Page 1
DETAILED ESTIMATE
Name of work : PROPOSED CONSTRUCTION OF GROUND FLOOR RESIDENTIAL BUILDING BELONGS
TO C H SATYANARAYANA S/O AADHINARAYANA, HULKI HAL VILLAGE , KARATAGI
TALUKA ,KOPPAL DISTRICT
GROUND FLOOR
Sl.no Description of Item Unit No. L(m) B(m) D(m) Qty / Unit Rate Amount
1 Earthwork excavation for foundation of buildings, water
supply, sanitary lines and electrical conduits either in pits or
in trenches 1.5m and above in width, in hard soil not
exceeding 1.5 m. in depth including dressing the bottom and
sides of pits and trenches, stacking the excavated soil clear
from edges of excavation with lead upto 50 m. after breaking
of clods complete as per specifications.
Columns C Cum 9 1.80 1.80 1.80 52.49
Wall 1 54.86 0.75 1.20 49.38
Deduct Columns C 9 1.80 0.75 1.20 -14.58
87.29 Cum 320.00 27933.00
2 Providing and laying in position plain cement concrete of
M7.5 with OPC cement @ 180 kgs, with 40mm and down size
graded granite metal coarse aggregate @ 0.85 cum and fine
aggregates @ 0.57 cum machine mixed, concrete laid in
layers not exceeding 15 cms. thick, well compacted, in
foundation and plinth, including cost of all materials, labour,
HOM of machinery, curing complete as per specifications.
Columns C Cum 9 1.80 1.80 0.15 4.37
Wall 1 54.86 0.75 0.15 6.17
Flooring bed 1 7.00 10.00 0.15 10.50
21.04 Cum
Deduct Columns C 9 1.80 0.75 0.15 -1.82
19.22 Cum 6350.00 122047.00
3 Providing and constructing granite / trap / basalt size stone
masonry in foundation with cement mortar 1:8, stone
hammerd dressed in courses not less than 20 cms high, bond
stones at two m. apart in each course including cost of
materials, labour, curing complete as per specifications.
Wall Cum 1 54.86 0.60 0.90 29.63
Wall Cum 1 7.00 9.85 0.45 31.03
Deduct Columns C 8 0.23 0.38 0.90 -0.63
60.03 Cum 5100.00 306153.00
4 Providing and constructing burnt brick masonry for basement
and superstructure with approved quality of non-modular
bricks of standard size of class designation 35 with cement
mortar 1:6 including cost of materials, labour charges,
scaffolding, curing complete as per specifications.
Main Wall Cum 1 36.12 0.23 2.74 22.76
22.76 Cum
Page 2
Sl.no Description of Item Unit No. L(m) B(m) D(m) Qty / Unit Rate Amount
Deductions -3.66
19.10 Cum 7700.00 147070.00
ED- 1 1.05 0.23 2.10 0.51
D1- 3 0.91 0.23 2.10 1.32
W1 - 4 1.20 0.23 1.20 1.32
K.W- 1 1.20 0.23 0.84 0.23
V- 3 0.91 0.23 0.45 0.28
3.66 Cum
5 Construction of partition wall 11.2 cms thick with non modular
ground moulded burnt bricks of class designation 50 with cement
mortar 1:4 inlcuding providing and fixing plaster mesh
manufactured out of hot dipped galvanised iron of nominal thickness
0.35 mm. 100 mm. wide as per I.S. 2212/1991 at 7.5 m. c to c
including cost of materials, labour charges, scaffolding, curing
complete as per specifications. using harihara bricks
Partition wall 1 23.09 2.74 63.27
Parapet wall 1 36.12 0.91 32.87
D1 2 0.91 2.10 -3.82
Ded Door-D2 2 0.84 2.10 -3.53
PD 1 1.10 2.10 -2.31
86.48 Sqm 1400.00 121072.00
6 Providing and laying in position reinforced cement concrete of
M20 with OPC cement @ 320 kgs, with 20mm and down size
graded granite metal coarse aggregate @ 0.878 cum and fine
aggregates @ 0.459 cum, machine mixed, concrete laid in
layers not exceeding 15 cms thick, vibrated for R.C.C.
beams, columns of all sizes in foundation plinth and
superstructure ground floor level for roof slabs, staircase,
lintels, columns, including cost of all materials, labour, HOM
of machinery, curing, complete as per specifications.
Column Footings C1 9 1.65 1.65 0.45 11.03
11.03 Cum
Columns C 9 0.23 0.38 3.85 3.03
3.03 Cum
Plinth Beam 1 54.68 0.23 0.45 5.66
5.66 Cum
Rcc Lintel
Main Wall 1 36.12 0.23 0.15 1.25
Partition Wall 1 23.09 0.115 0.15 0.40
1.65 Cum
Roof Beam (RB) 1 54.68 0.23 0.30 3.77
3.77 Cum
Roof Slab 1 83.61 0.15 12.54
12.54 Cum
37.68 Cum 9000.00 339120.00
Page 3
Sl.no Description of Item Unit No. L(m) B(m) D(m) Qty / Unit Rate Amount
7 Providing T.M.T steel reinforcement for R.C.C work
including straightening, cutting, bending, hooking, placing in
position, lapping and / or welding wherever required, tying
with binding wire and anchoring to the adjoining members
wherever necessary complete as per design (laps, hooks and
wastage shall not be measured and paid) cost of materials,
labour, HOM of machinery complete as per specifications.
Total concrete kgs/cum 37.68 x 125.00 4710.00 kgs
say 47.10 Qtls. 11500.00 541650.00
8 Providing and removing centering, shuttering, strutting,
propping etc., for columns, pillars, piers, abutments, post and
struts, square / rectangular / polygon in plan including cost of
all materials, labour complete as per specificaiton.
Columns
Columns Footing 9 6.60 0.45 26.73
Columns C 9 1.22 3.85 42.27
69.00 Sqm 550.00 37950.00
9 Providing and removing centering, shuttering, strutting,
propping etc., and removal of form work for sides and soffits
of beams, beam haunchings, cantilever girders, bressumers
and lintels not exceeding 1m in depth including cost of all
materials, labour complete as per specificaitons.
Plinth beam 1 54.68 0.60 32.81
Rcc Lintel
Main Wall 1 36.12 0.30 10.83
Partition Wall 1 23.09 0.30 6.93
Roof beam 1 54.68 0.60 32.81
Total 83.38 Sqm 500.00 41690.00
10 Providing and removing centering, shuttering, strutting,
propping etc., and removal of form work for flat surface such
as suspended floors, roofs, landings, balconies and likes,
thickness upto 200 mm including cost of all materials, labour
complete as per specificaitons.
Slab 1 83.61 83.61
83.61 Sqm 450.00 37625.00
11 Providing 15mm thick cement plaster in single coat with
cement mortar 1:6, to brick masonry including rounding off
corners wherever required smooth rendering, : Providing and
removing scaffolding, including cost of materials, labour,
curing complete as per specifications.
a) Inside
Living 1 14.26 3.00 42.78
Kitchen 1 15.30 3.00 45.90
M bed room-01 1 14.14 3.00 42.42
Att.Toilet 1 11.26 3.00 33.78
M bed room-02 1 14.04 3.00 42.12
Page 4
Sl.no Description of Item Unit No. L(m) B(m) D(m) Qty / Unit Rate Amount
Att.Toilet 1 10.84 3.00 32.52
pooja 1 6.64 3.00 19.92
opp area pooja 1 9.64 3.00 28.92
288.36
Deductions -12.83
275.54 Sqm 450.00 123991.00
ED 1 1.07 2.10 2.25
D1 5 0.91 2.10 9.56
D2- 2 0.84 2.10 3.53
W1 - 4 1.20 1.20 5.76
K.W- 1 1.20 0.84 1.01
V- 3 0.91 0.45 1.23
PD- 1 1.10 2.10 2.31
25.65 Sqm
b) Outside
Out side wall 1 36.46 3.15 114.84
Parapet wall I/I & O/O 1 36.46 1.94 70.72
Deductions -4.43
181.13 Sqm 530.00 95999.00
ED- 1 1.07 2.10 2.25
W1 - 4 0.91 1.20 4.37
K.W- 1 1.20 0.84 1.01
V- 3 0.91 0.45 1.23
8.86 Sqm
12 Providing 12mm thick cement plaster in single coat with
cement mortar 1:4, to ceiling including rounding off corners
wherever required smooth rendering, : Providing and
removing scaffolding, including cost of materials, labour,
curing complete as per specifications.
Roof 1 83.61 83.61 Sqm 430.00 35952.00
13 Providing flooring with Double Charged Vitrified tile of
approved quality & make, fixed on top of existing flooring
fixed with suitable adhesive, including cutting the tiles to the
required size and fixing etc., complete. B.Rate : 55.00/sqft
Total area 1 73.14 73.14
For Skirting wastages etc., 10.97
84.11 Sqm 1400.00 117755.00
14 Providing Granite flooring for Stair cace including cost of
materials, labour, curing, complete as per specifications.
B.Rate. 120.00/Sqft
Stair case :
Treads 4 2.00 0.30 2.40
Landing treads 2 2.00 1.00 4.00
Rise 6 2.00 0.15 1.80
8.20 Sqm 3400.00 27880.00
Page 5
Sl.no Description of Item Unit No. L(m) B(m) D(m) Qty / Unit Rate Amount
15 Providing skirting, dado, rises of steps with Colour glazed
tiles on 10mm thick cement plaster 1:4 and jointed with
white cement slurry over rough plaster surface using glazed
tiles of approved make and size including cost of materials,
labour, complete as per specifications. B.Rate : 65.00/Sqft
Att.Toilet 1 11.26 3.00 33.78
Att.Toilet 1 10.80 3.00 32.40
66.18 Sqm 1500.00 99270.00
14 Providing Teak wood frames of doors, windows, clerestory
windows, ventilators and other frames, wrought, framed or
assembled including making plaster groves including cost of
materials, labour, HOM of machineries complete as per
specifications.
Door ED 2 1.22 0.075 0.10 0.02
Door ED 2 2.10 0.075 0.10 0.03
Pooja Door PD 2 1.26 0.075 0.10 0.02
Pooja Door PD 2 2.10 0.075 0.10 0.03
0.10 Cum 230000.00 23000.00
15 Providing Sal wood frames of doors, windows, clerestory
windows, ventilators and other frames, wrought, framed or
assembled including making plaster groves including cost of
materials, labour, HOM of machineries complete as per
specifications.
Door D1 8 1.06 0.075 0.10 0.06
Door D1 8 2.10 0.075 0.10 0.13
Door D2 4 0.99 0.075 0.10 0.03
Door D2 4 2.10 0.075 0.10 0.06
0.28 Cum 80000.00 22400.00
15 Providing and fixing in position fully panelled Teak wood shutters
for doors, styles and rails of 40mm. thick with bottom and lock rails
180mm wide top rail and styles 100mm wide as per drawing and
panels of 25mm thick including cost of materials, labour, HOM of
machineries complete as per specifications.
DOOR ED 1 0.91 1.95 1.77
Pooja PD 1 0.94 1.95 1.83
3.60 Sqm 15500.00 55800.00
16 Providing and fixing in position fully panelled Honne wood shutters
for doors, styles and rails of 40mm. thick with bottom and lock rails
180mm wide top rail and styles 100mm wide as per drawing and
panels of 25mm thick including cost of materials, labour, HOM of
machineries complete as per specifications.
DOOR D1 4 0.76 1.95 5.93
DOOR D2 2 0.69 1.95 2.69
8.62 Sqm 9500.00 81890.00
Page 6
Sl.no Description of Item Unit No. L(m) B(m) D(m) Qty / Unit Rate Amount
16 Providing and fixing UPVC windows including cost of
materials,labour charges, HOM of machineries complete as per
specifications.
W1 - 4 1.20 1.20 5.76
K.W- 1 1.20 0.84 1.01
V- 3 0.91 0.45 1.23
8.00 Sqm 13000.00 104000.00
17 Providing and fixing M.S. Gill for windows including cost of
materials,labour charges, HOM of machineries complete as per
specifications.
W1 - 4 1.20 1.20 5.76
K.W- 1 1.20 0.84 1.01
V- 3 0.91 0.45 1.23
8.00 Sqm 2300.00 18400.00
17 Providing and applying Premium Emoulsion painting to
Walls inner surface of two coat of putti one coat of primer
and two coats paint for inside walls with approved quality, to
give an even shade including cost of materials, labour,
complete as per specifications.
Plastering inside Qty Total qty 275.54
275.54 Sqm 280.00 77150.00
18 Providing and applying Apex One coat of primer and two
coats ace paint for Out side walls with approved quality,
to give an even shade including cost of materials, labour,
complete as per specifications.
Qty as per item no. 181.13 Sqm 300.00 54339.00
Total Rs. 2660136.00
19 Electrical Charges 8%of Civil Works 212811.00
20 Plumbing Charges 6% of Civil Works 159608.00
21 Add miscellaneous and rounding off 7445.00
Total Rs. 30,40,000.00
GST 18% 5,47,200.00
Grand total 35,87,200.00
