OUR ESTIMATE
[Link] DESCRIPTlON OF ITEM UNIT QUANTITY RATE AMOUNT UNIT QUANTITY RATE AMOUNT REMARK
1 EXCAVATION OF SOIL UP TO 4M DEPTH FROM GROUND LEVEL CUM 1777 900 1599300 cum 1777 LUMSUM 900000
2 LAYING OF MIXED SIZE BOULDERS FOR SOLING PCC 4"AND 6" BRASS 16 3950 63200 brass 16 6000 96000
3 M25 GRADE CONCRETE FOR SOLING PCC CUM 67 4200 281400 cum 67 6000 402000
B REINFORCEMENT DETAILS (RCC)
1 REINFORCEMENT IN FOOTING TON 4 76000 304000 ton 4 70000 280000
2 REINFORCEMENT BELOW PLINTH ( COLUMNS, AND PLINTH BEAMS) TON 4.2 76000 319200 ton 4.2 70000 294000
3 REINFORCEMENT (GROUND FLOOR [Link]& COLUMNS) TON 9 76000 684000 ton 9 70000 630000
4 REINFORCEMENT (1ST FLOOR-5TH FLOOR) TON 41 75000 3075000 ton 41 70000 2870000
5 REINFORCEMENT (SHEAR WALL/LIFT WALL) TON 2.5 74000 185000 ton 2.5 70000 175000
6 REINFORCEMENT STAIRS &M1DLANDING TON 1.9 75000 142500 ton 1.9 70000 133000
7 REINFORCEMENT OVERHEAD WATER TANK TON 1.5 75000 112500 ton 1.5 70000 105000
C CONCRETING DETAILS
1 CONCRETE IN FOOTING CUM 52 4200 218400 cum 52 6000 312000
2 CONCRETE BELOW PLINTH ( COLUMNS,AND PLINTH BEAMS) CUM 16 4200 67200 cum 16 6000 96000
3 CONCRETE (GROUND FLOOR COLUMNS) CUM 13 4200 54600 cum 13 6000 78000
4 CONCRETE (I ST FLOOR-5TH FLOOR) COLUMNS CUM 40 4200 168000 cum 40 6000 240000
5 CONCRETE (SHEAR WALL/LIFT WALL) CUM 23 4200 96600 cum 23 6000 138000
6 CONCRETE STAIRS &MIDLANDING CUM 10 4200 42000 cum 10 6000 60000
7 CONCRETE OVERHEAD WATER TANK CUM 5 4200 21000 cum 5 6000 30000
8 CONCRETE (IST FLOOR-5TH FLOOR) SLABS CUM 164 4200 688800 cum 164 6000 984000
9 CONCRETE PLINTH BEAMS CUM 11 4200 46200 cum 11 6000 66000
10 CONCRETE GR FLOOR BEAMS CUM 11 4200 46200 cum 11 6000 66000
11 CONCRETE (1 ST FOOR-5TH FLOOR BEAMS) CUM 60 4200 252000 cum 60 6000 360000
C PLASTERING 20MM THICK sqm 180
1 GROUND FLOOR (INTERNAL) bags 42 400 16800
CEMENT BAGS 42 500 21000 brass 2 7000 14000
SAND BRASS 2 820 1640
sqm 1476
2 1ST FLOOR -5TH FLOOR bags 345 400 138000
CEMENT BAGS 345 500 172500 brass 12.5 7000 87500
SAND BRASS 13 7400 96200
sqm 180
3 GROUND FLOOR (EXTERNAL) bags 42 400 16800
CEMENT BAGS 42 500 21000 brass 1.5 7000 10500
SAND BRASS 2 400 14800
sqm 1476
4 1ST FLOOR-5TH FLOOR bag 345 400 138000
CEMENT BAGS 345 500 172500 brass 12.5 7000 87500
SAND BRASS 12.5 7900 98750
Sqm
D COMPOUND WALL Nos 15904 10 159040
BRICKS NOS 15900 19 302100 bags 70 400 28000
CEMENT BAGS 70 490 34300 brass 3.5 7000 24500
SAND BRASS 4 7900 31600
E BRICKS Nos 2880 10 28800
1 GROUND FLOOR-5TH FLOOR NOS 24150 15 362250 bags 10 400 4000
2 CEMENT FOR MORTAR BAGS 80 400 32000 brass 0.5 7000 3500
3 SAND FOR MORTAR BRASS 5 22000 110000
F PAINTING sqm 1736 1100 1909600
EXTERNAL SQM 1736 390 677040 sqm 1736 1700 2951200
INTERNAL SQM 1736 230 399280 sq-ft 9200 330 3036000
G LABOUR COST INCLUDING SHUTTERING MATERIAL Rs 14332 400 5732800 2,27,01,540/-
H ELECTRICAL WORK @10% OF TOTAL COST RS 4955000 Rs 2724184.8
I PLUMBING WORK @12% OF TOTAL COST RS 780000 Rs 227015.4 2,79,22,894.2
J MISCELLANEOUS EXPENSES@1% OF TOTAL COST RS 1180000 Rs 27,92,289.42 [Link]
K CONTRACTORS PROFIT @15% OF TOTAL COST RS 580000
18509060 Total:- Rs:-3,07,15,184