Name Of Work :- Proposed Residential Bungalow

Tal: - Chiplun, Dist:-Ratnagiri.

For Sir :- Mr. Ajit Kadam.

Estimate

SR. No. Item Of Work Quantity Rate Unit Amount

1) Excavation for foundation, plinth below in

earth soils of all types murum and boulder
including removing the excavated material
up to a distance of som. 1701.00 25.00 Cft. 42525.00
2) Providing and laying in slurry c.c. 1:3:6 of
trap of Metal for foundation, plinth beam
below and floor level including baling out
water manually form work compacting,
curing and completed. 303.49 130.00 cft. 39453.70
Providing uncoursed rubble machinery of
3) tarp stones in cement mortar 1:6 in plinth of
inner wall including bailing out water
manually, striking joints on unexposed
faces and watering complete. 195.75 120.00 cft. 23490.00
4) Providing soling using 80mm size trap metal
in layers of 23cm each including filling voids
with murum rimming watering etc
complete. 576.86 30.00 sq.ft. 17297.40
5) Filling in plinth and floors with contractors
soil, sand or murum in 15cm to 20cm layers
including watering and compaction
complete. 1563.00 15.00 cft. 23445.00

Providing and Casting in slurry cement

concrete M20 of trap Metal for R.C.C.
6) footing including bailing out water
manually, centering from work compacting,
finishing and curing. 299.59 190.00 cft. 56922.10
 Providing and casting in slurry cement
7) concrete M20 of trap metal for R.C.C.
columns as per detailed design & drawings
including centering, form work, compacting
and Curing. 484.20 220.00 cft. 106524.00
8) Providing and casting in slurry cement
concrete M20 of trap metal for R.C.C. beam
as per detailed design & drawings including
centering, form work, compacting and
curing. 771.81 220.00 cft. 169798.20

9) Providing and casting in swirly cement

concrete M20 of trap metal for R.C.C. chajja
as per detailed design & drawings including
centering, form work, compacting and
curing. 61.09 240.00 cft. 14661.60
10)
Providing and casting in swirly cement
concrete M20 of trap metal for R.C.C. Slab,
Staircase as per detailed design & drawings
including centering, form work, compacting
and curing. 368.53 240.00 cft. 88447.20
11)
Providing and casting in swirly cement
concrete M20 of trap metal for R.C.C.
Staircase Pardi including centering, form
work, compacting and curing. 15.75 265.00 cft. 4173.75
12) Providing and Fixing in position T.M.T. steel
Bar reinforcement of various diameters in
all positions for R.C.C. footings, slabs,
beams, columns, staircase, chajjas, lintels,
pardies, arches etc as per details designs
drawings and schedules, including cutting,
bending, hooking the bars binding with
wires as required complete. 7.071 68000.00 kg 480828.00
13) Providing second class Burnt Brick
machinery with conventional / Is type bricks
in cement mortar 1:6 in superstructure
including striking out joints watering and
scaffolding complete. 2757.83 175.00 cft. 482620.25
14) Providing Internal cement plaster 12mm
thick in a single coat, in cement mortar 1:4
without neeru finish to concrete or brick
surface in all positions including racking out
joint, scaffolding and curing complete. 6900.00 30.00 Sq.ft. 207000.00
15) Providing sand face plaster externally in two
coats using approved screened sand in all
positions including , providing base coat of
15mm thick in cement mortar 1:4 and top
coat (finishing coat) 8mm thick in cement
mortar 1:4 and curing 7 days including
preparing the surface, watering and
scaffolding etc complete. 7605.00 45.00 Sq.ft. 342225.00
16) Providing and fixing verified tiles of 15 std.
and approved quality 600mm*600mm size
for flooring in required position, laid on bed
of cement float, filling joint with white or
color cement slurry, cleaning curing
complete (tiles rate upto 30/- per sft). 1600.00 127.00 Sq.ft. 203200.00
17) Providing and layering ceramic tiles of
approved quality 12”*18” size for dado
starting in required position with
readymade adhesive mortar of approved
quantity in required position after making
the wall portion in level in plaster of C:M 1:4
including joint filling with white/color
cement slurry cleaning curing complete. 1104.25 110.00 Sq.ft. 121467.50
18)
Providing sills and jambs of white /
approved color marble slabs 20mm thick of
approved quality, vein and color with
machine polished surface on bed of C:M 1:4
including neat cement float, filling joints
with cement slurry to match the color of the
slab cleaning etc. 388.00 210.00 Sq.ft. 81480.00
19)
Providing W.C. and bath Door frame of
white/approved color marble slabs 20mm
thick of approved quality vein & color with
machine polished surface and bed of 1:4
including neat cement float, filling joint with
cement slurry to match the color of the
slabs, curing and cleaning etc. 62.00 210.00 Sq.ft. 13020.00
20) Providing and layering kotta 18mm to
20mm thick of approved quality, vein &
color with machine polished surface of
staircase on bed of C:M 1:4 including
rounded nosing for treads including neat
cement float, filling joint with colored
cement slurry to match the color of the
slabs, curing, polishing and cleaning
complete. 195.52 125.00 Sq.ft. 24440.00
21) Providing and fixing saavani Teak wood
frame and shutter as per Drawing for
second class Door without ventilators,
windows etc including all mouldings hold
fast and finishing with one coat of primer
complete. 6 25000.00 Nos 150000.00
22) Providing and fixing in position
anodized aluminum sliding window with
three tracks with rectangular pipe
95*38.10*0.9mm at weight 0.637 kg/rmt
and window frame bottom track section
92*31.75*1.300mm at weight 0.993 kg/rmt.
The shutter should be of bearing bottom
40*18*1.25mm at wt 0.417 kg/rmt inter
locking section 40*18*1.10mm at weight
0.469 kg/rmt and handle section
52*18*1.13mm at weight 0.488 kg/rmt. And
top section 40*18*1.25 mm at weight 0.417
kg/rmt as per details drawing. 288.00 350.00 Sq.ft. 100800.00
A) 2’5’’*2’*5 - Ventilator 25.00 380.00 Sq.ft. 9500.00

B)2’6”*7’*4 – French Door 70.00 220.00 Sq.ft. 15400.00

23)
Providing and fixing mild steel grill at section
10mm*10mm square bar weight 15kg/sqm
as per drawing including fixtures necessary
welding and painting with one coat of
anticorrosion paint etc complete. 313.00 110.00 Sq.ft. 34430.00
 24) Providing and fixing mild steel grill at section
10mm*10mm square bar weight 15kg/sqm
as per drawing including fixtures necessary
welding and painting with one coat of
anticorrosion paint etc complete.

A)Providing and layering on wall / floors/

ceiling 15mm dia C.P.V.C. 151 mark
approved pipe and outer side 25mm
A.P.V.C. 151 mark approved pipe required &
including all necessary fittings like, elbows,
bends, tees, reducers, enlargers, plugs etc.
i) C. Toilet 03 6500 No 19500.00
ii) M. Toilet 01 7000 No 7000.00
B)Providing and fixing chromium plating
material of approved quality and Make
Jonson
i) Angel Cock 04 3000 No 12000.00
ii) Stop Cock 04 2800 No 11200.00
iii) Shower 04 4000 No 16000.00
iv)Water Mixer
04 6500 No 26000.00
C) Providing and fixing sanitary material of
approved quality and make : (Hindware &
Perryware)
i) Floor Mounted Commode 04 3500 No 14000.00
ii) Flush Tank 04 1500 No 6000.00

iii) Wash Basin (Color: White & Ivory) 04 2500 No 10000.00

25)
Providing & applying one coat of white wash
of approved manufacture and shade
including scaffolding if necessary, cleaning
the surface etc complete. 14505.00 6.00 Sq.ft. 87030.00
26) On site other Miscellous work 25000.00

Total 3086878.70
Say 3086000.00

In word: Thirty Lakh Eighty Six Thousand

Note: i) Above estimate is not including Overhead Water Tank and Other Development