MODIFIED FILE TYPE - A

ESHA SAHAJ DISHA INDIA PVT.LTD.

ABSTRACT ESTIMATE
Quantities G + 5 + Tower

S.
N Description NO. L B H Qty Unit Rate Amount
O
SITE CLEARING

1
Surface dressing of the ground including
removing vegetation and in-
equalities not exceeding 15 cm deep and
disposal of rubbish, lead upto 50 m and lift
upto 1.5 m.
All kinds of soil. 80 70 5600.00

5600.00 Sq.M. 20 112000

EXCAVATION

2 Earth work in excavation

by mechanical means
(Hydraulic excavator) /
manual
means over areas including
dressing of sides and ramming of
bottom disposal of
excavated earth, disposed
earth to be levelled and neatly
dressed. (No extra lift is
payable if work is done by mechanical
means) All kinds of soil
All kind of soil. 4757.06 1.8 8562.72
7

Total Area of 2236.74 2 4473.48

P.C.C.

13036.20 Cum 100 1303620

3 Excavated earth disposed at another spot Volume

( 60% lead to shifting & 30 Lift for refilling ) 13036.2 1 13036.2006 Cum 100 1303620.06
0

4 Filling available excavated earth

(excluding hard rock/Ordinary
rock) in trenches, plinth, sides of
foundations etc. in layers not
exceeding 20cm in depth,
consolidating each deposited
layer by ramming and watering,
lead up
to 50 m and lift upto 1.5 m.

Volume

( 80% of Total Excavation ) 10428.9 1 10428.96048 Cum 50 521448.024

6

 5 Supplying and filling in plinth

under floors including
watering ramming
consolidating in layers not
exceeding
20cm in depth and dressing complete.

With hard muram having

CBR >12 % at under floors
including watering, ramming
and compacting (minimum
compaction 95% of MDD) in
layers not exceeding 20cm
in thickness and dressing
complete. (Note:- maximum
thickness of this layer to be
provided
shall be 30cm)
Area

Total Plinth Area 3600 1.8 6480 Cum 520 3369600

PCC FOUNDATION
6
Providing and laying in position cement concrete
of specified grade excluding the cost of centering
and shuttering - All work up to plinth
level :

with 20 mm nominal size graded stone aggregate.

M-10 Nominal (Mix-1 Cement : 3 sand : 6 graded Area

stone aggregate )

Foundation Schedule 2236.74 0.15 335.51

335.51 Cum 4900 1643999

Anti Termite Treatment Area

Total Plinth Area 3600 3600.00 Sq.M 80 288000

RCC SUBSTRUCTURE

 Description NO. L B H Qty Unit Rate Amount

7 Providing and laying in position

specified grade of reinforced
cement concrete (with 20mm
nominal size graded stone
aggregate) excluding the cost of
centering, shuttering, finishing
and reinforcement -
All work up to plinth level

M-25 Grade Concrete Volume

Foundation Schedule 1330.5 1330.5

Columns upto plinth level 208.25 208.25

1538.75 Cum 6200 9540250

RCC SUPERSTRUCTURE
8
Reinforced cement concrete
work (with 20 mm nominal size
graded stone aggregate) in
walls (any thickness), including
attached pilasters, buttresses,
plinth and string courses,
fillets, columns, pillars, posts
and struts etc. above plinth
level and upto floor two level
excluding cost of centering,
shuttering, finishing and

M-25 Grade Concrete Volume

Columns Schedule above plinth 649 649 Cum 6500 4218500

Structural Beams Schedule 1069.56 1069.56 Cum 6500 6952140

Slab Schedule 20153 0.15 3022.95 Cum 6200 18742290

M-25 Grade Concrete Volume

Lintel Beams Schedule 137.44 137.44 Cum 6800 934592

9 Reinforced cement concrete work in 4" Pardi for

Parapet design
works

M-20 Grade Concrete Area

Pardi Parapet Schedule 5269 5269 Sq.M 800 4215200

Pardi Water Tank Schedule 471 471 Sq.M 800 376800

574

TOTAL 6991.
VOLUME 70

Expansion Joint Sheet Sq.M

 S.NO

REINFORCEMENT
10 Reinforcement for R.C.C. work including
straightering, cutting, bending, placing in position
and binding including cost of binding wire up to
floor two level including all wastage etc. complete.

Thermo-Mechanically Treated bars.(TMT) Concrete

Volume

Total Volume of concrete * 100 KG (Basic 75 52437750

rate 45000 per To 6991.70 100 699170.00 Kg
without GST)

699170.00

11 Binding steel

Total Weight of Reinforcement / 100 699170. 6991.70

00

6991.70 Kg 90 629253

BRICKWORK
12 Brick work with well
burnt chimney bricks in
bulls pattern trench kiln,
crushing strength not
less than 25kg /cm2
and water absorption
not more than 20% in
superstructure above plinth level and
up to floor two level i/c
curing etc complete
Cement mortar 1:6 (1 cement : 6 sand) Volume

(200 mm )Brickwork Schedule 1140.12 1140.12

1140.12 Cum 6800 7752816

 S.
N Description NO. L B H Qty Unit Rate Amount
O

13 Half brick masonry with M.S. brick of class

designation 40 in super
structure above plinth level up to floor II level

Cement mortar 1:4 (1 cement : 4 sand) Area

(100 mm )Brickwork 14219 14219.00 Sqm

Schedule
14219.00 Sqm 700 9953300

Total 124295178.084

 S.
N Description NO. L B H Qty Unit Rate Amount
O

CENTERING & SHUTTERING

14 Centering and shuttering including strutting,
propping etc. and
removal of form for :
a) Foundations, footings, bases of columns, etc. for Area
mass concrete up
to plinth level.
34801 34801.00

350 12180350
34801.00 Sqm

a) Foundations, footings, bases of columns, etc. For Area

round edges
1009 1009.00

400 403600
1009.00 Sqm

PLASTER
15 6 mm cement plaster of mix : Ceiling Plaster

1:4 (1 cement : 4 sand) Area

Ceiling Areas 13474 13474.00 Sqm 250 3368500

16 12mm cement plaster of mix : Inside Plaster

1:4 (1 cement : 4 sand) Area

23363 23363.00 Sqm

23363.00 Sqm 280 6541640

17 16 mm cement plaster of mix : Inner Plaster

(Double coat)

1:4 (1 cement : 4 sand) Area

15356 15356.00 Sqm

15356.00 Sqm 320 4913920

18 20 mm cement plaster of mix : Outer Plaster

(Double coat)

1:4 (1 cement : 4 sand) Area

4487 4487.00 Sqm

4487.00 Sqm 360 1615320

 Area

19 Extra for Sand face Plaster 2692.20 2692.20 Sqm 200 538440

GRAND 153856948.084
TOTAL
SAY. 15.38 crores

GST 18%