Date :-22.11.

2019
ESTIMATE
Proposed Estimate of Residential Building First floor
S.no.254/1, on Plot no.10,
in Siddhivinayak nagar, at-MANMAD, Tal- NANDGAON, Dist:-NASHIK.
For Owner :- Mr.Kalpesh Ajit Hiran.

No Description Of Items UNIT Qty Rate Amount

1 Providing second class Burnt Brick masonry with M3 1.65 5820.0 9603
conventional/I.S. type bricks in cement mortar 1:6 in
foundations and plinth of inner walls/ in plinth external
walls including bailing out water manually , striking joints
on unexposed faces, raking out joints on exposed faces
and watering etc. Complete. (27.01)
2 Providing second class Burnt Brick masonry with M3 13.4 6004.0 80453.6
conventional/ I.S. type bricks in cement mortar 1:6 in
superstructure including striking joints, raking out joints,
watering &scaffolding etc. Complete. (27.05)
3 Providing second class Burnt Brick masonry with M2 9.5 815.0 7742.5
conventional/I.S. type bricks in cement mortar 1:4 in half
brick thick wall including mild steel longitudinal
reinforcement of 2 bars of 6 mm diameter / 2 hoop iron
strips 25 mm X 1.6 mm placed at every third course,
properly bent and bonded at ends scaffolding, racking
out joints and watering etc. complete. (27.06)
4 Providing and laying in situ/Ready Mix cement concrete M3 7.95 5704.0 45346.8
M-20 of trap / granite /quartzite/ gneiss metal for R.C.C.
work in foundations like raft, strip foundations, grillage
and footings of R.C.C. columns and steel stanchions
etc. including bailing out water, formwork,
laying/pumping cover blocks, compaction and curing
roughening the surface if special finish is to be provided
(Excluding reinforcement and structural steel) etc.
complete, with fully automatic micro processor based
PLC with SCADA enabled reversible Drum Type mixer/
concrete Batch mix plant (Pan mixer) etc. complete. With
natural sand/V.S.I. quality Artificial Sand .25.11
5 Providing and laying Cast in situ/Ready Mix cement M3 10.22 11252.0 114995.44
concrete M-20 of trap / granite /quartzite/ gneiss metal
for R.C.C. columns as per detailed designs and drawing
or as directed including centering, formwork, cover
blocks, laying/pumping, compaction finishing the formed
surfaces with cement mortar 1:3 of sufficient minimum
thickness to give a smooth and even surface or
roughening if special finish is to be provided and curing
etc. complete,(Excluding reinforcement and structural
steel).with fully automatic micro processor based PLC
with SCADA enabled reversible Drum Type mixer/
concrete Batch mix plant (Pan mixer) etc. complete. With
natural sand/V.S.I.quality Artificial Sand. (25.31)
6 Providing and laying Cast in situ/Ready Mix cement M3 14.35 9908.0 142179.8
concrete M- 20 of trap / granite /quartzite/ gneiss metal
for R.C.C. beams and lintels as per detailed designs and
drawings or as directed including centering, formwork,
cover blocks, laying/pumping, compaction &roughening
the surface if special finish is to be provided and curing
etc. complete. (Excluding reinforcement and structural
steel). with fully automatic micro processor based PLC
with SCADA enabled reversible Drum Type mixer/
concrete Batch mix plant (Pan mixer) etc. complete. With
natural sand/V.S.I. quality Artificial Sand. (25.50)
7 Providing and laying Cast in situ/Ready Mix cement M3 15.74 12037.0 189462.38
concrete M - 20 of trap/ granite / quartzite/ gneiss metal
for R.C.C. slabs and landings as per detailed designs
and drawings including centering, formwork, cover
blocks, laying/pumping, compaction finishing the formed
surfaces with cement mortar 1:3 of sufficient minimum
thickness to give a smooth and even surface or
roughening if special finish is to be provided and curing
etc. complete,(Excluding reinforcement and structural
steel).with fully automatic micro processor based PLC
with SCADA enabled reversible Drum Type mixer/
concrete Batch mix plant (Pan mixer) etc. complete. With
natural sand/V.S.I. quality Artificial Sand. (25.70)
8 Providing and laying Cast in situ/Ready Mix cement M3 0.56 11199.0 6271.44
concrete M - 20 of trap/ granite/ quartzite/ gneiss metal
for R.C.C. chajja as per detailed design and drawings
including centering, formwork, cover blocks compacting
, curing , finishing and roughening the surface if special
finish is to be provided and curing complete. (Excluding
reinforcement and structural steel).with fully automatic
micro processor based PLC with SCADA enabled
reversible Drum Type mixer/ concrete Batch mix plant
(Pan mixer) etc. complete. With natural sand/V.S.I.quality
Artificial Sand. (26.05)
9 Providing and laying Cast in situ/Ready Mix cement M3 1.42 12663.0 17981.46
concrete in M-20 of trap/ granite/ quartzite/ gneiss metal
for R.C.C pardi of required thickness including centering,
formwork, cover blocks, laying/pumping, compacting ,
curing , finishing and roughening them if special finish is
to be provided and curing complete.(Excluding
 reinforcement and structural steel). with fully automatic
micro processor based PLC with SCADA enabled
reversible Drum Type mixer/ concrete Batch mix plant
(Pan mixer) etc. complete. With natural sand/V.S.I.
quality Artificial Sand. (26.17)
10 Providing and laying Cast in situ/Ready Mix cement M3 1.65 11827.0 19514.55
concrete in M-20 of trap / quartzite /granite /gneiss metal
for R.C.C. Waist slab, and steps of staircases as per
detailed design and drawings or as directed including
steel centering, plywood/ steel formwork, steel props,
laying/pumping, compaction, finishing uneven and
honeycombed surface with C.M. 1:3 of sufficient
minimum thickness to give a smooth and even surface
or roughening the surface if special finish is to be
provided and curing etc. complete. (Excluding
enforcement, including cover block).(Newly laid concrete
shall be covered by gunny bag, plastic, tarpaulin etc.)
with fully automatic micro processor based PLC with
SCADA enabled reversible Drum Type mixer/ concrete
Batch mix plant (Pan mixer) etc. complete. With natural
sand/V.S.I. quality Artificial Sand. (26.25)
11 Providing and fixing in position TMT - FE - 500 bar KG 2293.5 62.58 143527.23
reinforcement of various diameters for R.C.C. pile caps,
footings, foundations, slabs, beams columns, canopies,
staircase, newels, chajjas, lintels pardis, copings, fins,
arches etc. as per detailed designs, drawings and
schedules. including cutting, bending, hooking the bars,
binding with wires or tack welding and supporting as
required complete. (26.33)
12 Providing and laying vitrified mirror / glossy finish tiles M2 91.35 1027.0 93816.45
decorative type having size 590 mm to 605 mm x 590
mm to 605 mm of 8 to 10 mm thickness and confirming
to IS. 15622 - 2006 of approved make, shade and
pattern for flooring in required position laid on a bed of
1:4 cement mortar including neat cement float, filling
joints, curing & clearing etc. complete.a) Flooring (33.40)
13 Providing and laying vitrified mirror / glossy finish tiles M2 9.22 1087.00 10022.14
decorative type having size 590 mm to 605 mm x 590
mm to 605 mm of 8 to 10 mm thickness and confirming
to IS. 15622 - 2006 of approved make, shade & pattern
for Skirting in required position laid on a bed of 1:4
cement mortar including neat cement float, filling joints,
curing & clearing etc. complete. B) Skirting (33.41)
14 Providing internal cement plaster 12mm thick in single M2 153.90 243..0 37397.7
coat in cement mortar 1:3 without neeru finish to
concrete or brick surfaces, in all position including
scaffolding &curing etc. complete. (32.05)
15 Providing neeru finish to plastered surfaces in all M2 153.90 51.0 7848.9
positions including scaffolding &curing etc. complete.
16 Providing sand faced plaster externally in cement mortar M2 209.4 679.0 142182.6
using approved screened sand, in all positions including
base coat of 15 mm thick in cement mortar 1:4 using
waterproofing compound at 1 kg per cement bag curing
the same for not less than 2 days and keeping the
 surface of the base coat rough to receive the sand faced
treatment 6 to 8 mm thick in cement mortar 1:4 finishing
the surface by taking out grains and curing for fourteen
days scaffolding etc. complete. (32.11)
17 Providing and laying polished hand cut Kotah Stone M2 8.9 1179.0 10493.1
flooring 25mm to 30mm thick and 45cm to 55cm wide in
plain/diamond pattern on a bed of 1:6 C.M. including
cement float, filling joints with neat cement slurry, curing,
polishing and cleaning complete. (33.08)
18 Providing and laying machine cut machine polished M2 8.45 1316.0 11120.2
machine cut Kota stone slabs 20 to 25 mm thick for
treads and risers of steps and staircases, with rounded
nosing for the treads on a bed of 1:4 cement mortar
including cement float, filling joints with neat cement
slurry, curing, polishing & cleaning etc. complete. (33.18)
19 Providing and laying ceramic tiles having size 30 cm. x M2 9.6 1147.0 11011.20
45 cm. confirming to corresponding I.S. for dado and
skirting in required position with readymade adhesive
mortar of approved quality on plaster of 1:2 cement
mortar including joint filling with white/ colour cement
slurry cleaning curing etc. complete. (33.26)
20 Providing and fixing machine cut mirror polished 18 mm M2 4.6 3635.0 16721
to 20 mm thick telephone black / Amba White / Cat bary
brown / RBI red / Ocean Brown granite stone partition
with rounding the edges etc.complete.(33.36)
21 Providing and fixing frame with / without ventilator of size M3 0.17 88036.0 14966.12
as specified with Country non teak wood for doors and
windows including chamfering, rounding, rebating, iron
holdfast of size 300mm x 40mmx5mm with oil painting,
tc. complete. (39.02)
22 Providing and fixing Country cut teak wood double or M2 3.35 7828.0 26223.8
single leaf second class fully panelled door shutter with
35mm thick style and rail with 25 mm thick panels with
operable fan light as per detailed drawings. Excluding
the door frame 60mm x 100mm stainless steel fixtures
and fastening and finishing the wood work with oil
painting 3 coats. (Excluding the door frame) (39.04)
23 Providing and fixing M.S. grill door 24 kg/sqm of various M2 2.8 2441.0 6834.8
size as per detailed drawings without hot dip coating,
iron fixtures&fastenings and 3 coats of oil painting etc
24 Providing and fixing mild steel grill work for windows, M2 7.6 1528.0 11612.8
ventilators etc. 20kg/sqm as per drawing including
fixtures, necessary welding and painting with one coats
of anticorrosive paint&two coats of oil painting complete.
25 Providing and fixing in position (as per 1868 / 1982) M2 7.6 4959.00 37688.4
Aluminium sliding window of three tracks with
rectangular pipe 95 x 38.10 x 0.90 mm at weight 0.637
kg/Rmt. with window frame bottom track section 92 x
31.75 x 1.30 mm at weight 1.070 kg/Rmt.. Top and side
track section 92 x 31.75 x 1.30 mm at weight 0.933
kg/Rmt. The shutter should be of bearing bottom 40 x 18
x 1.25 mm at weight 0.417 kg/Rmt. Inter locking section
40 x 18 x 1.10 mm at weight 0.469 kg/Rmt. and handle
and top section 40 x 18 x 1.25 mm at weight o.417
 kg/Rmt. As per detailed drawings and as directed by
Engineer in charge with all necessary Aluminium
sections fixtures and fastenings such as roller bearing in
nylon casting and self locking catch fitted in vertical
section of shutter including 5 mm thick plain glass and
aluminium mosquito net shutter with stainless steel jail
with all required screws and nuts etc, complete. With
powder coating with box (39.43)
26 Providing and applying primer coat for internal wall M2 153.90 15.0 2308.5
surface and celling including scaffoldin to receive oil
bound distemper treatment etc. complete.
27 Providing and applying plastic emulsion paint of M2 153.90 187.00 28779.3
approved quality, colour and shade to new surface in
three coats including scaffolding, preparing the surface.
(Excluding primer coat) etc. complete. (36.14)
28 Providing and applying two coats of exterior weather M2 209.4 213.0 44602.2
shield paint of approved manufacture & of approved
colour to the plastered surfaces including cleaning,
preparing the plaster surface, applying primer coat,
scaffolding if necessary, & watering the surface for two
days etc complete. (35.26)
29 Providing and fixing mild steel grill railing weighing 20 kg M2 4.6 2516.0 11573.6
/ sqm. with PVC handrail cover and newel post for
staircases, including fabricating, fixtures, drilling holes in
concrete / other surface, erecting the grill work,
necessary welding, fixing by nuts and bolts, fixing PVC
handrail cover, with one coat of anticorrosive paint and
two coats of oil painting with approved colour and
shade, remaking the damaged surface, cleaning, etc.
complete. (40.11)
30 Providing and fixing H.D.P container Syntex or alike one LIT 500 13.00 6500
piece moulded water tank made out of high density
polythyler and built corrugated inclusive of delivery up to
destination hoisting and fixing of accessories such as
inlet,outlet overflow pipe inclusive of all tanks capacity
between 200 to 1000 liters (42.53)
Total 1308781.01
ADD 2 % for Electrification 26175.62
ADD 2 % for Water supply & Sanitary work 26175.62
Total 1361132.25
Say Rs. 13,61,132.00
IN WORDS – THIRTEEN LAK SIXTY ONE THOUSAND ONE HUNDRED & THIRTY TWO RS.ONLY.