ESTIMATED COST OF PROPOSED RESIDENTIAL BUILDING GROUND FLOOR

FOR SRI RAKESH KUMAR S/O SRI RAM CHABHILA RAY,VILL-MAUNA

TOLE,RAM NAGAR,PARGANA-MANJHI,KHATA NO-562,S.PLOT
NO7111,JAMABANDI,NO-2085,TAUZI NO-3618,3619,ANCHAL-CHHAPRA,THANA
NO286,THANA-CHHAPRA MOFASSIL,DIST-SARAN(CHHAPRA).

Total Plot Area - 286.05 SQM

Ground Floor Built-up Area - 135.68 SQM
First Floor Built-up Area - 135.68 SQM

Schedule of Abstract cost for the proposed house.

SL No. Particulars Amount in Rs.

1. Sub total cost upto Plinth Level 1041621.50
2. Sub total cost upto Roof Level 986551.16
3 Sub Total Cost Ground Floor 2028172.66
Sub Total Cost First Floor 1344147.60

Total estimated cost 3372320.26

Add 15 % to the Estimated cost of building for 505848.04
water supply, electification, sanitation and
other contingencies etc.
Grand Total 3878168.30

In words-(Rupees Thirty Eight Lacs Seventy Eight Thousand One Hundred Sixty Eight Only).

Signature of Engineer
The said estimate is based upon B.C.D. Patna, Bihar schedule of rates affective from dated 01/01/2024 and
prevailing market rates:-
Ground Floor upto Plinth Level
SL Item No. Particulars Qty. Unit Rate Amount (Rs.)
No.
1 2 3 4 5 6 7
1. 20.3A.1 Making 25 cm (10") dia bore up to 4m depth 350.00 M 185.00 64750.00
as per specification and direction of E/I.

2. 20.3A.2 Making 63 cm (2') dia under ream at required 120.00 Nos. 250.00 30000.00
depth as per specification and direction of E/I.

3. 5.33A.1 Providing R.C.C. M-20 in foundation as per 40 Cum 4,533.30 181332.00

specification and direction of E/I.

4. 5.33A.2 Providing R.C.C. M-20 in cap beam including 25 Cum 4,533.30 113332.50
shuttering and centering etc. as per
specification and direction of E/I.

5. 5.22.1 T.M.T. bar Fe-500 grade as per specification 3.50 M.T. 80,500.00 281750.00
& and direction of E/I. (6mm, 8mm, 10mm,
5.22.7 12mm) T/S.
(E,F,G)
6. 6.1.14 A Providing designation 100 A brick work in 30 Cum 4,490.60 134718.00
CM. 1:6 for foundation as per specification
and direction of E/I.
7. 4.14 Providing clean coarse sand filling in 250.00 Cum 395.00 98750.00
foundation as per specification and direction
of E/I.
8. 4.15 253.00 Sqm 293.00 74129.00
Providing 150 mm thick dry rammed know
as per specification and direction of E/I.

9. 4.17 Providing 100 A one brick flat soling joints 120.00 Sqm 157.50 18900.00
filled with local sand including cost of
watering, taxes, royalty as per specification
and direction of E/I.
10. 4.11 Providing and laying D.P.C. (50mm) thick 175.00 Sqm 251.20 43960.00
with water P.C.C. (1:2:4) for water proofing
material as per specification and direction of
E/I.

Sub Total upto Plinth Level Rs. 1041621.50

 Section II Upto Roof Level
SI. Item No. Particulars Qty. Unit Rate Amount (Rs.)
No.
1 2 3 4 5 6 7
1. 5.33A.2.1Providing R.C.C. M-20 (1:1.5 5:3) in column 20 Cum. 3,860.50 77210.00
including shuttering and centering etc. as per
specification and direction of E/I.
2. 5.33A.2.2Providing R.C.C. M-20 (1:1.5:3) in beam 15 Cum. 5,083.80 76257.00
including shuttering and centering etc. of all type
at lintel level as per specification and direction of
E/I.
3. 5.33A.2.2Providing R.C.C. M-20 (1:1.5:3) in roof slab 22 Cum. 5,083.80 111843.60
including shuttering and centering etc. as per
specification and direction of E/I.
4. 5.33A.2.2Providing R.C.C. M-20 (1:1.5:3) in stair case 8 Cum. 5,083.80 40670.40
including shuttering and centering etc. as per
specification and direction of E/I.
5. 5.33A.2.2Providing R.C.C. M-20 (1:1.5:3) in chajja 3.2 Cum. 5,083.80 16268.16
including shuttering and centering etc. as per
specification and direction of E/I.
6. 5.22.1 T.M.T. bar Fe-500 grade as per specification. 2.00 M.T. 80,500.00 161000.00
& (8mm, 10mm, 12mm, 16mm & 20mm) T/S.
7 5.22.7 Providing designation 100A brick work in super
6.1.14A 50.00 Cum. 5,108.00 255400.00
structure in cm. (1:6) excluding deduction of
doors and windows as per specification and
direction of E/I.
8. 13.13 Providing (20 mm and 12 mm) thick plaster in cm 350 Sqm. 180.00 63000.00
(1:4) in ceiling & CM. (1:6) for inner and outer
wall as per specification and direction of E/I.

9. 13.77A. Providing distempering coat over new surface for 350 Sqm. 91.10 31885.00
2 & 3 two more coats as per specification and direction
of E/I.
10. 11.12.1 Providing & fixing modular type Kitchen shelves 20 Sq Ft 1,050.00 21000.00
with Teakwood water proof plyboard fitted with
drawer,shutter finished with spirit polish all
complete work.
11 9.5.1. Supplying, fitting and fixing (35 mm) thick good 6 Sqm. 2505.8 15034.80
quality and well dressed seasoned teak wood fully
paneled shutter in doors and windows with one
side plain and other side chambered with
aluminum fittings such as hinges, sliding doors,
bolts etc. as per building specification and
direction of E/I.
12 4.1.5. Providing showcase fitting in drawing room by 6 Sqm. 2775.7 16654.20
teak wood with all complete job

13 11.49.4. Providing and laying Makrana Marble thickness 40 sqm 2508.2 100328.00
to be specified by manufacturer with water
absorption less than (0.08%) and confirming to
IS: 15622 of approved brand make size of Tiles
(1000mm x 1000mm) as per building
specification and direction of E/I.

Sub Total cost Roof Level Rs. 986551.16

 First Floor
SI. Item No. Particulars Qty. Unit Rate Amount (Rs.)
No.
1 2 3 4 5 6 7
1. 5.33A.2.1Providing R.C.C. M-20 (1:1.5 5:3) in column 20 Cum. 3,860.50 77210.00
including shuttering and centering etc. as per
specification and direction of E/I.

2. 5.33A.2.2Providing R.C.C. M-20 (1:1.5:3) in beam 15 Cum. 4,083.80 61257.00

including shuttering and centering etc. of all
type at lintel level as per specification and
direction of E/I.
3. 5.33A.2.2Providing R.C.C. M-20 (1:1.5:3) in roof slab 22 Cum. 5,083.80 111843.60
including shuttering and centering etc. as per
specification and direction of E/I.

4. 5.33A.2.2Providing R.C.C. M-20 (1:1.5:3) in stair case 8 Cum. 5,083.80 40670.40

including shuttering and centering etc. as per
specification and direction of E/I.

5. 5.33A.2.2Providing R.C.C. M-20 (1:1.5:3) in chajja 1.3725 Cum. 5,083.80 6977.52

including shuttering and centering etc. as per
specification and direction of E/I.
6. 5.22.1 T.M.T. bar Fe-500 grade as per specification. 3.00 M.T. 80,500.00 241500.00
& (8mm, 10mm, 12mm, 16mm & 20mm) T/S.
5.22.7
(E,F,G)
7 6.1.14A Providing designation 100A brick work in 30.00 Cum. 5,108.00 153240.00
super structure in cm. (1:6) excluding
deduction of doors and windows as per
specification and direction of E/I.
8. 13.13 Providing (20 mm and 12 mm) thick plaster in 450 Sqm. 161.30 72585.00
cm (1:4) in ceiling & CM. (1:6) for inner and
outer wall as per specification and direction of
E/I.
9.13.77A.2 &Providing
3 distempering coat over new surface 450 Sqm. 91.10 40995.00
for two more coats as per specification and
direction of E/I.
10. 11.12.1 Providing kota stone slab 25 mm thick in riser 40 Sqm. 572.30 22892.00
of steps skirting dado and pillars laid on 12
mm thick as per building specification and
direction of E/I.
11. 9.1.1. Supply, fitting and fixing good quality well 0.85 Cum. 91,504.80 77779.08
dressed and well seasoned teak wood for
doors, choukhats and windows c/w as per
building specification and direction of E/I.

12. 9.5.1. Providing & fixing modular type Kitchen 35 Sqm. 1050 36750.00
shelves with Teakwood water proof plyboard
fitted with drawer,shutter finished with spirit
polish all complete work.

13 11.23.2.1Providing and laying 18mm thick white 30 Sqm. 1597.1 47913.00

Makrana Marble stone slab flooring over
20mm thick base of Cement Mortar (1:4),
laying putty surkhi coarse sand laid and joined
with cement slurry as per building
specification and direction of E/I.
14 4.1.5. Providing showcase fitting in drawing room 50 Sq.Ft 2775.7 138785.00
by teak wood with all complete job

15 11.49.4. Providing and laying Makrana Marble 75 sqm 2850 213750.00

thickness to be specified by manufacturer with
water absorption less than (0.08%) and
confirming to IS: 15622 of approved brand
make size of Tiles (1000mm x 1000mm) as
per building specification and direction of E/I.

Sub Total cost First Floor Rs. 1344147.60

Signature of Engineer