ESTIMATE REPORT Date : 03/08/2026

ESTIMATE ONLY FOR PROP. RESIDENTIAL BUILDING PLAN :

MR. AKSHAY SUDAM NIKUMBH
PLOT NO. 5B, OF S. NO. 116/3/118/1/2, MAUJE LONKHEDA,

TAL. SHAHADA DIST. NANDURBAR

STATE : MAHARASHTRA

TOTAL PLOT AREA : 121.25 SqM. TOTAL PROPOSED BUILTUP AREA: 109.80 SqM.

ESTIMATED COST : Rs. 1709540.00/-

INWORDS : RUPEES SEVENTEEN LACS NINE THOUSAND FIVE HUNDRED AND FOURTY ONLY

ABSTRACT

[Link] Qtty. Description of Item Unit Rate Total Amount

Excavation for foundation in earth, soil of all types, sand, gravel

and soft murum, including removing the excavated material up to
1 35.00 Cum. 232 8120
a distance of 50 m. beyond the building area & stacking and
spreading as directed,

Providing and laying Cast insitu/Ready Mix cement concrete in

M10 of trap / granite / quartzite /gneiss metal for foundation and
2 5.20 bedding including bailing outwater, Steel centering, formwork, Cum. 5538 28798
laying/pumping, compacting, roughening them if special finish is
to be provided, finishing if require

Filling in plinth and floors with approved excavated material in

3 5.60 15cm. to 20cm. layers including watering and compacting etc. Cum. 113 633
complete.

Providing dry/ trap/ granite/ quartzite/ gneiss rubble stone soling

4 3.50 15 cm to 20 cm thick including hand packing and compacting etc. Cum. 1294 4529
complete.
Providing and fixing in position TMT-FE-500 bar reinforcement
of various diameters for R.C.C. pile caps, footings, foundations,
5 3.00 slabs, beams columns, canopies, staircase, newels, chajjas, lintels MT 71778 215334.0
pardis, copings, fins, arches etc.

Providing and laying Cast insitu/Ready Mix cement concrete M-

20 of trap/ granite/ quartzite/gneiss metal for R.C.C. slabs and
6 11.50 Cum. 13943 160344.5
landings as per detailed designs and drawings including steel
centering, formwork, coverblocks,

Providing and laying cast in situ readymix cement concrete M20

7 11.00 of trap/granite/quartzite/gneiss metal for RCC columns as per Cum. 12987 142857.0
detail design and drawing

Providing and laying cast in situ readymix cement concrete M20

8 11.20 of trap/granite/quartzite/gneiss metal for RCC beams and lintel as Cum. 11483 128609.6
per detail design and drawing

Providing second class Burnt Brick masonry with conventional

9 70.00 /I.S. type bricks in cement mortar 1:6 in superstructure including CUM 7570 529900
striking joints,

Providing water proof plaster in W.C. and bath 12mm thick for
Sq
10 20.00 dado in cement mortar 1:3 with neat finishing, floating using 404 8080.0
M
water proofing
 Providing internal cement plaster 12mm thick in single coat in
Sq
11 48.0 cement mortar 1:4 without neeru finish to concrete or brick 264 12672
M
surfaces, in all positions

Providing rough cast cement plaster externally in two coats to

concrete, brick or stone masonry surfaces in all positions with
Sq
12 52.0 base coat of 12 to 15 mm thick in C.M. 1:4 and rough cast 531 27612
M
treatment 12mm thick in proportion 1:1 1/2:3 including
scaffolding and fourteen days curing complete.

Providing and laying cement concrete flooring 50mm thick with

Sq
13 92.90 M15 cement concrete laid to proper level and slope in alternate 547 50816
M
bays including

Providing and laying ceramic tiles having size 30cm.x 60cm.

Sq
14 10.0 confirming to corresponding I.S. for dado and skirting in required 1270 12700
M
position with ready

Providing and laying vitrified mirror / glossy finish tiles having

size 590 mm to 605 mm x 590 mm to 605 mm of 8 to 10 mm
thickness and confirming to IS. 15622-2006 ( group Bla) of Sq
15 12.0 1155 13860
approved make, shade and pattern for dado and skirting in M
required position fixed in 1:4 cement mortar including neat
cement float, filling joints, curing and clearing etc. complete

Providing and preparing kitchen otta up to 75 cm width,made up

from 30 mm thick and 75 cm high vertical support for kadppa at
1 m. c/c of 25 mm thick both side polished kadappa middle shelf
Sq
16 14.00 and bottom of 20 mm thick one side polished kadappa with facia 3997 55958.0
M
patti of 20 x 50 mm kadappa including all material labour cutting
fixing with cement mortar and araldite curing polished and
cleaning etc. complete.

Providing and laying telephone black / Amba White /

cadburybrown / Ruby red / Ocean Brown granite stone of 18 to
20 mm thick for door frame/ dado/ window boxing etc. On C.M. Sq
17 3.20 4354 13932.8
1:6 including filling joints with polymer base filler M
nosing/moulding the sharp edges wherever necessary, curing, etc.
complete.

Providing and fixing factory made panelled door shutter in ingle

leaf 35 mm thick style and rail without ventilator with CCTW
18 5.00 Sqm 2285 11425.0
panels 12 mm thick including wrought iron hold fast and
stainless steel fixtures with oil painting 3 coats etc. complete.

Providing and fixing in position aluminium openable window of

any size as per detailed drawing and as directed by Engineer in
charge with all necessary aluminum sections including necessary
Sq
19 12.00 fixtures and fastening with 5 mm thick clear float glass etc. 5386 64632
M
complete. a) Without powder coating Note While arriving at the
rate of item of item weight at 6.90 Kilogram/Square Metre is
considered.

Providing and fixing mild steel grill work for windows,

Sq
20 25.00 ventilators etc. 20kg/sqm as per drawing including fixtures, 1845 46125.0
M
necessary welding and painting

Providing and fixing white glazed earthenware Wash Hand Basin

21 2 of 55cm.x 40cm. size including coldwater pillar tap/cold and hot No. 5318 10636
water pillar tap

Providing and fixing Orissa type white glazed earthenware 575

mm water closet pan including S trap with earthenware foot rests,
22 2 cast iron soil and vent pipe upto outside face of the wall 1:2:4 No. 3742 7484
brick bat lime concrete bedding without flushing tank and its
accessories etc
 Providing and fixing European type white glazed earthenware
water closet pan with UPVC seat and lid with chromium plated
brass hinges and rubber buffers including UPVC and vent pipe
23 2 up to the outside face of wall without flushing cistern with flush No. 9936 19872
cock and with water Jet and necessary fittings including cutting
and making good to the walls and floors testing etc.
complete.( prior approval of sample and brand by Ex. Engineer is
necessary before use)
Providing and fixing mild steel grill gate with angle iron frame
65mm x 65mm x 10mm with iron bars at 150mm C/C and
Sq
24 15 diagonal flats as per the detailed drawing including hinges, pivot 2974 44610
M
block locking arrangement, welding riveting and oil painting of
three coats of approved shade Weight of gate 35 Kilogram/Smt.

Providing and fixing cosrtuction septik tank of side includes

25 JOB excavation &concrete , walling of B.B.B. in 1;6 with including LS 40000 40000
iron main hole cover

Providing & fixing water suply for plumbing C.P.V.C. pipe with
26 JOB assesaries etc. complete.( B.V.C.D. ) , Bib cock valve Chamber ( LS 50000 50000
3‘x 2ʹ )

AS PER SSR2025-2026 TOTAL AMOUNT (SAY) Rs. 1709540.00

1709540
INWORDS : RUPEES SEVENTEEN LACS NINE THOUSAND FIVE HUNDRED AND FOURTY ONLY

Nilesh Digitally signed

by Nilesh Nagraj

Nagraj Patil
Date:

Patil 2026.08.03
15:13:19 +05'30'