Vous êtes sur la page 1sur 8

Estimate as per APWD (Bldg.

) SoR for the Year 2013-14

Mark

1
A
a

APWD

Nos.

Length (M)

Width(M)

Height(M)

1.1 Earthwork in excavation for foundation trenches of walls


A
Upto a depth of 2 M below the existing ground level
a
In ordinary soil
Unit:
Foundation
8
2.1
2.1

Quantity

2.1.1
Plain cement concrete works with coarse aggregate
a
1:3:6
Unit:
Foundation
8
2.1
2.1

2.1.3

###
###

15153.80 Basement

4.93

5.67

Rs. 181.99

1031.88 Basement

22.90

###

138857.59 Basement

###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###

16398.48 Basement

CuM
0.1

3.53

49.32

49.32

0.115

0.1

19180.71 Basement

2.2.1 A
i

Providing and laying RCC works in proportion 1:1.5:3


In sub-structure upto plinth level
Foundation, footing, column with base , tie and plinth
a
b
d
CuM
Foundation
8
2.1
2.1
0.15
8
0.45
0.45
0.45
Stair beam
Column to Tie beam top

8062.47 Basement

Damp proof course


1

4
i

Rs.108.82

3.53
1

Remarks

74.09

1:4:8
Tie Beam

Amount
(Rs.)

CuM
2.1

74.09
2
a

Rate
(Rs.)

5.29
8.30

1.7

0.25

0.9

0.38

Tie beam

8
1

0.45
49.32

0.3
0.45

1.5
0.3

1.62
6.66

Col. to plinth top

0.45

0.3

0.6

0.65

ii
Column

2.2.3

Beam

Lintel

Roof Slab

Staircase

Supporting post

In super-structure from plinth level to 1st floor level


b. Column, pillar, post
8

0.3

0.45

2.4

2.59

0.3

0.45

3.1

3.35

0.3

0.45

3.24

0.3

0.45

3.24

49.32

0.45

0.3

6.66

49.32

0.45

0.3

6.66

49.32

0.45

0.3

6.66

49.32

0.45

0.3

6.66

49.32

0.125

0.2

1.23

49.32

0.125

0.2

1.23

49.32

0.125

0.2

1.23

49.32

0.125

0.2

1.23

16.86

19.5

0.12

39.45

16.86

19.5

0.12

39.45

16.86

19.5

0.12

39.45

16.86

19.5

0.12

39.45

12.76

1.7

0.15

3.25

2.8

0.15

1.68

20

0.0225

1.7

0.77

5.70

5.70

5.70

0.2

0.2

2.4

0.19

0.2

0.2

3.1

0.25

22236.13 u/gr
22498.04 1st flr
23490.10 2nd flr
42167.52 Basement
44206.75 u/gr
46245.97 1st flr
48285.20 2nd flr
7787.70 Basement
8164.31 u/gr
8540.92 1st flr
8917.54 2nd flr
249776.10 Basement
261855.29 u/gr
273934.49 1st flr
286013.68 2nd flr
20577.25 Basement
10636.85 Basement
4875.22 Basement
37834.61 u/gr
39579.89 1st flr
41325.17 2nd flr
1202.98 Basement
1659.41 u/gr

2
Mark

APWD

Nos.

Stair post

18.1.1
b
i

3.1.1
3.1.1.1

0.2
Width(M)

3
Height(M)

0.24
Quantity

###
Rate

1666.52 1st flr


Amount
1740.01 2nd flr

0.54

###
###
###
###
###

17.98

###

108362.22 all floors

0.2

0.2

0.24

0.3

0.3

2.4

0.43

0.3

0.3

3.1

0.56

0.3

0.3

0.54

0.3

0.3

2722.53 Basement
3717.08 u/gr
3749.67 1st flr
3915.02 2nd flr

Supplying, fitting and fixing in position reinforcement bars


TMT bars
Unit: Qtl.
TATA/SAIL
22.90

ii

0.2
Length (M)

0.01

78.5

Providing form work


Unit:
Foundation. Footing, bases of col., pile cap, raft
Using 25mm thick plank
Foundation PCC
8
2.1
0.1
Foundation RCC
Col. To tie beam top

Sq.M.

6.72

2.1

0.2

13.44

0.45

1.69

24.34

0.45

0.25

3.60

Col. tie top to plinth

48.10
3.1.1.3
Col., pillar, post
a.

(Rs.)
8
2

0.45
1

11.5
11.5

4
4

93768.98 all floors

Beam

49.32

0.4

59.18

Lintels

49.32

0.15

22.19
16472.54 all floors

12.76
12.76
1.7
1
2
2

0.3
1.7
1
4
4
2.8

2
1
0.15
2.8
0.15
0.15

81.37
7.66
21.69
5.10
22.40
2.40
1.68

Rs.202.44

1
1
20
2
2
2

60.93

Rs.496.80

30270.02 all floors

Rs.429.93

141348.09 all floors

3.1.1.5
a
ii
Roof slab

Flat surface such as soffits of suspende floor


Floor etc. upto 200mm in thickness
Using 25mm thick plank
1
16.86
19.5

328.77
328.77

4.1.4
b
Building

Brickwork in cement mortar with 1st class bricks


In proportio 1:4
1

49.32

0.75

Unit: Cu.m
0.23

8.51
8.51

Rs.364.01

Sides and soffits of beam


a
For depth not exceeding 1M
ii
Using 25mm thick plank

staircase

12132.74 Basement
(Rs.)

165.60
92.00
257.60

3.1.1.4

Rs.252.24

4.1.8
a

112mm thick 1st class brick nogged wall in cement mortar


In proportion 1:4
Unit: Sq.m

###

49875.92 Basement

1
Mark

APWD
Less

Nos.

49.32
Length (M)

-8
-21
-21

10

26.1.3

26.1.4

11.5
Width(M)

2.1
2
2

1
Height(M)

567.18
Quantity

1.07
1.6
0.45

463.10 Rs. 653.01


Pre construction anti - termite treatment by applying in the entire levelled area after plinth filling
Unit: Sq.m
1
70.47
77.09

49.35

Providing brick soling in foundation etc


Brick flat soling
1

1.3
C.

15.66

Earth/sand filling in plinth


With river sand or silt
1
15.66
1

4.5

1
-9.8

0.25

2.1.2 (b) PCC floor base. 50mm thick


1
15.66

Unit:

6.2.2

0.3

13.2.2

0.25

9.8

7095.37 Basement

60.67 Rs. 253.28


15366.50 Basement
15 mm thick Cement plaster in single coat on A.)rough side of single or half brick wall for interior
(a). In cement mortar 1:6
Unit: Sq.m

Rs. 127.87
Rs. 126.34

B) On fiar side
463.1
c) Applying one coat of distemper primer of approved brand and manufacture on wall surfac
Unit: Sq.m

6.2.1 (b) 10mm cement plaster on wall/concrete


3
15
1
160.24

9.1.2

Rs.345.61

Unit: Sq.m
70.47
-9.80

2.5
2

0.25
1

Rs.35.17

59216.60 all floors


58508.05 all floors

16287.23 all floors

Unit: Sq.m
28.13
98.12
126.25

17

22369.64 Basement

-0.61

463.10

16

Rs. 368.71

21.14

463.10
15

8304.12 Basement

CuM

4.5

4.5

Rs. 168.27

70.47
-9.80

20.53

14

5432.53 Basement

Unit: Sq.m

60.67

13

302408.93 all floors

Pre construction anti - termite treatment by applying in the junction of walls, column with the floor
Unit: Sq.m

4.1.1
a

12

Amount

-17.98 D1
-67.20 W1
-18.90 V1

11

Rate

Rs. 116.85

14752.31 all floors

Providing wood work in frame (chowk aths) of doors, windows, clerestory windows
(b). With 1st class timber (Hollock/ Sundi)
Unit: Cu.m
32
0.1
0.075
6.34
1.52 D1
21
0.1
0.075
7.2
1.13 W1
21
0.1
0.075
4.9
0.77 V1
3.42

###

18

13.6.4 (a)

Applying priming coat over new wood based surfaces up to 100mm in girth/width
Unit: Sq.m

19

5.1.10

cement plaster skirting

20

a
5.9.1(ii)

264961.08 all floors

297.50
Unit: Sq.m

Rs.3.95

1175.13 all floors

In proportion 1:3
12.33
18mm thick marble stone slab flooring including tread & rise of steps

Rs.230.44

2841.33 all floors

Unit: Sq.m
Mark

APWD
Staircase:
Floor
Landing

Nos.

Length (M)

9.9.3 (b) (i)

wooden panelled door


3

1
1
1

Width(M)
60
1
4

0.6
45
1.2

Height(M)
Quantity
1.8
64.80
1
45.00
2.4
11.52

1.95

Unit: Sq.m
1
5.85

121.32
21

9.9.7(b) (i)
22

13.3.2

1.3

ceiling

229424.61 all floors

5.85

###

21880.99 all floors

18.20
Unit: Sq.m
463.10

###

35808.86 all floors

Rs.52.10

36729.46 all floors

463.10
Unit: Nos.

Rs.40.66

18829.65 all floors

Rs. 272.17
Rs. 140.90
Rs. 121.86
Rs. 60.27
Rs. 77.75
Rs. 36.49

2721.70 all floors

Rs.562.01

18411.45 all floors

241.88
704.98

23

24

13.2.3 A

cement primer

15.2.1

1
1
Door and window fittings

Unit: Sq.m
1

sliding door bolt

10.00

b.1.

tower bolt

20.00

b.ii

20.00

d.v

40.00

e.ii

40.00

c.i
16.1.2. b. Glass fitting

44.00
Unit: Sq.m
21

1.2

1.3

18.4.1. Providing and fixing in position collapsible M.S. shutters


1

26

463.1

a.1.

1
25

Amount

###

Providing, fitting and fixing fully glazed window with sash bars
1
7
2
Providing two coats of acrylic water based wall putty
wall

Rate

6.2/iv. Septic tank 25 user

3.00

32.76

2818.00 all floors


2437.20 all floors
2410.80 all floors
3110.00 all floors
1605.56 all floors

Unit: Sq.m
2.4

7.2

1
Total =
So, Cost of Civil Works =

4245.50

30567.60 basement

22227.60

22227.60 for all floors


3387939.69
3387939.69

Services
27
28

Internal Water Supply works(5% of the cost of civil works)


Internal electrification(5% of the cost of civil works)
Grand Total =

A. Basement construction cost with foundation & footings =


B. Upper Ground Floor construction cost =
C. 1st floor construction cost =
D. 2nd floor construction cost =

1151471.09

841569.17
858111.09
875582.31
Grand Total =
3726733.66
Say,
Rs. 37,27,000.00
(Rupees Thirty Seven Lakh Twenty Seven Thousand) only

Prepared by,

S.M.MOHSIN

169396.98 for all floors


169396.98 for all floors
3726733.65

B.E.(Civil)

1847582.35

461895.588