Proposed Constructions of Residential

Name of the Work

(GF+FF) Building

Name of the Owner Shri Jyoti Rukamanna Indi

Sy. No. 747/B

Plot No. 74

Place Vijayapur

Estimated Cost of the Project 37,42,000/- (Thirty

Seven Lakhs Fourty Two Thousand rupees Only)

PWD S.R. Rates - 2018-19

Rates
Belagavi Circle

Estimation Prepared By :
Er. Ravikumr CB
B.E (Civil)
Associate Member - IEI Kolkata
Reg No : AM1760346
Corporation Reg. No : VIJ-BL-91
Vijayapur-586101
 Detailed Estimation and Abstract to the proposeed construction of Residential Building

ABSTRACT SHEET

GROUND & FIRST FLOOR

Rate Total
Sl. No. Particulars Unit Qty
(Rs.) Amount
GF FF Terrace
Earth work excavation for foundation
1
KSRB 2-1.2
cum 146.47 0 0 349 51118.03
PCC 1:4:8 for bed concrete
2
KSRB 4-1.3
cum 14.6 0 0 5199 75905.4
RCC M20 for Column footing KSRB.
3
4-2.2
cum 15.18 0 0 5709 86662.62
...do -for column KSRB 4-2.8 5.35 5.35 1.55 5942 72789.5
Stone masonry in CM 1:8 for external
4
wall foundation KSRB. 5-1.2
cum 71.88 71.88 0 3512 504885.12

RCC M20 for Plinth Beams KSRB. 4-

5
2.2
cum 5.59 5.59 0 5942 66431.56
B.B Masonry in CM 1:6 for
6
Superstructure. KSRB. 6-1.3
cum 33.28 33.28 11.5 6272 489592.32
7 RCC M20 for Lintel KSRB. 4-2.8 cum 1.97 1.97 0 5942 23411.48
...do -for chejja KSRB 4-2.11 sqm 11.69 11.69 0 500 11690
...do -for Staircase KSRB 4-2.8 cum 1.37 1.37 0 5942 16281.08
...do -for Roof slab KSRB 4-2.8 cum 13.125 13.125 0 5942 155977.5
...do -for Roof Beam KSRB 4-2.8 cum 5.17 5.17 0 5942 61440.28
Providing & Fixing Teak wood door
8
& windows Frames KSRB. 9.4-1
cum 0.82 0.82 0 179893 295024.52

15mm thick plastering in CM 1:4 for

9
walls & ceiling. Ksrb. 15-3.4
sqm 348.09 397.5 160.56 183 165825.45
marble slab flooring 20mm thick
10
KSRB 14.15-1
sqm 48.25 68.85 0 3241 379521.1
Ceramic tiles fixing to Bath, WC
11
walls & flooring KSRB. 14.14.5
sqm 17.523 17.523 0 1208 42335.568
TMT steel for RCC work. KSRB.
12
4.9.2
qtl 29.8 29.8 1 3043 184405.8

Providing & fixing Teak wood fully

13 pannelled shutters for doors sqm 13.125 13.125 0 7294 191467.5
KSRB. 9.7-1
Providing and fixing teak wood Fully
14 galzed shtters for windows KSRB sqm 10.71 10.71 0 5481 117403.02
9.22-1
 GF FF Terrace
Synthetic Enamel painting to wood
work in two coats over one coat of
15
wood primer. KSRB. 15-17.1+15-
sqm 47.67 47.67 0 140 13347.6
17.6
Plastic emulsion painting to inner
16 wallsin two coats over one coat of sqm 264.67 264.67 0 90 47640.6
peimer painting. KSRB. 15-15.1

Waterproof cemet painting to external

17
walls in two coats KSRB. 15-16.1
sqm 110.715 110.715 160.56 102 38962.98

Electrical Wiring & Fitting and

18 247369.52224
connections 8.0% of esimated cost
Sanitary & water supply fotting and
19 connections 8.0% of the estimated 247369.52224
cost

Contingencies & other miscellaneous

20 works (like fixtures, hold fasts, steps 154605.9514
ets) 5.0% of the estimated cost

Total Rs 3741464
Say Rs 3742000

(Thirty Seven Lakhs Fourty Two Thousand rupees Only)

 Detailed Estimation

Ground Floor
Sl. No. Particulars No L B D Qty Units

1 Earth work Excavation for foundation

Earthwork in surface excavation in ordinary soil for leveling and lowering the
ground manually (Other than foundation of buildings, culverts, road drains and
trenches of pipe lines and cables) and removing the excavated stuff to a distance
not exceeding 50m and lift up to 1.5m, excavated surface levelled and neatly
dressed, disposed earth to be levelled including breaking of clods and neatly
dressed as per specifications.
for column footing 15 1.5 1.5 1.5 50.625
for external walls 1 58.5 0.6 1.5 52.65
for compound walls 2 9 0.6 1.5 16.2
1 15 0.6 1.5 13.5
1 15 0.6 1.5 13.5
Total 146.475 cum

2 PCC 1:4:8 for bed concrete

Providing and laying C.C 1:4:8 jelly concrete using 40mm and down size jelly
free from chips and dust for floor bed laid in layers and well compacted including
necessary side shuttering curing,etc.,complete.
for column footing 15 1.5 1.5 0.15 5.0625
for external walls 1 58.5 0.6 0.15 5.265
for compound walls 2 9 0.6 0.15 1.62
2 14.75 0.6 0.15 2.655
Total 14.6025 cum

3 RCC of design mix M20 for Column & Column footing

Providing and laying Cement Concrete M20 for R.C.C .Plinth beams using clean
granite or trap jelly, 20 mm and down size with steel or plywood or plank centering
&shuttering form work including machine mixing,laying,vibrating and finishing
including curing etc. to complete(Exclusive of cost of steel & fabrication charges )

column footings 15 1.5 1.5 0.45 15.1875 cum

for columns 15 0.23 0.45 3.45 5.356125 cum

Page 4
Sl. No. Particulars No L B D Qty Units

4 UCR masonry in CM 1:8

Providing and constructing in C.M 1:8 granite/basalt size stone masonry hammer
dressed in courses not less than than 20cms highbond stones 2.0 mtrs apart in each
course including curing etc., complete for foundation & basement.

Plinth walls 1 58.5 0.45 1.5 39.4875

compound walls 2 9 0.45 1.5 12.15
2 15 0.45 1.5 20.25
Total 71.8875 cum

5 RCC of design mix M20 for Plinth Beams

Providing and laying Cement Concrete M20 for R.C.C .Plinth beams using clean
granite or trap jelly, 20 mm and down size with steel or plywood or plank centering
&shuttering form work including machine mixing,laying,vibrating and finishing
including curing etc. to complete(Exclusive of cost of steel & fabrication charges )
3 7 0.23 0.38 1.8354
3 12.5 0.23 0.38 3.2775
2 2.73 0.23 0.38 0.477204
Total 5.590104 cum

6 B.B Masonry on CM 1:6

KSRB 6-1.2 : Providing and constructing burnt brick masonry for basement and
superstructure with approved quality of non-modular bricks of standard size of
class designation 3.5Newton per sqmm with cement mortar1:6 including cost of
materials, labour charges, scaffolding, curing complete as per specifications.

for superstructure 2 7 0.23 2.85 9.177

3 12.5 0.23 2.85 24.58125
3 2.73 0.11 2.85 2.567565
1 3.58 0.11 2.85 1.12233
deductions for openings
w 2 1.5 0.23 1.2 0.828
w1 1 1.5 0.23 0.9 0.3105
w2 5 0.9 0.23 1.2 1.242
v 1 0.6 0.23 0.6 0.0828
D 1 1 0.23 2.1 0.483
D1 5 0.9 0.11 2.1 1.0395
D2 1 0.75 0.11 2.1 0.17325

Page 5
Sl. No. Particulars No L B D Qty Units
Total 33.289095 cum

7 RCC of design mix M20

Providing and laying Cement Concrete M20 for R.C.C .Plinth beams using clean
granite or trap jelly, 20 mm and down size with steel or plywood or plank centering
&shuttering form work including machine mixing,laying,vibrating and finishing
including curing etc. to complete(Exclusive of cost of steel & fabrication charges )

for lintel 2 7 0.23 0.15 0.483

3 12.5 0.23 0.15 1.29375
3 2.73 0.11 0.15 0.135135
1 3.58 0.11 0.15 0.05907
Total 1.970955 cum

for chejja & racks 2 1.5 0.45 1.35

1 1.5 0.45 0.675
5 0.9 0.45 2.025
1 0.6 0.45 0.27
6 2.73 0.45 7.371
Total 11.691 sqm

for staircase
base flight 1 0.75 0.45 0.25 0.084375
slab of flight (inclined) 1 6.5 0.75 0.15 0.73125
landing 1 0.75 0.75 0.15 0.084375
steps 23 0.75 0.11 0.25 0.474375
Total 1.374375 cum

for roof slabs 1 7 12.5 0.15 13.125 cum

for roof beams 3 7 0.23 0.38 1.8354

3 10.5 0.23 0.38 2.7531
2 2.74 0.23 0.38 0.478952
1 1.22 0.23 0.38 0.106628
5.17408 cum

8 Doors & Windows Frames

Providing Teak wood frames of doors, windows,
clerestory windows, ventilators and other frames, wrought, framed or assembled
including making plaster groves (excluding cost of cement concrete and side
clamps), but including cost of materials, labour, HOM
of machineries complete as per specifications.

Page 6
Sl. No. Particulars No L B D Qty Units
D 2 1.15 0.127 0.076 0.0221996
2 2.1 0.127 0.076 0.0405384
D1 10 1.05 0.127 0.076 0.101346
10 2.1 0.127 0.076 0.202692
D2 2 0.9 0.127 0.076 0.0173736
2 2.1 0.127 0.076 0.0405384
W 4 1.65 0.127 0.076 0.0637032
4 1.2 0.127 0.076 0.0463296
W1 2 1.65 0.127 0.076 0.0318516
2 0.9 0.127 0.076 0.0173736
W2 10 1.05 0.127 0.076 0.101346
10 1.2 0.127 0.076 0.115824
V 2 0.75 0.127 0.076 0.014478
2 0.6 0.127 0.076 0.0115824
Total 0.8271764 cum

9 Plastering in CM 1:4
Providing plain plastering to concrete surface 12mm thick with c.m 1:4 including
providing and removeing schaffolding and rounding of all corners wherever
required with smooth lime rendearing curing etc., to complete.
Inner walls, ceiling
Hall 2 3.58 2.85 20.406
2 3.39 2.85 19.323
1 3.58 3.39 12.1362
Bed 1 2 2.73 2.85 15.561
2 3.47 2.85 19.779
1 3.47 2.73 9.4731
bed 2 2 3.58 2.85 20.406
2 3 2.85 17.1
1 3 3.58 10.74
kitchen 2 2.73 2.85 15.561
2 2.47 2.85 14.079
1 2.73 2.47 6.7431
dining 2 2.73 2.85 15.561
2 2.61 2.85 14.877
1 2.73 2.61 7.1253
toilet 2 1.67 2.85 9.519
2 1.22 2.85 6.954
1 1.22 1.67 2.0374
external walls 1 39 3.45 134.55

deductions for openings

2 1.5 1.2 3.6

Page 7
Sl. No. Particulars No L B D Qty Units
1 1.5 0.9 1.35
5 0.9 1.2 5.4
1 0.6 0.6 0.36
1 1 2.1 2.1
5 0.9 2.1 9.45
1 0.75 2.1 1.575
Total 348.0961 sqm
10 Mosaic tiles flooring
Providing flooring with Mosiac tiles conforming to I.S specification with marble
chips laid in CM 1:3 on bed of 10cms. Thick cement concrete 1:4:8 and machine
polishing three times to have a granolithic finish incluiding oxalic acid wash etc.
complete.

hall 1 3.58 3.39 12.1362

bed 1 1 3.58 3 10.74
bed 2 1 2.73 3.47 9.4731
kitchen 1 2.73 2.47 6.7431
dining 1 2.73 2.61 7.1253
toilet 1 1.67 1.22 2.0374
Total 48.2551 sqm
11 Ceramic tiles fixing
Providing Dadooing with I st class Ceramic Tiles of size 200cmsx300mms for
walls with borders set in C.M 1:3 and pointed with plaster of paris and white
cement, cleaning,washing, curing etc.

Toilet 2 1.67 2.1 7.014

2 1.22 2.1 5.124

kitchen 1 4.73 1.5 7.095

deductions for openings
1 1.5 0.9 1.35
1 0.6 0.6 0.36
Total 17.523 sqm
12 TMT Steek (Fe500) for RCC works
Providing T.M.T steel reinforcement for R.C.C work
including straightening, cutting, bending, hooking, placing in position, lapping
and / or welding wherever required, tying with binding wire and anchoring to the
adjoining members wherever necessary complete as per design (laps, hooks and
wastage shall not be measured and paid) cost of materials, labour, HOM of
machinery complete as per specifications.

column footing 15.18 0.50% 78.5 5.95815

columns 5.35 1.00% 78.5 4.19975

Page 8
Sl. No. Particulars No L B D Qty Units
plinth beams 5.59 1.00% 78.5 4.38815
lintel 1.97 0.75% 78.5 1.1598375
chejja, racks 1.7535 0.50% 78.5 0.68824875
staircase 1.374 0.75% 78.5 0.8089425
slab 13.125 0.80% 78.5 8.2425
roof beams 5.17 1% 78.5 4.05845
missellaneous works 0.3
Total 29.80402875 Qtl

13 Door shutters
Providing Teak wood frames of doors, windows,
clerestory windows, ventilators and other frames, wrought, framed or assembled
including making plaster groves (excluding cost of cement concrete and side
clamps), but including cost of materials, labour, HOM
of machineries complete as per specifications.
Specification No. KBS 9.33

D 1 1 2.1 2.1
D1 5 0.9 2.1 9.45
D2 1 0.75 2.1 1.575
13.125 sqm

14 Window shutters
Providing and fixing in position fully glazed for windows
shutters with Teak wood styles and rails of 35mm. thick 75mm wide in single
shutters with 4mm thick plain glass fixed with wooden beading including cost of
materials, labour charges, HOM of machineries complete as per specifications.
(excluding cost of fixtures)

W 2 1.5 1.2 3.6

W1 1 1.5 0.9 1.35
W2 5 0.9 1.2 5.4
V 1 0.6 0.6 0.36
10.71 Sqm

15 Synthetic enamel painting to wood works

Applying priming coat over new wood surface and / or wood based surface with
white lead paint priming including preparing the surface after thoroughly cleaning
oil, grease, dirt and foreign matter, sand papering and knotting ready mix paint
including cost of materials, labour, complete as per specifications

double as wood work, item no. 13,14 47.67 sqm

Page 9
Sl. No. Particulars No L B D Qty Units

16 Plastic emulsion painting for inner walls & ceiling

Providing and applying painting in two coats with plastic emulsion paint and with
primer of approved brand on wall surface to give an even approved shade after
thoroughly brushing the surface, free from mortar drops and other foreign matter
including preparing the surface even and sand paper smooth, cost of materials,
labour, complete as per specifications.

for inner walls, same as inner plaster qty item no. 9 with deductions
213.5461 sqm

17 Water proof cement painting for external walls

Providing and finishing external walls in two coats
with waterproof cement paint & primer of approved brand and shade to give an
even shade after throughly brooming the surface to remove all dirt and loose
powdered material, free from mortar drops and other foreign matter cost of
materials, labour, complete as per specifications

for external walls, same as external plaster qty item no 9 110.715 sqm

Electrical Wiring & Fitting and connections 7.0% of esimated cost

18

Sanitary & water supply fotting and connections 7.0% of the estimated cost
19

Contingencies & other missellaneous works (like fixtures, hold fasts, steps ets)
20 7.0% of the estimated cost

Page 10
Sl. No. Particulars No L B D Qty Units

First Floor
Sl. No. Particulars No L B D Qty Units

3 RCC of design mix M20 for Column & Column footing

Providing and laying Cement Concrete M20 for R.C.C .Plinth beams using clean
granite or trap jelly, 20 mm and down size with steel or plywood or plank centering
&shuttering form work including machine mixing,laying,vibrating and finishing
including curing etc. to complete(Exclusive of cost of steel & fabrication charges )

for columns 15 0.23 0.45 3.45 5.356125 cum

6 B.B Masonry on CM 1:6

KSRB 6-1.2 : Providing and constructing burnt brick masonry for basement and
superstructure with approved quality of non-modular bricks of standard size of
class designation 3.5Newton per sqmm with cement mortar1:6 including cost of
materials, labour charges, scaffolding, curing complete as per specifications.

for superstructure 2 7 0.23 2.85 9.177

3 12.5 0.23 2.85 24.58125
3 2.73 0.11 2.85 2.567565
1 3.58 0.11 2.85 1.12233
deductions for openings
w 2 1.5 0.23 1.2 0.828
w1 1 1.5 0.23 0.9 0.3105
w2 5 0.9 0.23 1.2 1.242

Page 11
Sl. No. Particulars No L B D Qty Units
v 1 0.6 0.23 0.6 0.0828
D 1 1 0.23 2.1 0.483
D1 5 0.9 0.11 2.1 1.0395
D2 1 0.75 0.11 2.1 0.17325
Total 33.289095 cum

7 RCC of design mix M20

Providing and laying Cement Concrete M20 for R.C.C .Plinth beams using clean
granite or trap jelly, 20 mm and down size with steel or plywood or plank centering
&shuttering form work including machine mixing,laying,vibrating and finishing
including curing etc. to complete(Exclusive of cost of steel & fabrication charges )

for lintel 2 7 0.23 0.15 0.483

3 12.5 0.23 0.15 1.29375
3 2.73 0.11 0.15 0.135135
1 3.58 0.11 0.15 0.05907
Total 1.970955 cum

for chejja & racks 2 1.5 0.45 1.35

1 1.5 0.45 0.675
5 0.9 0.45 2.025
1 0.6 0.45 0.27
6 2.73 0.45 7.371
Total 11.691 sqm

for staircase
base flight 1 0.75 0.45 0.25 0.084375
slab of flight (inclined) 1 6.5 0.75 0.15 0.73125
landing 1 0.75 0.75 0.15 0.084375
steps 23 0.75 0.11 0.25 0.474375
Total 1.374375 cum

for roof slabs 1 7 12.5 0.15 13.125 cum

for roof beams 3 7 0.23 0.38 1.8354

3 10.5 0.23 0.38 2.7531
2 2.74 0.23 0.38 0.478952
1 1.22 0.23 0.38 0.106628
5.17408 cum

8 Doors & Windows Frames

Page 12
Sl. No. Particulars No L B D Qty Units
Providing Teak wood frames of doors, windows,
clerestory windows, ventilators and other frames, wrought, framed or assembled
including making plaster groves (excluding cost of cement concrete and side
clamps), but including cost of materials, labour, HOM
of machineries complete as per specifications.

D 2 1.15 0.127 0.076 0.0221996

2 2.1 0.127 0.076 0.0405384
D1 10 1.05 0.127 0.076 0.101346
10 2.1 0.127 0.076 0.202692
D2 2 0.9 0.127 0.076 0.0173736
2 2.1 0.127 0.076 0.0405384
W 4 1.65 0.127 0.076 0.0637032
4 1.2 0.127 0.076 0.0463296
W1 2 1.65 0.127 0.076 0.0318516
2 0.9 0.127 0.076 0.0173736
W2 10 1.05 0.127 0.076 0.101346
10 1.2 0.127 0.076 0.115824
V 2 0.75 0.127 0.076 0.014478
2 0.6 0.127 0.076 0.0115824
Total 0.8271764 cum

9 Plastering in CM 1:4
Providing plain plastering to concrete surface 12mm thick with c.m 1:4 including
providing and removeing schaffolding and rounding of all corners wherever
required with smooth lime rendearing curing etc., to complete.
Inner walls, ceiling
Hall 2 3.58 2.85 20.406
2 7.54 2.85 42.978
1 3.58 7.54 26.9932
Bed 1 2 2.73 2.85 15.561
2 3.79 2.85 21.603
1 3.79 2.73 10.3467
bed 2 2 3.58 2.85 20.406
2 4.36 2.85 24.852
1 4.36 3.58 15.6088
kitchen 2 2.73 2.85 15.561
2 2.47 2.85 14.079
1 2.73 2.47 6.7431
dining 2 2.73 2.85 15.561
2 2.29 2.85 13.053
1 2.73 2.29 6.2517
toilet 2 1.67 2.85 9.519
2 1.22 2.85 6.954

Page 13
Sl. No. Particulars No L B D Qty Units
1 1.22 1.67 2.0374
external walls 1 39 3.45 134.55

deductions for openings

2 1.5 1.2 3.6
1 1.5 0.9 1.35
5 0.9 1.2 5.4
1 0.6 0.6 0.36
1 1 2.1 2.1
5 0.9 2.1 9.45
1 0.75 2.1 1.575
Total 399.2289 sqm
10 Mosaic tiles flooring
Providing flooring with Mosiac tiles conforming to I.S specification with marble
chips laid in CM 1:3 on bed of 10cms. Thick cement concrete 1:4:8 and machine
polishing three times to have a granolithic finish incluiding oxalic acid wash etc.
complete.

hall 1 3.58 7.54 26.9932

bed 1 1 3.58 4.36 15.6088
bed 2 1 2.73 3.79 10.3467
kitchen 1 2.73 2.47 6.7431
dining 1 2.73 2.61 7.1253
toilet 1 1.67 1.22 2.0374
Total 68.8545 sqm
11 Ceramic tiles fixing
Providing Dadooing with I st class Ceramic Tiles of size 200cmsx300mms for
walls with borders set in C.M 1:3 and pointed with plaster of paris and white
cement, cleaning,washing, curing etc.

Toilet 2 1.67 2.1 7.014

2 1.22 2.1 5.124

kitchen 1 4.73 1.5 7.095

deductions for openings
1 1.5 0.9 1.35
1 0.6 0.6 0.36
Total 17.523 sqm
12 TMT Steek (Fe500) for RCC works

Page 14
Sl. No. Particulars No L B D Qty Units
Providing T.M.T steel reinforcement for R.C.C work
including straightening, cutting, bending, hooking, placing in position, lapping
and / or welding wherever required, tying with binding wire and anchoring to the
adjoining members wherever necessary complete as per design (laps, hooks and
wastage shall not be measured and paid) cost of materials, labour, HOM of
machinery complete as per specifications.

column footing 15.18 0.50% 78.5 5.95815

columns 5.35 1.00% 78.5 4.19975
plinth beams 5.59 1.00% 78.5 4.38815
lintel 1.97 0.75% 78.5 1.1598375
chejja, racks 1.7535 0.50% 78.5 0.68824875
staircase 1.374 0.75% 78.5 0.8089425
slab 13.125 0.80% 78.5 8.2425
roof beams 5.17 1% 78.5 4.05845
missellaneous works 0.3
Total 29.80402875 Qtl

13 Door shutters
Providing Teak wood frames of doors, windows,
clerestory windows, ventilators and other frames, wrought, framed or assembled
including making plaster groves (excluding cost of cement concrete and side
clamps), but including cost of materials, labour, HOM
of machineries complete as per specifications.
Specification No. KBS 9.33

D 1 1 2.1 2.1
D1 5 0.9 2.1 9.45
D2 1 0.75 2.1 1.575
13.125 sqm

14 Window shutters
Providing and fixing in position fully glazed for windows
shutters with Teak wood styles and rails of 35mm. thick 75mm wide in single
shutters with 4mm thick plain glass fixed with wooden beading including cost of
materials, labour charges, HOM of machineries complete as per specifications.
(excluding cost of fixtures)

W 2 1.5 1.2 3.6

W1 1 1.5 0.9 1.35
W2 5 0.9 1.2 5.4
V 1 0.6 0.6 0.36
10.71 Sqm

Page 15
Sl. No. Particulars No L B D Qty Units

15 Synthetic enamel painting to wood works

Applying priming coat over new wood surface and / or wood based surface with
white lead paint priming including preparing the surface after thoroughly cleaning
oil, grease, dirt and foreign matter, sand papering and knotting ready mix paint
including cost of materials, labour, complete as per specifications

double as wood work, item no. 13,14 47.67 sqm

16 Plastic emulsion painting for inner walls & ceiling

Providing and applying painting in two coats with plastic emulsion paint and with
primer of approved brand on wall surface to give an even approved shade after
thoroughly brushing the surface, free from mortar drops and other foreign matter
including preparing the surface even and sand paper smooth, cost of materials,
labour, complete as per specifications.

for inner walls, same as inner plaster qty item no. 9 with deductions
264.6789 sqm

17 Water proof cement painting for external walls

Providing and finishing external walls in two coats
with waterproof cement paint & primer of approved brand and shade to give an
even shade after throughly brooming the surface to remove all dirt and loose
powdered material, free from mortar drops and other foreign matter cost of
materials, labour, complete as per specifications

for external walls, same as external plaster qty item no 9 110.715 sqm

Electrical Wiring & Fitting and connections 7.0% of esimated cost

18

Sanitary & water supply fotting and connections 7.0% of the estimated cost
19

Contingencies & other missellaneous works (like fixtures, hold fasts, steps ets)
20 7.0% of the estimated cost

Page 16
Sl. No. Particulars No L B D Qty Units

Terrace Floor

Sl. No. Particulars No L B D Qty Units

3 RCC of design mix M20 for Column & Column footing

Providing and laying Cement Concrete M20 for R.C.C .Plinth beams using clean
granite or trap jelly, 20 mm and down size with steel or plywood or plank centering
&shuttering form work including machine mixing,laying,vibrating and finishing
including curing etc. to complete(Exclusive of cost of steel & fabrication charges )

for columns 15 0.23 0.45 1 1.5525 cum

6 B.B Masonry on CM 1:6

KSRB 6-1.2 : Providing and constructing burnt brick masonry for basement and
superstructure with approved quality of non-modular bricks of standard size of
class designation 3.5Newton per sqmm with cement mortar1:6 including cost of
materials, labour charges, scaffolding, curing complete as per specifications.

Page 17
Sl. No. Particulars No L B D Qty Units
parapet 2 7 0.23 1 3.22
3 12.5 0.23 1 8.625
Total 11.845 cum

9 Plastering in CM 1:4
Providing plain plastering to concrete surface 12mm thick with c.m 1:4 including
providing and removeing schaffolding and rounding of all corners wherever
required with smooth lime rendearing curing etc., to complete.

parapet (two side) 4 7 2.23 62.44

4 12.5 2.23 111.5
Total 173.94 sqm

12 TMT Steek (Fe500) for RCC works

Providing T.M.T steel reinforcement for R.C.C work
including straightening, cutting, bending, hooking, placing in position, lapping
and / or welding wherever required, tying with binding wire and anchoring to the
adjoining members wherever necessary complete as per design (laps, hooks and
wastage shall not be measured and paid) cost of materials, labour, HOM of
machinery complete as per specifications.

columns 1 1.155 1.00% 78.5 0.906675

missellaneous works 0.1
Total 1.006675 Qtl

5 Water proof cement painting for external walls

Providing and finishing external walls in two coats
with waterproof cement paint & primer of approved brand and shade to give an
even shade after throughly brooming the surface to remove all dirt and loose
powdered material, free from mortar drops and other foreign matter cost of
materials, labour, complete as per specifications

for external walls, same as external plaster qty item no 9 173.94 sqm

Page 18
 Estimation of Residential (GF+FF)
Name of the Work Building

Name of the Owner Shri Jyoti Rukamanna Indi

Sy. No. 747/B

Plot No. 74

Place Vijayapur

15,60,000/-
Estimated Cost of the Project (Fifteen Lakh Sixty Thousand rupees
Only)

PWD S.R. Rates - 2019-20

Rates
Belagavi Circle

Er. Ravikumr CB
B.E (Civil)
Associate Member - IEI Kolkata
Reg No : AM1760346
Corporation Reg. No : VIJ-BL-91
Vijayapur-586101
 Detailed Estimation
Ground Floor
Sl. No. Particulars No L B D Qty Units Rate Amount
1 Wadrobe with 10mm Ply: Using 19mm Plywood and
1mm matt Finish Laminated Olive Hyudrualic Cot
fitting with 50kg Capacity
Hall 1 3 0 3 9
1 3.5 0 3 10.5
total 19.5 Cum 10580 206310

2 Partition : Using 19mm plywood and matt finish

laminated 8mm thicketched glass installation
Hall 1 1.5 0 2.1 3.15
1 1.2 0 2.1 2.52
total 5.67 Cum 8550 48478.5

3 Tv Unit : Unsing 19mm and 1mm glossy finish

laminated telescopic channel of godrej brand will be
used
Hall 1 3 0 3 9
total 9 Cum 9580 86220

4 Wadrobe 8mm Ply: Provide with closing space.

Example would be created doors for shelves, loft etc.
Bed room 1 1 3 0 3 9
Bed room 2 1 2.5 0 3 7.5
total 16.5 Cum 8650 142725

5 Dressing Unit: Unsing 19mm and 1mm glossy finish

laminated telescopic channel of godrej brand will be
used
Bed room 1 1 1.8 0 2.1 3.78
Bed room 2 1 1.5 0 2.1 3.15
total 6.93 Cum 9850 68260.5
6 Partition : Using 19mm plywood and matt finish
laminated 8mm thicketched glass installation
Bed room 1 1 1.5 0 2.1 3.15
1 1.2 0 2.1 2.52
Bed room 2 1 1.5 0 2.1 3.15
1 1.2 0 2.1 2.52
total 11.34 Cum 8550 96957

7 Modular Kitchen : Providing with foam

material :Provide with closing space. Example would
be created doors for shelves,
1 loft 5.2
etc. 0 1 5.2
total 5.2 Cum 12550 65260
 8 Wadrobe 8mm Ply: Provide with closing space.
Example would be created doors for shelves, loft etc.
Kitchen 1 2.5 0 3 7.5
total 7.5 Cum 8650 64875

TOTAL FIRST FLOOR 779086

First Floor
Sl. No. Particulars No L B D Qty Units Rate Amount
1 Wadrobe with 10mm Ply: Using 19mm Plywood and
1mm matt Finish Laminated Olive Hyudrualic Cot
fitting with 50kg Capacity

Hall 1 3.5 0 3 10.5

1 5.2 0 3 15.6
total 26.1 Cum 10580 276138

2 Partition : Using 19mm plywood and matt finish

laminated 8mm thicketched glass installation
Hall 1 1.5 0 2.1 3.15
1 1.2 0 2.1 2.52
total 5.67 Cum 8550 48478.5

3 Tv Unit : Unsing 19mm and 1mm glossy finish

laminated telescopic channel of godrej brand will be
used
Hall 1 3 0 3 9
total 9 Cum 9580 86220

4 Wadrobe 8mm Ply: Provide with closing space.

Example would be created doors for shelves, loft etc.
Bed room 1 1 3 0 3 9
Bed room 2 1 2.5 0 3 7.5
total 16.5 Cum 8650 142725

5 Dressing Unit: Unsing 19mm and 1mm glossy finish

laminated telescopic channel of godrej brand will be
used
Bed room 1 1 1.8 0 2.1 3.78
Bed room 2 1 1.5 0 2.1 3.15
6 Partition : Using 19mm plywood and matt finish
laminated 8mm thicketched glass installation
Bed room 1 1 1.5 0 2.1 3.15
1 1.2 0 2.1 2.52
Bed room 2 1 1.5 0 2.1 3.15
1 1.2 0 2.1 2.52
total 11.34 Cum 8550 96957

7 Modular Kitchen : Providing with foam

material :Provide with closing space. Example would
be created doors for shelves, loft etc.
1 5.2 0 1 5.2
total 5.2 Cum 12550 65260

8 Wadrobe 8mm Ply: Provide with closing space.

Example would be created doors for shelves, loft etc.
Kitchen 1 2.5 0 3 7.5
total 7.5 Cum 8650 64875

TOTAL FIRST FLOOR 780653.5

TOTAL AMOUNT = 1559739.5

TOTAL AMOUNT SAY = 1560000