NAME OF WORK: PROPOSED RESIDENTIAL BUILDING

Ground Floor Detailed Estimate

S.No Description of Work Nos L B D Qty Unit Rate Amount

EARTH WORK

Earth work excavations in foundations for column footings, trenches, sumps, drains, equipment
foundations & in plinths etc in ordinary soils including shoring, strutting dewatering & pumping
1 the water atleast 100 mts away from the excavations & disposing of the surplus earth with an
initial lead of 500 M etc, complete

Column footing
C1 - F1 1 x 8 5.25 5.25 6.00 1323.00
C2 - F2 1 x 9 4.50 4.50 6.00 1093.50
Wall Foundation
East - West Direction 1 x 4 57.25 1.00 1.00 229.00
North - South Direction 1 x 4 49.50 1.00 1.00 198.00
2843.50 Cft 12.00 34122.00

Filling in basement with gravel upto Finished Floor level in layers, watering, compacting to 150
2 mm thickness and finish to given level etc complete(Assume Filling about 4'-0" Height)

Inside Filling 1 x 1 49.50 55.75 3.00 8278.88

Detuct Portico 1 x 1 17.00 16.75 -1.50 -427.13
7851.75 Cft 15.00 117776.25

ReFilling of Soil 1 x 8 5.25 5.25 4.00 882.00

1 x 9 4.50 4.50 4.00 729.00
1611.00 Cft 5.00 8055.00

PLAIN CEMENT CONCRETE WORK

Providing & laying Plain Cement Concrete of mix 1:5:10 in mud mat all foundation, using 40
3 mm maximum size & downgraded size aggregate including form work, compacting, curing,
finishing to given levels etc complete

C1 - F1 1 x 8 5.25 5.25 0.33 72.77

C2 - F2 1 x 9 4.50 4.50 0.33 60.14
Wall Foundation
East - West Direction 1 x 4 57.25 1.00 0.33 75.57
North - South Direction 1 x 4 49.50 1.00 0.33 65.34
Intermediate Walls 1 x 1 16.00 1.00 0.33 5.28
Partition Walls 1 x 1 60.75 0.75 0.33 15.04
294.13 Cft 125.00 36766.64

Providing & laying Plain Cement Concrete of mix 1:5:10 in mud mat for plinth etc, using 40 mm
4 maximum size & downgraded size aggregate including form work, compacting, curing, finishing
to given levels etc complete
Inner PCC 1 x 1 49.50 55.75 0.33 910.68
Detuct intermediate walls 1 x 2 57.25 0.75 0.33 -28.34
1 x 2 49.50 0.75 0.33 -24.50
1 x 1 16.00 0.75 0.33 -3.96
1 x 1 60.75 0.38 0.33 -7.52
846.36 Cft 125.00 105794.65

REINFORCED CEMENT CONCRETE WORK

Providing and laying Grade Beam in (1:2:4) Mix (Design Mix) using 20 mm and down graded
machine crushed stone aggregate in Grade Beam, Plinth Beam etc upto finished ground floor
5 level including vibrating, tamping, curing and rendering the concrete surfaces if required etc
complete (Excluding Cost of shuttering)

Grade beam
GB-1 1 x 5 16.00 0.75 0.75 45.00
1 x 4 16.25 0.75 0.75 36.56
1 x 4 49.50 0.75 0.75 111.38
GB-2 1 x 4 21.25 0.75 0.75 47.81
 Plinth beam 1 x 1 428.00 0.75 0.25 80.25
321.00 Cft 180.00 57780.00

Providing and laying reinforcement cement concrete of 1:2:4 (Design Mix) using 20 mm and
down graded machine crushed stone aggregate in footings, columns, rafts, walls, pedestals,
curbs, plinth beams, equipment foundtions, drains, trenches etc upto finished ground floor level
6 including vibrating, tamping, curing and rendering the concrete surfaces if required etc complete
(Excluding Cost of shuttering)

Column footing
F1 1 x 8 5.25 5.25 1.50 330.75
F2 1 x 9 4.50 4.50 1.50 273.38
604.13 Cft 180.00 108742.50
Column
C1 1 x 8 1.50 0.75 22.50 202.50
C2 1 x 9 1.25 0.75 22.50 189.84
392.34 Cft 180.00 70621.88

Sill Beams
SB-1 1 x 1 428.00 0.75 0.25 80.25
Detuct openings 1 x 1 126.50 0.75 0.25 -23.72
Partition walls 1 x 1 60.75 0.38 0.25 5.70
62.23 Cft 180.00 11200.78

Lintel Beams&Sun Shades

LB-1 1 x 1 145.50 0.75 0.50 54.56
1 x 1 190.75 0.75 0.50 71.53
Lintel Over Partition Wall 1 x 1 60.75 0.38 0.50 11.54
Sun Shade
East side 1 x 1 51.00 2.00 0.25 25.50
W 1 x 2 7.50 2.00 0.25 7.50
South 1 x 1 25.00 2.00 0.25 12.50
183.14 Cft 180.00 32964.53
Loft & Table Top
Kitchen Loft 1 x 1 10.00 0.25 2.00 5.00
Kitchen Table Top 1 x 1 22.00 0.25 2.25 12.38
Store Table Top 1 x 1 15.00 0.25 2.00 7.50
Bed-1 1 x 1 16.00 0.25 2.00 8.00
Bed-2 1 x 1 10.00 0.25 2.00 5.00
37.88 Cft 180.00 6817.50
Roof Beam
RB-1 1 x 4 57.25 0.75 1.08 186.18
RB-2 1 x 4 49.50 0.75 0.83 123.85
1 x 1 16.00 0.75 0.83 10.01
320.03 Cft 180.00 57606.12

Slab
Ground Floor Roof Slab 1 x 1 51.00 57.25 0.42 1226.30
Pooja & Store 1 x 1 9.75 9.13 0.42 37.37
1 x 1 12.25 7.00 0.42 36.02
Deduction Stair Case opening 1 x 1 7.25 12.00 0.42 -36.54
Court yard Open 1 x 1 16.00 16.25 0.42 -109.20
1153.94 Cft 180.00 207708.64
Stair Case
Stair Case Area(Including Landing) 1 x 1 35.00 3.50 0.50 61.25
61.25 Cft 180.00 11025.00

IRON AND STEEL WORK

Supply and Laying,fixing in position at all levels steel reinforcement for RCC works including
cutting, bending & binding with 16 guage MS annealed binding wire or by welding if required,
7 with necessary laps, chairs, supports, concrete cover blocks, laps etc ( Brand SS TMT, JSW, Sail,
Vizag)
 Total Steel Requirement 1 x 1 10220 - - 10220.00 Kgs 62.00 633640.00

SHUTTERING & CENTRING WORK

Providing and fixing Sheet centering and shuttering in all foundations and upto finished
Basement floor level for footings, columns,pedestals,beams, rafts, trenches, pits etc with
8 necessary structting, bracking proping etc keeping the same in position during concreting and
removal of the same after a specified period etc complete
 Grade beam
GB-1 2 x 5 16.00 - 0.75 120.00
2 x 4 16.25 - 0.75 97.50
2 x 4 49.50 - 0.75 297.00
GB-2 2 x 4 21.25 - 0.75 127.50

Plinth beam 2 x 1 428.00 - 0.25 214.00

856.00 Sq.ft 50.00 42800.00

Column footing
F1 4 x 8 5.25 - 1.50 252.00
F2 4 x 9 4.50 - 1.50 243.00
495.00 Sq.ft 50.00 24750.00
Column
C1 1 x 8 4.50 - 22.50 810.00
C2 1 x 9 4.00 - 22.50 810.00
1620.00 Sq.ft 50.00 81000.00

Sill Beams
SB-1 2 x 1 428.00 - 0.25 214.00
Detuct openings 2 x 1 126.50 - 0.25 -63.25
Partition walls 2 x 1 60.75 - 0.25 30.38
181.13 Sq.ft 50.00 9056.25

Lintel Beams&Sun Shades

LB-1 2 x 1 145.50 - 0.50 145.50
2 x 1 190.75 - 0.50 190.75
Lintel Over Partition Wall 2 x 1 60.75 - 0.50 60.75
Sun Shade
East side 1 x 1 51.00 2.25 - 114.75
W 1 x 2 7.50 2.25 - 33.75
South 1 x 1 25.00 2.25 - 56.25
601.75 Sq.ft 50.00 30087.50
Loft & Table Top
Kitchen Loft 1 x 1 10.00 2.25 - 22.50
Kitchen Table Top 1 x 1 22.00 2.50 - 55.00
Store Table Top 1 x 1 15.00 2.25 - 33.75
Bed-1 1 x 1 16.00 2.25 - 36.00
Bed-2 1 x 1 10.00 2.25 - 22.50
169.75 Sq.ft 50.00 8487.50
Roof Beam
RB-1 2 x 4 57.25 - 1.08 496.47
RB-2 2 x 4 49.50 - 0.83 330.26
2 x 1 16.00 - 0.83 26.69
853.42 Sq.ft 50.00 42671.20

Slab
Ground Floor Roof Slab 1 x 1 51.00 57.25 - 2919.75
Pooja & Store 1 x 1 9.75 9.13 - 88.97
1 x 1 12.25 7.00 - 85.75
Deduction Stair Case opening 1 x 1 7.25 12.00 - -87.00
Court yard Open 1 x 1 16.00 16.25 - -260.00
2747.47 Sq.ft 50.00 137373.44
Stair Case
Stair Case Area(Including Landing) 1 x 1 35.00 3.50 - 122.50
122.50 Sq.ft 50.00 6125.00

MASONRY WORK

Providing and laying first class Wirecut Brick masonary in cm 1:6 in superstructure using locally
available good quality approved table moulded chamber burnt stock bricks of approved quality
9 including raking the joings, curing, scaffolding etc complete.
 Sub Structure
All Round Outer Wall 1 x 2 49.50 0.75 3.00 222.75
1 x 2 57.25 0.75 3.00 257.63
480.38 Cft 170.00 81663.75
9.B Super Structure
All Outer Walls 1 x 1 209.00 0.75 10.00 1567.50
All Inner Walls 1 x 1 131.75 0.75 10.00 988.13
Wall in Sitout 1 x 1 16.00 0.75 3.00 36.00
Sitout Wall Above Lintel 1 x 1 70.25 0.75 1.75 92.20
Step-1 1 x 1 6.25 2.00 1.50 18.75
1 x 1 6.25 1.00 0.50 3.13
Step-2 1 x 1 3.25 2.00 1.50 9.75
1 x 1 3.25 1.00 0.50 1.63
 Deduction for opening
D1 1 x 1 2.75 0.75 6.00 -12.38
D 1 x 4 3.25 0.75 7.00 -68.25
ED 1 x 1 5.50 0.75 7.00 -28.88
Fw 1 x 4 4.00 0.75 6.00 -72.00
W 1 x 2 6.00 0.75 4.50 -40.50
W1 1 x 2 4.00 0.75 4.50 -27.00
W2 1 x 1 3.00 0.75 4.50 -10.13
KW 1 x 1 6.00 0.75 3.50 -15.75
KW-1 1 x 1 4.50 0.75 3.50 -11.81
O 1 x 1 3.25 0.75 7.00 -17.06
O1 1 x 1 7.00 0.75 7.00 -36.75
SW 1 x 1 6.00 0.75 6.00 -27.00
V 1 x 3 3.00 0.75 2.00 -13.50
2336.08 Cft 170.00 397133.28
Parapet Wall
All Outer Walls 1 x 1 100.00 0.75 2.75 206.25 Cft 175.00 36093.75
Court yard walls 1 x 1 48.50 0.75 3.25 118.22 Cft 175.00 20688.28

Partition Walls
4.5" Tk Walls 1 x 1 60.75 - 11.00 668.25
Deduction for opening
PD 1 x 1 4.00 - 7.00 -28.00
D1 1 x 3 2.75 - 6.00 -49.50
590.75 Sq.ft 130.00 76797.50

Steps 1 x 21 3.50 1.00 0.50 36.75

36.75 Cft 170.00 6247.50

PLASTERING WORK

Prepare the surface of all external wall at all heights and plaster in cm 1:5, 12 mm thick finished
10 smooth with wood float and sponge including scaffolding etc complete

Sub Structure
All outer Wall 1 x 2 57.25 - 3.00 343.50
1 x 2 51.00 - 3.00 306.00
Super Structure
All Outer Walls 1 x 1 216.50 - 10.50 2273.25
Sitout Wall 1 x 1 16.00 - 3.00 48.00
Sitout Wall Above Lintel 1 x 1 71.75 - 6.75 484.31
Deduction for opening
D 1 x 1 3.25 - 7.00 -22.75
ED 1 x 1 5.50 - 7.00 -38.50
Fw 1 x 4 4.00 - 6.00 -96.00
W 1 x 2 6.00 - 4.50 -54.00
W1 1 x 2 4.00 - 4.50 -36.00
W2 1 x 1 3.00 - 4.50 -13.50
KW 1 x 1 6.00 - 3.50 -21.00
KW-1 1 x 1 4.50 - 3.50 -15.75
SW 1 x 1 6.00 - 6.00 -36.00
V 1 x 3 3.00 - 2.00 -18.00
3103.56 Sq.ft 32.00 99314.00

Prepare the surfaces of all internal walls at all heights and plaster in cm 1:5, 12mm thick,
11 finished smooth with trowel and providing 6 mm x 6mm recessed grooves at the junction of all
RCC surfaces and brickwork including and scaffolding, curing, etc complete

Super Structure
All Inner Walls 1 x 1 517.63 - 10.00 5176.25
Pooj aroom top 1 x 1 8.00 8.25 - 66.00
Store room top 1 x 1 11.50 6.25 - 71.88
Deduction for opening
D1 1 x 8 2.75 - 6.00 -132.00
D 1 x 6 3.25 - 7.00 -136.50
 ED 1 x 1 5.50 - 7.00 -38.50
Fw 1 x 4 4.00 - 6.00 -96.00
W 1 x 2 6.00 - 4.50 -54.00
W1 1 x 2 4.00 - 4.50 -36.00
W2 1 x 1 3.00 - 4.50 -13.50
KW 1 x 1 6.00 - 3.50 -21.00
KW-1 1 x 1 4.50 - 3.50 -15.75
O 1 x 2 3.25 - 7.00 -45.50
O1 1 x 2 7.00 - 7.00 -98.00
SW 1 x 1 6.00 - 6.00 -36.00
V 1 x 3 3.00 - 2.00 -18.00
4573.38 Sq.ft 32.00 146348.00

Prepare the surfaces of Ceilings and plaster in cm 1:5, 12mm thick, finished smooth with trowel
12 and providing 6 mm x 6mm recessed grooves at the junction of all RCC surfaces and brickwork
including and scaffolding, curing, etc complete

Ceiling
Overall Ceiling 1 x 1 49.50 55.75 - 2759.63
Below Waist Slab 1 x 1 30.00 3.75 - 112.50
Pooja 1 x 1 8.25 8.00 - 66.00
Store 1 x 1 11.13 5.88 - 65.36
Detuct wall 1 x 1 210.50 0.75 - -157.88
Detuct Court yard 1 x 1 16.00 16.25 - -260.00
Detuct Staircase 1 x 1 12.00 7.50 - -90.00
2495.61 Sq.ft 32.00 79859.50
Sun Shade and loft
East side 1 x 1 51.00 4.25 - 216.75
W 1 x 2 7.50 4.25 - 63.75
South 1 x 1 25.00 4.25 - 106.25
Kitchen Loft 1 x 1 10.00 4.25 - 42.50
Kitchen Table Top 1 x 1 22.00 4.75 - 104.50
Store Table Top 1 x 1 15.00 4.75 - 71.25
Bed-1 1 x 1 16.00 4.75 - 76.00
Bed-2 1 x 1 10.00 4.75 - 47.50
728.50 Sq.ft 45.00 32782.50

Parapet Wall
All Outer Walls 1 x 1 100.00 - 6.25 625.00
Courtyard wall 1 x 1 48.50 - 7.25 351.63
976.63 Sq.ft 36.00 35158.50

FLOORING & TILING

Laying Granite Slab of Size (Maximum 4'x8') on flooring with specified Pattern
( thickness 20mm maximum) with cement mortar 1:4 (1cement : 4 coarse sand) and pointing
with Laterite joint filler compound or approved equivalent , to matching shade etc. all complete
13
as per Particular Specification and as directed by Clint. (Excluding of Nosing works,
Boarder Works, Doors & windows Jams Work.)

FLOORING ( Cost of Granite considered as Rs.80 per sq.ft)

Living 1 x 1 16.00 22.00 - 352.00
Bed Room-1 1 x 1 16.00 16.00 - 256.00
Bed Room-2 1 x 1 10.00 16.00 - 160.00
1 x 1 5.00 6.50 - 32.50
Dining 1 x 1 16.00 16.00 - 256.00
Pooja 1 x 1 8.00 8.25 - 66.00
Store 1 x 1 11.13 5.88 - 65.36
Kitchen 1 x 1 16.00 10.00 - 160.00
1 x 1 4.50 6.25 - 28.13
Gap bw Hall to bed rooms 1 x 1 190.00 - - 190.00
Sitout 1 x 1 312.00 - - 312.00
Dressing-1 1 x 1 7.63 5.63 - 42.89
Steps 1 x 1 6.25 3.50 - 21.88
Steps Side Face 1 x 2 1.50 - - 3.00
StairCase Steps 1 x 23 3.50 1.50 - 120.75
Jams 1 x 1 43.75 0.75 - 32.81
2099.31 Sq.ft 150.00 314896.88
 Paving with cement based hydraulically pressed anti-skid ceramic flooring tiles with pattern
design of size 300 x 300 x 8mm approved quality and colour set in cement mortar 1:3 (one
cement and three sand) 20mm thick and pointing with white cement mixed with colouring
14
pigments to full depth of tiles including perfectly and neatly finished in all floors. Toilets / Bath
Rooms

FLOORING ( Cost of Tile is considered as Rs.60 per sq.ft)

Bathroom & Toilet 1 x 1 8.00 5.63 - 45.00
1 x 1 5.13 10.00 - 51.25
96.25 Sq.ft 120.00 11550.00

Wall Tiling ( Cost of Tile considered as Rs.60 per sq.ft)

Kitchen 1 x 1 18.00 - 6.75 121.50
Bathroom & Toilet 1 x 1 27.25 - 10.00 272.50
1 x 1 30.25 - 10.00 302.50
Deduction for opening
Kitchen Window 1 x 1 6.00 - 3.50 -21.00
1 x 1 4.50 - 3.50 -15.75
Ventilator 1 x 2 3.00 - 2.00 -12.00
Door-1 1 x 2 2.75 - 6.00 -33.00
614.75 Sq.ft 120.00 73770.00
Wall Skirting ( Cost of Tile considered as Rs.60 per ft)
inside rooms 1 x 1 385.63 - - 385.63 Rft 110.00 42418.75
on sitout an portico 1 x 1 70.00 - - 70.00 Rft 110.00 7700.00

WHITE WASHING / PATTI WORK

15 Prepare the surfaces of all external wall at all heights and apply 1 coats of
White Wash of approved make and shade and 3 Coat of Brila Wall Care Patty
including a coat of primer, curing etc complete
Outer Wall 1 x 1 - - 3103.56 3103.56
3103.56 Sq.ft 22.00 68278.38

16 Prepare the surfaces of all Internal walls, Ceiling at all heights and apply 1
coats of White Wash of approved make and shade and 3 Coat of Brila Wall
Care Patty including a coat of primer, curing etc complete
Inner Wall 1 x 1 - - 3963.94 3963.94
Ceiling 1 x 1 - - 3224.11 3224.11
Parapets 1 x 1 - - 976.63 976.63
7188.05 Sq.ft 22.00 158137.03

MISCELLENEOUS WORK

Weathering course concrete using best quality broken brick jelly of size 20mm uniform gauge in
pure slaked lime in the proportion of brick jelly to lime being 32 to 12 1/2 by volume and laid
over the RCC roof slab in a single layer and consolidated to the finished volume and laid over the
17 RCC roof slab in a single layer and consolidated to the finished surface constantly wet by
sprinkling jaggery and lime water etc. complete complying with standard specification.

a.) Surki
As Per Open Terrrace Area 1 x 1 1072.00 - - 1072.00
1072.00 Sq.ft 40.00 42880.00
b.) Ellice Pattern (2" Tk Average )
As Per Open Terrrace Area 1 x 1 1072.00 - - 1072.00
1072.00 Sq.ft 45.00 48240.00
Total Cost 3662930
Covered Area 2919.75 Sq Ft.
Cost / Sq Ft 1255 Rs
NOTE:-.
1.) Basement Filling is assumed as 3'0" (Average) from NGL.
2.) Clear Head Room is Assumed As 10'-0" From FFL Excluding living Hall, Living Hall 9'-6" From FFL.
3.) UG Sump, Septic Tank, Compound Wall, Out Side Toilet Cost not included in the above Estimate.
4.) If there is a Necessary of Rock Breaker in foundation that will be of Client Scope.
5.) Cost os Electrical, Plumbing (Both Material and Labour), Granite & Tile (Only Material) Not Included in the Estimate.
6.) Cost of Doors, Windows, Grills, Interior Works not included in the Estimate.
7.) Elevation Cost not Included in the Estimate.

GENERAL TERMS AND CONDITIONS

1. Incase of Marginal increase (5%) in the basic prices of the raw material shall be taken care by our self.
More than that shall be compensated as per the actual by Client.
2. Soil in all the places is considered porous/soft, incase of hard rock coming in any place, actual cost for
hard rock foundation shall be compensated as per actual.
3. Quantity of work will be as per the site condition, all the quantity calculated in the estimate is as per the
drawing, site condition may vary, so the cost shall be as per the site condition ( if the Quantity variation is
above 5%) .
4. Water for curing, compacting, etc., and power shall be provided to us by client at site during the
commencement of Construction.
5. Time delay due to bad weather or any unavoidable conditions is not considered while preparing the work
schedule chart, that delay shall be recorded then and there.
6. Items rates have been arrived from few basic rates given below:
a.) Cement Rs.350/Bag
b.) River sand Rs.3800/Unit
c.) 20mm, Jelly Rs.2200/Unit
d.) 40mm, Metal Rs.2200/Unit
e.) Wirecut Bricks Rs.5.50/Brick
f.) Fly Ash Bricks Rs.5.0/Brick
g.) Reinforcement Steel Rs.48000/Mt
h.) Basement Gravel Rs.1000/Unit
7. Any other non schedule work shall be carried out on mutual concern.
8. Payment shall be made as per Annuxer 1