisture proofing : 100 Amp.

(15-70-c)

No

5724.77

28623.85

77

Supply and Erection wall/pole type bracket with double cover water tight
reflector, flexible wire & brass holder

(15-15)

23

No

53.81

1237.63

78

Supply and Erection cubical type factory fabricated floor/wall mounting steel
main board comp. : Recessed

(15-75-b)

No
Total

10057.1

40228.40
15993608.00
175929.00
16169537.00
3233907.00
19403444/19.403(M)

Add: 1.1. Cost Factor

Total
Add: 20% Premium
Total
Say

Add:_______%Above/ Below/ AT Par.

Contractor.

64361.80

DETAIL COST ESTIMATE

GROUND FLOOR CIVIL WORK
S. No
1

Description

No.

Length (ft)

Width (ft) Depth/Ht (ft)

Excavation in foundation of building.

Main Building
F1

5.50

5.50

5.00

F2

8.00

8.00

5.00

F3

10

9.50

9.50

5.00

F4

9.50

9.50

5.00

Walls

160.00

1.50

1.00

F1

5.50

5.50

0.25

F2

8.00

8.00

0.25

F3

10

9.50

9.50

0.25

F4

9.50

9.50

0.25

Walls

160.00

1.50

0.25

F1

5.00

5.00

1.25

F2

7.50

7.50

1.25

F3

10

9.00

9.00

1.25

F4

9.00

9.00

1.25

Total Qty in CFt

2

Qty in CM
P.C.C (1:4:8) as in foundation.

Total Qty in CFt

Qty in CM
3

R.C.C (1:2:4) as in Raft foundation.

Total Qty in CFt

Qty in CM
4

Fabrication of Steel
1.5% of item No-3

1980

Qty in Ton
5

7.35

2204

R C C (1:2:4) as in lintle /bressumer etc.(Plinth Beam )

CF1

1.00

1.00

4.75

CF2

1.00

1.00

4.75

CF3

10

1.00

1.00

4.75

CF4
Plinth Beam

1.00

1.00

4.75

PB1

97.50

1.00

1.50

PB1

26.75

1.00

1.50

PB2

26.75

1.00

2.00

PB1

9.75

1.00

1.50

Total Qty in CFt

Qty in CM
6

Fabrication of steel
1.50 % of item No-5

1011

Qty in Ton

2204
Page 5

7.35

B. B work (1:4) as in super structure.

Long wall Back Side

97.50

0.750

9.50

Long wall Front Side

80.00

0.750

9.50

Cross wall

16.00

0.750

9.50

Total Qty in CFt

Qty in CM
R C C (1:2:4) as in lintle /bressumer etc.Lintle
Roof beams.
B1

97.50

1.00

1.00

B1

26.75

1.00

1.00

B1

9.75

1.00

1.00

B2

26.75

1.00

1.50

Slab

97.50

26.75

0.50

31

1.00

1.00

9.50

10.000

2.50

0.33

2271

7.35

Columns
W/Ch
Total Qty in CFt
9

10

Qty in CM
Fabrication of steel
1.50% of item No-8
Qty in Ton
Earth filling under floor

2204

Class Room
Stair

3
2

25.00
16.75

16.00
9.00

2.50
2.50

Ver
Total Qty in CFt

98.00

9.00

2.50

Class Room
Stair

3
2

25.00
16.75

16.00
9.00

0.33
0.33

Ver

98.00

9.00

0.33

P C C (1:4:8) under floor

Class Room

25.00

16.00

0.33

Stair
Ver

2
1

16.75
98.00

9.00
9.00

0.33
0.33

Under Plinth Beams (PB1)

do
PB2

3
5
4

97.50
26.75
26.75

1.50
1.50
1.50

0.33
0.33
0.33

Under Plinth Beams (PB1)

9.75

1.50

0.33

3
2

25.00
9.00

16.00
16.75

97.50

9.00

Qty in CM
11

Sand filling under floor.

Total Qty in CFt

Qty in CM
12

Total Qty in CFt

Qty in CM
13

PCC (1:2:4) 2" Thick Under floor

Class Room
Stair
Ver
Total Qty in SFt

Page 6

Qty in SM
14

Marbel Flooring 1" Thick

Class Room
Stair

3
2

25.00
9.00

16.00
16.75

Ver

97.50

9.00

Class Room
do..

2
2

97.50
79.50

3.00
3.00

do..
Column

12
9

16.00
4.00

3.00
3.00

1
2
10

97.50
79.50
16.00

10.50
10.50
10.50

4.00

10.50

Total Qty in SFt

Qty in SM
15

Marbel Skirting

Total Qty in SFt

16

Qty in SM
1/2'' thick cement sand plaster (1:4)

Total Qty in SFt

Qty in SM
17

3/8'' thick cement sand plaster under soffit of RCC roof. (1:3)
1
97.50
2
9.00
16

10.00

26.75
19.50
2.50

Total Qty in SFt

Qty in SM
18

Cement pointing in (1:3) to wall struck joints with Surkhi pointing

1
97.5
1
2
9

10.50

79.5
18
4

10.50
10.50
10.50

S/F of steel sheet Chowkat of 18 SWG as specified

3
4.00

9.50

Column
Total Qty in SFt
Qty in SM
19

Total Qty in SFt

Qty in SM
20

S/F of Deodar Wood Joiunery 3/4" thick .

3

4.00

9.50

11

6.00

6.50

Total Qty in SFt

21

Qty in SM
S/F of steel grill.
W1
Total Qty in SFt
Qty in SM

22

Distempering 3 coats. New surface

Page 7

Qty in M2
23

As per item No-(16+17)

Preparing surface & Painting with snowcem/ weathershield paint 3 coats.

As per item No-18

24

B B (1st class ) Pavement on Edge

1

97.50

3.00

26.75

3.00

97.50

8.00

Qty in SFt
Qty in SM
25

PCC (1:4:8) as under pavement

As per qty of item No. 24

1233.00

0.5

Qty in CFt
Qty in CM
26

S/F Black Board.

3

8.00

4.00

Total Qty in SFt

Qty in SM
27

S/F Stair Railling of 2.5" i/d G I Pipe welded with 5/8"x5/8' MS bars 2'9" high .
2
21.00
Total Qty in RFt
Qty in M

28

M/F Terrace railing 2" i/d conduit pipe

97.50

1.5

11

6.00

6.50

Verandah Steps

73.00

0.5

do

73.00

0.5

do

73.00

0.5

5.00

Main Building
Qty in M2
29

S/F Steel Window

Total Qty in SFt
Qty in SM

30

Painting to new surface wood work

Qty as item no. 20 x 2

31

PCC (1:3:6)

Total Qty in CFt

Qty in M3
32

S/F Cupboard
Total Qty in SFt
Qty in SM

33

Chemical polishing of marble

floor/Dado
Qty as item no. 14 + 15

34

Flag Post complete in all respect

1
Page 8

7.00

35

Spraying anti-termite liquid mixed

with water in the ratio 1:40
Qty as item no. 13
Qty in SM

Page 9

Quantity

1361.25
1280.00
4512.50
1805.00
240.00
9198.75
260.44
68.06
64.00
225.63
90.25
60.00
507.94
14.38
281.25
281.25
1012.50
405.00
1980.00
56.06

6.60
42.75
19.00
47.50
19.00
438.75
200.63
214.00
29.25
1010.88
28.62

3.37
Page 10

694.69
570.00
684.00
1948.69
55.17

292.50
133.75
19.50
160.50
1304.06
294.50
66.00
2270.81
64.29

7.57
3000.00
753.75
2205.00
5958.75
168.71
396.00
99.50
291.06
786.56
22.27
396.00
99.50
291.06
144.79
66.21
52.97
9.65
1060.17
30.02
1200.00
301.50
877.50
2379.00
Page 11

221.10
1200.00
301.50
877.50
2379.00
221.10

585.00
477.00
576.00
108.00
1746.00
162.27
1023.75
1669.50
1680.00
378.00
4751.25
441.57
2608.13
351.00
400.00
3359.13
312.19
1023.75
834.75
378.00
378.00
2614.50
242.98
114.00
114.00
10.59
114.00
114.00
10.59
429.00
429.00
39.87

Page 12

753.75

242.98

292.50
160.50
780.00
1233.00
114.59

616.50
17.45
96.00
96.00
8.92
42.00
42.00
12.80
146.25
13.59
429.00
429.00
39.87
21.19
109.50
73.00
36.50
219.00
6.20
105.00
105.00
9.76

383.36
1.00
Page 13

221.10
221.10

Page 14

S.No.
1

Description

DETAIL COST ESTIMATE

ABSTRACT OF COST (CIVIL WORK) 1st FLOOR
CSR 2009 Ref. No.
Quantity.

RCC in roof slab, beam, column & other structural

members, insitu or precast. Type C (1:2:4) + Add extra
labour for RCC in 2nd & subsequent storeys

Pacca brick work in ground floor Cement, sand mortar 1:4

+ Add extra on item No.07-05 for brick work in First floor

Unit

Rate (Rs)

Amount (Rs)

(06-06-a-03) +
(06-06-e)

25.75

M3

5680.25

146268.05

(07-05-a-03) +
07-06-a)

55.17

M3

4109.91

226753.40

(12-53-a-04)

18.40

M2

3661.62

67379.25

NSI

219.84

M2

1,200.00

263810.41

13

Supply and Fixing aluminium door/window, Economy

model Fixed louver in 2" frame

21

P/F 10mm Lasani wood ceiling with 1 coat of priming & 2

finishing coats of distermper (ICI pant) on both sides,
complete with aluminum strips, GI wires as per drawing
and specification

22

Fabrication of heavy steel work with angle, tees, sheet

iron etc for making trusses, girders etc i/c red oxide

(25-10)

12.70

97,840.00

1242568.00

23

Erection and fitting in position iron trusses, staging of

water tanks, etc

(25-11)

12.70

4,920.48

62490.10

24

Supply & fix corrugated GI sheet with GI bolts, nuts,

limpet etc. complete : 22 BWG powder coated.

(09-13-b)

289.96

M2

980.45

284294.05

25

Flat sheet roof with GI plain sheets, including batten rolls,

screws, clips etc : 22 BWG

(09-24-a)

67.66

M2

1,130.14

76463.00

Total

2370026.26

DETAIL COST ESTIMATE

FIRST FLOOR CIVIL WORK
S. No

Description

B. B work (1:4) as in super structure.

No.

Length (ft) Width (ft)

Depth/Ht (ft)

Long wall Back Side

97.50

0.750

9.50

694.6875

Long wall Front Side

80.00

0.750

9.50

570

Cross wall
Total Qty in CFt

16.00

0.750

9.50

684
1948.69

Qty in CM
2

Quantity

55.17

R C C (1:2:4) as in lintle /bressumer etc.Lintle

Roof beams.
B1

97.50

1.00

1.00

292.5

B1

26.75

1.00

1.00

160.5

27

1.00

1.00

9.50

256.5

Columns
Total Qty in CFt

709.50

Qty in CM
3

20.09

Fabrication of steel
1.50% of item No-2
Qty in Ton

710

7.35

2.37

2204
4

PCC (1:2:4) 2" Thick Under floor

Class Room
Stair
Ver
Total Qty in SFt
Qty in SM

3
2

25.00
9.00

16.00
16.75

1200
301.5

97.50

9.00

877.5
2379
221.10

Marbel Flooring 1" Thick

Class Room

25.00

16.00

1200

Stair

9.00

16.75

301.5

Ver

97.50

9.00

877.5

Total Qty in SFt

2379

Qty in SM
6

221.10

Marbel Skirting
Class Room

97.50

3.00

585

do..

79.50

3.00

477

do..

12

6.00

3.00

216

Column

4.00

3.00

108

Total Qty in SFt

1386

Qty in SM
7

128.81

1/2'' thick cement sand plaster (1:4)

Page 16

97.50

10.50

1023.75

79.50

10.50

1669.5

10

16.00

10.50

1680

4.00

10.50

378

Total Qty in SFt

4751.25

Qty in SM
8

441.57

3/8'' thick cement sand plaster under soffit of RCC roof. (1:3)
1

97.50

26.75

2608.125

9.00

19.50

351

16

10.00

2.50

400

Total Qty in SFt

3359.13

Qty in SM
9

312.19

Cement pointing in (1:3) to wall struck joints with Surkhi pointing

1
97.5

Column
Total Qty in SFt
10

10.50

1023.75

1
2

79.5
18

10.50
10.50

834.75
378

10.50

378
2614.50

Qty in SM
S/F of steel sheet Chowkat of 18 SWG as specified
3
4.00

242.98
9.50

Total Qty in SFt

114

Qty in SM
11

10.59

S/F of Deodar Wood Joiunery 3/4" thick .

3

4.00

9.50

Total Qty in SFt

10.59

S/F of steel grill.

W1

11

6.00

6.50

Total Qty in SFt

39.87

Distempering 3 coats. New surface

Qty in M2

14

As per item No-(7+8)

753.75

Preparing surface & Painting with snowcem/ weathershield paint 3 coats.

As per item No-9

15

242.98

S/F Black Board.

3

8.00

4.00

Total Qty in SFt

96
96

Qty in SM
16

429
429

Qty in SM
13

114
114

Qty in SM
12

114

8.92

S/F Stair Railling of 2.5" i/d G I Pipe welded with 5/8"x5/8' MS bars 2'9" high .

Page 17

11.00

Total Qty in RFt

22

Qty in RM
17

6.71

M/F Terrace railing 2" i/d conduit pipe

Main Building

97.50

1.5

Total Qty in SFt

13.59

S/F Steel Window

11

6.00

6.50

Total Qty in SFt

39.87

Painting to new surface wood work

Qty as item no. 11 x 2

20

429.00
429.00

Qty in SM
19

146.25
146.25

Qty in SM
18

22

21.19

S/F Cupboard
3
Total Qty in SFt

5.00

7.00

105
105.00

Page 18

Qty in SM
21

9.76

S/F of Aluminum fixed Louvers

Total Qty in SFt

11

6.00

Qty in SM

22

18.40

Chemical polishing of marble

floor/Dado
Qty as item no. 5 + 6

23

24

349.91

P/F 10mm Lasani wood Ceiling

Complete
Class Rooms

25.00

16.00

1200.00

Stairs

16.00

9.00

288.00

Ver

97.50

9.00

Total Qty in SFt

Qty in SM
Fabrication of heavy steel work with
angle, tees, sheet iron etc for
making trusses, girders etc

26

12.70
12.70

Erection and fitting in position iron

trusses, staging of water tanks, etc
Truss total weight

12.70

Qty in Ton

12.70

Supply & fix corrugated GI sheet

with GI bolts, nuts, limpet etc.
complete : 22 BWG
Truss total Quantity

3120.00

Qty in M2

27

289.96

Flat sheet roof with GI plain sheets,

including batten rolls, screws, clips
etc : 22 BWG
3

101.00

2.00

606.00

30.50

2.00

122.00
728.00

Total Qty in SFt

Qty in SM
28

67.66

R C C (1:2:4) as in lintle /bressumer

etc.Lintle
Gable Beam
Total Qty in CFt
Qty in CM

29

877.50
2365.50
219.84

Truss total weight

Qty in Ton
25

198.00

200.00
200.00
5.66

Fabrication of steel
1.50% of item No-31
Qty in Ton

200

7.35
2204

Page 19

0.67

DETAIL COST ESTIMATE

Internal Electrification
S.No

Description of item

CSR 2009 Ref. No.

Qty Unit

Wiring of light/fan/call-bell point in

3/0.029 PVC insulated bare cable in
PVC pipe recessed

(15-50)

170 No

867.02

147393.40

Wiring of 2/3-pin 5-Amp. plug point in

3/0.029 PVC insulated bare cable in
PVC pipe recessed

(15-51)

36

No

432.59

15573.24

Supply and Erection button

holder/angle holder Bakelite large size (15-22-a)

60

No

34.59

2075.40

(15-61-a)

60

No

784.9

47094.00

(15-26-a)

20

No

304.33

6086.60

(15-71-d)

24

No

322.48

7739.52

40

No

63.13

2525.20

40

No

2191.13

87645.20

No

3515.66

7031.32

Supply and Erection fluorescent tube

light fitting including 4' rod, choke,
starter, flexible wire etc : Single
Supply and Erection circuit breaker
(imported) on sahl wood board
complete : 2/5/15 Amp.

Supply and Erection single phase

imported auto circuit

Supply and Erection girder clamp

hook, 5/8"
(15-25)
Supply
anddia.for
Erection best quality AC
ceiling fan complete with GI rod,
canopy, blades & regulator : 56" sweep (15-68-c)

Earthing of iron clad/aluminium

switches etc with GI wire #8 SWG in GI
pipe 0.5" dia
(15-41)

10

W/O main sub main double cover

Rate

Amount

Supply and Erection single core PVC

insulated copper conductor 250/440 V
grade cable : 3/0.029"

(15-05-a)

600 M

28.65

17190.00

ii

Supply and Erection single core PVC

insulated copper conductor 250/440 V
grade cable : 7/0.029"

(15-05-c)

1000 M

42.47

42470.00

iii

Supply and Erection single core PVC

insulated copper conductor 250/440 V
grade cable : 7/0.044"

(15-05-e)

300 M

82.85

24855.00

11

Supply and Erection transpower auto

circuit breaker 3-phase, 400V fungus
moisture proofing : 100 Amp.

(15-70-c)

No

5724.77

11449.54

12

Supply and Erection wall/pole type

bracket with double cover water tight
reflector, flexible wire & brass holder

(15-15)

15

No

53.81

807.15

13

Supply and Erection cubical type

factory fabricated floor/wall mounting
steel main board comp. : Recessed

(15-75-b)

No

10057.1

20114.20

Total

440049.77