DETAILED ESTIMATE FOR PROPOSED CONSTRUCTION OF NAGENDRA M P S/O PRAKASH M S IN PROPERTY NO AT

VILLAGE, HOBLLI TALUK, KODAGU DIST.

OWNER:SRI.NAGENDRA M P
GROUND FLOOR
Sl.No Particulars Unit No L B D Qty Rate
1 2 3 4 5 6 7 8.00 9
Earth work excavation in ordinary soil for a depth of 1.5/ 0.9m & width as per design with all its intial
1
lead and lift including back filling in trenches etc. complete
Pillars 20 1.40 1.20 1.85 62.16
Foundation 1 69.32 0.90 1.05 65.51
Cum 127.67 495
Providing and laying in position plain cement concret of mix 1:4:8 using 40mm and down size graded
granite metal, machine mixed, concret laid in layers not excxeeding 15mm thick, well compacted, in
2
foundation and plinth, including cost of all materials, labours, HOM of machinery, curing complet as per
specification.
Pillars 20 1.40 1.20 0.15 5.04
Foundation 1 69.32 0.9 0.15 9.36
Cum 14.40 4200
Constructing only first sort / second sort coursed size stone masonry with squared rubble stones supplied
by the company ‚ free of cost‚ in foundation and plinth in C.M. 1:6 (1 cement : 6 coarse sand) etc.,
3
complete as specified for coursed rubble masonry in CPWD Specifications etc., complete.

1st course 1 69.32 0.45 0.45 14.04

2nd Course 1 69.32 0.23 0.38 6.06
Cum 20.10 2800
Providing and laying 1:2:4 bed concrete with cement concrete using clean granite or trap jelly 20mm and
4 down size for RCC roof slab and canopies of all spans with steel or plank centering and shuttering
including machine mixing in cm 1:3 with cc 1:1.5:3 RCC
Columns Footing 20 1.40 1.20 0.45 15.12
Columns 20 7.93 0.23 0.23 8.39
Plinth Beam 1 69.32 0.30 0.23 4.78
Beams GF 2 69.32 0.23 0.30 9.57
 Slab-GF 2 10.19 7.14 0.13 18.19
Stairecase 2 7.20 0.90 0.23 2.98
Lintle G F 1 47.25 0.15 0.15 1.06
Window Chajjas 1 20.7 0.45 0.12 1.12

Cum 61.21 3895

Providing and constructing 230mm thick walls using approved quality of table moulded bricks for super
5 structure (above plinth level) with mortar 1:6(1 cement : 6 coarse sand) including necessary scaffolding up
to floor five level etc., complete.
Allround Wall GF 1 40.46 3.00 0.23 27.92

Deduction
MD 2 1.10 0.23 2.10 1.06
D1 4 1.00 0.23 2.10 1.93
D2 3 0.75 0.23 2.10 1.09
W1 7 1.50 0.23 1.20 2.90
W2 2 0.90 0.23 1.20 0.50
KW 2 0.90 0.23 0.90 0.37
V 3 0.60 0.23 0.60 0.25
8.10
Cum 19.82 5550
Providing and constructing 115mm thick walls using Table moulded bricks of suitable size, in
6 superstructure (above plinth level) with in cement mortar 1:6 (1 cement : 6 coarse sand) including
necessary scaffolding, pointing up to floor five level etc., complete.
Partion Wall-GF 1 6.78 3 20.34

Parapet wall 1 34.66 0.9 31.194

Sqmt 51.534 1350
7 Providing and removing centering, shuttering for roof slabs complet
G F Slab 2 10.19 7.14 145.51
Slab-SF 1 5.14 3.31 17.01
Sqmt 162.53 875
Providing and laying all reinforcement mild / tor steel for all the above RCC works with all its cutting,
8 bending laying in position etc, complete

Kg 5500.00 75
Providing and fixing door with approved quality Teak wood frame with shutter as per design including
9 labour charges for fixing the fittings (excluding cost of fitting)
MD 2 1.20 2.10 5.04
D1 2 0.90 2.10 3.78
D2 3 0.75 2.10 4.725
Sqmt 13.55 6500
 Providing and fixing door with approved Honne wood window as per design drawings including labour
10 charges for fixing the fittings (excluding cost of fitting)
W1 7 1.50 1.20 12.60
KW 2 0.90 0.90 1.62
W2 4 0.90 1.20 4.32
V 3 0.90 0.60 1.62
Sqmt 20.16 4500
Providing and plastering to masonry including providing and removing scaffolding af all comers whervere
11
required. Smooth, rendoring curing etc,.. Complet with burnt masonry plan plastering.
G F ,F F Ceiling 2 10.19 7.14 145.51
Outer Wall GF 1 24.47 3.5 85.65

Inner wall G F 1 65.82 3.0 197.46

OHT 1 5.00 5.0 25.00

Parapet Wall 2 34.66 0.9 62.39
516.01
Deduction
MD 2 1.10 2.10 4.62
D1 4 1.00 2.10 8.40
D2 3 0.75 2.10 4.73
W1 7 1.50 1.20 12.60
W2 2 0.90 1.20 2.16
KW 2 0.90 0.90 1.62
V 3 0.90 0.60 1.62
0.50 17.87
Sqmt 498.13 495
Providing and applying two or more coats with plastic emulsion paint of approved brand and manufacture
12 of required shade and colour on old surface including preparation of existing surface where ever necessary
etc., complete.

Sqmt Same as Item NO 11. 498.13 875

Providing and painting two or more coats on new work with synthetic enamel paint of approved brand and
13 manufacture to give an even shade including priming coat to give an even shade etc., complete etc.,
complete.
MD 2 1.10 1.30 2.10 6.01
D1 4 1.00 1.30 2.10 10.92
D2 3 0.75 1.30 2.10 6.14
W1 7 1.50 1.30 1.20 16.38
W2 2 0.90 1.30 1.20 2.81
KW 2 0.90 1.30 0.90 2.11
V 3 0.90 1.30 0.60 2.11
Sqmt 46.47 695
 Providing water proofing roof using chemical & plastering As per specification and engineer guidance.
14

Terrace 1.0 10.19 7.1 72.76

Sqmt 72.76 775
15 Providing and laying 19mm thick Granite of Approved qaulity as per specifications
GF
Living area 1 3.95 2.69 10.63
Kitchen 1 2.50 1.97 4.93
Passage 1 2.70 1.23 3.32
Pooja 1 1.22 0.97 1.18
Bed Room-1 1 3.05 2.53 7.72
Bed Room-2 1 3.05 2.56 7.81
staircase 1 18.00 0.90 16.20
1 2.00 0.90 1.80
Sqmt 53.58

Total Granite 54.00 1850

16 Providing and laying Anti skide tiles for Bathroom and toilets as per specification.
G F Toilet 1 1.70 1.23 2.09

1 1.40 1.55 2.17

Parking Tiles
6.91 17.28
GF 1 2.50
1 2.25 1.00 2.25
Sqmt 23.79 1200
Providing and fixing glazed tiles dado for wall with required cement mortar slurry, sealant and
17
finishing..etc
Kitchen GF 1.0 4.47 1.2 5.41
1.0 5.47 1.2 6.56
Toilet and
1.0 1.70 1.2 2.09
Bathroom GF
Toilet and
1.0 1.70 1.2 2.09
Bathroom GF
1.0 1.40 1.6 2.17
18.32
Deduction
V 3.0 0.60 0.6 1.08
1.08
Sqmt 17.24 875
18 Providing and fixing Kitchen cooking granite for slab with requird cement mortar
Granite GF 1.0 10.0 0.6 6.00
Sqmt 6.00 2500
 Providing & construction of Sump tank with burnt brick maonry walls & providing & laying of RCC Roof
20
slab including plastering etc.,complete along with sump cover.
Ltr 6500.00 75
21 Providing SS Sink for kitchen & Handwash
Each 2.00 3500

22
Providing And Fixing Branded EWC or IWC, And Wash Basin including all fittings As per specification
Each 3.00 3500
23 Providing and fixing HandRail for staircase
Staircase RMT 1.0 25.00 1275
24 Gate & Compound l ump
TOTAL
25 Add for electrical works @ 5% of above
26 Add for electrical works @ 5% of above
27 Miscellneous & Rounding off
A- TOTAL CIVIL WORK COST
SAY
THIRTY TWO LAKH FIFTY TWO THOUSAND SEVEN HUNDRED AND TWENTY ONE RUPEE ONLY
 IN PROPERTY NO AT

R:SRI.NAGENDRA M P

Amount
10
r design with all its intial

63195.36
mm and down size graded
hick, well compacted, in
nery, curing complet as per

60472.44
red rubble stones supplied
nt : 6 coarse sand) etc.,
ons etc., complete.

56268.43
nite or trap jelly 20mm and
entering and shuttering
 238413.16
e moulded bricks for super
ng necessary scaffolding up

110002.39
ks of suitable size, in
coarse sand) including

69570.90

142210.78
works with all its cutting,

412500.00
er as per design including

88042.50
drawings including labour

90720.00
ding af all comers whervere
y plan plastering.

246576.18
ved brand and manufacture
rface where ever necessary

435866.99
aint of approved brand and
hade etc., complete etc.,

32295.61
on and engineer guidance.

56386.37
er specifications

99900.00
r specification.

28543.20
tar slurry, sealant and

15089.11
cement mortar

15000.00
ding & laying of RCC Roof

487500.00

7000.00

ittings As per specification

10500.00

31875.00
150000.00
2947928.41
147396.42
147396.42
10000.00
32,52,721.26
32,52,721
TY ONE RUPEE ONLY