Detailed Estimate for Construction of TWO Storyed Residential Building in Site No.

16, TCC
Katha No. 4041, PID No. 88701, Sira gate Badawane - Extn., Ward No. 2, Tumkur.
Plinth Area-GF: 76.61 Sqm
FF: 76.61 Sqm

Name of the owner: Smt. HARSHITHA TS& Mr. HEMANTH T S

SI.No. Item of works No. L B D Qnty Rate Amount Rs

3 4 6 78 9

1. Earth works excavation for hard gravelly soil including removal of

excavated earth To a distance of 50 mts, & lift upto 1.5mm et., complete.
77.61 0.90 1.0 69.88 Cum.
@Rs. 293/m3 20,474-00

2. Providing and laying CC 1:4:8 bed using granite or basalt or trap jelly
laid in 15cms
concerete using 40MM and down sizejelly for foundation
thick layers and well compacted including curing etc., complete.,
Qnty 1/6h ofthe item No.1 34,649-00
i.e, 11.64 cum Rs 2975/m2...
for foundation in CM 1:8 less than 20cms
3. Providing & Laying size stone masonry
high Stoneevery 2 mts. Apart in 0.75 0.50including
each courses curing etc. Complete.
77.61 29.10
a) 1step
77.61 0.60 0.45 20.95 Cum.
b) 2 step 50.05 Cum@Rs 2212/m3 1,10,721-00
Total

CM 1:8 for basement Courses not less than

4. Providing & Laying SSM in in each courses including
15cms high &Bond stones & Cmtr., apart
Dressed including curing etc. Complete.
chiseel dressing all are nearly
77.61 0.45 35.12 Cum
0.45
1 @Rs 2650/m3...
93,068-00

CC 1:3:6 Plinth Bed using

15 to 20mm size granite jelly
5. Providing & Laying Complete.
including form workS centering curing
etc.
Materials laid in 10cms layers
Qnty.o fthe item No.4. 34,681-00
3950/m3
i.e. 8.78 cum@Rs.

BBM in CM 1:6 for super

structure
6. Providing & Constructing
(Using Table moulded bricks.) 35.69 0.23 3.30 81.26
a) 9 walls GF/FF/SF 3

b) Deduction for 15.02

3 (65.33 x 0.23)
Opening. 76.50 0.23 0.15 2.63
c) Lintel 3
Net Qnty. of BBM (a-b-c) 63.61 Cf. 2,86,245-00
@Rs 4500/m3 ANJUBA
BHARG
TMK/BL
10112/20-21
Oved
En
-1
Plan ppro
 Providing and laying RCC 1:2:4 lintel using 20 mm and down size
ielly laid in 10 cms thick layers including and plank centering including
finishing with CM 1:4 curing etc..
Qnty. Sameas item No. 6(C)
L.e, 4.55 Cum @Rs 4450/m3. 20,247-00

8. Providing and laying CC for RCC chejja of 7.5 cms avg. thickness
as per design in CC 1:2:4 in granite are trap jelly of 20mm and down size
including moulding plastering with CM 1:3 and with front, beading drip
moulding including centering and form work etc., complete
1 25.80 0.60 15.48 Sqmtr @Rs 339/m2... 5,882-000

9. Providing & fixing RCC Roof with CC 1:2:4 with using 10.20mm size jelly
laid in 10Cms layers including consolidation with and or plank centering
including finishing with CM 1:4 Etc. Complete ( Excluding finishing with
CM 1:4 Etc, complete the cost of steel and fabrication charges).
GF. FF & SF 3 5.25 6.0 0.15 14.17
R s . 5850/m3 82,894-00

with Granite in CM 1:3 On a bed of

10. Providing flooring flooring
10cms thick CC 1:4:8 and polishing for grey tiles, Etc.. Complete.
Qnty i.e. 85.05 Sqmtr. @ Rs 1550/m2. 1,31,342-00
11 Providing & fixing Honne wood doors of 65x125mm frame 54mm frame
thick fully Paneled shutters with top bottom including lock raii with all

styles including flying The frame with 6mm clamps etc. Complete.
D 1 3.50 7.00 24.50
DI 8 3..00 7.00 168.00
D2 4 2.50 7.00 70.00
Total: 262.50 Sft.
OR 24.38 Sqmt @ Rs. 5550/m2... 1,35,172-00

12. Providing and fixing Honne wood windows with frame

work of 65 x 125mm fixed on the masonary with 40mm and M.S. hold
fasts of 20nmm long bedded in CC 1:3:6 with fully paneled hone wood
in 15 cms long embedded in this millions wherever necessary etc.,
W 3 6.0 4.50 81.00
W1 8 5.0 .50 180.00
W2 4 0.90 0.60 21.60
Total 282.60 Sft.
OR 26.25 Sqmtr @ Rs. 5800/m2.. 1,52,250-00

13. Providing plasteringto walls in CM 1:6, 12mm thick including curing etc.
a) Out side 258.79
b) Inside 537.58
Total 796.37 Sft
Deduction for openings. - 34.20

Net Qnty. 762.17 Sqmtr. NJUB

260/n2 1,98.218-00
TMK/BL/
RGAV
10112/20-21
yed
Er
-2 A
anAppro
14. Providing and painting to walls in two coats of approvcd quality OIBD paint
Over one coat of primer etc..
1,50,909-00
Qty. 762.17 Sqmt. a Rs 198/m2.
15. Providing & Fixing AC down water Piype of 40 Cma Dia with fittings, Ftc
4 Nos of 20' Height 120.00 RN 4,390-00
OR 36.58 Rmts ( Rs 120/
with surki concrele
16. Providing and laying WPC laid the required slope
P'WD Specilications.
top finishing with the lime mortar 1:2 as per 10.773-00o
Qunty. 28.35 Sqmt R s 380/m2...
fabrication bending and
TMT steel Reinforcement including
17. Providing for
cost of Binding wires Ete. Complete.
Onty. 38.0 x 1.20 x 7850 3580.Kgs.
100 3,50,840-00
Rs. 98/ per K G
10,000-00
Chimeny. L/S
18. Providing & Constructing of One 8,000-00
I Nos) L/S
(Granite Polished
fixing postal and
mortar
19. Providing and
L/S
5,000-00
sinks 2. no. Approx
20. Providing and fixing 1,07,000-00
Electrification charges, etc.
& sanitation works,
21. Add. 15% water supply
and water Storage 50,000-00
Constructing sintex OHT,
23. Providing &
Pumpset, Etc.
& 1 HP
sump tank
Wa:l with CM
BBM Compound 50,000-00
20. Providing
and Constructing of allround
MS Gate.
Finishing front 3.997-00
L/S
24. Miscellaneous items
Rs. 21,05.000-00
Total-Estd. Cost
21.05 Lakh
Say Rs.
TWENTY-ONE
LAKHS only
Rupees
Estimate done by"
NJUG
ARG Aaujaev
Er. MANJUBHARGAV. K
TMK/BL/ BE, M Tech (Structures)
Structural Designers
10112/20-21 Sn Guru
Raghavendra
Maruthinagar
5th B, 3rd Main,
an A TUMAKURU. KARNATAKA.
Appo Mob 9739948104