You are on page 1of 6

ABSTRACT AND DETAILED ESTIMATE OF THE PROPOSED BUILDING IN

R.SY. NO. 256/20, AT KAREKKATUPARAMBU,C.N.PURAM, PALAKKAD DIST


FOR. Mrs.PADMINIRAJAGOPALAN

Sl No. DESCRIPTION NO L(M) B(M) H(M) QTY AMOUNT

1 Earth work excavation for foundation


in all class of soil including ordinary
rock, filling in basement.
Building allround & Cross walls 1 78.83 0.90 0.85 60.3

Say 60m3 @ Rs.1000/10m3 6000.00

2 P.C.C. 1:5:10 for Bedconcrete using


40mm broken stone including all
cost of materials, labour curing
charges etc., complete 1 78.83 0.9 0.1 7.0947

Say 7 m3 @ 1200/m3 8400.00

3 R.R Masonry in C.M. 1:8 for


foundation and basement as per
standard specification.
foundation 1 78.83 0.90 0.75 53.21025
Basement 1 78.83 0.45 0.45 15.96308
69.17333

Say 69m3 @ 1300/m3 89700.00

4 Brick work in CM 1:6 for


superstructure with country burnt
bricks of size 22.9x11.2x7 cm as
per specification.
Building all round & cross walls 1 78.83 0.24 3.00 56.7576
Deductions:
D -1 1.00 0.24 2.10 -0.504
D1 -4 0.90 0.24 2.10 -1.8144
D2 -3 0.80 0.24 2.10 -1.2096
O -1 1.50 0.24 2.10 -0.756
W2 -1 1.00 0.24 1.35 -0.324
W3 -5 1.50 0.24 1.35 -2.43
KW3 -1 1.50 0.24 1.10 -0.396
V2 -2 0.90 0.24 0.45 -0.1944
-7.6284
49.1292

Say 49 m3 @ Rs.1500/M3 73500.00

5 Reinforced cement concrete using


1:2:4 mix including all frame works
watering curing etc. But excluding
reinforcement (using 20mm broken
stone)
Plinth belt 1 70.39 0.45 0.10 3.16755
Lintel 1 71.36 0.24 0.15 2.56896
Sunshade 1 13.20 0.60 0.08 0.6336
stair 1 6.32 0.90 0.25 1.422
Column 1 0.24 0.24 2.40 0.13824
main slab (area) 1 102.73 0.10 10.27
18.20035

Say 18m3 @ 3500 m3 63000.00


(5a). Steel reinforcement for RCC
work including its bending,cutting
and placed in position
Item No.5(Ground Floor)
18m3x78.5Kg/m3=1413Kg/100 14.13

Say 14 Qtl @ 2500/Qtl 35000.00

6 Supplying and fixing in possition of


Teak wood door Frames and
Shutters including of all the meterials
and labour charges etc.
D 1 1.00 2.10 2.10
D1 4 0.90 2.10 7.56
D2 3 0.80 2.10 5.04
14.7
Say 15 dm2 @ 12000/10dm2 18000.00
7 Supplying and fixing in position of
Teak wood window frames wood
shutters including of all the meterials,
fittings and fixing charges etc.,

W3 5 1.50 1.35 10.125


W2 1 1.00 1.35 1.35
KW3 1 1.50 1.10 1.65
V2 2 0.90 0.45 0.81
13.94

Say 14 dm2 @ Rs12000/10dm2 16800.00

8 P.C.C. 1:4:8 for flooring using 40mm


broken stone including all cost of
materials, labour curing charges etc.
complete.
Sitout 1 1.88 1.20 0.10 0.2256
Drawing 1 3.30 4.02 0.10 1.3266
Dining 1 2.82 5.88 0.10 1.65816
Bedroom-1 1 4.38 2.84 0.10 1.24392
Toilet 1 1.20 2.80 0.10 0.336
Bedroom-2 1 2.94 2.94 0.10 0.86436
Toilet 1 2.00 1.20 0.10 0.24
Pooja 1 1.30 1.20 0.10 0.156
Kitchen 1 2.94 2.70 0.10 0.7938
6.84444

Say 7m3 @ Rs 1100/m3 7700.00

9 Plastering the Ceiling with CM 1:3,


12mm thick one coat including
watering curing etc., complete.
Sitout 1 1.88 1.20 2.25
Drawing 1 3.30 4.02 13.27
Dining 1 2.82 5.88 16.58
Bedroom-1 1 4.38 2.84 12.43
Toilet 1 1.20 2.80 3.36
Bedroom-2 1 2.94 2.94 8.64
Toilet 1 2.00 1.20 2.40
Pooja 1 1.30 1.20 1.56
Kitchen 1 2.94 2.70 7.94
68.43

Say 68 m2 @ Rs. 650/m2 44200.00

10 Plastering the outside and inside


walls with CM 1:5, 12mm thick one
coat including watering curing etc.,
complet .
outside walls 1 47.40 3.00 142.20
inside walls
Sitout 1 8.96 3.00 26.88
Drawing 1 14.64 3.00 43.92
Dining 1 17.40 3.00 52.20
Bedroom-1 1 14.44 3.00 43.32
Toilet 1 8.00 3.00 24.00
Kitchen 1 11.28 3.00 33.84
Pooja 1 5.00 3.00 15.00
Bedroom-2 1 11.76 3.00 35.28
Toilet 1 6.40 3.00 19.20
Deductions -7.63
428.21
Say 428 m2 @ Rs 500/m2 214000.00

11 Floor finishing with granite


including all cost of materials and
labour charges etc., complete
same as item no:9 68.43
Say 68 m2 @ Rs1100/m2 74800.00

12 Bathroom & kitchen wall finishing with


ceramic tile
material and labour charges etc., complete.

toilet-1 1 8.00 2.10 16.80


toilet-2 1 6.40 2.10 13.44
kitchen 1 6.54 0.60 3.92
34.16
Say 34m2 @ Rs 400/m2 13600.00

13 Ceiling white washing 2 coats


including rubbing and curing charges
etc.,
same asitem no:9 68.43
Say 68 m2 @ Rs 350/m2 23800.00

14 Inside and Outside walls white and


colour washing 2 coats including
rubbing and curing charges etc.,
same asitem no:10
428.00
Say 428 m2 @ Rs. 450/m2 192600.00

15 Plumbing and sanitary arrangements


for the building L.S 50000.00

16 Providing Electrification for the


building L.S 75000.00

FIRST FLOOR

17 Brick work in CM 1:6 for


superstructure with country burnt
bricks of size 22.9x11.2x7 cm as
per specification.
Building all round & cross walls 1 33.74 0.24 3.00 24.2928
Deductions:

D1 -3 0.90 0.24 2.10 -1.3608


D2 -1 0.80 0.24 2.10 -0.4032
W2 -1 1.00 0.24 1.35 -0.324
W3 -4 1.50 0.24 1.35 -1.944
V2 -1 0.90 0.24 0.45 -0.0972
-4.1292
20.1636
Say 20 m3 @ Rs.2000/M3 40000.00

18 Reinforced cement concrete using


1:2:4 mix including all frame works
watering curing etc. But excluding
reinforcement (using 20mm broken
stone)
Lintel 1 32.78 0.24 0.15 1.18008
Sunshade 1 11.10 0.60 0.08 0.4995
main slab (Area) 1 39.80 0.10 3.98
5.65958
Say 5 dm3 @ 3500 dm3 17500.00

(18a). Steel reinforcement for RCC


work including its bending,cutting
and placed in position
Item No.20(First Floor)
5 m3x78.5Kg=392.5Kg/100=3.925
7.065
Say 4 Qtl @2500/Qtl 10000.00

19 Supplying and fixing in possition of


Teak wood door Frames and
Shutters including of all the meterials
and labour charges etc.

D1 3 0.90 2.10 5.67


D2 1 0.80 2.10 1.68
7.35
Say 7 dm2 @ 12000/10dm2 8400.00
20 Supplying and fixing in position of
Teak wood window frames wood
shutters including of all the meterials,
fittings and fixing charges etc.,

W2 1 1.00 1.35 1.35


W3 4 1.50 1.35 8.1
V2 1 0.90 0.45 0.405
9.86
Say 9 dm2 @ Rs 12000/10dm2 10800.00

21 Plastering the Ceiling with CM 1:3,


12mm thick one coat including
watering curing etc., complete.

F/Living 1 2.82 5.88 16.5816


Bedroom-3 1 2.94 2.94 8.6436
Toilet 1 2.00 1.20 2.4
27.6252

Say 27 m2 @ Rs.650/m2 17550.00

22 Plastering the outside and inside


walls with CM 1:5, 12mm thick one
coat including watering curing etc.,
complet .
outside walls 1 28.56 3.00 85.68
inside walls
F/Living 1 17.40 3.00 52.20
Bedroom-3 1 11.76 3.00 35.28
Toilet 1 6.40 3.00 19.20
106.68
Deductions -4.1292
102.55

Say 102 m2 @ Rs 500/m2 51000.00

23 Floor finishing with granite


including all cost of materials and
labour charges etc., complete

same asitem no:21 48

Say 48m2 @ Rs1100/m2 52800.00

24 Bathroom wall finishing with


ceramic tile including all cost of
material and labour charges etc., complete.

toilet 1 8.4 2.10 17.64

Say18 m2 @ Rs 400/m2 7200.00

25 Ceiling white washing 2 coats


including rubbing and curing charges
etc.,
same asitem no:21 27.6252
Say 27 m2 @ Rs 350/m2 9450.00
26 Inside and Outside walls white and
colour washing 2 coats including
rubbing and curing charges etc.,

same asitem no:22 102.55


Say 102 m2 @ Rs.450/m2 45900.00

27 Plumbing and sanitary arrangements


for the building L.S 25000.00

28 Providing Electrification for the L.S 40000.00


building

29 All Doors and windows primer &


enamel washing 2coats including
labour charges
same as item no.6,7,19 & 20 45.00

Say 45 dm2 @ Rs. 300/dm2 13500.00

30 Elevation Features L.S 30000.00

31 Miscellaneous 25000.00

1410200.00

RUPEES FOURTEEN LAKHS TEN THOUSAND &TWO HUNDRED ONLY

Note: The rate furnished in the estimate is as per the prevailing market rate and the
total cost of the work is Rupees (Thirty Nine lakh Only )

PREPARED BY APPLICANT