Government of Rajasthan

Project Report
on

PRADHAN MANTRI AWAS YOJANA - 2015

(HOUSING FOR ALL)
UNDER
AFFORDABLE HOUSING PARTNERSHIP - (AHP) SCHEME

BADLI, JODHPUR
RAJASTHAN

EWS - 1120

PROJECT COST- 6080.26 LACS

RAJASTHAN HOUSING BOARD

 Projects under Affordable Housing in Partnership (AHP)
ANNEXURE-7B
1. Name of the State : Rajasthan
2. Name of the City : Jodhpur
3. Project Name : Construction of G+3 format flats for EWS segment at
Badli, Jodhpur
4. Project Code * :
5. State Level Nodal Agency : Rajasthan Urban Drinking water, Sewerage &
Infrastructure Corporation Limited (RUDSICO)
6. Implementing Agency (Urban : Rajasthan Housing Board, Jaipur
Local Body/Development
Authority/Housing Board/Urban
Improvement Trust/Private
Agency/Developer)
7. Date of approval by State Level : Approval in Meeting held on .03.2018
Sanctioning and Monitoring
Committee (SLSMC)
8. No. of locations covered in the Name of No. of Whether If Y, 1 if If slum,
Location Beneficiaries slum(Y/N) notified,2 if whether it
project. recognized gets
and 3 if completely
identified rehabilitated
(Y/N)
Not concerned with this project
9. Project Cost (Rs.in lakhs) : Home Infrast- Other Total
ructure
4774.56 915.94 389.76 6080.26
(Land
rate yet
to be
decided)
10. No. of EWS beneficiaries : Gen. SC ST OB Minority Total
covered in the project C
1042 101 67 1120

11. Whether beneficiary have been : No

selected as per PMAY
Guidelines?(Yes/No)
12. No of houses constructed/ Joint(01) Female02) Male(03) Transgender(04)
acquired please specify
Not concerned with this project
ownership (any of these)
13. No. of Beneficiaries covered in Female01) Male(02) Transgender (03)
the project Yet to be finalized
14. Construction cost of EWS : 4.25
 Unit(Rs. in Lakhs)
15. Project Duration (in month)
16. Whether Sale Price is approved
by State/UT
17. If yes, sale price of EWS unit (Rs.
in Lakhs)
18. Carpet Area of EWS unit in sqmt.
19. Total No. houses proposed in
the Project
(i) No. of EWS unit
(ii) No. of LIG units
(iii) No. of MIG units
(iv) No. of HIG units
(v) No. of Commercial units, if
any
20. Whether open and transparent
procedure has been envisaged
to select private partner, if
private partner has been
considered?
21. No. of EWS houses eligible for
Central Assistance
22. i. GoI grant required (Rs. 1.50
lakh per eligible EWS House) (Rs.
in Lakhs)
ii. State grant (Rs in Lakhs)
iii. Implementing Agency share :
(Rs. in Lakhs)
Net share of implementing
agency=(Land cost +External
Development cost) -Net gain
on cost of construction
: 36 Months
: Yes.
: Rs. 1260/- per Sq.Ft.(Rs.4.39 Lakhs)
23.98
: 1120
: 1120
: -
: -
: -
: -
: Not Yet, but it will be tender based.
: 1120
: 1680
: Waiver of land conversion charges + Relaxation in
stamp duty
a. Cost of land- Yet to be decided
b. External Development cost
i) Total Super built-up area- 389760 Sqft
ii) Rate per sq.ft. for external
development@100/-
iii) Total Amount for external development
389760@100 = 38976000=389.76 Lakhs
c. Gain on cost of construction
i) Amount collected form beneficiary per
sq.ft. of super built up area Rs.- 1260/- per
sq.ft.
ii) (Maintenance Cost Rs. 50 per Sqft)
iii) Net effective cost Rs. 1260-50=1210
Note:- Land conversion charges and building plan
approval charges has waived.
 iv. Beneficiary Share (Rs. in : Total Price of EWS-4.39 Lakhs
Lakhs) Subsidy for centre- 1.50 Lakhs
Net cost to Allotee- 2.89 Lakhs
Total Amount in Lakhs-2.89*1120= 3236.80 Lakhs
v. Total (Rs in Lakhs) : 3236.80 Lakhs
23. Whether technical : Yes
specifications/designs for
housing have been ensured as
per Indian Standards/NBC/State
norms?
24 Whether trunk infrastructure is :
existing or is being provided
through AMRUT or any other
scheme (Yes/No)
25. Whether the provision of Civic : Yes
infrastructure has been made as
per applicable State
norms/CPHEEO norms/IS
Code/NBC?
Water Supply (Yes/No) Yes
Sewerage (Yes/No) Yes
Road (Yes/No) Yes
Storm Water Drain (Yes/No) Yes
External Electrification (Yes/No) Yes
Solid Waste Management Yes
(Yes/No)
Any other, specify Facility Area
In case, any infrastructure has -
not been proposed, reasons
thereof
26. Whether adequate social : Yes
infrastructure facilities covered
in the project ;
If no, whether the same are
available in vicinity?
27. Whether disaster (earthquake, : Yes
flood, cyclone, landslide etc.)
resistant features have been
adopted in concept, design and
implementation of the project?
28. Whether Quality Assurance is : Yes, Third party inspection
part of the Project, if not, how it
is proposed to be ensured?
29. Whether O&M is part of project, :
if yes, for how many year?
30. Whether encumbrance free land
is available for the project or
not?
31. Whether innovative/cost
effective/ green technology
adopted in the project?
32. Comments SLAC after techno
economic appraisal of DPR.
33. Project brief including any other
information ULB/State would
like to furnish.
Yes, One year by Developer and than by Residential
Welfare Society (Rs. 50 /- per sq.ft. out of sale price
kept as Maintenance Fund. And will be Transferred to
the Residential Welfare Society).
: Yes
: Yes, Local available Material will be used.
:
: Project site is located within Municipal limits and
project has been sanctioned by state Govt.
Projects being submitted under Affordable Housing in Partnership (AHP)
Type
Built
up Per
Land No of Cost Mode
Sr. Area of Project Unit
Location area Total DUS - per of
no Class EWS Cost Cost
(Sqmt) DUs EWS Sq.ft Scheme
(Super (Lacs)
category (EWS)
Built-
up)
Pratap
1 Nagar, 50000 CHS 2500 1008 348.60 1460 5974.42 5.92 PPP
Jaipur
Mehla,
2 42000 CHS 1500 528 348.60 1460 2961.37 5.60 PPP
Jaipur
B-2, VT
3 6853 CHS 200 144 348.60 1460 863.56 5.99 PPP
Road, Jaipur
Sec-16,
4 Mansarover, 7000 CHS 300 144 348.60 1460 863.56 5.99 PPP
Jaipur
Aravali
Marg,
5 15000 CHS 500 288 348.60 1460 1727.15 5.99 PPP
Mansarover,
Jaipur
Vatika,
6 144200 CHS 4000 1440 348.60 1460 7817.47 5.42 PPP
Jaipur
Barli,
7 100000 CHS 3200 1120 348.60 1460 6080.26 5.42 PPP
Jodhpur
Aravali
8 Vihar, 23033 CHS 1000 432 348.60 1460 2508.41 5.80 PPP
Bhiwadi
Sahjapur,
9 66925 CHS 2800 1008 348.60 1460 5472.22 5.42 PPP
Bhiwadi
1600
Total 6112
0
 RAJASTHAN HOUSING BOARD, JAIPUR

ESTIMATE FOR EWS FLATE STATEMENT

RHBBSR-2013

S. Item No.
N. Unit Rate Qty. Amount
Part-A Building Work

1 Earth work in excavation by mechanical means (Hydraulic

excavator )/ manual means over areas (exceeding 30cm in depth.
1.5m in width as well as 10 sqm on plan) including disposal of
cum 137.00 2647.599 362721.06
excavated earth, lead upto 50m and all lift , disposed earth to be
leveled and neatly dressed:
All kinds of soil
2 Excavation in soil using Hydraulic Excavator and Tippers with
(a) disposal upto 1000 m Excavation for roadwork in soil with
hydraulic excavator of 0.9 cum bucket capacity including cutting
and loading in tippers trimming bottom and side slopes in Cum 28.00 2137.287 59844.04
accordance with requirements of lines grades and cross sections
and transporting to the embankment location with a lift upto 1.5
cm and lead upto 1000 cm as per technical specification clause
b) Filling available excavated earth (excluding rock) in trenches,
plinth side of foundation etc. in layers not exceeding 20 cm. in
cum 66.00 4972.854 328208.36
depth, consolidating each deposited layer by ramming and
watering including lead up to 50 meter and with all lift.
c) carriage of earth lead up to 5.0 Km including loading unloading
cum 10.60 2137.287 22655.24
complete
3 Providing and laying in position cement concrete including
curing, compaction etc. complete in specified grade excluding the
cost of centering and shuttering - All work up to plinth level. cum 2429.00 376.723 915060.17
1:4:8 (1 cement : 4 coarse sand : 8 graded stone aggregate 40 mm
nominal size).
4 Providing and laying in position Ready mix concrete
manufactured in fully automatic Batching Plant and transported
to site in transit mixer for having continuous agitated mixer,
manufactured as per approved mix design of specified grade of
RCC work including pumping of R.M.C. from transit mixer to
site of laying , excluding the cost of centering, shuttering and
reinforcement with all lead and lift including cost of admixtures cum 4567.00 1398.480 6386858.16
in recommended proportion as per IS 9103 to accelerate/ retard
setting of concrete, improve workability without impairing
strength and durability as per direction of Engineer in charge .
All works upto floor V floor
M20 grade Design Mix by using min 400 Kg of cement per cum
of concrete

5 Add extra for providing richer mixes respectively at all floor

levels providing M-25 grade concrete byu using min 410kg of Cum 57.00 1496.004 85272.23
cement per cum instead of M-20 grade design mix
S. Item No.
N. Unit Rate Qty. Amount
Part-A Building Work

6 Brick work with F.P.S. bricks of class designation 75 in

superstructure above plinth level upto floor V level in all shapes Sqm 3236.00 1001.469 3240753.68
and sizes in : Cement mortar 1 : 6 (1 cement : 6 coarse sand)

7 Half brick masonry in Superstructure , above plinth level upto

floor V level using bricks of designation 75 Cement mortar 1 : 6 Sqm 418.00 2434.883 1017781.09
(1 cement : 6 coarse sand)

8 Add extra providing and placing in position 2 Nos. ,6mm Ø M.S.

Sqm 72.00 2434.883 175311.58
bar at every third course of half brick masonry .

9 Brick work in partition in super structure upto five storey 7cm.

thick (brick on edges) using bricks of class designation 75 in Sqm 285.00 299.546 85370.61
:Cement mortar 1 : 4 (1 cement : 4 coarse sand)

10 Centering and Shuttering with plywood or steel sheets including

strutting, propping bracing both ways and removal of formwork Sqm 116.00 1250.943 145109.39
for foundation , footings, strap beam, raft , bases of columns etc.

11 Centering & shuttering with plywood or steel sheets including

strutting, propping bracing both ways with steel props and
removal of formwork for upto floor five level for :

(a) Suspended floors, roofs landings staircases, balconies, girders,

cantilevers, bands, coping bed plates, anchor blocks, sills, sqm 248.00 7141.484 1771088.03
chhajjas, lintel, beam etc.

12 Column, pillors, post and strutts etc. sqm 275.00 3499.307 962309.43

13 Providing and fabricating reinforcement for R.C.C. work

including straightening, cutting, bending, placing in position and
Kg 63.00 170960.306 10770499.28
binding (including cost of binding wire) all complete up to floor
five level. Cold twisted deformed bars (IS : 1786).

14 Random Rubble stone masonry with hard stone in foundation and

cum 2148.00 457.270 982215.96
plinth in Cement Sand mortar above 30 CM thick wall in:

15 Add extra for Random Rubble stone masonry with hard stone in
cum 144.00 0.000 0.00
Wall upto 30cm. and less thickness.

16 6 mm thick cement plaster to ceiling of mix 1:3 (1cement : 3-

sqm 79.00 3476.893 274674.55
fine sand)

17 Plaster on new surface on walls in cement sand mortar 1:6

sqm 89.00 12455.403 1108530.87
including racking of joint etc. complete fine finish :12mm thick

18 Plaster on new surface on walls in cement sand mortar 1:4

including racking of joints etc. complete fine finish : 20mm sqm 123.00 6651.040 818077.92
thick .

19 Extra for plastering exterior walls of height more than 10 m from

Sqm 21.00 1001.917 21040.26
ground level for every additional height of 3 m or part thereof.

20 Grading roof for water proofing treatment with water proofing

compound Cement concrete 1:2:4 (1 cement : 2 coarse sand : 4 Cum 3325.00 75.280 250306.00
graded stone aggregate 20 mm nominal size)
S. Item No.
N. Unit Rate Qty. Amount
Part-A Building Work

21 Providing and laying coping with cement concrete grade M-15 (1

: 2 : 4) mortar complete with scaffolding, finishing of surface
Sqm 300.00 174.622 52386.60
with CM 1:3, rounding of edges fine finishing as per
specification 50mm thick..

22 Providing gola 75x75 mm in cement concrete 1:2:4 (1 cement : 2

coarse sand : 4 stone aggregate 10mm and down gauge)
rmt 87.00 425.825 37046.78
including finishing with cement mortar 1:3 (1 cement : 3 fine
sand) as per standard design :

23 Providing and fixing Ist quality standard white grey, ivory,

fume red brown , light green, light blue, and other light shades
glazed tiles confirming to Is 13753 & IS 15622 in walls floors
steps, pillars etc laid on a bed of neat cement slurry finished Sqm 535.00 1129.968 604532.88
with flush pointing in the white cement mixed with pigment to
match the shade of the tile complete ( excluding the cost of
cement plaster on walls and pillar ) 200x300mm

24 Making grooves as per design in plaster 10mm to 20mm wide Rmt 6.00 6948.760 41692.56
25 Filling of sunk portion of roof with earthen pots of required
height including filling voids with 1:3:6 light concrete, using
Cum 1076.00 102.984 110810.78
brick bats complete leveling and dressing the surface by 50mm
thick cement concrete 1:2:4 as per specification.
26 Providing and fixing 1st quality MAT finished ceramic tile size
300x300mm confirming to IS : 13755 and IS 15622 colour such
as white, grey, ivory, fume red brown, light green, light blue and
other light shades in floors, steps, pillars etc. laid on a bed of neat Sqm 604.00 3280.928 1981680.51
cement slurry finished with flush pointing in the white cement
mixed with pigment to match the shade of the tile
complete(including the cost of cement mortar bed 1:4 )
27 Providing and fixing stone slabs table rubbed, 15-18 mm thick in
Walls, Steps, Pillars, Counters, Jambs, Shelves, Sills etc. laid on
12mm (Av.) thick base of CM 1:3 (1 cement : 3 coarse sand)
jointing with white cement mortar 1:2 (1white cement : 2 marble
dust) with pigment to match the shade of the marble slab
including grinding, rubbing and polishing complete. Keseriaji/
Abu Ambaji (Green Marble) 1501 Cm2 to 3600 Cm2 Tiles
Keseriaji /Abu Ambaji (green Marble ) 1501 Cm2 to 3600 cm
Sqm 959.00 344.580 330452.22
Tiles
28 Kota stone slab flooring 25mm thick over 20mm (average) thick
base laid over jointed with grey cement slurry mixed with
pigment to match the shade of the slab including rubbing and
Sqm 825.00 558.278 460579.35
polishing complete with base of cement mortar 1:4) 1 cement :
4 coarse sand) For area of each slab from For area of each slab
from 2001 to 5000 Sq.Cm
29 Providing and fixing expansion joint board for building RCC
column beams, walls, slab of Polyethylene foam of density 30 to Sqm 466.00 15.822 7373.05
35 Kg/m3 of Armour Board.30 mm thick.
S. Item No.
N. Unit Rate Qty. Amount
Part-A Building Work

30 Random Rubble dry stone Kharanja under floor cum 765.00 154.420 118131.30

31 Providing and laying cement concrete including curing,

compaction etc. complete in retaining walls, return walls, walls
(any thickness) including attached pilasters, columns, piers,
abutments, pillars, posts, struts, buttresses, string or lacing
courses, parapets, coping, bed blocks, anchor blocks, plain Sqm 3663.00 75.564 276790.93
window sills, fillets, leveling course etc up to floor five level
excluding the cost of centering and shuttering.M15 grade
Nominal Mix 1: 2: 4 (1 cement : 2 coarse sand : 4 graded stone
aggregate 20mm nominal size).

32 Providing and laying water proofing treatment in sunken portion

of WCs, bathroom etc., by applying cement slurry mixed with
water proofing cement compound consisting of applying :
a) first layer of slurry of cement @ 0.488 kg/sqm mixed with
water proofing cement compound @0.253 kg//sqm .This layer
will be allowed to air cure for 4 hours.
b) Second layer of slurry of cement @ 0.242 kg/sqm mixed with cum 183.00 591.864 108311.11
water proofing cement compound @ 0.126 kg/sqm This layer
will be allowed to air cure for 4 hours followed by water curing
for 48 hours.
The rates includes preparation of surface treatment & sealing of
all joints ,corners, junction with polymer mixed slurry.

33 Distempering with oil bound washable distemper of approved

brand and manufacture to give an even shade including all
Sqm 59.00 13902.749 820262.19
scaffolding: New work (two or more coats) over and
including scrapping and priming coat with cement primer.

34 Lettering with back japan paint of approved brand and P/ Letter

manufacture per cm 1.47 5390.000 7923.30
height

35 Extra for providing edge moulding to 15-18mm thick marble/

Granite stone counters, Vanities etc. including machine polishing
Mtr 143.00 683.060 97677.58
to edge to give high gloss finish etc. complete as per design
approved by Engineer-in-Charge. Marble work

36 Making of hole (width up to 150 mm) in R.C.C. slab/wall/beams

by power driven drilling machine complete as per direction of EI Each 97.00 224.000 21728.00
upto 150mm thick

37 Providing and laying in position specified grade of cement

concrete for RCC structural elements upto floor five level
including curing, compaction, finishing with rendering in cement
sand mortar 1:3 (1 cement: 3 coarse sand) and making good the
joints and cost of plastizers( if required) excluding the cost of cum 3989.00 66.570 265547.73
centering, shuttering and reinforcement for Beams, suspended
floors, roofs, griders having slopes up to 15º, landings, balconies,
shelves, chajjas, lintels, bands, plain windows sills, staircases and
spiral staircases etc.
S. Item No.
N. Unit Rate Qty. Amount
Part-A Building Work

M20 grade Nominal Mix / Design Mix

38 Providing and laying in position specified grade of cement

concrete for RCC structural elements upto floor five level
including curing, compaction, finishing with rendering in cement
sand mortar 1:3 (1 cement: 3 coarse sand) and making good the
joints and cost of plastizers (if required ) excluding the cost of cum 4303.00 97.111 417868.63
centering, shuttering and reinforcement for Walls (any
thickness) including attached pilasters, buttresses, plinth and
string courses, fillets, columns, pillars, piers, abutments, posts
and struts etc.M20 grade Nominal Mix / Design Mix

39 Finishing walls with textured exterior paint of required shade as

per approved colour complete as per manufacturers specifications
Sqm 121.000 8565.054 1036371.53
including primer coat and protecting coat Roller Finish av.
thickness 400 to 500 microns.

40 Carriage of earth sand, lime, murrum, manure of sludge by

manual, animal of mechanical transport including loading cum 21.600 5295.198 114376.28
unloading etc. complete in all respect as diracted lead 450mt.

41 Extra for external work over item of texture paint for height
more than 10 m from ground level for every additional height of Sqm 9.680 1001.917 9698.56
3 m or part there of.

42 Making hole in flooring tiles for chambers/grating upto 125mm

Nos 15.000 336.000 5040.00
dia.

43 Providing and fabricating reinforcement for R.C.C. work

including straightening, cutting, bending, placing in position and
binding (including cost of binding wire) all complete up to floor Kg. 1.000 170960.306 170960.31
five level. Cold twisted deformed bars (IS : 1786).Thermo-
mechanically Treated bars (Conforming of relevant IS code)

44 Extra for using Marble printed / Granite shade or dark

shade tiles instead of white, grey, ivory, fume red brown, sqm 53.500 1129.968 60453.29
light green, light blue and other light shades in glazed tiles

TOTAL PART A 36941383.37

Part-B Steel Work

1 Providing and fixing steel glazed doors windows and ventilator

shutters of standard rolled steel section joints mitered and
welded with steel lugs 13x3mm, 10cm long embedded in cement
concrete block 15x10x10cm of 1:3:6 ( 1 cement : 3 coarse sand :
6 graded stone aggregate 20 mm nominal size) or with wooden
plugs and screws or rawl plugs and screw with fixing clips or
with bolts and nuts as required including providing and fixing
of plain glass panes 4 mm thick with cooper glazing clips and
special metal sash putty of approved make or metal beading with
screws complete including priming coat of approval steel primer
excluding the cost of metal beading and other fitting except
S. Item No.
N. Unit Rate Qty. Amount
Part-A Building Work

necessary hinges of pivots steel handles peg stay etc as required

Window fixed Sqm 2357.00 155.405 366289.59

Window side hung/ Ventilators top or centre hung ( openable) Sqm 2391.00 314.160 751156.56

2 Supplying and fixing fixed wire gauge of 14 mesh x 24 gauge

to the metal frame of rolled section by metal beading 20x3 Sqm 474.00 238.336 112971.26
mm with suitable screw at not exceeding 150mm distance

3 Providing and fixing square bars or other flat welded to

Kg. 65.00 1686.048 109593.12
window ventilators

4 Providing and fixing frame for doors and window of EZ-7 ISI
marks section welded at corners and dully painted with red
oxide paint frame to be fixed by MS flat 230x16x 3 mm size
holdfast embedded in cement concrete M 100 ( 1: 3 :6 ) block Kg 73.00 9087.680 663400.64
size 230x115x75 mm with oxidized iron 100 mm round hings
screwed and welded complete in all respect as per design with
priming coat of red oxide

5 Painting with synthetic enamel paint of approved brand and

manufacture to give an even shade : two or more coats on new Sqm. 46.00 1150.800 52936.80
work.

6 Providing and fixing M.S. sheet 1mm thick single leaf door
shutter in angle iron frame 35x35x5mm suitably diagonally
braced with 25x3mm flat iron above and below lock rail of size
sqm 2177.00 27.839 60605.50
50x5mm beading extra including all fittings, as per direction of
Engg. incharge but excluding cost of chowkhats: including two
coats of anit-corrosive red oxide primer paint

7 Providing and fixing T-iron frames for doors, windows and

ventilators of mild steel Tee-sections, joints mitred and welded
with 15x3 mm lugs 10cm long embedded in cement concrete
blocks 15x10x10 cm of 1:3:6 (1 cement : 3 coarse sand : 6
graded stone aggregate 20 mm nominal size) or with wooden Kg. 74.00 254.146 18806.80
plugs and screws or rawl plugs and screws or with fixing clips or
with bolts and nuts as required including fixing of necessary butt
hinges and screws and applying a priming coat of approved steel
primer.

8 Supply and fixing in cement mortar welded hand railing made

out of MS round or square bars, flats etc. for staircase or
kg 71.00 2438.100 173105.10
verandah as per design complete in all respect (wooden or PVC
hand railing to be paid extra) with priming coat of red oxide.

9 Extra for providing D type pipe head as top of hand railing Kg 7.00 2438.100 17066.70

10 Providing and fixing steel glazed doors , windows and

ventilators shutters of standard rolled steel section joints
mitered and welded with steel lugs 13x3 mm 10 cm long sqm 2357.00 356.16 839469.12
embedded in cement concrete block 15x10x10cm of 1:3:6
(1cement 3 coarse :6 graded stone aggregate 20 mm nominal
S. Item No.
N. Unit Rate Qty. Amount
Part-A Building Work

size) or with wooden plugs and screws or rawl plugs and

screws with fixing clips or with bolts and nuts as required
including providing and fixing of plain glass panes 4 mm
thick or with copper glazing clips and special metal sash putty
of approved make or metal beading the cost of metal beading
with screws complete including priming coat of approval
steel primer excluding the cost of metal beading and other
fitting except necessary hinges of pivots steel peg stay as
required Window fixed
11 Providing and fixing in position collapsible steel shutters with
vertical M.S. Channels 20 x 10 x 2mm and bracket with flat iron
diagonals 20 x 5mm. size with top and bottom rail of T-iron 40 x
40 x 6mm. with 40mm dia steel pulleys/ball bearing complete
Sqm 3915.00 48.72 190738.80
with bolts, nuts locking arrangements inside and outside stoppers,
handles etc. as per specification including applying a priming
coat of approved steel primer. (To be measured and paid as per
outer dimension).
TOTAL PART B 3356140.00
[C] Joinery work
1 Providing and fixing external grade board solid core single leaf
flush door shutters ISI 2202-67 marked using Phenol formal
dehyderesin in glue both sides with approved steel fittings
complete as per annexure 'A' : 30mm thick
[a] Commercial teak Veneer both side Sqm.. 1338.00 730.076 976841.69
2 Extra for providing external lipping with 2nd class teak wood
battens 6 mm minimum depth on all edges of shutters (over all Sqm.. 156.00 730.076 113891.86
area of door shutter to be measured) Over item no. 1
3 Painting with synthetic enamel paint of approved brand and
manufacture to give an even shade :Two or more coats on new Sqm 46.00 1642.671 75562.87
work.
4 Applying priming coat :
With ready mix pink or gray primer of approved brand and
Sqm 23.00 1642.671 37781.43
manufacture on wood work hard and soft wood.
Total Part - C 1204077.84
Part-"D" (Sanitary work)
1 P & F Indian type white glazed vitreous china 1st quality W.C.
orissa pan (IS :2556 Mark) with 100 mm vitreous china P or S
Each 1608.00 112.000 180096.00
trap including cutting and making good the wall and floor: size
580mm x440mm
2 P&F G.I. Pipes (internal work ) with G.I. Fittings excluding
union(IS:1239 mark) and MS clamps including cutting and
making good the wall and floor. 15 mm dia nominal bore'B"
class
a Internal Work Exposed on wall Rmt 119.00 2390.360 284452.84
S. Item No.
N. Unit Rate Qty. Amount
Part-A Building Work

b 25 mm dia. Nominal bore "B" class Rmt 188.00 1255.800 236090.40

3 P&F G.I. Pipes (internal work ) with G.I. Fittings excluding
union(IS:1239 mark) and MS clamps including cutting and
making good the wall and floor. Concealed pipe in wall including Rmt 141.00 1113.280 156972.48
painting with anticorrosive bitumen piant 15mm dia nominal
bore
4 P&F rigid PVC pipe fittings (IS: 4985 mark) of approved quality
/make including joining the pipe with solvent cement rubber ring Each 149.00 336.000 50064.00
and lubricant: Plain floor trap 110mm dia
5 Const. Of CC chamber 125 mm dia.on depressed floor upto 45
Each 108.00 84.000 9072.00
cm height from floor with:CP Brass gratting.
6 Const. Of CC chamber 125 mm dia.on depressed floor upto 45
Each 162.00 252.000 40824.00
cm height from floor with:CP Brass gratting.
7 P&F UPVC SWR pipes type 'B" for soil and waste discharge
system (IS:13592-1992 mark) of approved quality/make.
a 110MM dia. Rmt 219.00 1609.680 352519.92
b 75 MM dia. Rmt 116.00 358.400 41574.40
8 Providing & Laying C.C. 1:5:10 ( stone aggregate 40mm
nominal size) upto haunches of S.W. UPVC pipe including 150
mm thick bed concrete ( width W Dia of pipe in Cm Rmt 155.00 112.800 17484.00
+30cm)concrete width to be reduced from width W at center of
pipe to'o' at top of pipe ( Excluding cost of pipe ) 110 mm pipe
9 P&F Square mounth gully trapA Grade ( IS marked of approved
make complete with C.I. Grating frame & cover masonry
chamber in C.M 1:6 100 mm thick C.C. 1:5:10 base concrete
40mm thick C.C.M. 15 grade coping 12 mm thick cement plaster 1226.00 56.000 68656.00
in CM 1:3 complete as per approved design &type . Trap size
225x150 mm ferrow cement cover with frame internal Chamber
size 450x450 mm
10 construction of chamber in all types of soil with 300 MM thick
masonry in CM 1:6 100 MM thick CC 1:5:10 in foundation, 20
mm thick inside plaster in cm 1:6 finished with floating neat
cement,50 MM thick M-15 grade CC flooring earth work etc.
complete as per design including disposal of surplus earth within
a lead of 50 mt. Insde size 450x450 mm depth upto 0.5 m cement
cover with frame.
Inside size 300x300 mm depth upto 0.5 M Cement cover with
Each 559.00 7.000 3913.00
frame
Inside size 450x450 mm depth upto 0.5 M Cement cover with
Each 1242.00 56.000 69552.00
frame
11 P&F Rigid PVC pipes (IS 4985 mark) class -II (4 kg /sq cm of
approved quality make including jointing the pipe with solvent rmt 169.00 408.800 69087.20
cement rubber ring and lubricant 110 mm dia
12 P&F rigid PVC pipe fittings (IS mark) of approved quality /make
including joining the pipe with solvent cement rubber ring and
S. Item No.
N. Unit Rate Qty. Amount
Part-A Building Work

lubricant:.110 mm

Bend 87.50 Each 104.00 224.000 23296.00

Pipe clip Each 23.00 560.000 12880.00

Door Tee Each 138.00 336.000 46368.00

Cowel Each 37.00 84.000 3108.00

13 construction of manhole in all types of soil inner size 90x60Cm

with 450 MM thick masonry in CM 1:6, 10 Cm thick cement
concrete 1:5:10 in foundation, 20 MM thick inside plaster in CM
1:6 finished with floating neat cement, 50 MM thick M-15 grade
C,C. flooring, making channels ,80 mm thick stone slab covering Each 3450.00 9.000 31050.00
with 40 mm thick m-15 grade CC flooring, cement cover with
frame of 450 mm dia., earthwork etc. complete as per design
including disposal of surplus earth within 50 Mtr. lead. Depth
upto 1.00 Mt.
14 P & F Flush Cock / Flush Valve (IS : 9758 Mark) for WC
710.00 112.000 79520.00
of approved quality make :(-do-)exposed 25mm nominal bore.
15 P&F rigid PVC pipe fittings (IS: 4985 mark) of approved quality
/make including joining the pipe with solvent cement rubber ring Each 247.00 112.00 27664.00
and lubricant: P- Trap 110MM
16 Deduct for vitreous china P Trap Each 170.00 -112.00 -19040.00
TOTAL PART D 1785204.24
Part-"E" (ELECTRIFICATION WORK )
1 Wiring of light point / fan point / exhaust fan point / call bell poit
with 1.5 sq. mm FR PVC insulated unsheathed flexible copper
conductor 1.1 kV grde and 1.5 sq. mm FR PVC insulated
unsheathed flexible copper conductor 1.1 kV grde [IS ;694 ] of
approved make in surface / recessed ISI marked medium duty
PVC conduit & Its accessories, round tiles, 18 SWG MS box
with earthing terminal, 6A switch, 3.0 mm thick phenolic
laminated sheet, zinc plated / brass screws, cup washers, making
connections, testing etc as required. Group-2
a) short poit [ upto 3.00 metre ] 192.00 560.000 107520.00
b medium poit [ upto 6.00 metre ] 319.00 1008.000 321552.00
c long poit [ upto 10.00 metre ] 447.00 112.000 50064.00

2 Wiring of 3 pin 5 amp. light plug point with 1.5 sq. mm FR PVC
insulated unsheathed flexible copper conductor 1.1 kV grde and
1.5 sq. mm FR PVC insulated unsheathed flexible copper
conductor 1.1 kV grde [IS ;694 ] of approved make in surface /
recessed ISI marked medium duty PVC conduit & Its Each 76.00 448.000 34048.00
accessories, round tiles, 18 SWG MS box with earthing terminal,
6A switch, 3.0 mm thick phenolic liminated sheet, zinc plated /
brass screws, cup washers, making connections, testing etc as
required. Group-2 on board
S. Item No.
N. Unit Rate Qty. Amount
Part-A Building Work

3 Supplying and fixing power point accessaries on 18 SWG metal

box of size 175 x 100 x 60 mm on surface or in recessed with
suitable size phenolic laminated sheet cover including cost of 6 Each 200.50 448.000 89824.00
pin 16 Amp switch and socket out let making connections,
testing etc as required. Group-2

4 Supplying and drawing FR PVC insulated & unsheathed flexible

copper conducter ISI marked ( IS 694) of 1.1 kv grade and
approved make in existing surface or recessed conduit / casing
including making connectins etc as required Group-2

a) 2x2.5 sq mm + 1x1.5 sqmm Rmtr 45.00 5140.800 231336.00

b 2x4.0 sqmm + 1x2.5 sq.mm 65.50 1721.500 112758.25

5 P/F ISI marked 6 amp backlit batten / angle holder including

Each 17.00 784.000 13328.00
making connection testing etc. as required group-2

6 P/F IS:371 marked 6 amp surface type ceiling rose including

Each 16.00 448.000 7168.00
making connection testing etc. as required group2

7 P/F 240/ 415 V, AC MCB with posative isolation of breaking

capacity not less than 10 KA [B/C/D tripping characteristic ] ISI
marked IS 8828 [1996 ] / confirming to IEC 60898 in existing Each 120.00 672.000 80640.00
board / sheet including making connection with lugs, testing etc,
as required. Single pole MCB group-2 6 Amp to 32 Amp. Rating

8 P/F ISI marked flush type 120/280 watt rotary step fan regulater
SSK [ topline ], Anchor [ Penta-ornet ], Magic [ Prime ], Vinay [
Each 177.00 336.000 59472.00
Clair-30 ], Cona [ Nice-India ], Elle [ Camel ] North - west [ R-
Series ] including making connection testing etc. as required
9 P/ F 1.6mm thick M.S. recessed type fan box hexagonal / round
of size 100mm dia., depth 75 mm, 12 mm dia rod fan hook with Each 84.00 336.000 28224.00
100mm length extanded on each side
10 P&F Recessed / Surface mounting heavy duty horizontal type
sheet Distribution board phophastised poweder painted
complete with 100 A copper bus bar, shorting link, neutral link,
Each 856.00 112.000 95872.00
earth link and din bar conforming to ISI 3032 & IS 8623
incluidng making internal DB terminations with copper lugs ,
testing etc. as required 8 ways group 2 bouble door single phase
11 P/F 240/415 volt isolator confirming to IS 13947 III IEC 60947 -
3 on the existing board / sheet including making connection with
Each 301.00 112.000 33712.00
lugs testing etc, as required 30/A 40 A rating Double pole
isolator group -2
12 S/F of following size [ dia.] of ISI marked medium duty P V C
conduit along with accessories in surface / recessed using
Rmtr 35.00 3250.300 113760.50
saddles, clamps, fastener as required including cutting the wall
and making good the same as required 25mm dia group- 2

Total Part-E 1379278.75

S. Item No.
N. Unit Rate Qty. Amount
Part-A Building Work

Total Part (A+B+C+D+E) 44666084.20

COST PER UNITE 398804.32
SUPER BUILT UP AREA IN SQFT 348.00
PER SQFT BUILDING 1145.99
SAY 1146.00
 Internal Development
Estimated Cost
S.NO. Item
in Lac
1 Electrification 12.00
2 Sanitary 10.00
3 Road work 8.00
4 Horticulture 3.00
5 Street Light 3.00
6 Footpath 6.00
7 Water supply 14.00
Installation of pumping
8 machinery 15.00
Installation of Sub
9 station 18.00
10 Park Compound wall 6.00
11 Telephone Line 8.00
12 RCC CWR 15.00
Total Amount for
144 flats 118.00

Rs
Amount for one flat . 81944.44
Area for one flat in sqft 348.00
Rate per sqft 235.47
Rs
Rate Per Sqft. Say . 235.00
Site Plan
typical floor plan