Scribd Logo
Upload

Welcome to Scribd!

  • 34 views

    Estimate For IIS

    Uploaded by

    Navam Nanthan
    The document provides an estimate for the construction of a house including various items and their quantities. It includes earth works, masonry work, concrete work, carpentry, roofing, plastering, painting, plumbing, electrical work and miscellaneous items. A construction program is also provided showing the workers required each month and their progress. Finally, a cash flow statement shows the monthly expenses on materials, labor and overheads and cumulative payments. The total estimated cost for construction of the house is Rs. 5,200,000.

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content

    You might also like

    Estimate For IIS

    Uploaded by

    Navam Nanthan
    34 views14 pages
    The document provides an estimate for the construction of a house including various items and their quantities. It includes earth works, masonry work, concrete work, carpentry, roofing, plastering, painting, plumbing, electrical work and miscellaneous items. A construction program is also provided showing the workers required each month and their progress. Finally, a cash flow statement shows the monthly expenses on materials, labor and overheads and cumulative payments. The total estimated cost for construction of the house is Rs. 5,200,000.

    Original Description:

    Building Estimate sample

    Original Title

    Estimate for IIS

    Copyright

    © © All Rights Reserved

    Available Formats

    XLS, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document provides an estimate for the construction of a house including various items and their quantities. It includes earth works, masonry work, concrete work, carpentry, roofing, plastering, painting, plumbing, electrical work and miscellaneous items. A construction program is also provided showing the workers required each month and their progress. Finally, a cash flow statement shows the monthly expenses on materials, labor and overheads and cumulative payments. The total estimated cost for construction of the house is Rs. 5,200,000.

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xls, pdf, or txt
    34 views14 pages

    Estimate For IIS

    Uploaded by

    Navam Nanthan
    The document provides an estimate for the construction of a house including various items and their quantities. It includes earth works, masonry work, concrete work, carpentry, roofing, plastering, painting, plumbing, electrical work and miscellaneous items. A construction program is also provided showing the workers required each month and their progress. Finally, a cash flow statement shows the monthly expenses on materials, labor and overheads and cumulative payments. The total estimated cost for construction of the house is Rs. 5,200,000.

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xls, pdf, or txt
    of 14

    Estimate for Construction of House

    NO
    A

    DESCRIPTION
    Earth Works
    Site clearing
    Excavation for wall foundation(2'*2') and Column
    Footing
    Earth Filling & Compacting the Floor
    Masonry Work
    Random Rubble Masonry in cement sand mortar 1:5 in
    foundation up to DPC Level
    5'' Block work Casting and Placing
    4'' Block work Casting and Placing
    Concrete Work
    Lean concrete 1:3:6(1'') for Wall Foundation & Column
    Footing
    Column Footing including 10mm tor bar & F/W as per
    details
    Column Concreting including 4Nos 12mm tor bar &
    F/W and plastering
    Beam concreting including R/F details in drawing and
    Formwork
    4'' Slab concreting including R/F and Formwork
    Lintel 6''*4'' including R/F and F/W
    Arch Lintel 6''*4'' including R/F and F/W
    3'' Floor concrete 1:21/2:5 including ramping on front
    site

    Carpentry and Joiner


    Under ceiling comprising of 4*2 joists and 2*2 bearers
    in class 1 timber including
    Main Door with design D1 Muthurai (5''*4'') including
    Varnish Painting
    Internal doors D2 Vempu
    Internal doors D2 Muthurai
    Door D3 Muthurai
    Bath room door plastic
    Window W1
    Window W2
    Fanlight

    Page 1 of 14

    QUANTITY
    1.00

    UNIT
    Item

    14.00 Cube
    17.00 Cube

    19.00 Cube
    15.50 Sqrs
    16.50 Sqrs

    7.00

    Sqrs

    4.00

    Nos

    48.00

    L.ft

    25.00

    L.ft

    6.25
    340.00
    34.00

    Sqrs
    L.ft
    L.ft

    17.00

    Sqrs

    17.50

    Sqrs

    1.00
    1.00
    3.00
    4.00
    2.00
    6.00
    4.00
    4.00

    Nos
    Nos
    Nos
    Nos
    Nos
    Nos
    Nos
    Nos

    NO
    E

    DESCRIPTION
    Roof Work
    Roof frame work
    ridge tiling
    9'' Valance board
    Upvc gutter
    Down pipe

    QUANTITY

    Plasterer
    DPC
    Plinth Plaster
    Tiling
    Plastering internal
    Plastering external
    sofit plastering

    3.50
    2.25
    19.50
    48.50
    15.50
    12.50

    Sqrs
    Sqrs
    Sqrs
    Sqrs
    Sqrs
    Sqrs

    15.50
    48.50
    12.50

    Sqrs
    Sqrs
    Sqrs

    1.00
    1.00
    1.00
    1.00
    2.00
    1.00

    No
    No
    No
    No
    No
    Item

    7.00
    10.00
    12.00
    6.00
    2.00
    1.00

    No
    No
    No
    No
    No
    No

    1.00
    30.00
    55.00

    Item
    L.ft
    L.ft

    Electrical work
    Fan with wiring
    Tube light
    Bulb
    5 amp
    15 amp
    Main

    Sqrs
    L.ft
    L.ft
    L.ft
    L.ft

    Plumbing
    Commode with necessary pipe lines
    Squatting pan with necessary pipe lines
    Wash basin with necessary pipe lines
    Sink with necessary pipe lines
    bib tap and showers
    Pipe lines connected to existing pit

    21.00
    110.00
    172.00
    172.00
    96.00

    Painting
    External
    Internal
    Soffit

    UNIT

    Miscellaneous
    work top and chimney
    design work for Verandah
    cement grill work for above verandah
    Page 2 of 14

    NO

    DESCRIPTION
    Construction of Boundary wall
    Construction of water tank
    Construction of soakage pit
    Landscaping

    Earth Works

    Masonry Work

    C
    D

    Concrete Work
    Carpentry and Joiner

    Roof Work

    Plasterer

    Painting

    Plumbing

    Electrical work

    Miscellaneous

    QUANTITY UNIT
    200.00 L.ft
    1.00 Item
    1.00 Item
    1.00 Item

    Total
    Discount
    Grand total

    Page 3 of 14

    RATE

    AMOUNT

    5000.00

    5000.00

    1500.00
    2400.00

    21000.00
    40800.00
    66,800.00

    21000.00
    17500.00
    15500.00

    399000.00
    271250.00
    255750.00
    926,000.00

    8000.00

    56000.00

    5000.00

    20000.00

    650.00

    31200.00

    500.00

    12500.00

    55000.00
    450.00
    500.00

    343750.00
    153000.00
    17000.00

    9000.00

    153000.00
    786,450.00

    22000.00

    385000.00

    36000.00
    18500.00
    21500.00
    19500.00
    10000.00
    29500.00
    26500.00
    4000.00

    36000.00
    18500.00
    64500.00
    78000.00
    20000.00
    177000.00
    106000.00
    16000.00
    901,000.00
    Page 4 of 14

    RATE

    AMOUNT

    29500.00
    100.00
    175.00
    160.00
    150.00

    619500.00
    11000.00
    30100.00
    27520.00
    14400.00
    702,520.00

    5500.00
    4500.00
    26000.00
    3500.00
    3500.00
    4200.00

    19250.00
    10125.00
    507000.00
    169750.00
    54250.00
    52500.00
    812,875.00

    2000.00
    2000.00
    2000.00

    31000.00
    97000.00
    25000.00
    153,000.00

    10500.00
    4000.00
    5000.00
    6000.00
    3000.00
    20000.00

    10500.00
    4000.00
    5000.00
    6000.00
    6000.00
    20000.00
    51,500.00

    6000.00
    2500.00
    1500.00
    1750.00
    2250.00
    15000.00

    42000.00
    25000.00
    18000.00
    10500.00
    4500.00
    15000.00
    115,000.00

    30000.00
    250.00
    250.00

    30000.00
    7500.00
    13750.00
    Page 5 of 14

    RATE
    1550.00
    250000.00
    75000.00
    50000.00

    AMOUNT
    310000.00
    250000.00
    75000.00
    50000.00
    736,250.00

    66,800.00
    926,000.00
    786,450.00
    901,000.00
    702,520.00
    812,875.00
    153,000.00
    51,500.00
    115,000.00
    736,250.00
    5251395.00
    1395.00
    5,250,000.00

    Page 6 of 14

    Construction Programme
    Se.no

    Work

    Site Mobilization

    Earth Works

    3
    4
    5
    6
    7
    8
    9
    10
    11

    No.of workers
    Skill , UnSkill

    62

    Masonry Work

    156

    274

    Concrete Work
    Carpentry and Joiner

    32

    84

    188

    112

    49

    58

    185

    180

    70

    30

    14

    14

    22

    22

    130

    260

    846

    1096

    Roof Work
    Plasterer
    Painting
    Plumbing
    Electrical work
    Miscellaneous
    Total Workers

    1st Month

    2nd Month

    3rd Month

    4th Month

    S 105, U 210

    S 160, U 230

    S 150, U 190

    S 180, U 180

    5th Month

    6th Month

    S 136, U 150

    S 115, U 136

    Item

    Description

    1
    2
    3
    4
    5

    Progress each month %


    Cumulative Progress %
    Progress in rupees Rs
    Cumulative Progress in rupees Rs
    Preliminaries
    Revenue:
    Payments
    Cumulative payments
    6 Purchase of Materials
    1. cement
    2. sand
    3. Metal
    4. Soil for earth filling
    5. Rubbles
    6. Shuttering materials
    7. Steel
    8. Roof Materials
    9. Carpentary items
    9. Plumbing Items
    10. Electrical Items
    11. tiles
    12. Paint
    Total Materials Monthly
    Cumulative materials
    Man Power
    a. Labour
    b. Mason
    c. Carpenter

    End of 1st

    End of 2nd

    End of 3rd

    End of 4th

    End of 5th

    Month
    Month
    Month
    Month
    Month
    12.50%
    20.19%
    25.00%
    21.15%
    14.42%
    12.50%
    32.69%
    57.69%
    78.85%
    93.27%
    650,000.00 1,050,000.00 1,300,000.00 1,100,000.00
    750,000.00
    650,000.00 1,700,000.00 3,000,000.00 4,100,000.00 4,850,000.00

    585,000.00
    945,000.00 1,210,000.00
    585,000.00 1,530,000.00 2,740,000.00
    50,000.00
    10,000.00
    10,000.00
    50,000.00
    25,000.00
    10,000.00

    200,000.00
    30,000.00
    50,000.00
    20,000.00
    50,000.00

    200,000.00
    30,000.00
    75,000.00

    100,000.00
    30,000.00
    40,000.00

    20,000.00

    200,000.00
    300,000.00

    400,000.00

    150,000.00

    25,000.00
    20,000.00

    30,000.00
    50,000.00
    150,000.00

    155,000.00
    155,000.00

    370,000.00
    805,000.00
    720,000.00
    275,000.00
    525,000.00 1,330,000.00 2,050,000.00 2,325,000.00

    115,500.00
    73,500.00

    126,500.00

    104,500.00

    99,000.00

    82,500.00

    d. Blacksmith
    e. Plumber
    f. Painter
    g. Electrician
    Total labour cost
    Cumulative labour cost
    Overheads
    Interest
    Total expences
    Total Cumulative Expencess

    189,000.00
    126,500.00
    104,500.00
    99,000.00
    82,500.00
    189,000.00
    315,500.00
    420,000.00
    519,000.00
    601,500.00
    80,000.00
    75,000.00
    60,000.00
    60,000.00
    60,000.00
    20,000.00
    20,000.00
    20,000.00
    20,000.00
    20,000.00
    444,000.00
    591,500.00
    989,500.00
    899,000.00
    437,500.00
    444,000.00 1,035,500.00 2,025,000.00 2,924,000.00 3,361,500.00

    60000001

    2
    3
    4
    5000000
    5
    6
    9
    4000000
    18

    444000
    1035500
    2025000
    2924000
    3361500
    3591300
    3591300
    3591300

    0
    0
    585000
    1530000
    2740000
    3840000
    4940000
    5200000

    3000000

    2000000

    1000000

    0
    0

    10

    12

    14

    16

    1000000

    0
    0

    10

    12

    14

    16

    End of 6th

    End of 9th

    End of 18th

    Month

    Month

    Month

    6.73%
    100.00%
    350,000.00
    5,200,000.00

    1,100,000.00 1,100,000.00
    260,000.00
    3,840,000.00 4,940,000.00 5,200,000.00

    25,000.00
    50,000.00
    75,000.00
    2,400,000.00
    74,800.00

    74,800.00
    676,300.00
    60,000.00
    20,000.00
    229,800.00
    3,591,300.00 3,591,300.00 3,591,300.00

    Colu
    mn D

    12

    14

    16

    18

    20

    12

    14

    16

    18

    20

    You might also like