DETAILED ESTIMATE BASED ON CURRENT SCHEDULE RATE OF 2022

PROPOSED RESIDENTIAL BUILDING OF SMT. SUDHA RANIWIO SRI

AWADHESHKUMAR
ATMAUZA- SIMRA, THANA - DUMARA, THANA NO. - 326
KHESRANO - 1264..KHATA NO 171, DISTT.- SITAMARHI
BASED ON CURRENT SOR OF 017-010-2022

SECOND FLOOR
S. Rate (As per
N. Description of Items Qty Unit
BSR 2022) |Amount (ln Rs.)
CEMENT CONCRETE
1Providing and laying in position cement
concrete of specified grade exluding the cost
of centring and shuttering all work upto plinth
level.
(a) |1:1.5:3 (1 Cement 1.5 coarse Sand: 3 graded
stone aggregate 20 mm nominal size) 140 cum 3741.3
523782
2Extra for providing and mixing water prooding per 50
material in cement concrete work in the 48.07
280 kg
proportion recommended by the
manufacturers, cement 13459.6
REINFORCED CEMENT CONCRETE

3|Centring and shuttering including struting,

propping etc. and removal of form for.
(a) Foundations, footings, based of columns etc. 166.7
for mass concrete. 220 Sqm 36674
b) |Walls (any thickness) including attached
pilasters. Butteresses,plinth and string
|Courses etc. Sqm
I(c) Suspended floors, roots, landings, balcnies
Jand access platform. 600 Sqm 275.6 165360
() Shelves (Cost in situ) sqm
(e) Lintels, beams, plinth bams, griders,
bressumers and contilevers. 92 Sqm 251.3 23119.6
( Column, Pollars, Plora, Abulmonta, Posta and
strule 58 sqm 344.4 19975.2
(9) Stairs, (excluding landings) except
spiralstaircaces. 74 sqm 271.7 20105.8
(h) Weather shade, Chajas,corbels etc. including
edges 100 sqm 385.8 38580
(a |Thermo-Mechanically Treated bars TMTC- 500
8mm dai. 5200 kg 74.4 386880
(b) Thermo-Mechanically Treated bars TMTC- 5004
1Omm dai. 3020 kg 73.1 220762
(c) Thermo-Mechanically Treated bars TMTC- 500
12mm dai&above 2120 kg 71.8 152216

ER. RMESH KUMAR

EMPANELMENT NO. SR/26/15
MOBILE No.-9386897978
 4 Providing and laying in position
batched,machine mixed and machinemachine
design mix cement concrete of specifiedvibrated
grade
for reinforced cement concrete structural
elements, excluding the cost of centring,
shuttering finishing and reinforcement, M-20
grade reinforcd cement concrete.
(a) All work upto plinth level 92 Cum
4066.6 374127.2
(c) JAllwork from plinth level upto floor Vlevel
Beams, planth beams, girders, bressumers,
Contilevers, Suspended floors lintels roofs and
staircases including sprial staircases, shelves 4312.4 733108
etc. 170 Cum

BRICK WORK
5Extra for Brick work in superstructure above 73882
plinth level upto floor V cum 170 Cum 434.6
WOOD AND P.V.C. WORK
6|Providing wood work in frames of doors,
|windows, celresory windows and other frames,
|wroutht framed and fixed in position. Salwood 93384.5 504276.3
5.4 Cum

7\ Providing and fixing flush door shutter of

|centuary board or greenply or kitply have non
|decorative typecore of block board 32mm thick
including anodised alumunium butt hinges with
|necessary screws aluminium handle, I-drop,
tower bolt etc as per specification of E/S. 1700 156400
92 Sqm
8|Providing 40 x 5mm flat iron hold fast 40 cm 92 EACH 80.8
|long including fixing to frame with 10 mm
diameter bolts, nuts and wooden plugs and
embeddings in cement concerete block
30x10x15cm 1:3:6(1 cement: 3 coarse sand
|6 graded stone aggregate 20 mm nominal
7433.6
size)
STEEL WORK
9coat of approved steel primer. E.R.W tube 40 2928.1
15.12 Sqm 44272.872
mm nominal dia
10FLOORING sqm
11|sand:4 graded stone aggrogate 20 mm
nominal size) including finishing complete. 126 Sqm 3539.2 445939.2
12|Extra for making chequers of approved pattern
on cement concrete floors, steps, landing,
pavemerts etc. 526 sqm 21.2 11151.2
13|Providing and laying ceramic glazed floor tiles
300x300mm (thickness to be specified by the
manufacturer) of ist quality conforming to IS:
15622 of approved make in colours such
shades except white, lvory, Grey, Fume Red,
Brown, laid on 20 mm thick cement motar 1:4 (
cement: 4 coarse sand) including pointing
the joints with white cement and matching
pigment etc., complete. 356 968 344608

ER.RAMESHKUMAR
EMPANELMENTNO.SR/26/15
MOBILE No.-9386897978
 14Kota stone slab flooring over 20mm
thick base laid over and jounted with(avarage)
grey
927.5
cement slutty mixed with pigment to match the
shade of the slab including rubbing and
polishing complete. 25mm thick 85330
92 SQM
15Extra for nosing in steps and treads of kota
stone slab. 168.2 12446.8
74 SQM
16Extra for kota stone floring in steps and trades
not exceeding 30 cm in width 199.4 14755.6
74 SQM
17 Providing designation 100 A one brick on edge
soling joints filled with local sand including cost
of watering, tazes, royalty all complete as per
building specification and direction of E/I
180 227.6 40968
18|Cement plaster in course sand 12 mm cement 689 SQM 116.3
plaster of mix:1:4(1 cement:4 coarse sand)
80130.7
196mm cement plaster to ceiling of mix 1:4 (1 SOM
cement :4 coarse sand) 810 148.3 120123
20|20mm cement plaster of mix 1:3(1 cement: 3 SQM 4941
Coarse sand) 810 6.1
21|Extra for providing and mixing water proofing SQM
material in proportion recommended by the 8448
manufacturers: 110 76.8
22|New work (Two or more coats) over and
1750 SQM 60.5 105875
including priming coat with cement primer.
23|Finishing walls with water proofing cement
paint of approved brand and manufacture and
of requlred shade to give an even shade New
work (three or more coats) INCLUDING
|Applying one coat of cement primer of
approved brand and manufacture on wall
surface: Cement Primer. 1750 SQM 25.2 44100
24 New work (Two or more coat) 170 SQM 18.4 3128
25|Applying priming coat with ready mix pink or
grey primer of approved brand and
manufacture on wood work (hard and soft
wood). 170 SQM 25.2 4284
26| Painting with ready mixpaint of approved
|brand and manufacture in all shade to give an
even shade: new wood work (two or more
coats) 170 60.7 10319
(a) Painting (two or more coats) on rain water, soil,
waste and vent pipes and fittings with synthetic
enamel paint of approved brand and
manufacture and required colour over a
priming coat of ready mixed zinc chromatic
yellow primer on now work.
(b) 75mm diameter pipes 130 m 17 2210
27|100mm diameter pipes 200 EE
m 22.6 4520
28|110 mm diameter 220 mtr 214.2 47124

ER. RAMESH KUMAR

EMPANELMENT NO. SRI26/15
MQBILE No.-9386897978
 unplasticised
TProviding and tiXing on wall face
fittings/accessories for
a) PVC molded
unplasticised- PVC rain water pipes
jointing with
lconforming to (S: 4985 includingleaving
to IS: 5382 10
seal ring conformingexpansion.
mm gap for thermal
144.7 31590
coupler- 110mm 100 EACH
315.9 17370
(b) 110x110x11Omm 100 EACH
c) Single tee with door EACH 173.7 28325.7
90
(d) Bend 87.5- 110mm bend 314.73 28325.7
90 EACH
Shoe plain- 110mm shoe
29
(a) Providing and fixing unplasticised- PVC pipe
clip of approved design to unplasticised PVC
50x50x50mm
rain water pipe by means of
hard wood plugs, screwed with M.S. screws of
|required length including cutting brick work and
ficing on cement mortar (1:4) 1 cement: 4
Coarse sand and making good the walletc
complete- 110mm
119.8 9584
80 EACH
(b) 75mm 138.65 8319
60 EACH
30110mm
Providing and fixing to the inlet mouth of rain
diameter and
|water pipe cast iron grating 15cm
weighing not less than 440 grams. 40.4 4040
100 EACH
550.000 %0 330.06 181533
Extra cost of brick 100A
31
1500.000 45.29 67935
32 Extra cost of slagcement
per bag
210.000 %0 640.40
33 Carriage of materails by mechanical means
Jincluding loading, unloading, stacking, running
charges of truck, pay and allowances of
khalashi and Driver all complete job
Bricks ( Lead 1 Km. K. +7 Km. Pucca.) 134484
190.000 Cu.M 357.00
34 Do-do- (b) Coarse sand
5 Km Pucca lead from Koilwar
river to
67830
worksite)
Do-do- (c) Stone chips 210.000 Cu.M 1536.38
35
(117Km Pucca from Kalwandiya to work site) 322639.8
Do-do- (c) Local Sand (1 Km. Kutcha + 2 Km. 342 000 Cu.M 203.26
36 69514.92
Pucca)

TOTAL
5856306.792
|Add 20% for Electrical work 1171261.358
|Add 20% for PHE work 1171261.358

GRAND TOTAL 8198829.509

SAY 81,98,829.00

(RS Eighty One lac Ninety Eight Thousand Eight Hundred Twenty Nine. Only)

Dumer
ER. RAMESH KUMAR
EMPANELMENT NO. SRI26/15
MOBILE No.-9386897978