Abstract Estimate for proposed construction of RCC roof GF & FFr residential building

in plot no.48 S.No: 111/2d1,111/3A1A at Jeemangalam Villge, Bagalur Panchayat,Hosur

Taluk,Krishnagiri Dist.

Name of Owner : Mrs.VIMALA

S.No. Description Qty. Rate Per Amount

Earth work excavation and depositing on bank with initial

1 65.00 350 M3 22750.00
lead and lift in HG soil etc.

PI.C.C. 1 : 5 : 10 for foundation concrete using 40mm ISS

2 HBG metal including cost and conveyance of all materials to 8.00 5500 M3 44000.00
site etc., complete

R.R. Masonry in C.M. 1 : 6 using new rough stones and bond

3 stones including cost and conveyance of all materials to site 55.00 2000 M3 110000.00
etc., complete

Plinth beam in R.C.C. using 20mm HBS jelly including cost

4 2.00 6000 M3 12000.00
for curing etc., complete.

Supplying and filling of River sand for basement including all

5 32.00 1200 M3 38400.00
materials to site and labour etc. complete

Superstructure with B.W. in C.M. 1 : 6 using table moulded

6 bricks including cost and conveyance of all materials to site 39.00 1500 M3 58500.00
etc., complete

R.C.C. 1 : 2 : 4 for roof slab lintel & sunshade using 20 mm

7 ISS HBG metal including cost and conveyance of all materials 14.00 2500 M3 35000.00
to site etc., complete

Supply & fabrication of steel reinforcement including,

8 centering, shuttering and curing etc. 1963.00 50 Kg 98150.00

Supply of fixing of Countrywood MainDoor including cost of

9 Hold fast, Hinges, Tower bolt, nails and Lock with labour 3.00 3500 M2 10500.00
charges etc., complete

Supply of fixing of Countrywood FlushDoors including cost

10 of Hold fast, Hinges, Tower bolt, nails and Lock with labour 8.00 4500 M2 36000.00
charges etc., complete

Supply & fixing of Countrywood framed glazed windows &

11 Ventilators including cost of Hold fast, Hinges, Tower bolt, 14.00 6500 M2 91000.00
nails and Lock with labour charges etc., complete

Plastering in C.M. 1 : 4 12mm thick including cost and

12 364.00 350 M2 127400.00
conveyance of all materials to site etc., complete

Page 1
S.No. Description Qty. Rate Per Amount

Ceiling Plastering in C.M 1:3 including cost and conveyance

13 77.00 200 M2 15400.00
of all materials to site etc., complete

Flooring Concrete in C.C. 1 : 5 : 10 using 40 mm using 40mm

14 ISS HBG metal including cost and conveyance of all materials 12.00 4000 M3 48000.00
to site etc., complete

Floor finish with vetrified tiles in C.M.1:3 including all

15 77.00 2500 M2 192500.00
materials to site and labour charges for laying etc., complete

White washing two coats with shell lime including all for
16 442.00 60 M2 26520.00
plastering surface of walls.

Colour washing two coats with Exterior Emulsion and over

17 one coat Acrylic Primer including all for plastering surface of 180.00 250 M2 45000.00
walls.

Colour washing two coats with Interior Emulsion with one

18 coat of primer, three coats of wall putty including all for 235.00 200 M2 47000.00
plastering surface of walls.

Painting two coats with approved enamel paint including all

19 Rolling shutters ,Doors, Windows & Ventilators with labour 64.00 550 M2 35200.00
charges etc.,

20 Providing Water facilities L.S. 30000.00

21 Providing Electrification L.S. 20000.00

22 Construction of Septic tank with Sanitary arrangements L.S. 20000.00

23 Construction of Staircase with Grills L.S. 29000.00

24 Other unforseen items. L.S. 7680.00

TOTAL 1,200,000.00

Rupees Twelve Lakhs only

Page 2
X1V2X1

Page 3
 Detailed Estimate for proposed construction of RCC roof GF & FFr residential
building in plot no.48 S.No: 111/2d1,111/3A1A at Jeemangalam Villge, Bagalur
Panchayat,Hosur Taluk,Krishnagiri Dist.

Name of Owner : Mrs.VIMALA

S.No. Description Nos. L B D Qty

1 Earth work excavation and depositing on bank with initial lead and lift in HG soil etc.

Walls alround 1 36.12 0.91 1.37 45.03

Cross wall 1 6.94 0.91 1.37 8.65
Cross wall 2 4.20 0.91 1.37 10.47
Lumpsum 0.84
Total 65.00 M3

PI.C.C. 1 : 5 : 10 for foundation concrete using 40mm ISS HBG metal including cost and conveyance of
2 all materials to site etc., complete

Walls alround 1 36.12 0.91 0.15 4.93

Cross wall 1 6.94 0.91 0.15 0.95
Cross wall 2 4.20 0.91 0.15 1.15
Lumpsum 0.98
Total 8.00 M3

R.R. Masonry in C.M. 1 : 6 using new rough stones and bond stones including cost and conveyance
3 of all materials to site etc., complete

Ist Footing :
Walls alround 1 36.12 0.76 0.61 16.75
Cross wall 1 7.09 0.76 0.61 3.29
Cross wall 2 4.35 0.76 0.61 4.03
IInd Footing :
Walls alround 1 36.12 0.61 0.61 13.44
Cross wall 1 7.24 0.61 0.61 2.69
Cross wall 2 4.50 0.61 0.61 3.35
Basement :
Walls alround 1 36.12 0.46 0.46 7.64
Cross wall 1 7.39 0.46 0.46 1.56
Cross wall 2 4.65 0.46 0.46 1.97
Lumpsum 0.28
Total 55.00 M3

4 Plinth beam in R.C.C. using 20mm HBS jelly including cost for curing etc., complete.

Walls alround 1 36.12 0.23 0.15 1.25

Cross wall 1 7.62 0.23 0.15 0.26

Page 4
S.No. Description Nos. L B D Qty
Cross wall 2 4.88 0.23 0.15 0.34
Lumpsum 0.15
Total 2.00 M3

Supplying and filling of River sand for basement including all materials to site and labour etc.
5 complete

Inside Hall-GF 1 4.65 4.65 0.46 9.95

Dining / Kitchen 1 2.28 4.65 0.46 4.88
Bedroom 1 4.65 4.65 0.46 9.95
Toilet 1 2.21 0.99 0.46 1.01
Bedroom 1 2.28 4.65 0.46 4.88
Toilet 1 0.99 0.99 0.46 0.45
Lumpsum 0.90
Total 32.00 M3

Superstructure with B.W. in C.M. 1 : 6 using table moulded bricks including cost and conveyance of
6 all materials to site etc., complete

Walls alround - GF 1 36.12 0.23 2.90 24.09

Cross wall 1 7.62 0.23 2.90 5.08
Cross wall 2 4.88 0.23 2.90 6.51
Partitian wall 1 6.40 0.15 2.90 2.78
Parapet wall 1 36.12 0.23 0.61 5.07
Total(A) 43.54
Deduction
Door D 1 1.00 0.23 2.13 0.49
Door D1 2 0.91 0.23 2.13 0.89
D2 2 0.76 0.15 2.13 0.49
Archopen AO 1 1.00 0.23 2.13 0.49
Window W 8 1.22 0.23 1.22 2.74
Ventilator V 2 0.91 0.23 0.61 0.26
Total(B) 5.35
Total(A) - Total(B)} 38.19
Lumpsum 0.81
Total 39.00 M3

R.C.C. 1 : 2 : 4 for roof slab, lintel & sunshade using 20 mm ISS HBG metal including cost and
7 conveyance of all materials to site etc., complete

Roof Slab over GF 1 8.08 10.44 0.12 10.12

Portico 1 4.88 3.05 0.12 1.79
TOTAL-A 11.91
Lintel

Page 5
S.No. Description Nos. L B D Qty
Door D 1 1.40 0.23 0.15 0.05
Door D1 2 1.31 0.23 0.15 0.09
D2 2 1.16 0.15 0.15 0.05
Archopen AO 1 1.40 0.23 0.15 0.05
Window W 8 1.62 0.23 0.15 0.45
Ventilator V 2 1.31 0.23 0.15 0.09
Sunshade
Door D 1 1.40 0.46 0.08 0.05
Window W 8 1.62 0.46 0.08 0.48
TOTAL-B 1.31
TOTAL-A + TOTAL-B 13.21
Lumpsum 0.79
Total 14.00 M3

8 Supply & fabrication of steel reinforcement including, centering, shuttering and curing etc.

Roofslab 11.91 150.00 Kgs/M3 1786.31

Lintel & Sunshade 1.31 135.00 Kgs/M3 176.19
Lumpsum 0.50
Total 1963.0 Kgs

Supply of fixing of Countrywood MainDoor including cost of Hold fast, Hinges, Tower bolt, nails and
9 Lock with labour charges etc., complete

Door D 1 1.00 - 2.13 2.13

Lumpsum 0.87
Total 3.00 M2

Supply of fixing of Countrywood FlushDoors including cost of Hold fast, Hinges, Tower bolt, nails and
10 Lock with labour charges etc., complete

Door D1 2 0.91 - 2.13 3.88

D2 2 0.76 - 2.13 3.24
Lumpsum 0.89
Total 8.00 M2

Supply & fixing of Countrywood framed glazed windows & Ventilators including cost of Hold fast,
11 Hinges, Tower bolt, nails and Lock with labour charges etc., complete

Window W 8 1.22 - 1.22 11.91

Ventilator V 2 0.91 - 0.61 1.11
Lumpsum 0.98
Total 14.00 M2

Page 6
S.No. Description Nos. L B D Qty

Plastering in C.M. 1 : 4 12mm thick including cost and conveyance of all materials to site etc.,
12 complete

Outside all-round -GF 1 37.04 - 4.27 158.16

Inside Hall-GF 1 19.52 - 2.90 56.61
Dining / Kitchen 1 14.78 - 2.90 42.86
Bedroom 1 19.52 - 2.90 56.61
Toilet 1 7.32 - 2.90 21.23
Bedroom 1 14.78 - 2.90 42.86
Toilet 1 4.88 - 2.90 14.15
Parapet Wall 1 35.20 - 0.61 21.47
TOTAL[A] 413.95

Deduction :

Qty. as per item No : (9+10+11) x 2 50.00

TOTAL[A] - Deduction 363.95
Lumpsum 0.05
Total 364.00 M2

13 Ceiling Plastering in C.M 1:3 including cost and conveyance of all materials to site etc., complete

Inside Hall-GF 1 4.88 4.88 - 23.81

Dining / Kitchen 1 2.51 4.88 - 12.25
Bedroom 1 4.88 4.88 - 23.81
Toilet 1 2.44 1.22 - 2.98
Bedroom 1 2.51 4.88 - 12.25
Toilet 1 1.22 1.22 - 1.49
Lumpsum 0.41
Total 77.00 M2

Flooring Concrete in C.C. 1 : 5 : 10 using 40 mm using 40mm ISS HBG metal including cost and
14 conveyance of all materials to site etc., complete

Inside Hall-GF 1 4.88 4.88 0.15 3.57

Dining / Kitchen 1 2.51 4.88 0.15 1.84
Bedroom 1 4.88 4.88 0.15 3.57
Toilet 1 2.44 1.22 0.15 0.45
Bedroom 1 2.51 4.88 0.15 1.84
Toilet 1 1.22 1.22 0.15 0.22
Lumpsum 0.51
Total 12.00 M3
Page 7
S.No. Description Nos. L B D Qty

Floor finish with Mosaic tiles in C.M.1:3 including all materials to site and labour charges for laying
15 etc., complete

Inside Hall-GF 1 4.88 4.88 - 23.81

Dining / Kitchen 1 2.51 4.88 - 12.25

Bedroom 1 4.88 4.88 - 23.81

Toilet 1 2.44 1.22 - 2.98

Bedroom 1 2.51 4.88 - 12.25

Toilet 1 1.22 1.22 - 1.49

Lumpsum 0.41
Total 77.00 M2

16 White washing two coats with shell lime including all for plastering surface of walls.

Qty. as per item No. 12 & 13 441.00

Lumpsum 1.00

Total 442.00 M2

Colour washing two coats with Exterior Emulsion and over one coat Acrylic Primer including all for
17 plastering surface of walls.

Qty. as per item No. 12 179.63

Lumpsum 0.37
Total 180.00 M2

Colour washing two coats with Interior Emulsion with one coat of primer, three coats of wall putty
18 including all for plastering surface of walls..

Qty. as per item No. 12 234.32

Lumpsum 0.68

Total 235.00 M2

Painting two coats with approved enamel paint including all Rolling shutters ,Doors, Windows &
19 Ventilators with labour charges etc.,

Doors 11.00 M2 2.25 24.76

Windows & Ventilators 14.00 M2 2.75 38.49
Lumpsum 0.75

Total 64.00 M2

20 Providing Water facilities L.S.

21 Providing Electrification L.S.

22 Construction of Septic tank with Sanitary arrangements L.S.

23 Construction of Staircase with Grills L.S.

Page 8
S.No. Description Nos. L B D Qty

24 Other unforseen items. L.S.

Page 9
Page 10