Name of work :-

Material,Labour & Fuel Component

Sr.
DSR 08-09 As Per Estimate Labour Component Fuel
No. Item
Page Item Quantity Rate Amount Rate Amount Metal

Constant

1 2 3 4 5 6 7 8 9 10
( A ) WORK
BELLOW
PLINTH
Excavation in
soil
1 7 1 207.91 79.34 16496 75.00 15593 0
A ) 0.00 m to
1.50 m depth
Excavation in
H.M.
2 7 3 532.15 89.92 47851 85.00 45233 0
A ) 0.00 m to
1.50 m depth
Excavation in
H.M. & boulders
3 8 5 431.64 100.50 43380 95.00 41006 0
A ) 0.00
m to 1.50 m
depth
Excavation in
4 8 7 107.91 222.15 23972 210.00 22661 0
Soft Rock.
Excavation in
5 9 11 215.82 476.04 102739 450.00 97119 0
Hard Rock.
P.C.C.1:3:6 for
6 177 16 41.76 2845.15 118813 394.00 16453 0.9
bedding
P.C.C.1:4:8 for
7 13 1 198.04 2189.27 433563 394.00 78028 0.9
bedding
R.C.C.M-20 for
8 15 3b 412.34 3597.67 1483463 473.00 195037 0.85
footing
R.C.C.M-20 for
9 16 5b 57.51 4650.25 267436 707.00 40660 0.85
columns
R.C.C.M-20 for
10 beams ( plinth 17 8b 92.92 4697.86 436525 835.00 77588 0.85
beams )
II Class B.B.
11 Masonry in 25 1 558.02 2472.97 1379967 310.00 172986 0.00
C.M.1:6
Coping in CC
12 20 18a 14.98 3352.93 50227 567.00 8494 0.90
1:2:4
Filling with
13 Excavated 10 13 798.54 33.85 27031 32.00 25553 0.00
Materials
Filling with
14 Contractors Soil 10 14 809.22 195.71 158372 38.00 30750 0.00

Rubble Stone
15 Soling 15 cm to 10 15 41.70 410.44 17115 66.00 2752 0.00
20 cm Thk.
 Labour
forRubble Stone
16 10 15 166.80 69.82 11646 66.00 11009 0.00
Soling 15 cm to
20 cm Thk.
Breaking
17 160 121 153.00 96.27 14729 91.00 13923 0.00
Boulders
Two coat Sand
faced plaster 1:4
18 38 11 442.41 214.23 94777 80.00 35393 0.00
c.m.(21 to 23mm
Thk.)
Two coat Rough
Cast plaster 1:4
19 38 12 294.94 193.07 56944 67.00 19761 0.00
c.m.(21 to 23mm
Thk.)
P/F concrete
20 50 50 549.53 642.67 353166 73.00 40116 0.00
Paving Blocks
5138214 990115
( B )WORK
ABOVE PLINTH

150 th II Class
1 R A 4911.25 525.55 2581107 57.00 279941 0
B.B.Masonry 1:6

Half
2 B.B.Masonry 25 5 3801.73 375.58 1427854 57.00 216699 0
C.M.1:4
R.C.C. M-20 for
3 16 5b 279.85 4765.73 1333690 707.00 197854 0.85
Columns
R.C.C.M-20 for
4 17 8b 687.14 4814.61 3308311 835.00 573762 0.85
Beams
R.C.C.M-20 for
Slabs &
5 18 11 b 929.74 5260.03 4890460 929.00 863728 0.85
Landings &
waiste slabs
R.C.C. 1:1 1/2:3
6 19 15b 133.75 5618.54 751480 1208.00 161570 0.85
for Pardi
R.C.C.M-20 for
7 18 13 b 37.75 5368.67 202667 929.00 35070 0.85
Chajja
Coping in CC
8 20 18a 3.17 3432.76 10882 567.00 1797 0.9
1:2:4
P/F M.S bar
9 RA 16.30 52522.90 856123 2851.00 46471 0
reinforcement
P/F T.M.T. FE
10 415 bar RA 231.60 56711.56 13134397 2851.00 660292 0
reinforcement
11 P/F Fan Hook 24 35 467.00 173.82 81174 7.00 3269 0

P/F 32 mm Solid
core Flush Door
12 RA 153.30 2425.90 371890 135.00 20696 0
( T W Frame )
Door-D
 P/F 32 mm Solid
core Flush Door
13 (P M RA 572.88 1812.00 1038059 135.00 77339 0
Frame) Door-
D1
P / F PVC
shutter with
14 alluminium 90 78 390.59 2123.89 829570 135.00 52730 0
Frame Door-
D2
P/F Alluminium
15 sliding Window 88 73A(iii) 604.44 3041.88 1838634 360.00 217598 0
powder coated
16 M.S. Windows 83 50 116.55 2314.00 269697 172.00 20047 0
P/L vitrified Tile
17 51 56a 2595.22 1179.78 3061789 198.35 514762 0
flooring in CM1:4
P/L Kotah stone
flooring with 42 6
18 790.75 842.99 666594 92.70 73303 0
Mirror 51 54a
polish(525+240)
P/L Ceramics
19 51 53 558.88 1008.12 563418 196.00 109540 0.00
Tile flooring
P/L Ceramics
20 Antiskid Tile RA 546.98 516.36 282439 196.00 107208 0.00
flooring
P/L Kotah stone
21 flooring for 42 6 457.20 582.27 266214 69.50 31775 0.00
landing
P/L Kotah stone
22 flooring for Trade 46 27 661.73 636.58 421244 118.00 78084 0.00
& Riser
P/L Ceramics
23 50 48 3550.80 816.93 2900755 194.00 688855 0.00
Tile Dado
P/L vitrified Tile
24 skirting & dado 51 56b 310.70 1304.71 405373 198.35 61627 0
in CM1:4
P/L Ceramics
25 50 47 132.28 795.20 105189 194.00 25662 0
Tile Skirting

P/L Kotah stone

26 42 9 122.56 598.56 73360 88.00 10785 0.00
for Skirting

P/F chicken
27 40 25 3285.70 34.22 112437 2.75 9036 0
Mesh Jali
P/F Rolling
28 Shutter(Mech. 83 52b 174.00 3020.23 525520 165.00 28710 0
Gear)
12mm thick
29 cement plaster 37 38 3 14 12765.28 93.58 1194575 35.55 453806 0
1:5 with neeru
Two coat Sand
faced plaster 1:4
30 38 11 11338.17 219.65 2490429 80.00 907054 0
c.m.(21 to 23mm
Thk.)
 6mm thick
31 cement plaster 37 39 1 15 5040.00 67.64 340906 34.70 174888 0
1:4 with neeru
P/C B B M
32 RA 557.24 76.75 42768 15.35 8554 0
corbelling
Providing groove
33 39 23 1867.84 10.86 20285 10.00 18678 0
in ext. plaster
Patti on
plastered
34 39 24c 557.34 23.71 13215 14.40 8026 0
surface (150
mm)
P/F M S Grill
35 RA 133.15 567.00 75496 34.00 4527 0
Railing
P/F M S Grill for
36 allu. Window 103 1 1114.84 1247.17 1390395 34.00 37905 0
( 20 Kg/Sqm)
37 P/ F RCC Jali 21 21 76.77 439.98 33777 35.20 2702 0
P/F Granite Sill
38 RA 380.33 2395.00 910890 479.00 182178 0
for window
P/F Kotah Sill for
39 47 32 36.35 598.56 21758 165.00 5998 0
doors
P/C Kitchen Ota
40 RA 175.20 3692.00 646838 52.00 9110 0
(Granite)
RCC over head
41 RA 86000.00 7.02 603720 2.00 172000 0.00089
water tank
M S Stair for Lift
42 RA 15.25 5070.00 77318 150.00 2288 0
Room
P/L water proof
43 treatment to 33 5 2133.09 408.44 871239 80.00 170647 0
terrace
25 mm th
waterproof
44 plaster to W.C.& 33 6 1213.89 230.51 279814 52.00 63122 0
bath sunk
bottom
Providing &
applying Oil
45 62 10 17805.28 22.81 406138 4.70 83685 0
Bond distemper
(Two coat)
P/A
46 Snowsame/Sand RA - 4535.27 87.00 394568 7.50 34015 0
Tex Paint
Providing &
47 applying cement 58 12 6802.90 28.52 194019 7.50 51022 0
paint
48 P/A Oil Paint 58 11 29.96 35.85 1074 7.15 214 0
P/F M S Letter
49 RA 102.00 522.00 53244 150.00 15300 0
Box
P/F Number
50 RA 73.00 52.50 3833 16.00 1168 0
Plate
P/F Marble year
51 131 12a 4.00 1692.60 6770 186.00 744 0
Plate
 Painting MHADA
52 RA 5.00 645.60 3228 194.00 970 0
Logo
52386624 7576810
( C ) Sanitory &
Water Supply
P/L 225mm
1 121 93 190.20 322.65 61368 21.50 4089 0
R.C.C. Pipes
P/L 150mm
2 120 92 126.80 285.63 36218 17.85 2263 0.00
R.C.C. Pipes
100 Dia GSW
3 120 88 60.00 158.68 9521 24.50 1470 0.00
pipe
P/F 15cm X
4 10cm G.S.W 120 87 40.00 648.34 25934 24.50 980 0.08
Gully Trap
60cm X 45cm
inspection
5 121 96 25.00 2539.28 63482 240.00 6000 0.19
chamber with
R.C.C. cover
90cm X 45cm
inspection
6 122 98 34.00 3031.19 103060 285.00 9690 0.2
chamber with
R.C.C. cover
90cm X 45cm
sewer trap
7 inspection 122 100 5.00 3597.16 17986 300.00 1500 0.2
chamber with
R.C.C. cover
P/F C I Pipe 80
mm dia.(MJP SR
8 08-09) 223 23a 57.60 387.30 22308 6.75 389 0
Rs.559.00 for
1.80 m length
P/F C I Pipe
100 mm dia.
9 (MJP SR 08-09) 223 23b 57.60 440.19 25355 6.75 389 0
Rs.749.00 for
1.80 m length
P/L 100 mm dia
10 stabilizer PVC 127 124B 406.23 423.69 172116 6.75 2742 0
waist water pipe

P/L 75mm dia

11 SWR grade PVC 127 124A 406.23 282.46 114744 6.75 2742 0
Waste pipe

P/F Orissa type

575mm W.C.
12 124 116 102.00 2603.71 265578 577.00 58854 0
pan with Flush
Tank
P/L 110 mm dia
13 P.V.C.Rain water 123 111 594.00 195.55 116157 6.75 4010 0
pipe
Rate approved for
P/F 10 cm PVC.
14 200T/s LIG, golf 321.00 125.94 40427 20.00 6420 0
Nahani trap
Club, Yerwada,
 P/L 15mm dia.
15 G.I. pipe 106 13 922.85 121.66 112274 23.00 21226 0
medium grade
P/L 25mm dia.
16 G.I. pipe heavy 109 21 243.32 227.44 55341 20.50 4988 0
grade
P/L 32mm dia.
17 G.I. pipe heavy 109 22 540.40 280.34 151496 19.00 10268 0
grade
P/L 40mm dia.
18 G.I. pipe heavy 110 23 540.40 333.23 180077 19.00 10268 0
grade
P/L 50mm dia.
19 G.I. pipe heavy 110 24 420.07 336.40 141312 27.50 11552 0
grade
P/F Self Closing
20 115 62 73.00 163.97 11970 27.20 1986 0
tap 15mm
P/F Bib Tap Cup
21 RA 467.00 450.00 210150 27.50 12843 0
Headed
P/F 25 mm
22 wheeled stop 113 46 40.00 195.71 7828 16.45 658 0
tap
P/F 32 mm
23 wheeled stop 113 47 20.00 269.76 5395 16.45 329 0
tap
P/F 40mm
24 wheeled stop 114 48 20.00 322.65 6453 17.85 357 0
tap
P/F 50mm
25 wheeled stop 114 49 10.00 370.26 3703 19.00 190 0
tap
P/F Mixing Cock
26 RA 146.00 2377.00 347042 175.00 25550 0
(CP)
P/F Master Cock
27 (CP) Metro RA 102.00 590.00 60180 19.00 1938 0
Make
P/F Shower
28 115 60 146.00 126.95 18535 17.85 2606 0
Rose 100mm
P/F coloured
29 Wash Basin 118 79 102.00 1756.07 179119 231.00 23562 0
45x30 cm
Under Ground
30 RA ### 8.25 940500 2.00 228000 0.00089
Water Tank
3505627 457857

Name of work :-

ABSTRACT
 WORK
A BELLOW 5138214 990115
PLINTH
WORK ABOVE
B 52386624 7576810
PLINTH
SANITORY
D &WATER 3505627 457857
SUPPLY
Total 61030465 9024781
Add Lift 2.83%
214424
on (WAP)
For 15
Fuel Charges Kms @
Rs.94.95
Total 61030465 9239205

Name of work :-.

Calculation of the Various Components

Total of Labour+Fuel+Cement+ Steel component
28378154
=(9239205+{252781+1127317+5124}+7537936+10215790)
Other Material Component= (Total Estimated Cost -Total of
Labour+Fuel+Cement+ Steel component ) 32652311
Actual Components

K-1 LABOUR COMPONENT % (9239205/61030465)x100 = 15.14 %

Other Material
K-2 Componet
(32652311/61030465)x100 = 53.50 %
(252781+1127317+5124)/(61030465)
K-3 FUEL COMPONENT
x100 =
2.27 %

K-4 STEELCOMPONENT (10215790/61030465)x100 = 16.74 %

K-5 CEMENT COMPONENT (7537936/61030465)x100 = 12.35 %

Total 100.00 %
me of work :-

our & Fuel Component

Fuel Component Cement Steel

Metal Sand Rubble
Qty
Qty Constant Qty Constant Qty Constant
(Bags) Constant Qty
11 12 13 14 15 16 17 18 19

0.00 0 0.00 0 0.00

0.00 0 0.00 0 0.00

0.00 0 0.00 0 0.00

0.00 0 0.00 0 0.00

0.00 0 0.00 0 0.00

37.58 0.45 18.79 4.05 169.13

178.24 0.45 89.12 3.20 633.73

350.49 0.42 173.18 6.90 2845.15

48.88 0.42 24.15 6.90 396.82

78.98 0.42 39.03 6.90 641.15

0.00 0.3 167.41 1.44 803.55

13.48 0.45 6.74 6.27 93.92

0.00 0 0.00 0 0.00

0.00 0 0.00 0 0.00

0.00 0 0.00 1.1 45.87 0 0.00

 0.00 0 0.00 0 0.00

0.00 0 0.00 0 0.00

0.00 0.025 11.06 0.22 97.33

0.00 0.015 4.42 0.220 64.89

0.00 0.018 9.89 0.130 71.44

707.66 543.80 45.87 5817.10

0 0.034 166.98 0.30 1473.38

0 0.034 129.26 0.22 836.38

237.8725 0.42 117.54 6.9 1930.97

584.069 0.42 288.60 6.9 4741.27

790.279 0.42 390.49 6.9 6415.21

113.6875 0.42 56.18 6.9 922.88

32.0875 0.42 15.86 6.9 260.48

2.853 0.45 1.43 6.27 19.88

0 0 0.00 0 0.00 16.30

0 0 0.00 0 0.00 231.60

0 0 0.00 0.00 0.00

0 0 0.00 0.00 0.00

0 0 0.00 0.00 0.00

0 0 0.00 0.00 0.00

0 0 0.00 0.00 0.00

0 0 0.00 0.00 0.00

0 0.015 38.93 0.15 389.28

0 0.015 11.86 0.15 118.61

0 0.015 8.38 0.15 83.83

0 0.015 8.20 0.15 82.05

0 0.015 6.86 0.15 68.58

0 0.015 9.93 0.15 99.26

0 0.015 53.26 0.15 532.62

0 0.015 4.66 0.15 46.61

0 0.015 1.98 0.18 23.81

0 0.015 1.84 0.18 22.06

0 0 0.00 0 0.00

0 0 0.00 0 0.00

0 0.011 140.42 0.120 1531.83

0 0.025 283.45 0.22 2494.40

 0 0.007 35.28 0.045 226.80

0 0.007 3.90 0.045 25.08

0 0 0.00 0.00 0.00

0 0.007 3.90 0.045 25.08

0 0 0.00 0 0.00

0 0 0.00 0 0.00

0 0 0.00 0.005 0.38

0 0.015 5.70 0.13 49.44

0 0.015 0.55 0.13 4.73

0 0.02 3.50 0.25 43.80

76.54 0.00057 49.02 0.001760 151.36

0 0 0.00 0.00 0.00

0 0.05 106.65 0.12 255.97

0 0.025 30.35 0.22 267.06

0 0 0.00 0 0.00

0 0 0.00 0 0.00

0 0 0.00 0 0.00

0 0 0.00 0.00 0.00

0 0 0.00 0 0.00

0 0 0.00 0 0.00

0 0.015 0.06 0.13 0.52

 0 0 0.00 0 0.00

1837.389 1975.02 23143.57 247.90

0 0 0 0.03 5.71

0 0 0 0.025 3.17

0 0 0 0.01 0.60

3.2 0.08 3.2 0.25 10.00

4.75 0.25 6.25 0.5 12.50

6.8 0.3 10.2 0.75 25.50

1 0.3 1.5 0.75 3.75

0 0 0 0 0.00

0 0 0 0 0.00

0 0 0 0 0.00

0 0 0 0 0.00

0 0 0 0.5 51.00

0 0 0 0 0.00

0 0 0 0 0.00
 0 0 0 0 0.00

0 0 0 0 0.00

0 0 0 0 0.00

0 0 0 0 0.00

0 0 0 0 0.00

0 0 0 0 0.00

0 0 0 0 0.00

0 0 0 0 0.00

0 0 0 0 0.00

0 0 0 0 0.00

0 0 0 0 0.00

0 0 0 0 0.00

0 0 0 0 0.00

0 0 0 0 0.00

0 0 0 0 0.00

101.46 0.00057 64.98 0.00176 200.64

117.21 86.13 312.87 0.00

me of work :-

STRACT
 707.66 543.80 45.87 5817.10 0.00

1837.39 1975.02 0 23143.57 247.90

117.21 86.13 0 312.87 0.00

2662.26 2604.95 45.87 29273.54 247.90

DSR 08-
For 70 For 15 DSR 08-
09 @ Rs.
Kms @ Kms @ 09 @
252781 1127317 5124 7537936 38500 & 10215790
Rs. Rs.111.7 Rs.257.5
Rs.41400
432.76 1 0 bag
/MT
252781 1127317 5124 7537936 10215790

me of work :-.

he Various Components

Gross Components
LABOUR
COMPONENT %
15.14 %
Material
Componet
82.59 %
FUEL
COMPONENT
2.27 %
TOTAL 100.00 %