Detailed Estimate for Proposed Construction of Commercial Building Belonging to

Mr. Prabhakar Gundappa Avanti Situated at Shirali Panchayat, Near NH-66, Bhatkal
Taluk, at Sy No:565/A/4
Plinth Area Of Building: G.F-2040 Sqft
F.F-2040 Sqft
S.F-2040 Sqft

Total-6120 Sqft
Estimated Cost: Rs. 33,64,000.00
Sl Description of Item No L B D Qty Unit Rate Amount
No.
1 Earthwork excavation for foundation of building in Hard soil not including removing the
excavated stuff clear from edges of excavation with lead up to 50m
Columns 9"x1'6" 18 4.00 5.00 5 1620.00 Cft
Wall Foundation 1 393.50 2.50 3 2459.38 Cft
Deductions
Columns 9"x1'6" 18 5.00 2.50 3 562.50 Cft
Wall Foundation 3 7.00 2.50 3 131.25 Cft
3385.63 Cft 8.00 27085.00
2 Providing & laying in position plain concrete of mix M7.5 with OPC Cement with 40mm jelly for
foundation, including cost of all materials, labors, hom of machinery, curing complete as per
specifications.
Columns 9"x1'6" 18 4.00 5.00 1 180.00 Cft
Wall Foundation 1 393.50 2.50 1 491.88 Cft
Deductions
Columns 9"x1'6" 18 5.00 2.50 1 112.50 Cft
Wall Foundation 3 7.00 2.50 3 131.25 Cft
428.13 Cft 125.00 53515.63
3 Providing & construction of Laterite stone masonry in foundation, cement mortar 1:6, hammer
dressed in course not less than 20 cms. High, bond stones 2m apart in each course including cost of
materials, labour, curing complete as per specifications
Foundation 1 393.50 1.08 2 849.96 Cft
Plinth 1 113.00 1.08 2 244.08 Cft
1040.72 Cft 90.00 93664.80
4 Filling available excavated earth (excluding rock) in sides of foundations up to plinth in layers not
exceeding 20cm. In depth, compacting each deposited layers by ramming after watering with lead
up to 50m. And lift up to 1.5m. Including coast of labours complete as per specification.
Columns 9"x1'6" 18 4.00 5.00 3 900.00 Cft
Basement 1 60.00 34.00 2 4080.00 Cft
Deductions
Columns 9"x1'6" 18 0.75 1.50 3 50.63 Cft
Wall 1 393.50 1.08 5 1912.41 Cft
3016.97 Cft 10.00 30169.65
5 Providing & construction of Laterite stone masonry in Super Structure cement mortar 1:6,
hammer dressed in course not less than 20 cms.high, bond stones 2m apart in each course including
cost of materials, labour, curing complete as per specifications

Ground Floor
Main Wall 1 343.00 0.75 9 2186.63 Cft
Front Steps 5 34.00 1.00 1 85.00 Cft
Deductions
R.S 8 10.00 0.75 9 540.00 Cft
1731.63 Cft 90.00 155846.25
First Floor
Main Wall 1 343.00 0.75 9 2186.63 Cft
Deductions
R.S 6 10.00 0.75 9 405.00 Cft
1781.63 Cft 95.00 169254.38
Second Floor
Main Wall 1 343.00 0.75 9 2186.63 Cft
 Deductions
R.S 6 10.00 0.75 9 405.00 Cft
1781.63 Cft 95.00 169254.38
6 Providing & laying in position reinforced concrete of design mix M20 with OPC cement @
320kgs, using 20mm and down size granite metal coarse aggregate @ 0..69cum and fine aggregate
@ 0.46cum,with water @ 3lts confirming to IS9103-1999 Reaffirmed 2008, machine mixed,
concrete laid in layers not exceeding 15cm thick, Vibrated for Rcc, beams columns of all size in
foundation plinth and superstructure ground floor level for roof slabs, staircase, including centring
,shuttering ,strutting and cost of all materials, labors, hom of machinery, curing complete as per
specifications

Ground Floor
Columns 9"x1'6" mat 18 4.00 5.00 2 540.00 Cft
Columns 9"x1'6" 18 0.75 1.50 13 253.13 Cft
Roof Slab 1 62.00 36.00 1 1116.00 Cft
Slab Beam 4 64.00 0.75 1 192.00 Cft
Slab Beam 4 32.50 0.75 1 97.50 Cft
2198.63 Cft 175.00 384759.38
First Floor
Columns 9"x1'6" 18 0.75 1.50 9 172.13 Cft
Roof Slab 1 62.00 36.00 1 1116.00 Cft
Slab Beam 4 64.00 0.75 1 192.00 Cft
Slab Beam 4 32.50 0.75 1 97.50 Cft
1577.63 Cft 180.00 283972.50
Second Floor
Columns 9"x1'6" 18 0.75 1.50 9 172.13 Cft
Roof Slab 1 62.00 36.00 1 1116.00 Cft
Slab Beam 4 64.00 0.75 1 192.00 Cft
Slab Beam 4 32.50 0.75 1 97.50 Cft
1577.63 Cft 180.00 283972.50
7 Providing T.M.T steel reinforcement for RCC work including straightening, cutting, bending,
hooking, placing in position, lapping or welding wherever required tying with binding wire.
including cost of all materials, labour, complete as per specification.
 Reinforcement 1 5353.88 0.35% 223 4178.70 Kg
4178.70 Kg 60.00 250722.20
8 Providing steel frames for Rolling shutter doors, ventilators and shutter fixing in position fully
glazed shutters for doors with styles and rails of 40mm thick with bottom & lock rails including cost
of materials, labors, machineries complete as per specification.

RS 20 12.00 9.00 2160.00 Sqft

2160.00 Sqft 170.00 367200.00
9 Providing & laying in position plain concrete of mix M10 with OPC Cement with 40mm jelly for
foundation, including cost of all materials, labors, hom of machinery, curing complete as per
specifications.

Ground Floor
1 60.00 34.00 0 510.00 Cft
Deductions
Wall 1 393.50 0.75 0 73.78 Cft
436.22 Cft 145.00 63251.72
10 Providing 20mm thick cement plaster in single coat with cement mortar 1:3 to Stone masonry
including rounding off corners wherever required smooth rendering, providing and removing
scaffolding, including coast of materials, labour, curing complete as per specification.

Ground Floor
i)Ceiling
Roof Slab 1 62.00 36.00 2232.00 Sqft
Deductions
Main Wall 1 393.50 0.75 295.13 Sqft
ii)Inside Plaster
Wall 1 393.50 10 3935.00 Sqft
iii)External Plastering
Wall 1 188.00 14 2538.00 Sqft
Deductions
RSW 8 10.00 10 800.00 Sqft
7923.88 Sqft 16.00 126782.08
 First Floor
i)Ceiling
Roof Slab 1 62.00 36.00 2232.00 Sqft
Deductions
Main Wall 1 393.50 0.75 295.13 Sqft
ii)Inside Plaster
Wall 1 393.50 10 3935.00 Sqft
Staircase Steps 2 24.00 9 432.00 Sqft
Staircase Landing 2 7.00 3 42.00 Sqft
iii)External Plastering
Wall 1 188.00 11 1974.00 Sqft
Deductions
RSW 6 10.00 10 600.00 Sqft
7719.88 Sqft 18.00 138957.84
Second Floor
7719.88 Sqft 20.00 154397.60
11 Providing and applying two coats with plastic emulsion paint of approved brand on
walls surface to give an even approved shade after thoroughly brushing the surface
free from mortar drops and other foreign matter including preparing the surface even
and sand paper smooth, cost of materials, labour, complete as per specifications
Refer Item No.10 23363.63 Sqft 5.00 116818.00
12 Providing and applying painting two coats (including priming coat) on new wood
surface and/or wood based surface with enamel paint to give an even shade,
cleaning the surface of all dirt, dust and foreign matter, sand papering including coast
of materials, labour, complete as per specifications.

Refer Item No.8 2160.00 Sqft 20.00 43200.00

13 Providing & laying flooring using Vitrified Tiles flooring existing cement concrete
bed in cm 1:4 average 20mm thick pointed with cement/color pigment etc.
Ground Floor
5 12.00 19.00 1140.00 Sqft
1 12.00 11.25 135.00 Sqft
1 7.00 58.50 409.50 Sqft
 40 3.50 1.50 210.00 Sqft
1 7.00 3.50 24.50 Sqft
1919.00 Sqft 60.00 115140.00
First Floor
5 12.00 19.00 1140.00 Sqft
1 7.00 58.50 409.50 Sqft
1 12.00 11.25 135.00 Sqft
1684.50 Sqft 70.00 117915.00
Second Floor
1684.50 Sqft 70.00 117915.00
14 Electrification & Plumbing 100000.00
Charges
TOTAL 3363793.89
Round Off 3364000.00

Total Estimate=Rs.33,64,000/-
[Rupees Thirty Three lakh Sixty Four Thousand only]

Place: Bhatkal
Date:07/08/2021 Engineer