You are on page 1of 50

Page 1

DETAILED ESTIMATE

Name of the work:


The Proposed construction of a Residential building in R.S.NO-189/4A,189/3,189/1B&188/3
188/3A,188/1B,188/2B,184/3A,184/6A,Plot No:-A-23,Rameshwaram main road,
Manalur Village,Manamadurai Taluk,Sivagangai Dist.,
OWNER'S NAME :-Mrs.S.IRUTHAYAMEARY
S.
No.

Description of work
GROUND FLOOR
Earthwork for R.C.
Column foundation
except hard rock etc.
complete
River sand filling in
foundation and
basement with
consolidation etc.
complete
a) Foundation

Nos.

Qty.

Unit

12

3.00

3.00

8.00

864.00 Cft

12

3.00

3.00

0.50

54.00 Cft

10.00 11.00
10.00 10.00
10.00 6.00
10.00 5.50
10.00 5.50

3.00
3.00
3.00
2.50
3.00

Rate
(Rs.)

Amount (Rs.)

4.00

3456.00

15

19560.00

b) Basement:
Hall
Bed Room
Kitchen
Utility ,W.c & Bath
Verandah

P.C.C. in 1:4:8 mix


using 1.5" jelly etc.
complete.
a) Foundation
b) Basement
Hall
Bed Room
Kitchen
Utility ,W.C & Bath
Verandah

RCC works:
a) RC footing concrete
b) RC column
c) RC earth beam
d) RC Lintel
e) RC Loft & Sundhade
f) RC Roof slab

1
1
1
2
1

12
1
1
1
1
1

3.00

3.00

0.50

10.00 11.00
10.00 10.00
10.00 6.00
10.00 5.50
10.00 5.50

0.50
0.50
0.50
0.50
0.50

12
12
1
1
1
1

3.00 3.00 1.00


0.75 0.75 12.00
144.00 0.75 1.00
144.00 0.75 0.50
50.50 2.00
11.50 42.00

1
1

144.00
107.00

330.00
300.00
180.00
275.00
165.00
1304.00

Cft
Cft
Cft
Cft
Cft
Cft

54.00 Cft
55.00
50.00
30.00
27.50
27.50
244.00

Cft
Cft
Cft
Cft
Cft
Cft

30

7320.00

108.00
81.00
108.00
54.00
101.00
483.00

Cft
Cft
Cft
Cft
Sft
Sft

150
150
150
200
125
25

16200.00
12150.00
16200.00
10800.00
12625.00
12075.00

Brickwork in cm 1:6 mix


using chamber brick
a) 9" wall
Deductions:

0.75 13.00 1404.00 Cft


0.75 3.00 240.75 Cft

Main Door MD
Door D
Open
Ventilator V
GD
Window
Window-1

1
2
1
2
1
2
1

4.75
3.00
3.00
3.00
4.00
4.00
4.00

2
0.75Page7.00
0.75 7.00
0.75 7.00
0.75 2.00
0.75 7.00
0.75 4.00
0.75 3.00

Grill

2.50

0.75

Alamary

29.00

0.75

41.00

2.50

b) 4.5" wall
Deductions:
Door D1

3.00

-24.94
-31.50
-15.75
-9.00
-21.00
-24.00
-9.00

Cft
Cft
Cft
Cft
Cft
Cft
Cft

-5.63 Cft

7.00 -152.25 Cft


1351.69 Cft
0.38 10.00 155.80 Cft
0.38

7.00

-13.30 Cft
142.50 Cft

50

67584.38

35

4987.50

DETAILED ESTIMATE

Name of the work:


The Proposed construction of a Residential building in R.S.NO-143/1,
Plot No-A-7 ( Main Avenue ), Aruppukottai Main Road,
South Taluk, Avaniapuram Third Grade Municipality,Madurai.
OWNER'S NAME -Mr. L.S.L.VIJAYAKUMAR
S.
No.

Description of work

Nos.

Qty.

Unit

Rate
(Rs.)

Amount (Rs.)

GROUND FLOOR
1

Earthwork for R.C.


Column foundation
except hard rock etc.
complete

15

River sand filling in


foundation and
basement with
consolidation etc.
complete
a) Foundation
15
b) Basement:
Portico 1
Verandah 1
Bed Room 1
Hall 1
Bed Room - 1 1
Kitchen 1
Utility ,W.c & Bath 2
P.C.C. in 1:4:8 mix
using 1.5" jelly etc.
complete.
a) Foundation
15
b) Basement
Portico 1

3.00

3.00

8.00 1080.00 Cft

3.00

3.00

0.50

16.00 5.25
5.50 8.00
10.00 9.50
16.00 9.50
8.50 10.25
6.50 10.25
8.25 3.50

3.00
3.00
3.00
3.00
3.00
3.00
2.50

6.00

6480.00

20

34612.50

67.50 Cft
252.00
132.00
285.00
456.00
261.38
199.88
144.38
1730.63

Cft
Cft
Cft
Cft
Cft
Cft
Cft
Cft

3.00

3.00

0.50

67.50 Cft

16.00

5.25

0.50

42.00 Cft

Verandah
Bed Room
Hall
Bed Room - 1
Kitchen
Utility ,W.c & Bath
4

RCC works:
a) RC footing concrete
b) RC column
c) RC earth beam
d) RC Lintel
e) RC Loft & Sundhade
f) RC Roof slab
Deductions:Utility

1
1
1
1
1
2

15
15
1
1
1
1
1
1

5.50 8.00
10.00 9.50
16.00 9.50
8.50 10.25
6.50 10.25
8.25 3.50

0.50
0.50
0.50
0.50
0.50
0.50

3.00 3.00 1.00


0.75 0.75 12.00
206.00 0.75 1.00
206.00 0.75 0.50
31.00 2.00
9.50 1.00
17.50 42.00
8.25 3.50

22.00
47.50
76.00
43.56
33.31
28.88
360.75

Cft
Cft
Cft
Cft
Cft
Cft
Cft

135.00
101.25
154.50
77.25
62.00
9.50
735.00
-28.88
706.13

30

10822.50

Cft
Cft
Cft
Cft
Sft
Sft
Sft

275
275
275
275
150
150

37125.00
27843.75
42487.50
21243.75
9300.00
1425.00

Sft

90

63551.25

90

182689.88

90

19032.75

Brickwork in cm 1:6 mix


using chamber brick
a) 9" wall
Deductions:
Main Door MD
Door D1
Door D
Open
Ventilator V
GD
Window
Window-1
Almyrah
b) 4.5" wall
Almyrah
Deductions:
Door D
Door D1
Window -2

1
1

206.00
119.00

1
2
2
1
2
2
2
1
1

4.75
2.50
3.00
3.00
2.00
4.00
4.00
4.00
15.50

1
1

48.00
15.50

2
2
1

3.00
2.50
2.50

0.75 13.00 2008.50 Cft


0.75 3.00 267.75 Cft
0.75
0.38
0.75
0.75
0.75
0.75
0.75
0.75
0.75

7.00
7.00
7.00
7.00
1.50
7.00
4.00
3.00
7.00

-24.94
-13.30
-31.50
-15.75
-4.50
-42.00
-24.00
-9.00
-81.38
2029.89

Cft
Cft
Cft
Cft
Cft
Cft
Cft
Cft
Cft
Cft

0.38 10.00
0.75 7.00

182.40 Cft
81.38 Cft

0.75
0.38
0.75

-31.50
-13.30
-7.50
211.48

7.00
7.00
4.00

Cft
Cft
Cft
Cft

Plastering work
a) Ceiling Plastering in
cm 1:3 mix
Portico
Verandah
Bed Room
Hall
Bed Room - 1
Kitchen
Utility ,W.c & Bath

1
1
1
1
1
1
2

16.00 5.25
5.50 8.00
10.00 9.50
16.00 9.50
8.50 10.25
6.50 10.25
8.25 3.50

84.00
44.00
95.00
152.00
87.13
66.63
57.75

Sft
Sft
Sft
Sft
Sft
Sft
Sft

586.50

11

6451.50

B) Inner plastering
Portico
Verandah
Bed Room
Hall
Bed Room -1
Kitchen
Utility
W.C & Bath
W.C-1

1
1
1
1
1
1
1
2
1

42.50
27.00
39.00
51.00
37.50
33.50
23.50
14.00
16.50

10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00

425.00
270.00
390.00
510.00
375.00
335.00
235.00
280.00
165.00

Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft

Deductions:
Main Door MD
Door D
Door D1
Open
Ventilator V
GD
Window
Window-1
Window -2

1
4
3
1
2
2
2
1
1

4.75
3.00
2.50
3.00
2.00
4.00
4.00
4.00
2.50

7.00
7.00
7.00
7.00
1.50
7.00
4.00
3.00
4.00

-33.25
-84.00
-52.50
-21.00
-6.00
-56.00
-32.00
-12.00
-10.00
2678.25

Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft

24104.25

19.75 2350.25 Sft


7.00
-28.00 Sft
2322.25 Sft

18578.00

c) Outside plastering
Deduction - GD
d)Loft & Sunshade
plastering

1
1
1

119.00
4.00
31.00

4.50

139.50 Sft

Supply and fixing of


Padak wood door
frame and nuwood
shutter & Wooden
Window with Glass
shutter with lock etc.
complete
Main Door MD
Door D
Door D1
Ventilator V
GD
Window
Window-1
Window -2
Laying Ceramic floor
tiles of size 2' x 2' using
CM 1: 3 mix
Portico
Verandah
Bed Room
Hall
Bed Room - 1
Kitchen
Utility ,W.c & Bath
Skirting
Laying Glazed Tiles
Kitchen
W.C & Bath
W.C-1

1
4
3
2
2
2
1
1

1
1
1
1
1
1
2
1

1
2
1

9.50

4.75
3.00
2.50
3.00
4.00
4.00
4.00
2.50

16.00 5.25
5.50 8.00
10.00 9.50
16.00 9.50
8.50 10.25
6.50 10.25
8.25 3.50
211.50

17.25
11.5
14

2.50

7.00
7.00
7.00
2.00
7.00
4.00
3.00
4.00

0.50

3.00
7.00
7.00

23.75 Sft
163.25 Sft

11

1795.75

33.25
84.00
52.50
12.00
56.00
32.00
12.00
10.00
291.75

Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft

400

116700.00

84.00
44.00
95.00
152.00
87.13
66.63
57.75
105.75
105.75

Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft

80

8460.00

51.75
161.00
98.00
310.75

Sft
Sft
Sft
Sft

45

13983.75

one coat of White


cement and two coat of
wall putty with two coat
10
Interior emulsion paint
for inner plastering
area

2678.3

2678.3 Sft

20

53565.00

Exterior emulsion paint


11 for Outer plastering
area

2294.3

2294.3 Sft

10

22942.50

291.8

291.8 Sft

30

8752.50

16

16

10368.00

Window ,Door painting


works
Weathering course with
surkhi concrete and
12
finished with hydraulic
pressed tiles
a)

40.5

648

Sft

13 Unforeseen items

684.87

743000.00

CONSTRUCTION COST

Provision for borewell


with compressor motor
14
and overhead tank with
water line etc. complete

L.S.

70000.00

Water supply &


Sanitary arrangements

L.S.

25000.00

16 Staircase construction

L.S.

40000.00

Provision for Rain


water collection

L.S.

18000.00

L.S.

70000.00

15

17

18 Electrical works
19 Land cost (guide value)
20

Land registration
charge

21 Unforeseen items

21.5

54

1161

105

121905.00
10980.00
1115.00

TOTAL AMOUNT

Rs.

1100000.00

(RUPEES ELEVEN LAKHS ONLY)

Engineer

DETAILED ESTIMATE

Name of the work:


The Proposed construction of a Residential building in R.S.NO-189/4A,189/3,189/1B&188/3
188/3A,188/1B,188/2B,184/3A,184/6A Plot No:-A-07,Rameshwaram main road,
Manalur Village,Manamadurai Taluk,Sivagangai Dist.,
OWNER'S NAME :- Mr.M.MURUGESAN
Plan No.2
S.
No.

Description of work

Nos.

Qty.

Uni Rate
t
(Rs.)

Amount (Rs.)

GROUND FLOOR
1

Earthwork for R.C.


Column foundation
except hard rock etc.
complete
River sand filling in
foundation and
basement with
consolidation etc.
complete
a) Foundation
b) Basement:
Verandah
Bed Room
Hall
Bed Room - 1
Kitchen
Utility ,W.c & Bath

15

3.00

3.00

8.00 1080.00 Cft 10.00

15

3.00

3.00

0.50

1
1
1
1
1
2

6.00
10.00
16.00
10.00
8.00
8.25

8.00
10.00
10.00
10.00
10.00
3.50

3.00
3.00
3.00
3.00
3.00
2.50

P.C.C. in 1:4:8 mix


using 1.5" jelly etc.
complete.
a) Foundation
15
b) Basement
Portico 1
Verandah 1
Bed Room 1
Hall 1
Bed Room - 1 1
Kitchen 1
Utility ,W.c & Bath 2

3.00

3.00

0.50

5.00
6.00
10.00
16.00
10.00
8.00
8.25

7.00
8.00
10.00
10.00
10.00
10.00
3.50

0.50
0.50
0.50
0.50
0.50
0.50
0.50

10800.00

67.50 Cft

144.00
300.00
480.00
300.00
240.00
144.38
1675.88

Cft
Cft
Cft
Cft
Cft
Cft
Cft

55

92173.13

65

23261.88

67.50 Cft
17.50
24.00
50.00
80.00
50.00
40.00
28.88
357.88

Cft
Cft
Cft
Cft
Cft
Cft
Cft
Cft

RCC works:
a) RC footing concrete
b) RC column
c) RC earth beam
d) RC Lintel
e) RC Loft & Sundhade
f) RC Roof slab
Deductions:Utility

Brickwork in cm 1:6 mix


using chamber brick
a) 9" wall

3.00 3.00 1.00


0.75 0.75 12.00
195.00 0.75 1.00
195.00 0.75 0.50
31.00 2.00
9.50 1.00
17.50 42.00
8.25 3.50

1
1

206.00
119.00

Window

1
2
2
1
2
2
2

4.75
2.50
3.00
3.00
2.00
4.00
4.00

0.75
0.38
0.75
0.75
0.75
0.75
0.75

7.00
7.00
7.00
7.00
1.50
7.00
4.00

Window-1
Almyrah

1
1

4.00
15.50

0.75
0.75

3.00
7.00

Deductions:
Main Door MD
Door D1
Door D
Open
Ventilator V
GD

b) 4.5" wall

135.00
101.25
146.25
73.13
62.00
9.50
735.00
-28.88
706.13

Cft
Cft
Cft
Cft
Sft
Sft
Sft

325
325
325
325
250
250

43875.00
32906.25
47531.25
23765.63
15500.00
2375.00

Sft

165

116510.63

150

304483.13

125

26434.38

75

43556.25

0.75 13.00 2008.50 Cft


0.75 3.00 267.75 Cft
-24.94
-13.30
-31.50
-15.75
-4.50
-42.00
-24.00

Cft
Cft
Cft
Cft
Cft
Cft
Cft

-9.00
-81.38
2029.89
0.38 10.00 182.40
0.75 7.00
81.38

Cft
Cft
Cft
Cft
Cft

1
1

48.00
15.50

3.00

0.75

7.00

-31.50 Cft

Door D1
Window -2

2
1

2.50
2.50

0.38
0.75

7.00
4.00

-13.30 Cft
-7.50 Cft
211.48 Cft

Almyrah
Deductions:
Door

15
15
1
1
1
1
1
1

Plastering work
a) Ceiling Plastering in
cm 1:3 mix
Portico
Verandah
Bed Room
Hall

1
1
1
1

5.00 7.00
6.00 8.00
10.00 10.00
16.00 10.00

35.00
48.00
100.00
160.00

Bed Room - 1

10.00 10.00

100.00 Sft

Kitchen
Utility ,W.c & Bath

1
2

8.00 10.00
8.25 3.50

80.00 Sft
57.75 Sft
580.75 Sft

Sft
Sft
Sft
Sft

B) Inner plastering
Portico
Verandah

1
1

24.00
28.00

10.00
10.00

240.00 Sft
280.00 Sft

Bed Room
Hall
Bed Room -1
Kitchen
Utility
W.C & Bath
W.C-1

1
1
1
1
1
2
1

40.00
52.00
40.00
46.00
23.50
14.00
16.50

10.00
10.00
10.00
10.00
10.00
10.00
10.00

400.00
520.00
400.00
460.00
235.00
280.00
165.00

Sft
Sft
Sft
Sft
Sft
Sft
Sft

Window

1
4
3
1
2
2
2

4.75
3.00
2.50
3.00
2.00
4.00
4.00

7.00
7.00
7.00
7.00
1.50
7.00
4.00

-33.25
-84.00
-52.50
-21.00
-6.00
-56.00
-32.00

Sft
Sft
Sft
Sft
Sft
Sft
Sft

Window-1
Window -2

1
1

4.00
2.50

3.00
4.00

Deductions:
Main Door MD
Door D
Door D1
Open
Ventilator V
GD

c) Outside plastering
Deduction - GD

d)Loft & Sunshade


plastering

119.00

4.00

-12.00 Sft
-10.00 Sft
2673.25 Sft

Window
Window-1

93563.75

25

58056.25

35

5713.75

19.75 2350.25 Sft


7.00

-28.00 Sft
2322.25 Sft

31.00

4.50

139.50 Sft

9.50

2.50

23.75 Sft
163.25 Sft

Supply and fixing of


Padak wood door
frame and nuwood
shutter & Wooden
Window with Glass
shutter with lock etc.
complete
Main Door MD
Door D
Door D1
Ventilator V
GD

35

1
4
3
2
2
2

4.75
3.00
2.50
3.00
4.00
4.00

7.00
7.00
7.00
2.00
7.00
4.00

33.25
84.00
52.50
12.00
56.00
32.00

Sft
Sft
Sft
Sft
Sft
Sft

4.00

3.00

12.00 Sft

Window -2

10

11
a)
12
13

Laying Ceramic floor


tiles of size 2' x 2' using
CM 1: 3 mix
Portico
Verandah
Bed Room
Hall
Bed Room - 1

2.50

4.00

Kitchen

1
1
1
1
1
1

5.00
6.00
10.00
16.00
10.00
8.00

7.00
8.00
10.00
10.00
10.00
10.00

Utility ,W.c & Bath


Skirting

2
1

8.25
211.50

3.50

750

218812.50

125

85812.50

310.75 Sft

115

35736.25

35.00
48.00
100.00
160.00
100.00
80.00
0.50

Sft
Sft
Sft
Sft
Sft
Sft

57.75 Sft
105.75 Sft
686.50 Sft

Laying Glazed Tiles


Kitchen

17.25

3.00

51.75 Sft

W.C & Bath

11.5

7.00

161.00 Sft

W.C-1

14

7.00

98.00 Sft

one coat of White


cement and two coat of
wall putty with two coat
Interior emulsion paint
for inner plastering
area
Exterior emulsion paint
for Outer plastering
area
Window ,Door painting
works
Provision for borewell
with compressor motor
and overhead tank with
water
etc.&complete
Water line
supply
sanitary
works

2678.3

2678.3 Sft

55

147303.75

2294.3

2294.3 Sft

45

103241.25

291.8

291.8 Sft

40

11670.00

14 Electrical work
15

10.00 Sft
291.75 Sft

Provision for Rain


water collection

16 Elevation works
Construction of Kitchen
17 top and sink using
Weathering
course with
Granite Slabs
surkhi concrete and
18
finished with hydraulic
pressed tiles
19 Staircase construction

16

40.5

L.S.

75000.00

L.S.

40000.00

L.S.

50000.00

L.S.

15000.00

L.S.

35000.00

L.S.

15000.00

648
L.S.

Sft

35

22680.00
30000.00

20 Intercom facility
21
22
23
24
25

Provision for street light


works
Provision for water
heater
Provision for common
drainge work
Entrance arch & Gate
Zym

26 Land cost(guide value)


27
28
29
30
31

Invertor
reverse osmosis
system
Auditorium building
Children's park
Unforeseen items

21.5

52

L.S.

20000.00

L.S.

20000.00

L.S.
L.S.
L.S.
L.S.

25000.00
25000.00
12000.00
15000.00

1118

135

L.S.
L.S.
L.S.
L.S.
L.S.

TOTAL =
Rs.
TWENTY ONE LAKHS FIFTEY TWO THOUSEND SIX HUNDRED ONLY)

150930.00
15000.00
10000.00
20000.00
12000.00
1908.00
2152600.50
ENGINEER

Extra Items:
a. Land Registration
b. House plan approval
c. E.B connection
d. Drinking water
e. House Tax

L.S.
L.S.
L.S.
L.S.
L.S.

16187.50
12950.00
12539.00
12800.00
1684.00
56160.50

DETAILED ESTIMATE

Name of the work:


The Proposed construction of a Residential building in R.S.NO-189/4A,189/3,189/1B&188/3
188/3A,188/1B,188/2B,184/3A,184/6A Plot No:-A-23,Rameshwaram main road,
Manalur Village,Manamadurai Taluk,Sivagangai Dist.,
OWNER'S NAME :-Mrs.Iruthayamery
Plan No.3
S.
No.

Description of work
GROUND FLOOR
Earthwork for R.C.
Column foundation
except hard rock etc.
complete

Nos.

17

River sand filling in


foundation and
basement with
consolidation etc.
complete
a) Foundation
17
b) Basement:
Verandah 1
Bed room 1
Hall 1
Kitchen 1
Bed room-1 1
Utility ,W.c & Bath 1

Unit

Rate
(Rs.)

1224.00

Cft

11016.00

0.50

76.50

Cft

3.00
3.00
3.00
3.00
3.00
3.00

255.00
315.00
984.00
255.00
300.00
215.25
2400.75

Cft
Cft
Cft
Cft
Cft
Cft
Cft

35

84026.25

3.00

3.00

8.00

3.00

3.00

8.50
10.50
20.50
8.50
10.00
20.50

10.00
10.00
16.00
10.00
10.00
3.50

Qty.

Amount (Rs.)

DETAILED ESTIMATE

Name of the work:


The Proposed construction of a Residential building
in Jayabharath city, Aruppukottai Main Road,
S.No. 380 / 1, South Taluk, Avaniapuram
Third Grade Municipality, Madurai.
Plan No.4
S.
No.

Description of work

Nos.

Qty.

Unit

Rate
(Rs.)

GROUND FLOOR
1

Earthwork for R.C.


Column foundation
except hard rock etc.
complete

14

River sand filling in


foundation and
basement with
consolidation etc.
complete
a) Foundation
14
b) Basement:
Car Parking 1
Bed room 1
Hall 1
Verandah 1
Bed room-1 1
Kitchen 1
Uttility 1
P.C.C. in 1:4:8 mix
using 1.5" jelly etc.
complete.

3.00

3.00

8.00 1008.00 Cft

3.00

3.00

0.50

10.00
16.00
16.00
10.00
10.00
10.00
10.00

15.00
13.50
16.00
10.00
15.50
10.00
5.50

3.00
3.00
3.00
3.00
3.00
3.00
3.00

63.00 Cft
450.00
648.00
768.00
300.00
465.00
300.00
165.00
3159.00

Cft
Cft
Cft
Cft
Cft
Cft
Cft
Cft

25

a) Foundation
14
b) Basement
Car Parking 1
Bed room 1
Hall 1
Verandah 1
Bed Room - 1 1
Kitchen 1
Uttility 1
4

RCC works:
a) RC footing concrete
b) RC column
c) RC earth beam
d) RC Lintel
e) RC Loft & Sundhade

f) RC Roof slab
Deductions:Utility

14
14
1
1
1
1
1
1

3.00

3.00

0.50

10.00
16.00
16.00
10.00
10.00
10.00
10.00

15.00
13.50
16.00
10.00
15.50
10.00
5.50

0.50
0.50
0.50
0.50
0.50
0.50
0.50

3.00
0.75
232.00
232.00
32.00
10.00

3.00 1.00
0.75 12.00
0.75 1.00
0.75 0.50
2.00
1.00

28.00 42.00
5.50 6.50

63.00 Cft
75.00
108.00
128.00
50.00
77.50
50.00
27.50
579.00

Cft
Cft
Cft
Cft
Cft
Cft
Cft
Cft

35

126.00
94.50
174.00
87.00
64.00
10.00
74.00
1176.00
-35.75
1140.25

Cft
Cft
Cft
Cft

300
300
300
300

Sft

150

Sft

90

Brickwork in cm 1:6 mix


using chamber brick
a) 9" wall
Deductions:
GD
Main Door MD
Door D
Open
Ventilator V
Window
Window-1
Alamary
b) 4.5" wall
Deductions:
Door D
Door D1
Window -2

1
1

195.00
137.00

1
1
2
1
1
3
1
1

8.00
4.75
3.00
3.00
2.00
4.00
4.00
10.00

0.75 13.00 1901.25 Cft


0.75 3.00 308.25 Cft
0.75
0.75
0.75
0.75
0.75
0.75
0.75
0.75

7.00
7.00
7.00
7.00
1.50
4.00
3.00
7.00

0.38 10.00

-42.00
-24.94
-31.50
-15.75
-2.25
-36.00
-9.00
-52.50
1995.56

Cft
Cft
Cft
Cft
Cft
Cft
Cft
Cft
Cft

54.00

205.20 Cft

8.00

0.38

3.00

9.12 Cft

1
2
1

3.00
2.50
2.50

0.75
0.38
0.75

7.00
7.00
4.00

-15.75 Cft
-13.30 Cft
-7.50 Cft

120

177.77 Cft
6

Plastering work
a) Ceiling Plastering in
cm 1:3 mix
Car Parking
Bed room
Toilet
Planter
Hall
Verandah
Bed Room - 1
Toilet - 1
Kitchen

1
1
1
1
1
1
1
1
1

10.00
16.00
8.00
8.00
16.00
10.00
10.00
5.50
10.00

15.00
10.00
3.00
3.00
16.00
10.00
15.50
3.50
10.00

150.00
160.00
24.00
24.00
256.00
100.00
155.00
19.25
100.00

100

Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft

988.25

12

B) Inner plastering
Car parking
Bedroom
Toilet
Planter
Hall
Verandah
Bedroom - 1
Toilet-1
Utility
Kitchen

1
1
1
1
1
1
1
1
1
1
1

50.00
52.00
22.00
15.00
8.00
64.00
30.00
51.00
18.00
24.00
40.00

10.00
10.00
10.00
10.00
6.25
10.00
10.00
10.00
10.00
10.00
10.00

500.00
520.00
220.00
150.00
50.00
640.00
300.00
510.00
180.00
240.00
400.00

Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft

Deductions:
GD
Main Door MD
Door D
Door D1
Open
Ventilator V
Window
Window-1
Window -2

1
1
3
2
1
2
3
1
1

8.00
4.75
3.00
2.50
3.00
2.00
4.00
4.00
1.50

7.00
7.00
7.00
7.00
7.00
1.50
4.00
3.00
4.00

-56.00
-33.25
-63.00
-35.00
-21.00
-6.00
-48.00
-12.00
-6.00
3429.75

Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft

c) Outside plastering
Deduction - GD

1
1

137.00
8.00

19.75 2705.75 Sft


7.00
-56.00 Sft

10

2649.75 Sft
d)Loft & Sunshade
plastering

32.00

4.50

144.00 Sft

10.00

2.50

25.00 Sft
169.00 Sft

12

56.00
33.25
63.00
35.00
6.00
48.00
12.00
6.00
259.25

Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft

650

150.00
160.00
24.00
100.00
256.00
155.00
35.75
19.25
100.00
155.50
155.50

Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft

80

78.00
136.50
108.50
323.00

Sft
Sft
Sft
Sft

55

Supply and fixing of


Padak wood door
frame and nuwood
shutter & Wooden
Window with Glass
shutter with lock etc.
complete
GD
Main Door MD
Door D
Door D1
Ventilator V
Window
Window-1
Window -2

Laying Ceramic floor


tiles of size 2' x 2' using
CM 1: 3 mix
Car parking
Bedroom
Toilet
Verandah
Hall
Bedroom - 1
Utility
Toilet - 1
Kitchen
Skirting
Laying Glazed Tiles
Kitchen
Toilet
Toilet - 1

1
1
3
2
2
3
1
1

1
1
1
1
1
1
1
1
1
1

1
1
1

8.00
4.75
3.00
2.50
2.00
4.00
4.00
1.50

10.00
16.00
8.00
10.00
16.00
10.00
5.50
5.50
10.00
311.00

26.00
19.5
15.5

7.00
7.00
7.00
7.00
1.50
4.00
3.00
4.00

15.00
10.00
3.00
10.00
16.00
15.50
6.50
3.50
10.00
0.50

3.00
7.00
7.00

one coat of White


cement and two coat of
wall putty with two coat
10
Interior emulsion paint
for inner plastering
area

3429.8

3429.8 Sft

25

Exterior emulsion paint


11 for Outer plastering
area

2649.8

2649.8 Sft

10

Window ,Door painting


works

259.3

259.3 Sft

30

a)

Provision for borewell


with compressor motor
12
and overhead tank with
water line etc. complete

L.S.

Water supply & sanitary


works

L.S.

13

14 Electrical work

L.S.

Provision for Rain


water collection
16 Elevation works
15

L.S.
L.S.

Construction of Kitchen
17 top and sink using
Granite Slabs
Weathering course with
surkhi concrete and
18
finished with hydraulic
pressed tiles
19 Staircase construction
20 Intercom facility
Provision for street light
21
works
Provision for water
22
heater

L.S.

26.5

40.5

1073.25 Sft
L.S.
L.S.
L.S.
L.S.

16

Provision for common


drainge work

L.S.

24 Entrance arch & Gate

L.S.

25 Zym
26 Land cost(guide value)
27 Invertor
reverse osmosis
28
system
29 Auditorium building
30 Children's park
31 Unforeseen items

L.S.
1664
L.S.

23

32

52

L.S.
L.S.
L.S.
L.S.
TOTAL

Extra Items:
a. Land Registration
b. House plan approval
c. E.B connection
d. Drinking water
e. House Tax

105

Rs.

L.S.

ding

Amount (Rs.)

6048.00

78975.00

20265.00
37800.00
28350.00
52200.00
26100.00

11100.00

102622.50

239467.50

17777.00

11859.00

34297.50

21198.00

2028.00

168512.50

65000.00

40000.00
50000.00
15000.00
25000.00
15000.00

17172.00
30000.00
10000.00
10000.00
10000.00

25000.00
15000.00
15000.00
174720.00
20000.00
20000.00
25000.00
15000.00
2492.25

16187.50
12950.00
12539.00
12800.00
1684.00

DETAILED ESTIMATE

Name of the work:


The Proposed construction of a Residential building in R.S.NO-189/4A,189/3,189/1B&188/3
188/3A,188/1B,188/2B,184/3A,184/6A Plot No-B-20,Rameshwaram main road,
Manalur Village,Manamadurai Taluk,Sivagangai Dist.,
OWNER'S NAME Mr. N. THANDAVAN

S.
No.

Description of work

Nos.

Qty.

Unit

4.00

4.00

8.00

2560.00 Cft

4.00

4.00

1.00

320.00 Cft

6.00
10.00
16.00
8.00
10.00
9.75

5.25
10.00
10.00
10.00
10.00
3.50

4.00
4.00
4.00
4.00
4.00
4.00

Rate
(Rs.)

Amount (Rs.)

25

64000.00

85

199112.50

GROUND FLOOR
Earthwork for R.C.
Column foundation
1
except hard rock etc.
complete

20

River sand filling in


foundation and
2 basement with
consolidation etc.
complete
a) Foundation
20
b) Basement:
Verandah 1
Bed room 1
Hall 1
Kitchen 1
Bed room-1 1
Utility ,W.c & Bath 1

126.00
400.00
640.00
320.00
400.00
136.50
2342.50

Cft
Cft
Cft
Cft
Cft
Cft
Cft

DETAILED ESTIMATE

Name of the work:


The Proposed construction of a Residential building
in Jayabharath city, Aruppukottai Main Road,
S.No. 380 / 1, South Taluk, Avaniapuram
Third Grade Municipality, Madurai.
Plan No.6
S.
No.

Description of work

Nos.

Qty.

Unit

Rate
(Rs.)

GROUND FLOOR
1

Earthwork for R.C.


Column foundation
except hard rock etc.
complete

19

River sand filling in


foundation and
basement with
consolidation etc.
complete
a) Foundation
19
b) Basement:
Car Parking 1
Verandah 1
bed room 1
Toilet 1
Hall 1
Toilet-1 1
dinning 1
Kitchen 1
Uttility/Toilet 1
Bed room 1
P.C.C. in 1:4:8 mix
using 1.5" jelly etc.
complete.
a) Foundation
19
b) Basement
Car Parking 1
Verandah 1
Bed room 1
Toilet 1
Hall 1
Toilet-1 1
dinning 1
Kitchen 1
Uttility/Toilet 1
Bed room 1
RCC works:
a) RC footing concrete
b) RC column

19
19

3.00

3.00

8.00 1368.00 Cft

3.00

3.00

0.50

12.00
12.00
16.00
5.00
17.50
5.00
11.00
11.00
10.00
16.00

19.25
6.75
12.00
7.50
16.00
8.00
10.00
10.00
6.00
11.00

3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00

3.00

3.00

0.50

12.00
12.00
16.00
5.00
17.50
5.00
11.00
11.00
10.00
16.00

19.25
6.75
12.00
7.50
16.00
8.00
10.00
10.00
6.00
11.00

0.50
0.50
0.50
0.50
0.50
0.50
0.50
0.50
0.50
0.50

3.00
0.75

3.00 1.00
0.75 12.00

85.50 Cft
693.00
243.00
576.00
112.50
840.00
120.00
330.00
330.00
180.00
528.00
4038.00

Cft
Cft
Cft
Cft
Cft
Cft
Cft
Cft
Cft
Cft
Cft

25

85.50 Cft
115.50
40.50
96.00
18.75
140.00
20.00
55.00
55.00
30.00
88.00
658.75

Cft
Cft
Cft
Cft
Cft
Cft
Cft
Cft
Cft
Cft
Cft

35

171.00 Cft
128.25 Cft

300
300

c) RC earth beam
d) RC Lintel
e) RC Loft & Sundhade

f) RC Roof slab
Deductions:Utility

1
1

306.00
306.00
69.50
20.00

0.75
0.75
2.00
1.00

1.00
0.50

36.00 42.00
6.00 7.00

229.50
114.75
139.00
20.00
159.00
1512.00
-42.00
1470.00

Cft
Cft
Sft

300
300

Sft

150

Sft

90

Brickwork in cm 1:6 mix


using chamber brick
a) 9" wall
Deductions:
GD
GD - 1
Main Door MD
Door D
Door D1
Open
Open-1
Ventilator V
Window
Window-1
b) 4.5" wall
Deductions:
Door D1

1
1
1
1

Plastering work
a) Ceiling Plastering in
cm 1:3 mix
Car Parking
Verandah
Bed Room
Hall
Toilet
Bed room-1
Toilet - 1
Dinning
Kitchen
Toilet-2

1
1

274.00
153.00

1
1
1
4
2
1
1
2
4
1

8.00
4.00
4.75
3.00
3.00
8.00
4.00
2.00
4.00
4.00

27.00

2.50

1
1
1
1
1
1
1
1
1
1

12.00
12.00
16.00
17.50
5.00
16.00
5.00
11.00
11.00
6.00

0.75 13.00 2671.50 Cft


0.75 3.00 344.25 Cft
0.75
0.75
0.75
0.75
0.75
0.75
0.75
0.75
0.75
0.75

7.00
7.00
7.00
7.00
7.00
7.00
7.00
1.50
4.00
3.00

0.38 10.00
0.38

7.00

16.00
6.75
12.00
16.00
7.50
11.00
8.00
10.00
10.00
3.50

-42.00
-21.00
-24.94
-63.00
-31.50
-42.00
-21.00
-4.50
-48.00
-9.00
2708.81

Cft
Cft
Cft
Cft
Cft
Cft
Cft
Cft
Cft
Cft
Cft

102.60 Cft
-6.65 Cft
95.95 Cft

192.00
81.00
192.00
280.00
37.50
176.00
40.00
110.00
110.00
21.00

12

B) Inner plastering
1
1
1
1
1
1
1
1
1
1
1

56.00
25.50
56.00
25.00
67.00
54.00
26.00
42.00
42.00
19.00
26.00

10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00

Deductions:
GD
GD-1

1
1

8.00
4.00

7.00
7.00

560.00
255.00
560.00
250.00
670.00
540.00
260.00
420.00
420.00
190.00
260.00

100

Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft

1239.50

Car parking
Verandah
Bedroom - 1
Toilet-1
Hall
Bedroom - 1
Toilet-1
Dinning
Kitchen
Toilet-1
Utility

120

Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft

-56.00 Cft
-28.00 Cft

Main Door MD
Door D
Door D1
Open
Open-1
Ventilator V
Window
Window-1
c) Outside plastering
Deduction - GD
GD-1
d)Loft & Sunshade
plastering

1
1
1

4.75
3.00
2.50
8.00
4.00
2.00
4.00
4.00

7.00
7.00
7.00
7.00
7.00
1.50
4.00
3.00

156.00
8.00
4.00

-33.25
-84.00
-52.50
-56.00
-28.00
-6.00
-64.00
-12.00
3965.25

Cft
Cft
Cft
Cft
Cft
Cft
Cft
Cft
Sft

10

19.75 3081.00 Sft


7.00
-56.00 Sft
7.00
-28.00 Sft
2997.00 Sft

69.50

4.50

312.75 Sft

20.00

2.50

50.00 Sft
362.75 Sft

12

56.00
28.00
33.25
84.00
52.50
6.00
64.00
12.00
279.75

Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft

650

231.00
81.00
192.00
37.50
280.00
176.00
110.00
110.00
21.00
42.00
143.50
143.50

Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft

80

105.00
157.50
164.50
133.00
560.00

Sft
Sft
Sft
Sft
Sft

55

3965.3 Sft

25

Supply and fixing of


Padak wood door
frame and nuwood
shutter & Wooden
Window with Glass
shutter with lock etc.
complete
GD
GD-1
Main Door MD
Door D
Door D1
Ventilator V
Window
Window-1

1
4
3
1
1
2
4
1

Laying Ceramic floor


tiles of size 2' x 2' using
CM 1: 3 mix
Car parking
Verandah
Bedroom - 1
toilet
Hall
Bedroom - 1
dinning
Kitchen
toilet
Utility
Skirting
Laying Glazed Tiles
Kitchen
Toilet
Toilet - 1
Toilet - 2

one coat of White


cement and two coat of
wall putty with two coat
10
Interior emulsion paint
for inner plastering
area

1
1
1
4
3
2
4
1

1
1
1
1
1
1
1
1
1
1
1

1
1
1
1

8.00
4.00
4.75
3.00
2.50
2.00
4.00
4.00

12.00
12.00
16.00
5.00
17.50
16.00
11.00
11.00
6.00
6.00
287.00

35.00
22.5
23.5
19

3965.3

7.00
7.00
7.00
7.00
7.00
1.50
4.00
3.00

19.25
6.75
12.00
7.50
16.00
11.00
10.00
10.00
3.50
7.00
0.50

3.00
7.00
7.00
7.00

Exterior emulsion paint


11 for Outer plastering
area

2997.0

2997.0 Sft

10

Window ,Door painting


works

279.8

279.8 Sft

25

a)

Provision for borewell


with compressor motor
12
and overhead tank with
water line etc. complete

L.S.

Water supply & sanitary


works

L.S.

13

14 Electrical work

L.S.

Provision for Rain


water collection
16 Elevation works
15

L.S.
L.S.

Construction of Kitchen
17 top and sink using
Granite Slabs
Weathering course with
surkhi concrete and
18
finished with hydraulic
pressed tiles
19 Staircase construction
20 Land cost(guide value)

L.S.

34.5

42

40.5

L.S.
2184

52

TOTAL

Extra Items:
a. Land Registration
b. House plan approval
c. E.B connection
d. Drinking water
e. House Tax

1397.25 Sft

16

105

Rs.

L.S.

FIRST FLOOR
13

Brickwork in cm 1:6 mix


using chamber brick
a) 9" wall
Deductions:
Door D
Grill Door
PVC Door
Window
Qpen
b) 4.5" wall

14 R.C.C works
a) RC Lintel
b) RC Loft & Sundhade
c) RC Roof slab

15 Plastering work
a) Ceiling Plastering in
cm 1:3 mix
Bed Room
Toilet
Bed Room - 1.
toilet-1
stair

1
1

109.75
107.50

1
1
1
1
1

3.00
3.25
2.50
4.00
4.00

14.25

1
1
1
1
1
1

1
1
1
1
1

0.75 10.00
0.75 3.00

823.13 Cft
241.88 Cft

0.75
0.75
0.75
0.75
0.75

-15.75
-17.06
-13.13
-12.00
-21.00
986.06
54.15
Err:522

7.00
7.00
7.00
4.00
7.00

0.38 10.00

101.25 0.75
38.00 2.00
4.75 8.50
11.50 17.50
15.50 13.00
5.25 8.75

0.50

14.00 11.50
4.00 8.00
10.00 10.00
3.50 8.00
10.00 6.00

Cft
Cft
Cft
Cft
Cft
Cft
Cft
Cft

37.97 Cft
76.00 Sft
40.38
201.25
201.50
45.94
489.06 Sft

161.00
32.00
100.00
28.00
60.00
381.00

145
120

360
180

110

Sft
Sft
Sft
Sft
Sft
14.5

B) Inner plastering
Bedroom
Att.toilet
stair

1
1
1

56.00
27.00
40.75

10.00
10.00
10.00

Deductions:
Door D
PVC Door
Window

1
1
1

3.00
2.50
4.00

7.00
7.00
4.00

c) Outside plastering
Deduction - D
Open
d)Loft & Sunshade
plastering

1
1
1
1

119.75
3.00
4.00
38.00

560.00 Sft
270.00 Sft
407.50 Sft

Cft
Cft
Cft
Sft

12

10.00 1197.50 Sft


7.00
-21.00 Sft
7.00
-28.00 Cft
1176.50 Sft

9.6

4.50

-21.00
-17.50
-16.00
1183.00

171.00 Sft

14.5

Supply and fixing of


Padak wood door
frame and nuwood
16 shutter & Wooden
Window with Glass
shutter with lock etc.
complete
Door D
PVC door
Ventilator V
Window

Laying Ceramic floor


17 tiles of size 2' x 2' using
CM 1: 3 mix
Bedroom
Att.toilet
stair
Sit out
Sit out
stair
Skirting area
18 Laying Glazed Tiles
att.Toilet

one coat of White


cement and two coat of
wall putty with two coat
19
Interior emulsion paint
for inner plastering
area
Exterior emulsion paint
20 for Outer plastering
area
Window ,Door painting
21
works

1
1
1
1

1
1
1
1
1
1
1

3.00
2.50
2.00
4.00

7.00
7.00
1.50
4.00

12.00 16.00
5.50 7.50
11.00 6.00
3.00 2.75
10.75 5.00
11.00 6.00
101.50

26

7.00

24
25
26
27

780

192.00 Sft
41.25 Sft
66.00 Sft
8.25 Sft
53.75 Sft
66.00 Sft
50.75 Sft
478.00 Sft

96

182.00 Sft
182.00 Sft

66

1170.0

1170.0 Sft

30

1940.0

1940.0 Sft

12

57.5

57.5 Sft

30

L.S.

Water supply & sanitary


works
Electrical work
Provision for Rain
water collection
Elevation works
Construction of Kitchen
top and sink using
Granite Slabs

Weathering course with


surkhi concrete and
28
finished with hydraulic
pressed tiles

Sft
Sft
Sft
Sft
Sft

Provision for borewell


with compressor motor
22
and overhead tank with
water line etc. complete
23

0.5

21.00
17.50
3.00
16.00
57.50

L.S.
L.S.
L.S.
L.S.
L.S.

3.5

28

Sft

1
1
1

10
14
4

16.5
11.5
8

165
161
32
386

Sft
Sft
Sft
Sft

19.5

29 Staircase construction
TOTAL

L.S.
=

Rs.

TOTAL

Rs.

DETAILED ESTIMATE

osed construction of a Residential building


arath city, Aruppukottai Main Road,
0 / 1, South Taluk, Avaniapuram
ade Municipality, Madurai.

Amount (Rs.)

100950.00

23056.25
51300.00
38475.00

68850.00
34425.00

23850.00

132300.00

325057.50

9595.00

14874.00

39652.50

23976.00

4353.00

181837.50

11480.00

30800.00

99131.25

29970.00

6993.75

65000.00

40000.00
50000.00
15000.00
25000.00
15000.00

22356.00

30000.00
229320.00

16187.50
12950.00
12539.00
12800.00
1684.00

142979.06
Err:522

13668.75
13680.00

53796.88

5524.50

14196.00

11294.40
2479.50

44850.00

45888.00

12012.00

35100.00

23280.00
1725.00

65000.00

48000.00
60000.00
18000.00
30000.00
15000.00

7527.00

36000.00

PLAN 1
DETAILED ESTIMATE

Name of the work:


The Proposed construction of a Residential building in R.S.NO-189/4A,189/3,189/1&188/3
Plot no-D-01,Rameshwaram main road,Manalur Village,Manamadurai Taluk,Sivagangai-11
OWNER'S NAME Mrs. R.JOTHI PARTHASARATHY

S. No.

Description of work
GROUND FLOOR
Earthwork for R.C.
Column foundation
except hard rock etc.
complete
River sand filling in
foundation and
basement with
consolidation etc.
complete
a) Foundation
b) Basement:
Verandah
Bed room
Hall
Kitchen
Bed room-1
Utility ,W.c & Bath
P.C.C. in 1:4:8 mix
using 1.5" jelly etc.
complete.
a) Foundation
b) Basement
Car Parking
Landscape
Hall
Bed room
Bed room 1
Stair
Kitchen
Uttility/ toilet

Nos.

Qty.

Unit

Rate
(Rs.)

Amount (Rs.)

12

23040.00

15

4.00

4.00

8.00

1920.00

Cft

15

4.00

4.00

1.00

240.00

Cft

1
1
1
1
1
1

6.00
10.00
16.00
8.00
10.00
9.75

5.25
10.00
10.00
10.00
10.00
3.50

4.00
4.00
4.00
4.00
4.00
4.00

126.00
400.00
640.00
320.00
400.00
136.50
2262.50

Cft
Cft
Cft
Cft
Cft
Cft
Cft

45

18

4.00

4.00

1.00

288.00

Cft

1
0
1
1
1
1
1
1

11.00
14.00
16.00
16.00
16.00
10.00
9.50
10.00

16.00
6.00
16.00
10.00
11.00
10.00
10.00
4.00

1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00

176.00
0.00
256.00
160.00
176.00
100.00
95.00
40.00
1291.00

Cft
Cft
Cft
Cft
Cft
Cft
Cft
Cft
Cft

25

162.00
101.25
225.00

Cft
Cft
Cft

90
90
75

RCC works:
a) RC footing concrete 18
b) RC column
15
c) RC earth beam
1

3.00
0.75
300.00

3.00
0.75
0.75

1.00
12.00
1.00

Page 42

101812.50

32275.00
0.00
14580.00
9112.50
16875.00

PLAN 1
d) RC Lintel
1
e) RC Loft & Sundhade 1
1
f) RC Roof slab
Deductions:Utility
g)Conseled beam

Brickwork in cm 1:6
mix using chamber
brick
a) 9" wall
Deductions:
GD
Main Door MD
Door D
Door D1
Open
Ventilator V
Window
Window-1
b) 4.5" wall
Deductions:
Door D
Door D1

1
1
1

300.00
11.00
17.00

0.75
2.00
1.00

26.00 42.00
6.00 3.50
45.00 0.75

1
1

172.50
133.00

0.75
0.75

1
1
2
1
1
2
4
1

8.00
4.75
3.00
3.00
3.00
2.00
4.00
4.00

0.75
0.75
0.75
0.75
0.75
0.75
0.75
0.75

1
1

33.50
14.00

0.38
0.38

1
2

3.00
2.50

0.75
0.38

0.50

1.00

13.00
3.00
7.00
7.00
7.00
7.00
7.00
1.50
4.00
3.00
10.00
3.00
7.00
7.00

112.50
22.00
17.00
39.00
999.00
-21.00
33.75
-21.00
1100.00

Cft
Sft

90

10125.00

Sft

70

77000.00

1681.88
299.25

Cft
Cft

-42.00
-24.94
-31.50
-15.75
-15.75
-4.50
-48.00
-9.00
1789.69
127.30
15.96

Cft
Cft
Cft
Cft
Cft
Cft
Cft
Cft
Cft
Cft
Cft

25

44742.19

-15.75
-13.30
114.21

Cft
Cft
Cft

25

2855.25

176.00
0.00
256.00
160.00
176.00
40.00
31.69
40.00
95.00
100.00
1074.69

Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft

16

17195.00

Plastering work
a) Ceiling Plastering
in cm 1:3 mix
car parking
Landscape
hall
Bed Room
Bed Room 1
att.toilet
utility
toilet
kitchen
stair

1
0
1
1
1
1
1
1
1
1

11.00
14.00
16.00
16.00
16.00
10.00
9.75
10.00
9.50
10.00

16.00
6.00
16.00
10.00
11.00
4.00
3.25
4.00
10.00
10.00

B) Inner plastering
Page 43

PLAN 1
Bedroom
Bedroom 1
Landscape
Hall
stair
Kitchen
Toilet-1
Utility
Att.toilet

1
1
0
1
1
1
1
1
1
1

51.00
51.00
27.50
14.00
62.00
27.50
40.00
14.00
19.00
27.00

Deductions:
GD
Main Door MD
Door D
Door D1
Open
Ventilator V
Window
Window-1

1
1
2
2
1
2
4
1

8.00
4.75
3.00
2.50
3.00
2.00
4.00
4.00

c) Outside plastering
Deduction - GD

1
1

136.00
8.00

d)Loft & Sunshade


plastering

Supply and fixing of


Padak wood door
frame and nuwood
shutter & Wooden
Window with Glass
shutter with lock etc.
complete
GD
Main Door MD
Door D
Door D1
Ventilator V
Window
Window-1

11.00

17.00

1
1
2
2
2
4
1

8.00
4.75
3.00
2.50
2.00
4.00
4.00

510.00
510.00
0.00
87.50
620.00
0.00
400.00
140.00
190.00
270.00

Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft

-56.00
-33.25
-42.00
-35.00
-21.00
-6.00
-64.00
-12.00
2458.25
2686.00
-56.00
2630.00

Cft
Cft
Cft
Cft
Cft
Cft
Cft
Cft
Sft
Sft
Sft
Sft

49.50

Sft

4.50
2.50

42.50
92.00

7.00
7.00
7.00
7.00
1.50
4.00
3.00

56.00
33.25
42.00
35.00
6.00
64.00
12.00
248.25

10.00
10.00
6.25
10.00
10.00
10.00
10.00
10.00
10.00

7.00
7.00
7.00
7.00
7.00
1.50
4.00
3.00
19.75
7.00

Page 44

14

34415.50

12

31560.00

Sft
Sft

14

1288.00

Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft

125

31031.25

PLAN 1
8

10

11
a)

12

13

Laying Ceramic floor


tiles of size 2' x 2'
using CM 1: 3 mix
Car parking
Hall
Stair
Bedroom
Bedroom 1
Att.toilet
Utility
toilet
Kitchen
Skirting
Laying Glazed Tiles
Kitchen
att.Toilet
Toilet - 1
one coat of White
cement and two coat
of wall putty with two
coat Interior emulsion
paint for inner
plastering area
Exterior emulsion
paint for Outer
plastering area
Window ,Door
painting works
Weathering course
with surkhi concrete
and finished with
hydraulic pressed tiles

FIRST FLOOR
Brickwork in cm 1:6
mix using chamber
brick
a) 9" wall
Deductions:
Door D

1
1
1
1
1
1
1
1
1
1

1
1
1

11.00
16.00
7.80
11.00
11.00
7.50
9.75
3.50
9.50
205.50

16.00
16.00
6.00
16.00
16.00
3.50
3.25
5.25
10.00

34.00
24.5
11.5

0.50

176.00
256.00
46.80
176.00
176.00
26.25
31.69
18.38
95.00
102.75
102.75

Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft
Sft

75

7706.25

3.00
7.00
7.00

102.00 Sft
171.50 Sft
80.50 Sft
354.00 Sft

75

26550.00

1554.0

1554.0

Sft

25

38850.00

1554.0

1554.0

Sft

25

38850.00

248.3

248.3

Sft

40

9930.00

28.75

7.75

222.8125

Sft

1
1

13.75
9.75

5.25
8.5

72.1875
82.875
377.875

Sft
Sft
Sft

45

17004.38

1
0

250.00
134.00

0.75
0.75

3.00

0.75

13.00
3.00

Page 45

2437.50
0.00

Cft
Cft

-31.50

Cft

PLAN 1
Door D1
Ventilator V
Window
b) 4.5" wall
Deductions:
Door D
Door D1
14

15

R.C.C works
a) RC Lintel
b) RC Loft & Sundhade
c) RC Roof slab
for pramed roof

Plastering work
a) Ceiling Plastering
in cm 1:3 mix
Bed Room
Toilet
Bed Room - 1.
toilet-1
stair
B) Inner plastering
Bedroom
Att.toilet
Bedroom
Toilet-1
stair
Deductions:
Door D
Door D1
Ventilator V
Window
c) Outside plastering
Deduction - D
d)Loft & Sunshade
plastering

0
0
1
0
1
0
0
1
1

1
0
1
1
0
0

1
1
1
1
0
0
0
1
1
1
1
1
0
0
2
0
1
2
1
0

3.00
2.00
4.00

0.75
0.75
0.75

125.00
14.00

0.38
0.38

3.00
2.50

0.75
0.38

450.00 0.75
68.00 2.00
4.75 8.50
11.50 17.50
15.50 13.00
5.25 8.75

7.00
7.00
1.50
4.00
10.00
3.00
7.00
7.00

0.50

16.00 10.00
7.50 3.50
16.00 10.00
7.50 3.50
10.00 10.00

60.00
40.00
40.00
28.00
40.00

3.00
2.50
2.00
4.00
136.00
3.00

10.00
10.00
10.00
10.00
10.00

7.00
7.00
1.50
4.00
16.75
7.00

38.00

Page 46

0.00
0.00
-12.00
2394.00
475.00
0.00

Cft
Cft
Cft
Cft
Cft
Cft

-15.75
-6.65
452.60

35

83790.00

Cft
Cft
Cft

60

27156.00

168.75
0.00
40.38
201.25
0.00
0.00
241.63

Cft
Sft

75
0

12656.25
0.00

Sft

60

14497.50

160.00
26.25
160.00
26.25
0.00
372.50

Sft
Sft
Sft
Sft
Sft
16

5960.00

600.00
400.00
400.00
0.00
400.00

Sft
Sft
Sft
Sft
Sft

-42.00
0.00
-3.00
-32.00
1723.00
2278.00
0.00
2278.00

Cft
Cft
Cft
Cft
Sft
Sft
Sft
Sft

14

24122.00

14

31892.00

0.00

Sft

15

0.00

PLAN 1

16

17

18

19

20
21

22

Supply and fixing of


Padak wood door
frame and nuwood
shutter & Wooden
Window with Glass
shutter with lock etc.
complete
Door D
Door D1
Ventilator V
Window
Laying Ceramic floor
tiles of size 2' x 2'
using CM 1: 3 mix
Bedroom
Att.toilet
bedroom-1
att.toilet-1
stair
Skirting
Laying Glazed Tiles
att.Toilet
Toilet - 1
one coat of White
cement and two coat
of wall putty with two
coat Interior emulsion
paint for inner
plastering area
Exterior emulsion
paint for Outer
plastering area
Window ,Door
painting works
Provision for borewell
with compressor
motor and overhead
tank with water line
etc. complete

4.50

1
0
1
1

3.00
2.50
2.00
4.00

7.00
7.00
1.50
4.00

21.00
0.00
3.00
16.00
40.00

Sft
Sft
Sft
Sft
Sft

325

13000.00

0.50

176.00
26.25
176.00
28.00
60.00
85.00
85.00

Sft
Sft
Sft
Sft
Sft
Sft
Sft

90

7650.00

7.00
7.00

168.00 Sft
161.00 Sft
329.00 Sft

65

12000.00

1
1
1
1
1
1
0
0
1
1
0

11.00 16.00
7.50 3.50
11.00 16.00
3.50 8.00
10.00 6.00
170.00

1723.0

1723.0

Sft

60

25000.00

2278.0

2278.0

Sft

40

32000.00

40.0

40.0

Sft

35

14000.00

24
23

L.S.

18000.00

23

Water supply &


sanitary works

L.S.

6500.00

24

Electrical work

L.S.

12000.00

Page 47

PLAN 1
25
26

Provision for Rain


water collection
Elevation works

27

Construction of
Kitchen top and sink
using Granite Slabs

28

Weathering course
with surkhi concrete
and finished with
hydraulic pressed tiles

29
30
31
32
33
34

L.S.

11500.00

L.S.

10000.00

L.S.

12500.00

3.5

28

Sft

1
1
1

10
14
4

16.5
11.5
8

165
161
32
386

Sft
Sft
Sft
Sft

33

12900.00

Staircase construction
reverse osmosis
system
Children's park

L.S.

7000.00

L.S.

10000.00

L.S.

13000.00

Intercom facility
Provision for street
light works
Provision for water
heater

L.S.

12000.00

L.S.

9000.00

L.S.

10000.00

35

Provision for common


drainge work

L.S.

12000.00

36

Entrance arch & Gate

L.S.

8000.00

37

Unforeseen items

L.S.

9089.00
1064010.56

TOTAL

Rs.

(RUPEES TEN LAKHS SIXTY FOUR THOUSAND TEN ONLY)

Engineer

Page 48

Page 49

S.
No.
1
2

Description of work
GROUND FLOOR
Earthwork for R.C. Column foundation except hard
rock
complete
Riveretc.
sand
filling in foundation and basement with
consolidation etc. complete
a) Foundation
b) Basement:
P.C.C. in 1:5:10 mix using 1.5" jelly etc. complete.
a) Foundation
b) Basement

RCC works:
a) RC footing concrete
b) RC column

C) RC column
c) RC earth beam
d) RC Lintel
e) RC Loft & Sundhade
f ) RC Roof level beam
g) RC Roof slab
Brickwork in cm 1:6 mix using chamber brick
a) 9" wall
Deductions:
Main Door MD
Door D
Open
Ventilator V
GD
Window
Window-1
Grill
b) 4.5" wall
Deductions:
Door D1

Plastering work
a) Ceiling Plastering in cm 1:3 mix

Page 50

B) Inner plastering

c) Outside plastering
Supply and fixing of Padak wood door frame and
nuwood shutter & Aluminium Window with Glass
shutter with lock etc. complete
Main Door MD
Door

Ventilator V
GD
Window
Window-1
Grill
Laying Ceramic floor tiles of size 2' x 2' using CM 1:
3 mix
Skirting

Laying Glazed Tiles


one coat of White cement and two coat of wall putty
10 with two coat Interior emulsion paint for inner
plastering area
11 Exterior emulsion paint for Outer plastering area
12
13
14
15
16
17

Provision for borewell with compressor motor and


overhead tank with water line etc. complete
Water supply & sanitary works
Electrical work
Provision for Rain water collection
Elevation works
Construction of Kitchen top and sink using Granite
Slabs

Weathering course with surkhi concrete and


finished with hydraulic pressed tiles
19 Staircase construction
18

20 Unforeseen items