To,

M/s. Kumar Builders,

Mumbai
Date: 29/05/2013

Kind Attn: Ms. Shefali Sancheti.

Sub:- Quotation for Shell Structure works of OFFICE BUILDING NO. 4 NEAR BLDG. NO. 6 & 7
(2 Basement + Stilt + 14 Upper floors + Terrace)
Sub Structure & Super Structure Work (RCC, Block work, Intl. Plaster in toilet & Common area and Extnl. Plaster, water Proofing)
ON S. NO. 341 PART AT KHER NAGAR, BANDRA (EAST), MUMBAI

Estimate
Total Approx Estimated Built Up Area:

57,670.64 Sq. Ft. BUA

Rate Analysis

Item
No.

Item Description

1
2

Cement Concrete 1.5 cft /sft BUA

Steel Reinforcement @ 6 kg / Sq. ft. BUA

3
4
5

Labour Charges
Formwork / Shuttering Material Charges
Machinery and Equipments Charges

Excavation

7
8

Quantity
(Estimated)

Unit

2,449.22 Cu. M.
346.02 MT
57,670.64 Sq. ft. BUA
57,670.64 Sq. ft. BUA
57,670.64 Sq. ft. BUA

Unit
Rate

Unit Rate
/ Sq. Ft.
BUA

Amount

250.00
70.00
15.00

14,417,660.29
4,036,944.88
865,059.62

Material

Labour

Equipments

Unit
Rate

250.00
70.00
15.00

70.00
-

250.00
-

15.00

250.00
70.00
15.00

207,539.36 Cu. Ft.

Masonry - Block Work (AAC Blocks)

Water Proofing

26,750.93 Sq. ft.

9,053.33 Sq. ft.

107.00
120.00

2,862,349.31
1,086,399.86

49.63
18.84

74.00
95.00

29.00
25.00

7.00
-

110.00
120.00

9
10

Plaster
Internal Plaster
External Plaster

52,210.06 Sq. ft.

25,050.06 Sq. ft.

50.00
60.00

2,610,503.04
1,503,003.85

45.27
26.06

12.00
17.50

18.00
30.00

6.50

30.00
54.00

11
12

Water & Electricity

Anti Termite Treatment

57,670.64 Sq. ft.

21,529.92 Sq. ft.

30.00
5.00

1,730,119.23
107,649.61

30.00
1.87

30.00
4.00

30.00
4.00

Total

29,219,689.69
Rate / Sq. ft. BUA

(+) Add Overhead

(+) Add Profit
(+) Add Professional Charges

5%
15%

Rate / Sq. ft. BUA

506.66
25.33
76.00
15.00
623.00