ER.P.M.

NARASAMMANAVAR
BE(civil)
Laxmi Nagar Laxmeshwar-582116
Contact No: +91 9844796664
DETAILED ESTIMATION

CONSTRUCTION OF DUPLEX RESIDENTIAL BUILDING BELONGS TO [Link] S

ANKALKOTI. IN CTS NO: 4495/A/1, AT : . LAXMESHWAR.
Sl/No Particulars L B H/D Nos Qty Unit Rate Amount
GROUND FLOOR
1 EXCAVATION
Earth work excavation for foundation in hard soil
& removing excavated earth to a distance of
50mts etc. complete.
Column 1.20 1.20 1.50 16.0 34.56
walls
LW 12.24 0.60 0.45 2.0 6.61
SW 9.86 0.60 0.45 4.0 10.65

51.82 Cum 242.00 12540.05

2 CC BED
Providing and laying in position plain cement
concrete of mix 1:3:6 with OPC cement @
220kgs, with 40mm and down size graded
granite meta coarse aggregates @ 0.892cum
and fine aggregates @ 0.465cum machine
mixed, machine mixed, concrete laid in layers
not exceeding 15cms thick, well compacted,
in foundation including cost of all materials,
labour, HOM of machinery, curing complete
as per specifications.
Column 1.20 1.20 0.15 16.0 3.46
walls
LW 12.24 0.60 0.15 2.0 2.20
SW 9.86 0.60 0.15 4.0 3.55
9.21 Cum 5338.00 49156.57

3 STONE MASONRY FOR FOUNDATION & PLINTH

Providing & constructing granite or basalt or trap
size stone masonry in foundation with cement
mortar 1:8, stone hammered dressed in
courses not less than 20cms high, bond .
stones at 2m. A part in each course including
cost of materials, labour, curing complete as
per specifications.
LW 12.24 0.60 0.60 2.0 8.81
SW 9.86 0.60 0.60 4.0 14.20
23.01 Cum 3627.00 83461.62

4 EARTH FILLING
Earth filling to the foundation and basement
with approved new earth with entails lead of
50m including watering and taping in 15cm thick.
12.24 9.86 0.60 1.0 72.41 Cum 160.00 11585.89

5 RCC WORK
Providing & laying CC 1:2:4 using 20mm down
size granite or trap jelly for RCC Lintel laid in
15cms thickness layers & well compacted by
vibrating, curing including necessary steel of
plank plywood centering & form work including
finish in CM 1:3 etc. complete. ( Exclusive cost
 of steel & fabrication charges)
GF
Footing 1.20 1.20 0.45 16.0 10.37
Column 0.23 0.60 7.50 16.0 16.56
PLINTH BEAMS LW 12.24 0.23 0.45 2.0 2.53
SW 9.86 0.23 0.45 3.0 3.06
SW1 13.00 0.23 0.45 1.0 1.35
ROOF BEAMS LW 12.24 0.23 0.30 2.0 1.69
SW 9.86 0.23 0.30 3.0 2.04
SW1 13.00 0.23 0.30 1.0 0.90
RCC for Slab 12.24 9.86 0.15 1.0 18.10
56.60 Cum
FF
ROOF BEAMS LW 12.24 0.23 0.30 3.0 2.53
SW 9.86 0.23 0.30 4.0 2.72
SW1 5.00 0.23 0.30 3.0 1.04
RCC for Slab 12.24 9.86 0.15 1.0 18.10
24.39 Cum
80.99 Cum 6287.00 509195.51

6 CC BED for FLOORING

Providing laying granite or basalt or trap jelly
CC using 20mm down size clean graded &clean
sieved approved sand for Flooring laid in
15cms the layers & well compacted including
curing etc., complete.
12.24 9.86 0.10 1.0 12.07
12.07 Cum 4875.00 58834.62

7 BRICK MASONRY
Providing & constructing brick masonry with
approved quality of modular bricks of standard
size with necessary scaffolding & curing for
super structure in CM 1:4 etc. complete.
GF
LW 12.24 0.23 3.35 2.0 18.86
SW 9.86 0.23 3.35 2.0 15.19
sw1 55.00 0.15 3.35 1.0 27.64
61.69
deduction
MD 1.22 0.23 2.10 1.0 0.59
D1 0.90 0.23 2.10 3.0 1.30
D2 0.76 0.23 2.10 4.0 1.47
ARCH 1.71 0.23 2.10 2.0 1.65
W 1.83 0.23 1.83 1.0 0.77
KW 1.50 0.23 1.83 2.0 1.26
W1 1.22 0.23 1.22 4.0 1.37
V 0.61 0.23 0.61 4.0 0.34
8.76
52.94 Cum
FF
LW 12.24 0.23 3.35 2.0 18.86
SW 9.86 0.23 3.35 2.0 15.19
sw1 66.50 0.15 3.35 1.0 33.42
67.47
deduction
MD 1.22 0.23 2.10 0.0 0.00
D1 0.90 0.23 2.10 3.0 1.30
D2 0.76 0.23 2.10 3.0 1.10
ARCH 1.71 0.23 2.10 3.0 2.48
W 1.83 0.23 1.83 1.0 0.77
KW 1.50 0.23 1.83 2.0 1.26
W1 1.22 0.23 1.22 3.0 1.03
V 0.61 0.23 0.61 3.0 0.26
8.20
59.27 Cum
 112.21 Cum 7978.00 895195.27

STEEL Required for RCC work(

8 110kg/cum) 80.90x 110kg=8899.00kg ----- ----- ----- ----- 8.89 tons 89457.00 795272.73

9 CEMENT PLASTERING
Providing Plastering to the masonry & removing
of all corners wherever required .
Inside
GF
LW 12.24 0.23 3.35 2.0 18.86
SW 9.86 0.23 3.35 3.0 22.79
sw1 55.00 0.15 3.35 2.0 55.28
96.93
deduction
MD 1.22 0.23 2.10 1.0 0.59
D1 0.90 0.23 2.10 3.0 1.30
D2 0.76 0.23 2.10 4.0 1.47
ARCH 1.71 0.23 2.10 2.0 1.65
W 1.83 0.23 1.83 1.0 0.77
KW 1.50 0.23 1.83 2.0 1.26
W1 1.22 0.23 1.22 4.0 1.37
V 0.61 0.23 0.61 4.0 0.34
8.76
88.17 Cum
FF
LW 12.24 0.23 3.35 2.0 18.86
SW 9.86 0.23 3.35 5.0 37.99
sw1 66.50 0.15 3.35 2.0 66.83
123.68
deduction
MD 1.22 0.23 2.10 0.0 0.00
D1 0.90 0.23 2.10 3.0 1.30
D2 0.76 0.23 2.10 3.0 1.10
ARCH 1.71 0.23 2.10 3.0 2.48
W 1.83 0.23 1.83 1.0 0.77
KW 1.50 0.23 1.83 2.0 1.26
W1 1.22 0.23 1.22 3.0 1.03
V 0.61 0.23 0.61 3.0 0.26
8.20
115.48 Cum
203.65 Cum 241.00 49079.71
Outside
GF
LW 12.24 0.23 3.35 2.0 18.86
SW 9.86 0.23 3.35 2.0 15.19
34.06
deduction
MD 1.22 0.23 2.10 1.0 0.59
D1 0.90 0.23 2.10 1.0 0.43
D2 0.76 0.23 2.10 0.0 0.00
ARCH 1.71 0.23 2.10 0.0 0.00
W 1.83 0.23 1.83 1.0 0.77
KW 1.50 0.23 1.83 2.0 1.26
W1 1.22 0.23 1.22 4.0 1.37
V 0.61 0.23 0.61 4.0 0.34
4.77
29.29 Cum
FF
LW 12.24 0.23 3.35 2.0 18.86
SW 9.86 0.23 3.35 2.0 15.19
34.06
deduction
MD 1.22 0.23 2.10 0.0 0.00
 D1 0.90 0.23 2.10 1.0 0.43
D2 0.76 0.23 2.10 0.0 0.00
ARCH 1.71 0.23 2.10 0.0 0.00
W 1.83 0.23 1.83 1.0 0.77
KW 1.50 0.23 1.83 2.0 1.26
W1 1.22 0.23 1.22 3.0 1.03
V 0.61 0.23 0.61 3.0 0.26
3.75
30.30 Cum
59.59 Cum 241.00 14361.73

10 FLOORING
Providing and fixing tilesin slabs of
randam size' on an existing CC bed set in
CM 1:2 pointed with plaster of Paris or white
cement and curing etc. complete.

floor area 12.24 9.86 ---- 1.0 120.69

12.24 9.86 ---- 1.0 120.69
241.37 Sqm 786.00 189719.02

11 DADDOING (CERAMIC WALL TILES)

KSRB 14.14.5: Providing Ceramic tiles of approved
make, shade and size for flooring, treads of steps
and landings laid on a bed of 12mm thick, cement
mortar 1:3 mix, flush pointing with white cement
using colour pigment, including cost of materials,
labour,curing, complete as per specifications.
Ceramic Tiles of size 15x15cms
Ground floor
Kitchen 4.75 ---- 0.90 1.0 4.28
bath1 6.52 ---- 2.13 5.0 69.57
73.85 Cum 630.00 46524.35

12 WOODEN WINDOW / ALUMINUM WINDOWS

Providing & fixing Door with mathi or Honny wood
fixed in masonry with 40mmx5mm flat iron
hold fasts 40cms. Long embedded in CC 1:3:6
with granite metal of size 20mm & down 15cms
thick & honne wood fully paneled shutters with
25mm thickness panels with styles & rails of
40mm with 25mm panels with or without
ventilators of glazed shutters with glass 4mm
& 2ms rods of 16mm dia. As per design including
labour charges for fixing & fittings.
W 1.83 ---- 1.83 2.0 6.70
KW 1.50 ---- 1.22 4.0 7.32
W2 1.22 1.22 7.0 10.42
v 0.61 ---- 0.61 6.0 2.23
26.67 Cum 2310.00 61605.85

13 WOODEN DOOR
Providing & fixing Door with Teak wood
fixed in masonry with 40mmx5mm flat iron
hold fasts 40cms. Long embedded in CC 1:3:6
with granite metal of size 20mm & down 15cms
thick & honne wood fully paneled shutters with
25mm thickness panels with styles & rails of
40mm with 25mm panels with or without
ventilators of glazed shutters with glass 4mm
& 2ms rods of 16mm dia. As per design including
labour charges for fixing & fittings.
MD 1.22 0.10 2.13 1.0 0.26
D1 0.90 0.05 2.13 6.0 0.55
D2 0.76 0.05 2.13 7.0 0.57
 1.38 Sqm 55000.00 75819.48

14 PAINTING
Providing oil bound distemper painting to walls &
ceiling over one coat of primer painting after
scrapping the original surface & rubbing with
sand paper of zero size approved color & make
coat & finishing as per specification.
same Quantity of Cement Plastering
FOR WALLS ---- ---- ---- ---- 263.24 200.00 52648.50
FOR WINDOWS ---- ---- ---- ---- 26.67 150.00 4000.38

Total 2909001.30
15 Add 5% for Electrical Work 5% 145450.06

16 Add 5% for Plumbing Work 5% 145450.06

TOTAL AMOUNT 3199901.42

ROUND OFF 3199900.00

TOTAL AMOUNT IN WORDS Thirty-One Lakhs Ninety-Nine Thousand Nine Hundred Rupees only

DATE:
PLACE: LAXMESHWAR