DETAILED ESTIMATION FOR BANK

SECOND FLOOR

NO PARTICULARS QTY RATE UNIT AMOUNT

1 EXCAVATION
Providing earth work excavation in ordinary soil for column footings and
ground beams with a lift of 1.5m and lead of 50m including disposing the
stuff as directed etc. complete. 0.00 cum 0.00

2 BED CONCRETE
Providing and laying bed concrete c.c 1:4:8 for footing using 40mm and
downgauge B.T.Granite metal including curring etc. complete. 0.00 0.00 cum 0.00

3 C.C.COPING
Providing & Laying C.C.1:2:4 for coping using 20mm and downgage
Basalt/Granite aggregates including centering, compacting, curing,
etc.,complete. 9.25 3638.00 cum 33651.50

4 EARTH REFILLING
Earth work filling to foundation with approved new murrum with an
initial lead of 50 Kms including watering and tamping in layers of 15 cms
thick etc., complete 0.00 0.00 cum 0.00

5 FLOORING BED CONCRETE

Providing & laying C.C. 1:4:8 for flooring bed using 40mm downgauge
B.T/Basalt/granite aggregates including finishing leveling compacting
curing etc., complete 35.00 4500.00 cum 157500.00

6 R.C.C WORKS quantity from here

Providing and laying c.c M:20 for R.C.C works using 20mm & downgauge
B.T/Basalt/Granite metal including formwork, scaffolding, Compacting
well with vibrator, curing etc. complete.
a) Footings 0.00 0.00 cum 0.00

b) Columns 34.00 7000.00 cum 238000.00

c) Plinth Beam 0.00 0.00 cum 0.00

d) Roof Beam 7.70 8500.00 cum 65450.00

Lintels 7.50 8500.00 cum 63750.00

e) Slab 56.25 8500.00 cum 478125.00

f) Sill Concrete 5.23 8500.00 cum 44455.00

h) Chejja 3.72 8500.00 cum 31620.00

j) R C C Paradi 20.80 1250.00 sqm 26000.00

7 REINFORCEMENT STEEL
Providing and fabricating reinforcement steel for R.C.C works including
cutting, placing, binding in position etc complete. 6500.00 100.00 kg 650000.00

8 BLOCK BRICK MASONRY ( 0.2m thick )

Providing and constructing 0.2 m thick Solid Cement Block masonry Using 300
mm X 200mm X150mm Size good Quality Bricks in C.M 1:6 usin good quality
bricks including raking joints, scaffolding, curing etc, complete.
59.87 6500.00 cum 389155.00
9 BLOCK BRICK MASONRY (0.1 m Thick)
Providing and constructing 0.1 m thick Solid Cement Block masonry Using 300
mm X 200mm X100mm Size good Quality Bricks in C.M 1:6 usin good quality
bricks including raking joints, scaffolding, curing etc, complete.
67.22 864.00 sqm 58078.08

10 MAIN DOOR
Providing and fixing fully panelled Teak wood Door frame and 25mm thk.
Panel shutters including cost of ms anodised materials, labours,HOM of
machineries complet as per specification

MD 2.52 ###### sqm 45360.00

11 DOORS

Providing and fixing doors shall be of jungle wood frame & 25mm Thk.
Jungle wood shutter with MS anodised fixtures & fastenings etc, complete.

BD 13.25 ###### sqm 159000.00

12 OTHER DOORS
Providing and fixing doors with jungle wood frame and 100mm X 65mm
size 25mm Thk Flush shutter with brass anodised fixtures & fastenings etc,
complete. 13.25 ###### sqm 178875.00

13 SAFETY GRILLS

Providing and fixing MS Safety grill as per Design and specification with
20mm X 5mm outer frame10mm square bars @ 100mm c/c including two
coats of enamel painting painting etc., complete.over one coat primer
19.25 1950.00 sqm 37537.50

14 WINDOWS
Providing and fixing powder coated medium gauge alliminium two track
windows as per design and specifications including 4mm thk. Bazari glass
etc. complete. 29.15 3650.00 sqm 106397.50

15 VENTILATORS
Providing and fixing fully glazed powwder coated aluminium ventilators
using standard sections with 4mm frosted glass & including all oxidized
fixtures, fastenings etc complete.
V 3.44 2500.00 sqm 8600.00

16 CEILING PLASTERING
Providing and ceiling plastering 12mm Thk. with C.M 1:4 including
scaffolding, finishing curing etc, complete. 96.23 220.00 sqm 21170.60

17 INTERNAL PLASTERING ( 12mm Thick )

Providing and inside plastering 12mm Thk.with C.M 1:6 including racking
joints scaffolding, neeru finishing curing etc, complete. 182.00 220.00 sqm 40040.00

18 EXTERNAL PLASTERING (20 mm Thick)

Providing outside plastering in two coats with C.M 1:6 including

scaffolding, cleaning, raking joints, curing etc, complete.
96.30 250.00 sqm 24075.00

19 VITRIFIED FLOORING
Providing and fixing Vitrified tiles for flooring in C.M 1:6 using good quality
tiles over 50mm thick cement mortar bed C.M 1:6 including leveling,
finishing, curing etc complete. 52.00 1200.00 sqm 62400.00

20 CERAMIC TILES
Providing Ceramic tiles of approved make, shade & size for flooring,using
cement mortar 1:6 mix, flush pointing with white cement using color
pigment, including cost of materials, labour, curing, complete as per
specifcations. 8.32 1850.00 sqm 15392.00
21 SKIRTING
Providing skirting upto 10cms height with cement mortar 1:3 finished with
a floating coat of neat cement including rounding off junctions floor,
overall 15mm thick including cost of materials, labour, complete as per
specifications.
Vitrified skirting 18.25 1250.00 sqm 22812.50

22 GLAZED TILE DADO

Providing and fixing glazed tile for dadoing Toilets & bath room walls
flooring using standard make tiles in c.m 1:2 including finishing,curing etc
complete. 34.12 850.00 sqm 29002.00

23 INTERNAL PAINTING

Providing and O.B.D. painting two coats over one coat primer for internal
walls including cleaning, scraping, finishing etc, complete.

SAME AS CEILING PLASTERING 95.00 195.00 sqm 18525.00

SAME AS INSIDE PLASTERING 295.00 195.00 sqm 57525.00

24 EXTERNAL PAINTING

Providing an external painting with cement paint two coats over one coat
95.00 700.00 sqm 66500.00
cement primer including scraping, cleaning, curing etc complete.

SAME AS OUTSIDE PLASTERING

25 M S RAILING 15.25 1850.00 sqm 28212.50

26 KITCHEN PLATFORM ( 4.2 M Length ) 3.19 5750.00 sqm 18354.00

TOTAL 3175563.18

ADD 10 % FOR PLUMBING 317556.32

ADD 10 % FOR ELECTRIFICATION 317556.32

ADD 10 % FOR CONTENGENCIES 317556.32

TOTAL 4128232.13

ADD 10 % FOR PROFESSIONAL FEES 412823.21

GRAND TOTAL 4541055.35

SAY 4541055.00

IN WORDS:FORTY FIVE LAKHS FORTY ONE THOUSAND FIFTY FIVE RUPEES ONLY
0
637 6480.74

637 7128.82
SHEJAWADKAR CONSTRUCTION COMPANY LTD
ARCHITECTURE CONSULTANCY CONSTRUCTION
AKSHAY CENTRE,GOKUL ROAD,HUBLI.
Mob No. 9880160015

ESTIMATE OF PROPOSED ROW HOUSING IN R.S.NO.37/3 AT YERIKOPPA VILLAGE,DHARWAD.FOR SURESH

ENTERPRISES PVT.LTD., REPRESENTED BY ITS MANAGING DIRECTOR SHRI.SURESH V. SHEJWADKAR

FIRST FLOOR

NO PARTICULARS QTY RATE UNIT AMOUNT

1 R.C.C WORKS
Providing and laying c.c M:20 for R.C.C works using 20mm & downgauge
B.T/Basalt/Granite metal including formwork, scaffolding, Compacting well
with vibrator, curing etc. complete.
a) Columns 3.57 6500.00 cum 23178.48

b) Roof Beam 8.39 6500.00 cum 54534.61

c) Slab 7.32 6500.00 cum 47580.00

d) Sill Concrete 1.44 6500.00 cum 9346.35

e) Chejja 0.35 6500.00 cum 2268.34

2 REINFORCEMENT STEEL
Providing and fabricating reinforcement steel for R.C.C works including
cutting, placing, binding in position etc complete. 2626.42 68.00 kg 178596.29

3 BLOCK MASONRY ( 0.2m thick )

Providing and constructing 0.2 m thick Solid Cement Block masonry Using
300 mm X 200mm X150mm Size good Quality Bricks in C.M 1:6 usin good
quality bricks including raking joints, scaffolding, curing etc, complete.
49.42 3965.00 cum 195934.77

4 CEMENT BRICK MASONRY (0.1 m Thick)

Providing and constructing 0.1 m thick Solid Cement Block masonry Using
100 mm X 200mm X 100mm Size good Quality Bricks in C.M 1:6 usin good
quality bricks including raking joints, scaffolding, curing etc, complete.
70.88 664.00 sqm 47066.84

5 DOORS

Providing and fixing doors shall be of jungle wood frame & 25mm Thk.
Jungle wood shutter with MS anodised fixtures & fastenings etc, complete.

BD 1.62 5200.00 sqm 8417.76

6 OTHER DOORS
Providing and fixing doors with jungle wood frame and 100mm X 65mm
size 25mm Thk Flush shutter with brass anodised fixtures & fastenings etc,
complete. 7.11 4800.00 sqm 34148.16

7 SAFETY GRILLS

Providing and fixing MS Safety grill as per Design and specification with
20mm X 5mm outer frame10mm square bars @ 100mm c/c including two
coats of enamel painting painting etc., complete.over one coat primer
7.60 1650.00 sqm 12540.99

8 WINDOWS
Providing and fixing powder coated medium gauge alliminium two track
windows as per design and specifications including 4mm thk. Bazari glass
etc. complete. 6.49 1935.00 sqm 12558.92

9 VENTILATORS
Providing and fixing fully glazed powwder coated aluminium ventilators
using standard sections with 4mm frosted glass & including all oxidized
fixtures, fastenings etc complete.
V 1.11 1600.00 sqm 1776.32

10 CEILING PLASTERING
Providing and ceiling plastering 12mm Thk. with C.M 1:4 including
scaffolding, finishing curing etc, complete. 55.00 138.00 sqm 7590.00
11 INTERNAL PLASTERING ( 12mm Thick )
Providing and inside plastering 12mm Thk.with C.M 1:6 including racking
joints scaffolding, neeru finishing curing etc, complete. 188.47 138.00 sqm 26008.28

12 EXTERNAL PLASTERING (20 mm Thick)

Providing outside plastering in two coats with C.M 1:6 including scaffolding,
cleaning, raking joints, curing etc, complete. 89.52 147.00 sqm 13159.06

13 VITRIFIED FLOORING
Providing and fixing Vitrified tiles for flooring in C.M 1:6 using good quality
tiles over 50mm thick cement mortar bed C.M 1:6 including leveling,
finishing, curing etc complete. 48.00 750.00 sqm 36000.00

14 CERAMIC TILES
Providing Ceramic tiles of approved make, shade & size for flooring,using
cement mortar 1:6 mix, flush pointing with white cement using color
pigment, including cost of materials, labour, curing, complete as per
specifcations. 4.90 550.00 sqm 2695.00

15 SKIRTING
Providing skirting upto 10cms height with cement mortar 1:3 finished with
a floating coat of neat cement including rounding off junctions floor, overall
15mm thick including cost of materials, labour, complete as per
specifications.
Vitrified skirting 7.20 750.00 sqm 5400.00

16 GLAZED TILE DADO

Providing and fixing glazed tile for dadoing Toilets & bath room walls
flooring using standard make tiles in c.m 1:2 including finishing,curing etc
complete. 24.03 550.00 sqm 13214.52

17 INTERNAL PAINTING
Providing and O.B.D. painting two coats over one coat primer for internal
walls including cleaning, scraping, finishing etc, complete.
SAME AS CEILING PLASTERING 55.00 121.00 sqm 6655.00
SAME AS INSIDE PLASTERING 188.47 121.00 sqm 22804.36

18 EXTERNAL PAINTING
Providing an external painting with cement paint two coats over one coat
89.52 82.00 sqm 7340.43
cement primer including scraping, cleaning, curing etc complete.
SAME AS OUTSIDE PLASTERING

19 M S RAILING 2.91 3850.00 sqm 11211.20

20 WATER PROOFING
providing and laying patch concrete 1:2:4 for required thickness by clean
granite trap jelly 20mm and down size as water proof agent, and filling the
bore wherever necessary with concrete, including fininshing, curing etc
complete. 57.00 750.00 sqm 42750.00

TOTAL 822775.68

ADD 5 % FOR PLUMBING 41138.78

ADD 5 % FOR ELECTRIFICATION 41138.78

ADD 5 % FOR CONTENGENCIES 41138.78

TOTAL 946192.03

ADD 5 % FOR PROFESSIONAL FEES 47309.60

GRAND TOTAL 993501.64

SAY 993500.00

RUPEES NINE LAKHS NINTY THEREE THOUSAND FIVE HUNDRED ONLY.

Date : 06/06/2016
Place : Hubli.

M.V.REVANKAR
#DIV/0!

#DIV/0!
DETAILED ESTIMATION OF PROPOSED CONSTRUCTION OF GROUND FLOOR
RESIDENTIAL BUILDING FOR SUTAGATTI

GROUND FLOOR :
PARTICULARS DETAILS L B

EXCAVATION
Earth work excavation for Column pits and
foundation and removing the excavated earth columns 1.8 1.8
to a distance not exceeding 50mts and Foundn 4.40 0.7
lift 1.5mts ht in heard soil, etc complete. 1.88 0.7
5.94 0.7
4.00 0.7
2.90 0.7

C C BED IN 1;4;8
Providing and laying granite or basalt or trap
jelly concrete using 40mm and down size columns 1.6 1.6
jelly for foundation laid in 15cms thick layers Foundn 4.40 0.6
and well compacted including curing etc 1.88 0.6
complete in cement concrete 1:4:8 5.94 0.6
4.00 0.6
2.90 0.6

U C R MESONRY
Providing and constructing sand/quartzite
stone uncoursed rubble stone masonry in
foundation with C.M 1:8 (uncoursed),bond 4.40 0.5
stones at 2mtr apart in each course including 1.88 0.5
cost of materials,labour,curing etc.complete 5.94 0.5
4.00 0.5
2.90 0.5

EARTH FILLING
Earth filling to Plinth & Col.pits with Morrum
soil of a approved quality with an initail lead of columns 1.5 1.5
10km and including watering, tamping, Plinth 6.80 9.68
ramming etc,complete in a layers of 15cms.

C C FLOOR BED IN 1:4:8 :

Providing and laying granite or basalt or trap
jelly concrete using 40mm and down size
jelly for flooring bed laid in 15cms thick layer
and well compacted including curing etc 7.00 5.81
complete in cement concrete 1:4:8 4.76 2

CC 1:2:4
Providing and laying CC1:2:4 using 20mm Footing 1.5 1.5
and down size granite or trap jelly for R C C
work laid in 15cms thick layers and well co-
mpacted vibrating,curing & necessary steel Columns 0.23 0.38
or plywood or plank centering and form work

etc,complete(excluding cost of steel and Gr.beam 4.40 0.23

fabrication charges) 1.88 0.23
5.94 0.23
4.00 0.23
2.90 0.23

Lintal 32.29 0.23

Chajja 30.00 0.45

Loft 2.45 1.52

Sl.beam 4.40 0.23

1.88 0.23
5.94 0.23
4.00 0.23
2.90 0.23

Slab 6.80 9.67

padadi 18

REINFORCEMENT STEEL
Providing and fabricating reinforcement steel for
R.C.C works including cutting, placing, binding in
position etc complete. 1 6.80 9.67
B B M 0.23 m TH
4.40 0.23
Providing and constructing brick masonary 1.88 0.23
with approved quality bricks of standered 5.94 0.23
size with necessary scaffolding and curing 4.00 0.23
for basement and superstructure in CM 1:6 2.90 0.23
ded

D 1.2 0.23
D1 1 0.23
W 1.5 0.23
W1 1.2 0.23
V 0.725 0.23

PARTITION WALL 4.40

Providing and constructing partition wall with 2.45
modular bricks in CM 1:4 which including 0.90
scaffolding,curing etc,complete 2.40

ded
O 0.9
D1 1
D2 0.75

C C COPING IN 1;2;4
Providing and laying granite or basalt or trap
jelly cement concrete using 20mm and down
size jelly including mixing laying and tamping,
curing and smooth finish for exposed faces
and with necessary centering and form work 32.29 0.23
etc,complete for plinth,window sill coping in 19.44 0.115
CC(1:2:4)

INSIDE PLASTERING: Inside 6.80 5.52

Providing and plastering to brick masonary ceiling 4.30 1.85
including providing & removing scaffolding
rounding of all corners, wherever required Entrance 11.00
smooth rendering, curing etc complete of m bedroom 10.94
12mm thick in CM1:4( for inside walls) kitchen 9.18
store room 4.7
pooja 3.42
 ded
D 1.2
D1 1
D2 0.75
O 0.9
W 1.5
W1 1.5
V 0.725

CEILING PLASTERING
Providing and ceiling plastering 12mm Thk. with
C.M 1:4 including scaffolding, finishing curing etc,
complete. 7

OUT SIDE PLATERING

Providing and plastering to brick masonary 6.80
including providing & removing scaffolding 5.53
rounding of all corners wherever required 2.075
smooth rendering curing etc complete of
20mm thick in CM1:4(for outside walls) ded
D 1.2
D1 1
W 1.5
W1 1.5
V 0.725

TEAKWOOD DOORS:
Providing and fixing fully panelled Teak wood Door
frame and 25mm thk. Panel shutters including cost
of ms anodised materials, labours,HOM of
machineries complet as per specification

MD D 1.2

DOORS
Providing and fixing doors shall be of jungle wood
frame & 25mm Thk. Jungle wood shutter with MS
anodised fixtures & fastenings etc, complete.
D1 0.8
BD

OTHER DOORS
 Providing and fixing doors with jungle wood frame
and 100mm X 65mm size 25mm Thk Flush shutter
D
with brass anodised fixtures & fastenings etc,
complete.

ALLUMINIUM WINDOWS:
Providing and fixing MRF Coated Aluminium
sliding windows & ventilators as per approved
quality,design and colour including M.S.grills W 1.5
using M.S.flat & M.S.square bars,including W1 1.5
glass,fixing labour charges, etc.complete. V 0.725
(excluding grill painting)

VITRIFIDE FLOORING: 2.90 2.57

Providing & fixing vitrifide tile flooring 2.90 2.55
of approved qality & colour set in CM 1:5 over 4.30 2.40
a CC 1:4:8 of 11cm thick including pointing, 0.81 0.90
curing,etc compleat 1.45 0.90
(granite+labor+mortor) 2.35 2.24
70+15+15=100x10.76=1076 1.00 0.71
0.85 4.97

WALL TILES:
Providing and fixing Glaised tiles for wall of kit 2.25 1.2
approved quality and colour and filling the 2.34 1.2
joint with white cement including curing WC 2.40 2.1
etc complete. Toilet 5.16 2.1

ded
(vitrified+labor+mortor) D2 0.76
60+12+15=87x10.76=935 W1 1.5
V 0.75

EMULSION PAINTING:(INSIDE)
Providing and painting Emulsion paint with same as
two coats including scraping, reparing the inside
scratches and primer application etc. plastering
complete for inside walls.

EMULSION PAINTING:(OUTSIDE) same as

Providing and painting Exterior emulsion pai- outside
nt with two coats including primer, scraping, plastering
reparing the scratches etc complete for
outside walls.

ENAMEL PAINTING:
Providing and paint Enamel painting with W 1.5
two coats including scraping, reparing the W1 1.5
scratches and primer application etc.compl- V 0.725
ete for window grills and junglewood doors.

MELAMINE POLISHING:
Providing and making Melamine polishing with D 1.2
two coats including scraping, reparing the d1 1
scratches and with machine spray etc comp-
lete for Teakwood doors

STEEL FOR RCC:

Providing and using M.S.torr steel for RCC footing 9.45
structure as per approved NBC code, design column 5.43
and drawing(including fabrication charges) bm,lintl 5.20
slab 8.35
chajja 1.72

UNDERGROUND AND OVER HEAD

WATERTANK: LS
35000+20000=55000

R C C STAIRCASE LS
1:2:4 RATIO :
 DETAILED

ESTIMATION & COSTING

F GROUND FLOOR

D/H NO UNIT QTY RATE AMOUNT

1.65 12 cum 64.15

0.9 2 " 5.54
0.9 2 " 2.36
0.9 1 3.74
0.9 2 5.04
0.9 2 3.65
84.49 147 #####

0.1 12 cum 3.07

0.10 2 " 0.53
0.10 2 " 0.23
0.10 1 0.36
0.10 2 0.48
0.10 2 0.35
5.01 -

0.50 2 cum 2.20

0.50 2 " 0.94
0.50 1 " 1.49
0.50 2 " 2.00
0.50 2 " 1.45
8.07 -

1.20 12 cum 32.40

0.45 1 " 29.61
 62.01 -

0.10 1 cum 4.07

0.1 1 0.95 -
5.02

0.35 12 cum 9.45

9.45 -

5.25 12 cum 5.43

5.43 -

0.35 2 cum 0.71

0.35 2 " 0.30
0.35 1 " 0.48
0.35 2 " 0.64
0.35 2 " 0.47
2.60 -

0.12 1 cum 0.89

0.89 -

0.1 1 " 1.35

0.1 1 " 0.37
1.72 -

0.230 2 cum 0.47

0.230 2 cum 0.20
0.230 1 cum 0.31
0.230 2 cum 0.42
0.230 2 cum 0.31
1.71 -

0.127 1 cum 8.35

8.35 -

0.60 1.00 sqm 10.80

1.5Kg/Sft 65.76 68.00 707

 707 sft 1060.00

3.20 2 cum 6.48

3.20 2 " 2.76
3.20 1 " 4.37
3.20 2 " 5.89
3.20 2 " 4.27
23.77

2.10 1 cum 0.58

2.10 1 " 0.48
1.2 6 " 2.48
0.9 1 " 0.25
0.6 1 " 0.10
3.90
19.87 -

3.2 2 Sqm 28.16

3.2 3 " 23.47
2.1 1 " 1.89
2.1 1 " 5.04
58.56

2.10 1 " 1.89

2.10 3 " 6.30
2.10 2 " 3.15

11.34
47.22 -

0.076 1 cum 0.56

0.076 1 " 0.17
0.73 -

1 Sqm 37.54
1 " 7.93

3.2 1 " 35.18

3.2 2 " 70.02
1.6 1 14.69
3.2 1 15.04
3.2 1 10.94
191.34
2.10 1 Sqm 2.52
2.10 4 " 8.40
2.10 2 " 3.15
2.10 1 " 1.89
1.2 6 " 10.80
0.9 1 " 1.35
0.6 1 " 0.44
28.55
162.80 -

9.50 66.5

4.2 2 Sqm 57.12

4.2 2 " 46.41
4.2 2 17.43
103.53

2.10 1 Sqm 2.52

2.10 1 " 2.10
1.2 6 " 10.80
0.9 1 " 1.35
0.6 1 " 0.44
17.21
86.33 -

2.10 1 Sqm 2.52

2.10 1 " 1.68

4.20 -
 0.00 4800.00 sqm 0.00

1.2 6 Sqm 10.80

0.9 1 " 1.35
0.6 1 " 0.44
12.59 -

1 Sqm 7.45
1 " 7.40
1 " 10.32
1 " 0.73
1 " 1.31
1 " 5.25
1 " 0.71
1 4.22
37.39 -

1 sqm 2.69
1 " 2.81
1 5.04
1 10.84
21.38

2.10 2 sqm 3.19

1.2 2 " 3.60
0.6 1 " 0.45
7.24
14.14 -

Sqm 162.80 -
 Sqm 86.33 -

1.2 6 Sqm 10.80

0.9 1 " 1.35
0.6 1 " 0.44
12.59 -

2.10 1 Sqm 2.52

2.10 1 2.10

4.62 -

85 1 kg 803.25
100 1 " 543.38
100 1 " 519.87
95 1 " 793.35
10 1 " 17.22
2542.44

1
SUMP TANK ESTIMATION FOR JAYANNA