DETAILED AND ABSTRACT ESTIMATE

DETAILED AND ABSTRACT ESTIMATE FOR THE GROUND & FIRST FLOOR RCC ROOF
RESIDENTIAL BUILDING IN NATHAM NEW SF.NO:- 5/26 & 37 (OLD NO: 5/8/2CA & 2CB) –AT
MELASELLAPPAN PETTAI VILLAGE, KILAMANDHUR VILLAGE PANCHAYAT, THRUPANANTHAL
PANCHAYAT UNION, THIRUVIDAIMARUDHUR TALUK, THANJAVUR DISTRICT.

OWNER: SRI. S. KALAIARASAN S/O THIRU. SHANMUGASUNDARAM.

Estimate Amount Rs. 27,00,000/-

Breadth
Length

Depth
Sl.
Description of work Nos. Total Amount
No.

1. Earthwork excavation forFoundation in all kinds of soilsAnd sub soils:

Column 1x12 1.22 1.22 1.83 32.68
Plinth beam 1x1 39.61 0.30 0.30 3.56
Add LS 0.76
37.00
Total
m3
37.00 m3 @ Rs.200.00/- 1m3
7,400.00
Supplying and filling with pure River sand will watered rammed And consolidated etc.
2.
CompleteFor foundation and basement
Foundation: Column 1x12 1.22 1.22 0.15 2.68
Basement: Verandah 1x1 5.02 1.90 0.50 4.77
Hall 1x1 5.02 3.99 0.50 10.01
Kitchen & Poojai Room 1x2 3.05 2.77 0.50 8.44
Bed Room 1x2 3.05 3.12 0.50 9.51
Add L.S. 0.59
36.00
Total
m3
36.00 m3 @Rs.1000.00/ m3 36,000.00
PCC 1:5:10 mix to using 40mmSize ISS HBG metal for foundationAnd flooring including cost
3.
andConveyance of all materials to siteAnd labour charges etc. complete
Foundation: Column 1x12 1.22 1.22 0.15 2.68
Flooring: Verandah 1x1 5.02 1.90 0.10 0.95
Hall 1x1 5.02 3.99 0.10 2.00
Kitchen & poojai Room 1x2 3.05 2.77 0.10 1.69
Bed Room 1x2 3.05 3.12 0.10 1.90
Add L.S. 0.78
10.00
Total
m3
10.00m3 @Rs.3000.00/1 m3
30, 000.00
RCC 1:2:4 mix to using 20mm Size ISS HBG metal for RCC work including cost and Conveyance of
4.
all materials to site and labour charges etc. complete
Column 1x6 0.23 0.30 8.65 3.58
Column 1x6 0.23 0.23 8.65 2.71
Plinth beam 1x1 56.44 0.23 0.30 3.89
Lintel beam 1x2 56.44 0.23 0.15 3.89
Roof slab 1x2 11.88 6.58 0.13 20.32
 Portico slab 1x2 5.48 1.22 0.10 1.33
Bottom slopping 1x12 1.22 1.22 0.23 4.11
ADD for loft, sunshade and Staircase L.S. 1.17
41.00
Total
m3
41.00m3 @Rs.9000.00/1 m3 3,69,000.00
Supplying and cutting fabrication of M.S.& RTS rods including all labours of bending tying and
5.
placing in position etc. complete
41.00 m3 @ 125.00Kgs/1m3 = 5125.00Kgs (or) 5200.00 kgs
5200.00Kgs @
3,38,000.00
Rs.65000/1m.tonne
Brick work in cm 1:5 mix to using C.Bricks of size 8 ¾ “ X 4 ¼ “ X 2 @ for super structure including
6.
cost and Conveyance of all materials to site and labour charges etc. complete
Main Wall allround 4 sides 1x1 33.70 0.23 6.71 52.01
Cross wall 1x3 3.05 0.23 6.71 14.12
Cross wall 1x2 5.02 0.23 6.71 15.49
Cross wall 1x4 5.89 0.23 6.71 36.36
Partition wall 1x1 2.89 0.11 3.05 0.97
Partition wall 1x1 4.29 0.11 3.05 1.44
Parapet Wall 1x1 33.70 0.23 0.91 7.05
ADD for steps L.S. 1.56
129.00
Total
m3
Deduction:
M.D. Main Door 1x2 1.00 0.23 2.13 0.98
D. Door 1x6 0.91 0.23 2.13 2.67
D1. Door 1x3 0.76 0.11 1.83 0.45
D/O. Door Open 1x2 0.91 0.23 2.13 0.89
W. Window 1X8 1.22 0.23 1.37 3.07
W1. Window 1X2 0.61 0.23 1.37 0.38
KW. Kitchen Window 1x1 1.22 0.23 0.91 0.25
V. Ventilator 1x4 0.76 0.23 0.46 0.32
GG.Grill Gate 1x2 1.20 0.23 2.13 1.17
10.18
Total
m3
After Deduction: 129 – 10.18 = 118.82 m3
(or)119.00 m3
119.00 m3@Rs.5000.00/1 m3 5,95,000.00
Supplying and fixing of T.wood&C.wood fully paneled doors, windowsAnd Ventilators of
7.
following sizeIncluding cost of wood lock arrangements, grill works with all labours charges etc.,
50000
M.D. Main Door 1x2 1.00 2.13 2nos 1,00,000.00
Each
10000
D. Door 1x6 1.00 2.13 5nos 60,000.00
Each
10000
W. Window 1x8 1.22 1.37 7nos 80,000.00
Each
5000
W1. Window 1x2 0.61 1.37 2nos 10,000.00
Each
5000
D1. DOOR 1x3 0.76 1.83 1nos 15,000.00
Each
1500
V. Ventilator 1x4 0.76 0.46 3nos 6000.00
Each
 8000 1 nos
KW. Kitchen Window 1x1 1.22 0.91 8000.00
Each
Weathering course 75mm thick lime concrete using brick jelly and over That one course of
8. machine pressed Tiles of size 20cm X 20cmX20cm laid In cm 1:3 mixed with crude oil 10% by
Weight in site and labour charges etc. Complete
Area 1x1 11.42 6.12 - 69.90
69.90
m2
2 2
69.90 (or) 70.00m @Rs.1200.00/1m 84,000.00
9. Plastering with cm 1:5 mix to ½” thick to new walls
Main wall all round outside - 1x1 36.92 - 6.71 247.73
Verandah (inner side) 1x2 13.84 - 3.05 84.42
Hall (inner side) 1x2 18.02 - 3.05 109.92
Kitchen Room (inner side) 1x1 11.64 - 3.05 35.50
Bed Room(Inner Side) 1x2 12.34 - 3.05 75.27
Bed Room(Inner Side) 1x1 12.02 - 3.05 36.66
Bed Room(Inner Side) 1x1 17.42 - 3.05 53.13
Poojai Room (Inner side) 1x1 8.66 - 3.05 26.41
Bath Room (Inner side) 1x1 8.22 - 3.05 25.07
,, Room (Inner side) 1x1 8.58 - 3.05 26.17
Toilet Room (Inner side) 1x1 8.15 - 3.05 24.85
Parapet wall double side 1x2 33.70 - 0.91 61.33
Parapet wall top side 1x1 33.70 - 0.23 7.75
ADD for L.S. 0.79
815.00
Total
m2
Deduction:
M.D. Main Door 1x2x2 1.00 - 2.13 8.52
D. Door 1x6x2 0.91 - 2.13 23.25
D/O. Door Open 1x2x2 0.91 - 2.13 7.75
W. Window 1x8x2 1.22 - 1.37 26.74
W1. Window 1x2x2 0.61 - 1.37 3.34
D1. Door 1x3x2 0.76 - 1.83 8.34
KW. Kitchen Window 1x1x2 1.22 - 0.91 2.22
V. Ventilator 1x4x2 0.76 - 0.46 2.80
GG. Grill Gate 1x2x2 1.20 - 2.13 10.22
Total 93.18
m2
After Deduction
815.00 – 93.18 = 721.82 m2

721.82 (or) 722.00m2 1,62,450.00

@ Rs.225.00 /1 m2

10. Floor finishing with Granite in cm 1:3

Verandah 1x2 5.02 1.90 - 19.07
Hall 1x2 5.02 3.99 - 40.05
Kitchen Room 1x1 3.05 2.77 - 8.44
Bed Room 1x2 3.05 3.12 - 19.03
Bed Room 1x1 2.89 6.12 - 17.68
Poojai Room 1x1 2.89 1.44 - 4.16
Bath Room 1x1 2.89 1.22 - 3.52
Bath Room 1x1 1.52 2.77 - 4.21
 Toilet Room 1x1 1.42 2.66 - 3.77
ADD L.S. 1.06
Total 130.00
m2
130.00m2 @ Rs.2000.00/1 m2
2,60,000.00

Special Ceiling with cm 1:3 mix to 10mm

11.
thick
130.00
Area as per the above item No. 10
m2
130.00 m2@Rs 200.00/1 m2 26,000.00
White and colour washing two
12. 75,000.00
Coats L.S.
Painting two coats with synthetic enamel
13. Paint over that one coat of primiring coat To 85,000.00
new Wood works
Lumpsum provision made for electrification
14. 1,50,000.00
Charges L.S.
Lumpsum provision made for Grill Window
15. 1,00,000.00
& Grill works charges L.S.
Lumpsum provision made for bath room &
16. kitchen room tiles work & septictank 40,000.00
sanitary connection charges L.S.
Lumpsum provision made for rain water
17. 5,000.00
harvesting tub L.S.
Lumpsum provision made for Solar Water
18. 30,000.00
Heater L.S.
Unfortunate items if found necessary
19. 28,150.00
execution of works L.s.
Total 27,00,000.00

Total Rs. 27,00,000./-

(Rupees Twenty Seven Lakhs Only)