Er. SUJEEL YALIGAR DCE.

BE CONSULTANT : NIRMAN GROUP OF BUILDERS

Email : nirmangroupofbuilders@gmail.com #842/1 TEACHERS COLONY HARAPANAHALLI-583131
Call me : 9741265643 LC NO :
Ref No : 18/NGB/EST/2019-20 DATE : 22/06/2020
FIRST FLOOR RESI. BUILDING ( 7.144m X 9.68m ) SCHEDULE OF RATES PW,P & IWTD,
DETAILED ESTIMATE & ABSTRACT NORTH ZONE , DHARWAD
WORK NAME:-FIRST FLOOR RESIDENTIAL BUILDING @ HARIHAR-DAVANAGERE
APPROX COST:- Rs 2500000 OWNER NAME:
ESTIMATED BY LONGWALL SHORTWALL METHOD & ABSTRACT ESTIMATE

BREADTH

QUANTITY
DEPTH IN
ITEM NO

AMOUNT
LENGTH

IN CUM

RATE
PARTICULARS
SL NO

IN 'm'

in 'M'
NOS

'm'
1 4.12 KSRB 4.2.2: Providing and laying in position RCC of design mix M25 with OPC cement
@ 340kgs, with 20mm and down size graded granite metal coarse aggregate @ 0.70cum and
fine aggregate @ 0.470cum. With superplastisizer @3lits confirming to IS 9103-1999
Reaffirmed-2008, machine mixed,concrete laid in layers not exceeding 15cms thick,vibrated
for all works in ground floor level for roof slabs,stairecase,lintels,beams & columns etc...
including cost of all materials, labours, HOM of machineries,curing,complete but excluding
cost of reinforcement as per specifications. Specification No. KBS 4.1,4.6 page No. 13
2 BOTTOM BEAM OVER THE RCC ROOF GROUND FLOOR BUILDING
LONG WALL 1 7.114 0.23 0.23 0.376
SHORT WALL 1 3.13 0.23 0.23 0.166
3 LINTEL ALLAROUND
LONG WALL 1 35.1 0.23 0.15 1.211
SHORT WALL 1 31.75 0.23 0.15 1.095
4 SLAB BEAM
LONG WALL 1 7.114 0.23 0.45 0.736
SHORT WALL 1 3.13 0.23 0.45 0.324
CORRIDOR BEAMS 3 1.21 0.23 0.4 0.334
5 RCC ROOF SLAB (Including Canopy Slab) 1 7.144 9.68 0.15 10.373
6 RCC CHEJJA 10 1.6 0.6 0.125 1.200
7 COLUMNS 2 0.23 0.45 3.2 0.662
2 0.23 0.45 6.5 1.346
8 RCC STAIRECASE
Landing slab 2 0.8 0.8 0.12 0.154
waste slab 1 6 0.8 0.12 0.576
steps 18 3 0.8 0.076 3.283 PER CUM
TOTAL 21.836 ₹ 6,581.00 ₹ 143,704
9 REINFORCEMENT ALL WORKS
235 KSRB Material components - Deformed Bars S 415 page No: X
271 (3.5% TO VOLUME OF CONCRETE)
272 TOTAL VOLUME OF CONCRETE IN CUM PER TONNE
STEEL IN TON 6.000 ₹ 54,637.00 ₹ 327,795
10 BBM WALL WITH PARAPET
6.30 KSRB 6-1.2 : Providing and constructing burnt brick masonry for basement and
superstructure with approved quality of non-modular bricks of standard size of
class designation 3.5 Newton per sqmm with cement mortar 1:6 including
cost of materials, labour charges, scaffolding, curing complete as per specifications.
Specification No. KBS 6.2 page No. 27
BBM IN CM 1:5
LONG WALL 1 35.1 0.23 3.1 25.026
SHORT WALL 1 31.75 0.23 3.1 22.638
 TOTAL 47.664

DEDUCTIONS
DOOR MD 1 1.21 0.23 2.2 0.612
D1 3 0.91 0.23 2.2 1.381
D2 2 0.76 0.23 2.2 0.769
D3 1 0.71 0.23 2.2 0.359
WINDOWS W 7 1.21 0.23 1.21 2.357
W1 1 0.76 0.23 1.21 0.212
VENTILATOR 3 0.91 0.23 0.23 0.144
SLAB BEAM
LONG WALL 1 7.114 0.23 0.45 0.736
SHORT WALL 1 3.13 0.23 0.45 0.324
LINTEL ALLAROUND
LONG WALL 1 35.1 0.23
0.15 1.211
SHORT WALL 1 31.75 0.23
0.15 1.095
DEDUCTIONS TOTAL 9.202
BBM IN CM 1:5 AFTER DEDUCTION TOTAL 38.462
ROOF PARAPET WALL 1 33.59 0.1 1.2 4.031 PER CUM
TOTAL IN BBM 42.493 ₹ 5,466.00 ₹ 232,267
11 PLASTERING
15.18 KSRB 15-3.10 : Providing 20mm thick cement plater in single coat with cement mortar
1:3 to stone masonry & concrete surface including rounding off corners
whereever erquired smooth rendering, including providing and removing
scaffolding, cost of materials, labours, curing etc., comple as per specifications.
INSIDE WALL PLASTERING IN sq-m
LIVING LENGTH=(4.8+3.04)X2=15.68m 1 15.68 - 3.2 50.176
KITCHEN 1 10.38 - 3.2 33.216
DINING/DRAWING 1 14.9 - 3.2 47.68
STORE 1 4.28 - 3.2 13.696
UTILITY 1 8.94 - 3.2 28.608
BATH/WC 1 8.94 - 3.2 28.608
BEDROOM 1 13.6 - 3.2 43.52
M.BEDROOM 1 15.92 - 3.2 50.944
BATH/WC 1 6.1 - 3.2 19.52

12 OUTSIDE WALL PLASTERING 1 37.2 - 3.2 119.04

13 PARAPET WALL PLASTERING

OUTSIDE 1 42.692 - 1.21 51.657
INSIDE 1 42.292 - 1.21 51.173
TOP 1 42.69 0.1 - 4.269

14 CEILING PLASTERING
LIVING AREA=(4.8X3.04)=14.592sqm 1 4.8 3.04 - 14.592
KITCHEN 1 2.44 2.75 - 6.71
DINING/DRAWING 1 4.2 3.25 - 13.65
STORE 1 1.22 0.92 - 1.1224
UTILITY 1 3.04 1.43 - 4.3472
BATH/WC 1 2.95 1.52 - 4.484
BEDROOM 1 3.04 3.75 - 11.4
 M.BEDROOM 1 4.2 2.44 - 10.248
BATH/WC 1 1.83 1.22 - 2.2326
TOTAL 610.894

DEDUCTIONS
DOOR MD 1 1.21 2.2 2.662
D1 3 0.91 2.2 6.006
D2 2 0.76 2.2 3.344
D3 1 0.71 2.2 1.562
WINDOWS W 7 1.21 1.21 10.249
W1 1 0.76 1.21 0.920
VENTILATOR 3 0.91 0.23 0.628 PER sqm
QUANTITY AFTER DEDUCTIONS sq-m TOTAL 585.524 ₹ 254.00 ₹ 148,723

15 WHITE WASHING
15.38 KSRB 15.10.1 : Providing white washing to new wall surface in two coats with lime of approved
quality, togive an even shade including cost of materials, labours, complete as per specification
Page No.115

16 INSIDE WALL IN sq-m

LIVING LENGTH=(4.8+3.04)X2=15.68m 1 15.68 - 3.2 50.176
KITCHEN 1 10.38 - 3.2 33.216
DINING/DRAWING 1 14.9 - 3.2 47.68
STORE 1 4.28 - 3.2 13.696
UTILITY 1 8.94 - 3.2 28.608
BATH/WC 1 8.94 - 3.2 28.608
BEDROOM 1 13.6 - 3.2 43.52
M.BEDROOM 1 15.92 - 3.2 50.944
BATH/WC 1 6.1 - 3.2 19.52

17 OUTSIDE WALL 1 37.2 - 3.2 119.04

18 PARAPET WALL
OUTSIDE 1 42.692 - 1.21 51.657
INSIDE 1 42.292 - 1.21 51.173
TOP 1 42.69 0.1 - 4.269

19 CEILING WHITE WASHING

LIVING AREA=(4.8X3.04)=14.592sqm 1 4.8 3.04 - 14.592
KITCHEN 1 2.44 2.75 - 6.71
DINING/DRAWING 1 4.2 3.25 - 13.65
STORE 1 1.22 0.92 - 1.1224
UTILITY 1 3.04 1.43 - 4.3472
BATH/WC 1 2.95 1.52 - 4.484
BEDROOM 1 3.04 3.75 - 11.4
M.BEDROOM 1 4.2 2.44 - 10.248
BATH/WC 1 1.83 1.22 - 2.2326
TOTAL 610.894
DEDUCTIONS
DOOR MD 1 1.21 2.2 2.662
D1 3 0.91 2.2 6.006
 D2 2 0.76 2.2 3.344
D3 1 0.71 2.2 1.562
WINDOWS W 7 1.21 1.21 10.249
W1 1 0.76 1.21 0.920
VENTILATOR 3 0.91 0.23 0.628 PER sqm
QUANTITY AFTER DEDUCTIONS sq-m TOTAL 585.524 ₹ 8.20 ₹ 4,801
20 EMULSION PAINTING TWO COAT
15.51.2 KSRB 15.15.1 : Providing and applying painting in two coats with plastic emulsion paint of
approved brand on wall surface to give an even approved shade after throughly 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. page No.117
21 INSIDE WALL IN sq-m
LIVING LENGTH=(4.8+3.04)X2=15.68m 1 15.68 - 3.2 50.176
KITCHEN 1 10.38 - 3.2 33.216
DINING/DRAWING 1 14.9 - 3.2 47.68
STORE 1 4.28 - 3.2 13.696
UTILITY 1 8.94 - 3.2 28.608
BATH/WC 1 8.94 - 3.2 28.608
BEDROOM 1 13.6 - 3.2 43.52
M.BEDROOM 1 15.92 - 3.2 50.944
BATH/WC 1 6.1 - 3.2 19.52

22 OUTSIDE WALL 1 37.2 - 3.2 119.04

23 PARAPET WALL
OUTSIDE 1 42.692 - 1.21 51.657
INSIDE 1 42.292 - 1.21 51.173
TOP 1 42.69 0.1 - 4.269
24 CEILING PAINTING
LIVING AREA=(4.8X3.04)=14.592sqm 1 4.8 3.04 - 14.592
KITCHEN 1 2.44 2.75 - 6.71
DINING/DRAWING 1 4.2 3.25 - 13.65
STORE 1 1.22 0.92 - 1.1224
UTILITY 1 3.04 1.43 - 4.3472
BATH/WC 1 2.95 1.52 - 4.484
BEDROOM 1 3.04 3.75 - 11.4
M.BEDROOM 1 4.2 2.44 - 10.248
BATH/WC 1 1.83 1.22 - 2.2326
TOTAL 610.894
DEDUCTIONS
DOOR MD 1 1.21 2.2 2.662
D1 3 0.91 2.2 6.006
D2 2 0.76 2.2 3.344
D3 1 0.71 2.2 1.562
WINDOWS W 7 1.21 1.21 10.249
W1 1 0.76 1.21 0.920
VENTILATOR 3 0.91 0.23 0.628 PER sqm
QUANTITY AFTER DEDUCTIONS sq-m TOTAL 585.524 ₹ 90.00 ₹ 52,697
25 WOOD WORKS FOR FRAMES
9.1 KSRB 9.4-1 : Providing Teak wood frames of doors, windows,clerestory windows, ventilators
and other frames, wrought, framed or assembled including making plaster groves (excluding
cost of cement concrete and side clamps). But including cost of materials, labour,HOM of
machineries complete as per specifications. Specification No. KBS 9.33 Page No. 51
 DOOR MD LENGTH : (1.21+2.2)X2=6.82m 1 6.82 0.1 0.051 0.03465
D1 3 6.22 0.1 0.051 0.09479
D2 2 5.92 0.1 0.051 0.06015
D3 1 5.82 0.1 0.051 0.02957
WINDOWS W 7 4.84 0.1 0.051 0.17211
W1 1 3.94 0.1 0.051 0.02002
VENTILATOR 3 2.28 0.1 0.051 0.03475 PER CUM
TOTAL 0.446 ₹ 162,527.0 ₹ 72,491
WOOD WORKS FOR SHUTTERS
9.14 KSRB 9.5-1 : Providing and fixing in position fully panelled Teak wood shutters for doors, with
styles and rails of 40mm, thick with bottom and lock rails 180mm wide top rails and styles
100mm wide as per drawing and panels of 25mm thick including cost of materils, labours,
HOM of machineries complete as per specifications. (excluding cost of fixtures)
Specification No. KBS 9.34. Page No.51
DOOR MD 1 1.21 2.2 2.662
D1 3 0.91 2.2 6.006
D2 2 0.76 2.2 3.344
D3 1 0.71 2.2 1.562
WINDOWS W 7 1.21 1.21 10.249
W1 1 0.76 1.21 0.920 PER sqm
TOTAL 24.742 ₹ 7,363.0 ₹ 182,178
26 M.S GRILL WORK FOR WINDOWS AND
VENTILATORS
KSRB 7.9 : Providing and fixing M.S grill work for windows and ventilators using M.S square
rods, or combination of M.S flats and square rods as per approved design, drawing including
cutting steel sections and welding the same to required pattern with a coat of red lead primer,
cost of materils, fixtures, labour and HOM of machineries complete as per specifications.
Specification No. KBS 7.12. Page No 32
WINDOWS 172 kg's
11.7 M2
VENTILATOR 48 kg's
TOTAL 220 ₹ 87.0 ₹ 19,140
27 FLOORING
14.47.1 Providing and laying flooring using prepolished, water cut/gang saw 19mm thick granite laid
with a bed of 20mm thick 1:4CM & jointed with neat cement slurry mixed with pigment to
match shade granite slabs including laying POP on finished surface and cleaning the surface,
including the cost of all materials mortar and labours etc..., complete as per specifications.
Page No. 107
LIVING AREA=(4.8X3.04)=14.592sqm 1 4.8 3.04 - 14.592
KITCHEN 1 2.44 2.75 - 6.71
DINING/DRAWING 1 4.2 3.25 - 13.65
STORE 1 1.22 0.92 - 1.1224
UTILITY 1 3.04 1.43 - 4.3472
BEDROOM 1 3.04 3.75 - 11.4
M.BEDROOM 1 4.2 2.44 - 10.248
FRONT SITOUT 1 5.89 1.43 - 8.4227 PER sqm
TOTAL 306.812 ₹ 2,610.0 ₹ 800,779
14.27 Providing mosaic tiles flooring with white precast cement mosaic tiles 20mm thick using
marble chips of 7 to 10 nominal size laid in floors and landing on a bed of 25mm thick average
thickness of cement mortar 1:6, mix, jointed with neat cement slurry mix with pigment to
match the shade of tiles, curing, rubbing, polishing, oxalic acid wash, wax polish, including
cost of materials, labour, HOM of machineries complete as per specifications. Page No. 105
BATH/WC 1 2.95 1.52 - 4.484
BATH/WC 1 1.83 1.22 - 2.2326
DADOING
 BATH/WC 1 7.42 - 2.2 16.324
BATH/WC 1 4.88 - 2.2 10.736 PER sqm
TOTAL 33.7766 ₹ 769.0 ₹ 25,974

SKIRTING
14.5 Providing and fixing skirting of 300mm height using prepolished water cut/gang saw of 19mm
thick grey granite 0.5mm wide chamfered width and depth and fixing in CM 1:4 of 20 mm
thick after chipping the walls etc., including cost of all materials, mortar, labour,curing etc.,
complete as per specifications. Page No. 108
LIVING LENGTH=(4.8+3.04)X2=15.68m 1 15.68 - - 15.68
KITCHEN 1 10.38 - - 10.38
DINING/DRAWING 1 14.9 - - 14.9
STORE 1 4.28 - - 4.28
UTILITY 1 8.94 - - 8.94
BEDROOM 1 13.6 - - 13.6
M.BEDROOM 1 15.92 - - 15.92
TOTAL 83.7
DEDUCTIONS
DOOR MD 1 1.21 - - 1.210
D1 3 0.91 - - 2.730
D2 2 0.76 - - 1.520
D3 1 0.71 - - 0.710
6.170 PER Rm
TOTAL SKIRTING AFTER DEDUCTION 77.530 ₹ 694 ₹ 53,806

GRAND TOTAL ₹ 2,064,356

PLUMBING WORKS 3.5% TO TOTAL - - - - - - ₹ 72,252
ELECTRICAL WORKS 7% TO TOTAL ₹ 144,505
MISCELLANEOUS 10 % TO TOTAL ₹ 206,436
ENGINEERS CHARGE ₹ 12,451
TOTAL ₹ 2,500,000
ROUNDUP TOTAL ₹ 2,500,000

THIS IS CERTIFY THAT PROPOSED RESIDENTIAL BUILDING ESTIMATE FOR FIRST FLOOR BELONGS TO Mr.PRAVEEN
KUMAR D SITUATED AT SITE NO.1474/17, KH No. 839, D GROUP EMPLOYEES COLONY, GUTHUR VILLAGE, HARIHAR,
DAVANAGERE - 577601. SHALL BE RS 25,00,000/- (RUPEES TWENTY FIVE LAKH ONLY)

ENGINEERS SIGN