BUDGETARY ESTIMATE FOR THE PROPOSED RESIDENCE FOR MR.
MADHAV KAMAT
SL NO Description of work Unit
Quantity
Rate Amount
1.00 EARTH WORK
Earth work excavation for foundations of
walls, footings & in basement to a depth not
more than
1.50 mts in all types of solis
(excluding soft rock & hard rock) as per
specifications.
General earthwork excavation -Site
SFT 900.00 4.00 3,600.00
Preparatory works / Site Clearing etc.,
Earth work Excavation for Column Footing/
CFT 1,000.00 15.00 15,000.00
Compound,staircase.
Extra charges for filling in foundation & plinth
including watering, consolidating etc.,in
layers of 15 [Link] with available
excavated earth in the site as directed.
Refilling below the flooring, CFT
800.00 9.00 7,200.00
foundation with available earth
Refilling below the flooring, foundation and
sides of retaining wall CFT 500.00 9.50 4,750.00
with Borrowed earth
Transporting of Debries away from CFT
300.00 18.50 5,550.00
the site
Providing boulder stone soling below
foundations - optional based on soil CFT - 76.00
condition
TOTAL OF EARTH WORK Rs.
2.00 PLAIN CEMENT CONCRETE
Providing & laying plain cement concrete of
mix 1:4:8 using coarse aggregates of 40 mm
and down size for foundation of walls, below
footings etc., in layers of 100 to 150mm thick
including curing consolidation with woode or
iron rammer etc.
Plain Cement Concrete 1:4:8, for column
footing / Below Plinth Beam CFT 125.00
Providing & laying plain cement concrete of
mix 1:3:6 using coarse aggregates of 40 mm
and down size for foundation of walls, below
flooring etc., in layers of 100 to 150mm thick
including curing consolidation with woode or
iron rammer etc.
Plain Cement Concrete 1:3:6 below flo CFT - - -
BUDGETARY ESTIMATE FOR THE PROPOSED RESIDENCE FOR [Link] KAMAT
and copings
[Link].
3.00
Providing & casting reinforced cement concrete of 1: 1.5: 3:,using 20mm & below size graded granite aggregates including curing
and
consolidation [Link] required line
220.77
220.77
291.38
477.80
410.52
M-25 Concrete for column
GROUND FLOOR 410.52
451.57
SECOND FLOOR 451.57
496.73
M-20Concrete for Slab 315.02
GROUND FLOOR 315.02
M-20 Concrete for Beams 319.04
GROUND FLOOR 319.04
DHAV KAMAT
ranite aggregates including curing
10% RISE
10% RISE
10% RISE
10% RISE
-
1,000.00 -
500.00
300.00
BUDGETARY ESTIMATE FOR THE PROPOSED RESIDENCE FOR [Link] KAMAT
M- 20 Concrete for Staircase ( waist Slab )
469.50
469.50
520.15
520.15
570.47
Ready Mix Concrete
R,O 175.00
R,O 175.00
height SQFT
height SQFT
CONCRETE
4.00
Fabricating and placing in position
per specification.[Including Tor steel (including cost of steel) reinforcement bars Grade Fe 415 of various diameters
labour].
95,000.00
(including labour )
5.00
300.00
10% RISE
10% RISE
10% RISE
10% RISE
-
ade Fe 415 of various diameters -
BUDGETARY ESTIMATE FOR THE PROPOSED
RESIDENCE FOR [Link] KAMAT
specifications.
cement solid block 1:6 with SCM/ or equalent
quality well Molded Bricks
necessary scaffolding and curing etc.,
complete
SQFT
SQFT
SQFT
SQFT
SQFT
SQFT
Providing and constructing 4” thk cement
solid block in C.M 1:4 using
approved manufacture, including, scaffolding, curing,
raking of joints complete as per drawings and
specifications.
SQFT
SQFT
SQFT
SQFT
10% RISE
10% RISE
10% RISE
175.00
145.00 ### -
145.00 ### -
160.00
160.00
###
172.00
###
172.00
###
145.00
145.00
155.50
155.50
10% RISE
10% RISE
10% RISE
BUDGETARY ESTIMATE FOR THE PROPOSED
RESIDENCE FOR [Link] KAMAT
6.00
,columns & plastering with CM 1:6, 12mm thick average ,including curing scaffoding true to planes
asper specification.
SQFT 55
SQFT 55.00
SQFT 55.50
SQFT 65.06
SQFT 65.06
10% RISE
SQFT 55.00
SQFT 55.50
SQFT 65.06
SQFT 65.06
SQFT 60.00
SQFT 60.00
SQFT 70.00
SQFT 70.00
10% RISE
SQFT 65.10
SQFT 65.01
SQFT 75.99
SQFT 75.99
1:4
CM 1:6
CM 1:5
stairecase
1:4
1:6
1:5
stairecase
1:4
1:6
1:5
stairecase
1:4
1:6
1:5
stairecase
1:4 SQFT 70.81
1:6 SQFT 70.91
1:5 SQFT 80.29
stairecase SQFT 80.29
10% RISE
10% RISE
ding true to planes
-
-
10% RISE
10% RISE
BUDGETARY ESTIMATE FOR THE PROPOSED RESIDENCE FOR [Link] KAMAT
7.00
paint for internal walls & ceiling
including three coats of putty & primer etc.
GROUND FLOOR SQFT 25.00
SQFT 25.30
SECOND FLOOR SQFT 27.30
SQFT 27.83
SQFT 29.83
EMULSION
GROUND FLOOR SQFT 29.00
SQFT 31.90
SECOND FLOOR SQFT 31.90
SQFT 35.09
SQFT 35.09
SQFT 25.00
GROUND FLOOR SQFT 26.90
SQFT 27.90
SECOND FLOOR SQFT 27.57
E FOR [Link] KAMAT
10% RISE
900.00 -
1,000.00 -
500.00
300.00
10% RISE
10% RISE
10% RISE
BUDGETARY ESTIMATE FOR THE PROPOSED RESIDENCE 28.38
FOR [Link] KAMAT
SQFT 28.82
SQFT 29.83
SQFT 28.82
SQFT
synthetic enamel paint for
8.00
Teak wood frame for maindoor
[Link]. and pooja room2,300.00
basic pricers
doors
Teak wood of 50mm thick
Main 800
door and pooja doors
Red sal wood frame all bedroom and
toilet doors basic price rs 2000/cft
[Link]. 700.00
unit 6,000.00
WINDOWS
Aluminium material window medium guage quality including
[Link]. 550.00
9.00
10% RISE
10% RISE
10% RISE
ic pricers
0.00
BUDGET Providing & laying of FLOORING with
ARY approved quality vetrifide tiles flooring to
ESTIMA proper level including laying with CM 1:6
TE FOR curing(excluding pop covering )etc.,
THE
PROPOS
ED
STILT FLOOR
PROVIDING AND LAYING OF VETRIFIED TILE
FOR PARKING AREA SQFT 150.00
(BR:45-00)
PROVIDING AND LAYING OF VETRIFIED TILE
FOR SKIRTING @ RFT.
PARKING AREA
900.00 -
GROUND FLOOR 1,000.00 -
PROVIDING AND LAYING VETRIFIED TILE
FLOORING (BR:50-00) FOR BED ROOM, SQFT 130.00
TOILET, KITCHEN, LIVING,
POOJA ROOM.
PROVIDING AND LAYING OF VETRIFIED TILE
FOR SKIRTING @ RFT. 800.00 130.00 104,000.00
PARKING AREA
500.00 -
FIRST FLOOR 300.00 -
PROVIDING AND LAYING VETRIFIED TILE
FLOORING (BR:50-00) FOR BED ROOM, SQFT 140.00
TOILET, KITCHEN, LIVING,
POOJA ROOM.
PROVIDING AND LAYING OF VETRIFIED TILE
FOR SKIRTING @ RFT. 140.00
PARKING AREA
SECOND FLOOR
PROVIDING AND LAYING VETRIFIED TILE
FLOORING (BR:50-00) FOR BED ROOM, SQFT 140.00
TOILET, KITCHEN, LIVING,
POOJA ROOM.
PROVIDING AND LAYING OF VETRIFIED TILE
FOR SKIRTING @ RFT. 140.00
PARKING AREA
THIRD FLOOR
PROVIDING AND LAYING VETRIFIED TILE
FLOORING (BR:50-00) FOR BED ROOM, SQFT 150.10
TOILET, KITCHEN, LIVING,
POOJA ROOM.
PROVIDING AND LAYING OF VETRIFIED TILE
FOR SKIRTING @ RFT. `150.80
PARKING AREA
TERRACE FLOOR
BUDGET PROVIDING AND LAYING VETRIFIED TILE
ARY
ESTIMA FLOORING (BR:50-00) FOR BED ROOM, SQFT - 150.10 -
TE FOR TOILET, KITCHEN, LIVING,
THE POOJA ROOM.
PROVIDING AND LAYING OF VETRIFIED TILE
FOR SKIRTING @ RFT. - 150.80 -
PARKING AREA
Providing and laying dado,glazed tiles 6mm
thick on 10mm thick cement plaster 1:3 and
jointed with gray cement slurry over rough
plaster surface using glazid tiles of approved
make and size including cost of
PROVIDING AND LAYING FOR SQFT
KITCHEN (BR:50)
PROVIDING AND LAYING FOR TOILET SQFT
900.00 120.00 108,000.00
WALL DADDOING (BR:60)
Providing and Laying Wall daddoing for Pooja
SQFT 1,000.00 150.00 150,000.00
room ( BR.700=00)
Providing and Laying Granite Wall daddoing
for Lift wall( BR. 150=00) SQFT - 295.00
Providing and Laying External wall Cladding
4" thick ( BR. 100=00) SQFT 800.00 285.00 228,000.00
500.00 -
TOTAL OF FLOORING, SKIRTING AND DADOING 300.00 -
10.00 METAL WORKS
Providing and fixing Window grills -
M.S.14mm squre rod Grills, using Flats and SQFT R.O 175.00
rods as per architectural
drawings (BASIC RATE 90/ KG)
Providing and fixing M S single pipe SQFT
R.O 175.00
railing for staircase
Providing and fixing M S bars for RFT
R.O 200.00
staircase
Providing and fixing - [Link]/ SQFT
R.O 750.00
Sitout railing
Providing and fixing - cutouts / SQFT
R.O 750.00
Opening
Providing and fixing MS Pergolas with
toughened glass glass - Terrace SQFT R.O 850.00
Providing and fixing MS railing for SQFT
R.O 50,000.00
Gates with MS Slots
Providing and fixing Parking -S.S SQFT
R.O 850.00
Gates with MS Slots
Providing and fixing MS Staircase - Lift L.S.
R.O 20,000.00
machine room
Providing and fixing MS Duct covers SQFT R.O 170.00
BUDGET Providing and fixing Skylight at SQFT
ARY R.O 400.00
ESTIMA terrace
TE FOR
Providing and fixing Light roof with MS frame
work for M.B balcony & SQFT R.O 400.00
Common balcony
TOTAL OF METAL WORKS
11.00 WATERPROOFING
providing and laying integral cement based
water proofing treament including preparation
of surface as required for treatment of roo,
balconies, terraces etc. applying and
schoumburge chimical slurry coat of neat
over the rcc roof after the cleaning before
treatment, applaying laying cement concrete
using broken 12mm aggregate with 50% of 900.00 -
cement morter 1:5 over 20mm thick layer of
cement morter 1:5 admixed with water
proofing to required sloop. etc
Providing and applying chemical
waterproofing including concrete to SQFT 1,000.00 145.00 145,000.00
slope as required - Terrace
Providing and applying chemical
waterproofing including concrete to slope SQFT 130.00
as required - Toilets -
Waterbodies area - Membrane waterproofing
including concrete to SQFT 800.00 202.00 161,600.00
slope as required -
Terrace Garden/ water body - Membrane
waterproofing including concrete to slope as SQFT 500.00 210.00 105,000.00
required
TOTAL OF WATERPROOFING 300.00 -
12.00 MISCELLANEOUS WORKS
Providing and Injecting Antitermite SQFT
8.00
treatment
Providing Cinder filling for bath room CFT
100.00
sunken slabs
Providing and fixing mirrorr polished black
granite counters - Toilets SQFT RO 335.00
Construction of overhead water tank LTRS.
12.00
of 2000 LTrs ( PVC TANK)
Construction of underground sump LTRS.
16.00
tank of 10000 LTrs
P&C Rainwater Harvesting pits NO'S 17,000.00
External - Draing cover - two line SQFT
170.00
dressing chappadi stone
OHT - Water level controller NO'S 4,500.00
provision for Gas cylinder - copper piping
to kitchen all floor RFT RO 210.00
(appraximate)
TOTAL
NOTE :
[Link] works 7.5% of total bill amount
[Link] SUPPLY AND SANITARY WORKS (plumbing work) 7.5% total bill a
[Link] rate list quatated for using M sand in all civil work except plastering
[Link] platering work using thrible wash Plastering [Link]
[Link] quantities approximate actual measurement wiil take by time of work done
[Link] ESTIMATION FOR STILT FLOOR , GROUND FLOOR , FIRST FLOOR SECO
GRAND TOTAL
NOTE ;
THIS ESTIAMTION IS EXCLUDING OF
[Link] (DG)
[Link]
[Link] ELECTRIC SUPPLY
4. TEMPARORY MONTHLY ELECTRIC BILL
5. SANITARY COLLECTION FOR ROAD CUTTING
[Link] DIGGING AND MOTOR
[Link] CONSTRUCTION WATER TO BE SUPPLIED BY OWNER
[Link] FILLING EARTHWORK BROUGHT FROM OUT SIDE AS TO PAY SEPATRETLEY