D.S.MAHENDRA PRASAD, B.E., M.I.E., A.I.
V , Cell :9440216839 / 8919450969,
CONSULTANT ENGINEER & APPROVED VALUER, # 3-662 S.S.Temple Street,
Registered Valuer for Income Tax Dept. & Banks Greamspet,
Reg. No. 09/2023 U/s 34AB of WT. Act 1957 CHITTOOR – 517 002 (AP).
IOV Reg. No. A-31638, IOVRVF/M/L&B/13852. email: mahendraduddi@gmail.com
Detailed cum Abstract Estimate
Name of Work:- Proposed First floor & Second floor construction and Improvements to Ground Floor at D.No. 10-93
Gandhi road extension, Chittoor Municipal Corporation limits, Chittoor - 517 001 (AP).
Owner: Sri. Sri K.Gunashekar
Measurements in 'M' Rate Amount
Sl.No Description of work Nos Quantity
L W D Rs. Rs.
Plinth Area of Ground Floor 83.73 Sqm or 900.93 Sft
(Completed)
Plinth Area of First Floor 83.73 Sqm or 900.93 Sft
(Proposed construction)
Plinth Area of Second Floor 57.57 Sqm or 620 Sft (Proposed construction)
Staircase & Balcony 18.53 Sqm or 200 Sft (Proposed construction 1st & 2nd floor)
First Floor
Dismantling RCC dummy columns & parapet wall over 1st floor including cost
1 and conveyance of all debris for away including all machinery and labour
charges., complete
Dummy columns over 1st floor 16 0.23 0.30 1.00 1.10
Parapet wall all round 1 42.42 0.23 1.00 9.76
Add for variations 0.14
11.00 2450.00 ₹ 26,961.00
Cum Cum
Dismantling weather proof course over 1st floor and cleaning the surface and
2 carrying away the debris including all labour charges & machinery charges etc.,
complete
1 7.41 13.80 102.26
Add for variations 0.74
103.00 160.00 ₹ 16,480.00
Sqm Sqm
M25 Grade VRCC using 20 mm HBG metal, sand and cement including cost
and conveyance of all materials, centering charges and scaffolding charges and
3 vibrator charges including all water charges and labour charges etc., complete.
For Columns, Lintels, Sunshade and Roof slab
Columns 16 0.23 0.30 2.45 2.70
Add for variations 0.30
3.00 12200.00 ₹ 36,659.00
Cum Cum
Beams
Roof beams all round 1 42.42 0.23 0.45 4.39
Roof beams for cross walls 3 7.41 0.23 0.45 2.30
Roof beams for cross walls 4 3.00 0.23 0.45 1.24
Lintel beams all round 1 42.42 0.23 0.15 1.46
Lintel beams over cross walls 3 7.41 0.23 0.15 0.77
do- 4 3.00 0.23 0.15 0.41
Add for variations 0.42
11.00 13650.00 ₹ 1,50,119.00
Cum
Slab
Stair Case 2 3.25 1.00 0.12 0.78
Stair Case landing slab 1 2.50 1.00 0.12 0.30
Steps 21 1.00 0.25 .15+.0/2 0.39
Sun shades for windows 8 1.35 0.60 0.10 0.65
Sun shades for ventilators 2 1.15 0.60 0.10 0.14
Roof slab 1 7.41 13.80 0.125 12.78
Deduct staircase 1 3.00 2.50 0.125 -0.94
Add for variation 2.90
17.00 12600.00 ₹ 2,14,257.00
Cum Cum
Brick Masonry in CM (1:6) using best quality of chamber bricks including cost
4 and conveyance of all materials, labour charges and scaffolding charges etc.,
complete
All round building 1 36.50 0.23 2.45 20.57
Cross walls 2 6.95 0.230 2.45 7.83
Cross walls 2 3.00 0.115 2.45 1.69
Cross walls 2 3.30 0.115 2.45 1.86
Cross walls 1 1.50 0.115 2.45 0.42
Balcony 1 5.16 0.230 0.45 0.53
Stair case side wall 1 2.50 0.230 2.45 1.41
Deduct
Opens 2 1.20 0.230 2.00 -1.10
Doors D 5 1.00 0.23 2.00 -2.30
Doors D1 1 0.75 0.23 2.00 -0.35
windows 8 1.20 0.23 1.35 -2.98
Ventilators 2 0.90 0.23 0.60 -0.25
Add for variation 0.94
28.28 7950.00 ₹ 2,24,808.00
Cum Cum
Plastering with CM (1:4) 20 mm thick in two coats cost and conveyance of
5 cement, sand and all other materials including scaffolding charges etc.,
complete. In side & Out side
Hall 1 22.06 - 2.70 59.56
Bed room 1 12.00 - 2.70 32.40
Bed room 1 12.60 - 2.70 34.02
Kitchen 1 11.02 - 2.70 29.75
Pooja 1 11.02 - 2.70 29.75
Passage 1 8.40 - 2.70 22.68
Toilet 1 6.60 2.70 17.82
Passage 2 1.40 - 2.70 7.56
Balcony 1 5.16 - 0.45 2.32
Stair case side wall 1 2.50 - 2.70 6.75
Ceiling plastering
Hall 1 6.95 4.08 - 28.36
Bed room 1 3.00 3.00 - 9.00
Bed room 1 3.00 3.30 - 9.90
Bed room 1 2.51 3.00 - 7.53
Pooja 1 2.21 3.300 - 7.29
Passage 1 1.20 3.000 - 3.60
Toilet 1 1.50 1.800 - 2.70
Passage 1 1.40 1.500 - 2.10
Deduct
Doors D 5 1.00 - 2.00 -10.00
Doors D1 1 0.75 - 2.00 -1.50
windows 8 1.20 - 1.35 -12.96
Ventilators 2 0.90 - 0.60 -1.08
Add for variation 12.44
300.00 490.00 ₹ 1,47,000.00
Sqm Sqm
Supplying and fixing best quality teak doors and windows including cost and
6 conveyance of all materials including all fittings and labour charges etc.,
complete
Doors D 5 1.00 - 2.00 10.00
Doors D1 1 0.75 - 2.00 1.50
windows 8 1.20 - 1.35 12.96
Ventilators 2 0.90 - 0.60 1.08
Add for variation 0.46
26.00 12500.00 ₹ 3,25,000.00
Sqm Sqm
Flooring with best quality Granite slabs including cost and conveyance of all
7 materials over CM 1:6 20mm thick mortar including laying charges & applying
joints with white cement mixed with suitable colour etc., complete
Hall 1 6.95 4.08 - 28.36
Bed room 1 3.00 3.00 - 9.00
Bed room 1 3.00 3.30 - 9.90
Kitchen 1 2.51 3.00 - 7.53
Pooja 1 2.21 3.30 - 7.29
Passage 1 1.20 3.00 - 3.60
Passage 1 1.40 1.50 - 2.10
Balcony 1 2.65 2.50 - 6.63
Staircase steps 21 1.00 0.90 18.90
Staircase landing 1 2.50 1.00 - 2.50
Skirting 1 81.91 - 0.15 12.29
Add for variations 11.91
120.00 2250.00 ₹ 2,70,001.00
Sqm Sqm
Supplying and fixing Fe 415 Tor steel or 500 or 550 CTD reinforced steel for
Coolum's, Beams, Lintels, Sunshades, Roof slab and Staircase including cost
and conveyance of all materials including cost of binding wire @ 1Kg per 100
8 Kgs of steel, cutting the steel to the required length and placing in position and
tying with binding wire including all labour charges etc., complete.
For columns 3.00 @ 140 Kgs/cum 420.00
For Beams 11.00 @ 125 Kgs/cum 1375.00
For Roof slab 17.00 @ 120 Kgs/cum 2040.00
Add for overlapping & variations 165.00
4000.00 83.20 ₹ 3,32,800.00
kgs Kgs
Providing Kitchen platform using 20 mm thick Black granite over 100 mm thick
RCC slab, including brick masonry pillars for slab including cost and
9 conveyance of all materials labour charges for finished item of work etc.,
complete
Kitchen L shape 1 5.10 0.70 - 3.57
Add for variations 0.43
4.00 14000.00 ₹ 56,000.00
Sqm Sqm
Second Floor
M25 Grade VRCC using 20 mm HBG metal, sand and cement including cost
and conveyance of all materials, centering charges and scaffolding charges and
10 vibrator charges including all water charges and labour charges etc., complete.
For Columns, Lintels, Sunshade and Roof slab
Columns 14 0.23 0.30 2.45 2.37
Add for variations 0.13
2.50 12600.00 ₹ 31,458.00
Cum Cum
Beams
Roof beams all round 1 35.36 0.23 0.45 3.66
Roof beams for cross walls 2 7.41 0.23 0.45 1.53
Lintel beams all round 1 35.36 0.23 0.15 1.22
Lintel beams over cross walls 2 3.00 0.15 0.15 0.14
Add for variations 0.45
7.00 14100.00 ₹ 98,680.00
Slab Cum
Stair Case 2 3.25 1.00 0.12 0.78
Stair Case landing slab 1 2.50 1.00 0.12 0.30
Steps 21 1.00 0.25 .15+.0/2 0.39
Sun shades for windows 6 1.35 0.60 0.10 0.49
Roof slab 1 7.41 10.27 0.125 9.51
Deduct staircase 1 3.00 2.50 0.125 -0.94
Over head room 1 3.00 2.50 0.125 0.94
Add for variation 1.53
13.00 13100.00 ₹ 1,70,331.00
Cum Cum
Brick Masonry in CM (1:6) using best quality of chamber bricks including cost
11 and conveyance of all materials, labour charges and scaffolding charges etc.,
complete
All round building 1 30.36 0.23 2.45 17.11
Cross walls 1 6.95 0.23 2.45 3.92
Cross walls 2 3.00 0.115 2.45 1.69
Balcony 1 5.16 0.23 0.45 0.53
Parapet wall over 1st floor 1 14.01 0.23 1.00 3.22
Stair case side wall 1 2.50 0.23 2.45 1.41
Deduct
Doors D 4 1.00 0.23 2.00 -1.84
windows 7 1.20 0.23 1.35 -2.61
Parapet wall over 2nd floor 1 25.43 0.23 1.00 5.85
Head room walls 2 3.00 0.23 2.25 3.11
Add for variation 1.61
34.00 8400.00 ₹ 2,85,562.00
Cum Cum
Plastering with CM (1:4) 20 mm thick in two coats cost and conveyance of
12 cement, sand and all other materials including scaffolding charges etc.,
complete. In side & Out side
Hall 1 22.06 - 2.70 59.56
Bed room 1 12.00 - 2.70 32.40
Room 1 11.02 - 2.70 29.75
Passage 1 8.40 - 2.70 22.68
Balcony 1 5.16 - 0.45 2.32
Stair case side wall 1 2.50 - 2.70 6.75
Ceiling plastering
Hall 1 6.95 4.08 - 28.36
Bed room 1 3.00 3.00 - 9.00
Room 1 2.51 3.00 - 7.53
Passage 1 1.20 3.00 - 3.60
Deduct
Doors D 4 1.00 - 2.00 -8.00
windows 7 1.20 - 1.35 -11.34
Parapet wall over 1st floor 1 14.01 - 1.23 17.23
Parapet wall over 2nd floor 1 25.43 - 1.23 31.28
Head room walls 2 3.00 - 2.25 13.50
Out side
All round out side 1st floor 1 37.42 - 2.85 106.65
Parapet wall 1 14.46 - 1.00 14.46
All round out side 2nd floor 1 30.36 - 2.85 86.53
Parapet wall 1 25.88 - 1.00 25.88
Balcony 1 5.16 - 0.45 2.32
Stair case side wall 1 2.50 - 8.10 20.25
Add for variation 13.91
Add for variation 15.38
530.00 520.00 ₹ 2,75,600.00
Sqm Sqm
Supplying and fixing best quality teak doors and windows including cost and
13 conveyance of all materials including all fittings and labour charges etc.,
complete
Doors D 4 1.00 - 2.00 8.00
windows 7 1.20 - 1.35 11.34
Add for variation 0.66
20.00 12500.00 ₹ 2,50,000.00
Sqm Sqm
Flooring with best quality Granite slabs including cost and conveyance of all
14 materials over CM 1:6 20mm thick mortar including laying charges & applying
joints with white cement mixed with suitable colour etc., complete
Hall 1 6.95 4.08 - 28.36
Bed room 1 3.00 3.00 - 9.00
Room 1 2.51 3.00 - 7.53
Passage 1 1.20 3.00 - 3.60
Balcony 1 2.65 2.50 - 6.63
Staircase steps 21 1.00 0.90 18.90
Staircase landing 1 2.50 1.00 - 2.50
Skirting 1 45.00 - 0.15 6.75
Add for variations 6.74
90.00 2350.00 ₹ 2,11,502.00
Sqm Sqm
Supplying and fixing Fe 415 Tor steel or 500 to 550 CTD reinforced steel for
Coolum's, Beams, Lintels, Sunshades, Roof slab and Staircase including cost
and conveyance of all materials including cost of binding wire @ 1Kg per 100
15 Kgs of steel, cutting the steel to the required length and placing in position and
tying with binding wire including all labour charges etc., complete.
For columns 2.50 @ 140 Kgs/cum 350.00
For Beams 7.00 @ 125 Kgs/cum 875.00
For Roof slab 13.00 @ 120 Kgs/cum 1560.00
Add for overlapping & variations 215.00
3000.00 84.50 ₹ 2,53,500.00
Kgs Kg
Impervious weather proof course in CM (1:3) and laying mosaic damp proof
16 tiles including cost and conveyance of all materials etc., complete
Over 1st floor 1 7.41 3.53 - 26.16
Over 2nd floor 1 7.41 7.77 - 57.58
Add for variations 1.27
85.00 1240.00 ₹ 1,05,404.00
Sqm
Painting two coats over primary coat & cement putty using best quality of
17 Emulsion paint for walls interior & exterior including cost and conveyance of
all materials, labour charges & scaffolding charges etc., complete
1st Plastering item 300.00
2nd floor plastering item 530.00
Add all round Ground floor 1 37.42 - 2.85 106.65
Add for variations 13.35
950.00 430.00 ₹ 4,08,499.00
Sqm Sqm
Painting with best quality Enamel paint for Doors & windows over wood primer
18 including cost and conveyance of all materials and labour charges and
scaffolding charges etc., complete
Doors & Windows 1st floor 2.25 x 26.00 58.50
First floor plastering item 2.25*20.00 45.00
Add for variations 1.50
105.00 475.00 ₹ 49,875.00
Sqm Sqm
Stainless steel Hand railings for stair case and Grills for balcony using Grade
304 or 316 including cost and conveyance of all materials, fabrication charges
19
and fitting in position including all labour charges etc., complete
Stair case 1st & 2n floor 4 3.25 1.00 13.00
Front Balcony 1st floor 1 5.16 1.00 5.16
Front Balcony 2nd floor 1 5.16 1.00 5.16
Over 2nd floor 1 5.16 1.00 5.16
Add for variations 0.52
29.00 4350.00 ₹ 1,26,150.00
Sqm Sqm
Cup boards & ward robes using 18mm and 12 mm thick ISI mark plywood,
20 decolam sheets & teak wood boarders including cost and conveyance of all
materials labour charges etc., complete
1st Floor
Kitchen 1 3.30 0.75 2.48
" 1 3.30 2.25 7.43
Hall 1 4.00 2.25 9.00
" 2 3.50 2.25 15.75
Bed room 2 3.00 2.25 13.50
2 3.00 0.90 5.40
Pooja 1 3.00 2.25 6.75
1 2.00 1.00 2.00
2nd Floor
Hall 1 4.00 2.25 9.00
" 2 3.50 2.25 15.75
Bed room 1 3.00 2.25 6.75
1 3.00 0.90 2.70
Room 1 3.00 2.25 6.75
Ground floor improvements
Hall 1 4.00 2.25 9.00
" 2 3.50 2.25 15.75
Bed room 2 3.00 2.25 13.50
2 3.00 0.90 5.40
Pooja 1 3.00 2.25 6.75
1 2.00 1.00 2.00
Add for variations 4.35
160.00 ₹ 7,300.00 ₹ 11,68,000
Sqm Sqm
Providing Kitchen bottom racks using 18 mm marine quality ply wood, SS
21 baskets, sliding hinges & decolam sheet including cost and conveyance of all
materials, labour charges etc., complete
1st Floor
Kitchen 1 3.30 0.90 2.97
" 1 2.21 0.90 1.99
Ground floor
Kitchen 1 3.30 0.90 2.97
" 1 2.21 0.90 1.99
Add for variations 0.08
10.00 ₹ 10,650.00 ₹ 1,06,479.00
Sqm Sqm
False ceiling using best quality ISI brand Gypsum board including cost and
22
conveyance of all materials labour charges etc., complete
First Floor Hall 3 22.06 1.00 66.18
Bed room 3 12.00 1.00 36.00
Bed room 3 13.20 1.00 39.60
Pooja 2 10.40 1.00 20.80
Second Floor Hall 3 22.06 1.00 66.18
Bed room 3 12.00 1.00 36.00
Ground floor improvements
Hall 3 22.06 1.00 66.18
Bed room 3 12.00 1.00 36.00
Bed room 3 13.20 1.00 39.60
Pooja 2 10.40 1.00 20.80
Add for variations 2.66
430.00 ₹ 750.00 ₹ 3,22,500.00
Sqm Sqm
Sub-Total ₹ 56,63,625.00
23 Provision for Water supply, Sanitary items & Over head tank LS ₹ 3,75,000.00
24 Provision for Electrification etc., complete ≈ @ 12.5% LS ₹ 3,50,000.00
25 Provision for Front Architectural elevation LS ₹ 1,50,000.00
26 Unforeseen items and Supervision charges LS ₹ 86,375.00
TOTAL ₹ 66,25,000.00
Deduct cost of area mortgaged in 2nd floor to the Chittoor Municipal
27 ₹ 11,45,000.00
Corporation
NET TOTAL ₹ 54,80,000.00
(Rupees Fifty Four lakhs Eighty thousands only)
1.Certified that the estimate is prepared as per approved plan and actual requirements
2.Certified that actual leads and lifts are considered for data preparation.
3.Certified that Standard Data and prevailing rates are adopted for preparation of estimate.
4. Certified that in Second floor 10% building area has been mortgaged to the Chittoor Municipal Corporation,
hence same area cost has deducted.
Place: Chittoor
Date: 29.03.2024 Approved Valuer
