ABSTRACT OF COST

Name of work:- Construction of Faecal Sludge Treatment Plant (FSTP) of 10 KLD at Shore
Point (Dumping Yard).

SW:- Construction of 10 KLD Faecal sludge treatement plant(FSTP).

Estimate ID : WF-3125
SL Description
Qty Unit Rate Amount DSR No.
No
1 Surface dressing of the ground including removing vegetation and
in- equalities not exceeding 15 cm deep and disposal of rubbish,
lead up to 50 m and lift up to 1.5 m.
2.28
1.1 All kinds of soil 805.00 sqm 28.15 22660.75 2.28.1 SR
2 Clearing grass and removal of the rubbish up to a distance of 50 m
outside the periphery of the area cleared. 805.00 sqm 7.40 5957.00 2.32 SR
3 Earth work in excavation by mechanical means (Hydraulic
excavator) / manual means in foundation trenches or drains (not
exceeding 1.5 m in width or 10 sqm on plan), including dressing of
sides and ramming of bottoms, for all lift, including getting out the
excavated soil and disposal of surplus excavated soil as directed,
within a lead of 50 m.
2.8
3.1 All kinds of soil. 135.67 cum 218.60 29657.46 2.8.1 SR
4 Providing and laying in position cement concrete of specified
grade excluding the cost of centering and shuttering - All work up
to plinth level :
4.1
4.1 1:2:4 (1 cement : 2 coarse sand (zone-III) derived from natural
sources : 4 graded stone aggregate 20 mm nominal size derived
from natural sources)
16.85 cum 7365.15 124102.78 4.1.3 SR
5 Providing and laying in position ready mixed or site batched design
mix cement concrete for reinforced cement concrete work; using
coarse aggregate and fine aggregate derived from natural
sources, Portland Pozzolana / Ordinary Portland /Portland
Slag cement, admixtures in recommended proportions as per
IS: 9103 to accelerate / retard setting of concrete, to improve
durability and workability without impairing strength; including
pumping of concrete to site of laying, curing, carriage for all leads;
but excluding the cost of centering, shuttering, finishing and
reinforcement as per direction of the engineer-in-charge; for the
following grades of concrete. Note: Extra cement up to 10% of
the minimum specified cement content in design mix shall be
payable separately. In case the cement content in design mix is
more than 110% of the specified minimum cement content, the
contractor shall have discretion to either re-design the mix or bear
the cost of extra cement.

5.33
5.1 All works upto plinth level 5.33.1
5.1.1 Concrete of M30 grade with minimum cement content of 350 kg
/cum 16.27 cum 8825.35 143588.44 5.33.1.2 SR
5.2 All works above plinth level upto floor V level 5.33.2
5.2.1 Concrete of M30 grade with minimum cement content of 350 kg
/cum 28.20 cum 9106.35 256799.07 5.33.2.2 SR
6 Steel reinforcement for R.C.C. work including straightening,
cutting, bending, placing in position and binding all complete upto
plinth level.
5.22
6.1 Thermo-Mechanically Treated bars of grade Fe-500D or more. 4000.00 kg 89.65 358600.00 5.22.6 SR
7 Centering and shuttering including strutting, propping etc. and
removal of form for 5.9
7.1 Foundations, footings, bases of columns, etc. for mass concrete.
44.53 sqm 332.10 14788.41 5.9.1 SR
7.2 Suspended floors, roofs, landings, balconies and access platform
210.96 sqm 766.55 161711.39 5.9.3 SR
7.3 Lintels, beams, plinth beams, girders, bressumers and cantilevers
17.38 sqm 608.35 10573.12 5.9.5 SR
7.4 Columns, Pillars, Piers, Abutments, Posts and Struts 12.70 sqm 804.25 10213.97 5.9.6 SR
 8 Providing and laying 60mm thick factory made cement concrete
interlocking paver block of M -30 grade made by block making
machine with strong vibratory compaction, of approved size,
design& shape, laid in required colour and pattern over and
including 50mm thick compacted bed of coarse sand, filling the
joints with line sand etc. all complete as per the direction of
Engineer-in-charge.
83.14 sqm 951.00 79066.14 16.68 SR
9 12 mm cement plaster of mix : 13.1
9.1 1:4 (1 cement: 4 fine sand) 271.34 sqm 294.85 80004.60 13.1.1 SR
10 Distempering with 1st quality acrylic distemper (ready mixed)
having VOC content less than 50 gram/litre, of approved
manufacturer, of required shade and colour all complete:

13.41
10.1 New work (two or more coats) over and including water thinnable
priming coat with cement primer having VOC content less than
50 pram/litre
86.79 sqm 154.60 13417.73 13.41.1 SR
11 Finishing walls with Acrylic Smooth exterior paint of required
shade . 13.46
11.1 New work (Two or more coat applied @ 1.67 ltr/10 sqm over and
including priming coat of exterior primer applied @ 0.90 litre/10
sqm
184.55 sqm 147.45 27211.90 13.46.1 SR
12 Providing hollow cement block walling upto floor level 200 mm
thick consisting of using hollow block of size 40x20x20 cm of mix
1:3:6(1Cement :3Coarse sand:6 graded stone aggregate 10 mm
nominal and dwn size ) having a crushing strength of 3.50N/mm2
at 28 days as per IS 2185(Part-I)1979 laid in cement Mortar 1:6(1
Cement :6 Coarse sand)complete.
29.15 cum 10141.00 295610.15 NS
13 Providing and laying Hard Course/Moorum of approved quality as
per the direction of inharge. 26.62 cum 1606.10 42754.38 NS
14 Providing and laying filter media for sludge drying bed of approved
qualtiy and size as per the direction of engineer in charge.

14.1 2 to 12 mm mix gravel filter media 3.02 cum 2168.10 6547.66 NS

15 Providing and fixing UPVC (SWR) soil waste and vent pipe 96
kg/sqm) with UPVC pipe confirming to IS:13592 type-B i/c jointing
with seal ring conforming to IS:5382 living 10 mm gap fr thermal
expansion (Single socketed pipes) complete.

15.1 110mm dia 129.00 mtr 351.50 45343.50 NS

Total (DSR +MR) ###
Market Rate 390255.69
Addition of 18% GST over DSR 2021 by M.F 1.0633% 1338352.77 1.06 1423070.50
Total ###
Cost index @ 46% 1423070.50 46.00 654612.43
Total ###
Add EPF & ESI charges @ 3.94% 2467938.63 3.94 97236.78
Total ###
Say ` ###

(Rupees Twenty Five Lakhs Sixty Five Thousand One Hundred and Seventy Five Only)

Executive Engineer,
RCD, APWD, Wimberly Gunj
 Analysis of Items

Providing and fixing glazing in aluminium door, window, ventilator shutters and
partitions etc. with EPDM rubber/ neoprane gasket etc.complete as per the
21.3 architectural drawings and the directions of Engineer-in-Charge.(Cost of
aluminium snap beading shall be paid in basic item):

21.3.1With alco panel of 4.00 mm thickness (weight not less than 10kg/sqm)
Details of cost for 1.00 sqm
Materials:-
Alco Panel (VA-101-4PP-8x3-Exotic
Silver 4.0 mm thick =1.00 Sqm
Add for wastage & breakage @10%
=0.10 sqm
Total 1.10 Sqm
Plain glass panes 4.00 mm 470.00 sqm 1.10 517.00
### Carriage of glass 1.46 L.S 2.42 3.53
### Neoprene/EPDM rubber gasket 30.00 metre 6.00 180.00
LABOUR
112 Carpenter 2nd class 800.00 day 0.23 184.00
114 Beldar 700.00 day 0.23 161.00
### Sundries and carriage of gasket 1.46 L.S 6.89 10.06
Total 1055.59
Add Water Charges @ 1% On 1055.59 1.00 100.00 10.56
Total 1066.15
Add 18% GST applicable on work
contract, by reversible method 1066.15 21.27 100.00 226.77
(multiplying factor 0.2127)

Total 1292.92
Add Contractors profit @ 15% On 1292.92 15.00 100.00 193.94
Total 1486.86
Add 1 % Cess 1486.86 1.00 100.00 14.87
Cost for 1.00 Sqm 1501.72
Say 1502.00

Providing and fixing eaves or facia board 12 mm thick fiber board including
necesarry nuts & bolts priming and painting etc complete as per the dirction of
NSI Engineer-in-Charge.

Code Description Rate Unit Qty Total

Details of cost for 0.60 Mtr.
MATERIAL
1068 12 mm WPC board 400.00 Sqm 0.198 79.20
0.60x0.30=0.18 add 10% Wastage
0.018 =0.198 Sqm
9977 Carriage of material/nails/bolts 1.46 L.S. 4.00 5.84
LABOUR
0112 Carpenter 2nd class 800.00 day 0.10 80.00
TOTAL 165.04
Add 1 % for water charges 1.65
TOTAL 166.69
Add 18% GST applicable on work
contract, by reversible method 35.46
(multiplying factor 0.2127)

TOTAL 202.15
Add 15 % for contractor's profit and 30.32
overheads
TOTAL 232.47
Add 1 % for Labour Cess 2.32
Cost of 0.60 Mtr. 234.79
Cost of 1.00 Mtr. 391.32
Say 391.30
Taking out existing Aluminium Window Shutter, repair by cutting etc. and
refixing of repaired window shutters to existing window frames,including
NSI replacement of hinges with screws etc. as required,all complete as per the
direction of the Engineer-in-Charge.

CodeDescription Rate Unit Qty Total

Details cost for 01 No.

Labout for Taking out (15.13.1)

0112 Carpenter 2nd class 800.00 day 0.25 200.00
0114 Beldar 700.00 day 0.25 175.00
9999 Sundries 1.46 L.S. 0.52 0.76
Labout for refixing
0112 Carpenter 2nd class 800.00 day 0.25 200.00
0114 Beldar 700.00 day 0.25 175.00
9999 Sundries 1.46 L.S. 0.52 0.76
Nails screws beeding etc. 100.00
TOTAL 851.52
Add 1 % for water charges 8.52
TOTAL 860.03
Add 18% GST applicable on work
contract, by reversible method 182.93
(multiplying factor 0.2127)

TOTAL 1042.96
Add 15 % for contractor's profit and 156.44
overheads
TOTAL 1199.41
Add 1 % for Labour Cess 11.99
 Total 1211.40
Cost of 01 No. 1211.40
Say 1211.40
Repairing of leaky roofs by tarfelting wherever required.
NSI

CodeDescription Rate Unit Qty Total

Details cost for 10 Sqm

Labout for Taking out (15.13.1)
Tarfelt sheet 150.00 Sqm 10.00 1500.00
0112 Carpenter 2nd class 800.00 day 0.25 200.00
0114 Beldar 700.00 day 0.25 175.00
9999 Sundries 1.46 L.S. 0.52 0.76
TOTAL 1875.76
Add 1 % for water charges 18.76
TOTAL 1894.52
Add 18% GST applicable on work 402.96
contract, by reversible method
(multiplying factor 0.2127)

TOTAL 2297.48
Add 15 % for contractor's profit and 344.62
overheads
TOTAL 2642.10
Add 1 % for Labour Cess 26.42
Total 2668.52
Cost of 10 Sqm. 2668.52
Cost of 1 Sqm. 266.85
Say 266.90

NSI Providing cement concrete surface drain including earth work inexcavation
a) 10cm
23x23thick
cm base concrete and 23 cm thick sidde walling with 1:4:8(1 cement 4
(Ref.AAR'78, Pg.No.229, Item No.1B)
Details of cost for 3.00 Mtr

Earth work in foundation trenches 0.525 Cum 343.90 180.55

Cement Concrete 1:4:8 0.366 Cum 11070.55 4051.82

12mm cement plaster 1:4 Including 2.97 Sqm 524.60 1558.06

floating coat of neat cement
Sundries and frame work 13.25 LS 1.46 19.35
 5809.78
Add Water Charges @ 1% On 19.35 1.00 100.00 0.19
Add 18% GST applicable on work
contract, by reversible method 19.54 21.27 100.00 4.16
(multiplying factor 0.2127)

Add Contractors profit @ 15% On 23.69 15.00 100.00 3.55

Add Cess @ 1% On 27.25 1.00 100.00 0.27
Cost for 3.00 Mtr 5817.95
Cost for 1.00 Mtr 1939.32
Say Rs. 1939.00 /Mtr

MR Making plinth protection 50mm thick if cement comncrete 1:3:6 (1cement:3 Coarse
sand:6 graded stone aggregate 20mm nominal size) over 75mm bed by stone
aggregate 40 mm nominal size well rammed and consolidated and grounted with fine
sand including finishing the top smooth.

Details of cost for 1.00 /Sqm

Materials:-
Stone aggrigate 40mm 0.75 Cum 1,600.00 ₹ 1,200.00
Carriage of stone aggregate 40mm 0.75 Cum 398.35 ₹ 298.76
Fine sand 60cu.dm per 10sqm 0.06 Cum 4,000.00 ₹ 240.00
Carriage fine sand 0.06 Cum 419.98 ₹ 25.20
Dressing th ground including
cutting and filling upto 15cm
Belder 0.16 Cum 700.00 ₹ 112.00
Coolie 0.11 Cum 700.00 ₹ 77.00
Cement Concrete 1:3:6 Qty of
cement concrete 1:3:6 on
10Sqm.area=0.5cum
Material (for C.C 1:3:6)
Stone aggrigate 20mm 0.35 Cum 1,800.00 ₹ 630.00
Stone aggrigate 10mm 0.12 Cum 2,000.00 ₹ 240.00
Carriage of stone aggregate 0.47 Cum 398.35 ₹ 187.22
Coarse Sand 0.23 Cum 2,660.00 ₹ 611.80
Carriage of Coarse Sand 0.23 MT 398.35 ₹ 91.62
Cement 0.11 MT 10,000.00 ₹ 1,100.00
Carriage of cement 0.11 MT 373.23 ₹ 41.06
Labour (for C.C. 1:3:6)
Beldar 1.00 Each 700.00 ₹ 700.00
Mason Ist class 0.05 Each 900.00 ₹ 45.00
Bhisti 0.33 Each 700.00 ₹ 231.00

Hire and running charge of mechanical

Mixer 13.39 L.S 1.46 ₹ 19.55
Sundries 6.76 L.S 1.46 ₹ 9.87
Labour
Mason (average) 0.27 Each 800.00 ₹ 216.00
Belder 1.08 Each 700.00 ₹ 756.00
Coolie 1.08 Each 700.00 ₹ 756.00
Total ₹ 7,588.08
Add 1 % for water charges 7588.08 1 100 ₹ 75.88
TOTAL ₹ 7,663.96
Add 18% GST applicable on work 7663.96 0.2127 ₹ 1,630.12
contract,
TOTAL by reversible method
₹ 9,294.09
(multiplying factor 0.2127)
Add 15 % for contractor's profit and
overheads 9294.09 15 100 ₹ 1,394.11
TOTAL ###
Add 1 % for Labour Cess ### 1 100 ₹ 106.88
Cost of 10.00 Sqm ₹ 10,795.08
Cost of 1.00 Sqm ₹ 1,079.51
Say ₹ 1,079.50
 ABSTRACT OF COST

Name of work:- Construction of Faecal Sludge Treatment Plant (FS

Point (Dumping Yard).
SW:- Contruction of Guard room, Toilet and boundary wall.
Estimate ID : WF-3125
SL Description
Qty
No
1 Earth work in excavation by mechanical means (Hydraulic
excavator) / manual means in foundation trenches or drains (not
exceeding 1.5 m in width or 10 sqm on plan), including dressing of
sides and ramming of bottoms, for all lift, including getting out the
excavated soil and disposal of surplus excavated soil as directed,
within a lead of 50 m.

1.1 All kinds of soil. 73.86

2 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 1:2:4 (1 cement : 2 coarse sand (zone-III) derived from natural
sources : 4 graded stone aggregate 20 mm nominal size derived
from natural sources)
9.50
3 Providing and laying in position specified grade of reinforced
cement concrete, excluding the cost of centering, shuttering,
finishing and reinforcement - All work up to plinth level :
3.1 1:1.5:3 (1 cement : 1.5 coarse sand (zone-III) derived from natural
sources : 3 graded stone aggregate 20 mm nominal size de rived
from natural sources)
9.63
4 Reinforced cement concrete work in walls (any thickness),
including attached pilasters, buttresses, plinth and string
courses, fllets, columns, pillars, piers, abutments, posts and struts
etc. above plinth level up to floor five level, excluding cost of
centering, shuttering, finishing and reinforcement:

4.1 1:1.5:3 (1 cement : 1.5 coarse sand(zone-III) derived from

natural sources : 3 graded stone aggregate 20 mm nominal size
derived from natural sources)
4.60
 5 Reinforced cement concrete work in beams, suspended foors,
roofs having slope up to 15° landings, balconies, shelves,
chajjas, lintels, bands, plain window sills, staircases and spiral stair
cases above plinth level up to floor five level, excluding the cost of
centering, shuttering, finishing and reinforcement with 1:1.5:3 (1
cement : 1.5 coarse sand(zone-III) derived from natural sources: 3
graded stone aggregate 20 mm nominal size derived from natural
sources).

8.87
6 Steel reinforcement for R.C.C. work including straightening,
cutting, bending, placing in position and binding all complete upto
plinth level.
6.1 Thermo-Mechanically Treated bars of grade Fe-500D or more. 2080.00
7 Centering and shuttering including strutting, propping etc. and
removal of form for
7.1 Foundations, footings, bases of columns, etc. for mass concrete. 67.06
7.2 Suspended floors, roofs, landings, balconies and access platform
20.91
7.3 Lintels, beams, plinth beams, girders, bressumers and cantilevers
54.45
7.4 Columns, Pillars, Piers, Abutments, Posts and Struts 76.27
8 12 mm cement plaster of mix :
8.1 1:4 (1 cement: 4 fine sand) 386.30
9 Distempering with 1st quality acrylic distemper (ready mixed)
having VOC content less than 50 gram/litre, of approved
manufacturer, of required shade and colour all complete:
9.1 New work (two or more coats) over and including water thinnable
priming coat with cement primer having VOC content less than
50 pram/litre
192.72
10 Finishing walls with Acrylic Smooth exterior paint of required
shade .
10.1 New work (Two or more coat applied @ 1.67 ltr/10 sqm over and
including priming coat of exterior primer applied @ 0.90 litre/10
sqm
193.58
11 Providing and laying Ceramic glazed floor tiles of size 300x300 mm
(thickness to be specified by the manufacturer), of 1st quality
conforming to IS : 15622, of approved make, in all colours, shades,
except White, Ivory, Grey, Fume Red Brown, laid on 20 mm thick
bed of cement mortar 1:4 (1 Cement : 4 Coarse sand), jointing
with grey cement slurry @ 3.3 kg/ sq.m including pointing the
joints with white cement and matching pigments etc., complete.

14.21
12 Providing and fixing factory made P.V.C. door frame of size 50x47
mm with awall thickness of 5 mm, made out of extruded 5mm
rigid PVC foam sheet, mitred at corners and joined with 2 Nos of
150 mm long brackets of 15x15 mm M.S. square tube, the vertical
door frame profiles to be reinforced with 19x19 mm M.S. square
tube of 19 gauge, EPDM rubber gasket weather seal to be provided
through out the frame. The door frame to be fixed to the wall using
M.S. screws of 65/100 mm size, complete as per manufacturer’s
specification and direction of Engineer- in-Charge.

7.28
13 Providing and fixing factory made panel PVC door shutter
consisting of frame made out of M.S. tubes of 19 gauge thickness
and size of 19 mm x 19 mm for styles and 15x15 mm for top &
bottom rails. M.S. frame shall have a coat of steel primers of
approved make and manufacture. M.S. frame covered with 5 mm
thick heat moulded PVC 'C' channel of size 30 mm thickness, 70
mm width out of which 50 mm shall be flat and 20 mm shall be
tapered in 45 degree angle on both side forming styles and 5 mm
thick, 95 mm wide PVC sheet out of which 75mm shall be flat and
20 mm shall be tapered in 45 degree on the inner side to form top
and bottom rail and 115 mm wide PVC sheet out of which 75 mm
shall be flat and 20 mm shall be tapered on both sides to form lock
rail. Top, bottom and lock rails shall be provided both side of the
panel. 10 mm (5 mm x 2 ) thick, 20 mm wide cross PVC sheet be
provided as gap insert for top rail & bottom rail, paneling of 5 mm
thick both side PVC sheet to be fitted in the M.S. frame welded/
sealed to the styles & rails with 7 mm (5 mm+2 mm) thick x 15
mm wide PVC sheet beading on inner side, and joined together
with solvent cement adhesive. An additional 5 mm thick PVC strip
of 20 mm width is to be stuck on the interior side of the 'C'
Channel using PVC solvent adhesive etc. complete as per direction
of Engineer-in-charge, manufacturer's specification & drawing.
13.1 30 mm thick plain PVC door shutters 1.39
 14 Providing and fixing factory made uPVC glazed/ wire mesh
windows/ doors comprising of lead free uPVC multi-
chambered frame, sash and mullion/ coupler (wherever
required) extruded profiles having minimum wall thickness of 1.70
mm for Series R1 and R2 profiles and 2.10 mm for Series R3 and
R4 profiles conforming to EN: 12608 in any shape, colour and
design duly reinforced with galvanized mild steel section made of
required shape & size as per CPWD Specification, uPVC
extruded glazing beads, interlocks and Inline sash adaptor
(whereever required) of appropriate dimension, EPDM gasket,
hardware, SS 304 grade fasteners of minimum 8 mm dia. with
countersunk head, comprising of matching polyamide PA6 grade
sleeve for fixing frame to finished wall as per IS 1367 : Part 1 to
14, plastic packers, plastic caps and necessary stainless steel
screws etc. Profile of frame, sash & mullion (if required) shall
be mitred cut and fusion welded/ mechanically jointed
duly sealed at all corners, including drilling of holes for fixing
hardware and drainage of water etc. After fixing frame the gap
between frame and adjacent finished wall shall be filled with
weather proof silicon sealant over backer rod of approved size and
quality, all complete as per approved drawing conforming to CPWD
specification & direction of Engineer-in-Charge. Section of
steel reinforcement
14.1 Fixed and without
window/ ventilator cross sections
mullion/of uPVC profiles to be as
transom.
14.1.1 Using R1 series with frame (33mm & above) x (35mm & above).
(Height upto 0.90 meter) 1.96
14.2 Two track two panels sliding window with Aluminium channel
for roller track, wool pile, nylon rollers with SS 304 body.
14.2.1 Using R2 series with frame (40mm & above) x (40mm & above) &
sash (25mm & above) x (50mm & above) with zinc alloy (zamak)
powder coated touch locks with hook (Height upto 1.2 meter).

1.62
14.3 Two track two panels sliding door with Aluminium channel for roller
track, wool pile, zinc alloy (zamak) powder coated handle on every
panel along with multi-point locking system, adjustable nylon
rollers with SS 304 body.

14.3.1 Using R3 series with frame (55mm & above) x (40mm & above) &
sash (30mm & above) x (74mm & above). (Height upto 2.5 meter).
0.41
15 Providing and fixing wash basin with C.I. brackets, 15 mm C.P.
brass pillar taps, 32 mm C.P. brass waste of standard pattern,
including painting of fittings and brackets, cutting and making
good the walls wherever require:
15.1 White Vitreous China Wash basin size 630x450 mm with a pair of
15 mm C.P. brass pillar taps 1.00
16 Providing and fixing white vitreous china flat back or wall corner
type lipped front urinal basin of 430x260x350 mm and
340x410x265 mm sizes respectively with automatic flushing
cistern with standard flush pipe and C.P. brass spreaders with
brass unions and G.I clamps complete, including painting of fittings
and brackets, cutting and making good the walls and floors
wherever required :

16.1 One urinal basin with 5 litre white P.V.C. automatic flushing cistern
2.00
17 Providing and placing on terrace (at all floor levels) polyethylene
water storage tank, IS : 12701 marked, with cover and suitable
locking arrangement and making necessary holes for inlet, outlet
and overflow pipes but without fittings and the base support for
tank.
1000.00
18 Providing and fixing water closet squatting pan (Indian type
W.C.pan ) with 100 mm sand cast Iron P or S trap, 10 litre low level
white P.V.C. flushing cistern, including flush pipe, with manually
controlle ddevice (handle lever) conforming to IS : 7231, with all
fittings and fixtures complete, including cutting and making good
the walls and floors wherever required:

18.1 White Vitreous china Orissa pattern W.C. pan of size 580x440 mm
with integral type foot rests 1.00
19 Providing & fixing glass panes with putty and glazing clips in steel
doors, windows, clerestory windows, all complete with :
19.1 4.0 mm thick glass panes (weights not less than 10 kg/ sqm) 2.03
20 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.

20.1 G.I. pipes 530.18

21 Providing and fixing Chlorinated Polyvinyl Chloride (CPVC) pipes,
having thermal stability for hot & cold water supply, including all
CPVC plain & brass threaded fittings, including fixing the pipe with
clamps at 1.00 m spacing. This includes jointing of pipes & fittings
with one step CPVC solvent cement and testing of joints complete
as per direction of Engineer in Charge. Internal work - Exposed on
wall
21.1 25 mm nominal dia Pipes 18.00
21.2 40 mm nominal dia Pipes 25.00
22 Providing and fixing ball valve (brass) of approved quality, High or
low pressure, with plastic floats complete :
22.1 20 mm nominal bore 1.00
23 Providing and fixing C.P. brass bib cock of approved quality
conforming to IS:8931 :
23.1 15 mm nominal bore 5.00
24 Providing and fixing C.P. brass stop cock (concealed) of standard
design and of approved make conforming to IS:8931.
24.1 15 mm nominal bore 4.00
25 Providing and fixing PTMT grating of approved quality and colour.

25.1 Circular type

25.1.1 100 mm nominal dia 1.00
26 Providing and fixing P.V.C. waste pipe for sink or wash basin
including P.V.C. waste fittings complete.
26.1 Flexible pipe
26.1.1 32 mm dia 1.00
27 Providing and fixing 3 layer PP-R (Poly propylene Random
copolymer) pipes confirming to IS:15801 UV stabilized & anti -
microbial fusion welded, having thermal stability for hot & cold
water supply, including all PP - R plain & brass threaded
polypropylene random fittings, including trenching, refilling &
testing of joints complete as per direction of Engineer-in-Charge.
External work

27.1 PN - 10 Pipe, 50 mm OD (SDR-11) 90.00

28 Providing and fixing PPR Unions
28.1 PPR Union SOmm 6.00
Providing hollow cement block walling upto floor level 200 mm
thick consisting of using hollow block of size 40x20x20 cm of mix
1:3:6(1Cement :3Coarse sand:6 graded stone aggregate 10 mm
nominal and dwn size ) having a crushing strength of 3.50N/mm2
at 28 days as per IS 2185(Part-I)1979 laid in cement Mortar 1:6(1
Cement :6 Coarse sand)complete.
37.90
Providing and fixing soil, waste and vent pipes : with UPVC pipe
coforming to IS:13592 type B including jointing of pipes and
fittings with solvent cement etc complete as per direction of
Engineer-in-charge
 110 mm dia 15.00
75 mm dia 10.00
Providing and fixing on wall face unplasticised - PVC moulded
fittings/ accessories for unplasticised Rigid PVC waste water pipes
conforming to IS : 13592 Type A, including jointing with Adhesive.

110 mm dia plain bend 1.00

75 mm dia plain bend 1.00
Providing and fixing UPVC moulded Access door bend of approved
quality.
110 mm dia 6.00
75 mm dia 6.00
Providing and fixing PVC(SWR) fittings with solvent joint.
110 mm dia heel rest sanitary bend 1.00
75 mm dia heel rest sanitary bend 1.00
Providing and fixing uPVC double equal junction of required degree
with access door, insertion rubber washer 3 mm thick, bolts and
nuts complete :conforming to IS: 13592 : 2000

110x110x110x110 mm 1.00
75x75x75x75 mm 1.00
Providing lead chaulked Joints to UPVC pipes and fittings of
diameter.
110 mm 1.00
75 mm 1.00
Providing and fixing trap of self cleansing design with screwed
down or hinged grating with or without vent arm complete,
including cost of cutting and making good the walls and floors :

110 mm inlet and 75 mm outlet- UPVC Pipe 1.00

Constructing manhole with Cement Concrete 1:3:6 (1 : Cement : 3
Coarse sand : 6 Graded stone aggregate 40 mm nominal size) RCC
top slab with 1:1.5:3 mix (1 : Cement : 1.5 Coarse sand : 3 Graded
stone aggregate 20 mm nominal size) foundation concrete 1:4:8
mix (1 : Cement : 4 Coarse sand : 8 Graded stone aggregate 40
mm nominal size) inside plastering 12 mm thick with cement
mortar 1:3 (1 : Cement : 3 Coarse sand) finished with floating coat
of neat cement and making channel in cement concrete 1:2:4 (1 :
Cement : 2 Coarse sand : 4 Graded stone aggregatee 20 mm
nominal size) finished with a floating coat of neat cement
complete as per standard design :

Inside size 90x80 cm and 45 cm deep including C.I. cover with

frame (light duty) 455x610 mm internal dimensions total weight of
cover and frame to be not less than 38 kg (weight of cover 23 kg
and weight of frame 15 kg) :
2.00
Constructing of Septic tank with cement concrete wall with 1:3:6
(1 cement, 3 coarse sand 6 graded stone aggregate 40 mm
nominal size) including RCC precast top slab 10mm thick with
1:1:5:3 (1 cement, 1.5 coarse sand, 3 graded stone aggregate
20mm nominal size) 20mm thick foundation concrete 1:4:8 (1
cement, 4 coarse sand, 8 graded stone aggregate 40mm nominal
size) inside plastering 20mm thick with water proof cement
finished with floating coat of neat cement, 40mm thick C.C.
Flooring 1:2:4(1 cement, 2 coarse sand 4 graded stone aggregate)
including RCC buffle wall 10 cm with terminal guard and two
manhole cover of size 455x610 mm rectangular C.I. Cover (light
duty) fixed in RCC Slab M.S. Foot rest and 30 cm c/c etc complete
as per design, drawing and direction of Enginee-in-charge.

50 users having Inside dimensions 3.70 x 1.50 x 1.85 including 30

cm free board. 1.00
Total (DSR +MR)
Market Rate
Addition of 18% GST over DSR 2021 by M.F 1.0633% 1058462.37
Total
Cost index @ 46% 1125463.03
Total
Add EPF & ESI charges @ 3.94% 2276551.33
Total
Say `

(Rupees Twenty Three Lakhs Sixty Six Thousand Two Hundred and Fort
COST

ment Plant (FSTP) of 10 KLD at Shore

y wall.

Unit Rate Amount DSR No.

2.8
cum 218.60 16145.80 2.8.1 SR

4.1

cum 7365.15 69968.93 4.1.3 SR

5.1

cum 8364.20 80547.25 5.1.2 SR

5.2

cum 9861.70 45363.82 5.2.2 SR

cum 10391.40 92171.72 5.3 SR

5.22
kg 89.65 186472.00 5.22.6 SR

5.9
sqm 332.10 22270.63 5.9.1 SR

sqm 766.55 16028.56 5.9.3 SR

sqm 608.35 33124.66 5.9.5 SR

sqm 804.25 61340.15 5.9.6 SR
13.1
sqm 294.85 113900.56 13.1.1 SR

13.41

sqm 154.60 29794.51 13.41.1 SR

13.46

sqm 147.45 28543.37 13.46.1 SR

sqm 1107.05 15731.18 11.38 SR

metre 408.25 2972.06 9.119 SR

9.12
sqm 2455.10 3412.59 9.120.1 SR
 9.147
9.147.C1

sqm 7565.15 14827.69 9.147.C1.1 SR

9.147.A1

sqm 7517.70 12178.67 9.147.A1.1 SR

9.147.B1

sqm 7089.60 2871.29 9.147.B1.1 SR

17.7
 each 2275.00 2275.00 17.7.1 SR

17.4

each 5268.85 10537.70 17.4.1 SR

per litre 9.70 9700.00 18.48 SR

17.1

each 5781.35 5781.35 17.1.1 SR

10.3
sqm 940.30 1908.81 10.30.1 SR

10.26
kg 180.20 95538.44 10.26.3 SR

18.7
metre 408.55 7353.90 18.7.3 SR
metre 674.35 16858.75 18.7.5 SR

18.18
each 397.45 397.45 18.18.2 SR

18.49
each 434.20 2171.00 18.49.1 SR

18.52
each 594.75 2379.00 18.52.1 SR

18.58
18.58.1
each 33.20 33.20 18.58.1.1 SR

17.28
17.28.2
each 104.35 104.35 17.28.2.1 SR

18.6
metre 568.60 51174.00 18.6.5 SR
18.6A
each 764.00 4584.00 18.6A.5 SR

cum 10141.00 384343.90

metre 351.50 5272.50
metre 291.80 2918.00

each 213.00 213.00

each 153.10 153.10

each 322.90 1937.40

each 286.60 1719.60

each 241.50 241.50

each 205.90 205.90

each 668.00 668.00

each 549.00 549.00 110 mm dia heel rest sanitary bend

each 156.00 156.00

each 129.00 129.00

each 318.30 318.30

 each 21527.90 43055.80

Job ### 191494.30

### 633375.30
633375.30 1058462.37
1058462.37 1.06 1125463.03
###
1125463.03 46.00 517713.00
###
2276551.33 3.94 89696.12
###
 ###

undred and Forty Seven Only)

Executive Engineer,
RCD, APWD, Wimberly Gunj
est sanitary bend
 ABSTRACT OF COST

Name of work:- Construction of Faecal Sludge Treatment Plant (FS

Point (Dumping Yard).
SW:-Construction of approach road (55.0 mtr) to FSTP from link ro
Estimate ID : WF-3125
SL Description
Qty
No
1 Earth work in excavation by mechanical means (Hydraulic
excavator)/manual means over areas (exceeding 30 cm in depth,
1.5 m in width as well as 10 sqm on plan) including getting out and
disposal of excavated earth lead upto 50 m and for all lift, as
directed by Engineer-in-charge.

1.1 All kinds of soil 498.50

2 Earth work in excavation by mechanical means (Hydraulic
excavator) / manual means in foundation trenches or drains (not
exceeding 1.5 m in width or 10 sqm on plan), including dressing of
sides and ramming of bottoms, for all lift, including getting out the
excavated soil and disposal of surplus excavated soil as directed,
within a lead of 50 m.

2.1 All kinds of soil. 44.00

3 Excavating, supplying, stacking and filling of local earth
(including royalty) by mechanical transport upto a lead of 5km
also including ramming and watering of the earth in layers not
exceeding 20 cm in foundation, trenches, plinth, sides of
foundation etc. complete for all lift.
402.90
4 Filling available excavated earth (excluding rock) in trenches,
plinth. sides of foundations etc. in layers not exceeding 20cm
in depth, consolidating each deposited layer by ramming and
watering, lead up to 50 m and for all lift
28.60
5 Providing and laying in position cement concrete of specified
grade excluding the cost of centering and shuttering - All work up
to plinth level :
5.1 1:2:4 (1 cement : 2 coarse sand (zone-III) derived from natural
sources : 4 graded stone aggregate 20 mm nominal size derived
from natural sources)
44.70
5.2 1:4:8 (1 Cement : 4 coarse sand (zone-III) derived from natural
sources : 8 graded stone aggregate 40 mm nominal size derived
from natural sources)
2.80
 6 Centering and shuttering including strutting, propping etc. and
removal of form work for:
6.1 Foundations, footings, bases for columns 169.40
7 12 mm cement plaster of mix :
7.1 1:4 (1 cement: 4 fine sand) 169.40
8 Preparation and consolidation of sub grade with power road roller
of 8 to 12 tonne capacity after excavating earth to an average of
22.5cm depth, dressing to camber and consolidating with road
roller including making good the undulations etc. and re-rolling the
subgrade and disposal of surplus earth with lead upto 50 metres.

273.00
9 Providing, laying, spreading and compacting graded stone
aggregate(size range 53 mm to 0.075 mm ) to wet mix macadam
(WMM) specification including premixing the material with water at
OMC in for all leads & lifts, laying in uniform layers with
mechanical paverfinisher in sub- base / base course on well
prepared surface and compacting with vibratory roller of 8 to 10
tonne capacity to achievethe desired density, complete as per
specifications and directions of Engineer-in-Charge.

69.00
10 Providing and applying tack coat using bitumen emulsion
conforming to IS:8887, using emulsion pressure distributer
including preparing the surface & cleaning with mechanical broom.

10.1 With rapid setting bitumen emulsion

10.1.1 On W.B.M / W.M.M. @ 0.4kg/sqm 218.00
10.1.2 On bituminous surface @ 0.25kg/sqm 806.00
11 Providing and laying bituminous macadam using crushed stone
aggregates of specified grading premixed with bituminous
binder,transported to site by tippers, laid over a previously
prepared surface with paver finisher equiped with electronic
sensor to the required grade, level and alignment and rolling with
smooth wheeled, vibratory and tandem rollers as per
specifications to achieve the desired compaction and density,
complete as per specificatons and directions of Engineer-in-
Charge.

11.1 50 to 100 mm average compacted thickness with bitumen of

grade VG-30 @ 3.50% (percentage by weight of total mix)
prepared in Batch Type Hot Mix Plant of 100-120TPH capacity.
61.00
12 2.5 cm thick bitumastic sheet with hot bitumen of approved
quality,using stone chippings (60% with 12.5 mm nominal size and
40%with 10 mm nominal size) @ 1.65 cum per 100 sqm and
coarsesand @ 1.65 cum per 100 sqm of road surface and with
bitumen @56 kg/cum of stone chippings and @ 128 kg/cum of
sand over atack coat with hot straight run bitumen, including
consolidation with road roller of 8 to 10 tonne etc. complete. (tack
coat to be paid separately) :

12.1 With paving Asphalt grade VG - 30 1025.00

13 Providing and applying 2.5 mm thick road marking strips (retro-
reflective) of specified shade/ colour using hot thermoplastic
material by fully/ semi automatic thermoplastic paint applicator
machine fitted with profile shoe, glass beads dispenser, propane
tank heater and profile shoe heater, driven by experienced
operator on road surface including cost of material, labour, T&P,
cleaning the road surface of all dirt, seals, oil, grease and foreign
material etc. complete as per direction of Engineer-in-charge and
accordance with applicable specifications.

32.00
14 Providing and fixing PVC pipe for weep holes as directed by
Engineer-in-charge.
14.1 65 mm dia PVC pipe. 19.00
Total (DSR +MR)
Market Rate
Addition of 18% GST over DSR 2021 by M.F 1.0633% 1853665.00
Total
Cost index @ 46% 1971001.99
Total
Add EPF & ESI charges @ 0.78% 2883834.11
Total
Say `

(Rupees Twenty Nine Lakhs Six Thousand Three Hundred and Twenty
COST

ment Plant (FSTP) of 10 KLD at Shore

TP from link road and improvement of e

Unit Rate Amount DSR No.

2.6
cum 149.00 74277.00 2.6.1 SR

2.8
cum 218.60 9618.00 2.8.1 SR

cum 564.00 227236.00 2.25A SR

cum 161.60 4622.00 2.25 SR

4.1

cum 7365.15 329222.00 4.1.3 SR

CUM 6326.00 17713.00 4.1.8 SR

 4.3
sqm 332.10 56258.00 4.3.1 SR
13.1
sqm 294.85 49948.00 13.1.1 SR

sqm 180.50 49277.00 16.1 SR

cum 2803.65 193452.00 16.79 SR

16.31
16.31.1
sqm 11.60 2529.00 16.31.1.1 SR
sqm 7.90 6367.00 16.31.1.2 SR

16.55

cum 7756.40 473140.00 16.55.1 SR

 16.38
sqm 331.75 340044.00 16.38.2 SR

sqm 623.80 19962.00 16.62 SR

mtr 324.80 6171.20 13.41.1 SR

### 6171.20
6171.20 1853665.00
1853665.00 1.06 1971001.99
###
1971001.99 46.00 906660.92
###
2883834.11 0.78 22493.91
###
###

red and Twenty Eight Only)

Executive Engineer,
RCD, APWD, Wimberly Gunj
 GENERAL ABSTRACT

Name of work:- Construction of Faecal Sludge Treatment Plant (FS

Point (Dumping Yard), RCD, Wimberlygunj.
Estimate ID : WF-3125

SL Description
Abstract
No
1 Construction of 10 KLD Faecal sludge treatement plant(FSTP). Abstract - A

2 Contruction of Guard room, Toilet and boundary wall. Abstract - B

3 Construction of approach road (55.0 mtr) to FSTP from link road

and improvement of existing link road (240 mtr). Abstract - C

Add 5% Contigencies 7837750.00

Total
Say

(Rupees Eighty Two Lakhs Twenty Nine Thousand Six Hundred and Thirty
TRACT

atment Plant (FSTP) of 10 KLD at Shore

Abstract Amount DSR No.

Abstract - A 2565175.00

Abstract - B 2366247.00

Abstract - C
2906328.00

7837750.00
7837750.00 5.00 391887.50
8229637.50
8229638.00

Hundred and Thirty Eight Only)

Executive Engineer,
RCD, APWD, Wimberly Gunj