REVISED ESTIMATE 8th January,2018

NAME OF SOCIETY :- NEW BRINDAVAN CHS LTD

CHEDDA NAGAR, CHEMBUR, MUMBAI- 400 089

Consultants :- Parul & Associates , Civil Engineers & Contractors.

I-2/19 Oshiwar Best Colony, Near Fire Brigade, Goregaon ( west), Mumbai- 400 104.

A EXTERNAL / INTERNAL REPAIR WORK

SR.No DESCRIPTION QTY. UNIT RATE AMOUNT

1 PREPARATORY WORKS

SCAFFOLDING BAMBOO 15000 Sq.ft 5 75,000.00

BREAKING OF PLASTER 4000 Sq.ft 15 60,000.00

BREAKING OF CONCRETE 500 Sq.ft 15 7,500.00

PROVIDING SEAFTY NET 500 Sq.ft 35 17,500.00

PLY PROTECTION FOR WINDOW 650 Sq.ft 35 22,750.00

REMOVING REFIXING OF M.S. GRILL & WHEATHR SHEAD 1200 Sq.ft 50 60,000.00

TOTAL AMOUNT 2,42,750.00

2 STRUCTURAL REPAIRS & ALLIED WORKS (READY MIX MORTAR)

POLYMER MODIFIED CEMENT MORTAR EXT. STRUCTURE 400 Sq.ft 130 52,000.00

INTERNAL STRUCTURE (INSIDE OF THE FLAT) 800 Sq.ft 130 1,04,000.00

STAIRCASE PASSAGE AREA STRUCTURE 600 Sq.ft 130 78,000.00

ADDITIONAL THICKNESS OF POLYMER 200 Sq.ft 130 26,000.00

EPOXY ANTI CORROSSIVE PROTECTIVE COATING SYSTEM 1500 R.ft 10 15,000.00

CONCRETE PENETRATING CORROSION INHIBITOR QRO Sq.ft 25

EPOXY BONDING AGENT FOR OLD NEW PLASTER JOINT 600 R.ft 22 13,200.00

MICRO CONCRETE 500 k.G 85 42,500.00

TOTAL AMOUNT 3,30,700.00

3 PLASTER & ALLIED WORKS ( READY MIX MORTAR)

INTERNAL PLASTER FOR COLUMN & BEAM & CEILING (INCL.

Staircase)
SINGLE COAT PLASTER WITH NIRU FINISH 2500 Sq.ft 65 1,62,500.00
 EXTERNAL PLASTER 4000 Sq.ft 70 2,80,000.00

DASH COAT ON BRICK WALL 200 Sq.ft 32 6,400.00

DASH COAT ON R.C.C WALL 150 Sq.ft 32 4,800.00

JOINT STECHING (METAL WORKS) 400 Sq.ft 35 14,000.00

TOTAL AMOUNT 4,67,700.00

SR.No DESCRIPTION QTY. UNIT RATE AMOUNT

4 WATERPROOFING & ALLIED WORKS

CHAJJA TOP WATERPROOFING 750 SQ.FT 120 90,000.00

PARAPET TOP RCC COPING 190 R.MT 180 34,200.00

HEAD ROOM. WATERTANK & PUMPROOM, WATCHMAN CABIN TOP 900 SQ.FT 75 67,500.00

TERRACE WATERPROOFING 2050 SQ.FT 200 4,10,000.00

TEXTURE COATING 2800 SQ.FT 30 84,000.00

TOTAL AMOUNT 6,85,700.00

5 PLUMBING & ALLIED WORKS

PROVIDING TEMPORARY DRAINAGE LINE QRO R.FT 100

PVC DOWN TAKE LINE REPLACEMENT WITH NEW

2" & 3" VENT LINE R.FT 110

3" DIA BATHROOM LINE R.FT 120

4" DIA RAIN WATERLINE R.FT 120

4" W.C LINE R.FT 130

PROVIDING GABADA FOR DRAIN LINE QRO R.FT 400

PROVIDING & LAYING FRESH WATER UPVC LINES

1" DIA PIPES R.FT 100

3/4" DIA PIPES R.FT 95

 1/2" DIA PIPES R.FT 90

PROVIDING & FIXING BALL VALVE

1/2" DIA QRO NOS 300

3/4" DIA QRO NOS 350

1" DIA QRO NOS 400

PROVIDING & FIXING WALL PIECE CONNECTOR

1" DIA 10 NOS 300 3,000.00

1/2" DIA 30 NOS 300 9,000.00

UPVC Pipe Maintenance L.S L.S L.S 10,000.00

TOTAL AMOUNT 22,000.00

SR.No DESCRIPTION QTY. UNIT RATE AMOUNT

6 MISCELLANCEOUS WORKS

RECASTING OF RCC CHAJJAS, SLAB & OTHER RCC ELEMENTS 100 SQ.FT 480 48,000.00

WATERPROOF COATING ON EXTERNAL WALL QRO SQ.FT 7.5

REPLACING NAHANI TRAP QRO SQ.FT 800

INJECTION GROUTING WHEREVER REQUIRED QRO NOS. 350

REMOVING EXISTING WALL TILES IN STAIRCASE AND FIXING NEW 700 SQ.FT 130 91,000.00
TILES
TOTAL AMOUNT 1,39,000.00

7 PAINTING & ALLIED WORKS

EXTERNAL WALL PAINTING ( ASIAN ULTIMA) QRO SQ.FT 12

EXTERNAL WALL PAINTING ( ASIAN APEX) QRO SQ.FT 10

EXTERNAL WALL PAINTING ( ASIAN PROTEK) 16000 SQ.FT 16 2,56,000.00

COMPOUND WALL PUMPROOM & SECURITY CABIN PAINTING ( APEX) 3000 SQ.FT 10 30,000.00

STAIR CASE & PASSAGE PAINTING WITH OBD INCL. PRIMER PUTTY 4500 SQ.FT 12 54,000.00

MS GRILL PAINTING 2000 SQ.FT 13 26,000.00

TOTAL AMOUNT 3,66,000.00

8 PAVER BLOCK / CHEQUERS TILES

PROVIDING & FIXING PAVER BLOCK (BASIC RATE ) 6500 SQ.FT 90 5,85,000.00

OR
PROVIDING & FIXING CHEQUERS TILES (BASIC RATE ) QRO SQ.FT 85

TOTAL AMOUNT 5,85,000.00

SUMMARY- BILL OF QUANTITIES

2,42,750.00
1 PREPARATORY WORKS
3,30,700.00
2 STRUCTURAL REPAIRS & ALLIED WORKS (READY MIX MORTAR)
4,67,700.00
3 PLASTER & ALLIED WORKS ( READY MIX MORTAR)
6,85,700.00
4 WATERPROOFING & ALLIED WORKS
22,000.00
5 PLUMBING & ALLIED WORKS
1,39,000.00
6 MISCELLANCEOUS WORKS
3,66,000.00
7 PAINTING & ALLIED WORKS
5,85,000.00
8 PAVER BLOCK / CHEQUERS TILES

GRAND TOTAL OF PROJECT 28,38,850.00

5% Discount 1,41,942.50

GRAND TOTAL OF PROJECT COST 26,96,907.50