CIVIL AND INTERIORS ESTIMATE

Estimate for: Repair and renovation of RESIDENCE OF Sudam Sahu ,sambalpur

Sub- Civil and Interior

SUMMARY OF COSTS

PART A Civil
PART B Interior

Civil and Wet Works 61,411.34

Partition and Panelling Works 722,733.95

Electrification 20000.00
Total 804,145.29

Signature and Seal of Eng-in-

Charge
Date

Project Proposed Fitout Works For

Client Resident of Sudan Charan Sahu,sambalpur
Project. 1
No.
Date 10.07.2017
Revisio R0
n

Notes
1 Rates quoted for all demolition and dismantling works shall include for carting away all unwanted
debris away from site.

2 If instructed by the client / Project Manager / Architect salvagable items dismantled shall need to be
handed over to the Client / Developer as may be applicable.

3 Contractors to note that during the works of dismantling of any works, if damage is caused to other
finished items in the vicinity either of other vendors or of the developer, the same shall be made good
at his own cost and time.
 4 The Contractor shall take necessary precautions to ensure that during works of demolition and
dismantling nor damage is caused to any structural component of the building premises.

SNO Description of Works No L B H Qnty Unit Rate Amount

(Rupees) (Rupees)
A.01 PART A -CIVIL WORK

A.01.01 Supplying all labour, T&P and

removing old lime or cement
plaster from walls including
racking out joints 12 mm deep
and removing the debris within
50m lead,O.H.C, contractor
profit & labour cess etc all
complete as per the direction of
Engineer-in-charge.

4 3.00 4.00 48.00 Sqm

48 Sqm. Rs 1,200.00
@ 25.00
A.01.02 Supplying all labour, T&P and
dismantling and removing 2.5
cm.thick artificial stone flooring
including stacking the useful
materials for reuse and
removing the debris within 50m
lead

1 8 5.6 42.56 Sqm

42.56 Sqm. Rs 2,128.00
@ 50.00

A.01.03 Supplying all labour,T&P,

materials and making 12mm
thick cement plaster in cement
mortar(1:4) for brick work
including Cost of conveyance,
sundries, watering for curing,
racking out joints, rounding of
corners ,scaffolding,O.H.C,
contractor profit & labour cess
etc, all complete as per the
direction of Engineer-in-
charge.

4 3.00 4.00 48.00 Sqm

48 Sqm. Rs 5,846.40
@ 121.80
A.01.04 Supplying all
materials,labour,T&P and
Finishing wall surface of walls
with Acrylic wall putty (Water
based ) of approved make and
finished smooth and even
surface toreceive painting
including cost of scaffolding
staging charges with cost of all
materials taxes, labour cess etc
complete as per specification
and direction of Engineer-in-
charge.

445.96 Sqm. Rs 23,502.09

@ 52.70

A.01.05 Supplying all labour, T&P,

materials and Wall painting 2
coat with plastic emulsion paint
of approved shade on new
work to give an even shade
inculding cost of paint,cost of
conveyance,taxes of materials
& labour cess etc all complete
as per specification of
Engineer-In-Charge.

GF
kichen 2 2.00 3.00 12.00 Sqm
2 2.69 3.00 16.14 Sqm
dinning 2 4.30 3.00 25.80 Sqm
2 2.61 3.00 15.66 Sqm
Bed3 2 3.65 3.00 21.90 Sqm
2 3.96 3.00 23.76 Sqm
bed2 2 2.97 3.00 17.82 Sqm
2 3.60 3.00 21.60 Sqm
bed1 2 3.35 3.00 20.10 Sqm
2 4.92 3.00 29.52 Sqm
ver 2 2.97 3.00 17.82 Sqm
2 1.75 3.00 10.50 Sqm
toilet 2 2.74 3.00 16.44 Sqm
2 2.10 3.00 12.60 Sqm
staircase 2 3.65 6.20 45.26 Sqm
 2 1.90 6.20 23.56 Sqm
ceiling
2 2.00 2.69 10.76 Sqm
2 4.30 2.61 22.45 Sqm
2 3.65 3.96 28.91 Sqm
2 2.97 3.60 21.38 Sqm
2 3.35 4.92 32.96 Sqm
2 2.97 1.75 10.40 Sqm
2 2.74 2.10 11.51 Sqm
468.85 Sqm
Deduction
Toi -3 0.75 2.10 -4.73 Sqm
Dinn -3 1.00 2.10 -6.30 Sqm
kichen -1 0.75 2.10 -1.58 Sqm
bed1 -2 0.75 2.10 -3.15 Sqm
ver -1 1.10 2.10 -2.31 Sqm
staircase -1 1.10 2.10 -2.31 Sqm
-1 1.20 2.10 -2.52 Sqm
445.96 Sqm

445.96 Sqm
445.96 Sqm. Rs 26,668.11
@ 59.80
A.01.06 Supplying all labour, T&P and
painting two coats with any
approved synthetic paint on
new/old wood work including
cost of Sundries, brushes,
soap, &putty etc including
preparation of Surface
,contractor profit & labour cess
all complete as per the direction
of Engineer-in- Charge.

Plaster 22.89 Sqm. Rs 2,066.74

area @ 90.29
Sub Total 61,411.34

B.01 PART B -INTERIOR

B.01.01 D4 (1200mm x 2100 mm)
Providing and fixing Double
Leaf Flush door of 32mm thk
clad with veneer on both sides
and finished in melamine polish
as approved. Door to be
fabricated with twin shutters
(one of 1100mm width and
another panel of 450 mm
width). Both shutters shall be
provided with 450mm long SS
'D' handle as per the selection
of the Enginner in charge. The
1100mm wide shutter shall be
provided with 200 x 1000mm
vision panel as shown on the
drawings. 450mm shutter shall
be provided with concealed
tower bolt. Door shall be
inclusive of all necessary
hardware like ball bearing
hinges, exposed door closure,
locks etc as per the selection of
the Enginer in charge

2 1.20 2.10 5.04 Sqm

5.04 Sqm
5.04 Sqm. Rs 25,999.85
@ 5158.70
"FP-1" Providing and fixing
in place Feature Wall
partition 200mm thk to be
fabricated with Al frame work
and 12mm thk ply on both
sides. All edges shall also be
finished with 12mm thk Ply.
Partition to be erected upto
2100 mm height and shall be
free standing. Adequate
additional bracing and fixity to
the floor to be provided for.

8 1.80 2.00 28.80 Sqm

28.8 Sqm. Rs 161,280.00
@ 5600.00
B.01.02 "SP-1" - Providing and fixing
vision panel not exceeding 100
sqmm in all types of from table
top upto 0.60 m ht clad with
6mm Ply on both sides from
floor to true slab. Cost of the
partition to include for 10mm
thk Glass infill for the complete
area of the partition. Installation
of the glass shall be protected
with Tissue covering taped to
the frame or plastic sheet taped
to the frame on one side. Cost
of the partition shall be
inclusive of necessary
additional bracing of the frames
at the slab level for stability and
making necessary cutouts for
electrical / data and other
service outlets and also for
passing through ducts, cable
trays and other service
requirements. (Elevational area
of the executed work shall be
measured and paid for)

2 0.45 0.60 0.54 Sqm

0.54 Sqm. Rs 125.44
@ 232.30

B.01.03 "P2" - P/F Panelling framework

only out of 50x25 mm
aluminum box section in line
level and plumb ready to
receive skin at locations
indicated on the drawings or as
instructed by the Enginner in
charge, all complete. (Cost to
be for providing and fixing
framework only)

2 30.00 1.00 60.00 Sqm

34.8 Sqm. Rs 13,572.00
@ 390.00
B.01.04 P/F Panelling skin as
mentioned below over
framework / partitions / walls
etc. as indicated on the
drawings and details or as per
the instructions of the Eng in
charget, all complete. (Cost to
be for providing and fixing skin
only)

a 6mm thk MDF skin 15 Sqm 515 7,725

b 6mm thk Ply skin 15 Sqm 495 7,425
c 8mm thk Ply skin 15 Sqm 545 8,175
d 12mm thk Ply skin 15 Sqm 665 9,975
B.01.05 Window pelmets (200 x 200) in
19mm thk marine ply. Board
with hardwood lipping, and
fixed to ceiling with metal
framing complete including
painting (three coats with base
primer & putty) with plastic
emulsion paint. Paint to match
shade of false ceiling. Rate to
include paint. (Rate to include
necessary extra hardwood
frame where ever required &
silicon joint where marine ply
board meets window, glass
partition or periphery curtain
glass) & one layer of gyp board
cover. Pelmet to be fixed at
false ceiling level.

6 1.20 7.20 Rmt

7.2 Rmt.@ Rs 330.00 2,376.00

Window Vertical Blind of

Approved Coloured and Design

6 1.20 1.80 12.96 Sqm

12.96 Rmt.@ Rs 1510.00 19,569.60
 Providing and fixing of 380mm
and 460 mm to 1240mm
height cubboard series or seat
consisting of 580mm wide rack
folder to wall at appropriate wall
ht framed with 190mm thick
BWR ply wood fixed with steel
handle hinged and all
accessories as required and
laminated with sunmica of
approved specification to all
sides including all cost
conveyance taxes etc
complete and as per the
dirrection of ENG iN CHARGE
CUBBOARD
kichen 1 2.09 1.00 2.09 Sqm
1 2.00 1.00 2.00 Sqm
1 0.60 2.00 1.20 Sqm
bed 1 2.45 2.00 4.90 Sqm
1 1.80 2.00 3.60 Sqm
bed2 1 1.80 2.00 3.60 Sqm
1 2.50 2.00 5.00 Sqm
bed3 1 3.65 2.00 7.30 Sqm
1 2.50 2.00 5.00 Sqm
1 1.50 2.00 3.00 Sqm
37.69 Sqm

37.69 Rmt.@ Rs 12380.91 466,636.50

Interior Rs 722,733.95

Civil + Interior TOTAL 784,145.29

C.01.01 Add for Electrification repair Rs. 20000.00

Rs. 804,145.29
say Rs. 804,145.00

(Rupees Eight lakhs four thousand one hundred

forty five only)