SNO

DESCRIPTION
1
Earth work excavation and depositing on bank
With an initial lead of 15 mts and lift of 1.5 mts
For hard gravely soils for foundation including
Cost of lab our, materials equipment etc.,

QTY
4672.00

Rate/
Unit
6.00 Cft

Amount
28032.00

Laying PCC 1:4:8 prop. Using 40 mm hard

Granite metal including cost and convenience
Of all material lab our charges equipments etc,.
And including placing, vibrating, curing etc.,
Complete for base course of columns footings
And below masonry walls as per the specification.

530.00

60.00 Cft

31800.00

CRS stone masonry second sort in cm 1:6

Prop using hard broken granite stone and bond
Stone at relevant intervals including cost and
Conveyance f all material lab our charges etc

2240.00

55.00 Cft

123200.00

Base ment over damp proof course. Its with

Cement mortor with watrer proof chemical.

448.00

10.00 Cft

4480.00

Laying of all RCC works in(1:2:4) prop.

using 20mm H.G metal including cost &
conveyance of all materials & labour
charges etc., complete.
Ground floor
First floor
Second floor
Construction of brick mas. In CM (1:6)
prop. Using secondclass bricks
including cost & conveyance of all materials &
labour charges etc., complete.
Ground Floor
First Floor
Second floor
Fixing of Teak wood frames & prov.
Flush shutters ms Fittings ect.
Ground Floor
First Floor
Second floor

1368.38
574.10
574.10

300.00 Cft
300.00 Cft
300.00 Cft

410512.50
172230.75
172230.75

1061.13
1973.16
1973.16

40.00 sft
40.00 sft
40.00 sft

42445.00
78926.40
78926.40

130.25
225.00
225.00

500.00 sft
500.00 sft
500.00 sft

65125.00
112500.00
112500.00

10

11

12

Providing Plastering in CM(1:3) & (1:5)

prop. In two coats including cost &
conveyance of all materials and labour
charges etc., complete.
Ground Floor
First Floor
Second floor
Providing Marble .Flooring and Scarting
in all Rooms. including cost & conveyance
of all materials and labour charges etc.,
Ground Floor
First Floor
Second floor
a) Altek Luppam finishing with suitable
paint in all rooms and doors & windows.
Material & labour etc.., for G.Floor and F.Floor.
Ground Floor
First Floor
Second floor
b) External walls for water prof emulsion and
pearl white Mat finshing at requied places .
Ground Floor
First Floor
Second floor
Water proofing to terrace in brickbat Coba and
with Approved Water Proofing Compound in
Recommonded proportions.
Ground Floor
First Floor
Second floor
Under Ground sump in RCC with RCC cover slab,

3768.05
4274.30
4584.30

40.00 sft
40.00 sft
40.00 sft

150722.00
170972.00
183372.00

365.60
608.00
608.00

100.00 sft
100.00 sft
100.00 sft

36560.00
60800.00
60800.00

2072.00
2828.00
2828.00

20.00 sft
20.00 sft
20.00 sft

41440.00
56560.00
56560.00

1454.30
1454.30
1454.30

10.00 sft
10.00 sft
10.00 sft

14543.00
14543.00
14543.00

804.00
804.00
804.00

15.00 sft
15.00 sft
15.00 sft

12060.00
12060.00
12060.00

partition for drinking water and CI man hole with

covers .

..

L.Sum

..

25000.00

13

Over head water tank in RCC with RCC

Cover slab. With MS lader.

..

L.Sum

..

30000.00

14

Flooring Dadoing to walls of toilets

with Glazed Ceramic
tiles of approved make, size and colour.
Ground Floor
First Floor
Second floor

248.00
248.00
240.00

60.00 sft
60.00 sft
60.00 sft

14880.00
14880.00
14400.00

15

Add stair cases for Gf,F.Floor & S.floor.

..

L.Sum

..

40000.00

16

Add 12 % for good quality electrical fixures.

..

..

Total.
..

17

Add 12% for good quality sanitary & water supply fi ..

..

..

18

Add front elevation

L. Sum

19

Out Side flooring

50000.00

20

Add Bore well

40000.00

21

Add compound wall with ms gate

50000.00

296359.66
100000.00

Total
(Ruppes Thirty Three lakhs only
Date :
Place ; Sec'bad

Or Say Rs

2469663.80
296359.66

3302383.11
33,00,000/-

Detail Estimate
I
GROUND FLOOR:
SNO
DESCRIPTION
1

Earth work Excavation for columns pits.

And for wall foundation

P.C.C. Bed 1:4:8 Prop. Under

Column,basement & flooring below.

QTY
NOS.
12
3
3
2
3

L
Feet
6.00
12.00
18.00
31.00
24.00

B
Feet
6.00
2.00
2.00
2.00
2.00

16

4.00

4.00

1
1

18.00
12.00

24.00
31.00

C.R.S. work in 1:6 prop below the

3
3
2
3

12.00
18.00
31.00
24.00

2.00
2.00
2.00
2.00

Base ment overdamp proof course.

3
3
2
3

12.00
18.00
31.00
24.00

2.00
2.00
2.00
2.00

RCC (1:2:4) in Slab

Footings
Columns
Plinth beams

Vertical

Slab beams

Vertical
Horizontal

Slab
Lintels

( above the doors)

(above the windows)
(above the ventilators)

8.00
4.00
4.00
4.00
4.00
Total..
0.50
0.50
0.50
Total..
5.00
5.00
5.00
5.00
Total..

VALUE Unit
Cft/Sft
3456.00
288.00
432.00
496.00
576.00
4672.00 CFT
128.00

Total..

216.00
186.00
530.00 CFT
360.00
540.00
620.00
720.00
2240.00 CFT
72.00
108.00
124.00
144.00
448.00 SFT
525.00
191.25
27.00
40.50
46.50
54.00
27.00
40.50
46.50
54.00
162.00
139.50
6.00
7.50
1.13
1368.38 CFT

12
12
3
3
2
3
3
3
2
3
1
1
4
4
1

5.00
1.25
12.00
18.00
31.00
24.00
12.00
18.00
31.00
24.00
18.00
12.00
4.00
5.00
3.00

5.00
0.75
0.75
0.75
0.75
0.75
0.75
0.75
0.75
0.75
24.00
31.00
0.75
0.75
0.75

1.75
17.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
0.38
0.38
0.50
0.50
0.50
Total..

0
0
2
3

0.00
0.00
31.00
24.00

0.00
0.00
0.75
0.75

0.00
0.00
9.00
9.00

Superstructure in brickmasonary 9"th.

a) Deductions for opening (doors and

Windows ) Deducts Sl no 8.
b) Deductions for RCC lintels.
Remaing brick work. --------------- --------------- ---------------

H
Feet

Plastering in (CM) inside walls.

Plastering in (CM) out side walls.
Plastering in (CM) ceiling.
Deductions for opening (doors and
Windows ) Deducts Sl no 8.

1
1
1
1

164.00
145.43
18.00
12.00

0.00
0.00
558.00
648.00
1206.00

(-ded)
(-ded)
Total..

130.25
14.63
1061.13 SFT

10.00
10.00

1640.00
1454.30
432.00
372.00
3898.30
130.25
3768.05 SFT

24.00
31.00
(-ded)
Total..

Wood work
D
D1
D2
windows
W
W1
W2
V

1
1
2

4.00
3.00
2.50

7.00
7.00
7.00

2
1
1
1

4.00
3.00
3.00
1.50

4.00
4.00
2.50
1.50
Total..

28.00
21.00
35.00
32.00
12.00
7.50
2.25
130.25 SFT

9
a
b
c
d
d
f

Flooring
Hall
Kitchen
Bed room
Room
Room
Scarting

10

Tiles dadoing.
Flooring

11

Terrace impervious coat over roof slab

II
FIRST FLOOR:
SNO
1

1
1
1
0
0

DESCRIPTION

RCC (1:2:4) in Slab

Columns
Slab beams

Vertical

Horizontal
Slab
Lintels

( above the doors)

(above the windows)
(above the ventilators)

Superstructure in brickmasonary 9"th.

Horizontal walls

12.00
6.00
10.00
0.00
0.00
164

10.00
10.00
12.00
0.00
0.00
0.40

1
1

7.00
22.00

4.00

1
1

18.00
12.00

24.00
31.00

QTY
NOS.

L
Feet

12
3
3
2
3
1
1
8
5
3

1.00
12.00
18.00
31.00
24.00
18.00
12.00
4.00
5.00
3.00

3
3
2
3

12.00
18.00
31.00
24.00

B
Feet
0.75
0.75
0.75
0.75
0.75
24.00
31.00
0.75
0.75
0.75

5
a
b
c
d
e
f

Plastering in (CM) inside walls.

Plastering in (CM) out side walls.
Plastering in (CM) ceiling.
Deductions for opening (doors and
Windows )
Wood work
D
D1
D2
windows
W
W1
W2
V
Flooring
Hall
Kitchen
Bed room
Room
Room
Skirting

1
1
1
--------------

164.00
145
33.00
--------------

10
Total..

28.00
220.00
248.00 SFT

Total..

432.00
372.00
804.00 SFT

H
Feet

VALUE Unit
Cft/Sft

9.00
1.00
1.00
1.00
1.00
0.38
0.38
0.50
0.50
0.33
Total..
9.00
9.00
9.00
9.00

Deductions for opening doors and

Windows
Deductions for RCC lintels.
Remaing brick work. --------------- --------------- --------------3

Total..

120.00
60.00
120.00
0.00
0.00
65.60
365.60 SFT

324.00
486.00
558.00
648.00
2016.00

(-ded)
(-ded)
Total..

8.00 SFT
34.84 SFT
1973.16 SFT

10.00
10.00

1640.00
1454.30
1188.00
4282.30 CFT
8.00 CFT
4274.30 CFT

36.0
--------------

81.00
27.00
40.50
46.50
54.00
162.00
139.50
12.00
9.38
2.23
574.10 CFT

(-ded)
Total..

3
2
2

4.00
3.00
2.50

7.00
7.00
7.00

2
2
2
2

4.00
3.00
3.00
2.00

4.00
4.00
4.00
2.00
Total..

32.00
24.00
24.00
8.00
225.00 SFT

1
1
1
1
1

12.00
6.00
10.00
10.00
10.00
195

Total..

120.00
60.00
120.00
110.00
120.00
78.00
608.00 SFT

10.00
10.00
12.00
11.00
12.00
0.40

84.00
42.00
35.00

Tiles dadoing.
Flooring

Terrace impervious coat over roof slab

II
SECOND FLOOR:
SNO
DESCRIPTION
1

RCC (1:2:4) in Slab

Columns
Slab beams

Vertical

Horizontal
Slab
Lintels

( above the doors)

(above the windows)
(above the ventilators)

Superstructure in brickmasonary 9"th.

Horizontal walls

1
1

5.00
22.00

4.00

1
1

18.00
12.00

24.00
31.00

QTY
NOS.

L
Feet

12
3
3
2
3
1
1
8
5
3

1.00
12.00
18.00
31.00
24.00
18.00
12.00
4.00
5.00
3.00

3
3
2
3

12.00
18.00
31.00
24.00

B
Feet
0.75
0.75
0.75
0.75
0.75
24.00
31.00
0.75
0.75
0.75

5
a
b
c
d
e
f

Plastering in (CM) inside walls.

Plastering in (CM) out side walls.
Plastering in (CM) ceiling.
Deductions for opening (doors and
Windows )
Wood work
D
D1
D2
windows
W
W1
W2
V
Flooring
Hall
Kitchen
Bed room
Room
Room
Skirting

Tiles dadoing.
Flooring

Terrace impervious coat over roof slab

1
1
1
--------------

195.00
145
33.00
--------------

20.00
220.00
240.00 SFT

Total..

432.00
372.00
432.00 SFT

H
Feet

VALUE Unit
Cft/Sft

9.00
1.00
1.00
1.00
1.00
0.38
0.38
0.50
0.50
0.33
Total..
9.00
9.00
9.00
9.00

Deductions for opening doors and

Windows
Deductions for RCC lintels.
Remaing brick work. --------------- --------------- --------------3

10
Total..

324.00
486.00
558.00
648.00
2016.00

(-ded)
(-ded)
Total..

8.00 SFT
34.84 SFT
1973.16 SFT

10.00
10.00

1950.00
1454.30
1188.00
4592.30 CFT
8.00 CFT
4584.30 CFT

36.0
--------------

81.00
27.00
40.50
46.50
54.00
162.00
139.50
12.00
9.38
2.23
574.10 CFT

(-ded)
Total..

3
2
2

4.00
3.00
2.50

7.00
7.00
7.00

2
2
2
2

4.00
3.00
3.00
2.00

4.00
4.00
4.00
2.00
Total..

32.00
24.00
24.00
8.00
225.00 SFT

1
1
1
1
1

12.00
6.00
10.00
10.00
10.00
195

Total..

120.00
60.00
120.00
110.00
120.00
78.00
608.00 SFT

10
Total..

20.00
220.00
240.00 SFT

Total..

432.00
372.00
804.00 SFT

10.00
10.00
12.00
11.00
12.00
0.40

1
1

5.00
22.00

4.00

1
1

18.00
12.00

24.00
31.00

84.00
42.00
35.00