PROJECT ESTIMATE OF THE PROPOSED RESIDENTIAL BUILDING ( G+3 )

FOR Smt. Rekha Devi w \ o- Shri Nilesh Kumar

At- Mauza- Nayachak, Survey Thana- Phulwari Sarif, Present Thana- Ramkrishna Nagar,
Thana No.- 113, Tauzi No.- 423, Khata No.- 15, Survey Plot No.- 122(P), Under P.R.D.A., District -
Patna

(Based on SOR FOR BCD BIHAR- 17-10-2016)

Rate Amount
Sr.No DESCRIPTION Quant. Unit
(Rs.) (Rs.)

SECTION – I ( FOUNDATION WORKS )

1 Earthwork in excavation for foundation pits,-trenches, drains, raft etc. as per drawings or
as directed in any kind of soil including all leads and lifts, back filling the trenches etc.
and spreading the balance quantity of earth in plinth or compound consolidating the 280.00 230.00 Cum 64400.00
same in layers not exceeding 15cm ramming, watering etc. complete in all respects.

2 Local sand filling in plinth and compound with good quality selected sand, brought from
outside source, arranged by the contractor and approved by the consultant. Architect
including loading, unloading, transporting, spreading in position, watering, ramming and
consolidating in layers not exceed 15 cm thick and dressing, complete in all respects, 19.00 206.00 Cum 3914.00
including all taxes and royalties etc.

3 Providing single brick (picked jhama) soling laid flat with frogs upwards in foundation and
flooring including blinding with sand as specified and directed, preparing surface,
75.00 254.00 Sqm 19050.00
dressing and ramming sub – grade etc. complete in all respects.

4 Providing P.C.C 1:4:8 (One cement: four clean coarse sand of F.M. 2.5 to 3, eight stone
metal 40 mm down gauge) including mixing of concrete in mixer, placing in position,
vibrating, bailing out water, curing, taxes, Royalty all complete as per specification and 16.00 6000.00 Cum 96000.00
direction.
5 Boring, providing and installing cast in situ single under reamed piles of specified
diameter
and length below pile cap in M-25 cement concrete, to carry a safe working load not less
than specified, excluding the cost of steel reinforcement but including the cost of boring
180.00 1950.00 Mtr 351000.00
with mentonite solution and the lenth of the pile to be embedded in pile cap etc, all
complete .(Lenth of pile for payment shall be measured up to the bottom of pile cap) :
500mm dia piles.

6 Providing reinforced cement concrete 1:1.5:3 (One cement: one point five coarse sand:
three 20mmdown gauge stone aggregate) including machine mixing, hoisting, placing in
position, centering, shuttering, consolidation with mechanical compactor, curing,
finishing etc. complete as per drawing, specification and direction. The rate shall exclude
the cost of reinforcements -

(a) Tie beam 8.00 7800.00 Cum 62400.00

(b) pile cap,Column, pedastal, Floor base 24.00 8000.00 Cum 192000.00
7 Providing, cutting derusting, bending, hoisting and binding in position reinforcements for
all R.C.C. works including supplying 16 gauge binding wire, wastage, scaffolding and
other temporary supports etc. at all levels, straightening of coils complete in all respects
(wastage and rolling margin will not be measured and paid for).

(a)Cold twisted ribbed steel bars (conforming to IS: 1786).

(i)8Tor to 25 Tor steel reinforcement 3.50 62000.00 M.T. 217000.00

(ii)Mild steel plain reinforcement(conforming to I.S.-432) 0.18 61000.00 M. T. 10980.00
Total= Rs. 1016744.00

SECTION – II (BRICKWORK IN SUPERSTRUCTURE)

1 Providing 10" brick masonry with best quality
(100 A) well burnt bricks in cement mortar 1:6 (One cement: Six clean coarse sand) in
different floors. The rate should include the cost of curing, soaking of bricks, scaffolding,
racking of joints, making recesses for skirting etc. complete in all respects as per
specification and directions.

(a) for Foundation and ground floor 25.00 5600.00 cum 140000.00
(b) for First and Second floor 36.00 5650.00 cum 203400.00
2 Providing 5" brick masonry with best quality (100A)well burnt bricks, in cement Mortar
1:4 (One cement: Four clean coarse sand) in half brick thick wall reinforced with hoop
iron band (2.5 cm x 1.6 mm or 2 nos. of 6 mm MS bars at every 4th course as specified,
in all floors in partition walls, fins, cupboards etc. including the cost of soaking of bricks
curing, scaffolding, making recesses for skirting etc. complete in all respects as per
specification and direction.(MS bar will be paid separately)

(a) for Foundation and ground floor 9.00 700.00 sqm 6300.00

(b) for First and Second floor 34.00 750.00 sqm 25500.00
Total= Rs. 375200.00

SECTION – III (R.C.C. WORK IN SUPERSTRUCTURE)

1 Providing reinforced cement concrete work 1:1.5:3 (One cement: One point five clean
coarse sand: three graded approved stone chips 20mm and down gauge) including the
cost of screening, centering, shuttering, mixing cement concrete in mixer and placing in
position, vibrating, striking curing etc. completed but excluding the cost of reinforcement
and its bending, binding and fixing in position, complete as per specification and
direction.

(a)Columns.

(a1) for Ground,first floor & second floor 38.00 8700.00 cum 330600.00
(b)Roof beam.

(b1) for Ground,first floor & second floor 48.00 8600.00 cum 412800.00
(c)Roof slab

(c1) for Ground,first floor & second floor 58.00 8500.00 cum 493000.00
(d)RCC Band 1.10 8300.00 Cum 9130.00
(e)RCC Lintels

(e1) for Ground,first floor & second floor 5.30 8600.00 cum 45580.00
(f)staircase.
 (f1) for Ground,first floor & second floor 10.00 8750.00 cum 87500.00
(g)50mm thick R.C.C. shelves.(50mm thick) 2.00 9200.00 Cum 18400.00
(h)R.C.C. in chajja/facia & projection

(h1) for Ground,first floor & second floor 5.50 9300.00 cum 51150.00
2 Supplying, cutting derusting, bending,
hosting and binding in position for all R.C.C. works including supplying 16 gauge binding
wire,
(a)Coldwastage,
twistedscaffolding and
ribbed steel other
bars temporary
(conforming tosupports etc. at all levels, straightening
IS: 1786).
of coils complete in all respects (wastage and rolling margin will not be measured and
paid for).
(ii)8Tor to 25 Tor steel reinforcement

(a) for Ground,first floor & second floor 12.00 62000.00 M.T 744000.00
(iii)Mild steel plain reinforcement (Conforming to IS: 432). 0.90 61500.00 M.T 55350.00
Total= Rs. 2247510.00

SECTION – IV (FLOORING)
1 Providing and fixing 6 mm thick approved type and make of coloured/white
Glazed tiles,A grade(conforming IS:777-1970)of150x150 size in toilets
complete with 12mm thick base course cement mortar of 1:3 (One cement:
Three coarse sand)and jointed with grey cement slurry,flush pointed with 21.00 400.00 Sqm 8400.00
white cement including rubbing,polishing & cost of curing, taxes & royalty,
all complete as per building specification.

2 Providing and laying 20mm thick white makrana marble stone slab flooring of approved
quality over 19mm thick base of cement mortar (1:3) (1 cement:3 coarse sand)over
cement slurry laid and jointed with white cement including rubbing and polishing to
granolithic finish with approved quality of carborandumstone including cost of curing, 220.00 1500.00 Sqm 330000.00
taxes and royalty all complete as per specifications and direction of E/I.

Total= Rs. 338400.00

SECTION – V (PLASTERING)
1 Providing, minimum 12 mm thick average
cement plasters 1:6 (One cement: Six
Medium clean sand ) with clean coarse sand of F.M.1.5 including curing, scaffolding
with all lead and lifts,taxes, royalty etc. all complete as per specification and
direction.
 (a) for Ground,first floor & second floor 1400.00 160.00 sqm 224000.00
2 Providing minimum 6 mm thick average cement
plaster 1:4 (One cement: Four
medium sand) with floor
(a) for Ground,first clean&coarse
secondsand
floorof F.M.1.5 including screening, curing with all 900.00 175.00 sqm 157500.00
lead and lifts, scaffolding etc. as per specifications and direction.
3 Providing 19mm water proof cement plaster
(1:3) with clean coarse sand of F.M. 1.5 with 50/0 cicco or any other approved water
proofing compound (by weight) including cost of carriage, screening, curing with all all
leads & lifts ofwater,scaffolding,taxes & royalty all complete as per direction & building
specification.

(a) for Ground,first floor & second floor 360.00 210.00 sqm 75600.00
4 Providing 1.5mm cement punning including curing, carriage of water with all lead and lift
as per building specifications & direction of E/I. 120.00 44.00 Sqm 5280.00

Total= Rs.
462380.00

SECTION – VI (CARPENTARY, STEEL & HARDWARE WORKS)

1 Providing, fitting and fixing well seasoned approved quality frames in doors,
windows, ventilators, etc. as per design including the cost of providing and fixing
required type and numbers of hold fasts, supports etc. embedded in 1:2:4 concrete
blocks, painting the surface type of wood preservatives and including the cost of all
1.65 100000.00 Cum 165000.00
labour & materials, complete in all respects as per specifications and direction.
(a)Sal Wood .

2 Supplying,fitting and fixing steel casement windows, ventilator joints mitered,

flash welded (Godrej), Multiwyn or equivalent make conforming to IS: 1038 –
1997 and manufactured from rolled steel section conforming to latest IS code with
pressed steel galvanized fitting viz. two points handles, 300 mm long peg stay etc.as
required with extruded non friction hinges coupling members,glazing
bars, MS handle plates weather bars where necessary including 4.0 mm thick
90.00 2500.00 Sqm 225000.00
clear/obscured glass with aluminum channel beads all around strengthening, if required,
fixings in cement concrete (1:2:4) with stone chips, cutting holes and marking good
damages to match, all complete as per drawing & directed. The cost to include providing
and welding 12 mm square rods at 5” c/c horizontally on the window to act as grill.
3 Providing and fixing approved make of(century ply, green ply)35mm thick flush
door shutters, solid core construction with both sides non decorative veneered
with block board core blended with high quality phenol formaldehyde synthetic
resin of standard make complete with aluminium fittings such as 125mm hinges, 55.00 2650.00 Sqm 145750.00
250mm tower bolt,125mm handle-2nos,sand block, door stopper, screws etc all
complete as per drawing.

4 Supplying, fitting & fixing M.S. grill made of 20mmx6mm flat as per approved design and
drawing, properly fabricated with joints continuous fillet, welded & finished smooth,
carriage of grill to the work site, hoisting as per building 800.00 80.00 Kg. 64000.00
specification & direction of E/I

Total= Rs. 599750.00

SECTION – VII (FINISHING WORK)

1 Providing, finishing and painting two coats of synthetic enamel paints(Brolac
Polyurethane) or equivalent approved brand, manufacture and shade on new
1850.00 140.00 Sqm 259000.00
surface including a coat of primer of approved, all complete as per specification.

2 Providing two coats of approved shade of super snowcem or equivalent approved

cement based paints on internal surface of parapet and other exterior surfaces,
over a coat of primer, curing, scaffolding, etc. complete in all respects.

(a) for Ground,first floor & second floor 780.00 75.00 sqm 58500.00
3 Providing white washing (3coats) with tinned
lime, gum, blue, etc. including scaffolding as per direction. 7075.00 22.00 Sqm 155650.00

Total= 473150.00

SECTION – VIII (MISCELLANEOUS ITEMS)

1 Providing and fixing approved type and make of PVC rain water pipe with
all accessories and specials as described in the specifications with cost of
shoes, bends, windows, rubber plug, lubricant / solvent cement as per
manufactures specification sealing of joints etc. including making khurrahs 35.00 500.00 Meter 17500.00
with C.I. gratings and painting M.S. or C.I. clamps etc. complete in all
respects as per direction. -110 mm dia.
2 Providing and laying cinder concrete 1:12 (One cement: twelve cinder in the
sunken slabs of the toilets including curing etc. complete in all respects as perdirection. 8.00 2500.00 Cum 20000.00

3 Providing and fixing in position with cement mortar 32 mm dia G.I. pipe, 45 Cm long
with tapered end in different floor complete with two coats of synthetic enamel paint 24.00 150.00 Each 3600.00
over a coat of primer.
Total= Rs.
41100.00

Sub total= 5554234.00

PROJECT ESTIMATE FOR THE PROPOSED RESIDENTIAL BUILDING ( G+3 )
OF Smt. Rekha Devi w \ o- Shri Nilesh Kumar

At- Mauza- Nayachak, Survey Thana- Phulwari Sarif, Present Thana- Ramkrishna
Nagar, Thana No.- 113, Tauzi No.- 423, Khata No.- 15, Survey Plot No.- 122(P), Under
P.R.D.A., District - Patna

ABSTRACT OF COST
SECTION-I—FOUNDATION WORKS 1016744.00

375200.00
SECTION-II—BRICK WORK IN SUPER STRUCTURE

SECTION-III—R.C.C WORK IN SUPER STRUCTURE 2247510.00

338400.00
SECTION-IV—FLOORING WORKS

SECTION- V—PLASTERING WORKS 462380.00

SECTION-VI —CARPENTRY, STEEL, HARDWARE WORKS 599750.00

SECTION-VII -FINISHING WORKS 473150.00

SECTION- VIII - MISCELLENIOUS WORKS 41100.00

Total Rs.= 5554234.00

Add 15% of civil work i.e 18% of Rs 50043537.5/- for santary, plumbing, water supply & electrification Rs = 833135.1
Total Rs.= 6387369.10

( Rupees Sixty Three Lakhs, Eighty Seven Thousand, Three Hundred Sixty Nine only ) say Rs= 6387369.00

SIGNATURE OF ENGINEER/ARCHITECT