GENERAL DETAILED ESTIMATE

Name of work : Detailed Estimation for Ground Floor R.C.C. Roof Residential for S.F.No. 232/1, SITE No. 07 at THIRUVATHIRAI PARADISE

Name of Client : Mrs. POORNIMA, Mr. RAJ GANESH

Plinth Area : Area of Proposed Ground Floor & First Floor Building 892.00 sqft

BUILDERS : THIRUVATHIRA DEVELOPERS, VELLALORE, COIMBATORE.

GROUND FLOOR & FIRST FLOOR
Dimensions in feet
S.NO. Description of Work Nos. QTY UNIT Rate / Unit Amount
L B D

1.00 Earthwork excavation upto 5' depth for

foundation and plinth beam.
10.00 4.00 4.00 5.00 800.00 cft 30.00 sqft 24,000.00

2.00 Foundation Concrete P.C.C.1:5:10 using

40mm size granite metal inculding
ramming and curing etc,complete
10.00 4.00 4.00 0.50 80.00 cft 180.00 cft 14,400.00

3.00 R.C.C. 1:1.5:3 using 20mm size granite

metal including Centering ,laying of
concrete. Steel reinforcement and curing
etc, complete .

Footing (4'X4') 10.00 3.00 3.00 1.50 135.00 cft 450.00 cft 60,750.00
Column (1'0"X0'9") 10.00 1.00 0.75 13.00 97.50 cft 450.00 cft 43,875.00
Plinth beam (1'6"x0'9") 1.00 108.50 1.50 0.75 122.06 cft 450.00 cft 54,928.13
Lintel (0'9"x0'9") 1.00 108.50 0.75 0.75 61.03 cft 450.00 cft 27,464.06
Roof slab 1.00 43.00 37.00 0.42 661.86 cft 450.00 cft 297,835.20
Loft & Sunshade
kitchen 1.00 17.00 2.00 0.50 17.00 cft 230.00 cft 3,910.00
window 5.00 4.50 1.50 0.50 16.88 cft 230.00 cft 3,881.25
ventilator 2.00 3.00 1.50 0.50 4.50 cft 230.00 cft 1,035.00

4.00 Brick work CM 1:5 using Table mould

Bricks - 9" thick wall
Clay brick 9" wall 1.00 167.00 0.75 18.00 2,254.50 cft
Deduction
Door 4.00 3.00 0.75 7.00 63.00 cft
Window 6.00 4.00 0.75 4.00 72.00 cft
Ventilator 2.00 3.00 0.75 2.00 9.00 cft
Total 2,110.50 cft 100.00 cft 211,050.00

5.00 Brick work CM 1:5 using Table mould

Bricks - 4.5" thick wall
Clay brick 4.5" wall 1.00 89.00 0.38 10.00 338.20 cft
Deduction
Door 1.00 3.00 0.38 7.00 7.98 cft
Total 330.22 cft 90.00 cft 29,719.80

6.00 Filling with gravel for basement including

consolidation and compacting

Footing 10.00 4.00 4.00 5.00 800.00 cft 20.00 cft 16,000.00
Outer to outer 1.00 32.00 27.00 2.50 2,160.00 cft 20.00 cft 43,200.00
 7.00 Flooring Concrete P.C.C 1:4:8 using
40mm metal - 4.5" thick laying ramming
Inner to Inner 1.00 30.50 25.50 777.75 sqft 180.00 sqft 139,995.00

8.00 Ceiling Plastering in CM 1:3 10mm Thick

Inner to Inner 1.00 30.50 25.50 777.75 sqft 60.00 sqft 46,665.00
Cantilevar ceiling plastering 1.00 6.25 2.00 12.50 sqft 60.00 sqft 750.00

9.00 Wall Plastering in CM 1:5 - 12mm Thick

Outer to outer 1.00 118.00 14.00 1,652.00 sqft 50.00 sqft 82,600.00
Hall 1.00 54.00 10.00 540.00 sqft 50.00 sqft 27,000.00
M.Bedroom 2.00 42.00 10.00 840.00 sqft 50.00 sqft 42,000.00
Bedroom 1.00 42.00 10.00 420.00 sqft 50.00 sqft 21,000.00
Kitchen 1.00 34.00 10.00 340.00 sqft 50.00 sqft 17,000.00
A.Toilet 3.00 21.00 10.00 630.00 sqft 50.00 sqft 31,500.00

10.00 Providing And Laying of Tiles for

Flooring with CM 1:5
As per Flooring Concrete 789.00 sqft 140.00 sqft 110,460.00
Table Top, Entrance steps, Granite works 90.00 sqft 250.00 sqft 22,500.00

11.00 Supplying and fixing of Padak wood

Entrance Doors shutters with frame With
Painting/Polishing

Main Door 1.00 3.50 7.00 24.50 sqft 230.00 sqft 5,635.00
Bedroom Doors 4.00 3.00 7.00 84.00 sqft 230.00 sqft 19,320.00

12.00 Supplying and fixing of Sal wood

windowes shutters with frame , glass and
grill with Painting/Polishing

Window 8.00 4.00 4.00 128.00 sqft 150.00 sqft 19,200.00

13.00 Wall painting putty work with one coat of

primer and two coats of emulsion paint

Qts as per Wall Plastering 1.00 5,212.25 sqft 70.00 sqft 364,857.50

14.00 UPVC Door fixing work

Bathroom doors 4.00 2.50 7.00 70.00 sqft 150.00 sqft 10,500.00

15.00 Dadoing works in kitchen & kitchen

Kitchen 1.00 19.00 7.00 133.00 sqft 120.00 sqft 15,960.00

Toilet 1.00 19.00 10.00 190.00 sqft 120.00 sqft 22,800.00
Toilet 1.00 17.00 10.00 170.00 sqft 120.00 sqft 20,400.00
Portico wall tiles 1.00 18.50 12.00 222.00 sqft 120.00 sqft 26,640.00

16.00 Weathering coarse

Weathering coarse work 1.00 32.00 27.00 864.00 sqft 50.00 sqft 43,200.00

17.00 Septic tank

5,000.00 litre 18.00 litre 90,000.00

18.00 Sump
5,000.00 litre 20.00 litre 100,000.00

19.00 Compound wall & Gate

Compound wall 125.00 rft 150.00 rft 18,750.00
Gate 25,000.00
 Total 2,155,780.94

20.00 Electrical work LS 75,000.00

21.00 Plumbing & Sanitary Expenses LS 75,000.00
22.00 Unforsen work LS 50,000.06
Total Amount 2,355,781.00

TWENTY THREE LAKHS FIFTY FIVE THOUSAND SEVEN HUNDRED AND EIGHTY ONE ONLY