Abstract Sheet of Estimate of proposed Construction of Bungalow on

plot No. ………at Mahasweta Nagar, UJJAIN (M.P.)

B / TO :- Mr.KARMENDRA BANSORE
S / OF :- Shree A>A BANSORE

& Smt. BBB BANSORE

W / OF :- Mr.KARMENDRA BANSORE

S.No. Particular Rate Amount

Quantity Unit
1. Surface dressing: - 179.00 Sq. M 10.00 1790.00
Surface
Dressing of the ground
and removing vegetation
and in equalities, not
exceeding15 cm.

A. in ordinary soil.
2. Earth work in foundation
for
Footing and
 disposal of Excavated
earth, lead up to 50.0m
1.5m. Disposed earth to
be done.
a. In Black cotton
soil.
b. In ordinary soil 178.65 Sq. M 75.00 13398.75
21.42 Sq. M 115.00 2463.3

3. Earthwork: - Earth
work in excavation in
foundation trench of
drains (not exceeding
1.50m. In width or 10.0
sqm. In plan) Including
dressing of side and
Ramming of bottoms,
lift up to 1.50 m.
including getting out
The soil
a. In Black cotton
soil. 14.4 Sq. M 85.00 1224.00

4. Extra: - Extra for every

Additional lift of
1.50m.or Part thereof a. 175.05 Sq. M 50.00 8752.5
In ordinary or hard soil.
5. Filling in Plinth: -
Filling Available
excavated earth
(Excluding rock) in
trenches, Plinth. &

Sides of foundation etc. 21.42 Sq. M 30.00 642.6

 in layers not exceeding
20 cms. in depth
consolidating .
6. Murrum filling: -
Filling in
Plinth with sand / 116.76 Sq. M 285.00 33276.6
Crusher Stone dust
under floor, including
watering & ramming.
7. P.C.C.: - Providing and
laying
Mechanical mix cement
Concrete with crushed
stone Aggregates,
excluding cost of
Centering and shuttering 5.35 Cu. 1850.00 9897.50
in foundation & plinth. 3.2 M 1950.00 6240.00
a- M-7.5 21.9 Cu. 2550.00 55845.00
b- M-10 M
c- M-15 Cu. m
8. Water Proofing: - Extra
For providing & mixing 109.24 Sq. M 225.00 24579.00
Water proofing material
in Cement concrete work
in Proportion.
9. R.C.C.: - Reinforced
Cement concrete work
with

C.C. grade M-
15,Crushed stone
aggregate 20mm
nominal size graded
 excluding cost of
Centering shuttering and
reinforcement up to
plinth level, for
foundation footings,
bases of column / walls 47.60 Cq. 3850.00 183260.00
i/ c attached Pilasters, M
buttresses, plinth String
courses, landings shelves
and their Supports.
Balconies, lintels,
Chhajjas of any
thickness pillar Posts &
struts, staircase,
excluding Landings but
including repairing of
top surface of G. Floor
& First Floor.
10. R.C.C: - Reinforced
cement concrete work
with C.C. Grade M-20,
crushed stone aggregate
20mm nominal size
graded, excluding cost of

centering shuttering and

Reinforcement up to
Ground floor , first floor,
Over head water tank &
Stair case tower . 122.42 Cu. 4250.00 562785.00
M

11. False Work:-Centering

and
 Shuttering , 125.4 Sq. M 135.00 16929.00
Propping and fixing at
proper level.
a. Foundations.
b. Lintels beams, 234.62 Sq. M 110.00 25808.20
Chhajjas,
cantilevers,
columns pillars,
posts and roof 297.33 Sq. M 145.00 43112.85
beams of up to
plinth, G.F. , F.F.
and Tower
c. Suspended floors 49.10 Sq. M 145.00 7119.50
roofs, landings,
shelves- support
porch and
balconies.
d. Vertical horizontal
fins individually
or forming box.
Louvers etc.

12. Tor Steel: - Mild &

Medium Tensile
steel reinforcement for
RCC work including 8500.00 Kg. 48.00 408000.00
cutting. bending &
placing in position
Complete with cost of
binding
Wires.
13. (A) Cold twisted
steel :- Cold
 twisted steel and
hot rolled
deformed steel
reinforcement for
RCC work 700.00 Kg. 47.00 39900.00
including cutting,
bending,& placing
in position
complete with cost
of binding wires.
14. Brickwork: - Brick
work with well burnt
Table molded chimney
bricks manufactured by
Ghol process, crushing
strength not

less than 40 kg/ Sq.cm &

water absorption not
more than 15% in up to
plinth level
a. CM 1:6
b. CM 1:5
6.16 Cu. 2850.00 17556.00
2.34 M 3250.00 7605.00
Cu.
M
15. Brickwork: -Brick work
in super structure above 59.34 Cu. 3250.00 192855.00
plinth level and up to M
ground floor. First Floor
,Parapet wall & Stair
case tower.
16. Brickwork: -Brick work
10cm. thick, well burnt
Table molded chimney
 bricks manufactured by
Ghol process, crushing
strength not less then 40
kg/sq. cm. & water
absorption not more than
15% in super structure
G.floor and F. Floor..
a. CM 1:4

19.42 Sq. M 3355.00 65057.00

17. Wood Work :-

(a) Door Frame: -
Providing and fixing in
position First quality
C.P. Teak wood of
section size 125 X 75 1.3023 Cu. 78000.00 101579.40
MM M
(b)Windows and
Ventilators Frame:-
Providing and fixing in
position First quality
C.P. Teak wood of
section size 125 X 75
MM. 1.6414 78000.00 128029.20
(c)Door shutters:- Cu.
Providing and fixing M
flush door shutters
decorative type core of
block board construction
with frame of 1st class
hard wood & well
matched teak ply
 veneering with vertical
grains of cross bands &
face veneer on both
faces of the shutters,
including M.S. butt
hinges & screws, also
Providing lapping with
teak wood Battens 25 21.60 1850.00 39960.00
mm depth on all edges
of the shutters and Sq. M
complete fitting.
a. 35mm thick shutters.
(d) Window Shutters: -
Providing and fixing
Window shutters
decorative type , with
frame of 1st class hard
C.P. Teak wood with
vertical grains of cross
bands , including M.S.
butt hinges & screws,
also Providing lapping 23.8 1950.00 46410.00
with teak wood Battens
25 mm depth on all Sq. M
edges of the shutters and
complete fitting.
a. 25mm thick shutters
and 4 MM glass.

18. Extra for flush doors

within double leaf 2.80 Sq. M 850.00 2380.00
shutters.
19. Steel work: - Providing
and fixing M.S. grills of
required pattern in
wooden frames
windows, ventilators etc.
with round headed bolts
and nuts by screw etc.
a. Plain grill
b. ornamental grill
c. Providing 40X5 210.00 Kg. 60.00 12600.00
MM iron hold
fasts 40cm.
Long including 95.00 Kg. 125.00 11875.00
fixing to frame
with 10mm dia
both nuts and
wooden plug
and embedding
in
CC (1:3:6)

4.00 Kg. 45.00 180.00

d. Providing and
 fixing standard
M.S. Section
and square bars
,stair case
railing complete
in all respect.

33.42 Rn. 1800.00 60156.00

M

20. Flooring: - Vitrified

Ceramic flooring over
25mm (average) thick
base of cement mortar 291.54 Sq.M. 550.00 160347.00
1:4 laid and jointed with
white cement slurry .
21. 20mm thick Granite
stone in risers of steps
skirting dado walls and
pillars made of 12mm
(average) thick of
cement mortar 1:4 and
19.85 Sq. M 1550.00 30767.50
Jointed with white
a. Extra for nosing in
steps and treads of
Granite stone slab.
b. 20mm thick
Granite stone slab
flooring over 30mm 58.50 Rn. 95.00 5557.50
(average) thick base M
of cement mortar
1:6 laid over and
jointed with grey
cement slurry
mixed with pigment
to match the shade
of the slab in
kitchen.
c. Glazed Tiles
(Johnson, Kajaria,
Bell or equivalent
Brand) flooring, in
size up to 600X600, 4.58 1550.00 7099.00
over 25mm Sq. M
(average) thick base
of cement 0mortar
1:4 laid and jointed
with gray cement
slurry in Toilet
floors.
d. Vitrified ceramic
Tiles (Johnson)
Kajaria, Bell or 20.21 555.00 11216.55
equivalent Brand) Sq. M
flooring in size up
to 600X600, over
25mm (average)
thick base of
cement mortar 1:4
 laid and jointed
with tile adhesive of
bal or other
standard make over
Toilet walls.

61.19 650.00 39773.50

Sq. M

22. Plaster Work: - 20mm

thick cement
a. In 1:4 CM 833.40 Sq. M 135.00 112509.00
b. 6mm thick 297.33 Sq. M 165.00 49059.45
cement plaster
to ceiling
23. White washing: - White
Washing on new work
(three Or more coats) to
give 1130.73 Sq. M 15.00 16960.95
a. Cement Primer

297.33 Sq. M 25.00 7433.25

b. With white
cement.

24. Distempering: -
Distempering (two or
more Coats) with oil 833.40 Sq. M 35.00 29169.00
 bound Washable
distemper of Required
shade on new work Over
and i/e a. priming coat.
25 Total Amount 2558657.55
26. Electrical work: - @2% 51200.00
Electrical work
27. Sanitary and Water @ 4 % 102400.00
Supply

28 Architects Fee @3% 76800.00

TOTAL 27,89,057.55 Rs.

( say Rs. Twenty seven lacks sixty seven thousand only )