Estimate and Costing

GENERAL ABSTRACT OF COST
Name of Work :-Construction of 576 nos Units ( G+3 Type) at Pocket-2

Awadh Vihar Yojna Lucknow
S. No. Description of item Amount in Rs
Construction cost of one Block (48

1 22725600.00
No Flat)
2 Cost of 12 Block (576 Flats) 272707200.00
TOTAL 272707200.00
Say Rs. 22727.07 Lacs
mDr ykxr ek= Hkou fuekZ.k ykxr gS] ftlesa Hkwfe

Note: ykxr o fodkl dk;Z dh ykxr lfEefyr ugha gSA lkFk gh
dUVhtsUlh m0 iz0 vkokl ,oa fodkl ifj"kn ds ekudksa ds
vuqlkj gSA
576
l
GENERAL ABSTRACT OF COST
Name of Work :-Construction of 240 nos Units ( G+3 Type) at Singrausi, Unnao
S. No. Description of item Amount in Rs

1 Cost of Civil Work 16071540.35
2 Cost of Plumbing work 1693950.80
3 Cost of Electrical work 1214489.00
Total A 18979980.15
4 Less 4% VAT on sr. no.2&3=(1693950.80+1214489.00)*4/100 -116337.59
Total B 18863642.56
5 Add Labour Cess @ 1% onTotal B 188636.43
Total C 19052278.99
6 Cost per Flat 396922.48
7 Contengencies @ 6.50% on S.No. 6 (As per Parishad Norms) 25799.96
Total D 422722.44
8 Add GST @12% 50726.69

Total Construction Cost per flat 473449.13
Say Total Construction Cost per flat 473450.00
Total Amount of one block 22725600.00
Note:
1- Other charges according to UPAVP costing guideline will be charge Extra.
mDr ykxr ek= Hkou fuekZ.k ykxr gS] ftlesa Hkwfe ykxr o fodkl
dk;Z dh ykxr lfEefyr ugha gSA lkFk gh dUVhtsUlh m0 iz0
vkokl ,oa fodkl ifj"kn ds ekudksa ds vuqlkj gSA
Bar Chart/Time Line of Project
Name of Work :-Construction of 240 nos Units ( G+3 Type) at S
Q1 Q2 Q3 Q4
S.No. Activities
1 2 3 4 5 6 7 8 9 10 11
1 Finalisation beneficiaries
2 Administrative approval and Tachnical sanction
3 Obtaining NOC
3 Registration of Project under RERA
4 Inviting Tender and its Approval and agreement
5 Execution of work
(a) Excavation for foundation
(b) Foundation work upto plinth level
© Superstructure (GF)
(d) Slab (GF)
(f) Slab (FF)
(h) Slab (SF)
(j) Slab (TF)
(k) Brick work for Superstructure
(l) Mumty&staircaseSlab
(m) Water Supply/ Sanitary
(n) Internal Electrification
(o) Plaster and Flooring work
(p) Painting
(q) External Developement work
6 Handing over of flats

PMAY-5c
e of Project
ts ( G+3 Type) at Singrausi, Unnao
Q4 Q5 Q6 Q7 Q8 Q9
12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27
SALEABLE COST CALCULATION
Name of Work :-Construction of 240 nos Unit ( G+3 Type) at Singrausi, Unnao
S. No. Description of item

1 Construction cost per unit
2 Administrative charges
3 Total
4 Maintenance charges @2%
5 Add 8% other charges
6 Total
Cost of Land
Land is under possession of UP housing and
Development Board
Cost of Per Flat

Say
Note:-
1- GST will be charges extra as per applicable.
2- Eiectrical, sewer and Water connection charges extra
E COST CALCULATION
of 240 nos Unit ( G+3 Type) at Singrausi, Unnao
Amount in Rs
473450.00
0.00
473450.00
9469.00
37876.00
520795.00
519200.00
520795.00
per applicable.
onnection charges extra
Bill of quantity
Name of Work :-Construction of one block of 48 nos Unit ( G+3 Type) at Singrausi, Unnao
S. No. Particulars Unit Quantity Rate Amount
( A ) Civil work
1 Providing and Injecting chemical emulsion for pre-
constructional anti termite treatment and creating and
chemical varrier under and aound the coloumn pits wall,
trenches, basement, excavation top surface of plinth filling
junction of wall and floor along the external of the building
expention joints surrounding of pipes and conduits etc
complete plinth area of the building at the ground floor only
shall be measured as per IS 6313 (part-II 1981) aldrine
emulsifiable concrete or any other apporoved material such as
hepthachlor or cholordance will be used. The rate of
application 5 Lit/per sqm of chemical emulsion shall be as
follows- 1- Treatment for masonary and foundation. 2- Back
fill in immediate contact with foundation 7.50 Lit per sqm. 3-
Treatment of top surface of plinth filling 5 Lit per sqm. 4-
Treament of soil along external perimeters of building 7.50
lt/sqm. 5- Treatment of soil under apron along external
perimeter 5 lit per sqm. DSR 2.35.3
Rate as per DSR-2016 Item No. 2.35.3 Rs131.90

Less 4% for VAT (131.90*4/100)=5.28
Final Rate(131.90-5.28)=126.62 Sqm 408.84 126.62 51767.32
2 Excavation in foundation in ordinary soil ( loam clay or
sand) lift up to 1.50M and lead up to 30M and including
filling watering and ramming of excavated earth into the
space between the building and the sides of foundation
trenches or into the plinth and removal and disposal of surplus
earth as directed by Engineer in charge up to a distance of
30M from the foundation trenches including all T&P
phowarah and basket etc. complete.
a Rate as per SOR-2017 Item No-251+ Royalty=(110+30)

=140.00 Cum 733.71 140.00 102719.40
3 Filling of available excavated earth in trenches, plinth, sides
of foundation, etc in layers not exceeding 20 cms in depth,
consolidation each deposited layer by ramming and watering
including lead upto 50 m. and lift upto 1.5 m.(S.I. No-255)
Cum 982.63 75.00 73697.25
4 Cartage of earth with in lead of 5.0 KM
a Rate as per SOR-2017 + Royalty Cum 248.92 313.00 77911.96
5 Providing & laying cement concrete 1:4:8 (1 cement : 4
coarse sand : 8 graded stone aggregate 40mm nominal size)
and curing complete, including cost of form work in
foundation and floors.
Rate as per SOR-2017 Item No- 281 - Rate Rs-5320.00
a G.F & F.F. Cum 73.55 5410.00 397905.50
b S.F. Cum 2.34 5464.10 12785.99
c T.F. Cum 2.34 5518.20 12912.59
6 Providing and laying of Grade-20 R.C.C. work with cement,
coarse sand of F.M. 2.20 to 3.60 and 20mm graded stone grit
in raft foundations excluding supply of reinforcement and its
bending but including its fixing and binding the same with 24
B.W.G.G.I. binding wire and including necessary centering
and shuttering etc and also including supply of all labour
material T&P etc. required for proper completion of work.
Binding wire will be supplied by the contractor.

Diff. Due to Change of 1:2:4 to 1:1.5:3 as per Sl no-(289-
288)=(7950.00-7425.00)=525.00
Diff 40mm &20mm as per SI No(279b-279a)=(6000.00-
5910.00)=90.00
Final Rate =6100.00+525.00.00+90.00=6715.00 Cum 93.60 6715.00 628524.00
7 Providing and laying of Grade - 20 R.C.C. work with cement,
in Column excluding supply of reinforcement and its bending
but including its fixing and binding the same with 24
Binding wire will be supplied by the contractor .
Rate as per SOR-2017 Item No- 289- Rate Rs-7950.00

G.F & F.F. Cum 39.14 7950.00 311163.00
S.F. Cum 16.19 8029.50 129997.61
T.F. Cum 16.19 8109.00 131284.71
Fourth Floor Cum 1.41 8188.50 11545.79
in Beam excluding supply of reinforcement and its bending

288)=525.00
Final Rate =7400.00+525.00=7925.00 Cum 34.63 7925.00 274442.75
9 Class-150 B/W in 1:6 cement & coarse sand F.M. 1.5 to 2.0
mortar in foundation & plinth including supply of all material,
labour and T&P etc complete as per direction by E/I.

Diff. Due to Change of fine sand to coarse sand as per Sl no-
(305b-305a)=300.00
Final Rate =3300.00+300.00=3600.00 Cum 36.57 3600.00 131652.00
in Lintel excluding supply of reinforcement and its bending

288)=525.00
Final Rate =7250.00+525.00=7775.00
a G.F & F.F. Cum 4.04 7775.00 31411.00
b S.F. Cum 2.02 7852.75 15862.56
c T.F. Cum 2.02 7930.50 16019.61
in T Beam Slab excluding supply of reinforcement and its
bending but including its fixing and binding the same with 24
Binding wire will be supplied by the contractor.

288)=525.00
Final Rate =7425.00+525.00=7950.00
a G.F & F.F. Cum 158.71 7950.00 1261744.50
b S.F. Cum 79.35 8029.50 637140.83
c T.F. Cum 79.35 8109.00 643449.15
d Fourth Floor Cum 4.15 8188.50 33982.28
in Slab for shunshade excluding supply of reinforcement
and its bending but including its fixing and binding the same
with 24 B.W.G.G.I. binding wire and including necessary
centering and shuttering etc and also including supply of all
labour material T&P etc. required for proper completion of
work. Binding wire will be supplied by the contractor.

288)=525.00
Final Rate =7375.00+525.00=7900.00
a G.F & F.F. Cum 18.33 7900.00 144807.00
b S.F. Cum 9.17 7979.00 73167.43
c T.F. Cum 9.17 8058.00 73891.86
13 Providing and laying in cement concrete 4:2:1 of not less than
strength of M-15 ( 4 stone ballast 20mm nominal size:2
approved coarse sand : 1 cement and curing complete
including cost of form work in bed block and fixing of door/
window hold fast as per directions of E/I. (S.I. No. 279)
Rate as per SOR-2017 Item No-279b- Rate Rs-6000.00

a G.F & F.F. Cum 5.39 6000.00 32340.00
b S.F. Cum 2.69 6060.00 16301.40
c T.F. Cum 2.69 6120.00 16462.80
14 Mild steel or iron in plain work such as reinforced concrete or
reinforced brick work (when not wrought to included in
overall rates) wrought to required shape as necessary
including bending for proper completion of the work and
including supply of steel its wastage bend hooks and
authorized overlapping shall be measured upto floor two
level. as per S.I. No. 504
Quintal 534.56 5400.00 2886624.00
15 Providing and laying Brick coba 12 cm avg thickness laid
with 150 class brick bats 7.5 cm thick with gap of 15 mm
each, over 20 mm thick base of cement mortor 1:4 cement and
coarse sand mixed with water proofing compound spreading
cement slurry mixed with crylic cement concrete water
proofing compound filled gap of coba and top of coba mortor
mixed with water proofing compound in 1:4 cement and
coarse sand mortor finished smooth and top matched false
squire 30 cm x 30 cm and side wall parapet shall be
monolithic plaster wall upto 30 cm higher and junction and
corner rounded by brick balast cement and coarse sand
masonary , coba with top finished plaster mixed with acrylic
water proofing compound @ 2 % by weight including supply
of all material, labour & T&P etc complete for proper
completion of work.
Rate as per DSR-2016 Item No-22.7.1 Rs 1034.64

Less 4% Vat =1034.64*4/100=41.39
Final Rate =1034.64-41.39=993.25 Sqm 432.24 993.25 429322.38
16 S/F of Cinder including supply of all material , labour T&P
etc. proper completion of the work.(AR)
Rate Rs 2300.00
Final Rate =2300 Cum 35.42 2300.00 81466.00
17 Class 150 brickwok (230 mm thick) in 1:6 cement and
Hamirpur/Banda sand ( FM 1.5 to 2.0) mortar in super
structure above plinth level upto floor two level (upto two
storey) including necessary cutting and moulding of
brickwork as required and also including supply of all
materials, labour and tools and plants etc, required for proper
completion of the work.

(305b-305a)=300.00
Add extra for Super structure as per Sl No-309- Rs 365.00
Add extra for one Brick wall as per Sl No-310- Rs 250.00
Final Rate =3300.00+300.00+365.00+250.00=4215.00
a G.F & F.F. Cum 179.98 4215.00 758615.70
b S.F. Cum 89.99 4257.15 383100.93
c T.F. Cum 89.99 4299.30 386894.01
d Fourth Floor Cum 45.94 4341.45 199446.21
Hamirpur/Banda sand ( FM 1.5 to 2.0) mortar in super
structure above plinth level upto floor two level (upto two
storey) including necessary cutting and moulding of
brickwork as required and also including supply of all
materials, labour and tools and plants etc, required for proper

Add extra for Super structure as per Sl No-309- Rs 365.00
Add extra for one Brick wall as per Sl No-310- Rs 250.00
Add extra for half Brick wall as per Sl No-310a- Rs 125.00
Final Rate =4050.00+365.00+250.00+125.00=4790.00
a G.F & F.F. Cum 66.41 4790.00 318103.90
b S.F. Cum 33.20 4837.90 160618.28
c T.F. Cum 33.20 4885.80 162208.56
19 12 mm. cement plaster with in 1:6 cement and Hamirpur /
Banda sand ( FM 1.5 to 2.0) mortar, single coat on fair side of
single or half brick wall for interior plastering upto floor two
level including brick wall for interior plastering upto floor
two level including internal rounded angles chamfers, and/or
rounded angles not exceeding 80 mm. in girth and finished
even and smooth. No. extra for mixing any additive. Exterior
wall

(583-582)=20.00
Final Rate =120.00+20.00=140.00+1.5% (average)=142.10
Sqm 2051.46 142.10 291512.47
20 12 mm. cement plaster with in 1:6 cement and Hamirpur /
Banda sand ( FM 1.5 to 2.0) mortar, single coat on fair side of
single or half brick wall for interior plastering upto floor two
level including brick wall for interior plastering upto floor
two level including internal rounded angles chamfers, and/or
rounded angles not exceeding 80 mm. in girth and finished
even and smooth. No. extra for mixing any additive. On
Internal wall

(583-582)=20.00
Final Rate =120.00+20.00=140.00
a G.F & F.F. Sqm 2725.18 140.00 381525.20
b S.F. Sqm 1362.59 141.40 192670.23
c T.F. Sqm 1362.59 142.80 194577.85
d Fourth Floor Sqm 74.40 144.20 10728.48
21 Colour washing with lime on undecorated wall surface two
coat giving an even shade including priming coat of white
washing to give in even shade after throughly brooming the
surface to remove all dust, dirt mortar drops and other forign
materials. as per direction of E/I. Rate as per DSR-2016 Item
No.13.39.1
Rate as per DSR-2016 Item No 13.39.1 Rate Rs 23.60
Less 4% taxes 23.60*4/100=0.94
Final Rate( 23.60-0.94)= 22.66
a G.F & F.F. Sqm 3514.43 22.66 79636.98
b S.F. Sqm 1757.21 22.89 40216.56
c T.F. Sqm 1734.53 23.11 40090.54
d F.F Sqm 86.75 23.34 2024.75
22 Finishing wall with two coat of apex weather coat /equivalent
make exterior paint over a priming coat of water proofing
cement paint on approved quality such as super snocem,
durocem, super quality of approved shade on undecorated
wall surface with surface prepared with white Birla /
equavalent putty of approved make to give an even shade after
throughly brushing the surface to remove all dirt and remain
of loose powdered material and rate is inclusive of cost of all
material, labour T&P and curing etc. complete as per direction
of E/I.
Rate as per DSR-2016 Item No 13.26 Rate Rs 118.70

Rate as per DSR-2016 Item No 13.46 Rate Rs 96.05
Less 4% taxes (118.70+96.05)*4/100=8.59
Final Rate( 118.70+96.05-8.59)=206.16 Sqm 2217.06 209.25 463919.81
23 Supply and laying ( white /coloured ) Kazaria floor tiles
( Kazaria / Romano or other approved make by E/I) over 20
mm thick base of cement mortor of 1:4 (1 cement : 4 Coarse
sand) laid and jointed with white cement with pigment,
rubbing and polishing complete over 8 cm thick 1:4:8 ( 1
cement, : 4 coarse sand FM 2.2 to 3.6 and : 8 stone ballast
size 40mm gauge and ( Base concrete shall be paid separatly).
300x300 mm
Rate as per DSR 2016 Itme No 11.37 Rate Rs 688.35

Less 4% taxes 688.35*4/100=27.534
Final Rate =688.35-27.534=660.816 sqm 1316.28 670.73 882868.48
24 Supply and laying ( white /coloured ) Kazaria wall tiles
( Kazaria / Romano or other approved make by E/I. ) over 20
mm thick base of cement mortor of 1:4 (1 cement : 4 Coarse
sand) laid and jointed with white cement (with pigment)
slurry. (200x300mm)
Rate as per DSR 2016 Itme No 11.36 Rate Rs 744.80
Less 4% taxes 744.80*4/100=29.792
Final Rate =744.80-29.792=715.008 sqm 322.56 715.00 230630.40
25 40mm C.C. flooring in 1:2:4 (1cement: 2 coarse sand (FM 2.2
to 3.6) : 4 graded stone aggregate of size 12.5mm & below)
by volume) laid over 8cm thick base concrete in 1:4:8 (1
cement: 6 Hamirpr/ Banda sand F.M. 2.20 to 3.60 : 8, 40mm
gauge Stone ballast) and finished with 3mm thick floating
coat of cement slurry including fixing of glass strips but
excluding cost of glass strip ( Base concrete shall be paid
separatly).
Rate as per SOR-2017 Item No-605- Rate Rs-380.00

Final Rate =380.00 Sqm 235.05 380.00 89319.00
26 25mm C.C. flooring in 1:2:4 (1cement: 2 coarse sand (FM 2.2
to 3.6) : 4 graded stone aggregate of size 12.5mm & below)
by volume) laid over 8cm thick base concrete in 1:4:8 (1
cement: 6 Hamirpr/ Banda sand F.M. 2.20 to 3.60 : 8, 40mm
gauge Stone ballast) and finished with 3mm thick floating
coat of cement slurry including fixing of glass strips but
excluding cost of glass strip ( Base concrete shall be paid
separatly).

Final Rate =255.00 Sqm 206.53 255.00 52665.15
27 Supply and fixing of glass strips 22x4mm as per direction of
E/I.
Rate as per DSR 2016 2 (a) Rs 6.40
Less 4% Taxes 6.40*4/100=0.25
Final Rate 6.40-0.25=6.15 Rmt 1103.96 6.15 6789.35
28 20 mm thick cement plaster in dado or skirting with 2 coats
( 17 mm + 3mm) of neat cement in 1:3 cement and coarse
sand (FM 1.5 to 2.0) mortor including supply of all mateial,
labour T&P etc required for proper completion of the work.

Final Rate =190.00 Sqm 238.14 190.00 45246.60
29 Supply and fixing of 30mm thick flush door shutters
including fixing of wooden cleats & stoppers and including
supply and fixing and adjustment of hinges, oxidized iron
fittings as sliding/tower bolts, locks, handles, springs fitting
with necessary screws exclusive of cost of door fittings.
( sample will be approved by E/I.) DSR 9.21
Rate as per DSR 2016 Item No 9.21 Rs 1559.75

Less 4% Taxes 1559.75*4/100=62.39
1559.75-62.39=1497.36+ 1.5% average =1519.82
fitting Rs.150.00+1.50% average =152.25
Final Rate =1559.82+152.25=1672.07 Sqm 423.36 1672.07 707887.56
30 Mild steel or iron work in small size such as holding down
bolts, hold fast, tie rods and angle door chaukhat etc wrought
to required form including drilling holes riveting or welding
where necessary and their fixing required for proper
completion of the work. S.I. N0.503
Kg 5509.87 58.50 322327.40
31 Supplying and fixing of M S Z-section window shutter
Kg 4950.00 70.00 346500.00
complete as per design .M R
32 Supply and Fixing of 110 mm (OD) dia 6 Kg/Sqr Cm PVC
ISI marked Phenolex and or other approved quality complete
with rose, bend , ms clamp 25mm x3.0 mm of approved
design fixed in wall and including repair of plasters, points if
damaged during fixing of pipe. ( SI No. 730)
Rate as per DSR 2016 Item No 730 Rs 254.00

Less 4% Taxes 254.00*4/100=10.16
Final Rate 254-10.16=243.84 Rmt 158.40 243.84 38624.26
33 Applying 2 coats of Superior enamel paint over one coat of
primer over new steel and other metal / wood surface upto
10cm in width or girth or small articles not exceeding
0.10sqm area after and including preparing the surface by
thoroughly cleaning-Oil, grease, dirt and other foreign matter
and scoured with wire brushes, fine steel wood. Scrapper sand
papering and knotting including cost of all materials, labour
T&P etc, required for proper completion of work.
Rate as per DSR 2016 Item No 13.45.1 Rs 96.05

Less 4% Taxes 96.05*4/100=3.84
Final Rate =96.05-3.84= 92.21 Sqm 1150.56 92.21 106093.14
34 Supply and fixing of 3.5 mm to 4.70 mm thick glass pans
(saint Gobian, Modi Guard, IAG etc) ISI marked quality as
approved by E/I. The rates included cost of necessary wooden
bidding (teak wood) nail and spring or putty for fixing
including supply of all material, labour T&P etc. complete.
DSR 10.30
Rate as per DSR 2016 Item No 10.30 Rs 689.05

Less 4% Taxes 689.05*4/100=27.56
Final Rate 689.05-7.56=661.49 Sqm 198.00 661.49 130975.02
35 Fixing of steel/ wooden door & chaukhats in proper position
at labour rate only Above 1.50 sqm (A/R) Each 240.00 62.40 14976.00
36 Same as above item no. 35 but below 1.5 sqm (A/R) Each 144.00 50.00 7200.00
37 Supply & fixing of hexagonal fan box with hexagonal side of

approximate in 80 mm in length fabricated from 16 SWG MS
sheet in corporating 10 mm dia M.S. round bar duly bend for
supporing fan hangers duly painted red oxide and screwing
arrangement with wiring conduit laid in RCC roof before
concreting along with supply of all material labour T&P etc.
required for proper completion of the work. (SOR elec 1149)
Final Rate 107.00 Each 144.00 107.00 15408.00

38 Providing and fixing PVC spout pipe 50 mm dia and 40 Cm
Length including supply of all materail, labour, T&P etc
completion of the work as per direction of E/I. (A/R)
Rs 50.00.0 (A/R)
Final Rate 50.00 Each 104.00 50.00 5200.00
39 Smooth Finishing of the exposed surface of rcc work with
6mm cement mortar 1:3 cement and fine sand .
Rate as per DSR2016 Item no. 5.23 Rs.143.80
Less 4% Taxes =143.80*4/100=5.75
Final Rate 143.80-5.75=138.05 Sqm 1062.98 138.05 146744.389
40 Providing and laying water proofing treatment in sunken
portion of WCs, bathroom etc., by applying cement slurry
mixed with water proofing cement compound consisting of
applying : (a)First layer of slurry of cement @ 0.488 kg/sqm
mixed with water proofing cement compound @ 0.253
kg/sqm. This layer will be allowed to air cure for 4
hours(b)Second layer of slurry of cement @ 0.242 kg/sqm
mixed with water proofing cement compound @ 0.126
kg/sqm.This layer will be allowed to air cure for 4 hours
followed with water curing for 48hours. The rate includes
preparation of surface, treatment and sealing of all joints,
corners, junctions of pipes and masonry with polymer mixed
slurry. DSR 22.5/2016
Rate as per DSR2016 Item no. 22.5 Rs.298.30

Less 4% Taxes =298.30*4/100=11.93
Final Rate 298.30-11.93=286.37 Sqm 320.56 286.37 91798.7672
41 Numbering of flats with letter/ No. writing including painting
one coat of ready mixed priming paint and two coat of
approved superior quality ready mixed paint including supply
of all materials tools & plants etc required for proper
Each 48.00 50.00 2400.00
42 Supply and filling of sand in plinth including watering,
ramming and dressing etc. rate incuding of all material ,
labour and T&P etc. required for proper completion of the
work. cum 31.51 625.00 19693.75
Total 16071540.35
( B ) Water Supply & Saintary fittings
43 Providing and fixing of 15 mm dia B class CPVC Pipe
concealed in wall and floor (Approved Make by E/I)) with
CPVC fittings (band, socket, elbow, Tee, long screw, nipple
etc ISI marked and clamps including making good the
damage in wall ceiling and floor including supply of all
material, labour & T&P etc Complete as per directions of E/I
(DSR No 18.8.1)
Rmt 864.00 246.20 212716.80
44
Same as above item but for 20 mm CPBC Pipe (DSR-18.8.2) Rmt 720.00 284.85 205092.00
45
Same as above item but for 25 mm CPBC Pipe (DSR-18.8.3) Rmt 1680.00 233.60 392448.00
46 Supply and fixin of PVC SWR ring fit (as per IS 13592 with
latest amedments) type-A) phenolex prince suprime make soil
waste and vent pipe dia 110 mm (OD) complete with all
necessary fittings such as band, collor, socket, elbow Tee etc)
complete for proper completion of the work as per direction
of the E/I. (A/R)
Rmt 264.00 266.00 70224.00
47 Supply and fixin of PVC SWR ring fit (as per IS 13592 with
latest amedments type-A) phenolex prince suprime make soil
waste and vent pipe dia 75 mm (OD) complete with all
necessary fittings such as band, collor, socket, elbow Tee etc)
complete for proper completion of the work as per direction
of the E/I.(AR)
Rmt 432.00 151.00 65232.00
48 Supply and fixing of SWR phenolex prince suprime make
nahani trap 100 mm x 75 mm embeded in cement oncrete
1:2:4 (1 cement : 2 coarse sand : 4 stone grit 20 mm size)
including supply of allmaterial, labour T&P etc. complete as
per direction of E/I.(A/R)
Each 96.00 123.00 11808.00
49 Making G.T. chamber of size 300x300 mm with class-150
B/W in 1:6 cement and coarse sand mortar, base concrete
1:6:12 (1 cement : 6 C.sand : 12 brick ballast 40 mm size)
plaster with 1:3 cement and coarse sand mortar with neat
finished including cost of G.T. (150 x 100 mm) and C.I. cover
300x300 mm size including cost of all material, labour T&P
etc required for proper completion of the work as per direction
of E/I. (The weight of CI cover and frame shall not be less
than 7.00 kg)(A/R)
Each 12.00 2675.00 32100.00
50 Supply and fixing of ISI mark parrywater/Jonshon/Cerra
make Orrisa pattern WC pan size 580 mm of approved quality
including 10 lit. capacity low level PVC Cistern with all
accessories. The rate is inclusive of supply and fixing of WC
pan-1 no, low level cistern PVC 10 lit capacity-1 No, SWR P-
trap-1 No, Flush pipe 30 mm dia PVC (of approved make- 1
No,) PVC connection of heavy duty (appropriate length) and
fixing is to done in cement concrete 1:2:4 (1 cement, 2 coarse
sand :4 stone grit 20 mm size) along with all other
consumables necessary for fixing etc. complete required for
proper completion of the work as per direction of E/I. DSR
17.1(A/R)
Each 48.00 3494.20 167721.60
51 Providing and fixing of CP BRASS waste jali dia 125 mm as
Each 96.00 112.80 10828.80
per directions of E/I(A/R)
52 Supplying and fixing of 20 mm dia Heavy Duty Gate Valve
Each 144.00 288.00 41472.00
I.S.I. marked as per directions of E/I(A/R)
53 Supplying and fixing PVC float valve with Brass rod as per
Each 48.00 598.00 28704.00
direction of E/I.(A/R)
54 Supplying and fixing of CP Brass Bib Cock ( 15 mm dia )
Heavy Duty Long body of approved make as per directions Each 96.00 550.00 52800.00
of E/I(A/R)
55 Supplying and fixing of CP Brass Bib Cock ( 15 mm dia )
Heavy Duty short body of approved make as per directions Each 144.00 500.00 72000.00
of E/I(A/R)
56 Supplying and fixing of CP angle valve (15mm dia) heavy
Each 48.00 510.00 24480.00
duty of approved make as per directions of E/I(A/R)
57 Making House connecting chamber size 600mm x600mm
x600 mm with class 150 B/W in 1:6 cement and coarse
sandmorter base concrete 1:6:12 (1 cement : 6 coarse sand :
12 Brick ballast 40 mm size) plaster in 1:3 cement and coarse
sand morter with neat finished and cement concrete 1:2:4 (1
cement : 2 coarse sand : 4 stone grit 20 mm size in floor and
cunet including CI cover heavy duty cover and frame weitht
not less than 15 kg) including cost of all material, labour T&P
etc required for proper completion of the work.(A/R)
Each 12.00 5052.30 60627.60

58 Making House connecting chamber size 900mm x900 mm
x1.00 mm with class 150 B/W in 1:6 cement and coarse
sandmorter base concrete 1:6:12 (1 cement : 6 coarse sand :
12 Brick ballast 40 mm size) plaster in 1:3 cement and coarse
sand morter with neat finished and cement concrete 1:2:4 (1
cement : 2 coarse sand : 4 stone grit 20 mm size in floor and
cunet including CI cover heavy duty cover and frame weitht
not less than 15 kg) including cost of all material, labour T&P
etc required for proper completion of the work.(A/R)
Each 8.00 8962.00 71696.00

59 Providing and placing on terrace (at all floor levels)
polyethylene water storage tank, ISI : 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. (DSR-18.48)
Per litre 24000.00 7.25 174000.00
Total 1693950.80
. .
Bill of Quantity
Electrical Work
S.N. Particular Qty. Unit
1 Wiring point for light with 1 Sqmm FR PVC insulated multistrand
single core copper conductor cable in PVC conduit pipe partly
concealed in the wall and partly laid in slab alongwith the
reinforcement before concreting, complete with 1.5 Sqmm. FRLSH
PVC insulted multistrand copper conductor cable as earth wire
piano type switch and ceiling rose/angle/ batten holder on 3mm thick
phenolic laminated backelite sheet etc complete in all respect as
directed including matching colour wash. (UP PWD SOR-2016 SI.
No.138C)
453 No
2 Wiring point for Fan /fresh air fan (light duty exhaust fan) with 1
Sqmm FRLSH PVC insulated multistrand single core copper
conductor cable in PVC conduit pipe partly concealed in the wall and
partly laid in slab alongwith the reinforcement before concreting,
complete with 1.5 Sqmm FRLSH PVC insulted multistrand copper
conductor cable as earth wire piano type switch and ceiling rose on
3mm thick phenolic laminated backelite sheet etc complete in all
respect including matching colour wash. (UP PWD SOR-2016 SI.
No.140C)
96 No
3 Wiring point for plug with 1 Sqmm FRLSH PVC insulated
multistrand single core copper conductor cable in PVC condult pipe
partly concealed in the wall and partly laid in slab alongwith the
reinforcement before concreting, complete with 1.5 Sqmm FRLSH
PVC insulted multistrand copper conductor cable as earth wire
drawn inside the conduit and piano type switch and socket etc.
complete in all respect including matching colour wash.(UP PWD
SOR-2016 SI. No.141c) 144 No.
4 Supply and fixing of power plug with 15 A/250 volt Flush type switch
and 5pin 15A/250V fliush type universal socket in suitable M.S. box
of 175mmx100mmx50mm size with phenolic laminated bakelite
sheet cover 3mm thick fixed with brass machine screw and cup
washer.UPPWD SOR-2016 SI. No.1139
48 No.
5 Supply & wiring of submain with two no 2.50 sqmm FRLSH PVC
insulated 1100v grade multistrand single core copper conductor
cable in 20mm dia heavy duty (2mm thick) PVC condit concealed in
wall with 1no 1.5sqmm FRLSH PVC insulated 1100V grade
multistrand single core copper conductor as earth continuity wire
including matching colour wash etc. complete in all respect (UP
PWD SOR-2016 SI. No. 1304C)
960 RM
6 Supply & wiring of submain with two no 4.0sqmm FRLSH PVC
cable in 20mm dia heavyduty (2 mm thick) PVC conduit partly
concealed in wall and partly laid in slab alongwith reinforcement
before concreting with one no 2.5sqmm FRLSH PVC insulated
1100V grade multistrand single core copper conductor as earth
continuity wire drawn in conduit including matching colour wash etc.
complete in all respect(UP PWD SOR-2016 SI. No. 221 C)
528 RM
7 Supply & wiring of submain with two no 6sqmm FRLSH PVC
cable in 25mm dia heavy duty (2mm thick) PVC conduit partly
concealed in wall and partly laid in slab alongwith reinforcement
before concreting with one no 4sqmm FRLSH PVC insulated 1100V
grade multistrand single core copper conductor as earth continuity
wire drawn in conduit including matching colour wash etc. complete
in all respect (UP PWD SOR-2016 SI. No. 222 C) 960 RM
8 S/F surface/flush mounting 8 ways SPN distribution board without
additional metal door with 4 Nos. 6A to 32A MCB and 1 No. 40A DP
Isolator complete in all respect as directed by Engineer incharge.
UPPWD SOR-2016 SI. No.1002, 1005 A, 1024 CAT B
48 No.
9 S/F of Fan box cover of 3mm thick bakelight sheet of hexagonal /
round shape on existing fan box complete in all respect direction of
E/I MR
96 No
10 S/F round bakelite AI/PVC Junction Box cover on exsiting Junction
Box complete in all respect as per direction of E/I. M/R
480 No
11 Supply and Burring of 600mm x 600mm x 6mm G.I. plate vertically
for earthing with its top at least 3 metres below ground level
complete with 20 mm dia GI pipe and funnel for watering and one
earthing lead of two no. 8 to 10 SWG Gi wire in 15 mm dia GI pipe
up to switch board (from appron to switch board the cost of G.I. pipe
and G.I. wire will be extra) 30 cm square CI frame with hinged cover
masonary housing alternate layers of charcoal/coke and salt at least
150 mm thick alround etc. as per directions of Engineer-in-charge
compete in all respect. ( UP PWD SOR-2016 SI. No.703)
10 No
12 S/F of electronic fan regulator 120-280 V ISI marked, on the existing
switch board including making connections, required material, labour
T & P etc. for proper completion of work to the satisfaction of
Engineer in charge of work. ( UP PWD SOR-2016 SI. No 1203 A)
96 No
13 S/F of two number 8 SWG GI wire in 15 mm dia. GI pipe for earthing,
laid in ground or in wall duly concealed including the cost of cement,
sand, labour, T&P and other material required for proper completion
of the work as directed at site. ( UP PWD SOR-2016 SI. No.723)
50 RM
14 S/F surface/flush mounting 4 ways SPN distribution board without
additional metal door with 2 Nos. 6A to 32A MCB and 1 No. 40A DP
Isolator complete in all respect as directed by Engineer incharge.
UPPWD SOR-2016 SI. No.1002, 1005 A, 1024 CAT B
1 No.
15 Design, Manufacturing & Supply of 125A Meter Panel Board suitable
for 433 V, 3 phase, 4 wire, 50 Hz power distribution system. The
panel shall be Indoor, free standing, floor mounting, sheet metal
clad, cubicle, dead front, dust and vermin proof type
compartmentalised design fabricated out of 14/16 SWG CRCA sheet
steel, complete with colour coded, heat shrinkable PVC insulated,
aluminium bus bars and separate earth bus bar of adequate cross
section through out the length of the panel. The incoming and
outgoing feeders shall be accommodated in a fully segregated,
modular multitier arrangement with adequate size and distinct cable
alley, bus bar alley/chamber. The panel shall be complete with name
plate, earthing, numbering, danger plate etc. as required and as per
specifications and drawings. The panel shall withstand the fault level
i) Incomer :
of 25kA.
1 No. 125A 415 V, 25 kA FP MCCB with O/L & S/C Protection
Release & with Extended Rotary Handle & Spreaders. complete as
required.
a) Metering & indication for Incoming Supply :
1 No. digital VIF Meter 0-500 V, 200/5A, 96 x 96 mm with control
MCB etc.
1 set ( Each set of 3 nos.) phase indication lamps with control MCB.
ii) Other Accessories :

a) 3 Nos. 150/5A Cl.1, 10VA Current Transformer
iii) Busbar :
- 1 set 150A , 25kA TPN Al. Busbar insulated with heat shrinkable
sleeves and shall be colour coded.
- Separate earth busbar of 30 x 6 mm of Aluminium shall be provided.
iv) Outgoings :
a) 24 Nos. 32A, 10KA, FP MCB with O/L & S/C Release along with
Space & Provision for Mounting & connection of 1No. Three phase
Pre-Paid Secure Make kWH Meter (Type E3PD13/Liberty 310 (Size
of each Compartment shall be 2 No.
G.Total
Hence Cost for 01 No. Flat
Rate Amount
495.00 224235.00
580.00 55680.00
265.00 38160.00
270.00 12960.00
121.00 116160.00
148.00 78144.00
206.00 197760.00
2090.00 100320.00
20.00 1920.00
5.00 2400.00
4730.00 47300.00
305.00 29280.00
168.00 8400.00
1470.00 1470.00
150150.00 300300.00
1214489.00
25301.85
Measurements
Name of Work :-Construction of one block of 48 nos Unit ( G+3 Type) at Singrausi, Unnao
S. No. Particulars Nos
Length Breadth height Quantity Unit
( A ) Civil work
1 Providing and Injecting chemical emulsion for pre-
constructional anti termite treatment and creating and
chemical varrier under and aound the coloumn pits
wall, trenches, basement, excavation top surface of
plinth filling junction of wall and floor along the
external of the building expention joints surrounding
of pipes and conduits etc complete plinth area of the
building at the ground floor only shall be measured as
per IS 6313 (part-II 1981) aldrine emulsifiable
concrete or any other apporoved material such as
hepthachlor or cholordance will be used. The rate of
application 5 Lit/per sqm of chemical emulsion shall
be as follows- 1- Treatment for masonary and
foundation. 2- Back fill in immediate contact with
foundation 7.50 Lit per sqm. 3- Treatment of top
surface of plinth filling 5 Lit per sqm. 4- Treament of
soil along external perimeters of building 7.50 lt/sqm.
5- Treatment of soil under apron along external
perimeter 5 lit per sqm. DSR 2.35.3
As per super area 12 x 1 34.07 408.84

Total 408.84 Sqm
2 Excavation in foundation in ordinary soil ( loam clay
or sand) lift up to 1.50M and lead up to 30M and
including filling watering and ramming of excavated
earth into the space between the building and the sides
of foundation trenches or into the plinth and removal
and disposal of surplus earth as directed by Engineer
in charge up to a distance of 30M from the foundation
trenches including all T&P phowarah and basket etc.
complete.
Foundation for columns 1 x 2 19.30 15.84 1.20 733.71

Total 733.71 Cum
3 Filling of available excavated earth in trenches, plinth,
sides of foundation, etc in layers not exceeding 20
cms in depth, consolidation each deposited layer by
ramming and watering including lead upto 50 m. and
lift upto 1.5 m.
Multy purpose room 12 x 1 3.00 2.70 0.70 68.04

Room no 2 12 x 1 3.00 2.70 0.70 68.04
Cooking 12 x 1 1.34 1.90 0.70 21.39
Bath /WC 12 x 1 2.36 1.80 0.70 35.68
Corridor 2 x 3 5.29 1.50 0.70 33.33
Stair case 1 x 1 3.50 4.43 0.70 10.85
1 x 1 3.50 1.50 0.70 3.68
1 x 1 3.50 3.23 0.70 7.91
Total 248.92 Cum
as per Item No 2 733.71 Cum
Total 982.63 Cum
4 Cartage of earth with in lead of 5.0 KM 248.92 248.92 Cum
248.92 Cum
5 Providing & laying cement concrete 1:4:8 (1 cement :
4 coarse sand : 8 graded stone aggregate 40mm
nominal size) and curing complete, including cost of
form work in foundation and floors.
Foundation for columns 80 x 1 1.60 1.60 0.15 30.72

A Total 30.72
Under plinth wall 1 x 4 1.86 0.45 0.100 0.33
12 x 1 0.83 0.45 0.100 0.45
12 x 1 1.43 0.45 0.100 0.77
12 x 1 0.95 0.45 0.100 0.51
12 x 1 0.77 0.45 0.100 0.42
1 x 1 1.90 0.45 0.100 0.09
1 x 1 6.76 0.45 0.100 0.30
B Total 2.87
G F Flooring Multy
12 x 1 3.00 2.70 0.100 9.72
purpose room
Room no 2 12 x 1 3.00 2.70 0.100 9.72
Cooking 12 x 1 1.34 1.90 0.100 3.06
Bath/WC 12 x 1 1.00 0.90 0.100 1.08
Corridor 2 x 3 5.29 1.50 0.100 4.76
Stair case 1 x 1 3.50 4.43 0.100 1.55
1 x 1 3.50 1.50 0.100 0.53
1 x 1 3.50 3.23 0.100 1.13
C Total 31.54
Apron cut out Kitchen side 4 x 1 1.57 0.68 0.100 0.43
4 x 1 3.37 0.68 0.100 0.92
cut out Balcony 4 x 1 2.72 2.13 0.100 2.32
4 x 1 1.36 2.13 0.100 1.16
Stair case 1 x 1 4.00 1.00 0.100 0.40
1 x 1 4.00 2.13 0.100 0.85
D Total 6.07
Bath 12 x 1 1.20 0.90 0.100 1.30
WC 12 x 1 0.97 0.90 0.100 1.05
E Total 2.34 Cum
Total(A+B+C+D+E) 73.55 Cum
S.F.
Bath 12 x 1 1.20 0.90 0.100 1.30
WC 12 x 1 0.97 0.90 0.100 1.05
Total 2.34 Cum
T.F.
Bath 12 x 1 1.20 0.90 0.100 1.30
WC 12 x 1 0.97 0.90 0.100 1.05
Total 2.34 Cum
6 Providing and laying of Grade-20 R.C.C. work with
cement, coarse sand of F.M. 2.20 to 3.60 and 20mm
graded stone grit in raft foundations excluding
supply of reinforcement and its bending but including
its fixing and binding the same with 24 B.W.G.G.I.
binding wire and including necessary centering and
shuttering etc and also including supply of all labour
material T&P etc. required for proper completion of
Trapozodial Foundation for columns 80 x 1 1.50 1.50 0.30 54.00

0.45/3x(1.50x1.50)+(0.45x0
80 x 1 .60)+ 39.60
{ (1.5x1.5)x(0.45x0.60)}1/2
Total 93.60 Cum
7 Providing and laying of Grade - 20 R.C.C. work with
graded stone grit in Column excluding supply of
reinforcement and its bending but including its fixing
and binding the same with 24 B.W.G.G.I. binding
wire and including necessary centering and shuttering
etc and also including supply of all labour material
T&P etc. required for proper completion of work.
Below plinth 44 x 1 0.23 0.23 1.25 2.91

6 x 1 0.23 0.30 1.25 0.52
26 x 1 0.23 0.375 1.25 2.80
4 x 1 0.23 0.45 1.25 0.52
Total 6.75 cum
Ground floor&First Floor 44 x 2 0.23 0.23 3.00 13.97
6 x 2 0.23 0.30 3.00 2.48
26 x 2 0.23 0.375 3.00 13.46
4 x 2 0.23 0.45 3.00 2.48
Total 32.39 cum
Second floor 44 x 1 0.23 0.23 3.00 6.98
6 x 1 0.23 0.30 3.00 1.24
26 x 1 0.23 0.375 3.00 6.73
4 x 1 0.23 0.45 3.00 1.24
Total 16.19 Cum
Third floor 44 x 1 0.23 0.23 3.00 6.98
6 x 1 0.23 0.30 3.00 1.24
26 x 1 0.23 0.375 3.00 6.73
4 x 1 0.23 0.45 3.00 1.24
Total 16.19 Cum
Fourth Floor 4 x 1 0.23 0.45 2.40 0.99
2 x 1 0.23 0.375 2.40 0.41
Total 1.41 Cum
graded stone grit in Plinth Beam excluding supply of
1/PB6 4 x 2 4.45 0.23 0.45 3.68

2/PB11 4 x 3 3.00 0.23 0.35 2.90
3/PB10 4 x 2 1.46 0.23 0.35 0.94
4/PB9 4 x 3 1.13 0.23 0.45 1.40
5/PB9 4 x 3 0.93 0.23 0.45 1.16
6/PB7 4 x 3 1.76 0.23 0.45 2.18
7/SPB1 4 x 3 0.77 0.15 0.35 0.49
8/PB8 4 x 3 0.90 0.23 0.45 1.12
9/PB5 4 x 3 5.52 0.23 0.35 5.33
10/PB4 4 x 3 1.45 0.23 0.45 1.80
11/PB4 4 x 3 2.36 0.23 0.45 2.93
12/PB4 4 x 3 1.13 0.23 0.45 1.40
13/PB3 4 x 3 2.36 0.23 0.45 2.93
14/PB1 4 x 3 0.89 0.23 0.45 1.11
15/PB1 4 x 3 1.24 0.23 0.45 1.54
16/PB2 4 x 3 1.45 0.23 0.45 1.80
17/SPB1 2 x 1 1.50 0.15 0.35 0.16
18/PB10 2 x 3 1.50 0.23 0.35 0.72
19/PB5 1 x 3 3.50 0.23 0.35 0.85
20/PB10 1 x 2 1.20 0.23 0.35 0.19
Total 34.63 Cum
9 Class-150 B/W in 1:6 cement & coarse sand F.M. 1.5
to 2.0 mortar in foundation & plinth including supply
of all material, labour and T&P etc complete as per
direction by E/I.
Outer side Wall no 1 4 x 1 4.45 0.345 0.15 0.92

4 x 1 4.45 0.230 0.95 3.89
Wall no. 17 4 x 3 1.45 0.345 0.15 0.90
4 x 3 1.45 0.230 0.95 3.80
Wall no.6 4 x 3 0.68 0.345 0.15 0.42
4 x 3 0.68 0.230 0.95 1.78
Wall no. 15 4 x 3 0.89 0.345 0.15 0.55
4 x 3 0.89 0.230 0.95 2.33
Wall no. 16 4 x 3 1.24 0.345 0.15 0.77
4 x 3 1.24 0.230 0.95 3.25
Wall no. 4 4 x 3 1.13 0.345 0.15 0.70
4 x 3 1.13 0.230 0.95 2.96
Wall no.5 4 x 3 0.93 0.345 0.15 0.58
4 x 3 0.93 0.230 0.95 2.44
Wall no. 13 4 x 3 1.13 0.345 0.15 0.70
4 x 3 1.13 0.230 0.95 2.96
Wall no.9 4 x 1 1.00 0.345 0.15 0.21
4 x 1 1.00 0.230 0.95 0.87
Wall no.3 4 x 1 2.93 0.345 0.15 0.61
4 x 1 2.93 0.230 0.95 2.56
Wall no.18 2 x 1 1.50 0.345 0.15 0.16
2 x 1 1.50 0.230 0.95 0.66
Wall no.20 2 x 1 3.50 0.345 0.15 0.36
2 x 1 3.50 0.230 0.95 1.53
Wall no.21 2 x 1 1.20 0.345 0.15 0.12
2 x 1 1.20 0.230 0.95 0.52
Total 36.57 Cum
graded stone grit in Lintel excluding supply of
a G.F & F.F.

Room no 2 W 12 x 2 1.13 0.23 0.15 0.94
WC Ventilator 12 x 2 0.90 0.23 0.15 0.75
Coocking W 12 x 2 1.68 0.23 0.15 1.39
Multi purpose room 12 x 2 1.30 0.115 0.15 0.54
WC Door 12 x 2 1.05 0.115 0.15 0.43
Total 4.04 Cum
b S.F.
Room no 2 W 12 x 1 1.13 0.23 0.15 0.47
WC Ventilator 12 x 1 0.90 0.23 0.15 0.37
Coocking W 12 x 1 1.68 0.23 0.15 0.70
WC Door 12 x 1 1.05 0.115 0.15 0.22
Total 2.02 Cum
c T.F.
Room no 2 W 12 x 1 1.13 0.23 0.15 0.47
WC Ventilator 12 x 1 0.90 0.23 0.15 0.37
Coocking W 12 x 1 1.68 0.23 0.15 0.70
WC Door 12 x 1 1.05 0.115 0.15 0.22
Total 2.02 Cum
graded stone grit in T Beam & Slab excluding supply
of reinforcement and its bending but including its
fixing and binding the same with 24 B.W.G.G.I.
a G.F & F.F.

1/B6 8 x 2 4.45 0.23 0.45 7.37
2/B6 8 x 3 3.00 0.23 0.45 7.45
3/B10 8 x 2 2.93 0.23 0.45 4.85
4/B9 8 x 3 1.13 0.23 0.50 3.12
5/B9 8 x 3 0.93 0.23 0.50 2.57
6/B7 8 x 3 1.76 0.23 0.60 5.81
7/SB1 8 x 3 0.77 0.15 0.35 0.97
8/B8 8 x 3 0.90 0.23 0.60 2.98
9/B5 8 x 3 5.52 0.23 0.45 13.71
10/B4 8 x 3 1.45 0.23 0.45 3.60
11/B4 8 x 3 2.36 0.23 0.45 5.86
12/B4 8 x 3 1.13 0.23 0.45 2.81
13/B3 8 x 3 2.36 0.23 0.60 7.82
14/B1 8 x 3 0.89 0.23 0.60 2.95
15/B1 8 x 3 1.24 0.23 0.60 4.11
16/B2 8 x 3 1.45 0.23 0.35 2.80
17/B1 4 x 1 1.50 0.15 0.35 0.32
18/B10 4 x 3 1.50 0.23 0.45 1.86
19/B5 2 x 3 3.50 0.23 0.45 2.17
20/B10 2 x 2 1.20 0.23 0.45 0.50
Room no 2 12 x 2 2.70 3.00 0.115 22.36
Coocking 12 x 2 1.22 1.45 0.100 4.25
WC 12 x 2 0.90 0.85 0.100 1.84
Bath 12 x 2 1.10 0.85 0.100 2.24
Balcony 12 x 2 1.25 0.85 0.100 2.55
Passage 12 x 2 1.12 0.85 0.100 2.28
Corridoor 12 x 2 5.52 0.85 0.115 12.95
Staircase 1 x 2 6.42 3.50 0.115 5.17
Total 158.71 Cum
b S.F.
1/B6 4 x 2 4.45 0.23 0.45 3.68
2/B6 4 x 3 3.00 0.23 0.45 3.73
3/B10 4 x 2 2.93 0.23 0.45 2.43
4/B9 4 x 3 1.13 0.23 0.50 1.56
5/B9 4 x 3 0.93 0.23 0.50 1.28
6/B7 4 x 3 1.76 0.23 0.60 2.91
7/SB1 4 x 3 0.77 0.15 0.35 0.49
8/B8 4 x 3 0.90 0.23 0.60 1.49
9/B5 4 x 3 5.52 0.23 0.45 6.86
10/B4 4 x 3 1.45 0.23 0.45 1.80
11/B4 4 x 3 2.36 0.23 0.45 2.93
12/B4 4 x 3 1.13 0.23 0.45 1.40
13/B3 4 x 3 2.36 0.23 0.60 3.91
14/B1 4 x 3 0.89 0.23 0.60 1.47
15/B1 4 x 3 1.24 0.23 0.60 2.05
16/B2 4 x 3 1.45 0.23 0.35 1.40
17/B1 2 x 1 1.50 0.15 0.35 0.16
18/B10 2 x 3 1.50 0.23 0.45 0.93
19/B5 1 x 3 3.50 0.23 0.45 1.09
20/B10 1 x 2 1.20 0.23 0.45 0.25
Room no 2 12 x 1 2.70 3.00 0.115 11.18
Coocking 12 x 1 1.22 1.45 0.100 2.12
WC 12 x 1 0.90 0.85 0.100 0.92
Bath 12 x 1 1.10 0.85 0.100 1.12
Balcony 12 x 1 1.25 0.85 0.100 1.28
Passage 12 x 1 1.12 0.85 0.100 1.14
Corridoor 12 x 1 5.52 0.85 0.115 6.47
Staircase 1 x 1 6.42 3.50 0.115 2.58
Total 79.35 Cum
c T.F.
1/B6 4 x 2 4.45 0.23 0.45 3.68
2/B6 4 x 3 3.00 0.23 0.45 3.73
3/B10 4 x 2 2.93 0.23 0.45 2.43
4/B9 4 x 3 1.13 0.23 0.50 1.56
5/B9 4 x 3 0.93 0.23 0.50 1.28
6/B7 4 x 3 1.76 0.23 0.60 2.91
7/SB1 4 x 3 0.77 0.15 0.35 0.49
8/B8 4 x 3 0.90 0.23 0.60 1.49
9/B5 4 x 3 5.52 0.23 0.45 6.86
10/B4 4 x 3 1.45 0.23 0.45 1.80
11/B4 4 x 3 2.36 0.23 0.45 2.93
12/B4 4 x 3 1.13 0.23 0.45 1.40
13/B3 4 x 3 2.36 0.23 0.60 3.91
14/B1 4 x 3 0.89 0.23 0.60 1.47
15/B1 4 x 3 1.24 0.23 0.60 2.05
16/B2 4 x 3 1.45 0.23 0.35 1.40
17/B1 2 x 1 1.50 0.15 0.35 0.16
18/B10 2 x 3 1.50 0.23 0.45 0.93
19/B5 1 x 3 3.50 0.23 0.45 1.09
20/B10 1 x 2 1.20 0.23 0.45 0.25
Room no 2 12 x 1 2.70 3.00 0.115 11.18
Coocking 12 x 1 1.22 1.45 0.100 2.12
WC 12 x 1 0.90 0.85 0.100 0.92
Bath 12 x 1 1.10 0.85 0.100 1.12
Balcony 12 x 1 1.25 0.85 0.100 1.28
Passage 12 x 1 1.12 0.85 0.100 1.14
Corridoor 12 x 1 5.52 0.85 0.115 6.47
Staircase 1 x 1 6.42 3.50 0.115 2.58
Total 79.35 Cum
d Fourth Floor
Mummty 1 x 2 6.42 0.23 0.30 0.89
1 x 3 3.50 0.23 0.30 0.72
1 x 1 6.42 3.50 0.10 2.25
Projection 1 x 2 1.96 0.75 0.10 0.29
Total 4.15 Cum
graded stone grit Slab for sun shade excluding
supply of reinforcement and its bending but including
its fixing and binding the same with 24 B.W.G.G.I.
a G.F & F.F.

Room Loft 12 x 2 5.75 0.83 0.08 9.16
Cooking plateform 12 x 2 1.72 0.83 0.08 2.74
Sun shade Balcony WC 12 x 2 2.82 0.45 0.08 2.44
Room no 2 W 12 x 2 1.36 0.45 0.08 1.18
Coocking W 12 x 2 1.68 0.45 0.08 1.45
Balcony 12 x 2 1.58 0.45 0.08 1.37
Total 18.33 Cum
b S.F.
Room Loft 12 x 1 5.75 0.83 0.08 4.58
Room no 2 W 12 x 1 1.36 0.45 0.08 0.59
Coocking W 12 x 1 1.68 0.45 0.08 0.73
Balcony 12 x 1 1.58 0.45 0.08 0.68
Total 9.17 Cum
c T.F.
Room Loft 12 x 1 5.75 0.83 0.08 4.58
Room no 2 W 12 x 1 1.36 0.45 0.08 0.59
Coocking W 12 x 1 1.68 0.45 0.08 0.73
Balcony 12 x 1 1.58 0.45 0.08 0.68
Total 9.17 Cum
13 Providing and laying in cement concrete 4:2:1 of not
less than strength of M-15 ( 4 stone ballast 20mm
nominal size:2 approved coarse sand : 1 cement and
curing complete including cost of form work in bed
block and fixing of door/ window hold fast as per
directions of E/I. (S.I. No. 279)
a G.F & F.F.
Multi purpose room D/V 24 x 8 0.20 0.23 0.15 1.32
room no 2 W 24 x 4 0.20 0.23 0.15 0.66
WC Ventilator 24 x 4 0.20 0.23 0.15 0.66
Cooking W 24 x 4 0.20 0.23 0.15 0.66
WC ,Bath, multi purpose room, Balcony D 24 x 24 0.20 0.12 0.15 2.07
Total 5.39 Cum
b S.F.
room no 2 W 12 x 4 0.20 0.23 0.15 0.33
WC Ventilator 12 x 4 0.20 0.23 0.15 0.33
Cooking W 12 x 4 0.20 0.23 0.15 0.33
Total 2.69 Cum
c T.F.
room no 2 W 12 x 4 0.20 0.23 0.15 0.33
WC Ventilator 12 x 4 0.20 0.23 0.15 0.33
Cooking W 12 x 4 0.20 0.23 0.15 0.33
Total 2.69 Cum
14 Mild steel or iron in plain work such as reinforced
concrete or reinforced brick work (when not wrought
to included in overall rates) wrought to required shape
as necessary including bending for proper completion
of the work and including supply of steel its wastage
bend hooks and authorized overlapping shall be
measured upto floor two level. as per S.I. No. 504
Raft foundation 93.60 0.0120 78.500 88.17

Plinth beam 34.63 0.0120 78.500 32.62
Column 72.93 0.0120 78.500 68.70
T beam slab 321.56 0.0120 78.500 302.91
Slab sunshade 36.67 0.0120 78.500 34.54
Lintal 8.08 0.0120 78.500 7.61
Total 534.56 Qtls.
15 Providing and laying Brick coba 12 cm avg thickness
laid with 150 class brick bats 7.5 cm thick with gap of
15 mm each, over 20 mm thick base of cement mortor
1:4 cement and coarse sand mixed with water
proofing compound spreading cement slurry mixed
with crylic cement concrete water proofing compound
filled gap of coba and top of coba mortor mixed with
water proofing compound in 1:4 cement and coarse
sand mortor finished smooth and top matched false
squire 30 cm x 30 cm and side wall parapet shall be
monolithic plaster wall upto 30 cm higher and
junction and corner rounded by brick balast cement
and coarse sand masonary , coba with top finished
plaster mixed with acrylic water proofing compound
@ 2 % by weight including supply of all material,
labour & T&P etc complete for proper completion of
work.
12 x 1 5.75 5.59 385.71

Deductions 12 x 1 1.23 2.13 -31.44
Corodoor 12 x 1 5.75 0.75 51.75
Mummty 1 x 1 6.62 3.96 26.22
Total 432.24 Sqm
16 S/F of Cinder including supply of all material , labour
T&P etc. proper completion of the work.
Sunkun portion Bath 36 x 1 1.20 1.00 0.40 17.28

WC 36 x 1 0.90 1.00 0.40 12.96
Coocking 36 x 1 1.20 0.60 0.20 5.18
Total 35.42 Cum
17 Class 150 brickwok (230 mm thick) in 1:6 cement
and Hamirpur/Banda sand ( FM 1.5 to 2.0) mortar in
super structure above plinth level upto floor two level
(upto two storey) including necessary cutting and
moulding of brickwork as required and also including
supply of all materials, labour and tools and plants
etc, required for proper completion of the work.
a G.F & F.F.

Wall no. 1 8 x 2 4.45 0.230 2.55 41.76
Wall No. 3 8 x 2 2.93 0.23 2.55 27.50
Wall no.6 12 x 2 0.68 0.23 2.55 9.57
Wall no. 9 12 x 2 5.52 0.23 2.55 77.70
Wall no. 13 12 x 2 1.25 0.23 2.55 17.60
Wall no. 15 12 x 2 0.89 0.23 2.55 12.53
Wall no. 17 12 x 2 1.45 0.23 2.55 20.41
Deductions
Wall no. 9 12 x 2 0.90 0.230 2.55 -12.67
Wall no. 13 12 x 2 1.00 0.23 1.20 -6.62
Wall no. 17 12 x 2 1.00 0.23 1.05 -5.80
Wall no. 15 12 x 2 0.60 0.23 0.60 -1.99
Total 179.98 Cum
b S.F.
Wall no. 1 8 x 1 4.45 0.230 2.55 20.88
Wall No. 3 8 x 1 2.93 0.23 2.55 13.75
Wall no.6 12 x 1 0.68 0.23 2.55 4.79
Wall no. 9 12 x 1 5.52 0.23 2.55 38.85
Wall no. 13 12 x 1 1.25 0.23 2.55 8.80
Wall no. 15 12 x 1 0.89 0.23 2.55 6.26
Wall no. 17 12 x 1 1.45 0.23 2.55 10.21
Deductions
Wall no. 9 12 x 1 0.90 0.230 2.55 -6.33
Wall no. 13 12 x 1 1.00 0.23 1.20 -3.31
Wall no. 17 12 x 1 1.00 0.23 1.05 -2.90
Wall no. 15 12 x 1 0.60 0.23 0.60 -0.99
Total 89.99 Cum
c T.F.
Wall no. 1 8 x 1 4.45 0.230 2.55 20.88
Wall No. 3 8 x 1 2.93 0.23 2.55 13.75
Wall no.6 12 x 1 0.68 0.23 2.55 4.79
Wall no. 9 12 x 1 5.52 0.23 2.55 38.85
Wall no. 13 12 x 1 1.25 0.23 2.55 8.80
Wall no. 15 12 x 1 0.89 0.23 2.55 6.26
Wall no. 17 12 x 1 1.45 0.23 2.55 10.21
Deductions
Wall no. 9 12 x 1 0.90 0.230 2.55 -6.33
Wall no. 13 12 x 1 1.00 0.23 1.20 -3.31
Wall no. 17 12 x 1 1.00 0.23 1.05 -2.90
Wall no. 15 12 x 1 0.60 0.23 0.60 -0.99
Total 89.99 Cum
Fourth Floor
2 x 1 3.76 0.23 2.10 3.63
2 x 1 3.50 0.23 2.10 3.38
Parapet
4 x 1 4.91 0.230 1.00 4.52
Wall no. 1
Wall No.17 12 x 1 1.46 0.230 1.00 4.03
Wall no.6 12 x 1 0.68 0.230 1.00 1.88
Wall no.15&16 12 x 1 2.71 0.230 1.00 7.48
Wall no.4&5 12 x 1 2.36 0.230 1.00 6.51
Wall no. 13 12 x 1 1.25 0.230 1.00 3.45
Wall no. 9 4 x 1 1.12 0.230 1.00 1.03
Wall no. 18 2 x 1 1.50 0.230 1.00 0.69
Wall no. 3 2 x 1 3.46 0.230 1.00 1.59
Wall no. 20 1 x 1 3.50 0.230 1.00 0.81
Wall no. 19,03&21 2 x 1 6.54 0.230 0.45 1.35
Wall no.20 2 x 1 3.50 0.230 0.45 0.72
Column 23 x 4 0.23 0.230 1.00 4.87
Total 45.94 Cum
Hamirpur/Banda sand ( FM 1.5 to 2.0) mortar in
super structure above plinth level upto floor two level
(upto two storey) including necessary cutting and
moulding of brickwork as required and also including
supply of all materials, labour and tools and plants
etc, required for proper completion of the work.
a G.F & F.F.

Wall no. 2 12 x 2 3.00 0.115 2.55 21.11
Wall No.4 12 x 2 1.13 0.115 2.55 7.95
Wall no.5 12 x 2 0.70 0.115 2.55 4.93
Wall no.6 12 x 2 1.08 0.115 2.55 7.60
Wall no.7 12 x 2 1.00 0.115 2.55 7.04
Wall no. 8 12 x 2 1.00 0.115 2.55 7.04
Wall no. 12 12 x 2 1.24 0.115 2.55 8.73
Wall no. 14 12 x 2 2.36 0.115 2.55 16.61
Wall no. 16 12 x 2 1.35 0.115 1.00 3.73
Wall no. 18 2 x 2 1.50 0.115 1.00 0.69
Wall no. 20 2 x 2 3.50 0.115 1.00 1.61
Wall no.21 2 x 2 1.20 0.115 1.00 0.55
Deductions
Wall no. 2 12 x 2 0.90 0.115 2.10 -5.22
Wall no. 7 12 x 2 0.75 0.115 2.55 -5.28
Wall no. 8 12 x 2 0.75 0.115 2.10 -4.35
Wall no. 14 12 x 2 0.90 0.115 2.55 -6.33
Total 66.41 Cum
b S.F.
Wall no. 2 12 x 1 3.00 0.115 2.55 10.56
Wall No.4 12 x 1 1.13 0.115 2.55 3.98
Wall no.5 12 x 1 0.70 0.115 2.55 2.46
Wall no.6 12 x 1 1.08 0.115 2.55 3.80
Wall no.7 12 x 1 1.00 0.115 2.55 3.52
Wall no. 8 12 x 1 1.00 0.115 2.55 3.52
Wall no. 12 12 x 1 1.24 0.115 2.55 4.36
Wall no. 14 12 x 1 2.36 0.115 2.55 8.30
Wall no. 16 12 x 1 1.35 0.115 1.00 1.86
Wall no. 18 2 x 1 1.50 0.115 1.00 0.35
Wall no. 20 2 x 1 3.50 0.115 1.00 0.81
Wall no.21 2 x 1 1.20 0.115 1.00 0.28
Deductions
Wall no. 2 12 x 1 0.90 0.115 2.10 -2.61
Wall no. 7 12 x 1 0.75 0.115 2.55 -2.64
Wall no. 8 12 x 1 0.75 0.115 2.10 -2.17
Wall no. 14 12 x 1 0.90 0.115 2.55 -3.17
Total 33.20 Cum
c T.F.
Wall no. 2 12 x 1 3.00 0.115 2.55 10.56
Wall No.4 12 x 1 1.13 0.115 2.55 3.98
Wall no.5 12 x 1 0.70 0.115 2.55 2.46
Wall no.6 12 x 1 1.08 0.115 2.55 3.80
Wall no.7 12 x 1 1.00 0.115 2.55 3.52
Wall no. 8 12 x 1 1.00 0.115 2.55 3.52
Wall no. 12 12 x 1 1.24 0.115 2.55 4.36
Wall no. 14 12 x 1 2.36 0.115 2.55 8.30
Wall no. 16 12 x 1 1.35 0.115 1.00 1.86
Wall no. 18 2 x 1 1.50 0.115 1.00 0.35
Wall no. 20 2 x 1 3.50 0.115 1.00 0.81
Wall no.21 2 x 1 1.20 0.115 1.00 0.28
Deductions
Wall no. 2 12 x 1 0.90 0.115 2.10 -2.61
Wall no. 7 12 x 1 0.75 0.115 2.55 -2.64
Wall no. 8 12 x 1 0.75 0.115 2.10 -2.17
Wall no. 14 12 x 1 0.90 0.115 2.55 -3.17
Total 33.20 Cum
19 12 mm. cement plaster with in 1:6 cement and
Hamirpur / Banda sand ( FM 1.5 to 2.0) mortar, single
coat on fair side of single or half brick wall for
interior plastering upto floor two level including brick
wall for interior plastering upto floor two level
including internal rounded angles chamfers, and/or
rounded angles not exceeding 80 mm. in girth and
finished even and smooth. No. extra for mixing any
additive. Exterior wall
Back side 12 x 1 7.99 14.50 1390.26

End wall 4 x 1 5.59 14.50 324.22
Front of stair 2 x 1 3.46 14.50 100.34
2 x 1 4.66 14.50 135.14
2 x 1 3.50 14.50 101.50
Total 2051.46 Sqm
20 12 mm. cement plaster with in 1:6 cement and
Hamirpur / Banda sand ( FM 1.5 to 2.0) mortar, single
coat on fair side of single or half brick wall for
interior plastering upto floor two level including brick
wall for interior plastering upto floor two level
including internal rounded angles chamfers, and/or
rounded angles not exceeding 80 mm. in girth and
finished even and smooth. No. extra for mixing any
additive. On Internal wall
a G.F & F.F.

Corridor 12 x 2 5.75 2.80 386.40
Multy purpose room 12 x 4 5.13 2.80 689.47
12 x 4 2.70 2.80 362.88
Room 2 12 x 4 2.70 2.80 362.88
12 x 4 3.00 2.80 403.20
Passage & balcony 12 x 4 2.13 2.80 286.27
12 x 2 1.20 2.80 80.64
Bath 12 x 4 1.24 1.70 101.18
12 x 4 1.00 1.70 81.60
WC 12 x 4 1.12 2.30 123.65
12 x 4 0.90 2.30 99.36
Deductions
D/V 12 x 2 0.90 2.60 -56.16
D 12 x 2 0.90 2.10 -45.36
D1/V 12 x 2 0.75 2.60 -46.80
D2 12 x 2 0.75 2.10 -37.80
W 12 x 2 1.20 1.20 -34.56
W1 12 x 2 1.00 1.05 -25.20
V 12 x 2 0.60 0.45 -6.48
Total 2725.18 Sqm
b S.F.
Corridor 12 x 1 5.75 2.80 193.20
12 x 2 2.70 2.80 181.44
Room 2 12 x 2 2.70 2.80 181.44
12 x 2 3.00 2.80 201.60
12 x 1 1.20 2.80 40.32
Bath 12 x 2 1.24 1.70 50.59
12 x 2 1.00 1.70 40.80
WC 12 x 2 1.12 2.30 61.82
12 x 2 0.90 2.30 49.68
Deductions
D/V 12 x 1 0.90 2.60 -28.08
D 12 x 1 0.90 2.10 -22.68
D1/V 12 x 1 0.75 2.60 -23.40
D2 12 x 1 0.75 2.10 -18.90
W 12 x 1 1.20 1.20 -17.28
W1 12 x 1 1.00 1.05 -12.60
V 12 x 1 0.60 0.45 -3.24
Total 1362.59 Sqm
c T.F. 0.00 Sqm
Corridor 12 x 1 5.75 2.80 193.20
12 x 2 2.70 2.80 181.44
Room 2 12 x 2 2.70 2.80 181.44
12 x 2 3.00 2.80 201.60
12 x 1 1.20 2.80 40.32
Bath 12 x 2 1.24 1.70 50.59
12 x 2 1.00 1.70 40.80
WC 12 x 2 1.12 2.30 61.82
12 x 2 0.90 2.30 49.68
Deductions
D/V 12 x 1 0.90 2.60 -28.08
D 12 x 1 0.90 2.10 -22.68
D1/V 12 x 1 0.75 2.60 -23.40
D2 12 x 1 0.75 2.10 -18.90
W 12 x 1 1.20 1.20 -17.28
W1 12 x 1 1.00 1.05 -12.60
V 12 x 1 0.60 0.45 -3.24
Total 1362.59 Sqm
d Fourth Floor 0.00 Sqm
Mummty 1 x 4 4.94 2.50 49.40
1 x 4 2.50 2.50 25.00
Total 74.40 Sqm
21 Colour washing with lime on undecorated wall
surface two coat giving an even shade including
priming coat of white washing to give in even shade
after throughly brooming the surface to remove all
dust, dirt mortar drops and other forign materials. as
per direction of E/I.
a G.F & F.F.

Same as interior plaster 2725.18
Ceiling room 2 12 x 2 2.70 3.00 194.40
Multi purpose room 12 x 2 2.70 3.00 194.40
Coocking 12 x 2 1.45 1.47 51.16
Bath 12 x 2 1.24 1.00 29.76
WC 12 x 2 1.12 0.90 24.19
coridoor 12 x 2 5.75 0.75 103.50
Stair ceiling 1 x 2 6.19 3.50 43.33
Loft 12 x 2 2.70 0.60 38.88
12 x 2 2.70 0.60 38.88
Coocking plateform 12 x 2 1.47 0.60 21.17
Total 3514.43 Sqm
b S.F.
Ceiling room 2 12 x 1 2.70 3.00 97.20
Coocking 12 x 1 1.45 1.47 25.58
Bath 12 x 1 1.24 1.00 14.88
WC 12 x 1 1.12 0.90 12.10
coridoor 12 x 1 5.75 0.75 51.75
Stair ceiling 1 x 1 6.19 3.50 21.67
Loft 12 x 1 2.70 0.60 19.44
12 x 1 2.70 0.60 19.44
Total 1757.21 Sqm
c T.F. Sqm
Same as interior plaster -22.68
Ceiling room 2 12 x 1 2.70 3.00 97.20
Coocking 12 x 1 1.45 1.47 25.58
Bath 12 x 1 1.24 1.00 14.88
WC 12 x 1 1.12 0.90 12.10
coridoor 12 x 1 5.75 0.75 51.75
Stair ceiling 1 x 1 6.19 3.50 21.67
Loft 12 x 1 2.70 0.60 19.44
12 x 1 2.70 0.60 19.44
Total 1734.53 Sqm
22 Finishing wall with two coat of apex weather coat
/equivalent make exterior paint over a priming coat of
water proofing cement paint on approved quality
such as super snocem, durocem, super quality of
approved shade on undecorated wall surface with
surface prepared with white Birla / equavalent putty
of approved make to give an even shade after
throughly brushing the surface to remove all dirt and
remain of loose powdered material and rate is
inclusive of cost of all material, labour T&P and
curing etc. complete as per direction of E/I.
Same as Exterior plaster 2051.46

Sun shade Balcony WC 12 x 4 2.58 0.60 74.30
Room no 2 W 12 x 4 1.80 0.60 51.84
Coocking W 12 x 4 1.37 0.60 39.46
Total 2217.06 Sqm
23 Supply and laying ( white /coloured ) Kazaria floor
tiles ( Kazaria / Romano or other approved make by
E/I) over 20 mm thick base of cement mortor of 1:4
(1 cement : 4 Coarse sand) laid and jointed with white
cement with pigment, rubbing and polishing complete
over 8 cm thick 1:4:8 ( 1 cement, : 4 coarse sand FM
2.2 to 3.6 and : 8 stone ballast size 40mm gauge and
( Base concrete shall be paid separatly). 300x300 mm
room 2 12 x 4 2.90 3.20 445.44

Coocking 12 x 4 1.88 1.77 159.72
Passage 12 x 4 1.10 1.43 75.50
Bath 12 x 4 1.00 1.20 57.60
WC 12 x 4 1.00 0.90 43.20
balcony 12 x 4 1.40 1.33 89.38
1316.28 Sqm
24 Supply and laying ( white /coloured ) Kazaria wall
tiles ( Kazaria / Romano or other approved make by
E/I. ) over 20 mm thick base of cement mortor of 1:4
(1 cement : 4 Coarse sand) laid and jointed with white
cement (with pigment) slurry including rubbing and
polishing complete over 8 cm thick 1:4:8 ( 1
cement, : 4 coarse sand FM 2.2 to 3.6 and : 8 stone
ballast size 40mm gauge and ( Base concrete shall be
paid separatly).
Bath 12 x 4 3.90 1.20 224.64

WC 12 x 4 3.40 0.60 97.92
Total 322.56 Sqm

25 40mm C.C. flooring in 1:2:4 (1cement: 2 coarse sand
(FM 2.2 to 3.6) : 4 graded stone aggregate of size
12.5mm & below) by volume) laid over 8cm thick
base concrete in 1:4:8 (1 cement: 6 Hamirpr/ Banda
sand F.M. 2.20 to 3.60 : 8, 40mm gauge Stone ballast)
and finished with 3mm thick floating coat of cement
slurry including fixing of glass strips but excluding
cost of glass strip ( Base concrete shall be paid
separatly).
Coridoor 12 x 3 5.75 0.75 155.25

Stair 1 x 4 3.50 1.50 21.00
steps 80 x 1 1.75 0.30 42.00
Landing 1 x 4 3.50 1.20 16.80
Total 235.05 Sqm
26 25mm C.C. flooring in 1:2:4 (1cement: 2 coarse sand
(FM 2.2 to 3.6) : 4 graded stone aggregate of size
12.5mm & below) by volume) laid over 8cm thick
base concrete in 1:4:8 (1 cement: 6 Hamirpr/ Banda
sand F.M. 2.20 to 3.60 : 8, 40mm gauge Stone ballast)
and finished with 3mm thick floating coat of cement
slurry including fixing of glass strips but excluding
cost of glass strip ( Base concrete shall be paid
separatly).
Coridoor 12 x 1 5.75 0.75 51.75

Stair 1 x 1 3.50 1.50 5.25
Landing 1 x 1 3.50 1.20 4.20
Apron 4 x 1 1.57 0.68 4.27
4 x 1 3.26 2.13 27.78
4 x 1 3.14 0.68 8.54
4 x 1 2.13 1.63 13.89
4 x 1 3.50 1.00 14.00
4 x 1 5.49 3.50 76.86
Total 206.53 Sqm
Supply and fixing of glass strips 22x4mm as per

27
direction of E/I.
(235.05+206.53=441.58 Sqm)@2.5 Rmt/ Sqm 441.58 2.50 1103.96

1103.96 Rmt
28 20 mm thick cement plaster in dado or skirting with 2
coats ( 17 mm + 3mm) of neat cement in 1:3 cement
and coarse sand (FM 1.5 to 2.0) mortor including
supply of all mateial, labour T&P etc required for
proper completion of the work.
Step riser 80 x 1 1.75 0.15 21.00

Coridoor 12 x 4 4.85 0.10 23.28
Total 238.14 Sqm
29 Supply and fixing of 30mm thick flush door shutters
including fixing of wooden cleats & stoppers and
including supply and fixing and adjustment of hinges,
oxidized iron fittings as sliding/tower bolts, locks,
handles, springs fitting with necessary screws
exclusive of cost of door fittings. ( sample will be
approved by E/I.) DSR 19.21
12 x 12 0.90 2.10 272.16

12 x 8 0.75 2.10 151.20
Total 423.36 Sqm
30 Mild steel or iron work in small size such as holding
down bolts, hold fast, tie rods and angle door
chaukhat etc wrought to required form including
drilling holes riveting or welding where necessary and
their fixing required for proper completion of the
work.
Angle 35x35x5 mm
Ver 48 x 6 2.60 748.80
Horiz 48 x 6 0.90 259.20
Hold fast 48 x 24 0.20 230.40
Ver 48 x 4 2.10 403.20
Horiz 48 x 2 0.75 72.00
Hold fast 48 x 12 0.20 115.20
Total 1828.80
@ 2.60 kg/ mtr. A 4754.88 Kg
10 mm bars
tie bar 48 x 3 0.90 129.60
48 x 2 0.75 72.00
Total 201.60
@0 .62 kg/ mtr. B 124.99 Kg
Stair railing
@25.00Kg/Sqm C 4 x 1 7.00 0.90 25.00 630.00 Kg
Total A+B+C 5509.87 Kg
31 Supplying and fixing of M S Z-section window
shutter complete as per design
W 48 x 1 1.20 1.20 69.12

W1 48 x 1 1.00 1.05 50.40
V 48 x 1 0.60 0.60 17.28
V 48 x 2 0.90 0.50 43.20
V 48 x 1 0.75 0.50 18.00
198.00
@25Kg/Sqm 4950.00 Kg
32 Supply and Fixing of 110 mm (OD) dia 6 Kg/Sqr Cm
PVC ISI marked Phenolex and or other approved
quality complete with rose, bend , ms clamp 25mm
x3.0 mm of approved design fixed in wall and
including repair of plasters, points if damaged during
fixing of pipe. ( SI No. 730)
12 x 1 13.20 158.40
158.40 Rmt
33 Applying 2 coats of Superior enamel paint over one
coat of primer over new steel and other metal / wood
surface upto 10cm in width or girth or small articles
not exceeding 0.10sqm area after and including
preparing the surface by thoroughly cleaning-Oil,
grease, dirt and other foreign matter and scoured with
wire brushes, fine steel wood. Scrapper sand papering
and knotting including cost of all materials, labour
T&P etc, required for proper completion of work.
Coefficient
D 48 x 3 0.90 2.10 2.25 612.36
D1 48 x 2 0.75 2.10 2.25 340.20
W 48 x 1 1.20 1.20 1.00 69.12
W1 48 x 1 1.00 1.05 1.00 50.40
V 48 x 1 0.60 0.60 1.00 17.28
V 48 x 2 0.90 0.50 1.00 43.20
V 48 x 1 0.75 0.50 1.00 18.00
Total 1150.56 Sqm
34 Supply and fixing of 3.5 mm to 4.70 mm thick glass
pans (saint Gobian, Modi Guard, IAG etc) ISI marked
quality as approved by E/I. The rates included cost of
necessary wooden bidding (teak wood) nail and
spring or putty for fixing including supply of all
material, labour T&P etc. complete. DSR 10.30
W 48 x 1 1.20 1.20 69.12

W1 48 x 1 1.00 1.05 50.40
V 48 x 1 0.60 0.60 17.28
V 48 x 2 0.90 0.50 43.20
V 48 x 1 0.75 0.50 18.00
Total 198.00 Sqm
35 Fixing of steel/ wooden door & chaukhats in proper
position at labour rate only Above 1.50 sqm
D 48 x 3 144.00
D1 48 x 2 96.00
Total 240.00 Nos
36 Same as above item no. 37 but below 1.5 sqm
W 48 x 1 48.00
W1 48 x 1 48.00
V 48 x 1 48.00
Total 144.00 Nos
37 Supply & fixing of hexagonal fan box with hexagonal
side of approximate in 80 mm in length fabricated
from 16 SWG MS sheet in corporating 10 mm dia
M.S. round bar duly bend for supporing fan hangers
duly painted red oxide and screwing arrangement with
wiring conduit laid in RCC roof before concreting
along with supply of all material labour T&P etc.
required for proper completion of the work. SOR elec
1149
48 x 3 144.00
Total 144.00 Nos
38 Providing and fixing PVC spout pipe 50 mm dia and
40 Cm Length including supply of all materail,
labour, T&P etc completion of the work as per
direction of E/I.
48 x 2 96.00
4 x 2 8.00
Total 104.00 Nos
39 SMOOTH Finishing of the exposed surface of rcc
work with 6mm cement mortar 1:3 cement and fine
sand dsr 5.23
48 x 1 34.07 1635.36
65% of 1635.36 1062.98
Total 1062.98 Sqm

40 Providing and laying water proofing treatment in
sunken portion of WCs, bathroom etc., by applying
cement slurry mixed with water proofing cement
compound consisting of applying : (a)First layer of
slurry of cement @ 0.488 kg/sqm mixed with water
proofing cement compound @ 0.253 kg/sqm. This
layer will be allowed to air cure for 4 hours(b)Second
layer of slurry of cement @ 0.242 kg/sqm mixed with
water proofing cement compound @ 0.126
kg/sqm.This layer will be allowed to air cure for 4
hours followed with water curing for 48hours. The
rate includes preparation of surface, treatment and
sealing of all joints, corners, junctions of pipes and
masonry with polymer mixed slurry. DSR 22.5/16
WC 12 x 3 3.90 0.45 63.18

12 x 3 1.00 0.90 32.40
Bath 12 x 3 3.40 0.45 55.08
12 x 3 1.00 1.20 43.20
Kitchen 12 x 3 1.22 1.45 63.68
12 x 3 3.89 0.45 63.02
Total 320.56 Sqm
41 Numbering of flats with letter/ No. writing including
painting one coat of ready mixed priming paint and
two coat of approved superior quality ready mixed
paint including supply of all materials tools & plants 12 x 4 48.00
etc required for proper completion of the work.
Total 48.00 Nos

42 Supply and filling of sand in plinth including
watering, ramming and dressing etc. rate incuding of
all material , labour and T&P etc. required for proper
G F Flooring Multy
12 x 1 3.00 2.70 0.100 9.72
purpose room
Room no 2 12 x 1 3.00 2.70 0.100 9.72
Cooking 12 x 1 1.34 1.90 0.100 3.06
Bath/WC 12 x 1 1.00 0.90 0.100 1.08
Corridor 2 x 3 5.29 1.50 0.100 4.76
Stair case 1 x 1 3.50 4.43 0.100 1.55
1 x 1 3.50 1.50 0.100 0.53
1 x 1 3.50 3.23 0.100 1.13
C Total 31.54 cum
( C ) Water Supply & Saintary fittings
1 Providing and fixing of 15 mm dia B class CPVC
Pipe concealed in wall and floor (Approved Make by
E/I)) with CPVC fittings (band, socket, elbow, Tee,
long screw, nipple etc ISI marked and clamps
including making good the damage in wall ceiling and
floor including supply of all material, labour & T&P
etc Complete as per directions of E/I
48 x 1 18.00 864.00
Total 864.00 Rmt
2 Same as above item but for 20 mm CPBC Pipe
48 x 1 15.00 720.00
Total 720.00 Rmt
3 Same as above item but for 25 mm CPBC Pipe
48 x 1 35.00 1680.00
Total 1680.00 Rmt
4 Supply and fixin of PVC SWR ring fit (as per IS
13592 with latest amedments) type-A) phenolex
prince suprime make soil waste and vent pipe dia 110
mm (OD) complete with all necessary fittings such as
band, collor, socket, elbow Tee etc) complete for
proper completion of the work as per direction of the
E/I.
48 x 1 1.50 72.00
12 x 1 16.00 192.00
Total 264.00 Rmt
5 Supply and fixin of PVC SWR ring fit (as per IS
13592 with latest amedments type-A) phenolex prince
suprime make soil waste and vent pipe dia 75 mm
(OD) complete with all necessary fittings such as
band, collor, socket, elbow Tee etc) complete for
proper completion of the work as per direction of the
E/I.
48 x 1 5.00 240.00
12 x 1 16.00 192.00
Total 432.00 Rmt
6 Supply and fixing of SWR phenolex prince suprime
make nahani trap 100 mm x 75 mm embeded in
cement oncrete 1:2:4 (1 cement : 2 coarse sand : 4
stone grit 20 mm size) including supply of allmaterial,
labour T&P etc. complete as per direction of E/I.
48 x 2 96.00
Total 96.00 Nos

7 Making G.T. chamber of size 300x300 mm with
class-150 B/W in 1:6 cement and coarse sand mortar,
base concrete 1:6:12 (1 cement : 6 C.sand : 12 brick
ballast 40 mm size) plaster with 1:3 cement and
coarse sand mortar with neat finished including cost
of G.T. (150 x 100 mm) and C.I. cover 300x300 mm
size including cost of all material, labour T&P etc
required for proper completion of the work as per
direction of E/I. (The weight of CI cover and frame
shall not be less than 7.00 kg)
12 x 1 12.00
Total 12.00 Nos
8 Supply and fixing of ISI mark
parrywater/Jonshon/Cerra make Orrisa pattern WC
pan size 580 mm of approved quality including 10 lit.
capacity low level PVC Cistern with all accessories.
The rate is inclusive of supply and fixing of WC pan-
1 no, low level cistern PVC 10 lit capacity-1 No,
SWR P-trap-1 No, Flush pipe 30 mm dia PVC (of
approved make- 1 No,) PVC connection of heavy
duty (appropriate length) and fixing is to done in
cement concrete 1:2:4 (1 cement, 2 coarse sand :4
stone grit 20 mm size) along with all other
consumables necessary for fixing etc. complete
required for proper completion of the work as per
direction of E/I. DSR 17.1
48 x 1 48.00
Total 48.00 Nos
9 Providing and fixing of CP BRASS waste jali dia 125
mm as per directions of E/I
48 x 2 96.00
Total 96.00 Nos
10 Supplying and fixing of 20 mm dia Heavy Duty Gate
Valve I.S.I. marked as per directions of E/I
48 x 3 144.00
Total 144.00 Nos
11 Supplying and fixing PVC float valve with Brass rod
as per direction of E/I.
48 x 1 48.00
Total 48.00 Nos
12 Supplying and fixing of CP Brass Bib Cock ( 15 mm
dia ) Heavy Duty Long body of approved make as
per directions of E/I
48 x 2 96.00
Total 96.00 Nos
13 Supplying and fixing of CP Brass Bib Cock ( 15 mm
dia ) Heavy Duty short body of approved make as
per directions of E/I
48 x 3 144.00
Total 144.00 Nos
14 Supplying and fixing of CP angle valve (15mm dia)
heavy duty of approved make as per directions of E/I
48 x 1 48.00
Total 48.00 Nos

15 Making House connecting chamber size 600mm
x600mm x600 mm with class 150 B/W in 1:6 cement
and coarse sandmorter base concrete 1:6:12 (1 cement
: 6 coarse sand : 12 Brick ballast 40 mm size) plaster
in 1:3 cement and coarse sand morter with neat
finished and cement concrete 1:2:4 (1 cement : 2
coarse sand : 4 stone grit 20 mm size in floor and
cunet including CI cover heavy duty cover and frame
weitht not less than 15 kg) including cost of all
material, labour T&P etc required for proper
12 x 1 12.00
Total 12.00 Nos
16 Making House connecting chamber size 900mm x900
mm x1.00 mm with class 150 B/W in 1:6 cement and
coarse sandmorter base concrete 1:6:12 (1 cement : 6
coarse sand : 12 Brick ballast 40 mm size) plaster in
1:3 cement and coarse sand morter with neat finished
and cement concrete 1:2:4 (1 cement : 2 coarse sand :
4 stone grit 20 mm size in floor and cunet including
CI cover heavy duty cover and frame weitht not less
than 15 kg) including cost of all material, labour T&P
etc required for proper completion of the work.
8 x 1 8.00
Total 8.00 Nos
17 Providing and placing on terrace (at all floor levels)
polyethylene water storage tank, ISI : 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.
48 x 1 500.00 24000.00
Total 24000.00 Litre
JE AE JE(T) EE
Details of Messurment
Electrical Work
S.N. Particular
1 Wiring point for light with 1 Sqmm FR PVC insulated multistrand single core copper
conductor cable in PVC conduit pipe partly concealed in the wall and partly laid in slab
alongwith the reinforcement before concreting, complete with 1.5 Sqmm. FRLSH PVC
insulted multistrand copper conductor cable as earth wire piano type switch and ceiling
rose/angle/ batten holder on 3mm thick phenolic laminated backelite sheet etc complete in all
respect as directed including matching colour wash. (UP PWD SOR-2016 SI. No.138C)
i Multi purpose room

ii Room 2
iii Bath Room
iv W/C
v Balcony
vi Kitchen Platform
Total
For 48 No. Flat
vii Corridor
viii Staircase
G.Total
2 Wiring point for Fan /fresh air fan (light duty exhaust fan) with 1 Sqmm FRLSH PVC insulated
multistrand single core copper conductor cable in PVC conduit pipe partly concealed in the
wall and partly laid in slab alongwith the reinforcement before concreting, complete with 1.5
Sqmm FRLSH PVC insulted multistrand copper conductor cable as earth wire piano type
switch and ceiling rose on 3mm thick phenolic laminated backelite sheet etc complete in all
respect including matching colour wash. (UP PWD SOR-2016 SI. No.140C)

ii Room 2
Total
For 48 No. Flats
3 Wiring point for plug with 1 Sqmm FRLSH PVC insulated multistrand single core copper
conductor cable in PVC condult pipe partly concealed in the wall and partly laid in slab
alongwith the reinforcement before concreting, complete with 1.5 Sqmm FRLSH PVC
insulted multistrand copper conductor cable as earth wire drawn inside the conduit and piano
type switch and socket etc. complete in all respect including matching colour wash.(UP PWD
SOR-2016 SI. No.141c)

ii Room 2
iii Balcony
Total
For 48 No. Flats
4 Supply and fixing of power plug with 15 A/250 volt Flush type switch and 5pin 15A/250V fliush
type universal socket in suitable M.S. box of 175mmx100mmx50mm size with phenolic
laminated bakelite sheet cover 3mm thick fixed with brass machine screw and cup
washer.UPPWD SOR-2016 SI. No.1139
Bath Room
For 48 No. Flats
5 Supply & wiring of submain with two no 2.50 sqmm FRLSH PVC insulated 1100v grade
multistrand single core copper conductor cable in 20mm dia heavy duty (2mm thick) PVC
condit concealed in wall with 1no 1.5sqmm FRLSH PVC insulated 1100V grade multistrand
single core copper conductor as earth continuity wire including matching colour wash etc.
complete in all respect (UP PWD SOR-2016 SI. No. 1304C)
i DB to switch board in Multipurpose room

ii Switch board in Multipurpose room to Switch board Kitchen platform
iii DB to switch board in Room-2
iv Switch board in Room-2 to switch board Bathroom
v Switch board Bathroom to Switch board Balcony
Total
For 48 No. Flats
6 Supply & wiring of submain with two no 4.0sqmm FRLSH PVC insulated 1100v grade
multistrand single core copper conductor cable in 20mm dia heavyduty (2 mm thick) PVC
conduit partly concealed in wall and partly laid in slab alongwith reinforcement before
concreting with one no 2.5sqmm FRLSH PVC insulated 1100V grade multistrand single core
copper conductor as earth continuity wire drawn in conduit including matching colour wash
etc. complete in all respect(UP PWD SOR-2016 SI. No. 221 C)
DB to switch board (Power Plug) in Bathroom
For 48 No. Flat

DB to switch board in Corridor Ground Floor
DB to switch board in Corridor First Floor
DB to switch board in Corridor second Floor
DB to switch board in Corridor third Floor
Total
7 Supply & wiring of submain with two no 6sqmm FRLSH PVC insulated 1100v grade
multistrand single core copper conductor cable in 25mm dia heavy duty (2mm thick) PVC
conduit partly concealed in wall and partly laid in slab alongwith reinforcement before
concreting with one no 4sqmm FRLSH PVC insulated 1100V grade multistrand single core
copper conductor as earth continuity wire drawn in conduit including matching colour wash
etc. complete in all respect (UP PWD SOR-2016 SI. No. 222 C)
Metering Pannel to DB in Multipurpose room
For 48 No. Flats

8 S/F surface/flush mounting 8 ways SPN distribution board without additional metal door with
4 Nos. 6A to 32A MCB and 1 No. 40A DP Isolator complete in all respect as directed by
Engineer incharge. UPPWD SOR-2016 SI. No.1002, 1005 A, 1024 CAT B
Multi purpose room
For 48 No. Flats
9 Fan box cover of 3mm thick bakelight sheet of hexagonal / round shape on existing fan box
complete in all respect direction of E/I MR
ii Room 2
Total
For 48 No. Flats
10 S/F round bakelight AI/PVC Junction Box cover on exsiting Junction Box complete in all
respect as per direction of E/I. M/R
ii Room 2
iii Bath Room
iv W/C
v Balcony
vi Kitchen Platform area
Total
For 48 No. Flats
11 Supply and Burring of 600mm x 600mm x 6mm G.I. plate vertically for earthing with its top at
least 3 metres below ground level complete with 20 mm dia GI pipe and funnel for watering
and one earthing lead of two no. 8 to 10 SWG Gi wire in 15 mm dia GI pipe up to switch
board (from appron to switch board the cost of G.I. pipe and G.I. wire will be extra) 30 cm
square CI frame with hinged cover masonary housing alternate layers of charcoal/coke and
salt at least 150 mm thick alround etc. as per directions of Engineer-in-charge compete in all
respect. ( UP PWD SOR-2016 SI. No.703) for each Flat
Earthing for pannel ( 1x2/24) for 1 metering pannel

Total
12 S/F of electronic fan regulator 120-280 V ISI marked, on the existing switch board including
making connections, required material, labour T & P etc. for proper completion of work to the
satisfaction of Engineer in charge of work. ( UP PWD SOR-2016 SI. No 1203 A)
For 48 No. Flats

13 S/F of two number 8 SWG GI wire in 15 mm dia. GI pipe for earthing, laid in ground or in wall
duly concealed including the cost of cement, sand, labour, T&P and other material required
for proper completion of the work as directed at site. ( UP PWD SOR-2016 SI. No.723)
For Metering pannel

Total
14 S/F surface/flush mounting 4 ways SPN distribution board without additional metal door with
2 Nos. 6A to 32A MCB and 1 No. 40A DP Isolator complete in all respect as directed by
Engineer incharge. UPPWD SOR-2016 SI. No.1002, 1005 A, 1024 CAT B
125A Meters Panel Boards

15 Design, Manufacturing & Supply of 125A Meter Panel Board suitable for 433 V, 3 phase, 4
wire, 50 Hz power distribution system. The panel shall be Indoor, free standing, floor
mounting, sheet metal clad, cubicle, dead front, dust and vermin proof type
compartmentalised design fabricated out of 14/16 SWG CRCA sheet steel, complete with
colour coded, heat shrinkable PVC insulated, aluminium bus bars and separate earth bus bar
of adequate cross section through out the length of the panel. The incoming and outgoing
feeders shall be accommodated in a fully segregated, modular multitier arrangement with
adequate size and distinct cable alley, bus bar alley/chamber. The panel shall be complete
with name plate, earthing, numbering, danger plate etc. as required and as per specifications
and drawings. The panel shall withstand the fault level of 25kA.
i) Incomer :
1 No. 125A 415 V, 25 kA FP MCCB with O/L & S/C Protection Release & with Extended
Rotary Handle & Spreaders. complete as required.
a) Metering & indication for Incoming Supply :
1 No. digital VIF Meter 0-500 V, 200/5A, 96 x 96 mm with control MCB etc.
1 set ( Each set of 3 nos.) phase indication lamps with control MCB.
ii) Other Accessories :
a) 3 Nos. 150/5A Cl.1, 10VA Current Transformer
iii) Busbar :
- 1 set 150A , 25kA TPN Al. Busbar insulated with heat shrinkable sleeves and shall be colour
coded.
- Separate earth busbar of 30 x 6 mm of Aluminium shall be provided.
iv) Outgoings :
a) 24 Nos. 32A, 10KA, FP MCB with O/L & S/C Release along with Space & Provision for
Mounting & connection of 1No. Three phase Pre-Paid Secure Make kWH Meter (Type
E3PD13/Liberty 310 (Size of each Compartment shall be
Note : kWH Meter shall not be in scope of supply, which shall be mounted in Metering Panel
at Later stage as per Analysis page no.
t
Measurement Unit Qty.
1x1x2 No. 2
1x1x3 No. 3
1x1 No. 1
1x1 No. 1
1x1 No. 1
1x1 No. 1
No. 9
9 X 48 = No. 432
1x4x4 No. 16
1x1x5 No. 5
No. 453
1x1 No. 1
1x1 No. 1
No. 2
2x48 No. 96
1x1 No. 1
1x1 No. 1
1x1 No. 1
No. 3
3x48 No. 144
1x1 No 1
1x48 No. 48
1x1x5 RM 5
1x1x5 RM 5
1x1x5 RM 5
1x1x3 RM 3
1x1x2 RM 2
RM 20
20x48 No. 960
1x(2.7+3.1+1+1+
RM 10
1.2+1)
10x48 RM 480
1x1x5 RM 5
1x1x8 RM 8
1x1x11 RM 11
1x1x14 RM 14
RM 528
1x(3.5+3.5+2.5+
2.5+2+2+2+2) Rm 20
20x48 No. 960
1x1 No 1
1x48 No. 48
1x1 No 1
1x1 No 1
No. 2
2x48 No. 96
1x1x3 No 3
1x1x3 No 3
1x1 No 1
1x1 No 1
1x1 No 1
1x1 No 1
No. 10
10x48 No. 480
1x6 No. 6
1x2x2 No. 4
No. 10
1x1x2 No. 2
2x48 No. 96
1x5x6 RM 30
1x5x4 RM 20
RM 50
1x1 No. 1
1x1x2 No. 2
CONSTRUCTION OF MANHOLE 60*60*60cm
INTERNAL SIZE
QUANTITY
Sl. Item of work Unit NO L B H QTY QTY
No.
1- Excavation in foundation in
ordinary soil (Loam clay or sand)
lift upto 1.50M and lead upto 30M
and including filling watering and
ramming of excavated earth into
the space between the building
and sides of foundation trenches
or into the plinth and removal and
disposal of surplus earth as
directed by E/I. upto a distance of
30M from the foundation trenches
including all T & P phowarah and
basket etc. complete.
1.00 1.26 1.26 0.90 1.43
TOTAL CUM 1.43 1.43

2 Refilling of surles excavated earth
in side of foundation.
CUM 1.00 1.43 0.60 0.86

0.86 0.86
3- Providing and laying in cement
concerete 1: 4 : 8 ( 1 cement : 4
C. sand : 8 graded stone ballast
40mm nominal size) and curing
complete, including cost of form
work in foundation and under
floors
1.00 1.26 1.26 0.10 0.16

2.00 0.60 0.30 0.05 0.02
TOTAL CUM 0.18 0.18
4 Class 150 brick work in 1:6
cement and coarse sand of 1.50
to 2.20FM martor in super
structure above plinth level upto
floor two level including supply of
all materials,labour and T & P etc.
required for proper completion of
the work.
2.00 0.60 0.23 0.65 0.18

2.00 1.06 0.23 0.65 0.32
TOTAL CUM 0.50 0.50
5- R.C.C. work with cement

approved coarse sand and
2cm(3/4") gauge approved stone
grit in the proportion 1:1½ : 3 (1
cement 1½ : coarse sand : 3
stone aggregate) in slab
excluding supply of reinforcement
and its bending but including its
fixing and binding the same with
24 BWG bindig wire and including
necessary centering and
shuttering etc. and also including
supply of all materials, labour and
Tool and Plant etc. required for
proper completion of the work
7900.0-10.0%For shuttering cost

deduct 1.000 1.060 1.060 0.100 0.11
TOTAL CUMCUM 0.112 0.120
7 Mild Steel or iron work in plain
work such as Reinforced
concrete or reinforced brick work
(when not included in an over all
rates) wrought to required shape
as necessary including bending
for proper completion of the work
KG
0.75%OF 6.0*78.50 10.00
10.00 10.00
8 12mm thick palster 1:6 cement &
coarse sand mortar on roof
sufrace including supply of all
materials, labour and T & P etc.
required for proper completion of
the work.
4.00 0.60 0.60 1.44

2.00 0.60 0.35 0.42
2.00 1.06 0.35 0.74
2.60 2.60
Providing and laying 40mm htick

c.c flooring with 1;2;4 cement c
sand & 12mm graded stone grite
etc compleat as per direction of
I/C
1.00 0.60 0.60 0.36

TOTAL SQM 0.36 0.36
SAY
J.Er A.Er
J.E. A.E.
RATE Amount
140.00 200.20
75.00 64.50
5410.00 973.80
3650.00 1825.00
7900.00 948.00
54.00 540.00
140.00 364.00
380.00 136.80
5052.30
5052.30
E.Er
CONSTRUCTION OF MANHOLE
90*90*90cm INTERNAL SIZE
QUANTITY
Sl. Item of work Unit NO L B H QTY QTY RATE Amount
No.
1- Excavation in foundation in ordinary
soil (Loam clay or sand) lift upto
1.50M and lead upto 30M and
including filling watering and ramming
of excavated earth into the space
between the building and sides of
foundation trenches or into the plinth
and removal and disposal of surplus
earth as directed by E/I. upto a
distance of 30M from the foundation
trenches including all T & P phowarah
and basket etc. complete.
1.00 1.56 1.56 1.20 2.92
TOTAL CUM 2.92 2.92 140.00 408.80

2 Refilling of surles excavated earth in
side of foundation.
CUM 1.00 2.92 0.60 1.75

1.75 1.75 75.00 131.25
3- Providing and laying in cement
concerete 1: 4 : 8 ( 1 cement : 4 C.
sand : 8 graded stone ballast 40mm
nominal size) and curing complete,
including cost of form work in
foundation and under floors
1.00 1.56 1.56 0.10 0.24

2.00 0.90 0.45 0.05 0.04
TOTAL CUM 0.28 0.28 5410.00 1514.80
4 Class 150 brick work in 1:6 cement
and coarse sand of 1.50 to 2.20FM
martor in super structure above plinth
level upto floor two level including
supply of all materials,labour and T &
P etc. required for proper completion
of the work.
2.00 0.90 0.23 0.95 0.39

2.00 1.36 0.23 0.95 0.59
TOTAL CUM 0.99 0.99 3650.00 3613.50
5- R.C.C. work with cement approved
coarse sand and 2cm(3/4") gauge
approved stone grit in the proportion
1:1½ : 3 (1 cement 1½ : coarse sand :
3 stone aggregate) in slab excluding
supply of reinforcement and its
bending but including its fixing and
binding the same with 24 BWG bindig
wire and including necessary
centering and shuttering etc. and also
including supply of all materials,
labour and Tool and Plant etc.
required for proper completion of the
work
7900.0-10.0%For shuttering cost

deduct
1.000 1.360 1.360 0.100 0.18
TOTAL CUMCUM 0.185 0.190 7900.00 1501.00
7 Mild Steel or iron work in plain work

such as Reinforced concrete or
reinforced brick work (when not
included in an over all rates) wrought
to required shape as necessary
including bending for proper
completion of the work
KG
0.75%OF 6.0*78.50 15.00 54.00 810.00
8 12mm thick palster 1:6 cement &

coarse sand mortar on roof sufrace
including supply of all materials,
labour and T & P etc. required for
proper completion of the work.
4.00 0.90 0.90 3.24

2.00 0.90 0.35 0.63
2.00 1.36 0.35 0.95
4.82 4.82 140.00 674.80
Providing and laying 40mm htick c.c

flooring with 1;2;4 cement c sand &
12mm graded stone grite etc
compleat as per direction of I/C
1.00 0.90 0.90 0.81

TOTAL SQM 0.81 0.81 380.00 307.80
8961.95
Total SAY 8962.00
J.Er A.Er E.Er

ANALYSIS OF RATES
S. No.
Particulars Rate
Unit
Water Supply & Saintary fittings
1 Providing and fixing of 15 mm dia B class CPVC Pipe concealed in wall and floor
(Approved Make by E/I)) with CPVC fittings (band, socket, elbow, Tee, long screw,
nipple etc ISI marked and clamps including making good the damage in wall ceiling
and floor including supply of all material, labour & T&P etc Complete as per
directions of E/I (DSR No 18.8.1)
Rmt 246.20
less vat4.0% 9.85
TOTAL 236.35
2 Same as above item but for 20 mm CPBC Pipe (DSR-18.8.2) Rmt 284.85
less vat4.0% 11.39
TOTAL 273.45
3 Same as above item but for 25 mm CPBC Pipe (DSR-18.8.3) Rmt 233.60
less vat4.0% 9.34
TOTAL 224.25
4 Supply and fixin of PVC SWR ring fit (as per IS 13592 with latest amedments) type-
A) phenolex prince suprime make soil waste and vent pipe dia 110 mm (OD)
complete with all necessary fittings such as band, collor, socket, elbow Tee etc)
complete for proper completion of the work as per direction of the E/I. (A/R)
DETAIL COST OF 1.0RM
Cost of material M.Rate Rmt 220.00

Cartage &fixing of material L.S 22.00
TOTAL 242.00
ADD 1.0% Water charges on 242.00 2.42
TOTAL 244.42
ADD CP 10.0% ON 220.00 22.00
TOTAL Rmt 266.42
SAY Rmt 266.00
5 Supply and fixin of PVC SWR ring fit (as per IS 13592 with latest amedments type-
A) phenolex prince suprime make soil waste and vent pipe dia 75 mm (OD) complete
with all necessary fittings such as band, collor, socket, elbow Tee etc) complete for
proper completion of the work as per direction of the E/I.(AR)
Rmt
Cost of material M.Rate Rmt 122.25
TOTAL 137.25
TOTAL 138.62
ADD CP 10.0% ON 122.25 12.23
TOTAL Rmt 150.85
SAY Rmt 151.00
6 Supply and fixing of SWR phenolex prince suprime make nahani trap 100 mm x 75
mm embeded in cement oncrete 1:2:4 (1 cement : 2 coarse sand : 4 stone grit 20 mm
size) including supply of allmaterial, labour T&P etc. complete as per direction of
E/I.(A/R)
Cost of material M.Rate Each 100.00

TOTAL 112.00
TOTAL 113.12
ADD CP 10.0% ON 100.00 10.00
TOTAL Each 123.12
SAY Each 123.00
7 Making G.T. chamber of size 300x300 mm with class-150 B/W in 1:6 cement and
coarse sand mortar, base concrete 1:6:12 (1 cement : 6 C.sand : 12 brick ballast 40
mm size) plaster with 1:3 cement and coarse sand mortar with neat finished including
cost of G.T. (150 x 100 mm) and C.I. cover 300x300 mm size including cost of all
material, labour T&P etc required for proper completion of the work as per direction
of E/I. (The weight of CI cover and frame shall not be less than 7.00 kg)(A/R)
Each
Cost of material M.Rate Each 2000.00
TOTAL 2450.00
TOTAL 2474.50
ADD CP 10.0% ON 2000.0 200.00
TOTAL Each 2674.50
SAY Each 2675.00
8 Supply and fixing of ISI mark parrywater/Jonshon/Cerra make Orrisa pattern WC pan
size 580 mm of approved quality including 10 lit. capacity low level PVC Cistern
with all accessories. The rate is inclusive of supply and fixing of WC pan-1 no, low
level cistern PVC 10 lit capacity-1 No, SWR P-trap-1 No, Flush pipe 30 mm dia PVC
(of approved make- 1 No,) PVC connection of heavy duty (appropriate length) and
fixing is to done in cement concrete 1:2:4 (1 cement, 2 coarse sand :4 stone grit 20
mm size) along with all other consumables necessary for fixing etc. complete
required for proper completion of the work as per direction of E/I. DSR 17.1(A/R)
Each 3494.20
less vat4.0% 139.76
TOTAL 3354.43
9 Providing and fixing of CP BRASS waste jali dia 125 mm as per directions of
Each
E/I(A/R)
Cost of material SOR 2017 Each 80.00
Cost of white cement and repair cleaning on NT 20.00
TOTAL 108.39
TOTAL 109.47
ADD CP 10.0% ON 100.00 10.00
TOTAL Each 119.47
SAY Each 120.00
10
Supplying and fixing of 20 mm dia Heavy Duty Gate Valve I.S.I. marked as per
Each
directions of E/I(A/R)

TOTAL 639.21
TOTAL 645.60
ADD CP 10.0% ON 620.0 62.00
TOTAL Each 707.60
SAY Each 708.00
11
Supplying and fixing PVC float valve with Brass rod as per direction of E/I.(A/R) Each
TOTAL 290.89
TOTAL 293.80
ADD CP 10.0% ON 230.0 23.00
TOTAL Each 316.80
SAY Each 317.00
12 Supplying and fixing of CP Brass Bib Cock ( 15 mm dia ) Heavy Duty Long body of
Each
approved make as per directions of E/I(A/R)
TOTAL 561.00
TOTAL 566.61
ADD CP 10.0% ON 500.0 50.00
TOTAL Each 616.60
SAY Each 617.00
13 Supplying and fixing of CP Brass Bib Cock ( 15 mm dia ) Heavy Duty short body of
Each
approved make as per directions of E/I(A/R)
TOTAL 515.00
TOTAL 520.15
ADD CP 10.0% ON 460.0 46.00
TOTAL Each 566.15
SAY Each 566.00
14 Supplying and fixing of CP angle valve (15mm dia) heavy duty of approved make as
Each
per directions of E/I(A/R)
TOTAL 475.00
TOTAL 479.75
ADD CP 10.0% ON 415.00 41.50
TOTAL Each 521.25
SAY Each 521.00
15 Making House connecting chamber size 600mm x600mm x600 mm with class 150
B/W in 1:6 cement and coarse sandmorter base concrete 1:6:12 (1 cement : 6 coarse
sand : 12 Brick ballast 40 mm size) plaster in 1:3 cement and coarse sand morter with
neat finished and cement concrete 1:2:4 (1 cement : 2 coarse sand : 4 stone grit 20
mm size in floor and cunet including CI cover heavy duty cover and frame weitht not
less than 15 kg) including cost of all material, labour T&P etc required for proper
completion of the work.(A/R)analysis attached
Each 9203.00
16 Making House connecting chamber size 900mm x900 mm x1.00 mm with class 150
B/W in 1:6 cement and coarse sandmorter base concrete 1:6:12 (1 cement : 6 coarse
sand : 12 Brick ballast 40 mm size) plaster in 1:3 cement and coarse sand morter with
neat finished and cement concrete 1:2:4 (1 cement : 2 coarse sand : 4 stone grit 20
mm size in floor and cunet including CI cover heavy duty cover and frame weitht not
less than 15 kg) including cost of all material, labour T&P etc required for proper
completion of the work.(A/R)analysis attached
Each 5183.00
17 Providing and placing on terrace (at all floor levels) polyethylene water storage tank,
ISI : 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. (DSR-18.48) Per litre 7.25
Less vat 4.0% 0.29
Total 6.96

Estimate and Costing

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Estimate and Costing

Uploaded by

Copyright:

Available Formats

GENERAL ABSTRACT OF COST

Name of Work :-Construction of 576 nos Units ( G+3 Type) at Pocket-2

S. No. Description of item Amount in Rs

Construction cost of one Block (48

2 Cost of 12 Block (576 Flats) 272707200.00

Say Rs. 22727.07 Lacs

mDr ykxr ek= Hkou fuekZ.k ykxr gS] ftlesa Hkwfe

S. No. Description of item Amount in Rs

2 Cost of Plumbing work 1693950.80

3 Cost of Electrical work 1214489.00

4 Less 4% VAT on sr. no.2&3=(1693950.80+1214489.00)*4/100 -116337.59

5 Add Labour Cess @ 1% onTotal B 188636.43

6 Cost per Flat 396922.48

7 Contengencies @ 6.50% on S.No. 6 (As per Parishad Norms) 25799.96

8 Add GST @12% 50726.69

2 Administrative approval and Tachnical sanction

3 Registration of Project under RERA

4 Inviting Tender and its Approval and agreement

(a) Excavation for foundation

(b) Foundation work upto plinth level

(d) Slab (GF)

(f) Slab (FF)

(h) Slab (SF)

(j) Slab (TF)

(k) Brick work for Superstructure

(m) Water Supply/ Sanitary

(n) Internal Electrification

(o) Plaster and Flooring work

(q) External Developement work

6 Handing over of flats

S. No. Description of item

Cost of Per Flat

Rate as per DSR-2016 Item No. 2.35.3 Rs131.90

a Rate as per SOR-2017 Item No-251+ Royalty=(110+30)

Rate as per SOR-2017 Item No- 287 - Rate Rs-6100.00

Rate as per SOR-2017 Item No- 289- Rate Rs-7950.00

Rate as per SOR-2017 Item No- 285- Rate Rs-7400.00

Rate as per SOR-2017 Item No- 303- Rate Rs-3300.00

Rate as per SOR-2017 Item No- 283 - Rate Rs-7250.00

Rate as per SOR-2017 Item No- 288 - Rate Rs-7425.00

Rate as per SOR-2017 Item No- 283 - Rate Rs-7375.00

Rate as per SOR-2017 Item No-279b- Rate Rs-6000.00

Rate as per DSR-2016 Item No-22.7.1 Rs 1034.64

Rate as per SOR-2017 Item No- 303- Rate Rs-3300.00

Rate as per SOR-2017 Item No- 303- Rate Rs-4050.00

Rate as per SOR-2017 Item No- 586- Rate Rs-120.00

Rate as per SOR-2017 Item No- 586- Rate Rs-120.00

Rate as per DSR-2016 Item No 13.26 Rate Rs 118.70

Rate as per DSR 2016 Itme No 11.37 Rate Rs 688.35

Rate as per SOR-2017 Item No-605- Rate Rs-380.00

Rate as per SOR-2017 Item No-601- Rate Rs-255.00

Rate as per SOR-2017 Item No-597- Rate Rs-190.00

Rate as per DSR 2016 Item No 9.21 Rs 1559.75

Rate as per DSR 2016 Item No 730 Rs 254.00

Rate as per DSR 2016 Item No 13.45.1 Rs 96.05

Rate as per DSR 2016 Item No 10.30 Rs 689.05

37 Supply & fixing of hexagonal fan box with hexagonal side of

Final Rate 107.00 Each 144.00 107.00 15408.00

Rate as per DSR2016 Item no. 22.5 Rs.298.30

Each 12.00 5052.30 60627.60

Each 8.00 8962.00 71696.00

ii) Other Accessories :

As per super area 12 x 1 34.07 408.84

Foundation for columns 1 x 2 19.30 15.84 1.20 733.71