ESTIMATE

Project : Residence for Mr.Nagendra 21/6/2010

BASEMENT FLOOR

Sl.no. Description Qty Unit Rate Amount

EARTH WORK

4000 Cft 6 24000

2340 cft 4 9360

SSM for compound wall 212.5 cft 90 19125

PLAIN CEMENT CONCRETE

1250 Cft 75 93750

180 sft 75 13500

234 Sft 90 21060

REINFORCED CEMENT CONCRETE

580 Cft 185 107300

120 Cft 190 22800

450 Cft 190 85500

750 Cft 195 146250

200 sft 180 36000

170 cft 180 30600

Earthwork excavation for foundation of columns, walls, retaining walls etc. in ordinary soil upto a depth of 3'6" below the levelled ground including all lead, lift and disposing the excavated earth at the place indicated

Filling with available earth got from foundation excavation, in layers of 6" thk. Including watering, ramming and well consolidating, levelling etc. complete

Providing and laying C:C (1:4:8) for columns, wall foundation bed,flooring bed,set back, etc using 40 mm and down size granite jelly, machine mixed, laid, compacted, consolidated, cured etc. complete

Providing and laying C:C (1:3:6) on walls for window sill using 3/4" and down size granite jelly, well consolidated thickness of 3" cured etc. complete

Providing and laying DPC (1:3:6) over SSM using 3/4" and down size granite jelly, well consolidated thickness of 3" cured etc. complete

Providing and laying M20 grade concrete using 3/4" and down size machine crushed aggregates, good approved quality sand with cement consumption of 350 kg/cum minimum, machine mixed, laid in plywood /steel /plank shuttering, mechanically vibrated and consolidated for column footing

Same as above but for column pedestal

Same as above but for columns

Same as above but for beams

Same as above but for lintels

Same as above but for plinth beam

160 Sft 180 28800

1100 Cft 185 203500

120 cft 300 36000

STEEL WORK

8500 Kgs 55 467500

BRICK MASONRY

3250 sft 55 178750

DOORS AND WINDOWS

49 Sft 1200 58800

160 Sft 650 104000

576 Sft 625 360000

PLASTERING

5020 Sft 22 110440

2150 Sft 22 47300

Providing and laying M 20 grade concrete for RCC chajja, 2" to 3" thick using 3/4" and down size jelly, machine mixed, laid to the specified consolidated thichkness, cured, soffits and top plastered in C:M (1:4), finished neatly, 1" drip mould at edges

Providing and laying M 20 using 3/4" and down size granite jelly as per specification for roof slabs of thickness upto and incl. of 5" and canopies of all spans with steel or shuttering plywood or plank centering incl. Machine mixing, lifting, laying etc complete

Providing and laying folded plate staircase with above specifications

Fabricating, laying and tying in position Tor steel Torkari reinforcement (high yeild strength giving maximum yield strength of 415 N/mm2) incl. Cutting, straightening, bending and welding. ( The rate shall include cost of binding wire,excluding wastage i.e 5% added in every bill )

Providing and constructing Solid block masonry of 6" thk.of approved make in C:M (1:6), all joints raked neatly including cost of necessary scaffolding and curing etc. complete

Providing and fixing first class teak wood door with 3"X5" frame, 1 1/2" thk. Styles and plank for Pooja and Main door including brass hinges excluding other fittings

Making and fixing in position Doors of Sal frame of size 3"X4",1 1/4" thk. commercial flush shutter for rooms, balcony,utility and toilets with necessary beading,powder coated fittings and fixtures etc. including cost of nails, fevicol,etc. complete

Making and fixing in position windows and ventilators of Honne with frame size 5"X2 1/2", including 4mm thk. Plain float glass, fixing 10mm dia brite steel rods in grooves, making glazed shutters of size 3"X1 1/4", cost of hold fast and concrete required for fixing, screws, fevicol etc. inclusive of powder coated fittings.

Plastering wall interiors in C:M (1:6) 3/4" average thk. Including lime rendering, curing etc. Rate shall include cost of chipping,necessary scaffolding

Plastering ceilings in C:M (1:6) 3/4" average thk. Including lime rendering, curing etc. Rate shall include cost of chipping,necessary scaffolding

5260 Sft 22 115720

FLOORING

1950 Sft 120 234000

440 Rft 110 48400

340 Sft 80 27200

850 Sft 80 68000

135 Sft 225 30375

Full Round 450 Rft 50 22500Half Round 450 Rft 35 15750

PAINTING

7170 Sft 25 179250

5260 Sft 20 105200

1670 Sft 25 41750

Miscellaneous

Providing safety grill work using 10mm sq. rod of M.S at 4" c/c60 Sft 120 7200

124 Sft 100 12400

120 Sft 120 14400

Plastering Exterior walls in C:M (1:6) 3/4" average thk. . Rate shall include cost of chipping,necessary scaffolding

Fixing in position Vitrified tiles for flooring with necessary cement mortar (1:6) backing and white cement base, including cost of consummables etc. complete (Basic rate -Rs.60 /sft).

Fixing of skirting for the above mentioned item

Fixing in position antiskid ceramic tiles flooring in toilets,to proper slope and pointing with matching colour compound, cured etc. complete(Basic rate of tile Rs.40 Sft)

Fixing in position glazed tiles for dadoeing in toilets and utility over C:M (1:6) and pointing with matching colour compound, cured etc. complete(Basic rate of tile Rs.40sft)

Fixing in position 20mm thk. Granite stone slabs( incl. of nosing) for staircase incl. of skirting with necessary C:M. curing complete (Basic rate of Granite:Rs.150/sft)

Providing and applying two coats of Royal Emulsion to walls, ceilings of interiors over a coat of primer and two coats of putty. The paint shall be of approved make, quality and shade. All paint stains shall be removed from where ever necessary including cost of scafffolding

Providing two coats of Apex over a coat of primer for exteriors of approved make, quality, colour and shade including curing, necessary scaffolding and cleaning of paint stains where ever

necessary etc. complete

Providing, applying two coats of synthetic enamel to window frame and shutter,door frame and shutter,grills etc. over a coat of primer, of approved make, shade and quality after thorough sand papering of surfaces to remove rust and loose particles etc.

Providing cinder filling in sunken areas with cement proportion 10:1 tamped and consolidated, cured etc. complete

Handrail for Staircase railing using M.S

280 Sft 45 12600

1250 Sft 45 56250

210 Sft 180 37800

90 Sft 150 13500

7000 Lts 8 56000

Overhead tank 2500 lts 7 17500

Elevational Treatment approx 75000

Compound wall in 4.5" brick masonry 270 sft 60 16200

TOTAL 3411330

Plumbing and Electrical works 545813(16% of the total cost)

GRAND TOTAL 3957143

Parapet wall built of 4 1/2" thk. Brick work with intermediate posts of 9"X9" and M.S railing above brick work incl. of painting etc. complete including plastering,painting

Water Proofing for terrace using 5mm jelly with an average thickness of 40mm in C:M (1:1 1/2:3) mixed with water proofing compound of approved make, to proper slope, finished,cured etc. complete

Providing skylight with M.S frame and polycorbonate sheet of 4mm thk.

Providing and fixing entrance gate made of M.S with pipe or tube,using perforated sheet and 3/4"X1/4" flat and enamel painted

Providing and constructing burnt brick masonry for under ground sump with necessary water proofing