DETAIL ESTIMATE TO ACCOMPANY THE DESIGN OF PROPOSED COMMERCIAL BUILDING FOR MR.SHAHIRSHA

cellar floor 1 Earthwork excavation in ordinary soil

and dumping the excavated soil in adjacent places including charges complete.cellar floor 1 43.18 27.44 2.20 2606.69

1 16.22 15.72 2.20 560.951 21.46 8.94 2.20 422.081 14.72 9.00 2.20 291.46

RB 5 41.18 2.00 1.50 617.70RB 7 23.2 2.00 1.50 487.20RB 1 23.31 2.00 1.50 69.93RB 1 19.52 2.00 1.50 58.56

1 13.8 2.00 1.50 41.401 15 2.00 1.50 45.001 5.12 2.00 1.50 15.361 1.8 2.00 1.50 5.40

Arc length 1 24 2.00 1.50 72.001 3.3 2.00 1.50 9.901 15.3 2.00 1.50 45.90

RAMP 1 19.7 3.00 1.00 59.101 9 5.75 1.00 51.75

5460.37

2 Providing and laying plain cement concrete 1:5:10 using 40mm nominal size brokenstone including cost of conveyance of all materials to site,labour charges for laying cement concrete etc complete. cellar floor 1 43.18 27.44 0.15 177.73

1 16.22 15.72 0.15 38.251 21.46 8.94 0.15 28.781 14.72 9.00 0.15 19.87

RB 5 41.18 2.00 0.15 61.77RB 7 23.2 2.00 0.15 48.72RB 1 23.31 2.00 0.15 6.99RB 1 19.52 2.00 0.15 5.86

1 13.8 2.00 0.15 4.141 15 2.00 0.15 4.501 5.12 2.00 0.15 1.541 1.8 2.00 0.15 0.54

Arc length 1 24 2.00 0.15 7.20

m3

1 3.3 2.00 0.15 0.991 15.3 2.00 0.15 4.59

RAMP 1 19.7 3.00 0.15 8.861 9 5.75 0.15 7.76

LIFT 1 3.5 2.00 0.15 1.051 2.7 2.00 0.15 0.811 3.5 2.00 0.15 1.051 2.4 2.00 0.15 0.72

431.723 Reinforced cement concrete 1:2:4 using

20mm nominal size broken stone for mat footing including cost and conveyanceof all materials to site,labour charges and labour for formwork,shuttering etc complete.excluding steelRB 5 41.18 2.00 0.25 102.95RB 7 23.2 2.00 0.25 81.20RB 1 23.31 2.00 0.25 11.66RB 1 19.52 2.00 0.25 9.76

1 13.8 2.00 0.25 6.901 15 2.00 0.25 7.501 5.12 2.00 0.25 2.561 1.8 2.00 0.25 0.90

Arc length 1 24 2.00 0.25 12.001 3.3 2.00 0.25 1.651 15.3 2.00 0.25 7.65

LIFT 1 3.5 2.00 0.25 1.751 2.7 2.00 0.25 1.351 3.5 2.00 0.25 1.751 2.4 2.00 0.25 1.20

250.784 Steel reinforcement for R.C.C works

bent cold and placed in position and bind with 18 gauge GI binding wire etc including cost of binding wire, wastage and conveyance of all materials to site, labourcharges for binding wire etc complete

251x80kg/m3 20080 kg

5 Reinforced cement concrete 1:2:4 using 20mm nominal size broken stone for RAFT BEAM including cost and conveyanceof all materials to site,labour charges and labour for formwork,shuttering etc complete excluding steel

m3

m3

RB 5 41.18 0.40 0.50 41.18RB 7 23.2 0.40 0.50 32.48RB 1 23.31 0.40 0.50 4.66RB 1 19.52 0.40 0.50 3.90

1 13.8 0.40 0.50 2.761 15 0.40 0.50 3.001 5.12 0.40 0.50 1.021 1.8 0.40 0.50 0.36

Arc length 1 24 0.40 0.50 4.801 3.3 0.40 0.50 0.661 15.3 0.40 0.50 3.06

LIFT 1 3.5 0.40 0.50 0.701 2.7 0.40 0.50 0.541 3.5 0.40 0.50 0.701 2.4 0.40 0.50 0.48

100.31

6 Steel reinforcement for R.C.C works bent cold and placed in position and bind with 18 gauge GI binding wire etc including cost of binding wire, wastage and conveyance of all materials to site, labourcharges for binding wire etc complete

100.31 x220kg/m3 22000

7 Reinforced cement concrete 1:2:4 using 20mm nominal size broken stone for Retaining wall including cost and conveyanceof all materials to site,labour charges and labour for formwork,shuttering etc complete excluding steel

1 178.00 0.20 2.50 89.00

89.00

8 Steel reinforcement for R.C.C works bent cold and placed in position and bind with 18 gauge GI binding wire etc including cost of binding wire, wastage and conveyance of all materials to site, labourcharges for binding wire etc complete

89 x 100 kg/m3 8900 kg

9 Reinforced cement concrete 1:2:4 using 20mm nominal size broken stone for columns

m3

m3

including cost and conveyanceof all materials to site,labour charges and labour for formwork,shuttering etc complete excluding steel

56 0.23 0.60 3.00 23.18

23.18

10 Steel reinforcement for R.C.C works bent cold and placed in position and bind with 18 gauge GI binding wire etc including cost of binding wire, wastage and conveyance of all materials to site, labourcharges for binding wire etc complete

23.18 x300 kg/m3 6954 kg

11 Reinforced cement concrete 1:2:4 using 20mm nominal size broken stone for roofbeam including cost and conveyanceof all materials to site,labour charges and labour for formwork,shuttering etc complete excluding steel

RB 5 41.18 0.24 0.50 24.71RB 7 23.2 0.24 0.50 19.49RB 1 23.31 0.24 0.50 2.80RB 1 19.52 0.24 0.50 2.34

1 13.8 0.24 0.50 1.661 15 0.24 0.50 1.801 5.12 0.24 0.50 0.611 1.8 0.24 0.50 0.22

Arc length 1 24 0.24 0.50 2.881 3.3 0.24 0.50 0.401 15.3 0.24 0.50 1.84

LIFT 1 3.5 0.24 0.50 0.421 2.7 0.24 0.50 0.321 3.5 0.24 0.50 0.421 2.4 0.24 0.50 0.29

60.1912 Steel reinforcement for R.C.C works

bent cold and placed in position and bind with 18 gauge GI binding wire etc including cost of binding wire, wastage and conveyance of all materials to site, labourcharges for binding wire etc complete

60.19 x300 kg/m3 18057 kg

m3

m3

13 Reinforced cement concrete 1:2:4 using 20mm nominal size broken stone for roofslab including cost and conveyanceof all materials to site,labour charges and labour for formwork,shuttering etc complete excluding steel

1 42.38 26.10 0.12 132.731 23.46 14.00 0.12 39.411 22.62 9.76 0.12 26.49

198.64deduction 1 1.00 12.00 0.12 1.44

2 4.00 8.70 0.12 8.35

9.79

less deduction 188.85

14 Steel reinforcement for R.C.C works bent cold and placed in position and bind with 18 gauge GI binding wire etc including cost of binding wire, wastage and conveyance of all materials to site, labourcharges for binding wire etc complete

188.85 x 80 kg/m3 15108 kg

15using high quality wire cut bricks ofapproved size 19cmx9cmx9cm wellsoaked including cost and conveyanceof all materials to site, labour chargesfor curing, scaffolding etc completewall

1 40 0.24 2.5 24.00

24.00

16 Reinforced cement concrete 1:2:4 using 20mm nominal size broken stone forstair, including cost and conveyance of all materials to site, labour charges, hire and labour for formwork,shuttering, etc complete.excluding steel

1 40 0.24 0.15 1.4419 2.4 0.30 0.10 1.37

m3

m3

m3

Brick work in cm 1:6, 23cm thick

m3

20 2.4 0.15 0.10 0.7219 2.4 0.30 0.10 1.3720 2.4 0.15 0.10 0.72

5.62

17 Steel reinforcement for R.C.C works bent cold and placed in position and bind with 18 gauge GI binding wire etc including cost of binding wire, wastage and conveyance of all materials to site, labourcharges for binding wire etc complete5.62 x100kg/m3 562

18 Reinforced cement concrete 1:2:4 using 20mm nominal size broken stone for floor slab including cost and conveyance of all materials to site, labour charges, hire and labour for formwork,shuttering, etc complete.excluding steel

1 40.70 25 0.15 152.631 40.50 2 0.15 12.151 33.50 3.5 0.15 17.591 13.50 5.5 0.15 11.141 6.50 5.5 0.15 5.361 6.80 3.1 0.15 3.161 6.80 1.5 0.15 1.531 6.00 2.7 0.15 2.431 10.00 5.85 0.15 8.771 6.50 5.9 0.15 5.75

220.51

19 Steel reinforcement for R.C.C works bent cold and placed in position and bind with 18 gauge GI binding wire etc including cost of binding wire, wastage and conveyance of all materials to site, labourcharges for binding wire etc complete220.51x100kg/m3 22051

20 Supplying and filling the basement with supplied red earth including cost of materials and labour

1 178.00 1.00 2.00 356.00

356.0021 Plastering walls with cm 1:6,12mm thick

m3

m3

m3

one coat floated hard and trowelled smoothincluding cost and conveyance of all materials to site and labour charges etc complete.

2 178.00 3 1068.002 40.00 3 240.00

1308.0022 Plastering ceiling with cement mortar

1:3, 9mm thick one coat floated hard and trowelled smooth including cost and conveyance of all materials to site and labour charges etc complete.

1 42.38 26.10 1106.121 23.46 14.00 328.441 22.62 9.76 220.771 40 0.24 9.60

19 2.4 0.30 13.6820 2.4 0.15 7.2019 2.4 0.30 13.6820 2.4 0.15 7.20

RB 5 41.18 1.24 255.32RB 7 23.2 1.24 201.38RB 1 23.31 1.24 28.90RB 1 19.52 1.24 24.20

1 13.8 1.24 17.111 15 1.24 18.601 5.12 1.24 6.351 1.8 1.24 2.23

Arc length 1 24 1.24 29.761 3.3 1.24 4.091 15.3 1.24 18.97

LIFT 1 3.5 1.24 4.341 2.7 1.24 3.351 3.5 1.24 4.341 2.4 1.24 2.98

2328.6123 Floor bed for flooring in cement mortar

1:3 including cost of materials and labour

1 40.70 25 1017.501 40.50 2 81.001 33.50 3.5 117.251 13.50 5.5 74.251 6.50 5.5 35.751 6.80 3.1 21.08

m2

m2

1 6.80 1.5 10.201 6.00 2.7 16.201 10.00 5.85 58.501 6.50 5.9 38.35

1470.08

PART B

1approved quality and shade including two coats of priming coat and two coats of putty after rubbing with sand paper andcleaning the surface

inside and outside 1308.00ceiling 2329

3637.00

2 Grill work 1 178.00 0.40 71.20

71.2 m2 @ 25 kg 1780 kg

3 Rolling shutter 2 no s

m2

Painting two coats with distemper of

m2

m2

DETAIL ESTIMATE TO ACCOMPANY THE DESIGN OF PROPOSED COMMERCIAL BUILDING FOR MR.SHAHIRSHA

GROUND FLOOR

1 Reinforced cement concrete 1:2:4 using 20mm nominal size broken stone for columns including cost and conveyanceof all materials to site,labour charges and labour for formwork,shuttering etc complete excluding steel

56 0.23 0.60 3.60 27.82

27.82

2 Steel reinforcement for R.C.C works bent cold and placed in position and bind with 18 gauge GI binding wire etc including cost of binding wire, wastage and conveyance of all materials to site, labourcharges for binding wire etc complete

27.82 x300 kg/m3 8346 kg

3 Reinforced cement concrete 1:2:4 using 20mm nominal size broken stone for roofbeam including cost and conveyanceof all materials to site,labour charges and labour for formwork,shuttering etc complete excluding steel

RB 5 41.18 0.24 0.50 24.71RB 7 23.2 0.24 0.50 19.49RB 1 23.31 0.24 0.50 2.80RB 1 19.52 0.24 0.50 2.34

1 13.8 0.24 0.50 1.661 15 0.24 0.50 1.801 5.12 0.24 0.50 0.611 1.8 0.24 0.50 0.22

Arc length 1 24 0.24 0.50 2.881 3.3 0.24 0.50 0.401 15.3 0.24 0.50 1.84

LIFT 1 3.5 0.24 0.50 0.421 2.7 0.24 0.50 0.321 3.5 0.24 0.50 0.421 2.4 0.24 0.50 0.291 32.87 0.24 0.50 3.941 5.35 0.24 0.50 0.64

m3

1 4.36 0.24 0.50 0.521 1.42 0.24 0.50 0.17

65.474 Steel reinforcement for R.C.C works

bent cold and placed in position and bind with 18 gauge GI binding wire etc including cost of binding wire, wastage and conveyance of all materials to site, labourcharges for binding wire etc complete

65.47 x300 kg/m3 19641 kg

5 Reinforced cement concrete 1:2:4 using 20mm nominal size broken stone for roofslab including cost and conveyanceof all materials to site,labour charges and labour for formwork,shuttering etc complete excluding steel

1 42.38 26.10 0.12 132.731 23.46 14.00 0.12 39.411 22.62 9.76 0.12 26.491 98.00 0.12 11.76

210.40deduction 1 1.00 12.00 0.12 1.44

2 4.00 8.70 0.12 8.35

9.79

less deduction 200.61

6 Steel reinforcement for R.C.C works bent cold and placed in position and bind with 18 gauge GI binding wire etc including cost of binding wire, wastage and conveyance of all materials to site, labourcharges for binding wire etc complete

200 x 80 kg/m3 16000 kg

7using high quality wire cut bricks ofapproved size 19cmx9cmx9cm wellsoaked including cost and conveyanceof all materials to site, labour chargesfor curing, scaffolding etc completewall

m3

m3

m3

m3

Brick work in cm 1:6, 23cm thick

1 53.6 0.24 3.2 41.161 178 0.24 3.2 136.70

177.87deductionglass window 8 5 0.24 3 28.80rolling shutter 4 3 0.24 3 8.64

37.44

less deduction 140.438 Reinforced cement concrete 1:2:4 using

20mm nominal size broken stone forstair, including cost and conveyance of all materials to site, labour charges, hire and labour for formwork,shuttering, etc complete.excluding steel

1 53.6 0.24 0.15 1.931 178 0.24 0.15 6.41

23 2.4 0.30 0.10 1.6624 2.4 0.15 0.10 0.8623 2.4 0.30 0.10 1.6624 2.4 0.15 0.10 0.86

13.38

9 Steel reinforcement for R.C.C works bent cold and placed in position and bind with 18 gauge GI binding wire etc including cost of binding wire, wastage and conveyance of all materials to site, labourcharges for binding wire etc complete13.38 x100kg/m3 1338

10 Plastering walls with cm 1:6,12mm thick one coat floated hard and trowelled smoothincluding cost and conveyance of all materials to site and labour charges etc complete.

2 178.00 3.6 1281.602 53.60 3.6 385.92

1667.5211 Plastering ceiling with cement mortar

1:3, 9mm thick one coat floated hard and trowelled smooth including cost and conveyance of all materials to site and labour charges etc complete.

m3

m3

m3

m3

m2

1 42.38 26.10 1106.121 23.46 14.00 328.441 22.62 9.76 220.771 40 0.24 9.60

23 2.4 0.30 16.5624 2.4 0.15 8.6423 2.4 0.30 16.5624 2.4 0.15 8.64

RB 5 41.18 1.14 234.73RB 7 23.2 1.14 185.14RB 1 23.31 1.14 26.57RB 1 19.52 1.14 22.25

1 13.8 1.14 15.731 15 1.14 17.101 5.12 1.14 5.841 1.8 1.14 2.05

Arc length 1 24 1.14 27.361 3.3 1.14 3.761 15.3 1.14 17.44

LIFT 1 3.5 1.14 3.991 2.7 1.14 3.081 3.5 1.14 3.991 2.4 1.14 2.74

vertical board 1 178 1.58 281.24

2568.34

12 vertical board 1 178 0.75 133.50

13 Steel reinforcement for R.C.C works bent cold and placed in position and bind with 18 gauge GI binding wire etc including cost of binding wire, wastage and conveyance of all materials to site, labourcharges for binding wire etc complete133.5 m2 x 8 1068 kg

14 Floor bed for flooring in cement mortar1:3 including cost of materials and labour

1 40.70 25 1017.501 40.50 2 81.001 33.50 3.5 117.251 13.50 5.5 74.251 6.50 5.5 35.751 6.80 3.1 21.081 6.80 1.5 10.20

m2

m2

1 6.00 2.7 16.201 10.00 5.85 58.501 6.50 5.9 38.35

1470.08

PART B

15approved quality and shade including two coats of priming coat and two coats of putty after rubbing with sand paper andcleaning the surface

inside and outside 1668.00ceiling 2569.00

4237.0016 Floor finishing using tiles including cost of

materials and labour . 1470cost ranging up to Rs 50/sqft 147

1617.00

17 glass door

8 5 3.00 120.00120.00

1400 sqft

Rollinggsutters 4 no s

m2

Painting two coats with distemper of

m2

m2

m2

DETAIL ESTIMATE TO ACCOMPANY THE DESIGN OF PROPOSED COMMERCIAL BUILDING FOR MR.SHAHIRSHA

FIRST FLOOR

1 Reinforced cement concrete 1:2:4 using 20mm nominal size broken stone for columns including cost and conveyanceof all materials to site,labour charges and labour for formwork,shuttering etc complete excluding steel

30 0.23 0.60 3.60 14.90

14.90

2 Steel reinforcement for R.C.C works bent cold and placed in position and bind with 18 gauge GI binding wire etc including cost of binding wire, wastage and conveyance of all materials to site, labourcharges for binding wire etc complete

14.9 x300 kg/m3 4470 kg

3 Reinforced cement concrete 1:2:4 using 20mm nominal size broken stone for roofbeam including cost and conveyanceof all materials to site,labour charges and labour for formwork,shuttering etc complete excluding steel

RB 1 41.18 0.24 0.50 4.94RB 1 5.74 0.24 0.50 0.69RB 1 8.85 0.24 0.50 1.06

1 36 0.24 0.50 4.321 48.3 0.24 0.50 5.801 2.5 0.24 0.50 0.301 8.6 0.24 0.50 1.032 2.4 0.24 0.50 0.581 22 0.24 0.50 2.641 20.5 0.24 0.50 2.461 16 0.24 0.50 1.921 12 0.24 0.50 1.441 7.1 0.24 0.50 0.851 35.5 0.24 0.50 4.261 26.5 0.24 0.50 3.181 17.5 0.24 0.50 2.101 8.5 0.24 0.50 1.02

m3

38.594 Steel reinforcement for R.C.C works

bent cold and placed in position and bind with 18 gauge GI binding wire etc including cost of binding wire, wastage and conveyance of all materials to site, labourcharges for binding wire etc complete

38.59 x300 kg/m3 11577 kg

5 Reinforced cement concrete 1:2:4 using 20mm nominal size broken stone for roofslab including cost and conveyanceof all materials to site,labour charges and labour for formwork,shuttering etc complete excluding steel

1 135.00 0.20 0.12 3.241 706.00 0.12 84.72

87.96deduction 1 3.50 2.40 0.12 1.01

1 5.50 8.70 0.12 5.74

6.75

less deduction 81.21

6 Steel reinforcement for R.C.C works bent cold and placed in position and bind with 18 gauge GI binding wire etc including cost of binding wire, wastage and conveyance of all materials to site, labourcharges for binding wire etc complete

81.21 x 80 kg/m3 6496.8 kg

7using high quality wire cut bricks ofapproved size 19cmx9cmx9cm wellsoaked including cost and conveyanceof all materials to site, labour chargesfor curing, scaffolding etc complete

1 41.18 0.24 3.2 31.631 5.74 0.24 3.2 4.411 8.85 0.24 3.2 6.801 36 0.24 3.2 27.651 48.3 0.24 3.2 37.09

m3

m3

m3

m3

Brick work in cm 1:6, 23cm thick

PARAPET 1 129 0.12 0.8 12.38

119.96glass window 4 5 0.24 3 14.40rolling shutter 2 3 0.24 3 4.32

18.72

less deduction 101.248 Reinforced cement concrete 1:2:4 using

20mm nominal size broken stone forstair, including cost and conveyance of all materials to site, labour charges, hire and labour for formwork,shuttering, etc complete.excluding steel

1 41.18 0.24 0.15 1.481 5.74 0.24 0.15 0.211 8.85 0.24 0.15 0.321 36 0.24 0.15 1.301 48.3 0.24 0.15 1.74

23 2.4 0.30 0.10 1.6624 2.4 0.15 0.10 0.8623 2.4 0.30 0.10 1.6624 2.4 0.15 0.10 0.86

10.08

9 Steel reinforcement for R.C.C works bent cold and placed in position and bind with 18 gauge GI binding wire etc including cost of binding wire, wastage and conveyance of all materials to site, labourcharges for binding wire etc complete10.08 x100kg/m3 1008

10 Plastering walls with cm 1:6,12mm thick one coat floated hard and trowelled smoothincluding cost and conveyance of all materials to site and labour charges etc complete.

2 41.18 3.6 296.502 5.74 3.6 41.332 8.85 3.6 63.722 36 3.6 259.202 48.3 3.6 347.761 129 1.75 225.75

1234.2511 Plastering ceiling with cement mortar

m3

m3

m3

m3

m2

1:3, 9mm thick one coat floated hard and trowelled smooth including cost and conveyance of all materials to site and labour charges etc complete.

1 135.00 0.52 70.201 706.00 706.00

23 2.4 0.30 16.5624 2.4 0.15 8.6423 2.4 0.30 16.5624 2.4 0.15 8.64

RB 1 41.18 1.24 51.06RB 1 5.74 1.24 7.12RB 1 8.85 1.24 10.97

1 36 1.24 44.641 48.3 1.24 59.891 2.5 1.24 3.101 8.6 1.24 10.662 2.4 1.24 5.951 22 1.24 27.281 20.5 1.24 25.421 16 1.24 19.841 12 1.24 14.881 7.1 1.24 8.801 35.5 1.24 44.021 26.5 1.24 32.861 17.5 1.24 21.701 8.5 1.24 10.54

1225.35

12 vertical board 1 129 0.75 96.75

13 Steel reinforcement for R.C.C works bent cold and placed in position and bind with 18 gauge GI binding wire etc including cost of binding wire, wastage and conveyance of all materials to site, labourcharges for binding wire etc complete96.75 m2 x 8 774 kg

14 Floor bed for flooring in cement mortar1:3 including cost of materials and labour

1 40.70 25 1017.501 40.50 2 81.001 33.50 3.5 117.25

m2

m2

1 13.50 5.5 74.251 6.50 5.5 35.751 6.80 3.1 21.081 6.80 1.5 10.201 6.00 2.7 16.201 10.00 5.85 58.501 6.50 5.9 38.35

1470.08

PART B

15approved quality and shade including two coats of priming coat and two coats of putty after rubbing with sand paper andcleaning the surface

inside and outside 1235.00ceiling 1226.00

2461.0016 Floor finishing using tiles including cost of

materials and labour . 706cost ranging up to Rs 50/sqft 70.6

776.60

17 glass door

4 5 3.00 60.0060.00

700 sqft

Rollinggsutters 2 no s

m2

Painting two coats with distemper of

m2

m2

m2

DETAIL ESTIMATE TO ACCOMPANY THE DESIGN OF PROPOSED COMMERCIAL BUILDING FOR MR.SHAHIRSHA

TERRACE FLOOR

1 Reinforced cement concrete 1:2:4 using 20mm nominal size broken stone for columns including cost and conveyanceof all materials to site,labour charges and labour for formwork,shuttering etc complete excluding steel

8 0.23 0.60 3.00 3.31

3.31

2 Steel reinforcement for R.C.C works bent cold and placed in position and bind with 18 gauge GI binding wire etc including cost of binding wire, wastage and conveyance of all materials to site, labourcharges for binding wire etc complete

3.31 x300 kg/m3 993 kg

3 Reinforced cement concrete 1:2:4 using 20mm nominal size broken stone for roofbeam including cost and conveyanceof all materials to site,labour charges and labour for formwork,shuttering etc complete excluding steel

RB 3 8.89 0.24 0.50 3.20RB 3 8.65 0.24 0.50 3.11

6.314 Steel reinforcement for R.C.C works

bent cold and placed in position and bind with 18 gauge GI binding wire etc including cost of binding wire, wastage and conveyance of all materials to site, labourcharges for binding wire etc complete

6.31 x300 kg/m3 1893 kg

5 Reinforced cement concrete 1:2:4 using 20mm nominal size broken stone for roofslab including cost and conveyanceof all materials to site,labour charges and labour for formwork,shuttering

m3

m3

etc complete excluding steel

1 10.09 9.85 0.12 11.93

11.93

6 Steel reinforcement for R.C.C works bent cold and placed in position and bind with 18 gauge GI binding wire etc including cost of binding wire, wastage and conveyance of all materials to site, labourcharges for binding wire etc complete

11.93 x 80 kg/m3 954.4 kg

7using high quality wire cut bricks ofapproved size 19cmx9cmx9cm wellsoaked including cost and conveyanceof all materials to site, labour chargesfor curing, scaffolding etc complete

1 43 0.24 2.5 25.80PARAPET 1 129 0.12 0.8 12.38

38.18D 1 1 0.24 2.1 0.50

0.50

less deduction 37.688 Reinforced cement concrete 1:2:4 using

20mm nominal size broken stone forstair, including cost and conveyance of all materials to site, labour charges, hire and labour for formwork,shuttering, etc complete.excluding steel

1 43 0.24 0.15 1.55

1.55

9 Steel reinforcement for R.C.C works bent cold and placed in position and bind with 18 gauge GI binding wire etc including cost of binding wire, wastage and conveyance of all materials to site, labourcharges for binding wire etc complete1.55 x100kg/m3 155

m3

Brick work in cm 1:6, 23cm thick

m3

m3

m3

m3

10 Plastering walls with cm 1:6,12mm thick one coat floated hard and trowelled smoothincluding cost and conveyance of all materials to site and labour charges etc complete.

2 43 3 258.001 129 1.75 225.75

483.7511 Plastering ceiling with cement mortar

1:3, 9mm thick one coat floated hard and trowelled smooth including cost and conveyance of all materials to site and labour charges etc complete.

1 10.00 9.85 98.50RB 3 8.89 1.24 33.07RB 3 8.65 1.24 32.18

163.75

12 Open terrace plastering in cement mortar1:3 including cost of materials and labour

1 40.70 25 1017.501 40.50 2 81.001 33.50 3.5 117.251 13.50 5.5 74.251 6.50 5.5 35.751 6.80 3.1 21.081 6.80 1.5 10.201 6.00 2.7 16.201 10.00 5.85 58.501 6.50 5.9 38.35

1470.08

PART B

15approved quality and shade including two coats of priming coat and two coats of putty after rubbing with sand paper andcleaning the surface

inside and outside 484.00ceiling 164.00

m2

m2

m2

Painting two coats with distemper of

648.0017 glass door

4 5 3.00 60.0060.00

700 sqft

Rollinggsutters 2 no s

m2

m2

ABSTRACT ESTIMATE TO ACCOMPANY THE DESIGN OF PROPOSED COMMERCIAL BUILDING FOR MR.SHAHIRSHA

Sl Item UNIT Qty Rate Amount No

CELLAR FLOOR1 Earthwork excavation in ordinary soil

and dumping the excavated soil in adjacent places including

charges complete. 5460 600 32760002 Providing and laying plain cement

concrete 1:4:8 using 40mm nominal size brokenstone including cost of conveyance of all materials to site,labour charges for

laying cement concrete etc complete. 432 5885 25423203 Reinforced cement concrete 1:1.5:3 using

20mm nominal size broken stone for mat footing including cost and conveyanceof all materials to site,labour charges and labour for formwork,shuttering

etc complete.excluding steel 251 13910 34914104 Steel reinforcement for R.C.C works

bent cold and placed in position and bind with 18 gauge GI binding wire etc including cost of binding wire, wastage and conveyance of all materials to site, labourcharges for binding wire etc complete kg 20080 69.5 1395560

5 Reinforced cement concrete 1:1.5:3 using 20mm nominal size broken stone for raft beam including cost and conveyanceof all materials to site,labour charges and labour for formwork,shuttering

etc complete excluding steel 100 13910 13954516 Steel reinforcement for R.C.C works

bent cold and placed in position and bind with 18 gauge GI binding wire etc including cost of binding wire, wastage and conveyance of all materials to site, labourcharges for binding wire etc complete kg 22000 69.5 1529000

7 Reinforced cement concrete 1:1.5:3 using

including cost and conveyance of allof all materials to site,labour charges and labour for formwork,shuttering

etc complete excluding steel 89 15997 14236898 Steel reinforcement for R.C.C works

m3

m3

m3

m3

nominal size broken stone for retaining wall

m3

bent cold and placed in position and bind with 18 gauge GI binding wire etc including cost of binding wire, wastage and conveyance of all materials to site, labourcharges for binding wire etc complete kg 8900 69.5 618550

9 Reinforced cement concrete 1:1.5:3 using 20mm nominal size broken stone for columns including cost and conveyanceof all materials to site,labour charges and labour for formwork,shuttering

etc complete excluding steel 23 15301 35467710 Steel reinforcement for R.C.C works

bent cold and placed in position and bind with 18 gauge GI binding wire etc including cost of binding wire, wastage and conveyance of all materials to site, labourcharges for binding wire etc complete kg 6954 69.5 483303

11 Reinforced cement concrete 1:1.5:3 using 20mm nominal size broken stone for roofbeam including cost and conveyanceof all materials to site,labour charges and labour for formwork,shuttering

etc complete excluding steel 60 15301 92096712 Steel reinforcement for R.C.C works

bent cold and placed in position and bind with 18 gauge GI binding wire etc including cost of binding wire, wastage and conveyance of all materials to site, labourcharges for binding wire etc complete kg 18057 69.5 1254962

13 Reinforced cement concrete 1:1.5:3 using 20mm nominal size broken stone for roofslab including cost and conveyanceof all materials to site,labour charges and labour for formwork,shuttering

etc complete excluding steel 189 13910 262690414 Steel reinforcement for R.C.C works

bent cold and placed in position and bind with 18 gauge GI binding wire etc including cost of binding wire, wastage and conveyance of all materials to site, labourcharges for binding wire etc complete kg 15108 69.5 1050006

15 Brick/hollow work in cm 1:6, 23cm thick using high quality wirecut bricks of approvedsize 23cmx11cmx11cm or cementhollow /solid block size 40x20x20including cost and conveyance of all

m3

m3

m3

materials to site, labour charges for

,scaffolding etc complete. 24 8881 213144

16 Reinforced cement concrete 1:1.5:3 using 20mm nominal size broken stone for stair, including cost and conveyance of all materials to site, labour charges, hire and labour for formwork,shuttering, etc complete.

excluding steel 6 13910 7817417 Steel reinforcement for R.C.C works

bent cold and placed in position and bind with 18 gauge GI binding wire etc including cost of binding wire, wastage and conveyance of all materials to site, labourcharges for binding wire etc complete kg 562 69.5 39059

18 Reinforced cement concrete 1:1.5:3 using 20mm nominal size broken stone for floor slab including cost and conveyance of all materials to site, labour charges, hire and labour for formwork,shuttering, etc complete.

excluding steel 221 13910 306729419 Steel reinforcement for R.C.C works

bent cold and placed in position and bind with 18 gauge GI binding wire etc including cost of binding wire, wastage and conveyance of all materials to site, labourcharges for binding wire etc complete kg 22051 69.5 1532545

20 Supplying and filling the basement with supplied red earth including cost of

materials and labour 356 850 30260021 Plastering walls with cm 1:5,12mm thick

one coat floated hard and trowelled smoothincluding cost and conveyance of all materials to site and labour charges

etc complete. 1308 482 62980222 Plastering ceiling with cement mortar

1:4, 9mm thick one coat floated hard and trowelled smooth including cost and conveyance of all materials to site and labour charges

etc complete. 2329 535 124601523

1:3 including the laying charges. 1470 482 708540

m3

m3

m3

m3

m2

m2

Floor bed for flooring in cement mortar

m2

GROUND FLOOR1 Reinforced cement concrete 1:1.5:3 using

20mm nominal size broken stone for columns including cost and conveyanceof all materials to site,labour charges and labour for formwork,shuttering

etc complete.excluding steel 27.82 14300 3978262 Steel reinforcement for R.C.C works

bent cold and placed in position and bind with 18 gauge GI binding wire etc including cost of binding wire, wastage and conveyance of all materials to site, labourcharges for binding wire etc complete kg 8346 65 542490

3 Reinforced cement concrete 1:1.5:3 using 20mm nominal size broken stone beamincluding cost and conveyance of all materials to site, labour charges, hire and labour for formwork,shuttering, etc complete.

excluding steel 65.47 14300 9362214 Steel reinforcement for R.C.C works

bent cold and placed in position and bind with 18 gauge GI binding wire etc including cost of binding wire, wastage and conveyance of all materials to site, labourcharges for binding wire etc complete kg 19641 65 1276665

5 Reinforced cement concrete 1:1.5:3 using 20mm nominal size broken stone for roof slab including cost and conveyance of all materials to site, labour charges, hire and labour for formwork,shuttering, etc complete.

excluding steel 200 13000 26000006 Steel reinforcement for R.C.C works

bent cold and placed in position and bind with 18 gauge GI binding wire etc including cost of binding wire, wastage and conveyance of all materials to site, labourcharges for binding wire etc complete kg 16000 65 1040000

7 Brick/hollow work in cm 1:6, 23cm thick using high quality wirecut bricks of approvedsize 23cmx11cmx11cm or cementhollow /solid block size 40x20x20including cost and conveyance of all materials to site, labour charges for

,scaffolding etc complete. 140.43 8300 1165569

m3

m3

m3

m3

8 Reinforced cement concrete 1:1.5:3 using 20mm nominal size broken stone for lintel,stair,sunshade including cost and conveyance of all materials to site, labour charges, hire and labour for formwork,shuttering, etc complete.

excluding steel 13.38 13000 1739409 Steel reinforcement for R.C.C works

bent cold and placed in position and bind with 18 gauge GI binding wire etc including cost of binding wire, wastage and conveyance of all materials to site, labourcharges for binding wire etc complete kg 1338 65 86970

10 Plastering walls with cm 1:5,12mm thick one coat floated hard and trowelled smoothincluding cost and conveyance of all materials to site and labour charges

etc complete. 1668 450 75060011

1:4, 9mm thick one coat floated hard and trowelled smooth including cost and conveyance of all materials to site,labour charges for curing, watering,

scaffolding etc complete. 2569 500 1284500

12 Vertical board 133.5 3000 40050013 Steel reinforcement for R.C.C works

bent cold and placed in position and bind with 18 gauge GI binding wire etc including cost of binding wire, wastage and conveyance of all materials to site, labourcharges for binding wire etc complete kg 1068 65 69420

14 Floor bed for flooring in cement mortar

1:3 including the laying charges. 1470 450 661500FIRST FLOOR

1 Reinforced cement concrete 1:1.5:3 using 20mm nominal size broken stone for columns including cost and conveyanceof all materials to site,labour charges and labour for formwork,shuttering

etc complete.excluding steel 14.9 15301 2279852 Steel reinforcement for R.C.C works

bent cold and placed in position and bind with 18 gauge GI binding wire etc including cost of binding wire, wastage and conveyance of all materials to site, labour

m3

m2

Plastering ceiling with cement mortar

m2

m2

m2

m3

charges for binding wire etc complete kg 4470 69.5 3106653 Reinforced cement concrete 1:1.5:3 using

20mm nominal size broken stone for roof beamincluding cost and conveyance of all materials to site, labour charges, hire and labour for formwork,shuttering, etc complete.

excluding steel 38.59 15301 5904664 Steel reinforcement for R.C.C works

bent cold and placed in position and bind with 18 gauge GI binding wire etc including cost of binding wire, wastage and conveyance of all materials to site, labourcharges for binding wire etc complete kg 11577 69.5 804602

5 Reinforced cement concrete 1:1.5:3 using 20mm nominal size broken stone for roof slab including cost and conveyance of all materials to site, labour charges, hire and labour for formwork,shuttering, etc complete.

excluding steel 81.21 13910 11296316 Steel reinforcement for R.C.C works

bent cold and placed in position and bind with 18 gauge GI binding wire etc including cost of binding wire, wastage and conveyance of all materials to site, labourcharges for binding wire etc complete kg 6497 69.5 451542

7 Reinforced cement concrete 1:1.5:3 using 20mm nominal size broken stone for lintel,stair,sunshade including cost and conveyance of all materials to site, labour charges, hire and labour for formwork,shuttering, etc complete.

excluding steel 10.08 13910 1402138 Steel reinforcement for R.C.C works

bent cold and placed in position and bind with 18 gauge GI binding wire etc including cost of binding wire, wastage and conveyance of all materials to site, labourcharges for binding wire etc complete kg 1008 69.5 70056

9 Brick/hollow work in cm 1:6, 23cm thick using high quality wirecut bricks of approvedsize 23cmx11cmx11cm or cementhollow /solid block size 40x20x20including cost and conveyance of all materials to site, labour charges for

m3

m3

m3

,scaffolding etc complete. 101.24 8881 89911210 Plastering walls with cm 1:5,12mm thick

one coat floated hard and trowelled smoothincluding cost and conveyance of all materials to site and labour charges

etc complete. 1235 481.5 59465311

1:4, 9mm thick one coat floated hard and trowelled smooth including cost and conveyance of all materials to site,labour charges for curing, watering,

scaffolding etc complete. 1226 535 655910

12 Vertical board 96.75 3210 31056813 Steel reinforcement for R.C.C works

bent cold and placed in position and bind with 18 gauge GI binding wire etc including cost of binding wire, wastage and conveyance of all materials to site, labourcharges for binding wire etc complete kg 775 69.5 53863

14 Floor bed for flooring in cement mortar

1:3 including the laying charges. 359 481.5 172859TERRACE FLOOR

1 Reinforced cement concrete 1:1.5:3 using 20mm nominal size broken stone for columns including cost and conveyanceof all materials to site,labour charges and labour for formwork,shuttering

etc complete.excluding steel 3.31 16302 539602 Steel reinforcement for R.C.C works

bent cold and placed in position and bind with 18 gauge GI binding wire etc including cost of binding wire, wastage and conveyance of all materials to site, labourcharges for binding wire etc complete kg 993 74 73482

3 Reinforced cement concrete 1:1.5:3 using 20mm nominal size broken stone for roof beamincluding cost and conveyance of all materials to site, labour charges, hire and labour for formwork,shuttering, etc complete.

excluding steel 6.31 16302 1028664 Steel reinforcement for R.C.C works

bent cold and placed in position and bind with 18 gauge GI binding wire etc including cost of binding wire, wastage and

m3

m2

Plastering ceiling with cement mortar

m2

m2

m2

m3

m3

conveyance of all materials to site, labourcharges for binding wire etc complete kg 1893 74 140082

5 Reinforced cement concrete 1:1.5:3 using 20mm nominal size broken stone for roof slab including cost and conveyance of all materials to site, labour charges, hire and labour for formwork,shuttering, etc complete.

excluding steel 11.93 14820 1768036 Steel reinforcement for R.C.C works

bent cold and placed in position and bind with 18 gauge GI binding wire etc including cost of binding wire, wastage and conveyance of all materials to site, labourcharges for binding wire etc complete kg 955 74 70670

7 Reinforced cement concrete 1:1.5:3 using 20mm nominal size broken stone for lintel,stair,sunshade including cost and conveyance of all materials to site, labour charges, hire and labour for formwork,shuttering, etc complete.

excluding steel 1.55 14820 229718 Steel reinforcement for R.C.C works

bent cold and placed in position and bind with 18 gauge GI binding wire etc including cost of binding wire, wastage and conveyance of all materials to site, labourcharges for binding wire etc complete kg 155 74 11470

9 Brick/hollow work in cm 1:6, 23cm thick using high quality wirecut bricks of approvedsize 23cmx11cmx11cm or cementhollow /solid block size 40x20x20including cost and conveyance of all materials to site, labour charges for

,scaffolding etc complete. 37.68 9462 35652810 Plastering walls with cm 1:5,12mm thick

one coat floated hard and trowelled smoothincluding cost and conveyance of all materials to site and labour charges

etc complete. 484 513 24829211

1:4, 9mm thick one coat floated hard and trowelled smooth including cost and conveyance of all materials to site,labour charges for curing, watering,

m3

m3

m3

m2

Plastering ceiling with cement mortar

scaffolding etc complete. 164 570 9348012 Open terrace plastering in cement mortar

1:3 including the laying charges. 144 513 73872.00TOTAL FOR CIVIL WORK 49402769

PART II - FINISHING WROKCELLAR FLOOR

1 Painting two coats with ordinary emulsion ofapproved quality and shade including two coats of priming coat and two coats of

putty after rubbing with sand paper and 3637 250 909250cleaning the surface

2 Grill work for windows includingmaterial and labour kg 1780 100 178000

3 Rolling shutters nos 2 20000 40000GROUND FLOOR

1 Painting two coats with ordinary emulsion ofapproved quality and shade including two coats of priming coat and two coats of

putty after rubbing with sand paper and 4237 275 1165175cleaning the surface

2 Floor finishing using tiles including cost ofmaterials and labour .

cost ranging up to Rs 50/sqft 1617 1200 19404003 Glass door sqft 1400 1000 14000004 Rolling shutters nos 4 20000 80000

FIRST FLOOR 1 Painting two coats with ordinary emulsion of

approved quality and shade including two coats of priming coat and two coats of

putty after rubbing with sand paper and 2461 275 676775cleaning the surface

2 Floor finishing using tiles including cost ofmaterials and labour .

cost ranging up to Rs 50/sqft 777 1200 9324003 Glass door sqft 700 1000 7000004 Rolling shutters nos 2 20000 40000

TERRACE FLOOR 1 Painting two coats with ordinary emulsion of

approved quality and shade including two coats of priming coat and two coats of

putty after rubbing with sand paper and 648 275 178200cleaning the surface

2 Electrical 30000003 Plumbing 20000004 Lift 2000000

m2

m2

m2

m2

m2

m2

m2

m2

5 Handrails 7000006 Septic tank 3000007 STP8 Ground sump 6000009 Fire fighting system 600000

10 Sign board 30000011 Façade 100000012 Compound wall and gate 250000

TOTAL FOR FINISHING WORK 18990200

GRAND TOTAL 68392969

Amount for civil work 49402769

Civil work Rate /Sqft 1214

Rate/sqft 1681

13062.61214