Proposed Constructions of Ground &

Name of the Work

First Floor Residential Building

Name of the Owner Shri. Nagappa Amogi Gavali

Sy. No./CTS No. 23/1/24/E

Plot No. 5

Place Vijayapur

22,25,000.00
Estimated Cost of the Project (Twenty Two Lakhs Twenty Five Thousand rupess
Only)

PWD S.R. Rates - 2016-17

Rates
North Zone, Dharwad

Estimation Prepared By :
Er. Ravikumr CB
B.E (Civil)
Associate Member - IEI Kolkata
Reg No : AM1760346
Corporation Reg. No : VIJ-BL-91
Vijayapur-586101
 Detailed Estimation and Abstract to the proposeed construction of Residential Building

ABSTRACT SHEET

GROUND & FIRST FLOOR

Rate
Sl. No. Particulars Unit Qty Total Amount
(Rs.)
GF FF
Earth work excavation for foundation
1
KSRB 2-1.2
cum 107.145 0 238 25500.51
PCC 1:4:8 for bed concrete
2
KSRB 4-1.3
cum 11.25 0 5180 58275
RCC M20 for Column footing KSRB.
3
4-2.2
cum 6.48 0 6229 40363.92
...do -for column KSRB 4-2.8 4.52 4.52 6375 57630
Stone masonry in CM 1:8 for external
4
wall foundation KSRB. 5-1.2
cum 60.075 0 3030 182027.25

RCC M20 for Plinth Beams KSRB. 4-

5
2.2
cum 2.6 0 6375 16575
B.B Masonry in CM 1:6 for
6
Superstructure. KSRB. 6-1.3
cum 25.099 25.09 5466 274333.074
7 RCC M20 for Lintel KSRB. 4-2.8 cum 1.71 1.71 6375 21802.5
...do -for chejja KSRB 4-2.11 sqm 8.1 8.1 536 8683.2
...do -for Staircase KSRB 4-2.8 cum 1.37 1.37 6375 17467.5
...do -for Roof slab KSRB 4-2.8 cum 10.5 10.5 6375 133875
...do -for Roof Beam KSRB 4-2.8 cum 3.67 3.67 6375 46792.5
Providing & Fixing Teak wood door
8
& windows Frames KSRB. 9.4-1
cum 0.7 0.7 162527 227537.8

15mm thick plastering in CM 1:4 for

9
walls & ceiling. Ksrb. 15-3.4
sqm 334.56 334.56 183 122448.96
10 Mosaic flooring KSRB. 14.15.1 sqm 46.3 46.3 1343 124361.8
Ceramic tiles fixing to Bath, WC
11
walls & flooring KSRB. 14.14.5
sqm 16.65 16.65 1169 38927.7
TMT steel for RCC work. KSRB.
12
4.9.2
qtl 20.104 15.52 6043.1 215279.3944

Providing & fixing Teak wood fully

13 pannelled shutters for doors sqm 10.92 10.92 6514 142265.76
KSRB. 9.7-1
Providing and fixing teak wood Fully
14 galzed shtters for windows KSRB sqm 11.07 11.07 5173 114530.22
9.22-1
Synthetic Enamel painting to wood
work in two coats over one coat of
15
wood primer. KSRB. 15-17.1+15-
sqm 43.98 43.98 118.65 10436.454
17.6
 GF FF
Plastic emulsion painting to inner
16 wallsin two coats over one coat of sqm 210.36 210.36 90 37864.8
peimer painting. KSRB. 15-15.1

Waterproof cemet painting to external

17
walls in two coats KSRB. 15-16.1
sqm 104.145 104.15 84 17496.78

Electrical Wiring & Fitting and

18 116068.507344
connections 6.0% of esimated cost
Sanitary & water supply fotting and
19 connections 6.0% of the estimated 116068.507344
cost

Contingencies & other missellaneous

20 works (like fixtures, hold fasts, steps 58034.253672
ets) 3.0% of the estimated cost

Total Rs 2224646.4
Say Rs 2225000

(Twenty Two Lakhs Twenty Five Thousand rupess Only)

 Detailed Estimation

Ground Floor

Sl. No. Particulars No L B D Qty Units

1 Earth work Excavation for foundation

Earthwork in surface excavation in ordinary soil for leveling and lowering the
ground manually (Other than foundation of buildings, culverts, road drains and
trenches of pipe lines and cables) and removing the excavated stuff to a distance
not exceeding 50m and lift up to 1.5m, excavated surface levelled and neatly
dressed, disposed earth to be levelled including breaking of clods and neatly
dressed as per specifications.
for column footing 15 1.5 1.5 1.5 50.625
for external walls 1 47 0.6 1.2 33.84
for compound walls 2 9 0.6 0.9 9.72
2 12 0.6 0.9 12.96
Total 107.145 cum

2 PCC 1:4:8 for bed concrete

Providing and laying C.C 1:4:8 jelly concrete using 40mm and down size jelly
free from chips and dust for floor bed laid in layers and well compacted including
necessary side shuttering curing,etc.,complete.
for column footing 15 1.2 1.2 0.15 3.24
for external walls 1 47 0.6 0.15 4.23
for compound walls 2 9 0.6 0.15 1.62
2 12 0.6 0.15 2.16
Total 11.25 cum

3 RCC of design mix M20 for Column & Column footing

Providing and laying Cement Concrete M20 for R.C.C .Plinth beams using clean
granite or trap jelly, 20 mm and down size with steel or plywood or plank centering
&shuttering form work including machine mixing,laying,vibrating and finishing
including curing etc. to complete(Exclusive of cost of steel & fabrication charges )

column footings 15 1.2 1.2 0.3 6.48 cum

for columns 15 0.23 0.38 3.45 4.52295 cum

Page 4
Sl. No. Particulars No L B D Qty Units

4 UCR masonry in CM 1:8

Providing and constructing in C.M 1:8 granite/basalt size stone masonry hammer
dressed in courses not less than than 20cms highbond stones 2.0 mtrs apart in each
course including curing etc., complete for foundation & basement.

Plinth walls 1 47 0.45 1.5 31.725

compound walls 2 9 0.45 1.5 12.15
2 12 0.45 1.5 16.2
Total 60.075 cum

5 RCC of design mix M20 for Plinth Beams

Providing and laying Cement Concrete M20 for R.C.C .Plinth beams using clean
granite or trap jelly, 20 mm and down size with steel or plywood or plank centering
&shuttering form work including machine mixing,laying,vibrating and finishing
including curing etc. to complete(Exclusive of cost of steel & fabrication charges )
3 7 0.23 0.23 1.1109
3 8.5 0.23 0.23 1.34895
1 2.73 0.23 0.23 0.144417
Total 2.604267 cum

6 B.B Masonry on CM 1:6

KSRB 6-1.2 : Providing and constructing burnt brick masonry for basement and
superstructure with approved quality of non-modular bricks of standard size of
class designation 3.5Newton per sqmm with cement mortar1:6 including cost of
materials, labour charges, scaffolding, curing complete as per specifications.

for superstructure 2 7 0.23 2.85 9.177

3 8.5 0.23 2.85 16.71525
3 2.73 0.11 2.85 2.567565
1 1.22 0.11 2.85 0.38247
deductions for openings
w 2 1.5 0.23 1.2 0.828
w1 1 1.5 0.23 0.9 0.3105
w2 5 0.9 0.23 1.2 1.242
v 1 0.6 0.23 0.6 0.0828
D 1 1 0.23 2.1 0.483
D1 3 0.9 0.11 2.1 0.6237
D2 1 0.75 0.11 2.1 0.17325

Page 5
Sl. No. Particulars No L B D Qty Units
Total 25.099035 cum

7 RCC of design mix M20

Providing and laying Cement Concrete M20 for R.C.C .Plinth beams using clean
granite or trap jelly, 20 mm and down size with steel or plywood or plank centering
&shuttering form work including machine mixing,laying,vibrating and finishing
including curing etc. to complete(Exclusive of cost of steel & fabrication charges )

for lintel 3 7 0.23 0.15 0.7245

3 8.5 0.23 0.15 0.87975
2 2.74 0.11 0.15 0.09042
1 1.22 0.11 0.15 0.02013
Total 1.7148 cum

for chejja & racks 2 1.2 0.45 1.08

1 1.5 0.45 0.675
5 0.9 0.45 2.025
1 0.6 0.45 0.27
3 3 0.45 4.05
Total 8.1 sqm

for staircase
base flight 1 0.75 0.45 0.25 0.084375
slab of flight (inclined) 1 6.5 0.75 0.15 0.73125
landing 1 0.75 0.75 0.15 0.084375
steps 23 0.75 0.11 0.25 0.474375
Total 1.374375 cum

for roof slabs 1 7 10 0.15 10.5 cum

for roof beams 3 7 0.23 0.3 1.449

3 8.5 0.23 0.3 1.7595
2 2.74 0.23 0.3 0.37812
1 1.22 0.23 0.3 0.08418
3.6708 cum

8 Doors & Windows Frames

Providing Teak wood frames of doors, windows,
clerestory windows, ventilators and other frames, wrought, framed or assembled
including making plaster groves (excluding cost of cement concrete and side
clamps), but including cost of materials, labour, HOM
of machineries complete as per specifications.

Page 6
Sl. No. Particulars No L B D Qty Units
D 2 1.15 0.127 0.076 0.0221996
2 2.1 0.127 0.076 0.0405384
D1 6 1.05 0.127 0.076 0.0608076
6 2.1 0.127 0.076 0.1216152
D2 2 0.9 0.127 0.076 0.0173736
2 2.1 0.127 0.076 0.0405384
W 4 1.65 0.127 0.076 0.0637032
4 1.2 0.127 0.076 0.0463296
W1 2 1.65 0.127 0.076 0.0318516
2 0.9 0.127 0.076 0.0173736
W2 10 1.05 0.127 0.076 0.101346
10 1.2 0.127 0.076 0.115824
V 2 0.75 0.127 0.076 0.014478
2 0.6 0.127 0.076 0.0115824
Total 0.7055612 cum

9 Plastering in CM 1:4
Providing plain plastering to concrete surface 12mm thick with c.m 1:4 including
providing and removeing schaffolding and rounding of all corners wherever
required with smooth lime rendearing curing etc., to complete.
Inner walls, ceiling
Hall 2 3.31 2.85 18.867
2 3.54 2.85 20.178
1 3.31 3.54 11.7174
Bed 1 2 3 2.85 17.1
2 3.31 2.85 18.867
1 3.31 3 9.93
bed 2 2 3 2.85 17.1
2 3 2.85 17.1
1 3 3 9
kitchen 2 3 2.85 17.1
2 3.54 2.85 20.178
1 3 3.54 10.62
toilet 4 2.1 2.85 23.94
4 1.2 2.85 13.68
2 1.2 2.1 5.04

external walls 1 36 3.45 124.2

deductions for openings

2 1.5 1.2 3.6
1 1.5 0.9 1.35
5 0.9 1.2 5.4

Page 7
Sl. No. Particulars No L B D Qty Units
1 0.6 0.6 0.36
1 1 2.1 2.1
3 0.9 2.1 5.67
1 0.75 2.1 1.575
Total 334.5624 sqm

10 Mosaic tiles flooring

Providing flooring with Mosiac tiles conforming to I.S specification with marble
chips laid in CM 1:3 on bed of 10cms. Thick cement concrete 1:4:8 and machine
polishing three times to have a granolithic finish incluiding oxalic acid wash etc.
complete.

hall 1 3.31 3.54 11.7174

bed 1 1 3.31 3 9.93
bed 2 1 3 3 9
kitchen 1 3 3.54 10.62
toilet 2 1.2 2.1 5.04
Total 46.3074 sqm

11 Ceramic tiles fixing

Providing Dadooing with I st class Ceramic Tiles of size 200cmsx300mms for
walls with borders set in C.M 1:3 and pointed with plaster of paris and white
cement, cleaning,washing, curing etc.

Toilet 2 2.1 2.1 8.82

2 1.2 2.1 5.04

kitchen 1 3 1.5 4.5

deductions for openings
1 1.5 0.9 1.35
1 0.6 0.6 0.36
Total 16.65 sqm
12 TMT Steek (Fe500) for RCC works
Providing T.M.T steel reinforcement for R.C.C work
including straightening, cutting, bending, hooking, placing in position, lapping
and / or welding wherever required, tying with binding wire and anchoring to the
adjoining members wherever necessary complete as per design (laps, hooks and
wastage shall not be measured and paid) cost of materials, labour, HOM of
machinery complete as per specifications.

column footing 6.48 0.50% 78.5 2.5434

columns 4.52 1.00% 78.5 3.5482
plinth beams 2.6 1.00% 78.5 2.041

Page 8
Sl. No. Particulars No L B D Qty Units
lintel 1.71 0.75% 78.5 1.0067625
chejja, racks 0.972 0.50% 78.5 0.38151
staircase 1.374 0.75% 78.5 0.8089425
slab 10.5 0.80% 78.5 6.594
roof beams 3.67 1% 78.5 2.88095
missellaneous works 0.3
Total 20.104765 Qtl

13 Door shutters
Providing Teak wood frames of doors, windows,
clerestory windows, ventilators and other frames, wrought, framed or assembled
including making plaster groves (excluding cost of cement concrete and side
clamps), but including cost of materials, labour, HOM
of machineries complete as per specifications.
Specification No. KBS 9.33

D 1 1 2.1 2.1
D1 3 0.9 2.1 5.67
D2 2 0.75 2.1 3.15
10.92 sqm

14 Window shutters
Providing and fixing in position fully glazed for windows
shutters with Teak wood styles and rails of 35mm. thick 75mm wide in single
shutters with 4mm thick plain glass fixed with wooden beading including cost of
materials, labour charges, HOM of machineries complete as per specifications.
(excluding cost of fixtures)

W 2 1.5 1.2 3.6

W1 1 1.5 0.9 1.35
W2 5 0.9 1.2 5.4
V 2 0.6 0.6 0.72
11.07 Sqm

15 Synthetic enamel painting to wood works

Applying priming coat over new wood surface and / or wood based surface with
white lead paint priming including preparing the surface after thoroughly cleaning
oil, grease, dirt and foreign matter, sand papering and knotting ready mix paint
including cost of materials, labour, complete as per specifications

double as wood work, item no. 13,14 43.98 sqm

Page 9
Sl. No. Particulars No L B D Qty Units

16 Plastic emulsion painting for inner walls & ceiling

Providing and applying painting in two coats with plastic emulsion paint and with
primer of approved brand on wall surface to give an even approved shade after
thoroughly brushing the surface, free from mortar drops and other foreign matter
including preparing the surface even and sand paper smooth, cost of materials,
labour, complete as per specifications.

for inner walls, same as inner plaster qty item no. 9 with deductions
210.3624 sqm

17 Water proof cement painting for external walls

Providing and finishing external walls in two coats
with waterproof cement paint & primer of approved brand and shade to give an
even shade after throughly brooming the surface to remove all dirt and loose
powdered material, free from mortar drops and other foreign matter cost of
materials, labour, complete as per specifications

for external walls, same as external plaster qty item no 9 104.145 sqm

Electrical Wiring & Fitting and connections 6.0% of esimated cost

18

Sanitary & water supply fotting and connections 6.0% of the estimated cost
19

Contingencies & other missellaneous works (like fixtures, hold fasts, steps ets)
20 3.0% of the estimated cost

Page 10
Sl. No. Particulars No L B D Qty Units

First Floor

Sl. No. Particulars No L B D Qty Units

3 RCC of design mix M20 for Column & Column footing

Providing and laying Cement Concrete M20 for R.C.C .Plinth beams using clean
granite or trap jelly, 20 mm and down size with steel or plywood or plank centering
&shuttering form work including machine mixing,laying,vibrating and finishing
including curing etc. to complete(Exclusive of cost of steel & fabrication charges )

for columns 15 0.23 0.38 3.45 4.52295 cum

6 B.B Masonry on CM 1:6

KSRB 6-1.2 : Providing and constructing burnt brick masonry for basement and
superstructure with approved quality of non-modular bricks of standard size of
class designation 3.5Newton per sqmm with cement mortar1:6 including cost of
materials, labour charges, scaffolding, curing complete as per specifications.

for superstructure 2 7 0.23 2.85 9.177

3 8.5 0.23 2.85 16.71525
3 2.73 0.11 2.85 2.567565
1 1.22 0.11 2.85 0.38247
deductions for openings
w 2 1.5 0.23 1.2 0.828
w1 1 1.5 0.23 0.9 0.3105
w2 5 0.9 0.23 1.2 1.242
v 1 0.6 0.23 0.6 0.0828
D 1 1 0.23 2.1 0.483
D1 3 0.9 0.11 2.1 0.6237

Page 11
Sl. No. Particulars No L B D Qty Units
D2 1 0.75 0.11 2.1 0.17325
Total 25.099035 cum

7 RCC of design mix M20

Providing and laying Cement Concrete M20 for R.C.C .Plinth beams using clean
granite or trap jelly, 20 mm and down size with steel or plywood or plank centering
&shuttering form work including machine mixing,laying,vibrating and finishing
including curing etc. to complete(Exclusive of cost of steel & fabrication charges )

for lintel 3 7 0.23 0.15 0.7245

3 8.5 0.23 0.15 0.87975
2 2.74 0.11 0.15 0.09042
1 1.22 0.11 0.15 0.02013
Total 1.7148 cum

for chejja & racks 2 1.2 0.45 1.08

1 1.5 0.45 0.675
5 0.9 0.45 2.025
1 0.6 0.45 0.27
3 3 0.45 4.05
Total 8.1 sqm

for staircase
base flight 1 0.75 0.45 0.25 0.084375
slab of flight (inclined) 1 6.5 0.75 0.15 0.73125
landing 1 0.75 0.75 0.15 0.084375
steps 23 0.75 0.11 0.25 0.474375
Total 1.374375 cum

for roof slabs 1 7 10 0.15 10.5 cum

for roof beams 3 7 0.23 0.3 1.449

3 8.5 0.23 0.3 1.7595
2 2.74 0.23 0.3 0.37812
1 1.22 0.23 0.3 0.08418
3.6708 cum

8 Doors & Windows Frames

Providing Teak wood frames of doors, windows,
clerestory windows, ventilators and other frames, wrought, framed or assembled
including making plaster groves (excluding cost of cement concrete and side
clamps), but including cost of materials, labour, HOM
of machineries complete as per specifications.

Page 12
Sl. No. Particulars No L B D Qty Units
D 2 1.15 0.127 0.076 0.0221996
2 2.1 0.127 0.076 0.0405384
D1 6 1.05 0.127 0.076 0.0608076
6 2.1 0.127 0.076 0.1216152
D2 2 0.9 0.127 0.076 0.0173736
2 2.1 0.127 0.076 0.0405384
W 4 1.65 0.127 0.076 0.0637032
4 1.2 0.127 0.076 0.0463296
W1 2 1.65 0.127 0.076 0.0318516
2 0.9 0.127 0.076 0.0173736
W2 10 1.05 0.127 0.076 0.101346
10 1.2 0.127 0.076 0.115824
V 2 0.75 0.127 0.076 0.014478
2 0.6 0.127 0.076 0.0115824
Total 0.7055612 cum

9 Plastering in CM 1:4
Providing plain plastering to concrete surface 12mm thick with c.m 1:4 including
providing and removeing schaffolding and rounding of all corners wherever
required with smooth lime rendearing curing etc., to complete.

Inner walls, ceiling

Hall 2 3.31 2.85 18.867
2 3.54 2.85 20.178
1 3.31 3.54 11.7174
Bed 1 2 3 2.85 17.1
2 3.31 2.85 18.867
1 3.31 3 9.93
bed 2 2 3 2.85 17.1
2 3 2.85 17.1
1 3 3 9
kitchen 2 3 2.85 17.1
2 3.54 2.85 20.178
1 3 3.54 10.62
toilet 4 2.1 2.85 23.94
4 1.2 2.85 13.68
2 1.2 2.1 5.04

external walls 1 36 3.45 124.2

deductions for openings

2 1.5 1.2 3.6
1 1.5 0.9 1.35
5 0.9 1.2 5.4
1 0.6 0.6 0.36

Page 13
Sl. No. Particulars No L B D Qty Units
1 1 2.1 2.1
3 0.9 2.1 5.67
1 0.75 2.1 1.575
Total 334.5624 sqm

10 Mosaic tiles flooring

Providing flooring with Mosiac tiles conforming to I.S specification with marble
chips laid in CM 1:3 on bed of 10cms. Thick cement concrete 1:4:8 and machine
polishing three times to have a granolithic finish incluiding oxalic acid wash etc.
complete.

hall 1 3.31 3.54 11.7174

bed 1 1 3.31 3 9.93
bed 2 1 3 3 9
kitchen 1 3 3.54 10.62
toilet 2 1.2 2.1 5.04
Total 46.3074 sqm

11 Ceramic tiles fixing

Providing Dadooing with I st class Ceramic Tiles of size 200cmsx300mms for
walls with borders set in C.M 1:3 and pointed with plaster of paris and white
cement, cleaning,washing, curing etc.
Toilet 2 2.1 2.1 8.82
2 1.2 2.1 5.04

kitchen 1 3 1.5 4.5

deductions for openings
1 1.5 0.9 1.35
1 0.6 0.6 0.36
Total 16.65 sqm

12 TMT Steek (Fe500) for RCC works

Providing T.M.T steel reinforcement for R.C.C work
including straightening, cutting, bending, hooking, placing in position, lapping
and / or welding wherever required, tying with binding wire and anchoring to the
adjoining members wherever necessary complete as per design (laps, hooks and
wastage shall not be measured and paid) cost of materials, labour, HOM of
machinery complete as per specifications.

columns 4.52 1.00% 78.5 3.5482

lintel 1.71 0.75% 78.5 1.0067625
chejja, racks 0.972 0.50% 78.5 0.38151
staircase 1.374 0.75% 78.5 0.8089425
slab 10.5 0.80% 78.5 6.594
roof beams 3.67 1% 78.5 2.88095
missellaneous works 0.3

Page 14
Sl. No. Particulars No L B D Qty Units
Total 15.520365 Qtl

13 Door shutters
Providing Teak wood frames of doors, windows,
clerestory windows, ventilators and other frames, wrought, framed or assembled
including making plaster groves (excluding cost of cement concrete and side
clamps), but including cost of materials, labour, HOM
of machineries complete as per specifications.
Specification No. KBS 9.33

D 1 1 2.1 2.1
D1 3 0.9 2.1 5.67
D2 2 0.75 2.1 3.15
10.92 sqm

14 Window shutters
Providing and fixing in position fully glazed for windows
shutters with Teak wood styles and rails of 35mm. thick 75mm wide in single
shutters with 4mm thick plain glass fixed with wooden beading including cost of
materials, labour charges, HOM of machineries complete as per specifications.
(excluding cost of fixtures)

W 2 1.5 1.2 3.6

W1 1 1.5 0.9 1.35
W2 5 0.9 1.2 5.4
V 2 0.6 0.6 0.72
11.07 Sqm

15 Synthetic enamel painting to wood works

Applying priming coat over new wood surface and / or wood based surface with
white lead paint priming including preparing the surface after thoroughly cleaning
oil, grease, dirt and foreign matter, sand papering and knotting ready mix paint
including cost of materials, labour, complete as per specifications

double as wood work, item no. 13,14 43.98 sqm

16 Plastic emulsion painting for inner walls & ceiling

Providing and applying painting in two coats with plastic emulsion paint and with
primer of approved brand on wall surface to give an even approved shade after
thoroughly brushing the surface, free from mortar drops and other foreign matter
including preparing the surface even and sand paper smooth, cost of materials,
labour, complete as per specifications.

Page 15
Sl. No. Particulars No L B D Qty Units

for inner walls, same as inner plaster qty item no. 9 with deductions 210.3624 sqm

17 Water proof cement painting for external walls

Providing and finishing external walls in two coats
with waterproof cement paint & primer of approved brand and shade to give an
even shade after throughly brooming the surface to remove all dirt and loose
powdered material, free from mortar drops and other foreign matter cost of
materials, labour, complete as per specifications

for external walls, same as external plaster qty item no 9 104.145 sqm

18 Electrical Wiring & Fitting and connections 6.0% of esimated cost

19 Sanitary & water supply fotting and connections 6.0% of the estimated cost

Contingencies & other missellaneous works (like fixtures, hold fasts, steps ets)
20 3.0% of the estimated cost

Page 16