DETAILED ESTIMATE FOR THE PROPOSED CONSTRUCTION OF RESIDENCE

FOR MRS. JAYA RANI SRIVASTAVA w/o MR. VINAY KUMAR SRIVASATAVA AT
SIKANDERPUR BANTHRA LUCKNOW
ABSTRACT OF COST
GROUND FLOOR + MUMTY

Est. Cost :- Rs. 12.50 Lacks

(Rates are as per U.P.P.W.D. Schedule Of Rates )

S.NO. DESCRIPTION OF ITEM QTY. UNIT RATE AMOUNT

1 Earth work in exacavation in trenchesfor foundations and

for pipes cables etc. in ordinary soil(loam clay or
sand)including lift upto 1.5 m and dressingof sides and
ramming of bottom sanddisposal of surplus excavated earth
asdirected by the Engineer i/c with in alead of 50m. (PWD- 32.60 CUM. 99.00 3227.40
251) (For addition on Ground Floor)

2 Filling of available excavated earth in trinches, plinth, sides

of foundation, etc. in layers not exceeding 20 cms in depth
consolidating each deposited layer by ramming and
watering including lead upto 50m and lift upto 1.5m (NBO- 48.40 CUM 40.00 1936.00
4.12)

3 Sand filling in plinth under floors including watering,

ramming, consolidating and dressing complete including
lead up to 50m and lift upto 1.5m and including cost of
sand. (Cost of Ghaghra/Ganga sand + PWD No. 255) 25.39 CUM 490.00 12440.48

4 Providing and injecting chemical emulsion for pre--constructional

antitermite treatment and creating a chemical barrier under and
alround the column pits wall trenches (plinth area of the building at
ground floor only shall be measured as per I.S.6313(PartII
1981)Alderine emulsifiable concentrate or any other approved
material such as Heptrachlor or Chlordane will be used. The rate of
application of chemical emulsion shall be as follows: (1)Treatment
for masonary & foundation 5 liters per sqm. (2) Back fill in
immediate contact with foundation 7.5 liters/sqm (3) Treatment of
top surface of plinth filling 5 liters/sqm (4)Treatment junction of
wall and the floor 7.5 liters /sqm (5)Treatment of soil along
external perimeter of building 7.5 liters/sqm. (6) Treatment of soil
under apron along external perimter 5 liters/sqm. (As per
manufacturer's standard dilution) (As per U.P.P.W.D.- 2011) 29.50 SQM. 220.00 6489.18

Page 1
5 Providing and laying in cement concrete 1:4:8 (1 cement :4
fine sand :8 graded bricks aggregate 40 mm nominal size)
and curing complete,including cost of form- work,in
17.377 CUM. 2750.00 47785.45
foundation and floors. (PWD275)

6 Class M-150 brick work in 1:6 cement coarse sand (of 2.25
fineness modulus) mortar in foundation & plinth including
supply of all materials, labour, tools and plants etc. required
for proper completion of the work. 10.545 CUM. 3000.00 31635.68

7 Same as in item no. 11 above but in super-structure above

plinth level up to floor mumty level ( up to mumty including
necessary cutting and moulding of brick work as required
and also including honeycombed brick work in thickness of
wall more than 12cms. (PWD- 303+309+310 ) ) 39.17 CUM. 3300.00 129256.71

8 R.C.C. WORK (1:1.5:3)

a R.C.C. Slab (PWD -284) 12.78 CUM. 6248.44 79823.87
b R.C.C. Beam ( PWD -285) 8.60 CUM. 6448.44 55466.00

Page 2
c R.C.C. work with cement approved coarse sand and 20
mm. guage approved stone grit im the proportion of
1:1.5:3 in lintels of doors and windows excluding supply of
reinforcement and its fixing and binding the same with 24
BWG binding wire and including necessary centering and
shuttering etc.and also including supply of all materials,
labour and tools and plants etc, required for proper
completion of the works. strength of the concrete shall not 1.67 CUM. 5998.44 9995.32
beless than M-20 (PWD -283)

d R.C.C. Column (PWD -289) 4.91 CUM. 6550.00 32179.15

9 P/F Mild steel or iron in plain work such as reinforced

concrete or reinforced, brick work (when not included in over
all 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 authorised over
lapping shall be measured upto floor mumty level. (PWD- 28.30 QTL. 5500.00 155658.14
504)

10 12 mm cement plaster in single coat on rough side of

single or half brick wall for interior plastering up to floor
mumty level including internal rounded angles not exceeding
80 mm in girth and finshed even and smooth. (1)1 cement:6
fine sand (PWD-586) 268.64 SQM. 78.00 20953.88

Page 3
11 12mm cement plaster in single coat on fair side of single or
half brick wall for exterior plastering up to floor mumty level
including internal rounded angles chamfers, and/or rounded
angles not exceeding 80mm in girth and finished even and
smooth no extra for mixing any additive. (1)1 cement : 6 fine
sand (a) Providing and fixing water proofing materials in
cement mortar for plastering or in concrete work in the
proportion recommended by the manufacturer. (PWD- 75.62 SQM. 98.00 7410.57
586+599)

12 6mm thick plaster in 1:3 on ceiling and soffits of stairs upto floor
mumty level. (PWD-582+587) 85.9 SQM. 108.50 9321.66

13 Providing and applying cementatious crystalline based

waterproofing treatment for concrete wall and flooring with
krystol T1 system.The application to be done from +ve
( positive) side on a wet open pore concrete surface with
brush @ 1 kg/sqm. In accordance with manufacture,s
specification , drawing and directed by project Manager. ( As
per quotation attached of Kryton Buildmat Co.( PVT.) 20.5 SQM 505.64 10341.48276896
LTD.with 12.5% VAT + 1% SAT charges ,
445.50+55.68+4.45=505.64)

14 Providing and laying vitrified tiles flooring of approved make

by E/I flooring over 20 mm thick base of cement mortar 1:4
( 1cement : 4coarse sand)laid and jointed with white cement
(with pigment) slurry including rubbing and polishing of
joints complete.

(DSR - 11.41.2 + 42% index i.e.,Rs. 1031.85+ 433.38 =

1465.23 23.374 SQM. 1465.23 34248.31

15 P/f Marble flooring 60.044 SQM 3500.00 210153.30

16 Mild steel or iron work of small sizes and sections such as

holding down bolts, hold fast tierods,gratings etc.( when not
included in an over all rates) wrought to required from
including supply of steel and its wastage including cost of
bolts, nuts if required for and welding, grinding and
making holes as required completion of work fabrication of
holes doors,chaukhats nosing. (PWD 502) 250.996 KG. 56.00 14055.75

17 Wood work of sal wood in door window, ventilator etc, 1.251 CUM. 35000.0 43770.96

Page 4
18 Painting two coat over priming coat (but including cost of
priming coat) on steel and other metal surfaces up to 10
cm. width or girth or small articles not exceeding
0.10sqm in area white superior synthetic enamel such as
LUXOL3,Hi-gloss apcolite superlac, DULUX specified
brushing to give an even shade and including cleaning
the surface of all dirt,dust and other foreign matter sand
papering and stoping including cost of all materials, labour
tools and plants etc. required for proper completion of 80.99 SQM 76.0 6155.24
the work.(PWD- 19.3+19.4+642)

19 Providing & fixing ISI marked flush door shutters

conforming IS: 2202 non- decorative type, core of block
board construction with frame of 1st class hard wood and
well matched commercial 3 ply veneering with vertical
grains or cross bands and face veneers on both faces of
shutters (DSR-9.21)(a) 25mm thick (for cup board) including
ISI marked nickle plated bright finished M.S. piano hinges 17.100 SQM. 1426.23 24388.53
with necessary screws. (DSR-9.21.3)

20 P/L 30mm thick kota stone flooring over 20 mm thick base of

cement mortar 1:4 (1 cement : 4 coarse sand) laid over jointed with
grey cement slurry mixed with pigment to match the shade of slab
including rubbing and polishing complete. (PWD-14.43 (b) w.e.f.
01-09-2008-09 15.8 SQM 850.00 13430.00

21 P/L white /coloured ceremic tiles (Kazaria or equivalent) or

its flooring over 20mm thick base of cement mortar 1:4
( 1cement : 4coarse sand)laid and jointed with white cement
(with pigment) slurry including rubbing and polishing of
joints etc. complete.(PWD-08, 628a) 25.7 SQM. 900.00 23130.00

Page 5
22 Distempering (Two coat) with oil bound distemper of
approved brand and manufacture & of required shade
on undecorated wall surface to give an even shade over &
including a priming coat with cement primer of approved
brand & manufacture such as Berger,J&N, Shalimar, Asian
paints after thoroughly brushing the surface free from
mortar droppings & other foreign matters & also including
preparing the surface even with plaster of paris or approved
synthetic material & sand papered smooth including cost 114.910 SQM. 50.00 5745.50
ofall materials.(PWD 649+650 w.e.f. 01-01-2011)

23 Wall painting (3 coat) with plastic emulsion paint of

approved brand and manufacture on decorative wall surface
to give an even shade including thoughly brushing the
surface clean of all dirt grease loose pieces and prepared
283.618 SQM 120.00 34034.17
smooth.(PWD-18.58+ 2 times rates of 18.59)

24 Finishing with Premium Acrylic Smooth exterior paint with

Silicone additives of required shade a) New work (Two or
more coats applied @ 1.43 Ltr./10 Sqm. over and including
bsae coat of water proofing cement paint applied
@ 2.20 Kg/10 Sqm.)(b) Extra for applying water
proofing cement paint as primer applied @ 2.20 Kg/10 Sqm.
instead of primer for exterior finishing.(DSR-13.47.1+13.49+ 80.88 SQM 80.26 6491.59
42% Index i.e. Rs.60.10+ 2.60+17.56 = Rs. 80.26)

25 Coral Glass Mosaic in dado 5.88 SQM 1673.00 9841.64

26 Cost for M.S Gate 1.00 NOS 25000.00 25000.00

27 Provision for Drain in Front of Gate 6.70 RM 850.00 5695.00

Rs. 1070060.97

Total addition of (S.No.-1 to S.No-27) Rs. 1064897.57

28 Add 12.5 % For Internal Electrification Work's Rs. 133757.62

29 Add 5% For Internal Water supply & Sewrage system Rs. 53503.05
Rs. 1252158.24

12.52 LAC
SAY RS. 12.5 LACKS LAC

SUMMARY-

COST FROM EXCAVATION UPTO THE PLINT- 103514.19

H LEVEL

Page 6
COST FROM PLINTH LEVEL UPTO THE MUM- 462379.20
TY FLOOR LEVEL

COST OF PLASTERING,PAINTING,FLOORING
ETC.
TILL THE FINISHING LEVEL 686264.85

Architect Sign Date

Page 7