Name of the work: Proposed Construction of R.C.C. Roof Residential Building in Plot No:11, S.No.

97/6, at
Kandadevi Panchayat, Sirumaruthur Village, Sirumaruthur Group, Sekoorani, Devakottai Union, Devakottai
Taluk, Sivagangai District.
Name of the Owner : Mr. P.SathishKumar, S/o Mr. M. Paramasivam. Date: 22 November 2021
Detailed Abstract Estimate
Sl. No. Details of the Works Nos. L B D/H Qty Rate Amount
Ground Floor
1 Earth work excavation in
foundation for columns 18.00 4.00 4.00 5.00 1440.00 20 28800
cft per cft
2 Sand filling works in foundation
using river sand 18.00 4.00 4.00 0.50 144.00 40 5760
cft per cft
3 P.C.C 1:5:10 mix foundation
concrete works using 40mm size aggregates 18.00 4.00 4.00 0.50 144.00 80 11520
cft per cft
4 R.C.C. 1:2:4 mix footing concrete works
using 20mm size aggregates 18.00 4.00 4.00 1.25 360.00 360 129600
cft per cft
5 R.C.C.1:2:4 mix columns up to basement level
using 20mm size aggregates 18.00 1.00 0.75 4.50 60.75 360 21870
cft per cft
6 R.C.C.1:2:4 mix plinth beam work using
20mm size aggregates
long beam 1.00 48.75 0.75 1.50 54.84
1.00 10.00 0.75 1.50 11.25
1.00 10.00 0.75 1.50 11.25
1.00 11.00 0.75 1.50 12.38
1.00 8.00 0.75 1.50 9.00
1.00 6.00 0.75 1.50 6.75
1.00 10.75 0.75 1.50 12.09
1.00 10.00 0.75 1.50 11.25
1.00 17.00 0.75 1.50 19.13
1.00 8.75 0.75 1.50 9.84
short beam 1.00 6.00 0.75 1.50 6.75
1.00 8.75 0.75 1.50 9.84
1.00 10.00 0.75 1.50 11.25
2.00 17.00 0.75 1.50 38.25
1.00 8.00 0.75 1.50 9.00
4.00 10.00 0.75 1.50 45.00
1.00 4.00 0.75 1.50 4.50
2.00 4.00 0.75 0.75 4.50
1.00 10.00 0.75 1.50 11.25
1.00 12.75 0.75 1.50 14.34
312.47 360 112489
cft per cft
7 Brick work in cement mortar 1:6 up to
basement level using chamber bricks
long wall 1.00 48.75 0.75 2.00 73.13
1.00 10.00 0.75 2.00 15.00

Page 1 of 6
Sl. No. Details of the Works Nos. L B D/H Qty Rate Amount
1.00 10.00 0.75 2.00 15.00
1.00 11.00 0.75 2.00 16.50
1.00 8.00 0.75 2.00 12.00
1.00 6.00 0.75 2.00 9.00
1.00 10.75 0.75 2.00 16.13
1.00 10.00 0.75 2.00 15.00
1.00 17.00 0.75 2.00 25.50
1.00 8.75 0.75 2.00 13.13
short wall 1.00 6.00 0.75 2.00 9.00
1.00 8.75 0.75 2.00 13.13
1.00 10.00 0.75 2.00 15.00
2.00 17.00 0.75 2.00 51.00
1.00 8.00 0.75 2.00 12.00
4.00 10.00 0.75 2.00 60.00
1.00 4.00 0.75 2.00 6.00
1.00 10.00 0.75 2.00 15.00
1.00 12.75 0.75 2.00 19.13
410.63 145 59541
cft per cft
8 Basement filling works using Gravel
portico 1 1.00 8.75 10.75 2.00 188.13
bed / toilet 1.00 10.50 10.00 2.00 210.00
stair 1 1.00 6.00 10.75 2.00 129.00
kitchen 1 1.00 8.00 10.00 2.00 160.00
hall 1 1.00 17.00 10.00 2.00 340.00
bed 2 1.00 10.00 11.00 2.00 220.00
hall 2 1.00 10.00 17.00 2.00 340.00
toilet / passage 1.00 4.00 11.00 2.00 88.00
kitchen 2 1.00 10.00 8.00 2.00 160.00
stair 2 1.00 10.00 6.00 2.00 120.00
portico 2 1.00 12.75 8.75 2.00 223.13
2178.25 30 65348
cft per cft
9 sand filling works using river sand
plinth beam
long beam 1.00 48.75 1.25 0.38 22.85
1.00 10.00 1.25 0.38 4.69
1.00 10.00 1.25 0.38 4.69
1.00 11.00 1.25 0.38 5.16
1.00 8.00 1.25 0.38 3.75
1.00 6.00 1.25 0.38 2.81
1.00 10.75 1.25 0.38 5.04
1.00 10.00 1.25 0.38 4.69
1.00 17.00 1.25 0.38 7.97
1.00 8.75 1.25 0.38 4.10
short beam 1.00 6.00 1.25 0.38 2.81
1.00 8.75 1.25 0.38 4.10
1.00 10.00 1.25 0.38 4.69
2.00 17.00 1.25 0.38 15.94

Page 2 of 6
Sl. No. Details of the Works Nos. L B D/H Qty Rate Amount
1.00 8.00 1.25 0.38 3.75
4.00 10.00 1.25 0.38 18.75
1.00 4.00 1.25 0.38 1.88
2.00 4.00 1.25 0.38 3.75
1.00 10.00 1.25 0.38 4.69
1.00 12.75 1.25 0.38 5.98
basement 0.00
portico 1 1.00 8.75 10.75 0.50 47.03
bed / toilet 1.00 10.50 10.00 0.50 52.50
stair 1 1.00 6.00 10.75 0.50 32.25
kitchen 1 1.00 8.00 10.00 0.50 40.00
hall 1 1.00 17.00 10.00 0.50 85.00
bed 2 1.00 10.00 11.00 0.50 55.00
hall 2 1.00 10.00 17.00 0.50 85.00
toilet / passage 1.00 4.00 11.00 0.50 22.00
kitchen 2 1.00 10.00 8.00 0.50 40.00
stair 2 1.00 10.00 6.00 0.50 30.00
portico 2 1.00 12.75 8.75 0.50 55.78
676.63 40 27065
cft per cft
10 P.C.C.1:4:8 mix works using 40mm size
aggregates
long beam 1.00 48.75 1.25 0.38 22.85
1.00 10.00 1.25 0.38 4.69
1.00 10.00 1.25 0.38 4.69
1.00 11.00 1.25 0.38 5.16
1.00 8.00 1.25 0.38 3.75
1.00 6.00 1.25 0.38 2.81
1.00 10.75 1.25 0.38 5.04
1.00 10.00 1.25 0.38 4.69
1.00 17.00 1.25 0.38 7.97
1.00 8.75 1.25 0.38 4.10
short beam 1.00 6.00 1.25 0.38 2.81
1.00 8.75 1.25 0.38 4.10
1.00 10.00 1.25 0.38 4.69
2.00 17.00 1.25 0.38 15.94
1.00 8.00 1.25 0.38 3.75
4.00 10.00 1.25 0.38 18.75
1.00 4.00 1.25 0.38 1.88
2.00 4.00 1.25 0.38 3.75
1.00 10.00 1.25 0.38 4.69
1.00 12.75 1.25 0.38 5.98
basement 0.00
portico 1 1.00 8.75 10.75 0.50 47.03
bed / toilet 1.00 10.50 10.00 0.50 52.50
stair 1 1.00 6.00 10.75 0.50 32.25
kitchen 1 1.00 8.00 10.00 0.50 40.00
hall 1 1.00 17.00 10.00 0.50 85.00
bed 2 1.00 10.00 11.00 0.50 55.00

Page 3 of 6
Sl. No. Details of the Works Nos. L B D/H Qty Rate Amount
hall 2 1.00 10.00 17.00 0.50 85.00
toilet / passage 1.00 4.00 11.00 0.50 22.00
kitchen 2 1.00 10.00 8.00 0.50 40.00
stair 2 1.00 10.00 6.00 0.50 30.00
portico 2 1.00 12.75 8.75 0.50 55.78
676.63 80 54131
cft per cft
11 R.C.C.1:2:4 mix columns upto roof level
using 20mm size aggregates 18.00 1.00 0.75 9.00 121.50 360 43740
cft per cft
12 Brick work in cement mortar 1:6 for
super structure works using chamber bricks
long wall 1.00 48.75 0.75 8.58 313.85
1.00 10.00 0.75 8.58 64.38
1.00 10.00 0.75 8.58 64.38
1.00 11.00 0.75 8.58 70.82
1.00 8.00 0.75 8.58 51.50
1.00 6.00 0.75 8.58 38.63
1.00 10.75 0.75 8.58 69.21
1.00 10.00 0.75 8.58 64.38
1.00 17.00 0.75 8.58 109.45
1.00 8.75 0.75 8.58 56.33
short wall 1.00 6.00 0.75 8.58 38.63
1.00 8.75 0.75 8.58 56.33
1.00 10.00 0.75 8.58 64.38
2.00 17.00 0.75 8.58 218.89
1.00 8.00 0.75 8.58 51.50
4.00 10.00 0.75 8.58 257.52
1.00 4.00 0.38 8.58 12.88
2.00 4.00 0.38 8.58 25.75
1.00 10.00 0.75 8.58 64.38
1.00 12.75 0.75 8.58 82.08
parapet wall 1.00 162.00 0.75 2.50 303.75
less md -2.00 3.50 0.75 7.00 -36.75
d1 -2.00 3.00 0.75 7.00 -31.50
d2 -2.00 2.50 0.75 7.00 -26.25
o -2.00 4.00 0.75 7.00 -42.00
w1 -3.00 4.00 0.75 4.00 -36.00
w2 -2.00 3.00 0.75 4.00 -18.00
v -2.00 2.00 0.75 2.00 -6.00
columns -18.00 1.00 0.75 8.58 -115.88
1766.64 145 256163
cft per cft
13 R.C.C.1:2:4 mix lintel concrete works
using 20mm size aggregates
long wall 1.00 48.75 0.75 0.42 15.21
1.00 10.00 0.75 0.42 3.12
1.00 10.00 0.75 0.42 3.12
1.00 11.00 0.75 0.42 3.43

Page 4 of 6
Sl. No. Details of the Works Nos. L B D/H Qty Rate Amount
1.00 8.00 0.75 0.42 2.50
1.00 6.00 0.75 0.42 1.87
1.00 10.75 0.75 0.42 3.35
1.00 10.00 0.75 0.42 3.12
1.00 17.00 0.75 0.42 5.30
1.00 8.75 0.75 0.42 2.73
short wall 1.00 6.00 0.75 0.42 1.87
1.00 8.75 0.75 0.42 2.73
1.00 10.00 0.75 0.42 3.12
2.00 17.00 0.75 0.42 10.61
1.00 8.00 0.75 0.42 2.50
4.00 10.00 0.75 0.42 12.48
1.00 4.00 0.38 0.42 0.62
2.00 4.00 0.38 0.42 1.25
1.00 10.00 0.75 0.42 3.12
1.00 12.75 0.75 0.42 3.98
sunshade 8.00 5.50 2.00 0.25 22.00
108.03 360 38892
cft per cft
14 R.C.C. 1:2:4 mix roof level beams
using 20mm size aggregates
long beam 1.00 48.75 0.75 1.00 36.56
1.00 10.00 0.75 1.00 7.50
1.00 10.00 0.75 1.00 7.50
1.00 11.00 0.75 1.00 8.25
1.00 8.00 0.75 1.00 6.00
1.00 6.00 0.75 1.00 4.50
1.00 10.75 0.75 1.00 8.06
1.00 10.00 0.75 1.00 7.50
1.00 17.00 0.75 1.00 12.75
1.00 8.75 0.75 1.00 6.56
short beam 1.00 6.00 0.75 1.00 4.50
1.00 8.75 0.75 1.00 6.56
1.00 10.00 0.75 1.00 7.50
2.00 17.00 0.75 1.00 25.50
1.00 8.00 0.75 1.00 6.00
4.00 10.00 0.75 1.00 30.00
1.00 4.00 0.75 1.00 3.00
1.00 10.00 0.75 1.00 7.50
1.00 12.75 0.75 1.00 9.56
205.31 360 73913
15 R.C.C. 1:2:4 mix roof slab works cft per cft
using 20mm size aggregates 1.00 48.75 27.25 0.38 498.16
-1.00 6.75 10.75 0.38 -27.21
-1.00 3.00 8.75 0.38 -9.84
-1.00 5.00 5.25 0.38 -9.84
-1.00 10.75 6.00 0.38 -24.19
427.08 360 153748
cft per cft

Page 5 of 6
Sl. No. Details of the Works Nos. L B D/H Qty Rate Amount
16 R.C.C. 1:2:4 mix dummy column concrete
using 20mm size aggregates 18.00 1.00 0.75 2.50 33.75 310 10463
cft per cft
17 Carpentry works using Teak/Country wood Part
less md 2.00 3.50 7.00 49.00
d1 2.00 3.00 7.00 42.00
d2 2.00 2.50 7.00 35.00
o 2.00 4.00 7.00 56.00
w1 3.00 4.00 4.00 48.00
w2 2.00 3.00 4.00 24.00
v 2.00 2.00 2.00 8.00
262.00 190000
sft per sft
18 Provision for Electrical arrangements L.S 70000

Amenities (Infra structure works)

1 Staircase works (2 Nos) L.S 75000

2 Provision Plumbing and sanitary arrangements L.S 142000

3 Compound walls and Gate works Part

9.63 1450 13958
rft per rft
Total Amount Rs 1584000
(Rupees Fifteen Lakh Eighty Four Thousand only)

Page 6 of 6