ESTIMATE OF

PROPOSED RESIDENTIAL CONSTRUCTION

FOR SHRIMATI KAUSHALYA AASARAM JAYBHAYE
ON PLOT NO. 27, S. NO. 9/1 A , AT SAVEDI, AHMEDNAGAR

Rate Excluding
Sr. No. Description Quantity Unit Amount
GST

Excavation for foundation in earth, soil of all types, sand, gravel and soft murum
including removing the excavated material up to a distance of 50 m. beyond the
1 building area and stacking and spreading as directed, dewatering, preparing the 40.50 CuM 157.00 6,358.50
bed for the foundation and necessary back filling, ramming, watering including
shoring and strutting etc. complete. (Lift upto 1.5 m.) By Mechanical Means

Filling in plinth and floors with approved excavated material in 15cm. to 20cm.
2 30.15 CuM 96.00 2,894.05
layers including watering and compacting etc. complete.
Filling in plinth and floors with contractors material / brought from outside and
3 approved by Engineer incharge in layers of 15 cm to 20 cm including watering and 34.25 CuM 440.00 15,070.57
compaction etc. complete.
Providing dry / trap / granite / quartzite / gneiss rubble stone soling 15 cm to 20
4 13.96 CuM 1,050.00 14,656.64
cm thick including hand packing and compacting etc. complete.

Providing and laying Cast in situ / Ready Mix cement concrete in M-10 of trap /
granite / quartzite / gneiss metal for foundation and bedding including bailing out
water, Steel centering, formwork, laying / pumping, compacting, roughening them
5 if special finish is to be provided, finishing if required and curing complete, with 8.56 CuM 4,766.00 40,790.29
fully automatic micro processor based PLC with SCADA enabled reversible Drum
Type mixer/concrete Batch mix plant (Pan mixer) etc. complete. With fine
aggregate (Natural Sand / Crushed sand VSI Grade finely washed etc)

Providing and laying in situ / Ready Mix cement concrete 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, Steel centering formwork, laying / pumping cover blocks, compaction
6 and curing roughening the surface if special finish is to be provided (Excluding 6.66 CuM 5,704.00 37,988.64
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 fine aggregate (Natural Sand /
Crushed sand VSI Grade finely washed etc.)
Providing and laying Cast in situ / Ready Mix cement concrete M-20 of trap /
granite / quartzite / gneiss metal for R.C.C. columns as per detailed designs and
drawing or as directed including steel 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
7 6.62 CuM 11,252.00 74,533.25
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 fine aggregate (Natural Sand / Crushed sand VSI
Grade finely washed etc)

Providing and laying Cast in situ / Ready Mix cement 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 steel centering, formwork, cover
blocks, laying/pumping, compactionand roughening the surface if special finish is
8 12.96 CuM 9,908.00 128,439.10
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 fine aggregate (Natural Sand / Crushed sand VSI Grade finely washed etc)
 Providing and laying Cast in situ / Ready Mix cement concrete M-20 of trap /
granite / quartzite / gneiss metal for R.C.C. slabs and landings as per detailed
designs and drawings including steel 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
9 8.08 CuM 12,037.00 97,277.77
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 fine aggregate (Natural Sand / Crushed sand VSI Grade finely
washed etc)
Providing and laying Cast in situ / Ready Mix cement 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,
formwork, steel props, laying / pumping, compaction, finishing uneven and
honeycombed surface with C.M. 1:3 of sufficient minimum thickness to give a
10 smooth and even surface or roughening the surface if special finish is to be 1.46 CuM 11,827.00 17,307.63
provided and curing etc. complete. (Excluding einforcement, 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 fine
aggregate (Natural Sand / Crushed sand VSI Grade finely washed etc.)

Providing and fixing in position TMT - FE - 500 bar reinforcement of various

diameters for R.C.C. pile caps, footings, foundations, slabs, beams columns,
11 canopies, staircase, newels, chajjas, lintels pardis, copings, fins, arches etc. as per 2.48 MT 62,581.00 155,200.88
detailed designs, drawings and schedules. including cutting, bending, hooking the
bars, binding with wires or tack welding and supporting as required complete.

Providing second class Burnt Brick masonry with conventional / I.S. type bricks in
cement mortar 1:6 in foundations and plinth of inner walls / in plinth external walls
12 4.83 CuM 5,820.00 28,101.23
including bailing out water manually, striking joints on unexposed faces, raking
out joints on exposed faces and watering etc. Complete.

Providing second class Burnt Brick masonry with conventional / I.S. type bricks in
13 cement mortar 1:6 in superstructure including striking joints, raking out joints, 24.98 CuM 6,004.00 149,976.92
watering and scaffolding etc. Complete
Providing cement based water proofing treatment to terraces (Indian water
proofing or alike) with brick bats laid in required slope to drain the water for any
span after cleaning the base surface. Applying a coat of cement slurry admixed
with approved water proofing compound and laying the brick bats on bottom layer
in C.M.1:5 admixed with approved water proofing compound filling up to half depth
of brick bats, curing this layer for 3 days, applying cement slurry over this layer
joints of brick bats with C.M.1:3 admixed with approved water proofing compound
14 and finally top finishing with average 20 mm thick layers of same mortar added 60.99 SqM 937.00 57,147.63
with jute fiber at 1 Kg per bag including finishing the surface smooth with cement
slurry admixed with approved water proofing compound. Marking finished surface
with false squares of 300mm x 300 mm. making the junctions at the parapet
rounded and tapered top for required height, with drip mould at the junction of
plaster and parapet and curing and covering 10years Guarantee against
leakproofness on Court fee stamp paper of Rs. 500/- including ponding test etc.
complete.

Providing waterproofing in W.C. and bath including brick bat coba in all position
including providing and laying 12mm bedding in cement mortor 1:3 on vergin
concrete slab with waterproofing compound @ 1kg/per bag of cement laying brick
bat coba of required thickness in cm 1:5 with waterproofing compound 1 kg/bag of
15 3.52 CuM 5,100.00 17,952.00
cement grouting and finishing the top layer with 20mm thick brick bedding in cm
mortor 1:3 with waterproofing compound 1 kg/per bag of cement and testing the
treated portion for 48 hours by pond test and covering ten years' guarantee on
requisite stamp paper including curing etc. complete.

Providing internal cement plaster 12mm thick in single coat in cement mortar 1:3
16 without neeru finish to concrete or brick surfaces, in all position including 204.90 SqM 243.00 49,790.70
scaffolding and curing etc. complete.
 Providing rough cast cement plaster externally in two coats with coloured cement
finish to concrete / brick / stone masonry surfaces in all positions with base coat
17 12 to 15 mm. thick in C.M. 1:4 using gray cement and rough cast treatment 12 mm 230.72 SqM 538.00 124,126.02
thick in proportion of 1:1 1/2:3 using colour pigment including scaffolding and
fourteen days curing etc. complete.
Providing neeru finish to plastered surfaces in all positions including scaffolding
18 204.90 SqM 51.00 10,449.90
and curing etc. complete.
Providing and laying vitrified matt finish tiles having size 590 mm to 605 mm x to
605 mm of 8 to 10 mm thickness and confirming IS. 15622-2006 (Group Bla) of
19 approved make, shade and pattern for flooring in required position laid on a bed of 44.46 SqM 850.00 37,791.00
1:4 cement mortar including neat cement float, filling joints, curing and cleaning
etc. complete. b) Skirting

Providing and laying machine cut machine polished machine cut Kota stone slabs
20 to 25 mm thick for treads and risers of steps and staircases, with rounded
20 18.26 SqM 1,316.00 24,033.58
nosing for the treads on a bed of 1:4 cement mortar including cement float, filling
joints with neat cement slurry, curing, polishing and cleaning etc. complete.

Providing and laying ceramic tiles of having size 30 cm. x 30 cm. and confirming to
corresponding I.S. for dado and skirting in required position with readymade
21 19.92 SqM 1,108.00 22,071.36
adhesive mortar of approved quality on plaster of 1:2 cement mortar including joint
filling with white / colour cement slurry cleaning curing etc. complete.

Providing and preparing kitchen otta up to 75 cm width, made up from Granite 30

mm thick and 75 cm high vertical support of kadppa at 1 m. c/c of 25 mm thick
both side polished Granite middle shelf and bottom of 20 mm thick one side
22 2.33 SqM 2,827.00 6,572.78
polished Granite with facia patti of 20 x 50 mm Granite including all material
labour cutting fixing with cement mortar and araldite curing polished and cleaning
etc. complete.
Providing and applying two coats of exterior Apex paint confirming to
corresponding I.S. of approved manufacture and of approved colour to the
23 plastered surfaces including cleaning, preparing the plaster surface, applying 230.72 SqM 247.00 56,987.22
primer coat, scaffolding if necessary, and watering the surface for two days etc.
complete.
Providing and applying washable oil-bound distemper of approved colour and
24 shade to old and new surfaces in two coats including scaffolding, preparing the 204.90 SqM 39.50 8,093.55
surfaces. (excluding the primer coat.) etc. complete.
Providing and fixing frame with / without ventilator of size as specified with
Country cut teak wood for doors and windows including chamfering, rounding,
25 0.04 CuM 164,576.00 6,632.41
rebating, iron holdfast of size 300mm x 40mm x 5mm with oil painting, etc.
complete
Providing and fixing solid core flush door shutter in single leaf 32 mm thick
decorative type of exterior grade as per detailed drawings approved face veneers
3 mm thick on both faces or as directed, all necessary beads, mouldings and
26 4.03 CuM 2,868.00 11,563.78
lipping, wrought iron hold fasts, chromium plated fixtures and fastenings, with
brass mortise lock, chromium plated handles on both sides, and finishing with
French Polish etc. complete.
Providing and fixing M40 grade thick vibrated pull cast or similar type concrete
frame with chamfer conforming to I.S. 65241983 having 6 mm dia. bars 3 Nos. And
27 stirrups @250 mm c/c and fixing in wall with 6 Nos of hold fast of 12 mm dia bars 42.40 RMT 757.00 32,096.80
500 mm long including primer and oil painting etc, complete) frame size 60 mm x
100 mm .

Providing and fixing solid core flush door shutter commercial in single leaf 32mm
thick without ventilator commercial type of exterior grade as per detailed
28 3.30 SqM 2,326.00 7,675.80
drawings with wrought iron holdfast, stainless steel fixtures and fastenings and
handles on both sides and finishing with oil painting 3 coats complete.

Providing and fixing M.S. grill door 24 kg/sqm of various size as per detailed
29 drawings without hot dip coating, iron fixtures and fastenings and 3 coats of oil 12.96 SqM 2,441.00 31,635.36
painting etc
 Providing and fixing in position (as per 1868 / 1982) Alluminium 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.
Interlocking section 40 x 18 x 1.10 mm at weight 0.469 kg/Rmt. and handle and top
30 12.96 SqM 5,164.00 66,925.44
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 selflocking catch fitted in
vertical section of shutter including 5mm thick plain glass and aluminium
mosquito net shutter with stainless steel jail with all required screws and nuts
etc, complete. With colour Anodising with box

Providing and fixing in position powder coated aluminium louvered windows /

ventilator of various sizes with powder coating as per detailed drawing and
31 0.54 SqM 2,670.00 1,441.80
specifications including aluminium frames 80 x 38 mm x 1.22 mm box type, 5 mm
thick sheet glass louvers, of approved quality etc. complete.
Providing and fixing collapsible steel gate in one / two leaves with hot rolled
vertical channels of 18 x 9 x 3 mm minimum size, crossings of M.S. flats of size 18 x
5 mm T or E section for runner of minimum 40 x 6 mm size for flange, M.S. flat for
top runner of minimum size 40 x 12 mm with roller wheels confirming to grade F.G.
32 150 fitted with snap headed rivets of minimum size 6 mm max. spacing of vertical 2.10 SqM 2,939.00 6,171.90
channels be 100 mm enclosed gate position and clear space of 150 mm between
two sets of crossings with hold fasts, stoppers, spaces, handles, locking
arrangement and one coat of red lead primer and oil painting etc. complete. (I.S.
105211983).
33 Royalty Charges (for Concerned Material / Items) 6,950.00

Total 1,354,704.49
Add Electrification 8% 108,376.36
Add Plumbing & Sanitation 10% 135,470.45
Add Contengncies, Over Head & MaintanenceCharges 5% 67,735.22
Total 1,666,286.52
Insurance 1% 16,662.87
Total 1,682,949.39
Add GST 12% 201,953.93
Net Total 1,884,903.31