RETROFICATION IN THE NORTH WEST BLOCK AT M A A

BOQ(30' LONG)

SL.
Description Qty. Unit Rate Amount
No.
1 EARTH WORK EXCATION WORK
Earth work open well excavation, minimum 15' deep
i JACKETING 2000.00 cft 100.00 200,000
ii PILE CAP & GADE BEAM 800.00 cft 100.00 80,000
2 PILING 18" DIA 45' DEEP
laying of 6nos. 18"dia. Pile 45'deep. 500.00 cft 500.00 250,000
3 PILE 18" DIA- 45' DEEP
CONCRETE laying of
i 6nos. 18"dia. Pile 45'deep. With M25 cocrete
STEEL-laying of 6nos. 18"dia. Pile 15m ddep. Fe500 500.00 500 250,000
ii grade steel
20mm dia rods 45' long 6nos for 6 piles 1270.00 kg 75 95,250
8mm dia rings for 45' for 6 columns @6"c/c 300.00 kg 75 22,500
4 PILE CAP
i CONCRETE-6 nos. pile cap of size 3'x3'x18" 81.00 500 40,500
ii STEEL-6 nos. pile cap of size 3'x3'x18"
12mm dia rods for 3'x3'x18" pile cap 96' long for 6 piles cap 156.00 kg 75 11,700
8mm dia side facing rods rings for 45' for 6 columns @6"c/c 40.00 kg 75 3,000
5 CRACK FILLING
Filling with crack filling chemical and pasteringg of column for
i 300.00 sq.ft 50 15,000
the grid B4,C3,C4
6 GRADE BEAMS-GB1
i CONCRETE-(2 nos.12"x24" 12'long) 50.00 cft 500 25,000
ii STEEL-(beam ---- 2 nos.12"x24"12'long)
20mm dia rods 12' long 4nos for 2 beams 72.00 kg 75 5,400
16mm dia rods 12' long 2 nos. for 2 beams 23.00 kg 75 1,725
10mm dia stirrups for 12'long @4" to 6"c/c for 2 beams. 75.00 kg 75 5,625
7 GRADE BEAMS-GB2
i CONCRETE-(2 nos.9"x12" 12'long) 20.00 cft 500 10,000
ii STEEL-(beam--- 2 nos.9"x12"12'long)
 16mm dia rods 12' long 4nos for 2 beams 23.00 kg 75 1,725
12mm dia rods 12' long 2 nos. for 2 beams 13.00 kg 75 975
8mm dia stirrups for 12'long @4" to 6"c/c for 2 beams. 35.00 kg 75 2,625
8 JACKETTING
i CONCRETE
STEEL M25 -(5two
-(5 columns columns
layerswith
12mm2'-6"
diadia 15' rod
main depth)
and 8mm dia 370.00 cft 500 185,000
ii rings and ties.)
12mm dia rods (15+8=23nos.),15'' long for 5 columns. 500.00 kg 75 37,500
8mm dia ring @6"c/c 15' long 2 nos. for 2 beams 150.00 kg 75 11,250
8mm dia ties for 15'long @4" to 6"c/c for 2 beams. 60.00 kg 75 4,500
9 FLOORING
i Relaying pavers 100.00 sqft 250 25,000
ii flooring with pcc 1:4:8 with cm finish 1:2 100.00 sqft 750 75,000

Miscellaneous 10,000
TOTAL 1,369,275

GST 18 PERCENT 246,470

TOTAL 1,615,744.50
( RUPEES SIXTEEN LAKHS FIFTEEN THOUSAND ONLY ) 16,15,000
1) Necessary
2) Extra works basedshall
propes on the site conditions
be used to support the existing
structure while retrofitting for safety measures
pile dia pile length area cft

6mm 0.068kg/ft
8mm 0..12kg/ft
1.5 45 1.76625 79.48125 476.8875 10 mm 0.188 kg/ft
12 mm 0.271 kg/ft
16 mm 0.481 kg/ft
20 mm 0.75 kg/ft
 TITLE : PROJECT ESTIMATE
PROJECT : KH VILLA FLAT
PROPOSED BY : MR.
ARCHITECTS : ALTAF AND ASSOCIATS
FIRST FLOOR
Description of the works Qty Unit Rate Amount
1 R.C.C
Reinforcement Cement Concrete are to be of Mix 1:1.5:3
( 1 part of cement 1.5 part of sand : 3 parts of hard blue
broken stone of size ISS 20mm to 12mm)
Cement concrete 1:1.5:3 in R.C. rectangular / square
a columns using 20 mm and down graded blue metal including
roughening the sides immediately after removing the moulds
etc. 269.00 cft 410.00 110,290.00
b for Sill slab 80.00 cft 410.00 32,800.00
c for lintel 186.00 cft 410.00 76,260.00
d for sunshade 66.00 cft 410.00 27,060.00

e Cement concrete 1 1.5 3 R.C.C. Roof Slab using 20mm and

down graded blue metal including mixing, pouri, g.vibrating,
tamping shuttering and ring etc., complete 1,232.00 cft 410.00 505,120.00

for Roof Beam Cement 1:1.5:3 in Raft ground level using 20

f mm and down graded metal including roughening the sides
immediate Beam after removing the moulds etc. complete.
465.00 cft 410.00 190,650.00

2 IRON AND STEEL WORKER

Mild steel, deformed bars, reinforcement for all RCC position

etc., complete including the cost of 18 gauge double strand
a
Ms binding wire wastage etc.as directed by the architects in
their general builders works specifications.
9,603.00 kg 85.00 816,255.00

3 BRICK WORK
 Providing and laying masonary work with moulded chamber
a well burnt bricks (approved quality) 9" thick in cm 1:5
including scaffolding racking out joints curing etc. room
partition 3,203.00 cft 230.00 736,690.00
b For stair thread, raisers 26.00 cft 230.00 5,980.00

4 PLASTER
The rates shall be inclusive of inside and outside scaffolding
A
work

The state thickness of plaster coat is approx only in all

cases the plaster shall be of sufficient thickness to fill up all
irregularities in the surface of masonary and to provide true
surface of exterior place, Special care shall be taken to soak
the walls before applying the plaster and furnishing the
surfaces of the plaster true ensure uniform texture and free
from cracks. All external window sills shall be made to slope
B outwards at not less then un 48. In measuring quantities
deduction shall be made for skirting and dados in walls and
net quantities only shall be finished rough by wooden float
but the interior shall be finished semi smooth in all frame
structure a groove of 12mm x 12mm size should be
provided in the plaster at the junction of brick work and RO
members like columns, beams, slab etc. The rate for plaster
should include for forming provide also

Prepare surface and plaster with CM 1:4 and 12mm thick to

4A all interior faces of walls partition walls etc including
scaffolding cutting with water etc. complete in first floor
5,745.00 sft 42.00 241,290.00

4B Prepare surfaces and plaster with CM 1:5 and 12mm thick

to all exterior surfaces of walls, facia, drops and parapet etc.
including scaffolding, curing with water etc. complete 2,797.00 sft 46.00 128,662.00
 Prepare surfaces and plaster to an even surface with CM
4C 1:3 and 12mm thick to ceiling, columns and beams sides
including curing with water and scaffolding etc. complete in
ground floor 3,201.00 sft 43.00 137,643.00

5 PAINTER AND DECORATOR

The rates shall be Inclusive of inside arid outside scaffolding
work. The surface shall be through brushed free from
mortar,

A Prepare surfaces and apply one coat of primer two coats of

putty and two coats of asian paints royal emulsion of
approved quality and colour to all interior faces of walls 5,745.00 sft 30.00 172,350.00
Prepare surfaces and apply one coat of primer, two coats of
B putty and two coats of weather coat paint of approved
quality and colour to all exterior faces of walls, etc. complete
in all floors. 2,797.00 sft 25.00 69,925.00

Prepare surfaces and apply one coat of primer two coats of

putty and two coats of asian paints royal emulsion of
C approved quality and colour to all interior faces of columns
and under sides of sIab and beams etc complete in all
floors. 3,201.00 sft 30.00 96,030.00
D Polishing of Doors and Windows 1,088.00 sft 75.00 81,600.00

6 CARPENTER AND JOINERY

Supplying and fixing in position of bharma teak wooden door

6A with 5"x3" cw frame and 32 thick pannel door with necessary
teak wood beadings, brass hinges, stoper, brass handle and
ozone card system lock etc. complete.
a D1 -3'3'' X 7'0'' = 4 nos 91.00 sft 2,800.00 254,800.00
b D2 -3'0'' X 7'0'' = 1 nos 21.00 sft 2,800.00 58,800.00
c D3 -2'9'' X 7'0'' = 4 nos 77.00 sft 2,800.00 215,600.00
 Supplying and fixing in position of bharma teak wooden
window door with 5"x3" cw frame and 32mm thick pannel
6B window shutter with necessary teak wood beadings, brass
hinges, stoper, brass handle and saint gobien glass etc.
complete.
a W1 - 8'0" X 4'0" = 3 nos 96.00 sft 2,800.00 268,800.00
b W3 - 5'0" X 4'0" = 2 nos 40.00 sft 2,800.00 112,000.00
c W4 - 4'0" X 4'0" = 9 nos 144.00 sft 2,800.00 403,200.00

Supplying and fixing in position of bharma teak wooden

6C ventilator door with 5"x3" cw frame and 32mm thick pannel
window shutter with necessary teak wood beadings, brass
hinges and saint gobien glass etc. complete.
a V - 2'0'' X 2'0'' = 4 nos 16.00 sft 2,500.00 40,000.00
Supplying and fixing in position of bharma teak wood with
9D 10"x6" cw bottom frame and 1 inch thick of tread wood with
necessary teak wood beadings, brass hinges and polishing
work etc. complete staircase. 132.00 sft 2,500.00 330,000.00
a Staicase wooden skirting 62.00 rft 500.00 31,000.00
Supplying and fixing in position of bharma teak wood with
6E 2"x2" cw vertical support and 3"x3" handrail of tread wood
with necessary teak wood beadings, brass hinges and
polishing work etc. complete staircase. 27.00 rft 3,000.00 81,000.00
Supplying and fixing in position of 12mm saint gobian tough
glass and outer frame of 40mm X 20mm aluminum channel
and necessary beadings
a Fixed glass 116.00 sft 450.00 52,200.00
b fixed glass 1 104.00 sft 450.00 46,800.00
6F GRILL
Supplying and fixing the 12mm X 12mm squre MS bar
280 sft 420.00 kg 110.00 46,200.00

7 FLOORING AND PAVIOUR

 Supplying and laying, polishing of italitan marble for
7A approved color set in cm 1:3 with necessary base mortor
including curing pointing and cleaning etc for living,
bedroom, and etc.. 2,110.00 sft 400.00 844,000.00
Skirting 194.00 rft 250.00 48,500.00

Providing dado with Premium quality glazed tiles of

approved colour, johnson and kajaria approved make
7B 18"x12" size laid on a backing coat of cement mortar 1:4 set
in cement slurry, jointed neatly, pointing with matching
oxside including acid wash, curing etc. complete Toilet wall
tiles (bed room and guest toilet) 1,218.00 sft 120.00 146,160.00

Providing and laying with premium quality ceramic tiles of

7C approved colour, approved make, 12"x12" size laid on a
backing coat of cement mortar 1:4 set in cement slurry,
jointed neatly including curing pointing and cleaning etc
complete toilet floor tiles (bed room and guest toilet) 275.00 sft 120.00 33,000.00

Providing dado with Premium quality glazed tiles of

approved colour, johnson and kajaria approved make
7D 18"x12" size laid on a backing coat of cement mortar 1:4 set
in cement slurry, jointed neatly, pointing with matching
oxside including acid wash, curing etc. complete Toilet wall
tiles (common toilet) 176.00 sft 100.00 17,600.00

Providing and laying with premium quality ceramic tiles of

approved colour, approved make, 12"x12" size laid on a
7E backing coat of cement mortar 1:4 set in cement slurry,
jointed neatly including curing pointing and cleaning etc
complete toilet floor tiles (common toilet) 50.00 sft 100.00 5,000.00
Supplying and laying of antiskid tiles approved colour,
7F johnon & johnsons, orient make 300x300 size set in cm 1:3
with necessary base mortor including curing pointing and
cleaning etc for sit out area 671.00 sft 120.00 80,520.00
 Supplying and laying of antiskid tiles approved colour,
7G johnon & johnsons, orient make 300x300 size set in cm 1:3
with necessary base mortor including curing pointing and
cleaning etc for open terrace area 142.00 sft 120.00 17,040.00

Providing and laying with 20mm thick approved color of

granite cost including cutting edge polishing laying and
7H fixing set in cm 1:3 with necessary base mortor including
curing pointing and cleaning etc complete.,for Staircase
treads, risers & landing 80.00 sft 450.00 36,000.00
a Half round 74.00 rft 80.00 5,920.00
b Step groove 55.00 rft 25.00 1,375.00
8 ELECTRICAL WORKS 5,114.00 sft 180.00 920,520.00

Wiring for light and fan 5Amps wall plug point and A/C point
with insulated coper conductor in 1.8mm thickness PVC
conduit and modular switches, room circuit wiring including
all accessories such as juction boxes, fan boxes and metel
switch boxes concealed in wall and ceiling.
3,201.00 sft 250.00 800,250.00
Using of materials:
1. PVC conduit for concealed concrete area 2mm extra
thick for walls 1.5mm thick
2. Wires- Havels/Polycabs
3. Modular switches- Legrand/Anchor roma
4. MCB isolator- Legrand
9 PLUMBING AND SANITARY
a Toilet 4.00 nos 40,000.00 160,000.00

Supplying and fixing of approved water proofing coating

materials to clear floor sunken area apply for two coat water
b proofing and water proof plaster cm 1:3 with necessary
base mortor including curing pointing and cleaning etc for
toilet floor 488.00 sft 90.00 43,920.00
10 ELEVATION PERCOLA
Supplying and fixing the MS section size of 100mm X 50mm
with clear welding and scrubbing, smoothing fixing in first
floor parapet wall 245.00 sft 300.00 73,500.00
Total 8,602,310.00