Name of work :- Proposed CONSTRUCTION OF RESIDENTIAL HOUSE AT NACHANE,

Tal. & Dist. Ratnagiri ON C.T.S. 660/5, S. NO. 358 1/5 A 10, FOR MRS. KULKARNI SUREKHA
SHRIKANTH

(Current 2017-18 DSR & market considered).

Built Up Area= 84.57 SQMT. (910.30 Sqft.) Date: 31/08/2018

ITEM DESCRIPTION OF ITEM QTY. UNIT RATE AMOUNT Rs.

No.
1 Excavation for foundation in laterite rock (soft 318.57 cumt. 640.00 203884.80
or hard)including trimming and levelling the
bed for the foundation, Removing the
excavated material up to a distance of 50
metres beyond the building area, stacking as
directed, dewatering and back filling with
available murum, watering, ramming
etc.complete. (Lift upto 1.5 m.)

2 Providing and casting in situ cement concrete 6.07 cumt. 4466.00 27108.62
in M15 of trap/granite/ quartzite/ gneiss
metal for bed blocks, foundation blocks and
such other items including bailing out water,
plywood/steel formwork, compacting,
roughening them if special finish is to be
provided, finishing uneven and
honeycombed surface and curing etc.
complete. The Cement Mortar 1:3 plaster is
considered for rendering uneven and
honeycombed surface only. Newly laid
concrete shall be covered gunny bag, plastic,
tarpaulin etc. (Wooden centering will not be
allowed.), with fully automatic micro
processor based PLC with SCADA enabled
reversible Drum Type mixer . . With natural
sand.

3 Providing dry/ trap/ granite/ quartzite/ gneiss 18.22 cumt. 405.00 7379.10
rubble stone soling 15 cm to 20 cm thick
including hand packing and compacting etc.
complete

440419993.xls 1 10/04/2019
 4 Providing & casting in situ cement concrete 14.64 cumt. 8095.00 118510.80
M20 of trap / granite /quartzite/ gneiss metal
for R.C.C. beams and lintels as per detailed
designs & drawings or as directed including
centering, formwork, cover blocks
compaction & roughening the surface if
special finish is to be provided & curing etc.
complete. (Excluding reinforcement and
structural steel). with fully automatic micro
processor based PLC with SCADA enabled
concrete batch mix plant (pan mixer).... With
natural sand.

5 22. Providing and casting in situ cement 10.14 cumt. 8305.00 84212.70
concrete M20 of trap/ granite / quartzite/
gneiss metal for R.C.C. slabs and landings
canopy as per detailed designs and drawings
including centering, formwork, cover blocks
compaction finishing the formed surfaces
with cement mortar 1:3 of sufficient
minimum thickness to give a smooth and
even surface or roughening if special finish is
to be provided and curing etc. complete,
(Excluding reinforcement and structural
steel).With fully automatic micro processor
based PLC with SCADA enabled reversible
drum type concrete mixer With natural sand.

6 Providing coursed rubble masonry second 84.58 cumt. 6700.00 566686.00

sort of trap / granite / quartzite / gneiss
stones in cement mortar 1:6 in
superstructure including raking out joints
when plastering is to be done and striking
joints when no plastering is to be done on
the inside, watering scaffolding etc.complete.

7 Providing internal cement plaster 20mm. 131.87 Smt 270.00 35604.90

thick in two coats in cement mortar 1:3
without neeru finish, to concrete, brick
surface, in all positions including scaffolding
and curing etc. complete.

440419993.xls 2 10/04/2019
 8 Providing sand faced plaster externally in 105.35 Smt 400.00 42140.00
cement mortar using approved screened
sand, in all positions including base coat of
15 mm thick in cement mortar 1:4 using
waterproofing compound at 1 kg per cement
bag curing the same for not less than 2 days
and keeping the surface of the base coat
rough to receive the sand faced treatment 6
to 8 mm thick in cement mortar 1:4 finishing
the surface by taking out grains and curing
for fourteen days scaffolding etc.complete.

9 Providing and laying ceramic tiles of 5.54 Smt 940.00 5207.60

RAK/Kajaria / Nitco /Asian or equivalent
make having size 30 cm. x 30 cm. for dado
and skirting in required position with
readymade adhesive mortar of approved
quality on plaster of 1:2 cement mortar
including joint filling with white/ colour
cement slurry cleaning curing etc. complete.

10 Providing and applying two coats of flat oil 136.15 Smt 50.00 6807.50
paint of approved colour and shade to
internal / external plastered surfaces
including scaffolding if necessary, cleaning
and preparing the surface (excluding primer
coat) etc. complete.

11 Providing and fixing the Country cut teak 4.10 Smt 2676.00 10971.60
wood second class fully glazed openable
fanlight rectangular in shape as per detailed
drawing excluding the frame,stainless steel
fixtures and fastenings and finishing the
wood work with 3 coats of oil painting.

440419993.xls 3 10/04/2019
 12 Providing and fixing in position. (as per 2.90 Smt 4360.00 12644.00
I.S.1868 / 1982) Aluminium sliding window of
two tracks with rectangular pipe having
overall dimension 63.50 x 38.10 x 1.02 mm at
weight 0.547 kg/Rmt. and window frame
bottom track section 61.85 x 31.75 x 1.20
mm at weight 0.695 kg/Rmt. Top and side
track section 61.85 x 31.75 x 1.30 mm at
weight 0.659 kg/Rmt. The shutter should be
of bearing bottom 40 x 18 x 1.25 mm at
weight 0.417 kg/Rmt. Inter locking section 40
x 18 x 1.10 mm at weight 0.469 kg/Rmt. And
handle section 40 x 18 x 1.25 mm at weight
0.417 kg/Rmt. and top section 40 x 18 x 1.25
mm at weight 0.417 kg/Rmt. As per detailed
drawings and as directed by Engineer in
charge with all necessary Aluminium sections
fixtures and fastenings such as roller bearing
in nylon casting and self locking catch fitted
in vertical section of shutter including 5 mm
thick plain glass with all required screws and
nuts etc, complete. With powder coating
with box.

13 Providing and fixing in position Mild steel 4.20 Ton 63500.00 266700.00
reinforcement of various diameters for R.C.C.
pile caps, footings, foundations, slabs, beams
and columns, canopies, staircases, newels,
chajjas, lintels, pardies, coping, fins, arches
etc. as per detailed design and drawings and
schedules including cutting, bending, hooking
the bars, binding with wires or tack welding
and supporting as required
completed.staircases, newels, chajjas, lintels,
pardies, coping, fins, arches etc. as per
detailed design and drawings and schedules
including cutting, bending, hooking the bars,
binding with wires or tack welding and
supporting as required completed.

440419993.xls 4 10/04/2019
 14 Providing and fixing all other miscellanious 1 No. 15000.00 15000.00
work including tiling work etc. which is not
covered under the above items including
Drainage lines, mahole, vent pipes & cleaning
pipes etc.

Total Rs. 1045974.30

Add for contingencies 2% Rs. 20919.49

Total Rs. 1066893.79

Say Rs 1,066,800

(Say In words Ten Lakh Sixty SixThousand Eight Hundred Only).

Note: This estimate is worked out for new ground floor construction of residential house at Karwanchiwadi, Tal.
& Dist: Ratnagiri. The rates are considered as per PWD- DSR for the year 2015-2016 and the additional
consideration for some of the items, is as per prevailing market rates. The necessary rate analysis is carried out
with lead for material like sand, cement, steel and other materials accordingly. Cost may vary depending upon
changes in material specification and as per the quality of workmanship and grade of the contractor.

PREPARED BY: LIFE-TREND DESIGN CONSULTANCY

30, Angan Plaza, Maruti Mandir,
Ratnagiri. Tel.: off: 02352-234561.

440419993.xls 5 10/04/2019