SHINE CONSULTANCY

ESTIMATE FOR ROPOSED CONSTRUCTION FOR R.C.C. ROOF RESIDENTIAL

BUILDING IN GROUND FLOOR & FIRST FLOOR AT PLOT NO : 13, S.F.NO :
Name of the Work : 306/2A1B, AZHAGIRI NAGAR, ALAMELUMANGAPURAM, WARD NO : 21,
ZONE : II, VELLORE CITY MUNICIPAL CORPORATION.

Owner’s Name :
Plinth Area details : Ground floor:
1000.00 Sqft (or) 92.93 m2
First floor:
1000.00 Sqft (or) 92.93 m2
Estimate Amount : 6300000 /-
Estimate Amount in Words : #VALUE!

SL. Description of work Nos L B D Quantity Rate / unit Amount

No
Main Building
(A) FOUNDATION & BASEMENT :
1 Earth work excavation in soft soil for foundation
For footing 1 x 14 1.70 1.70 1.70 68.78
For Grade Beam
Along X - Axis 1x 3 7.39 0.50 0.55 6.10
1x 1 4.53 0.50 0.55 1.25
1x 1 2.86 0.50 0.55 0.79
Along Y - Axis 1x 3 11.96 0.50 0.55 9.87
1x 1 3.96 0.50 0.55 1.09
1x 1 6.02 0.50 0.55 1.66
3.22
90.00 m3 500 /m3 45,000

2 Sand Filling
For footing 1 x 14 1.70 1.70 0.15 6.07
For Grade Beam
Along X - Axis 1 x 3 7.39 0.50 0.15 1.66
1 x 1 4.53 0.50 0.15 0.34
1 x 1 2.86 0.50 0.15 0.21
Along Y - Axis 1 x 3 11.96 0.50 0.15 2.69
1 x 1 3.96 0.50 0.15 0.30
1 x 1 6.02 0.50 0.15 0.45
0.27
12.00 m3 3000 /m3 36,000

3 P.C.C 1:4:8 using 40mm hard broken jelly for foundation.

For footing 1 x 14 1.70 1.70 0.15 6.07
For Grade Beam
Along X - Axis 1x 3 7.39 0.50 0.15 1.66
1x 1 4.53 0.50 0.15 0.34
1x 1 2.86 0.50 0.15 0.21
Along Y - Axis 1x 3 11.96 0.50 0.15 2.69
1x 1 3.96 0.50 0.15 0.30
1x 1 6.02 0.50 0.15 0.45
0.27
12.00 m3 4500 /m3 54,000

RCC M20 Mix, 1:1.5: 3 20mm hard broken jelly for RCC including centering, shuttering, M.S reinforcement etc.,
4
complete
(A) FOUNDATION & BASEMENT :
Mat concrete 1 x 14 1.50 1.50 0.25 7.88
Coping for footing 1 x 14 0.80 0.80 0.20 1.79
Pedestal 1 x 12 0.40 0.50 0.15 0.36

Signature of Client Signature of Engineer

 SHINE CONSULTANCY

All Column 1 x 14 0.23 0.30 0.67 0.65

For Grade Beam
Along X - Axis 1 x 3 7.39 0.23 0.30 1.53
1 x 1 4.53 0.23 0.30 0.31
1 x 1 2.86 0.23 0.30 0.20
Along Y - Axis 1 x 3 11.96 0.23 0.30 2.48
1 x 1 3.96 0.23 0.30 0.27
1 x 1 6.02 0.23 0.30 0.42
0.02
15.90 m3 14000 /m3 222,600

(B) GROUND FLOOR

Rcc column 1 x 14 0.23 0.30 3.57 3.45
For Roof Beam
Along X - Axis 1 x 3 7.39 0.23 0.30 1.53
1 x 1 4.53 0.23 0.30 0.31
1 x 1 2.86 0.23 0.30 0.20
Along Y - Axis 1 x 3 11.96 0.23 0.30 2.48
1 x 1 3.96 0.23 0.30 0.27
1 x 1 6.02 0.23 0.30 0.42
Roof slab 1 x 1 92.93 0.12 11.15
LINTELS
Main Door, MD 1 x 1 1.07 0.23 0.23 0.06
Door, D 1 x 3 1.37 0.23 0.23 0.22
Door, D1 1 x 1 1.22 0.23 0.23 0.06
Windows, W 1 x 6 2.29 0.23 0.23 0.73
Window, W1 1 x 1 1.68 0.23 0.23 0.09
Ventilator, V 1 x 1 1.37 0.23 0.23 0.07
SUNSHADE
Windows, W 1 x 6 2.29 0.60 0.10 0.82
Window, W1 1 x 1 1.68 0.60 0.10 0.10
Ventilator, V 1 x 1 1.37 0.60 0.10 0.08
0.06
22.10 m3 15000 /m3 331,500

5 Murram filling for basement

Portico 1 x 1 4.31 3.73 0.45 7.23
Living Hall 1 x 1 4.31 3.89 0.45 7.54
Study Room 1 x 1 2.59 3.66 0.45 4.27
Study Room Portion 1 x 1 1.66 0.91 0.45 0.68
Toilet 1 x 1 1.60 2.63 0.45 1.89
Kitchen 1 x 1 2.63 5.79 0.45 6.85
Staircase 1 x 1 2.63 1.83 0.45 2.17
Bed Room 1 x 1 2.63 3.66 0.45 4.33
0.03
35.00 m3 3000 /m3 105,000
6 PCC 1:4:8 Using 40mm HBG jelly for flooring base concrete.
Portico 1 x 1 4.31 3.73 0.15 2.41
Living Hall 1 x 1 4.31 3.89 0.15 2.51
Study Room 1 x 1 2.59 3.66 0.15 1.42
Study Room Portion 1 x 1 1.66 0.91 0.15 0.23
Toilet 1 x 1 1.60 2.63 0.15 0.63
Kitchen 1 x 1 2.63 5.79 0.15 2.28
Staircase 1 x 1 2.63 1.83 0.15 0.72
Bed Room 1 x 1 2.63 3.66 0.15 1.44
0.04
11.70 m3 4500 /m3 52,650

Signature of Client Signature of Engineer

 SHINE CONSULTANCY

7 Brick masonry wall in c.m 1:6 using country bricks for superstructure.
i)Ground floor:
Along X - Axis 1x 3 7.39 0.23 2.87 14.63
1x 1 4.53 0.23 2.87 2.99
1x 1 2.86 0.23 2.87 1.89
Along Y - Axis 1x 3 11.96 0.23 2.87 23.68
1x 1 3.96 0.23 2.87 2.61
1x 1 6.02 0.23 2.87 3.97
Deduction
Main Door, MD 1 x -1 1.07 0.23 2.13 -0.52
Door, D 1 x -3 0.91 0.23 2.13 -1.34
Door, D1 1 x -1 0.76 0.23 2.13 -0.37
Windows, W 1 x -6 1.83 0.23 1.37 -3.46
Window, W1 1 x -1 1.22 0.23 1.37 -0.38
Ventilator, V 1 x -1 0.91 0.23 0.61 -0.13
0.02
43.60 m3 6000 /m3 261,600

8 Supplying fixing of Teak wood joineries including furniture fittings.

i) Ground floor:
Main Door, MD 1 x 1 1.07 - 2.13 2.28
Door, D 1 x 3 0.91 - 2.13 5.81
Door, D1 1 x 1 0.76 - 2.13 1.62
Windows, W 1 x 6 1.83 - 1.37 15.04
Window, W1 1 x 1 1.22 - 1.37 1.67
Ventilator, V 1 x 1 0.91 - 0.61 0.56
0.02
27.00 m2 15000 /m2 405,000

9 Supplying and fixing of M.S. decorative grills.

i)Ground floor:
Windows, W 1 x 6 1.83 - 1.37 15.04
Window, W1 1 x 1 1.22 - 1.37 1.67
Ventilator, V 1 x 1 0.91 - 0.61 0.56
0.03
17.30 m2
Weight of M.S.Decorative
steel 1 x 1 17.30 25 432.50 kg 100 /kg 43,250

10 Ceiling plastering in c.m 1:3,

10mm thick.
i) Ground Floor Ceiling:
All Round 1 x 1 7.62 12.19 - 92.89
0.01
92.90 m2 250 /m2 23,225

11 Wall plastering in c.m 1:5,

15mm thick including labour
charges etc

a. Ground Floor
Brick work qty 1x 2 43.60 / 0.23 379.13
Add for soffits 15% 56.87
0.00
436.00 m2 270 /m2 117,720

12 Flooring with 2' x 4' Vitrified tiles including skirting etc.

Signature of Client Signature of Engineer

 SHINE CONSULTANCY

a. Ground Floor
As per ceiling plastering area 92.90
Add 15% for skirting 13.94
0.06
106.90 m2 1400 /m
2
149,660

14 White washing for ceiling with

white cement etc.,complete.
a. Ground Floor
As per ceiling area 1x 1 92.90 92.90 m2 100 /m2 9,290

15 Emulsion painting for walls

two coats etc.,complete.
a. Ground Floor
As per wall plastering area 1x 1 436.00 436.00 m2 250 /m2 109,000

16 Enamel painting for joineries

i)Ground floor:
For wood work: 1 x 1 27.00 2.25 60.75 m2
For Iron work: 1 x 1 17.30 0.75 12.98 m2
73.73 m2 175 /m2 12,902

(A) UPTO GROUND FLOOR 1,988,397

(B) FIRST FLOOR
RCC M20 Mix, 1:1.5: 3 20mm hard broken jelly for RCC including centering, shuttering, M.S reinforcement etc.,
1
complete
Rcc column 1 x 14 0.23 0.30 3.57 3.45
For Roof Beam
Along X - Axis 1 x 3 7.39 0.23 0.30 1.53
1 x 1 4.53 0.23 0.30 0.31
1 x 1 2.86 0.23 0.30 0.20
Along Y - Axis 1 x 3 11.96 0.23 0.30 2.48
1 x 2 3.96 0.23 0.30 0.55
1 x 1 6.02 0.23 0.30 0.42
Roof slab 1 x 1 92.93 0.12 11.15
LINTELS
Main Door, MD 1 x 1 1.07 0.23 0.23 0.06
Door, D 1 x 3 1.37 0.23 0.23 0.22
Door, D1 1 x 2 1.22 0.23 0.23 0.13
Windows, W 1 x 6 2.29 0.23 0.23 0.73
Window, W1 1 x 1 1.68 0.23 0.23 0.09
Ventilator, V 1 x 2 1.37 0.23 0.23 0.14
SUNSHADE
Windows, W 1 x 6 2.29 0.60 0.10 0.82
Window, W1 1 x 1 1.68 0.60 0.10 0.10
Ventilator, V 1 x 2 1.37 0.60 0.10 0.16
0.07
22.60 m3 16000 /m3 361,600

2 Brick masonry wall in c.m 1:6 using country bricks for superstructure.
i)Ground floor:
Along X - Axis 1x 3 7.39 0.23 2.87 14.63
1x 1 4.53 0.23 2.87 2.99
1x 1 2.86 0.23 2.87 1.89

Signature of Client Signature of Engineer

 SHINE CONSULTANCY

Along Y - Axis 1x 3 11.96 0.23 2.87 23.68

1x 2 3.96 0.23 2.87 5.23
1x 1 6.02 0.23 2.87 3.97
Deduction
Main Door, MD 1 x -1 1.07 0.23 2.13 -0.52
Door, D 1 x -3 0.91 0.23 2.13 -1.34
Door, D1 1 x -2 0.76 0.23 2.13 -0.74
Windows, W 1 x -6 1.83 0.23 1.37 -3.46
Window, W1 1 x -1 1.22 0.23 1.37 -0.38
Ventilator, V 1 x -2 0.91 0.23 0.61 -0.26
0.01
45.70 m3 6500 /m3 297,050

3 Supplying fixing of Country wood joineries including furniture fittings.

i) Ground floor:
Main Door, MD 1 x 1 1.07 - 2.13 2.28
Door, D 1 x 3 0.91 - 2.13 5.81
Door, D1 1 x 2 0.76 - 2.13 3.24
Windows, W 1 x 6 1.83 - 1.37 15.04
Window, W1 1 x 1 1.22 - 1.37 1.67
Ventilator, V 1 x 2 0.91 - 0.61 1.11
0.04
29.20 m2 15000 /m2 438,000

4 Supplying and fixing of M.S. decorative grills.

i)Ground floor:
Windows, W 1 x 6 1.83 - 1.37 15.04
Window, W1 1 x 1 1.22 - 1.37 1.67
Ventilator, V 1 x 2 0.91 - 0.61 1.11
0.08
17.90 m2
Weight of M.S.Decorative
steel 1 x 1 17.90 25 447.50 kg 100 /kg 44,750

5 Ceiling plastering in c.m 1:3,

10mm thick.
i) Ground Floor Ceiling:
All Round 1 x 1 12.57 7.70 - 96.79
0.01
96.80 m2 250 /m2 24,200

6 Wall plastering in c.m 1:5, 15mm thick including labour charges etc
a. Ground Floor
Brick work qty 1x 2 45.70 / 0.23 397.39
Add for soffits 15% 59.61
0.00
457.00 m2 270 /m2 123,390

7 Flooring with Vitrified tiles

a. including skirting etc.
Ground Floor
As per ceiling plastering area 96.80
Add 15% for skirting 14.52
0.08
1500 /m 167,100
2
111.40 m2

Signature of Client Signature of Engineer

 SHINE CONSULTANCY

8 White washing for ceiling with

white cement etc.,complete.
a. Ground Floor
As per ceiling area 1x 1 96.80 96.80 m2 100 /m2 9,680

9 Emulsion painting for walls

two coats etc.,complete.
a. Ground Floor
As per wall plastering area 1x 1 457.00 457.00 m2 250 /m2 114,250

10 Enamel painting for joineries

i)Ground floor:
For wood work: 1 x 1 29.20 2.25 65.70 m2
For Iron work: 1 x 1 17.90 0.75 13.43 m2
79.13 m2 175 /m2 13,847
11 Weathering course is of brick
jelly lime concrete with one
layer of terracotta country flat
tiles in cement mortar.

Roof slab 1 x 1 92.93 _ 92.93

0.07
93.00 m2 500 /m2 46,500

(B) FIRST FLOOR 1,650,367

Internal Amenities
Electrification 292,000.00
Water supply arrangement & sanitary arrangements 292,000.00
False Ceiling 150,000.00
Wardrobes for all Bed Rooms 250,000.00
TV unit Frame for Hall (Ground & First) 100,000.00
Stair Case Granite 200,000.00
Stair Case SS Hand Rail 100,000.00
Kitchen arrangement 150,000.00
1,534,000.00 -----(A)
External Amenities
Front Elevation 200,000.00
Compund Wall 300,000.00
Main Gate with Secondary Gate 100,000.00
Borewell 150mm dia upto 400 feet with necessary fittings along with 1.5 HP Bore 150,000.00
RCC Water storage Sump having 7000 litres 150,000.00
Solid Block Masonry Septic Tank. 4000 litres 75,000.00
975,000.00 -----(B)
ABSTRACT:-
Main building 3,640,000.00
Internal Amenities 1,534,000.00
External Amenities 975,000.00
Architect Plan and Suprevision 130,000.00
Contengency Charges 20,000.00
Total = 6,300,000.00
#VALUE!

Signature of Client Signature of Engineer

Sl.No