Er.NIKHIL M PUJAR B.

E CIVIL

CONSULTING CIVIL ENGINEER AND CONTRACTOR

NEAR SAIBABA TEMPLE, HATALGERI ROAD, GADAG-582101 MOB:9343734444

ESTIMATION OF THE PROPOSED GROUND FLOOR RESIDENCE FOR Mrs.

SHAHISTABANU ANSARI AT R.S NO, 136/137+163+164+165 AT PLOT NO. 919 AT
HULKOTI, GADAG.
As per P.W.D Schedule of Rate 2020 - 2021 Date :- 24-12-2022

SL No Description UNIT NOLENGTH

BREADTH HEIGHT
QTY RATE AMOUNT
Earth work in excavation for foundation and
removing the excavated earth to a distance not
exceeding 50 meters and with a lift up to 1.50m in soil
1 soil etc.complete. Cum
Column G.F 14 1.25 1.25 2.5 54.688
Foundation
LW 3.00 9.87 0.60 1.00 17.77
SW 4.00 7.50 0.60 1 16.20
88.65 4220.92 374199.33
Providing and laying cement concrete using,20mm
jelly for R.C.C work laid in 15cms thick layers and well
compacte,vaibrating, curing,finishing with necessary
cement mortar form work centering etc complet
2 (footing concrete) Cum
14 1.25 1.25 0.5 10.94
10.94 4374.20 47842.81

Providing and laying granite or basal or trap jelly for

foundation laid in 15vms thick layers &well compacted
cement concrete1:4:8 including curing
3 etc.completed. (PCC) Cum
14 1.25 1.25 0.12 2.63

2.63 5274.20 13844.78

STONE MASONRY FOR FOUNDATION Cum

KSRB5.3-3: Providing and constructing granite 3.00 9.87 0.60 0.60 10.66
/basa;tsize stone masonry in basement with 4.00 7.50 0.60 1 10.80
cement mortar 1:6, edges of stones chistel
dressed in courses not less than 15cm high,
bond stones at 2m. Apart in each course
including cost of materials ,labour,curing,
complete as per specifications . KBS 5.1.1.3 21.46 5474.56 117481.87

STONE MASONRY for PLINTH Cum

KSRB5.3-3: Providing and constructing granite 3.00 9.87 0.60 0.60 10.66
/basa;tsize stone masonry in superstructure with 4.00 7.50 0.60 1 10.80
cement mortar 1:6, edges of stones chistel
dressed in courses not less than 15cm high,
bond stones at 2m. Apart in each course
including cost of materials ,labour,curing,
complete as per specifications . KBS 5.1.1.3 21.46 8844.56 189800.72
 Earth work in plinth filling with available ear rth
with all lead and lifts including watering as per design
spiecification and the dire- ction and tamping layers of
4 15cm thick etc,comp. Cum
1 7.33 8.57 0.90 56.54

56.54 500 28268.145

Providing and laying cement concrete1:2:4 using

20mm and down size jally of RCC copping works laid
in 15cm thic layers and compa-
cting,vibarating,curing,and with necessary form-
worketc,completed(excluding cost of steel and
5 fabrication charges) for (copping) Cum
1 7.33 0.23 0.1 0.21
1 8.57 0.23 0.1 0.25
0.46 7200 3291.30

Providing and laying cement concrete 1:2:4 for RCC

column using clean granite/trap jelly 20mm down size
with clean sand with steel or plywood or plank of
12mm thick centring and shuttering form work
including machine mixing,laying vibrating curing
(excluding cost of steel and fabrication
6 charges)etc,complete.(column concrete) Cum
G.F 14 0.23 0.45 4 5.796
5.80 8300.00 48106.8

Providing and laying cement concrete1:2:4 for beams

and lintels using 20mm and down size granite or trap
jelly for RCC work laid in 12cm tk layers and well
compacting vibr-ating curing and necessary steel or
plywood or plank centering, including smooth finishi-
ng in CM 1:3 for exposed faces etc, compl-
7 ete.(exclusive cost of steel and fabrication charges.) Cum
(Plinth beam concrete) GF 3 7.33 0.23 0.5 2.28
3 8.57 0.23 0.5 2.66
4.94 9150.00 45173.09

KSRB 6-1.3: Providing & Construction Burnt Brick

Masonry of approved quality of non modular bricks ground
of standard size of class designation 35 cement mortar 1:6
for basement & Superstructure with cost of materials,
Labour charges, Scaffolding, Curing Complete as
specifications. Sp No KBS 6.2( Sl.No6.30/29 )
8 Cum
G.F 3 7.33 0.23 3.25 16.44
3 8.57 0.23 3.25 19.22
2 2.67 0.23 3.25 3.99
Parapet 2 7.33 0.23 0.90 3.03
2 8.57 0.23 0.90 3.55
Water tank
2 1.52 0.23 2.43 1.70
2 3 0.23 2.43 3.35

51.28 5800.00 297438.24

9 M S GRIL WORK FOR WINDOW Sqm
G.F 1 2.5 1.5 3.80
1 1.52 1.5 2.31
4 1.1 1.5 6.60
2 0.9 0.6 1.08
13.79 7750.00 106875.60
 Providing and fixing in position anodizd aluminium
windows and ventilators as per aproved drawings with
asliding shutters sing double track window frame section of
size 61.85x31.75mm with 1.2 mm thick bottom section
weight 0.695kg/m,sides and top sections 1.3m thick weight
0.659kg/m;and shutter comprising top and bottom of size
40x18m,1.25 thick o417kg/m; shutter outer side
40x18mm,1.25mm thick weight 0.417kg/m,shutter interlock
section 40x26.7mm,1.1mm thick,weight o.469kg/m.The
shutters mountedon nylon rollers with approved quality of
fixtures such a aluminium andles tower bolts etc and
providing and fixing 5.5mm thik plain glass for shutters fitted
with rubber bending aluminium section anodised 12to15
microns,including cutting to required length,joints mitred
subdividing the frame tenonned and rivetted in the
assembled frame stiffened with and clips at corners angles
etc,and fixed o the walls,lintels,floor eams/cills as the case
may be with necessary steel screws,raul plugs,or teak wood
aties including masonry or concrete and making good the
surface using cement mortar,aluminium sections pretreated
for removal of any rust and protection of further rust
formation. Windows

10 Sqm
G.F 1 1.82 1.2 2.20
3 1.21 1.2 4.39
4 0.91 1.2 4.40
11.00 8600.00 94590.54
KSRB 4-6.7:Providing and removing centering
LINTEL shuttering,strutting,propping etc.and
removal of from work for sidesand soffits of
beams,beam haunching,Lintels cantilever griders
bressumers and lintels not exceeding 1m in depth
including cost of all materials,labours completeas per
11 specification Sp no KBS 4.6.2(SI no 4.34/17) Sqm
G.F 3 8.57 0.4 9.77
2 7.33 0.4 5.57
3 2.67 0.38 3.04
18.38 292 5368.24
KSRB 4.2.3:Providing and laying in position
reinforced cement concrete of mix 1:2:4 with 2mm
and dow size grade granite/Trap/Basalt
metal,machine mixed, concrete laid in layers not
exceeding 15cms thick,vibrated for R.C.C.Lintels,
columns of all sizes in foundation plinth and
superstrcture ground floor level for columns,
including cost of all materials,labour,HOM of
machinery,curing,complete asper specifications.Sp
12 No KBS 4.1,4.6 (si no.4.18/16) Cum
G.F 3 8.57 0.4 9.77
2 7.33 0.4 5.57
3 2.67 0.4 3.0438
21.98 5800.00 127457.32
KSRB 4-6.7:Providing and removing centering BEAM
shuttering,strutting,propping etc.and removal of
from work for sidesand soffits of beams,beam
haunching, cantilever griders bressumers and lintels
not exceeding 1m in depth including cost of all
materials,labours completeas per specification Sp no
13 KBS 4.6.2(SI no 4.34/17) Cum
G.F 3 8.57 0.23 0.6 3.548
3 7.33 0.23 0.6 3.0346
 1 2.67 0.23 0.6 0.3685
6.95 350 2432.87
KSRB 4.2.9:Providing and laying in position
reinforced cement concrete of mix 1:2:4 with 2mm
and dow size grade granite/Trap/Basalt
metal,machine mixed, concrete laid in layers not
exceeding 15cms thick,vibrated for R.C.C.beams,
columns lintels,of all sizes in foundation plinth and
superstrcture ground floor level for columns,
including cost of all materials,labour,HOM of
machinery,curing,complete asper specifications.Sp
14 No KBS 4.1,4.6 (si no.4.18/16)
G.F 3 8.57 0.23 0.5 2.661
3 7.33 0.23 0.5 2.276
1 2.67 0.23 0.5 0.2763
5.21 5800.00 30237.11
KSRB 4-6.2:Providing and removing SLAB
centering, shuttering,strutting,propping etc.&
removal of from work for flat surface such as
suspended floors,roofs,landings,balconies and
likes,thickness upto 200mm including cost of all
materials,labor complete as per specification Sp no
15 KBS 4.6.2(SI no 4.29/17) Sqm
GF 1 7.33 8.57 62.82
62.82 3360.00 211068.82
KSRB 4.2.3:Providing and laying in position
reinforced cement concrete of mix 1:2:4 with 2mm
and dow size grade granite/Trap/Basalt
metal,machine mixed, concrete laid in layers not
exceeding 15cms thick,vibrated for R.C.C staire,slab
columns lintels,of all sizes in foundation plinth and
superstrcture ground floor level for columns, including
cost of all materials,labour,HOM of
machinery,curing,complete asper specifications.Sp
No KBS 4.1,4.6 (si no.4.12/15) SLAB
16 Cum
GF 1 7.33 8.57 0.1 8.17
8.17 9050.00 73905.49
KSRB 4.9.2:Providing and fabricating mild
steel/HYSD steel reinforcement including
straightening,cutting,bending,hooking,lapping &
welding wherever required,placing in position,tieing
with binding wire & anchoring to the adjoining
members wherever nessecary including all laps &
wastages etc,complete as per design & specification
& direcation (laps & wastages not to be measured &
paid).Sp.no KBS 4.6.3 (SI No 4.46/19)
17
Footing 280
Column 425
lintel 336.00
beam 455.00
slab 1350.00

kgs 2846.00 32.00 91072.00

 KSRB 15-3.6:Providing 15mm thick cement plaster
in single coat with cement mortar 1:4 to brick masonry
including rounding off corners wherever required
smooth rendering,providing and removing
scaffoding,including cost of materials,labour,curing
18 complete as per specification.(SI no Sqm
15.14/104)(INTERIOR) G.F 3 3.96 3 35.64
4 3.15 3 37.8
8 2.86 3 68.64
Parapet 4 7.5 0.9 27
4 7 0.9 25.2
Water tank
2 1.52 2.43 7.39
2 3 2.43 14.58

216.25 5100.00 1102860.72

KSRB 15-7:Providing lime rendering for plastering
to wall and ceiling,including cost of materials
labour,curing complete specification.(SI no 15.33/108)
19 (same as inside plastring qtty) Sqm
G.F 3 3.96 3 35.64
4 3.15 3 37.8
8 2.86 3 68.64
Parapet 4 8.57 0.9 30.852
4 7.33 0.9 26.388
199.32 150.00 29898.00
KSRB 15-3.8:Providing 18mm thick cement plaster
in single coat with cement mortar 1:4 to brick masonry
including rounding off corners wherever required
smooth rendering,providing and removing
scaffolding,including cost of materials,labour,curing
complete as per specification.(SI no 15.16107)
20 EXTERNAL Sqm
G.F 2 8.57 3 51.42
2 7.33 3 43.98
Parapet 2 8.57 3.00 51.42
2 7.33 3 43.98
190.80 235.00 44838

KSRB 15-3.13:Providing 12mm thick cement plaster

in single coat with cement mortar cm1:4 to ceiling
including rounding off corners wherever required
smooth rendering,providing and removing
scaffoding,including cost of materials,labour,curing
21 CELEING Sqm
G.F 1 7.33 8.6 62.82
62.82 325.00 20415.88
Providing & fixing special make glazed vitrified tiles
(Granomite finish)of approved make,quality & colour
of size 1000x1000x15mm thick fixed with a special
roffe adhesive for flooring & skirting etc.,complete
including providing spears at reqired interval &
removing stains etc.,complete.(Sp o 4.43/103)
22 Sqm
G.F 1 7.33 8.6 62.82
62.82 750.00 47113.58

23 Doors Sqm
G.F 1 1.21 2.1 2.54
5 0.91 2.1 9.56
12.10 3390 41005.44
 KSRB 15-17.6:Providing and applying paintng two
coats (excluding priming coat) on new wood surface
and/or wood based surface with enamel paint to give
an even,cleaing the surface f all dirt,dust and foreign
matter,sand papering including cost of
materials,laour,complate as per specification.(SI no
24 15.60/113) Sqm
G.F 54
54.00 2280.00 123120.00

KSRB 15-15.1:Providing and applying two coat wth

plastic emulsion of approved brand and shade on wall
surface including priming coat to give an even
approved shade after throughly brooming the surface
free from morar drops and other froeign including
preparng the surface even and sand paper
smooth,cost of materials.labour,complete as per
specification.with primer (SI no 15.51.2/111) (same as
25 inside +ceiling plastering qtty) Sqm
G.F 3 7.33 3 65.97
4 8.57 3 102.84
Parapet 2 7.33 0.90 13.194
2 8.57 0.90 15.426

197.43 2225.00 439281.75

26 M.S Railing for Balcony G.F 17 1 7.34

7.34 1150.00 8436.40

27 Kitchen katta L/S 15000.00

GF

Total 3780424.85
7.5% Electrification charges 283531.86
7.5% Plumbing charges 283531.86
Supervision 4% 151216.99
GRAND TOTAL Rs--------- 4498706

FOURTY FIVE LAKHS ONLY SAY = 4500000/-