DETAILED ESTIMATION
THE PROPOSED CONSTRUCTION OF GROUND AND FIRST FLOOR RESIDENTIAL BUILDING
IN,[Link]/2B1,PLOT NO:48,WEST PART,K.M NAGAR,KANNANENTHAL VILLAGE ,MADURAI
NORTH TALUK [Link] NO:008,ZONE:1,MADURAI CORPORATION,MADURAI DISTRICT.
Client :[Link]
[Link] Building Area: 350.00 [Link]
Level : Ground Floor Est. Amount : Rs.875000.00
[Link] DESCRIPTION OF WORK Nos. L B D Qty. UNIT RATE AMOUNT
1 Earth Work excavation of the clauses of soil
Column C 1 x 8 4' 0'' 4' 0'' 5' 0'' 640.00 Cft
Plinth Beam
N&S side wing wall 1 x 3 13' 3'' 0' 9'' 1' 6'' 44.72 Cft
E&W side wing wall 1 x 3 22' 5'' 0' 9'' 1' 6'' 75.66 Cft
Sundries 38.02 Cft
TOTAL 100.00 Cft 100.00 10000.00
2 Sand filling using good river sand including material and labour charges etc
Foundation
Column C 1 x 8 4' 0'' 4' 0'' 5' 0'' 640.00 Cft
For Flooring
store room 1 x 0 20' 0'' 19' 9'' 0' 3'' 0.00 Cft
Shop2 1 x 0 8' 9'' 14' 6'' 0' 3'' 0.00 Cft
Parking 1 x 0 13' 6'' 5' 0'' 0' 3'' 0.00 Cft
Living 1 x 0 10' 0'' 14' 6'' 0' 3'' 0.00 Cft
Bedroom 1 x 0 10' 0'' 11' 0'' 0' 3'' 0.00 Cft
Bedroom 1 x 0 10' 0'' 9' 0'' 0' 3'' 0.00 Cft
Bedroom 1 x 0 9' 0'' 10' 6'' 0' 3'' 0.00 Cft
Toilet 1 x 1 7' 0'' 4' 0'' 0' 3'' 7.00 Cft
kitchen 1 x 1 9' 3'' 15' 0'' 0' 3'' 34.69 Cft
study room 1 x 0 6' 6'' 7' 6'' 0' 3'' 0.00 Cft
Pooja 1 x 0 3' 0'' 3' 0'' 0' 3'' 0.00 Cft
Sundries 32.00 Cft
TOTAL 100.00 Cft 150.00 15000.00
3 PCC For1:3:6 mix material and labour charges etc
Foundation
Column C 1 x 8 4' 0'' 4' 0'' 5' 0'' 640.00 Cft
Plinth Beam
N&S side wing wall 1 x 0 13' 3'' 0' 9'' 1' 6'' 0.00 Cft
E&W side wing wall 1 x 0 22' 5'' 0' 9'' 1' 6'' 0.00 Cft
For Flooring
store room 1 x 0 20' 0'' 19' 9'' 0' 6'' 0.00 Cft
Shop2 1 x 0 8' 9'' 14' 6'' 0' 6'' 0.00 Cft
Living 1 x 0 10' 0'' 14' 6'' 0' 6'' 0.00 Cft
study room 1 x 0 6' 9'' 7' 6'' 0' 3'' 0.00 Cft
Parking 1 x 0 13' 6'' 5' 0'' 0' 6'' 0.00 Cft
Bedroom 1 x 0 10' 6'' 8' 0'' 0' 6'' 0.00 Cft
Bedroom 1 x 0 12' 0'' 11' 3'' 0' 6'' 0.00 Cft
kitchen 1 x 1 9' 3'' 15' 0'' 0' 3'' 34.69 Cft
Bedroom 1 x 0 7' 0'' 3' 6'' 0' 6'' 0.00 Cft
Sundries 33.73 Cft
TOTAL 100.00 Cft 150.00 15000.00
4 Brick Work in C.M 1:5 using chamber bricks including labour charges etc complete
N&S side wing wall 1 x 3 13 3'' 0' 9'' 13' 9'' 688.36 Cft
E&W side wing wall 1 x 3 22' 5'' 0' 9'' 13' 9'' 500.00 Cft
Cross wall 1 x 0 6' 0'' 0' 5'' 13' 9'' 0.00 Cft
partition wall 1 x 0 5' 9'' 0' 5'' 13' 9'' 0.00 Cft
Staircase steps 1 x 18 3' 0'' 0' 6'' 0' 10'' 22.50 Cft
Sundries 100.00 Cft
DEDUCTIONS:
MD-main door 1 x 1 10' 0'' 7' 0'' 8' 0'' 560.00 Cft
D- Door 1 x 1 3' 0'' 0' 5'' 7' 0'' 8.75 Cft
D1-Door 1 x 1 2' 6'' 0' 4'' 7' 0'' 5.83 Cft
W - Window 1 x 1 4' 0'' 0' 6'' 4' 0'' 8.00 Cft
V- Ventilator 1 x 1 2' 0'' 0' 6'' 1' 0'' 1.00 Cft
Area open 1 x 0 3' 0'' 0' 6'' 7' 0'' 0.00 Cft
TOTAL 200.00 Cft 150.00 30000.00
5 Refilling for redsoil above the basement upto 3'0" including labour charges etc complete
All round the building 1 x 1 35' 8'' 36' 0'' 5' 0'' 6420.00 Cft
Sundries 321.00 Cft
TOTAL 200.00 Cft 150.00 30000.00
6 R.C.C 1:2:4 using 20mm metal including labour charges etc complete
Sub Structure
Column Mat concrete C 1 x 8 0' 9'' 1' 0'' 1' 0'' 6.00 Cft
Sundries 0.30 Cft
TOTAL 1800.00 Cft 110.00 198000.00
Column concrete C 1 x 8 0' 9'' 1' 0'' 13' 0'' 78.00 Cft
Sundries 3.90 Cft
TOTAL 200.00 Cft 110.00 22000.00
Plinth Beam
N&S side wing wall 1 x 3 13' 3'' 0' 9'' 1' 6'' 44.72 Cft
E&W side wing wall 1 x 3 22' 5'' 0' 9'' 1' 6'' 75.66 Cft
Sundries 6.02 Cft
TOTAL 200.00 Cft 120.00 24000.00
Lintel & Roof beam
All Lintel beams 1 x 1 35' 8'' 36' 0'' 0' 9'' 963.00 Cft
N&S side wing wall 1 x 3 13' 3'' 0' 9'' 1' 6'' 44.72 Cft
E&W side wing wall 1 x 3 22' 5'' 0' 9'' 1' 6'' 75.66 Cft
Cross wall 1 x 0 10' 0'' 1' 9'' 1' 0'' 0.00 Cft
Roof slab area 1 x 1 12' 0'' 36' 0'' 0' 5'' 180.00 Cft
Parking 1 x 0 13' 6'' 5' 0'' 0' 5'' 0.00 Cft
Staircase 1 x 1 18' 9'' 3' 0'' 0' 5'' 23.44 Cft
Sunshade 1 x 4 5' 0'' 1' 6'' 0' 4'' 10.00 Cft
Sundries 64.84 Cft
TOTAL 300.00 Cft 120.00 36000.00
7 Centering shuttering work including labour charges etc complete
Mat concrete C 1 8 4' 0'' 4' 0'' 128.00 [Link]
column C 1 x 8 0' 9'' 1' 0'' 6.00 [Link]
Plinth beam
N&S side wing wall 1 x 3 13' 3'' 0' 9'' 29.81 [Link]
E&W side wing wall 1 x 4 22' 5'' 0' 9'' 67.25 [Link]
Lintel & Roof beam
All Lintel beams 1 x 1 35' 8'' 42' 0'' 1498.00 [Link]
N&S side wing wall 1 x 3 13' 3'' 0' 9'' 29.81 [Link]
E&W side wing wall 1 x 3 22' 5'' 0' 9'' 50.44 [Link]
Cross wall 1 x 0 10' 0'' 1' 9'' 0.00 [Link]
Roof slab area 1 x 1 12' 0' 36' 0'' 432.00 [Link]
Parking 1 x 1 13' 6'' 9' 5'' 127.13 [Link]
Staircase 1 x 1 18' 9'' 3' 0'' 56.25 [Link]
Sunshade 1 x 4 5' 0'' 1' 6'' 30.00 [Link]
Porch 1 x 0 8' 6'' 11' 0'' 0.00 [Link]
Sundries 122.73 [Link]
TOTAL 300.00 [Link] 100.00 30000.00
8 Steel fabrication work including all labour charge etc
upto parapet column 550.00 KG 520.00 286000.00
Steel fabrication 0.55 T 500.00 23000.00
9 Celling Plastering in cm 1:3 ,10mm thick and including all labour charges etc Complete
store room 1 x 0 20' 0'' 19' 9'' 0.00 [Link]
Shop2 1 x 0 8' 9'' 14' 6'' 0.00 [Link]
study room 1 x 0 18' 6'' 28' 6'' 0.00 [Link]
Living 1 x 0 10' 0'' 14' 6'' 0.00 [Link]
Bedroom 1 x 0 10' 6'' 8' 0'' 0.00 [Link]
Bedroom 1 x 0 12' 0'' 11' 3'' 0.00 [Link]
Bedroom 1 x 0 7' 0'' 3' 6'' 0.00 [Link]
Kitchen 1 x 1 9' 3'' 15' 0'' 138.75 [Link]
Parking 1 x 0 13' 6'' 5' 0'' 0.00 [Link]
Sundries 6.94 [Link]
TOTAL 100.00 [Link] 110.00 11000.00
10 Plastering in cm 1:4 ,12mm thick and including all labour charges etc complete
store room 1 x 0 20' 0'' 10' 0'' 0.00 [Link]
Shop2 1 x 0 8' 9'' 10' 0'' 0.00 [Link]
study room 1 x 0 18' 6'' 10' 0'' 0.00 [Link]
Living 1 x 0 10' 0'' 10' 0'' 0.00 [Link]
Bedroom 1 x 0 10' 6'' 9' 6'' 0.00 [Link]
Bedroom 1 x 0 12' 0'' 10' 0'' 0.00 [Link]
Bedroom 1 x 0 7' 0'' 9' 6'' 0.00 [Link]
Staircase flight 1 x 1 3' 0'' 10' 0'' 30.00 [Link]
Staircase steps 1 x 18 19' 0'' 3' 0'' 1026.00 [Link]
Sundries 52.80 [Link]
DEDUCTIONS:
MD-main door -1 x 1 10' 0'' 8' 0'' -80.00 [Link]
D- Door -1 x 1 3' 0'' 7' 0'' -21.00 [Link]
D1-Door -1 x 1 2' 6'' 7' 0'' -17.50 [Link]
W - Window -1 x 1 4' 0'' 4' 0'' -16.00 [Link]
V- Ventilator -1 x 1 2' 0'' 1' 0'' -2.00 [Link]
Area open -1 x 0 3' 0'' 7' 0'' 0.00 [Link]
TOTAL 200.00 [Link] 150.00 30000.00
N&S side wing wall 1 x 3 13' 3'' 14' 0'' 556.50 [Link]
E&W side wing wall 1 x 4 22' 5'' 14' 0'' 1255.33 [Link]
Sundries 90.59 [Link]
TOTAL 200.00 [Link] 150.00 30000.00
11 Supplying and fixing of country wood or first quality vengai door, window, ventilator including fitting charges
MD-main door 1 x 0 10' 0'' 8' 0'' 0.00 [Link]
D- Door 1 x 1 2' 0'' 7' 0'' 14.00 [Link]
D1-Door 1 x 0 2' 6'' 7' 0'' 0.00 [Link]
W - Window 1 x 0 4' 0'' 4' 0'' 0.00 [Link]
V- Ventilator 1 x 0 2' 0'' 1' 0'' 0.00 [Link]
Sundries 0.70 [Link]
TOTAL 100.00 [Link] 100.00 10000.00
12 supplying and fixing of teak wood frame 0'4" thick including fittings charges
MD-main door 1 x 3 10' 0'' 0' 4'' 10.00 [Link]
D- Door 1 x 0 2' 0'' 0' 4'' 0.00 [Link]
D1-Door 1 x 0 2' 6'' 0' 4'' 0.00 [Link]
W - Window 1 x 0 4' 0'' 0' 4'' 0.00 [Link]
V- Ventilator 1 x 0 2' 0'' 0' 4'' 0.00 [Link]
Sundries 0.50 [Link]
TOTAL 100.00 [Link] 150.00 15000.00
13 Flooring with Tiles over C.C. 1:4:8 and finishing including labour charges etc.
store room 1 x 0 20' 0'' 19' 9'' 0.00 [Link]
Parking 1 x 0 13' 6'' 5' 0'' 0.00 [Link]
study room 1 x 0 18' 6'' 28' 6'' 0.00 [Link]
Living 1 x 1 10' 0'' 14' 6'' 145.00 [Link]
Bedroom 1 x 0 10' 6'' 8' 0'' 0.00 [Link]
Bedroom 1 x 0 12' 0'' 11' 3'' 0.00 [Link]
Bedroom 1 x 0 7' 0'' 3' 6'' 0.00 [Link]
Kitchen 1 x 1 5' 0'' 8' 0'' 40.00 [Link]
Portico 1 x 0 16' 0'' 7' 0'' 0.00 [Link]
sundries 9.25 [Link]
TOTAL 100.00 [Link] 100.00 10000.00
14 White washing ( using suitable janathasem for ceiling two coats and for walls inner & outer one coat respectively )
As per item Nos. 9+10
Inner& outer walls 150.00 [Link] 30.00 4500.00
Ceiling Plastering area 150.00 [Link] 30.00 4500.00
15 Colour washing using suitale distember inner two coats showcem two coats outer respectively, As per item No. 12
Inner& outer walls 150.00 [Link] 10.00 1500.00
Provision for Electrical & Plumping Arrangements including all
16 LS 39500.00
fittings Roof covering with asbestos sheet
I ) GROUND FLOOR TOTAL RS 875000.00
Rupees: EIGHT LAKH SEVENTY FIVE THOUSAND
ENGINEER