ABSTRACT ESTIMATION OF GROUND AND FIRST FLOOR CONSTRUCTION ON PLOT NO.

B4/11PART,
SY.NO.180, SITUATED AT INDERSHYAM VILLAGE, PATANCHERU(M) SANGAREDDY DIST,
BELONGS TO . ETTIKAPALLY MANIKYAM.

SNO DESCRIPTION QTY Rate/ Unit Amount

1 Earth work excavation and depositing on bank 1056.00 5.00 Cft 5280.00
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.,
Base ment filling 3456.00 4.00 Cft 13824.00
2 Laying PCC 1:4:8 prop. Using 40 mm hard 240.00 50.00 Cft 12000.00
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.

3 CRS stone masonry second sort in cm 1:6 1152.00 40.00 Cft 46080.00
Prop using hard broken granite stone and bond
Stone at relevant intervals including cost and
Conveyance f all material lab our charges etc

4 Base ment over damp proof course. Its with 288.00 10.00 Cft 2880.00
Cement mortor with watrer proof chemical.

5 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 1185.00 250.00 Cft 296250.00
First floor 693.74 250.00 Cft 173433.75
6 Construction of brick mas. In CM (1:6)
prop. Using well burnt light weight bricks
including cost & conveyance of all materials &
labour charges etc., complete.
Ground Floor 291.25 45.00 Cft 13106.25
First Floor 669.77 45.00 Cft 30139.43
7 Fixing of teak wood frames & prov. Teak wood
Shutters Branded Fittings and enamil paint ect.
Ground Floor 309.50 700.00 sft 216650.00
First Floor 277.50 700.00 sft 194250.00
8 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 4257.00 30.00 sft 127710.00
First Floor 4257.00 30.00 sft 127710.00
9 Providing Marble .Flooring and Scarting
in all Rooms. including cost & conveyance
of all materials and labour charges etc.,
Ground Floor 1384.36 100.00 sft 138436.00
 First Floor 1195.56 100.00 sft 119556.00
10 a) Altek luppum finishing with OBD Paint in all
Rooms for two stories inclu.Material & labour etc..,
Ground Floor 2994.50 12.00 sft 35934.00
First Floor 2994.50 12.00 sft 35934.00
b) External walls for water prof emulsion and
white Mat finshing etc.
Ground Floor 712.50 7.00 sft 4987.50
First Floor 1262.50 7.00 sft 8837.50
11 Water proofing to terrace in brickbat Coba and
with Approved Water Proofing Compound in
Recommonded proportions.
Ground Floor 1152.00 10.00 sft 11520.00
First Floor 1152.00 10.00 sft 11520.00
12 Over head water tank in RCC with RCC ….. L.Sum ….. 20000.00
Cover slab. With MS lader.

13 Black slab Top of 20 mm and 10 mm thick over

Kitchen platform with skirting of 4” th and wall dado ….. L.Sum 25000.00
Of 7’ height over kitchen platform, f approved size
And colour and full mounding the edges
In all floor only
14 Flooring Dadoing to walls of toilets and
Pooja Room with b grade Glazed Ceramic
tiles of approved make
Ground floor 396.00 50.00 sft 19800.00
First Floor 594.00 50.00 sft 29700.00

15 Add front elevation Inclu. Material & labour etc. ….. L.Sum ….. 100000.00

16 Add stair case for Gf &F.Floor ….. L.Sum ….. 40000.00

17 Cement tiles for out side flooring. ….. L.Sum ….. 30000.00

18 Add bore well with elecrical motor ….. L.Sum ….. 50000.00

19 Compound Wall In CRS Masonry of 300mm thick,

Bk work .75 cm thick 5-0' height, both side two
Coat plastering and 10' wide ms gate. ….. L.Sum ….. 40000.00

Total….Rs 1980538.43
20 Add 13 % for electrical works cost ….. ….. ….. 257470.00

21 Add 14 % for sanitary & water supply ….. ….. ….. 277275.38

construction cost Rs 2515283.80

Total 2515283.80

(Ruppese twenty five lakhs only) Or Say Rs 25,00,000/-

Date : 07-02-2009 Sign. Of Archi.

Place ; Sec-bad.
DETAIL ESTIMATION OF GROUND AND FIRST FLOOR CONSTRUCTION.

I GROUND FLOOR:
SNO DESCRIPTION QTY L B H
NOS. Feet Feet Feet
1 Earth work Excavation for columns pits. 12 1.00 4.00 4.00
And for wall foundation 2 24.00 2.00 3.00
2 48.00 2.00 3.00
Total..
Base ment filling with hard soil murrum 1 24.00 48.00 3.00
Total..

2 P.C.C. Bed 1:4:8 Prop. Under 12 4.00 4.00 0.50

Column,basement & flooring below. 2 24.00 2.00 0.50
2 48.00 2.00 0.50
Total..
3 C.R.S. work in 1:6 prop below the 2 24.00 2.00 4.00
2 48.00 2.00 4.00
Total..

4 Base ment overdamp proof course. 2 24.00 2.00

2 48.00 2.00
Total..

5 RCC (1:2:4) in Slab

Footings 12 4.00 4.00 1.75
Columns 12 1.00 0.75 14.00
Plinth beams Vertical 2 24.00 0.75 1.00
Horizontal 2 48.00 0.75 1.00
Slab beams Vertical 2 24.00 0.75 1.00
Horizontal 2 48.00 0.75 1.00
Slab 1 24.00 48.00 0.42
Lintels ( above the doors) 8 4.00 0.75 0.50
(above the windows) 8 5.00 0.75 0.50
Total..

6 Superstructure in brickmasonary 9"th.

Horizontal walls 2 24.00 0.75 9.00
Vertical walls 2 20.50 0.75 9.00

a) Deductions for opening (doors and

Windows ) Deducts Sl no 9. (-ded)
b) Deductions for RCC lintels. (-ded)
Remaing brick work. --------------- --------------- --------------- Total..
 7 a) Plastering in (CM) out side walls. 1 89 10.00
Dedection of out side doors/ windows.
D- main door. 1 3.50 7.00
DI- rooms doors. 1 3.00 7.00
W-common windows 7 4.00 4.00
W1-kitchen window 1 4.00 3.00
V-ventilators 2 2.00 2.00
Net area

b) Plastering in (CM) inside walls. 1 222 10.00

Deductions for opening (doors and (-ded)
Windows ) Total..

8 c) Plastering in (CM) ceiling. 1 24.00 48.00

Total..
9 Wood work
D- main door. 1 3.50 7.00
DI- rooms doors. 3 3.00 7.00
D2- rooms doors. 4 2.50 7.00
windows
W-common windows 5 5.00 4.00
W1-common window 2 4.00 4.00
W1-kitchen window 1 4.00 3.00
V-ventilators 2 2.00 2.00
Total..

10 Flooring
a Dinning and living room 2 25.00 18.50
b Bed room 1 15.00 10.00
c Kitchen 1 8.00 10.00
d Bed room 1 14.50 10.00
e Marble scarting. 1 222.00 0.38
Total..
11 Tiles dadoing.
Floring 2 9.00 4.50
Dadoing 2 31.50 5.00
Total..

12 Terrace impervious coat over roof slab 1 24.00 48.00

Total..
II FIRST FLOOR:
SNO DESCRIPTION QTY L B H
NOS. Feet Feet Feet
1 RCC (1:2:4) in Slab
Columns 12 1.00 0.75 9.00
Slab beams Vertical 2 24.00 0.75 1.00
Horizontal 2 48.00 0.75 1.00
Slab 1 24.00 48.00 0.42
Lintels ( above the doors) 8 4.00 0.75 0.50
(above the windows) 6 5.00 0.75 0.50
(above the ventilators) 2 3.00 0.75 0.33
Total..
2 Superstructure in brickmasonary 9"th.
Horizontal walls 2 24.00 0.75 9.00
Vertical walls 2 48.00 0.75 9.00

a) Deductions for opening (doors and

Windows ) Deducts Sl no 5. (-ded)
b) Deductions for RCC lintels. (-ded)
Remaing brick work. --------------- --------------- --------------- Total..

3 a) Plastering in (CM) out side walls. 1 144 10.00

Dedection of out side doors/ windows.
D- main door. 1 3.50 7.00
W-common windows 4 5.00 4.00
W1-window 4 4.00 4.00
V-ventilators 3 2.00 1.50
total
Net area

b) Plastering in (CM) inside walls. 1 212 10.00

Deductions for opening (doors and (-ded)
Windows ) Deducts Sl no 5. Total..

4 c) Plastering in (CM) ceiling. 1 24.00 48.00

Total..
5 Wood work
D- main door. 1 3.50 7.00
DI- rooms doors. 3 3.00 7.00
D2- rooms doors. 4 2.50 7.00
windows
W-common windows 5 5.00 4.00
W1-common window 2 4.00 4.00
W1-kitchen window 1 4.00 3.00
V-ventilators 2 2.00 2.00
Total..

6 Flooring
a Dinning and living room 2 20.00 18.50
b Bed room 1 15.00 10.00
c Kitchen 1 8.00 10.00
d Bed room 1 14.50 10.00
e Marble scarting. 1 212.00 0.38
Total..

7 Tiles dadoing.
Floring 3 9.00 4.50
Dadoing 3 31.50 5.00
Total..

8 Terrace impervious coat over roof slab 1 24.00 48.00

Total..
NO.B4/11PART,
AREDDY DIST,
VALUE Unit
Cft/Sft
192.00
288.00
576.00
1056.00 CFT 12.09 39.6552
3456.00
3456.00 CFT
4.19
96.00 3.96
48.00 8.15
96.00
240.00 CFT
384.00
768.00
1152.00 CFT

96.00
192.00
288.00 SFT

336.00
126.00
36.00
72.00
36.00
72.00
480.00
12.00
15.00
1185.00 CFT

324.00
276.75
600.75

309.50
27.00
291.25 CFT
 890.00 SFT

24.50
21.00
112.00
12.00
8.00
712.50 SFT

2220.00
309.50
1910.50 SFT

1152.00
#REF! SFT

24.50
63.00
70.00

100.00
32.00
12.00
8.00
309.50 SFT

925.00
150.00
80.00
145.00
84.36
1384.36 SFT

81.00
315.00
396.00 SFT

1152.00
1152.00 SFT

VALUE Unit
Cft/Sft

81.00
36.00
72.00
480.00
12.00
11.25
1.49
693.74 CFT
 324.00
648.00
972.00

277.50
24.74
669.77 CFT

1440.00 SFT

24.50
80.00
64.00
9.00
177.50 SFT
1262.50 SFT

2120.00
277.50
1842.50 SFT

1152.00
1152.00 SFT

24.50
63.00
70.00

100.00
32.00
12.00
8.00
277.50 SFT

740.00
150.00
80.00
145.00
80.56
1195.56 SFT

121.50
472.50
594.00 SFT

1152.00
1152.00 SFT