DETAILED ESTIMATE FOR THE RESIDENTIAL BUILDING

GENERAL ABSTRACT COST OF BUILDING

Item No. Description Amount

A Cost of Ground Floor Civil Works 2222494.52

B Cost of First Floor Civil Works 1310930.01

C Cost of Second Floor Civil Works 1310930.01

D Cost of Th Floor Civil Works 1310930.01

E Cost of Mumty & Parapet Civil Works 276162.25

1 Total Cost of Civil Work 6431446.80

2 Cost of P.H.E work @ 7.5% 482358.51

3 Cost of Electrical Work @ 12.5% 803930.85

Grand Total 7717736.16

Say ₹ 77,17,700.00
In Words:-
SEVENTY SEVEN LAKHS SEVENTEEN THOUSANDS SEVEN HUNDREAD ONLY.
Note:- This Estimate is as per SOR of Bihar w.e.f 01.01.2022.
 GROUND FLOOR
Item
Ref. Item Unit Quantity Rate Amount
No.
CONSTRUCTION OF RESIDENTIAL BUILDING.

HEAD A : CIVIL WORK

S.H.-1: EARTH WORK

Earth work in excavation in foundation trenches a
complete job or drain( not exceeding 1.5 m in width
or 10 sqm on plan ) including dressing of sides and
1 2.8.1 ramming of bottoms, lift upto 1.5 m including getting cum 84.70 360.70 30551.22
out the excavation soil and disposal of surplus
excavated soil as directed, within a lead of 50 m. All
kinds of soil.
Filling available excavated earth (excluding rock) in
trenches, plinth, sides of foundations etc. in layers
2 2.26 cum 58.31 123.90 7224.24
not exceeding 20 cm in depth: consolidating each
deposited layer by ramming and watering lead.
Supplying and filling with local and under floors
3 2.28 including watering, ramming consolidating and cum 30.97 287.30 8897.14
dressing complete.
TOTAL FOR EARTH WORK = 46672.61

S.H.-2: MASONARY WORK

Providing designation 100A one brick flat soiling
joints filled with local sand including cost of watering
4 11.72 sqm 158.35 283.30 44859.93
, taxes, royalty all complete as building specification
and direction of E/I.
Brick work with bricks of class designation 100A in
5 6.1.12/1 foundations and plinth in: Cement motar 1 : 4 (1 cum 5.57 5017.90 27961.95
cement : 4 coarse sand)
6.3A + Brick work in superstructure cement motar (1:6) a
6 cum 30.97 5662.10 175344.63
6.1.14A complete job.
TOTAL FOR MASONARY WORK = 248166.51

S.H.-3 : CONCRETE WORK

7 Providing and laying in position specified grade of
reinforced cement concrete excluding the cost of
centering, shuttering, finishing and reinforcement -
5.1.2 cum 24.98 4688.30 117108.62
All work upto plinth level : 1: 1.5:3 (1 cement : 1.5
coarse sand : 3 graded stone aggregate 20 mm
nominal size ).

Page 1
 Item
Ref. Item Unit Quantity Rate Amount
No.
8 Reinforced cement concete work in beams,
suspended floors, roofs having slope upto 15,
landings, balconies, shelves, chajjas, lintels bands,
5.3 & plain windows sills, staircase and spiral stair cases
cum 27.29 5719.70 156110.23
5.33B.4 upto floor five level excluding the cost of centring,
shuttering, finishing and reinforcement with 1 : 1.5 : 3
( 1 cement : 1.5 coarse sand : 3 graded stone
aggregate 20 mm nominal size).
9 Extra for providing and mixing water prooding per 50
4.12 material in cement concrete work in the proportion kg 299.75 57.16 17133.53
recommended by the manufacturers. cement
10 Centring and shuttering including strutting, propping etc. and removal of form for all
5.9
height.
Foundations, footings, bases of columns etc. for mass
A 5.9.1 sqm 40.91 211.60 8656.56
concrete.
Lintels, beams, plinth bams, griders, bressumers and
B 5.9.5 sqm 85.75 375.10 32165.58
contilevers.
Suspended floors, roofs, landings, balconies and
C 5.9.20 sqm 91.16 437.50 39881.10
access platform with proof ply 12mm thick.

D 5.9.6 Columns, pillars, piers, abutments, posts and struts. sqm 69.84 437.50 30553.25
Stairs, ( excluding landings) excepted spiral-staircase.
E 5.9.7 sqm 8.90 404.70 3601.75
11 Providing and laying damp-proof course 50mm thick
with cement ( [Link]) ( 1 cements : 2 coarse sand : 4
4.11 sqm 20.46 245.60 5023.75
graded stone aggregate 20 mm nominal size.

TOTAL FOR CONCRETE WORK = 410234.37

S.H.-4 : STEEL WORK

12 Reinforcement for R.C.C work including straightening, cutting, bending, placing and binding all
5.22
complete.
Thermo-Mechanically Treated bars TMTC-500-8mm
5.22.7A Kg 1430.10 94.50 135144.45
dia.
Thermo-Mechanically Treated bars TMTC-500-10mm
5.22.7B Kg 1430.10 92.6 132427.26
dia.
Thermo-Mechanically Treated bars TMTC-500-12mm
5.22.7C Kg 2860.20 90.8 259706.16
dia.
13 Providing and fixing hand rail by welding etc. to steel ladder railings & staircases railing
10.33 including applying a priming coat of approved.

10.33.3 G.I pipes kg 105.15 150.00 15772.50

Page 2
Item
Ref. Item Unit Quantity Rate Amount
No.
14 Providing and fixing circular/hexagonal cast iron or
M.S sheet box for ceiling fan clamp 140mm internal
dia, 73mm height, 5 mm thick rim bottom and top
lids, 1.5 mm thick M.S sheet with its top surface
10.18 hacked for proper bonding top lid shall be shall be Each 10 165.4 1654.00
screwed into the cast iron box by means of 3.3 mm
dia rounded headed screws, one lock at the corners.
Clamps shall be made of 12 mm dia M.S bar bent to
shape as per standard drawing.
15 Providing and fixing M.S grills of required pattern in
frames of windows etc. with M.S flats, square or
9.48.1 kg 337.47 144.50 48764.34
rounded bars etc. including priming coat with
approved steel primer all complete.
TOTAL FOR STEEL WORK = 593468.71

S.H.-5 : WOOD & ALUMINIUM WORK.

16 Providing wood work in frames of doors, windows, clerestory windows and other frames, wrought
9.1 frames and fixed in position with hold fast lugs or with dash fasteners of required dia & length (
hold fast lugs or dash fastener shall be paid for separately.
9.1.2 Kiln seasoned and chemically treated hollock wook. cum 1.69 95670.70 161287.17
17 Providing and fixing ISI marked flush door shutters conforming to IS : 2202 ( Part 1)
non- decorative type, core of block board construction with with frame of 1st class
9.21
hard wood and well matched commercial 3 ply veneering with vertical grains or
cross bands and face veneers on both faces of shutters:
35mm thick including ISI marked stainless steel butt
9.21.1 sqm 14.04 1775.30 24919.35
hinges with necessary screws.
18 Providing and fixing aluminium tower bolts, ISI marked, anodised ( anodic coated
9.97 not less than grade AC 10 as per IS : 1868 ), transported or dyed to required colour
or shade, with necesssary screws etc. complete :-
9.97.1 300 x 10 mm Each 15.00 111.40 1671.00
19 Providing and fixing bright finished brass 100 mm
mortic latch with one dead bolt and a pair of lever
9.77 Each 3.00 519 1557.00
handles of approved quality with necessary screws
etc. complete job.
20 Providing and fixing bright finished brass hanging type
9.82 Each 5.00 108.1 540.50
floor door stopper with necessary srews etc.
21
Providing and fixing aluminium die cast body tubular
type universal hydraulic door closer (having brand
9.83 logo with ISI, IS : 3564, embossed on the body, door Each 3.00 979.5 2938.50
weight upto 35 kg and door width upto 700 mm),
with necessary accessories and screws etc. complete.

Page 3
 Item
Ref. Item Unit Quantity Rate Amount
No.
22 Providing and fixing glazing in aluminium door,
window, ventilator shutters and partitions etc. with
EPDM / neoprene gasket etc. complete as per the
21.3.1 architectural drawings and the directions of Engineer- sqm 9.95 809.30 8055.93
in-charge. ( Coat of aluminium snap beading shall be
paid in basic item): With float glass panes of 4.0 mm
thickness.
TOTAL FOR WOOD & ALUMINIUM WORK = 200969.45

S.H.-6 : FLOORING WORK

Providing and laying in position cement concrete of
specified grade excluding the cost of centring and
23 4.1.2 shuttering- all work upto plinth level : 1:1.5:3 ( 1 cum 7.29 4420.80 32220.47
cement : 1.5 coarse sand : 3 graded stone aggregate
20 mm nominal size.
TOTAL FOR FLOORING WORK = 32220.47

S.H.-7 : PLASTER WORK

24 12 mm cement plaster of mix: 1:6 ( 1 cement : 6
13.11.4 sqm 449.20 141.50 63561.32
coarse sand)
6 mm cement plaster of ceiling of mix: 1 : 4 ( 1
25 13.24 sqm 97.18 125.60 12205.61
cement : 4 coarse sand )
26
13.26 Neat cement punning sqm 24.23 40.50 981.23

TOTAL FOR PLASTER WORK = 76748.16

S.H.-8 : FINISHING WORK

27 13.81.3 Applying priming coat:

With ready mixed aluminum primer of approved
A 13.81.2 brand and manufacture on resinous wood and sqm 22.48 41.2 926.10
plywood.
With ready mixed zinc chromate yellow primer of
B 13.81.3 approved brand and manufacture on steel galvanized sqm 12.55 34.6 434.33
iron/steel works.
Providing and applying plaster of paris putty of 2 mm
28 13.40A thickness over plastered surface to prepare the sqm 546.38 127.90 69881.37
surface even and smooth complete.
Painting with synthetic enamel paint of approved
brand and manufacture of required colour to give an
29 13.94.1 even shade: Two or more coats on new work over an sqm 581.41 116.50 67733.79
under coat of suitable shade with ordinary pain of
approved brand and manufacture.
TOTAL FOR FINISHING WORK = 138975.58

S.H.-9 : CARRIAGE OF MATERIALS

Page 4
Item
Ref. Item Unit Quantity Rate Amount
No.
30 Cement per/bag 599.02 11.61 6954.67
per/1000
31 Bricks Nos
20031.28 747.6 14975.39

32 Coarse Sand per/cum 46.86 498.63 23365.78

33 Stone Chips per/cum 51.51 1151.82 59327.07

TOTAL FOR CARRIAGE OF MATERIAL WORK = 104622.90

TOTAL FOR CIVIL WORK 18,52,078.77

Cost of P.H.E work @ 7.5% 1,38,905.91

Cost of Electrical Work @ 12.5% 2,31,509.85

GRAND TOTAL 22,22,494.52

Page 5
 DETAILED ESTIMATE OF GROUND FLOOR

Item MEASUREMENT
Description Units Qunatity
No. No. Length Breadth Height
1 Earth work excavation in foundation

For Footing, F1 cum 2 1.78 1.98 1.8 12.69

cum 1 2.03 2.24 1.8 8.18

cum 1 2.34 2.13 1.8 8.97

cum 2 1.57 1.78 1.8 10.06

cum 1 1.88 2.03 1.8 6.87

For Footing, F2 cum 3 1.73 1.52 1.8 14.20

cum 1 1.88 1.68 1.8 5.69

cum 1 1.37 1.17 1.8 2.89

cum 1 1.83 2.03 1.8 6.69

For Grade Beam cum 81.82 0.23 0.45 8.47

Total 84.70

2 Filling available excavated earth cum 7.92 12.27 0.60 58.31

3
Providing Local Sand filling.

For Footing, F1 cum 2 1.78 1.98 0.075 0.53

cum 1 2.03 2.24 0.075 0.34

cum 1 2.34 2.13 0.075 0.37

cum 2 1.57 1.78 0.075 0.42

cum 1 1.88 2.03 0.075 0.29

For Footing, F2 cum 3 1.73 1.52 0.075 0.59

cum 1 1.88 1.68 0.075 0.24

cum 1 1.37 1.17 0.075 0.12

cum 1 1.83 2.03 0.075 0.28

For Grade Beam cum 81.82 0.23 0.075 1.41

Total 4.59
4
Providing Brick flat soling in trenches.

For Footing, F1 sqm 2 1.78 1.98 7.05

Page 1
 4
Item MEASUREMENT
Description Units Qunatity
No. No. Length Breadth Height

sqm 1 2.03 2.24 4.55

sqm 1 2.34 2.13 4.98

sqm 2 1.57 1.78 5.59

sqm 1 1.88 2.03 3.82

For Footing, F2 sqm 3 1.73 1.52 7.89

sqm 1 1.88 1.68 3.16

sqm 1 1.37 1.17 1.60

sqm 1 1.83 2.03 3.71

Brick flat soling for grade beam sqm 81.82 0.23 18.82

Brick flat soiling inside for P.C.C sqm 7.92 12.27 97.18

Total 158.35
5 Brick work with bricks of class designation 100A
in foundations and plinth in : Cement motar 1 : cum 40.38 0.23 0.6 5.57
4 ( 1 cement : 4 coarse sand ).
6 Brick work in superstructure cement motar (1:6) a complete job.

230mm Brick Work cum 29.46 0.23 2.95 19.99

115mm Brick Work cum 29.18 0.115 2.95 9.90

115mm Brick Work, Outer Wall cum 14.94 0.115 2.50 4.29

Deduction door and window in wall.

Main Gate sqm 1 1.22 2.13 2.60

Main Entry Door (D) sqm 2 1.05 2.13 4.47
Room Door (D1) sqm 2 1.00 2.13 4.26
Kitchen Door (D2) sqm 1 0.91 2.13 1.94
Toilet & other Door (D2) sqm 2 0.79 2.13 3.37
Window of room (W) sqm 3 1.52 1.22 5.56
Window Of Kitchen (W1) sqm 1 1.31 1.22 1.60
Window of Toilet (W2) sqm 2 0.8 0.8 1.28
Window of Staircase (W3) sqm 1 0.91 1.5 1.37
Ventilator sqm 8 0.61 0.31 1.51

Page 2
Item MEASUREMENT
Description Units Qunatity
No. No. Length Breadth Height

Total 27.95
i.e cum 27.95 0.115 3.21
Deduction door and window in wall. 34.18 3.21 30.97
7 R.C.C work below foundation level.

For Footing, F1 cum 2 1.78 1.98 0.45 3.17

cum 1 2.03 2.24 0.45 2.05

cum 1 2.34 2.13 0.45 2.24

cum 2 1.57 1.78 0.45 2.52

cum 1 1.88 2.03 0.45 1.72

For Footing, F2 cum 3 1.73 1.52 0.45 3.55

cum 1 1.88 1.68 0.45 1.42

cum 1 1.37 1.17 0.45 0.72

cum 1 1.83 2.03 0.45 1.67

Grade Beam cum 81.82 0.25 0.25 5.11

Column cum 13 0.23 0.45 0.6 0.81

Total 24.98
8 R.C.C work above foundation level.

Column cum 13 0.23 0.45 3.35 4.51

Lintel cum 40.38 0.125 0.15 0.76

Beam (9"x18") cum 76.71 0.23 0.325 5.73

Beam (6"x18") cum 12.19 0.15 0.45 0.82

Kitchen R.C.C Slab cum 2 3.1 0.6 0.075 0.28

R.C.C of staircase part- 1 cum 5.48 0.91 0.125 0.62

R.C.C of staircase part- 2 cum 4.3 0.91 0.125 0.49

R.C.C of Landing cum 20 0.25 0.15 0.91 0.68

Chajjas in Window of room (W) cum 3 1.67 0.45 0.075 0.17

Chajjas in Window Of Kitchen (W1) cum 1 1.46 0.45 0.075 0.05

Chajjas in Window of Toilet (W2) cum 2 0.95 0.45 0.075 0.06

Total slab area cum 7.92 12.27 0.150 14.58

Page 3
Item MEASUREMENT
Description Units Qunatity
No. No. Length Breadth Height

Deduction of Staircase area cum -1 4.51 2.16 0.150 -1.46

Total 27.29
per 50 kg
9 Extra for providing & mixing W.P.M 24.98 0.6 1000 299.75
cement

10 Centring and shuttering

A Shuttering of Grade Beam sqm 2 81.82 0.25 40.91

B Lintel sqm 2 40.38 0.15 12.11

Beam sqm 2 81.82 0.45 73.64

Total 85.75
C Roofing slab sqm 7.92 12.27 97.18

Kitchen Slab sqm 2 3.10 0.60 3.72

Deduction staircase area sqm -1 4.51 2.16 -9.74

Total 91.16

D Centring and shuttering of column sqm 13 0.23 0.45 3.95 69.84

E Stairs sqm 2 0.91 4.89 8.90
11 D.P.C sqm 81.82 0.25 20.46
12 Steel kg 52.27 54.48 cum x 105 kg/cum 5720.40
13 Providing G.I pipe in steel ladder railings & staircases railing.
Length 16.15m i.e 32mm GI Pipe weight
kg 16.15m 16.15m x 3.9 kg/m 62.98
3.9kg/m
Length 21.85m i.e 20mm GI Pipe weight
kg 21.85 21.85m x 1.93 kg/m 42.17
1.93kg/m

Total 105.15
Circular/hexagonal cast iron or M.S sheet box
14 Each 10 10
for ceiling fan
15 M.S Grills kg 12.55 12.55 sqm x 26.89Kg/sqm 337.47

16 Wood work in frames of doors, windows cum 22.48 0.075 1.69

17 Door shutters sqm 14.04 14.04

Providing and fixing aluminium tower bolts, 300
18 Each 15.00 15.00
x 10 mm
Bright finished brass 100 mm mortic latch with
19 Each 3.00 3.00
one dead bolt

Page 4
Item MEASUREMENT
Description Units Qunatity
No. No. Length Breadth Height
Bright finished brass hanging type floor door
20 Each 5.00 5.00
stopper with necessary srews etc.

Providing and fixing aluminium die cast body

21 Each 3.00 3.00
tubular type universal hydraulic door closer.

Providing glazing in aluminium window,

22 ventilator with float glass panes of 4.0 mm sqm 9.95 9.95
thickness.
23 P.C.C Flooring cum 7.92 12.27 0.075 7.29
24 Wall Plaster sqm 2 58.64 3.23 378.23

Wall Plaster sqm 2 14.94 2.50 74.70

Wall Plaster below plinth level 40.38 0.60 24.23

Deduction:- Door and window sqm 477.15 27.95 449.20

25 6mm cement plaster of ceiling of mix sqm 7.92 12.27 97.18

26 Neat cement punning sqm 40.38 0.60 24.23

27 Applying priming coat

Primer of approved brand on resinous wood
A sqm 22.48
and plywood.
Primer of approved brand on steel galvanized
B sqm 12.55
iron/steel works.
28 Plaster of paris putty of 2 mm thickness sqm 546.38
Painting with synthetic enamel paint on grill,
29 sqm 581.41
wood and wall.

Page 5
 QUANTITY STAGE BY STAGE OF GROUND FLOOR
Concrete CEMENT SAND AGGREGATE STEEL QUANTITY
SR NO. WORK UPTO
Cum Bags cum cum STEEL 8mm 10mm 12mm 16mm 20mm 25mm

1 Footing Work 19.06 153.23 8.00 16.01 2001.08 400.22 1600.86

2 Grade / Plinth Beam 5.11 41.11 2.15 4.30 536.94 134.24 53.69 349.01

3 Column Upto First floor Lvl. 5.31 42.73 2.23 4.46 558.05 111.61 167.41 279.02

4 Lintel & Other Work 3.11 25.03 1.31 2.62 326.93 65.39 98.08 163.46

5 Beam at First floor Lvl. 6.56 52.72 2.75 5.51 688.47 137.69 206.54 344.24

6 Slab at First floor Lvl. 13.12 105.45 5.51 11.02 1377.13 1377.13

Page 1
 Material Statement of Ground Floor

S no. Items of work Qty. Cement (cum) [Link](cum) Stone chips(cum) Local Sand(cum) Bricks(Nos)

1 Sand filling 4.59 4.587705

2 B/F soling 100A 158.35 2.42 5193.13

3 B/W(1:6) 36.54 2.15 12.53 14838.15

4 M20 (1:1.5:3)PCC 7.29 1.64 3.29 6.56

5 M20 (1:1.5:3)RCC 52.27 14.99 22.52 44.94

6 12mm Cement Plaster(1:4) 546.38 1.41 8.52

Total 20.19 46.86 51.51 7.01 20031.28

599.02 Bags
 FIRST FLOOR
Item
Ref. Item Unit Quantity Rate Amount
No.
CONSTRUCTION OF RESIDENTIAL BUILDING.

S.H.-1: MASONARY WORK

6.3A + Brick work in superstructure cement motar (1:6) a
1 cum 28.14 5662.10 159342.07
6.1.14A complete job.

TOTAL FOR MASONARY WORK = 159342.07

S.H.-2 : CONCRETE WORK

Reinforced cement concete work in beams, suspended
floors, roofs having slope upto 15, landings, balconies,
shelves, chajjas, lintels bands, plain windows sills,
5.3 &
2 staircase and spiral stair cases upto floor five level cum 27.83 5719.70 159190.98
5.33B.4
excluding the cost of centring, shuttering, finishing and
reinforcement with 1 : 1.5 : 3 ( 1 cement : 1.5 coarse sand
: 3 graded stone aggregate 20 mm nominal size).
Centring and shuttering including strutting, propping etc. and removal of form for all
3 5.9
height.
Lintels, beams, plinth bams, griders, bressumers and
A 5.9.5 sqm 76.24 375.10 28595.75
contilevers.
Suspended floors, roofs, landings, balconies and access
B 5.9.20 sqm 89.30 437.50 39067.35
platform with proof ply 12mm thick.
C 5.9.6 Columns, pillars, piers, abutments, posts and struts. sqm 54.60 437.50 23887.50
D 5.9.7 Stairs, ( excluding landings) excepted spiral-staircaces. sqm 9.19 404.70 3720.49
E 5.9.19 Shuttering of weather shade chhajja sqm 12.5 550.90 6886.25
TOTAL FOR CONCRETE WORK = 261348.31

S.H.-3 : STEEL WORK

Reinforcement for R.C.C work including straightening, cutting, bending, placing and binding all
5.22
complete.
5.22.7A Thermo-Mechanically Treated bars TMTC-500-8mm dia. Kg 718.20 94.50 67869.90
4 5.22.7B Thermo-Mechanically Treated bars TMTC-500-10mm dia. Kg 718.20 92.60 66505.32

5.22.7C Thermo-Mechanically Treated bars TMTC-500-12mm dia. Kg 861.84 90.80 78255.07

5.22.7D Thermo-Mechanically Treated bars TMTC-500-16mm dia. Kg 574.56 91.70 52687.15

Providing and fixing hand rail by welding etc. to steel ladder railings & staircases railing
10.33
5 including applying a priming coat of approved.
10.33.3 G.I pipes kg 105.15 150.00 15772.50

Page 1
Item
Ref. Item Unit Quantity Rate Amount
No.
Providing and fixing circular/hexagonal cast iron or M.S
sheet box for ceiling fan clamp 140mm internal dia, 73mm
height, 5 mm thick rim bottom and top lids, 1.5 mm thick
M.S sheet with its top surface hacked for proper bonding
6 10.18 top lid shall be shall be screwed into the cast iron box by Each 17 165.4 2811.80
means of 3.3 mm dia rounded headed screws, one lock at
the corners. Clamps shall be made of 12 mm dia M.S bar
bent to shape as per standard drawing.

Providing and fixing M.S grills of required pattern in

frames of windows etc. with M.S flats, square or rounded
7 9.48.1 kg 275.99 144.50 39881.13
bars etc. including priming coat with approved steel
primer all complete.
TOTAL FOR STEEL WORK = 323782.88

S.H.-4 : WOOD & ALUMINIUM WORK.

Providing wood work in frames of doors, windows, clerestory windows and other frames, wrought
9.1 frames and fixed in position with hold fast lugs or with dash fasteners of required dia & length ( hold
8 fast lugs or dash fastener shall be paid for separately.
9.1.2 Sal wood cum 1.93 95670.70 184299.08
Providing and fixing ISI marked flush door shutters conforming to IS : 2202 ( Part 1) non-
decorative type, core of block board construction with with frame of 1st clas hard wood
9.21
9 and well matched commercial 3 ply veneering with vertical grains or cross bands and
face veneers on both faces of shutters:
35mm thick including ISI marked stainless steel butt
9.21.1 sqm 11.12 1775.30 19738.85
hinges with necessary screws.
Providing and fixing aluminium tower bolts, ISI marked, anodised ( anodic coated not
9.97 less than grade AC 10 as per IS : 1868 ), transported or dyed to required colour or shade,
10 with necesssary screws etc. complete :-
9.97.1 300 x 10 mm Each 8 111.40 891.20
Providing and fixing bright finished brass 100 mm mortic
latch with one dead bolt and a pair of lever handles of
11 9.77 Each 3 519.00 1557
approved quality with necessary screws etc. complete job.

Providing and fixing bright finished brass hanging type

12 9.82 Each 3 108.1 324.3
floor door stopper with necessary srews etc.
Providing and fixing aluminium die cast body tubular type
universal hydraulic door closer ( having brand logo with
13 9.83 ISI, IS : 3564, embossed on the body, door weight upto 35 Each 2 979.5 1959
kg and door width upto 700 mm), with necessary
accessories and screws etc. complete.
Providing and fixing glazing in aluminium door, window, ventilator shutters and
partitions etc. with EPDM / neoprene gasket etc. complete as per the architectural
21.3
14 drawings and the directions of Engineer-in-charge. ( Coat of aluminium snap beading
shall be paid in basic item):
21.3.1 With float glass panes of 4.0 mm thickness sqm 2.85 809.30 2303.59

Page 2
Item
Ref. Item Unit Quantity Rate Amount
No.
TOTAL FOR WOOD & ALUMINIUM WORK = 211073.02

S.H.-5 : FLOORING WORK

Cement concrete flooring [Link](1 cement:2 coarse:sand:4
graded stone agregate) finished with a floating coat of
15 11.3.1 sqm 97.18 289.10 28094.28
neat cement including cement slurry, etc. but excluding
the cost of nosing of steps etc. complete.
TOTAL FOR FLOORING WORK = 28094.28

S.H.-6 : PLASTER WORK

12 mm cement plaster of mix: 1:6 ( 1 cement : 6 coarse
16 13.11.4 sqm 60.73 141.50 8593.27
sand)
6 mm cement plaster of ceiling of mix: 1 : 4 ( 1 cement : 4
17 13.24 sqm 75.58 131.30 9923.44
coarse sand )
TOTAL FOR PLASTER WORK = 18516.71

S.H.-7 : FINISHING WORK

18 13.81.3 Applying priming coat:

With ready mixed aluminum primer of approved brand
A 13.81.2 sqm 21.38 41.2 880.96
and manufacture on resinous wood and plywood.
With ready mixed zinc chromate yellow primer of
B 13.81.3 approved brand and manufacture on steel galvanized sqm 14.57 34.6 504.00
iron/steel works.
Providing and applying plaster of paris putty of 2 mm
19 13.40A thickness over plastered surface to prepare the surface sqm 136.31 127.90 17433.82
even and smooth complete.
Painting with synthetic enamel paint of approved brand
and manufacture of required colour to give an even
20 13.94.1 shade: Two or more coats on new work over an under sqm 172.26 116.50 20067.99
coat of suitable shade with ordinary pain of approved
brand and manufacture.
TOTAL FOR FINISHING WORK = 38886.77

S.H.-9 : CARRIAGE OF MATERIALS

20 Cement per/bag 296.41 11.61 3441.32

per/1000
21 Bricks Nos
11427.67 747.6 8543.32

22 Coarse Sand per/cum 23.76 498.63 11849.42

23 Stone Chips per/cum 23.93 1151.82 27563.57

TOTAL FOR CARRIAGE OF MATERIAL WORK = 51397.64

TOTAL FOR CIVIL WORK = 10,92,441.68

Page 3
Item
Ref. Item Unit Quantity Rate Amount
No.
Cost of P.H.E work @ 7.5% 81,933.13

Cost of Electrical Work @ 12.5% 1,36,555.21

GRAND TOTAL 13,10,930.01

Page 4
 DETAILED ESTIMATE OF FIRST FLOOR

Item MEASUREMENT
Description Units Qunatity
No. No. Length Breadth Height
1
Brick work in superstructure cement motar (1:6) a complete job.

230mm Brick Work cum 26.95 0.23 2.95 18.29

115mm Brick Work cum 33.36 0.115 2.95 11.32

115mm Brick Work, Parapet cum 14.63 0.125 1.05 1.92

Deduction door and window in wall.

Main Gate Entry Door (D) sqm 2 1.01 2.13 4.30

Room Door (D) sqm 3 0.91 2.13 5.81

Toilet & Puja Door (D2) sqm 2 0.79 2.13 3.37

Kitchen Door (D3) sqm 1 0.91 2.13 1.94

Window of room (W) sqm 4 1.52 1.22 7.42

Window of kitchen (W1) sqm 1 1.31 1.22 1.60

Window of toilet & Puja (W2) sqm 2 0.79 0.79 1.25

Window of Staircase (W3) sqm 1 0.91 1.5 1.37

Total 27.05

i.e cum 27.05 0.125 3.38

Deduction door and window in wall. 31.52 3.38 28.14

2 R.C.C work above foundation level.

Column cum 13 0.23 0.45 3.35 4.51

Lintel cum 61.5 0.125 0.15 1.15

Beam (9"x18") cum 76.71 0.23 0.325 5.73

Beam (6"x18") cum 12.19 0.15 0.325 0.59

Kitchen R.C.C Slab cum 1 3.1 0.6 0.075 0.14

R.C.C of staircase part- 1 cum 5.48 0.91 0.150 0.75

R.C.C of staircase part- 2 cum 4.3 0.91 0.150 0.59

R.C.C of Landing cum 20 0.25 0.15 1.22 0.92

Page 1
Item MEASUREMENT
Description Units Qunatity
No. No. Length Breadth Height

Chajjas in Window of room (W) cum 4 1.67 0.45 0.075 0.23

Chajjas in Window Of Kitchen (W1) cum 1 1.46 0.45 0.075 0.05

Chajjas in Window of Toilet (W2) cum 2 0.94 0.45 0.075 0.06

Total slab area cum 7.92 12.27 0.150 14.58

Deduction of Staircase area cum -1 4.51 2.16 0.150 -1.46

Total 27.83

3 Centring and shuttering

A Lintel sqm 2 61.5 0.15 18.45

Beam sqm 2 76.71 0.33 49.86

sqm 2 12.19 0.33 7.92

Total 76.24
B Roof slab sqm 7.92 12.27 97.18
Deduction staircase Area sqm -1 4.51 2.16 -9.74

sqm 1 3.1 0.6 1.86

Total 89.30
C Centring and shuttering of column sqm 13 0.25 0.45 3.00 54.60
D Stairs sqm 2 0.94 4.89 9.19

4 Steel kg 27.83 27.23 cum x 105kg/cum 2872.80

5 Providing G.I pipe in steel ladder railings & staircases railing.
Length 16.15m i.e 32mm GI Pipe weight
kg 16.15m 16.15m x 3.9 kg/m 62.98
3.9kg/m
Length 21.85m i.e 20mm GI Pipe weight
kg 21.85 21.85m x 1.93 kg/m 42.17
1.93kg/m
Total 105.15
Circular/hexagonal cast iron or M.S sheet box
6 Each 17 17.00
for ceiling fan
7 M.S Grills kg 10.26 10.26 sqm x 26.9Kg/sqm 275.99

8 Wood work in frames of doors, windows cum 25.69 0.075 1.93

9 Door shutters sqm 11.12 11.12

Providing and fixing aluminium tower bolts

10
Page 2
Item MEASUREMENT
Description Units Qunatity
No. No. Length Breadth Height
10
300 x 10 mm Each 17.00 17.00

Bright finished brass 100 mm mortic latch with

11 Each 5.00 5.00
one dead bolt
Bright finished brass hanging type floor door
12 Each 8.00 8.00
stopper with necessary srews etc.

Providing and fixing aluminium die cast body

13 Each 5.00 5.00
tubular type universal hydraulic door closer.

14 Float glass panes of 4.0 mm thickness sqm 2.85 2.85

15 Flooring sqm 7.92 12.27 97.18

16 Wall Plaster sqm 2 14.63 3.00 87.78

Deduction:- Door and window sqm 87.78 27.05 60.73

17 6mm cement plaster of ceiling of mix

Slab Area cum 7.92 12.27 97.18

Stair area cum 2 4.5 2.4 21.6

Deduction (total Slab area - stair area) cum 97.18 21.6 75.58

18 Applying priming coat

Primer of approved brand on resinous wood
A sqm 21.38
and plywood.
Primer of approved brand on steel galvanized
B sqm 14.57
iron/steel works.
19 Plaster of paris putty of 2 mm thickness sqm 136.31
Painting with synthetic enamel paint on grill,
20 sqm 172.26
wood and wall.

Page 3
 QUANTITY STAGE BY STAGE OF FIRST FLOOR
Concrete CEMENT SAND AGGREGATE STEEL QUANTITY
SR NO. WORK UPTO
Cum Bags cum cum STEEL 8mm 10mm 12mm 16mm 20mm 25mm

1 Column from First to 2nd floor Lvl. 4.51 36.24 1.89 3.79 473.28 94.66 236.64 141.98

2 Lintel & Other Work 3.88 31.20 1.63 3.26 407.48 81.50 122.24 203.74

3 Beam at second floor Lvl. 6.33 50.88 2.66 5.32 664.48 132.90 199.34 332.24

4 Slab at second floor Lvl. 13.12 105.45 5.51 11.02 1377.13 1377.13

Page 1
 Material Statement of First Floor
S no. Items of work Qty. Cement (cum) [Link](cum) Stone chips(cum) Bricks(Nos)

1 B/W(1:6) 28.14 1.66 9.65 11427.67

2 M20 (1:1.5:3)RCC 27.83 7.98 11.99 23.93

3 12mm Cement Plaster(1:4) 136.31 0.35 2.13

Total 9.99 23.76 23.93 11427.67

296.41 Bags
 SECOND FLOOR
Item
Ref. Item Unit Quantity Rate Amount
No.
CONSTRUCTION OF RESIDENTIAL BUILDING.

S.H.-1: MASONARY WORK

6.3A + Brick work in superstructure cement motar (1:6) a
1 cum 28.14 5662.10 159342.07
6.1.14A complete job.

TOTAL FOR MASONARY WORK = 159342.07

S.H.-2 : CONCRETE WORK

Reinforced cement concete work in beams, suspended
floors, roofs having slope upto 15, landings, balconies,
shelves, chajjas, lintels bands, plain windows sills,
5.3 &
2 staircase and spiral stair cases upto floor five level cum 27.83 5719.70 159190.98
5.33B.4
excluding the cost of centring, shuttering, finishing and
reinforcement with 1 : 1.5 : 3 ( 1 cement : 1.5 coarse sand
: 3 graded stone aggregate 20 mm nominal size).
Centring and shuttering including strutting, propping etc. and removal of form for all
3 5.9
height.
Lintels, beams, plinth bams, griders, bressumers and
A 5.9.5 sqm 76.24 375.10 28595.75
contilevers.
Suspended floors, roofs, landings, balconies and access
B 5.9.20 sqm 89.30 437.50 39067.35
platform with proof ply 12mm thick.
C 5.9.6 Columns, pillars, piers, abutments, posts and struts. sqm 54.60 437.50 23887.50
D 5.9.7 Stairs, ( excluding landings) excepted spiral-staircaces. sqm 9.19 404.70 3720.49
E 5.9.19 Shuttering of weather shade chhajja sqm 12.5 550.90 6886.25
TOTAL FOR CONCRETE WORK = 261348.31

S.H.-3 : STEEL WORK

Reinforcement for R.C.C work including straightening, cutting, bending, placing and binding all
5.22
complete.
5.22.7A Thermo-Mechanically Treated bars TMTC-500-8mm dia. Kg 718.20 94.50 67869.90
4 5.22.7B Thermo-Mechanically Treated bars TMTC-500-10mm dia. Kg 718.20 92.60 66505.32

5.22.7C Thermo-Mechanically Treated bars TMTC-500-12mm dia. Kg 861.84 90.80 78255.07

5.22.7D Thermo-Mechanically Treated bars TMTC-500-16mm dia. Kg 574.56 91.70 52687.15

Providing and fixing hand rail by welding etc. to steel ladder railings & staircases railing
10.33
5 including applying a priming coat of approved.
10.33.3 G.I pipes kg 105.15 150.00 15772.50

Page 1
Item
Ref. Item Unit Quantity Rate Amount
No.
Providing and fixing circular/hexagonal cast iron or M.S
sheet box for ceiling fan clamp 140mm internal dia, 73mm
height, 5 mm thick rim bottom and top lids, 1.5 mm thick
M.S sheet with its top surface hacked for proper bonding
6 10.18 top lid shall be shall be screwed into the cast iron box by Each 17 165.4 2811.80
means of 3.3 mm dia rounded headed screws, one lock at
the corners. Clamps shall be made of 12 mm dia M.S bar
bent to shape as per standard drawing.

Providing and fixing M.S grills of required pattern in

frames of windows etc. with M.S flats, square or rounded
7 9.48.1 kg 275.99 144.50 39881.13
bars etc. including priming coat with approved steel
primer all complete.
TOTAL FOR STEEL WORK = 323782.88

S.H.-4 : WOOD & ALUMINIUM WORK.

Providing wood work in frames of doors, windows, clerestory windows and other frames, wrought
9.1 frames and fixed in position with hold fast lugs or with dash fasteners of required dia & length ( hold
8 fast lugs or dash fastener shall be paid for separately.
9.1.2 Sal wood cum 1.93 95670.70 184299.08
Providing and fixing ISI marked flush door shutters conforming to IS : 2202 ( Part 1) non-
decorative type, core of block board construction with with frame of 1st clas hard wood
9.21
9 and well matched commercial 3 ply veneering with vertical grains or cross bands and
face veneers on both faces of shutters:
35mm thick including ISI marked stainless steel butt
9.21.1 sqm 11.12 1775.30 19738.85
hinges with necessary screws.
Providing and fixing aluminium tower bolts, ISI marked, anodised ( anodic coated not
9.97 less than grade AC 10 as per IS : 1868 ), transported or dyed to required colour or shade,
10 with necesssary screws etc. complete :-
9.97.1 300 x 10 mm Each 8 111.40 891.20
Providing and fixing bright finished brass 100 mm mortic
latch with one dead bolt and a pair of lever handles of
11 9.77 Each 3 519.00 1557
approved quality with necessary screws etc. complete job.

Providing and fixing bright finished brass hanging type

12 9.82 Each 3 108.1 324.3
floor door stopper with necessary srews etc.
Providing and fixing aluminium die cast body tubular type
universal hydraulic door closer ( having brand logo with
13 9.83 ISI, IS : 3564, embossed on the body, door weight upto 35 Each 2 979.5 1959
kg and door width upto 700 mm), with necessary
accessories and screws etc. complete.
Providing and fixing glazing in aluminium door, window, ventilator shutters and
partitions etc. with EPDM / neoprene gasket etc. complete as per the architectural
21.3
14 drawings and the directions of Engineer-in-charge. ( Coat of aluminium snap beading
shall be paid in basic item):
21.3.1 With float glass panes of 4.0 mm thickness sqm 2.85 809.30 2303.59

Page 2
Item
Ref. Item Unit Quantity Rate Amount
No.
TOTAL FOR WOOD & ALUMINIUM WORK = 211073.02

S.H.-5 : FLOORING WORK

Cement concrete flooring [Link](1 cement:2 coarse:sand:4
graded stone agregate) finished with a floating coat of
15 11.3.1 sqm 97.18 289.10 28094.28
neat cement including cement slurry, etc. but excluding
the cost of nosing of steps etc. complete.
TOTAL FOR FLOORING WORK = 28094.28

S.H.-6 : PLASTER WORK

12 mm cement plaster of mix: 1:6 ( 1 cement : 6 coarse
16 13.11.4 sqm 60.73 141.50 8593.27
sand)
6 mm cement plaster of ceiling of mix: 1 : 4 ( 1 cement : 4
17 13.24 sqm 75.58 131.30 9923.44
coarse sand )
TOTAL FOR PLASTER WORK = 18516.71

S.H.-7 : FINISHING WORK

18 13.81.3 Applying priming coat:

With ready mixed aluminum primer of approved brand
A 13.81.2 sqm 21.38 41.2 880.96
and manufacture on resinous wood and plywood.
With ready mixed zinc chromate yellow primer of
B 13.81.3 approved brand and manufacture on steel galvanized sqm 14.57 34.6 504.00
iron/steel works.
Providing and applying plaster of paris putty of 2 mm
19 13.40A thickness over plastered surface to prepare the surface sqm 136.31 127.90 17433.82
even and smooth complete.
Painting with synthetic enamel paint of approved brand
and manufacture of required colour to give an even
20 13.94.1 shade: Two or more coats on new work over an under sqm 172.26 116.50 20067.99
coat of suitable shade with ordinary pain of approved
brand and manufacture.
TOTAL FOR FINISHING WORK = 38886.77

S.H.-9 : CARRIAGE OF MATERIALS

20 Cement per/bag 296.41 11.61 3441.32

per/1000
21 Bricks Nos
11427.67 747.6 8543.32

22 Coarse Sand per/cum 23.76 498.63 11849.42

23 Stone Chips per/cum 23.93 1151.82 27563.57

TOTAL FOR CARRIAGE OF MATERIAL WORK = 51397.64

TOTAL FOR CIVIL WORK = 10,92,441.68

Page 3
Item
Ref. Item Unit Quantity Rate Amount
No.
Cost of P.H.E work @ 7.5% 81,933.13

Cost of Electrical Work @ 12.5% 1,36,555.21

GRAND TOTAL 13,10,930.01

Page 4
 DETAILED ESTIMATE OF SECOND FLOOR

Item MEASUREMENT
Description Units Qunatity
No. No. Length Breadth Height
1
Brick work in superstructure cement motar (1:6) a complete job.

230mm Brick Work cum 26.95 0.23 2.95 18.29

115mm Brick Work cum 33.36 0.115 2.95 11.32

115mm Brick Work, Parapet cum 14.63 0.125 1.05 1.92

Deduction door and window in wall.

Main Gate Entry Door (D) sqm 2 1.01 2.13 4.30

Room Door (D) sqm 3 0.91 2.13 5.81

Toilet & Puja Door (D2) sqm 2 0.79 2.13 3.37

Kitchen Door (D3) sqm 1 0.91 2.13 1.94

Window of room (W) sqm 4 1.52 1.22 7.42

Window of kitchen (W1) sqm 1 1.31 1.22 1.60

Window of toilet & Puja (W2) sqm 2 0.79 0.79 1.25

Window of Staircase (W3) sqm 1 0.91 1.5 1.37

Total 27.05

i.e cum 27.05 0.125 3.38

Deduction door and window in wall. 31.52 3.38 28.14

2 R.C.C work above foundation level.

Column cum 13 0.23 0.45 3.35 4.51

Lintel cum 61.5 0.125 0.15 1.15

Beam (9"x18") cum 76.71 0.23 0.325 5.73

Beam (6"x18") cum 12.19 0.15 0.325 0.59

Kitchen R.C.C Slab cum 1 3.1 0.6 0.075 0.14

R.C.C of staircase part- 1 cum 5.48 0.91 0.150 0.75

R.C.C of staircase part- 2 cum 4.3 0.91 0.150 0.59

R.C.C of Landing cum 20 0.25 0.15 1.22 0.92

Page 1
Item MEASUREMENT
Description Units Qunatity
No. No. Length Breadth Height

Chajjas in Window of room (W) cum 4 1.67 0.45 0.075 0.23

Chajjas in Window Of Kitchen (W1) cum 1 1.46 0.45 0.075 0.05

Chajjas in Window of Toilet (W2) cum 2 0.94 0.45 0.075 0.06

Total slab area cum 7.92 12.27 0.150 14.58

Deduction of Staircase area cum -1 4.51 2.16 0.150 -1.46

Total 27.83

3 Centring and shuttering

A Lintel sqm 2 61.5 0.15 18.45

Beam sqm 2 76.71 0.33 49.86

sqm 2 12.19 0.33 7.92

Total 76.24
B Roof slab sqm 7.92 12.27 97.18
Deduction staircase Area sqm -1 4.51 2.16 -9.74

sqm 1 3.1 0.6 1.86

Total 89.30
C Centring and shuttering of column sqm 13 0.25 0.45 3.00 54.60
D Stairs sqm 2 0.94 4.89 9.19

4 Steel kg 27.83 27.23 cum x 105kg/cum 2872.80

5 Providing G.I pipe in steel ladder railings & staircases railing.
Length 16.15m i.e 32mm GI Pipe weight
kg 16.15m 16.15m x 3.9 kg/m 62.98
3.9kg/m
Length 21.85m i.e 20mm GI Pipe weight
kg 21.85 21.85m x 1.93 kg/m 42.17
1.93kg/m
Total 105.15
Circular/hexagonal cast iron or M.S sheet box
6 Each 17 17.00
for ceiling fan
7 M.S Grills kg 10.26 10.26 sqm x 26.9Kg/sqm 275.99

8 Wood work in frames of doors, windows cum 25.69 0.075 1.93

9 Door shutters sqm 11.12 11.12

Providing and fixing aluminium tower bolts

10
Page 2
Item MEASUREMENT
Description Units Qunatity
No. No. Length Breadth Height
10
300 x 10 mm Each 17.00 17.00

Bright finished brass 100 mm mortic latch with

11 Each 5.00 5.00
one dead bolt
Bright finished brass hanging type floor door
12 Each 8.00 8.00
stopper with necessary srews etc.

Providing and fixing aluminium die cast body

13 Each 5.00 5.00
tubular type universal hydraulic door closer.

14 Float glass panes of 4.0 mm thickness sqm 2.85 2.85

15 Flooring sqm 7.92 12.27 97.18

16 Wall Plaster sqm 2 14.63 3.00 87.78

Deduction:- Door and window sqm 87.78 27.05 60.73

17 6mm cement plaster of ceiling of mix

Slab Area cum 7.92 12.27 97.18

Stair area cum 2 4.5 2.4 21.6

Deduction (total Slab area - stair area) cum 97.18 21.6 75.58

18 Applying priming coat

Primer of approved brand on resinous wood
A sqm 21.38
and plywood.
Primer of approved brand on steel galvanized
B sqm 14.57
iron/steel works.
19 Plaster of paris putty of 2 mm thickness sqm 136.31
Painting with synthetic enamel paint on grill,
20 sqm 172.26
wood and wall.

Page 3
 Material Statement of Second Floor
S no. Items of work Qty. Cement (cum) [Link](cum) Stone chips(cum) Bricks(Nos)

1 B/W(1:6) 28.14 1.66 9.65 11427.67

2 M20 (1:1.5:3)RCC 27.83 7.98 11.99 23.93

3 12mm Cement Plaster(1:4) 136.31 0.35 2.13

Total 9.99 23.76 23.93 11427.67

296.41 Bags
 QUANTITY STAGE BY STAGE OF SECOND FLOOR
Concrete CEMENT SAND AGGREGATE STEEL QUANTITY
SR NO. WORK UPTO
Cum Bags cum cum STEEL 8mm 10mm 12mm 16mm 20mm 25mm

1 Column from First to 2nd floor Lvl. 4.51 36.24 1.89 3.79 473.28 94.66 236.64 141.98

2 Lintel & Other Work 3.88 31.20 1.63 3.26 407.48 81.50 122.24 203.74

3 Beam at second floor Lvl. 6.33 50.88 2.66 5.32 664.48 132.90 199.34 332.24

4 Slab at second floor Lvl. 13.12 105.45 5.51 11.02 1377.13 1377.13

Page 1
 THIRD FLOOR
Item
Ref. Item Unit Quantity Rate Amount
No.
CONSTRUCTION OF RESIDENTIAL BUILDING.

S.H.-1: MASONARY WORK

6.3A + Brick work in superstructure cement motar (1:6) a
1 cum 28.14 5662.10 159342.07
6.1.14A complete job.

TOTAL FOR MASONARY WORK = 159342.07

S.H.-2 : CONCRETE WORK

Reinforced cement concete work in beams, suspended
floors, roofs having slope upto 15, landings, balconies,
shelves, chajjas, lintels bands, plain windows sills,
5.3 &
2 staircase and spiral stair cases upto floor five level cum 27.83 5719.70 159190.98
5.33B.4
excluding the cost of centring, shuttering, finishing and
reinforcement with 1 : 1.5 : 3 ( 1 cement : 1.5 coarse sand
: 3 graded stone aggregate 20 mm nominal size).
Centring and shuttering including strutting, propping etc. and removal of form for all
3 5.9
height.
Lintels, beams, plinth bams, griders, bressumers and
A 5.9.5 sqm 76.24 375.10 28595.75
contilevers.
Suspended floors, roofs, landings, balconies and access
B 5.9.20 sqm 89.30 437.50 39067.35
platform with proof ply 12mm thick.
C 5.9.6 Columns, pillars, piers, abutments, posts and struts. sqm 54.60 437.50 23887.50
D 5.9.7 Stairs, ( excluding landings) excepted spiral-staircaces. sqm 9.19 404.70 3720.49
E 5.9.19 Shuttering of weather shade chhajja sqm 12.5 550.90 6886.25
TOTAL FOR CONCRETE WORK = 261348.31

S.H.-3 : STEEL WORK

Reinforcement for R.C.C work including straightening, cutting, bending, placing and binding all
5.22
complete.
5.22.7A Thermo-Mechanically Treated bars TMTC-500-8mm dia. Kg 718.20 94.50 67869.90
4 5.22.7B Thermo-Mechanically Treated bars TMTC-500-10mm dia. Kg 718.20 92.60 66505.32

5.22.7C Thermo-Mechanically Treated bars TMTC-500-12mm dia. Kg 861.84 90.80 78255.07

5.22.7D Thermo-Mechanically Treated bars TMTC-500-16mm dia. Kg 574.56 91.70 52687.15

Providing and fixing hand rail by welding etc. to steel ladder railings & staircases railing
10.33
5 including applying a priming coat of approved.
10.33.3 G.I pipes kg 105.15 150.00 15772.50

Page 1
Item
Ref. Item Unit Quantity Rate Amount
No.
Providing and fixing circular/hexagonal cast iron or M.S
sheet box for ceiling fan clamp 140mm internal dia, 73mm
height, 5 mm thick rim bottom and top lids, 1.5 mm thick
M.S sheet with its top surface hacked for proper bonding
6 10.18 top lid shall be shall be screwed into the cast iron box by Each 17 165.4 2811.80
means of 3.3 mm dia rounded headed screws, one lock at
the corners. Clamps shall be made of 12 mm dia M.S bar
bent to shape as per standard drawing.

Providing and fixing M.S grills of required pattern in

frames of windows etc. with M.S flats, square or rounded
7 9.48.1 kg 275.99 144.50 39881.13
bars etc. including priming coat with approved steel
primer all complete.
TOTAL FOR STEEL WORK = 323782.88

S.H.-4 : WOOD & ALUMINIUM WORK.

Providing wood work in frames of doors, windows, clerestory windows and other frames, wrought
9.1 frames and fixed in position with hold fast lugs or with dash fasteners of required dia & length ( hold
8 fast lugs or dash fastener shall be paid for separately.
9.1.2 Sal wood cum 1.93 95670.70 184299.08
Providing and fixing ISI marked flush door shutters conforming to IS : 2202 ( Part 1) non-
decorative type, core of block board construction with with frame of 1st clas hard wood
9.21
9 and well matched commercial 3 ply veneering with vertical grains or cross bands and
face veneers on both faces of shutters:
35mm thick including ISI marked stainless steel butt
9.21.1 sqm 11.12 1775.30 19738.85
hinges with necessary screws.
Providing and fixing aluminium tower bolts, ISI marked, anodised ( anodic coated not
9.97 less than grade AC 10 as per IS : 1868 ), transported or dyed to required colour or shade,
10 with necesssary screws etc. complete :-
9.97.1 300 x 10 mm Each 8 111.40 891.20
Providing and fixing bright finished brass 100 mm mortic
latch with one dead bolt and a pair of lever handles of
11 9.77 Each 3 519.00 1557
approved quality with necessary screws etc. complete job.

Providing and fixing bright finished brass hanging type

12 9.82 Each 3 108.1 324.3
floor door stopper with necessary srews etc.
Providing and fixing aluminium die cast body tubular type
universal hydraulic door closer ( having brand logo with
13 9.83 ISI, IS : 3564, embossed on the body, door weight upto 35 Each 2 979.5 1959
kg and door width upto 700 mm), with necessary
accessories and screws etc. complete.
Providing and fixing glazing in aluminium door, window, ventilator shutters and
partitions etc. with EPDM / neoprene gasket etc. complete as per the architectural
21.3
14 drawings and the directions of Engineer-in-charge. ( Coat of aluminium snap beading
shall be paid in basic item):
21.3.1 With float glass panes of 4.0 mm thickness sqm 2.85 809.30 2303.59

Page 2
Item
Ref. Item Unit Quantity Rate Amount
No.
TOTAL FOR WOOD & ALUMINIUM WORK = 211073.02

S.H.-5 : FLOORING WORK

Cement concrete flooring [Link](1 cement:2 coarse:sand:4
graded stone agregate) finished with a floating coat of
15 11.3.1 sqm 97.18 289.10 28094.28
neat cement including cement slurry, etc. but excluding
the cost of nosing of steps etc. complete.
TOTAL FOR FLOORING WORK = 28094.28

S.H.-6 : PLASTER WORK

12 mm cement plaster of mix: 1:6 ( 1 cement : 6 coarse
16 13.11.4 sqm 60.73 141.50 8593.27
sand)
6 mm cement plaster of ceiling of mix: 1 : 4 ( 1 cement : 4
17 13.24 sqm 75.58 131.30 9923.44
coarse sand )
TOTAL FOR PLASTER WORK = 18516.71

S.H.-7 : FINISHING WORK

18 13.81.3 Applying priming coat:

With ready mixed aluminum primer of approved brand
A 13.81.2 sqm 21.38 41.2 880.96
and manufacture on resinous wood and plywood.
With ready mixed zinc chromate yellow primer of
B 13.81.3 approved brand and manufacture on steel galvanized sqm 14.57 34.6 504.00
iron/steel works.
Providing and applying plaster of paris putty of 2 mm
19 13.40A thickness over plastered surface to prepare the surface sqm 136.31 127.90 17433.82
even and smooth complete.
Painting with synthetic enamel paint of approved brand
and manufacture of required colour to give an even
20 13.94.1 shade: Two or more coats on new work over an under sqm 172.26 116.50 20067.99
coat of suitable shade with ordinary pain of approved
brand and manufacture.
TOTAL FOR FINISHING WORK = 38886.77

S.H.-9 : CARRIAGE OF MATERIALS

20 Cement per/bag 296.41 11.61 3441.32

per/1000
21 Bricks Nos
11427.67 747.6 8543.32

22 Coarse Sand per/cum 23.76 498.63 11849.42

23 Stone Chips per/cum 23.93 1151.82 27563.57

TOTAL FOR CARRIAGE OF MATERIAL WORK = 51397.64

TOTAL FOR CIVIL WORK = 10,92,441.68

Page 3
Item
Ref. Item Unit Quantity Rate Amount
No.
Cost of P.H.E work @ 7.5% 81,933.13

Cost of Electrical Work @ 12.5% 1,36,555.21

GRAND TOTAL 13,10,930.01

Page 4
 DETAILED ESTIMATE OF THIRD FLOOR

Item MEASUREMENT
Description Units Qunatity
No. No. Length Breadth Height
1
Brick work in superstructure cement motar (1:6) a complete job.

230mm Brick Work cum 26.95 0.23 2.95 18.29

115mm Brick Work cum 33.36 0.115 2.95 11.32

115mm Brick Work, Parapet cum 14.63 0.125 1.05 1.92

Deduction door and window in wall.

Main Gate Entry Door (D) sqm 2 1.01 2.13 4.30

Room Door (D) sqm 3 0.91 2.13 5.81

Toilet & Puja Door (D2) sqm 2 0.79 2.13 3.37

Kitchen Door (D3) sqm 1 0.91 2.13 1.94

Window of room (W) sqm 4 1.52 1.22 7.42

Window of kitchen (W1) sqm 1 1.31 1.22 1.60

Window of toilet & Puja (W2) sqm 2 0.79 0.79 1.25

Window of Staircase (W3) sqm 1 0.91 1.5 1.37

Total 27.05

i.e cum 27.05 0.125 3.38

Deduction door and window in wall. 31.52 3.38 28.14

2 R.C.C work above foundation level.

Column cum 13 0.23 0.45 3.35 4.51

Lintel cum 61.5 0.125 0.15 1.15

Beam (9"x18") cum 76.71 0.23 0.325 5.73

Beam (6"x18") cum 12.19 0.15 0.325 0.59

Kitchen R.C.C Slab cum 1 3.1 0.6 0.075 0.14

R.C.C of staircase part- 1 cum 5.48 0.91 0.150 0.75

R.C.C of staircase part- 2 cum 4.3 0.91 0.150 0.59

R.C.C of Landing cum 20 0.25 0.15 1.22 0.92

Page 1
Item MEASUREMENT
Description Units Qunatity
No. No. Length Breadth Height

Chajjas in Window of room (W) cum 4 1.67 0.45 0.075 0.23

Chajjas in Window Of Kitchen (W1) cum 1 1.46 0.45 0.075 0.05

Chajjas in Window of Toilet (W2) cum 2 0.94 0.45 0.075 0.06

Total slab area cum 7.92 12.27 0.150 14.58

Deduction of Staircase area cum -1 4.51 2.16 0.150 -1.46

Total 27.83

3 Centring and shuttering

A Lintel sqm 2 61.5 0.15 18.45

Beam sqm 2 76.71 0.33 49.86

sqm 2 12.19 0.33 7.92

Total 76.24
B Roof slab sqm 7.92 12.27 97.18
Deduction staircase Area sqm -1 4.51 2.16 -9.74

sqm 1 3.1 0.6 1.86

Total 89.30
C Centring and shuttering of column sqm 13 0.25 0.45 3.00 54.60
D Stairs sqm 2 0.94 4.89 9.19

4 Steel kg 27.83 27.23 cum x 105kg/cum 2872.80

5 Providing G.I pipe in steel ladder railings & staircases railing.
Length 16.15m i.e 32mm GI Pipe weight
kg 16.15m 16.15m x 3.9 kg/m 62.98
3.9kg/m
Length 21.85m i.e 20mm GI Pipe weight
kg 21.85 21.85m x 1.93 kg/m 42.17
1.93kg/m
Total 105.15
Circular/hexagonal cast iron or M.S sheet box
6 Each 17 17.00
for ceiling fan
7 M.S Grills kg 10.26 10.26 sqm x 26.9Kg/sqm 275.99

8 Wood work in frames of doors, windows cum 25.69 0.075 1.93

9 Door shutters sqm 11.12 11.12

Providing and fixing aluminium tower bolts

10
Page 2
Item MEASUREMENT
Description Units Qunatity
No. No. Length Breadth Height
10
300 x 10 mm Each 17.00 17.00

Bright finished brass 100 mm mortic latch with

11 Each 5.00 5.00
one dead bolt
Bright finished brass hanging type floor door
12 Each 8.00 8.00
stopper with necessary srews etc.

Providing and fixing aluminium die cast body

13 Each 5.00 5.00
tubular type universal hydraulic door closer.

14 Float glass panes of 4.0 mm thickness sqm 2.85 2.85

15 Flooring sqm 7.92 12.27 97.18

16 Wall Plaster sqm 2 14.63 3.00 87.78

Deduction:- Door and window sqm 87.78 27.05 60.73

17 6mm cement plaster of ceiling of mix

Slab Area cum 7.92 12.27 97.18

Stair area cum 2 4.5 2.4 21.6

Deduction (total Slab area - stair area) cum 97.18 21.6 75.58

18 Applying priming coat

Primer of approved brand on resinous wood
A sqm 21.38
and plywood.
Primer of approved brand on steel galvanized
B sqm 14.57
iron/steel works.
19 Plaster of paris putty of 2 mm thickness sqm 136.31
Painting with synthetic enamel paint on grill,
20 sqm 172.26
wood and wall.

Page 3
 QUANTITY STAGE BY STAGE OF THIRD FLOOR
Concrete CEMENT SAND AGGREGATE STEEL QUANTITY
SR NO. WORK UPTO
Cum Bags cum cum STEEL 8mm 10mm 12mm 16mm 20mm 25mm

1 Column from First to 2nd floor Lvl. 4.51 36.24 1.89 3.79 473.28 94.66 236.64 141.98

2 Lintel & Other Work 3.88 31.20 1.63 3.26 407.48 81.50 122.24 203.74

3 Beam at second floor Lvl. 6.33 50.88 2.66 5.32 664.48 132.90 199.34 332.24

4 Slab at second floor Lvl. 13.12 105.45 5.51 11.02 1377.13 1377.13

Page 1
 Material Statement of Third Floor
S no. Items of work Qty. Cement (cum) [Link](cum) Stone chips(cum) Bricks(Nos)

1 B/W(1:6) 28.14 1.66 9.65 11427.67

2 M20 (1:1.5:3)RCC 27.83 7.98 11.99 23.93

3 12mm Cement Plaster(1:4) 136.31 0.35 2.13

Total 9.99 23.76 23.93 11427.67

296.41 Bags
 MUMTY & PARAPET
Item
Ref. Item Unit Quantity Rate Amount
No.
CONSTRUCTION OF RESIDENTIAL BUILDING.

S.H.-1: MASONARY WORK

6.3A + Brick work in superstructure cement motar (1:6) a
1 cum 8.59 5662.10 48649.26
6.1.14A complete job.
TOTAL FOR MASONARY WORK = 48649.26

S.H.-2 : CONCRETE WORK

Reinforced cement concete work in beams,
suspended floors, roofs having slope upto 15,
landings, balconies, shelves, chajjas, lintels bands,
plain windows sills, staircase and spiral stair cases
5.3 &
2 upto floor five level excluding the cost of centring, cum 3.03 5719.70 17305.67
5.33B.4
shuttering, finishing and reinforcement with 1 : 1.5 :
3 ( 1 cement : 1.5 coarse sand : 3 graded stone
aggregate 20 mm nominal size).

Centring and shuttering including strutting, propping etc. and removal of form for
3 5.9
all height.
Lintels, beams, plinth bams, griders, bressumers and
A 5.9.5 sqm 7.45 375.10 2794.50
contilevers.
Suspended floors, roofs, landings, balconies and
B 5.9.20 sqm 11.96 437.50 5232.50
access platform with proof ply 12mm thick.
C 5.9.6 Columns, pillars, piers, abutments, posts and struts. sqm 10.40 437.50 4550.00

TOTAL FOR CONCRETE WORK = 29882.66

S.H.-3 : STEEL WORK

Reinforcement for R.C.C work including straightening, cutting, bending, placing and binding all
5.22
complete.
Thermo-Mechanically Treated bars TMTC-500-8mm
5.22.7A Kg 68.63 94.50 6485.06
dia.
Thermo-Mechanically Treated bars TMTC-500-
4 5.22.7B Kg 68.63 92.6 6354.68
10mm dia.
Thermo-Mechanically Treated bars TMTC-500-
5.22.7C Kg 82.35 90.8 7477.38
12mm dia.
Thermo-Mechanically Treated bars TMTC-500-
5.22.7D Kg 54.90 91.7 5034.33
16mm dia.
Providing and fixing M.S grills of required pattern in
frames of windows etc. with M.S flats, square or
5 9.48.1 kg 112.44 144.50 16247.87
rounded bars etc. including priming coat with
approved steel primer all complete.
TOTAL FOR STEEL WORK = 41599.32

Page 1
Item
Ref. Item Unit Quantity Rate Amount
No.
S.H.-4 : WOOD & ALUMINIUM WORK.
Providing wood work in frames of doors, windows, clerestory windows and other frames,
9.1 wrought frames and fixed in position with hold fast lugs or with dash fasteners of required dia &
6 length ( hold fast lugs or dash fastener shall be paid for separately.
9.1.2 Kiln seasoned and chemically treated hollock wood. cum 0.30 95670.70 28672.51
Providing and fixing ISI marked flush door shutters conforming to IS : 2202 ( Part 1)
non- decorative type, core of block board construction with with frame of 1st clas
9.21
hard wood and well matched commercial 3 ply veneering with vertical grains or
7
cross bands and face veneers on both faces of shutters:
35mm thick including ISI marked stainless steel butt
9.21.1 sqm 2.56 1775.30 4537.67
hinges with necessary screws.
Providing and fixing aluminium tower bolts, ISI marked, anodised ( anodic coated
9.97 not less than grade AC 10 as per IS : 1868 ), transported or dyed to required colour
8 or shade, with necesssary screws etc. complete :-
9.97.1 300 x 10 mm Each 1.00 111.40 111.40
Providing and fixing bright finished brass 100 mm
mortic latch with one dead bolt and a pair of lever
9 9.77 Each 1.00 519.00 519
handles of approved quality with necessary screws
etc. complete job.
Providing and fixing bright finished brass hanging
10 9.82 Each 1.00 108.1 108.1
type floor door stopper with necessary srews etc.
Providing and fixing aluminium die cast body tubular
type universal hydraulic door closer ( having brand
logo with ISI, IS : 3564, embossed on the body, door
11 9.83 Each 1.00 979.5 979.5
weight upto 35 kg and door width upto 700 mm),
with necessary accessories and screws etc.
complete.
Providing and fixing glazing in aluminium door,
window, ventilator shutters and partitions etc. with
EPDM / neoprene gasket etc. complete as per the
12 21.3.1 architectural drawings and the directions of sqm 4.00 809.30 3233.96
Engineer-in-charge. ( Coat of aluminium snap
beading shall be paid in basic item): With float glass
panes of 4.0 mm thickness.
TOTAL FOR WOOD & ALUMINIUM WORK = 38162.14

S.H.-5 : FLOORING WORK

Cement concrete flooring [Link](1 cement:2
coarse:sand:4 graded stone agregate) finished with
13 11.3.1 a floating coat of neat cement including cement sqm 11.96 289.10 3457.64
slurry, etc. but excluding the cost of nosing of steps
etc. complete.
TOTAL FOR FLOORING WORK = 3457.64

Page 2
Item
Ref. Item Unit Quantity Rate Amount
No.
S.H.-6 : PLASTER WORK

12 mm cement plaster of mix: 1:6 ( 1 cement : 6

14 13.11.4 sqm 141.65 141.50 20043.82
coarse sand)
6 mm cement plaster of ceiling of mix: 1 : 4 ( 1
15 13.24 sqm 11.96 131.30 1570.35
cement : 4 coarse sand )
TOTAL FOR PLASTER WORK = 21614.16

S.H.-7 : FINISHING WORK

16 13.81.3 Applying priming coat:

With ready mixed aluminum primer of approved
A 13.81.2 brand and manufacture on resinous wood and sqm 4.00 41.2 164.64
plywood.
With ready mixed zinc chromate yellow primer of
B 13.81.3 approved brand and manufacture on steel sqm 4.18 34.6 144.59
galvanized iron/steel works.
Providing and applying plaster of paris putty of 2
17 13.40A mm thickness over plastered surface to prepare the sqm 153.61 127.90 19647.03
surface even and smooth complete.
Painting with synthetic enamel paint of approved
brand and manufacture of required colour to give an
18 13.94.1 even shade: Two or more coats on new work over sqm 153.61 116.50 17895.85
an under coat of suitable shade with ordinary pain
of approved brand and manufacture.

TOTAL FOR FINISHING WORK = 37852.10

S.H.-9 : CARRIAGE OF MATERIALS

per/1000
19 Bricks 3489.02 747.6 2608.39
Nos

20 Coarse Sand per/cum 6.64 498.63 3313.09

21 Stone Chips per/cum 2.60 1151.82 2996.44

TOTAL FOR CARRIAGE OF MATERIAL WORK = 8917.92

TOTAL FOR CIVIL WORK = 2,30,135.21

Cost of P.H.E work @ 7.5% 17,260.14

Cost of Electrical Work @ 12.5% 28,766.90

GRAND TOTAL 2,76,162.25

Page 3
 DETAILED ESTIMATE OF MUMTY & PARAPET

Item MEASUREMENT
Description Units Qunatity
No. No. Length Breadth Height
1 Brick work in superstructure cement motar (1:6)
cum 13.34 0.125 2.6 4.34
a complete job.
Brick Work of Parapet cum 40.24 0.125 0.95 4.78

Deduction door and window in wall.

Main Gate Entry Door (D) sqm 1 1.2 2.13 2.56

Window of Staircase (W4) sqm 1 1.2 1.2 1.44

Ventilator sqm 1 0.3 0.61 0.18

Total 4.18

i.e cum 4.18 0.125 0.52

Deduction door and window in wall. 9.11 0.52 8.59

2 R.C.C work above foundation level.

Column cum 4 0.25 0.25 2.60 0.65

Lintel cum 2.5 0.125 0.15 0.05

Beam cum 13.34 0.25 0.25 0.83

Slab cum 4.6 2.6 0.13 1.50

Total 3.03

3 Centring and shuttering

A
Lintel sqm 2 2.6 0.15 0.78

Beam sqm 2 13.34 0.25 6.67

Total 7.45
B
Roof slab sqm 4.6 2.6 11.96

Total 11.96
C
Centring and shuttering of column sqm 4 0.25 4 2.6 10.40

4 Steel kg 3.03 3.03cum x 90Kg/cum 274.50

5 M.S Grills kg 4.18 4.18sqm x 26.9 Kg/sqm 112.44

Page 1
Item MEASUREMENT
Description Units Qunatity
No. No. Length Breadth Height

6 Wood work in frames of doors, windows cum 4.00 0.075 0.30

7 Door shutters sqm 2.56 2.56

8 Providing and fixing aluminium tower bolts

300 x 10 mm Each 1.00 1.00

Bright finished brass 100 mm mortic latch with
9 Each 1.00 1.00
one dead bolt
Bright finished brass hanging type floor door
10 Each 1.00 1.00
stopper with necessary srews etc.
Providing and fixing aluminium die cast body
11 Each 1.00 1.00
tubular type universal hydraulic door closer.

12 Float glass panes of 4.0 mm thickness sqm 4.00 4.00

13 Flooring sqm 4.6 2.6 11.96

14
Wall Plaster sqm 2 13.34 2.6 69.37

Parapet Plaster sqm 2 40.243902 0.95 76.46

Deduction:- Door and window sqm 145.83 4.18 141.65

15 6 mm cement plaster of ceiling of mix. sqm 4.6 2.6 11.96

18 Applying priming coat

Primer of approved brand on resinous wood and
A sqm 4.00
plywood.
Primer of approved brand on steel galvanized
B sqm 4.18
iron/steel works.
19 Plaster of paris putty of 2 mm thickness sqm 153.61
Painting with synthetic enamel paint on grill,
20 sqm 153.61
wood and wall.

Page 2
 Material Statement of Mumty & Parapet
S no. Items of work Qty. Cement (cum) [Link](cum) Stone chips(cum) Bricks(Nos)

1 B/W(1:6) 8.59 0.51 2.95 3489.02

2 M20 (1:1.5:3)RCC 3.03 0.87 1.30 2.60

3 12mm Cement Plaster(1:4) 153.61 0.40 2.40

Total 1.77 6.64 2.60 3489.02

52.53 Bags