DETAILED ESTIMATE

Name of the work:

ESTIMATE SHOWING THE QUANTITY DETAILS OF PLAN SHOWING THE PROPOSED
CONSTRUCTION OF GROUND FLOOR R.C.C ROOF RESIDENTIAL BUILDING
IN R.S.NO.142 PLOT NO:5, T.S.NO.1/1,1/1B4,1B5, BLOCK NO.2,WARD -A,VILLUPURAM
MUNICIPALITY,VILLUPURAM TALUK&DISTRICT.
Applicant:- Mr.A.KUMAR
S/O Mr.AZHAGANATHAN
TOTAL LAND AREA : 2400 Sq.ft
PROPOSED GROUND FLOOR AREA : 2240 Sq.ft
PROPOSED FIRST FLOOR AREA : 2240 Sq.ft

Cost of the Estimate: Rs. 80,00,000 /- DATE : 18-12-2017

SL Measurement in Meter
Description of items Nos Quantity
No
length Breadth Depth
I. GROUND FLOOR:
Earth work excavation in all classess of soil, subsoil except hard rock including all
1
leads and lifts etc, complete.
Earth work Excavation
Column 24 1.50 1.50 1.83 98.82
Basement wall allaround 1 65.82 0.23 0.10 1.51
Sundries 0.17
100.50 Cu.m

Sand filling for foundation and flooring and basement by good river sand including
2 cost and conveyance of all materials labour watering and consolidation etc.,
complete
Foundation
Column 24 1.38 1.38 0.31 13.94
parking 1 3.24 2.97 0.75 7.22
security 1 3.01 5.18 0.75 11.69
godown 1 8.08 18.44 0.75 111.75
Sundries 0.08
144.68 Cum

P.C.C. 1:5: 10 mix for foundation and flooring for 40 mm stone jelly including cost
3 and conveyance of all materials labour etc., complete.
Foundation
Column 24 1.38 1.38 0.31 13.94
portico 1 3.89 3.01 0.16 1.87
security 1 3.01 7.12 0.16 3.43
godown 1 3.01 3.66 0.16 1.76
Sundries 0.00
0.49
21.50 Cum.
4 Brick work in cm 1:6 mix using country brick for foundation basement and super-
structure including cost and conveyance of materials labour etc, complete.
sub structure
basement 1 65.82 0.23 0.61 9.23
super structure
long wall 3 15.24 0.23 3.05 32.07
short wall 4 6.70 0.23 3.05 18.80
Deduction:-
Column 24 0.23 0.23 -3.05 -3.87
Roof Beam 1 65.82 0.23 -0.20 -3.03
Lintel 1 65.82 0.23 0.15 2.27
RS- rolling shutter 1 1.22 0.23 -2.13 -0.60
D - Door 4 0.91 0.23 -2.13 -1.78
W - Window 4 1.37 0.23 -1.22 -1.54
Sundries 0.44
52.00 Cum

R.C.C 1:2:4 mix using 40 mm stone jelly(Blue Metal) for roof slab,lintel,roof slab,
5 lintel and sunshade excluding fabrication of RCC items and including cost and
conveyance materials labour etc., completeof all
Column
Column Base 24 1.50 1.5 0.915 49.41
Trapezoidal portion 24 0.3/3((1.98+0.134)) 3.59
Column 24 0.23 0.23 4.095 5.20
Grade Beam 1 65.82 0.23 0.30 4.54
Lintel 1 65.82 0.23 0.15 2.27
Roof Beam 1 65.82 0.23 0.30 4.54
Roof Slab 1 15.24 6.70 0.15 15.32
Sundries 0.13
85.00 Cum

Supplying and fabrication of steel reinforcement including cost and conveyance of

6
materials labour etc., complete

RCC 1:2:4 Mix 85.50M3 x100Kg /M38550.00kg (or) 85.00 M.T.

85.00 M.T.
 Plastering cm 1:5 mix 12 mm thick for walls in and outside including cost and
7 conveyance of all materials labour etc.complete
Outer plastering 1 65.82 - 3.05 200.75

Inner Plastering: -
portico 1 11.71 - 3.05 35.71
security 1 21.43 - 3.05 65.37
godown 1 11.02 - 3.05 33.60

Deduction:-
Roof Beam 1 65.82 0.23 -0.20 -3.03
Lintel 1 65.82 0.23 0.15 2.27
RS- rolling shutter 2 1.22 0.23 -2.13 -1.20
D - Door 4 0.91 0.23 -2.13 -1.78
W - Window 4 1.37 0.23 -1.22 -1.54
Sundries 0.34
330.50 Sqm

Net Quantity (330.50Sq.m -33.050Sq.m)

330.50 Sqm

Celing plastering in cm 1:3 mix 10 mm thick including cost

8
and conveyance of all materials labour etc., complete
portico 1 6.32 2.74 - 17.32
security 1 9.14 2.67 - 24.40
godown 1 3.05 3.05 - 9.30
Sundries 0.48
51.50 Sqm

Supplying and fixing of Doors and Windows using Country wood,

9 Grill work including cost and conveyance of all material labours
MD-maindoor 1 1.22 - 2.13 2.60
D - Door 4 0.91 - 2.13 7.75
W - Window 4 1.37 - 1.22 6.69
sundries 0.46
17.50 Sqm
 Painting to wood work with readymixed enamel paint over one coat
10
with primer including cost and conveyance of all materials labours etc.
MD-maindoor 2(2.50) 1.22 - 2.13 6.50
D - Door 4(2.25) 0.91 - 2.13 17.44
W - Window 4(2.50) 1.37 - 1.22 16.71
sundries 0.34
41.00 Sqm

White washing each two coats with cement paint including cost and
11
conveyance of materials labours etc. complete.
Quantity as per item no - 7 . 330.50
Ceiling (Quantity item no-8) 51.50

382.00 Sqm

12 Colour washing each twocoats with best cement paint including cost and
conveyance of all materials labour etc. complete.
Quantity as per item no - 7 330.50 Sqm

Floor finishing with tiles including cost and conveyance of all

13
materials labour etc. complete.
(Quantity as per the same item No-8) 51.50 Sqm

14 Provision for Staircase Construction 86.40 Sq.ft

15 Provision for electrification arrangements [8%] L.S

16 Provision for Sanitary & Septic tank arrangements L.S

[8%]

17 Provision for Water supply & OHT arrangements L.S

[4%]

18 Provision for Rainwater Harvesting System L.S

arrangements [2%]

19 Provision for Architectural features [4%] L.S

20 Provision for Petty Supervision & Contingencies [5%] L.S

21 Provision for Overhead charges [4%] L.S

22 Provision for Fluctuation of Rates [2%] L.S

23 Provision for Approval

24 Provision for Other Unforseen items of works & Roundoff

APPLICANT SIGNATURE ENGINEER SIGNATURE

SL Measurement in Meter
Description of items Nos Quantity
No length Breadth Depth
I. FIRST FLOOR:
4 Brick work in cm 1:6 mix using country brick for foundation basement and super-structure
including cost and conveyance of materials labour etc, complete.
super structure
long wall 3 24.38 0.23 3.05 51.31
short wall 7 8.53 0.23 3.05 41.89
cross wall 2 2.29 0.23 3.05 3.21
head room 1 7.93 0.23 3.05 5.56
Deduction:-
Roof Beam 1 86.18 0.23 -0.20 -3.96
Lintel 1 86.18 0.23 -0.15 -2.97
MD-Main Door 2 1.22 0.23 -2.13 -1.20
D - Door 6 0.91 0.23 -2.13 -2.67
D1 - Door 4 0.75 0.23 -2.13 -1.47
W - Window 7 1.22 0.23 -1.22 -2.40
V - Ventilator 4 0.60 0.23 -0.46 -0.25
Sundries 0.46
87.50 Cum

5 R.C.C 1:2:4 mix using 40 mm stone jelly(Blue Metal) for roof slab,lintel,roof slab,
lintel and sunshade excluding fabrication of RCC items and including cost and
Lintel 1 68.82 0.23 0.15 2.37
Roof Beam 1 65.82 0.23 0.30 4.54
Roof Slab 1 10.36 13.41 0.15 20.84
head room 1 3.05 1.83 0.15 0.84
Sundries 0.41
29.00 Cum

6 Supplying and fabrication of steel reinforcement including cost and conveyance of

materials labour etc., complete
RCC 1:2:4 Mix29.00M3 x100Kg /M32900.00kg (or) 29.00 M.T.

29.00 M.T.

7 Plastering cm 1:5 mix 12 mm thick for walls in and outside including cost and
conveyance of all materials labour etc.complete
Outer plastering 1 42.89 - 3.05 130.81
head room 1 7.93 - 3.05 24.19
parapet - 2 1 28.23 - 0.92 25.83
parapet - 1 1 8.53 - 0.92 7.81
Inner Plastering: -
living room 1 4.42 3.35 3.05 45.16
drawing room 1 3.28 2.97 3.05 29.71
kitchen 1 2.97 3.35 3.05 30.35
beed room 1 3.73 3.05 3.05 34.70
m beed room 1 3.73 3.35 3.05 38.11
bath 2 2.29 1.33 3.05 18.58
living room -2 1 5.18 5.33 3.05 84.21
kitchen-2 1 4.11 3.73 3.05 46.76
beed room-2 1 3.35 3.73 3.05 38.11
m beed room -2 1 3.73 3.75 3.05 42.66
bath -2 2 2.29 1.33 3.05 18.58
sundries 0.06
 Deduction:-
MD-Main Door 2 1.22 0.23 -2.13 -1.20
D - door 6 0.91 0.23 -2.13 -2.67
D1 - Door 4 0.75 0.23 -2.13 -1.47
W - Window 7 1.22 0.23 -1.50 -2.95
V - Ventilator 4 0.60 0.23 -0.46 -0.25
sundries 0.41
607.50 Sqm

Net Quantity (607.50Sq.m - 60.75Sq.m)

607.50 Sqm

8 Celing plastering in cm 1:3 mix 10 mm thick including cost

living room 1 4.42 3.35 - 14.81
drawing room 1 3.28 2.97 - 9.74
kitchen 1 2.97 3.35 - 9.95
beed room 1 3.73 3.05 - 11.38
m beed room 1 3.73 3.35 - 12.50
bath 2 2.29 1.33 - 6.09
living room -2 1 5.18 5.33 - 27.61
kitchen-2 1 4.11 3.73 - 15.33
beed room-2 1 3.35 3.73 - 12.50
m beed room -2 1 3.73 3.75 - 13.99
bath -2 2 2.29 1.33 - 3.0457
toilet 3 1.83 1.58 - 8.67
Deduction:
Staircase Front(UF) 1 2.00 -4.19 - -8.38
Staircase Back(UF) 1 3.05 -2.05 - -6.25
Sundries 0.03
131.00 Sqm

9 Supplying and fixing of Doors and Windows using Country wood, Grill work
D - door 6 0.91 - 2.13 11.63
D1 - Door 4 0.75 - 2.13 6.39
W - Window 7 1.22 - 1.22 10.42
V - Ventilator 4 0.60 - 0.46 1.10
sundries 0.46
30.00 Sqm

10 Painting to wood work with readymixed enamel paint over one coat with primer
D - Door 6(2.25) 0.91 - 2.13 8.72
D1 - Door 4(2.25) 0.75 - 2.13 7.19
W - Window 7(2.50) 1.22 - 1.22 14.88
V - Ventilator 4(2.50) 0.60 - 0.46 9.31
sundries 0.4
40.50 Sqm

11 White washing each two coats with cement paint including cost and
Quantity as per item no - 7 . 607.50
Ceiling (Quantity item no-8) 131.00
738.50 Sqm

12 Colour washing each twocoats with best cement paint including cost and
Quantity as per item no - 7 607.50 Sqm
13 Floor finishing with tiles including cost and conveyance of all
(Quantity as per the same item No-8) 131.00 Sqm

14 Provision for Staircase Construction 175.00 Sq.ft

15 Provision for electrification arrangements [8%] L.S

16 Provision for Sanitary & Septic tank arrangements L.S

[8%]

17 Provision for Water supply & OHT arrangements L.S

[4%]

18 Provision for Rainwater Harvesting System L.S

arrangements [2%]

19 Provision for Architectural features [4%] L.S

20 Provision for Petty Supervision & Contingencies [5%] L.S

21 Provision for Overhead charges [4%] L.S

22 Provision for Fluctuation of Rates [2%] L.S

23 Provision for Approval

24 Provision for Other Unforseen items of works & Roundoff

APPLICANT SIGNATURE ENGINEER SIGNATURE

 ABSTRACT ESTIMATE

Name of the work:

ESTIMATE SHOWING THE QUANTITY DETAILS OF PLAN SHOWING THE

PROPOSED CONSTRUCTION OF GROUND FLOOR R.C.C ROOF RESIDENTIAL
BUILDING IN R.S.NO.142 PLOT NO:5, T.S.NO.1/1,1/1B4,1B5, BLOCK NO.2,WARD -
A,VILLUPURAM MUNICIPALITY,VILLUPURAM TALUK&DISTRICT.

Applicant:- Mr.A.KUMAR
S/O Mr.AZHAGANATHAN
TOATAL AREA : 2400 Sq.ft
PROPOSED GROUND FLOOR AREA : 2240 Sq.ft
PROPOSED FIRST FLOOR AREA : 2240 Sq.ft
Cost of the Estimate: Rs. 80,00,000 /- DATE : 18-12-2017

S.No Description of items Quantity Rate Per Amount

1 Earth work excavation in all classes of soil,
sub soil except hard rock including all leads
and lift etc., complete. 100.50 200.00 Cum 20100.77

2 Sand Filling for foundation and basement by

good river sand including cost and conveyance
and consolidation etc., complete. 144.68 180.00 Cum 26041.96

3 PCC 1:5:10 mix for foundation flooring using

40 mm stone jelly including cost conveyance
of materials labour etc., complete. 21.50 130.00 Cum 2794.39

4 Brick work in cm 1:6 mix for using country

brick for foundation basement and superstructure
including cost and conveyance of materials
labour etc.complete. 139.50 190.00 Cum 26505.36

5 RCC 1:2:4 mix using 20 mm stone jelly for

Column, Roof slab, lintel, Sunshade, excluding
fabrication of RCC items including cost and
conveyance of all materials labour etc.complete. 114.00 120.00 Cum 13680.17

6 Supplying and fabricating of steel reinforcement

including cost and conveyance of material
labour etc., complete 114.00 750.00 M.T 85499.37
7 Plastering in cm 1:5mix 12mm thick for walls
in and outsite incluing cost and conveyance of
all materiala labour etc,complete. 937.99 140.00 Sqm 131318.77

8 Ceiling plastering in cm 1:3 mix 10mm thick

including cost and conveyance of all materials
labour etc, complete. 182.50 180.00 Sqm 32850.85

9 Supply & fixing of doors and windows using

Teak wood, grill work including cost &conveyance
of all materials labour etc,complete. 47.50 130.00 Sqm 6175.00

10 Painting to wood work with readymixed enamel

paint over one coat with primer including cost and
conveyance of all materials labour etc,complete. 71.00 200.00 Sqm 14199.56

11 White washing two coats with cement paint

including cost and conveyance of materials
labour etc, complete. 764.00 100.00 Sqm 76399.77

12 Colour washing two coats with best cement paint

including cost and conveyance of all materials
labour etc., complete. 937.99 170.00 Sqm 159458.51

13 Floor finishing with Tiles including cost and

conveyance of all materials labour etc, complete. 182.50 140.00 Sqm 25550.66

14 Provision for Staircase Construction 320.00 110.00 Sq.ft 35200.00

15 Provision for electrification arrangements [5%] L.S 32788.76

16 Provision for Sanitary & Septic tank arrangements [5%] L.S 32788.76

17 Provision for Water supply & OHT arrangements [2%] L.S 13115.50

18 Provision for Rainwater Harvesting System arrangements [2%] L.S 13115.50

19 Provision for Architectural features [2%] L.S 13115.50

20 Provision for Petty Supervision & Contingencies [2%] L.S 13115.50

21 Provision for Overhead charges [1%] L.S 6557.75

22 Provision for Fluctuation of Rates [1%] L.S 6557.75

23 Provision for Approval L.S 10000.00

24 Provision for Other Unforseen items of works & Roundoff L.S 3069.84

Total Amount 800000.00

(Total Cost of the Estimate Amount Eighty Lakhs Only).

APPLICANT SIGNATURE ENGINEER SIGNATURE