DETAILED ESTIMATION

NAME OF THE WORK:

DETAILED ESTIMATE FOR PROPOSED CONSTRUCTION OF RESIDENTIAL BUILDING GROUND
FLOOR AND FIRST FLOOR FOR [Link] I K PROPERTY NO 152200602510120511 AT MARADIYUR
VILLAGE, AVARTHI HOBLI, PIRIYAPATNA TALUK, MYSORE DIST.

DETAILED ESTIMATION
[Link] Perticulars Unit No L B D Qty Rate Amount
Earth work excavation for foundation of buildings, water supply,sanitary
lines and electrical conduits either in pits or in trenche mts and above in
1 width in hard rock shall not exceeding 1.5 mts in depth including dressing
the bottom and sides of pits & trenches, stacking the excavated soil clear
from Complete as per Specification [Link]-2.4.
Main Building Columns 30 1.50 1.50 0.15 10.13
Veranda Columns 12 1.2 1.2 0.15 2.59
Main wall 1 140.00 0.60 0.15 12.60
floor base 1 22.00 20.40 0.15 67.32
Cum 22.73 150 3408.75
Providing and laying in position plain cement concret of mix [Link] using
40mm and down size graded granite metal, machine mixed, concret laid in
2
layers not excxeeding 15mm thick, well compacted, in foundation and
plinth, including cost of all materials, labours, HOM of machinery, curing
Main Building Columns 30 1.50 1.50 1.80 121.50
Veranda Columns 12 1.2 1.2 1.5 25.92
Main wall 1 140.00 0.60 0.60 50.40 350 17640.00
Constructing only first sort / second sort coursed size stone masonry with
squared rubble stones supplied by the company ‚ free of cost‚ in foundation
3 and plinth in C.M. 1:6 (1 cement : 6 coarse sand) etc., complete as specified
for coursed rubble masonry in CPWD Specifications etc., complete.

For Foundation 1 140.00 0.60 0.6 50.40

1 180.00 0.45 0.45 36.45
Courtyard wall 1 52.00 0.60 0.6 18.72
1 52.00 0.45 0.45 10.53
Cum 116.10 1800 208980.00

Providing and laying [Link] bed concrete with cement concrete using clean
granite or trap jelly 20mm and down size for RCC roof slab and canopies of
4
all spans with steel or plank centering and shuttering including machine
mixing in cm 1:3 with cc 1:1.5:3 RCC

Main Columns Footing 30 1.50 1.50 0.60 40.50

Veranda Columns 12 1.20 1.20 0.60 10.37
Columns Pedestral 30 0.45 0.45 1.20 7.29
Veranda pedestral 12 0.45 0.45 1.20
RCC coloumn GF 30 0.45 0.23 3.30
12 0.23 0.23 2.70
RCC coloumn FF 22 0.45 0.23 3.00
Plinth Beam Main wall 190.00 0.23 0.40
veranda wall 1 49.00 0.23 0.30 3.38
Ground floor
Flat roof 1 24.40 2.20 0.13
car proch 1 6.00 6.00 0.13
sloped roof 1 49.00 3.00 0.13
First floor
Flat roof 1 24.40 16.20 0.13

Beams 3 76.24 0.23 0.30 15.78

Slab-GF, FF & SF 3 12.27 7.17 0.13 32.99
Stairecase 3 7.47 0.90 0.23 4.64
Lintle G F 1 37.28 0.15 0.15 0.84
Lintle F F & SF 2 71.47 0.15 0.15 3.22
Window Chajjas GF 1 1.50
Window Chajjas FF 1
Cum 120.51 1250 150631.83

Page 1
 Providing and constructing 230mm thick walls using approved quality of
table moulded bricks for super structure (above plinth level) with mortar
5 1:6(1 cement : 6 coarse sand) including necessary scaffolding up to floor
five level etc., complete.
Allround Wall GF 1 6.19 3.00 0.23 4.27
G F & FF 2 55.77 3.00 0.23 76.96
Deduction
MD 1 1.10 0.23 2.10 0.53
D1 7 1.00 0.23 2.10 3.38
D2 3 0.75 0.23 2.10 1.09
W1 5 1.50 0.23 1.20 2.07
W2 5 0.90 0.23 1.20 1.24
W3 3 0.90 0.23 0.60 0.37
KW 3 0.90 0.23 0.90 0.56
V 3 0.60 0.23 0.60 0.25
9.49
Cum 67.47 350 23615.08
Providing and constructing 115mm thick walls using Table moulded bricks
of suitable size, in superstructure (above plinth level) with in cement mortar
6 1:6 (1 cement : 6 coarse sand) including necessary scaffolding, pointing up
to floor five level etc., complete.

Partion Wall-GF 1 2.98 3 8.94

2 4.1 3 24.6
Parapet wall 1 50.43 0.9 45.387
Sqmt 78.927 750 59195.25
7 Providing and removing centering, shuttering for roof slabs complet
G F & FF Slab 3 12.27 7.14 262.82
Lintle G F 1 37.28 0.15 5.59
Lintle F F & SF 2 71.47 0.15 21.44
Window Chajjas 40.00
Sqmt 329.86 125 41232.05
Providing and laying all reinforcement mild / tor steel for all the above RCC
8 works with all its cutting, bending laying in position etc, complete

Kg 8500.00 15 127500.00
Providing and fixing door with approved quality Teak wood frame with
9 shutter as per design including labour charges for fixing the fittings
(excluding cost of fitting)
MD 1 1.20 2.10 2.52
D1 7 0.90 2.10 13.23
D2 3 0.75 2.10 4.725
Sqmt 20.48 325 6654.38
Providing and fixing door with approved Honne wood window as per
10 design drawings including labour charges for fixing the fittings (excluding
cost of fitting)
W1 5 1.50 1.20 9.00
W2 5 0.90 1.20 5.40
W3 3 0.90 0.60 1.62
KW 3 0.90 0.90 2.43
V 3 0.60 0.60 1.08
Sqmt 19.53 225 4394.25

Providing and plastering to masonry including providing and removing

11 scaffolding af all comers whervere required. Smooth, rendoring curing etc,..
Complet with burnt masonry plan plastering.

G F ,F F & S F Ceiling 3 12.27 7.14 262.82

Outer Wall GF 1 27.36 3.0 82.08
Outer Wall GF & FF 2 41.82 3.0 250.92
Inner wall G F 1 45.48 3.0 136.44
Inner wall G F & FF 2 69.12 3.0 414.72
OHT 1 5.00 5.0 25
Parapet Wall 2 50.43 0.9 90.774
1262.76
Deduction
MD 1 1.10 2.10 2.31
D1 7 1.00 2.10 14.70
D2 3 0.75 2.10 4.73
W1 5 1.50 1.20 9.00
W2 5 0.90 1.20 5.40
W3 3 0.90 0.60 1.62
KW 3 0.90 0.90 2.43
V 3 0.60 0.60 1.08
0.50 20.63
Sqmt 1242.12 115 142844.36

Page 2
 Providing and applying two or more coats with plastic emulsion paint of
approved brand and manufacture of required shade and colour on old
12 surface including preparation of existing surface where ever necessary etc.,
complete.

Sqmt Same as Item NO 10. 1242.12 115 142844.36

Providing and painting two or more coats on new work with synthetic
13 enamel paint of approved brand and manufacture to give an even shade
including priming coat to give an even shade etc., complete etc., complete.
MD 1 1.10 1.30 2.10 3.00
D1 7 1.00 1.30 2.10 19.11
D2 3 0.75 1.30 2.10 6.14
W1 5 1.50 1.30 1.20 11.70
W2 5 0.90 1.30 1.20 7.02
W3 3 0.90 1.30 0.60 2.11
KW 3 0.90 1.30 0.90 3.16
V 3 0.60 1.30 0.60 1.40
Sqmt 53.64 125 6705.56
Providing water proofing roof using chemical & plastering As per
14 specification and engineer guidance.

75 Terrace 1.0 12.27 7.2 87.98

Sqmt 87.98 75 6598.19

15 Providing and laying 19mm thick Granite of Approved qaulity as per

specifications
GF
Living area 1 6.08 2.50 15.20
Master Bedroom 1 2.64 3.55 9.37
staircase 1 8.00 1.00 8.00
1 2.30 1.00 2.30
FF
Living area 1 2.53 3.23 8.17
1 2.00 2.30 4.60
Master Bedroom 1 3.95 3.55 14.02
Bedroom 1 3.95 3.00 11.85
Kitchen 1 2.50 2.36 5.90
1 4.18 3.00 12.54
SF
Living area 1 2.53 5.53 13.99
Master Bedroom 1 3.95 3.55 14.02
Bedroom 1 3.95 3.00 11.85
Utility 1 2.50 1.75 4.38
Sqmt 136.19 1150 156624.02

16 Providing and laying Anti skide tiles for Bathroom and toilets as per
specification.
G F Toilet 1 1.20 2.53 3.04
F F Toilet 2 2.50 1.69 8.45
S F Toilet 2 2.50 2.27 11.35
Parking Tiles 1 5.70 7.20 41.04
Sqmt 63.88 350 22356.60
Providing and fixing glazed tiles dado for wall with required cement mortar
17 slurry, sealant and finishing..etc

Kitchen 1.0 4.86 1.2 5.88

Toilet and
1.0 40.80 2.1 86.90
Bathroom
Sqmt 92.78 150 13917.69
Providing and fixing Kitchen cooking granite for slab with requird cement
18
mortar
Granite 1.0 5.0 0.6 3.00
Sqmt 3.00 1250 3750.00
Providing & construction of Sump tank with burnt brick maonry walls &
20 providing & laying of RCC Roof slab including plastering etc.,complete
along with sump cover.
Ltr 10000.00 102 1020000.00
21 Providing SS Sink for kitchen & Handwash
Each 1.00 125 125.00

22 Providing And Fixing Branded EWC or IWC, And Wash Basin including all
fittings As per specification
Each 5.00 750 3750.00
23 Providing and fixing HandRail for staircase
Staircase RMT 1.0 28.00 785 21980.00
24 Gate & Compound lump 16500.00
TOTAL 2201247.37
25 Add for electrical works @ 7% of above 154087.32
26 Add for plumbing works @ 5% of above 110062.37
27 Miscellneous & Rounding off 10000.00
24,75,397.06

TWENTY FOUR LAKH SEVENTY FIVE THOUSAND THREE HUNDRED NINTY SEVEN RUPEE ONLY

Page 3