DETAILED AND ABSTRACT ESTIMATE OF MR.

RAJESH KOLLAPALLY

Sl No SPECIFICATIONS NO L(m) B(m) H(m) QTY. UNIT RATE(Rs)

1 Foundation work
Earth work excavation in hard soil and depositing on bank with initial lead up to 1.5 m including
breaking clouds, watering, ramming and sectioning of spoil bank etc, including cost of all materials and
labours

Earth excavation m3
F1 6 1.25 1.25 1.5 14.06
F2 6 1.55 1.55 1.5 21.62
F3 7 1.85 1.85 1.5 35.94
F4 3 2.15 2.15 1.5 20.80
F5 1 1.85 3.05 1.5 8.46
RT WALL 1 45.83
Extra 1 m3
Total 147.72 m3
Say 148 m3 1050
Providing and laying P.C.C 1:4:8 using 40 mm nominal size broken stone including consolidation,
watering, curing etc complete (including cost of all materials and labours) for foundation bottom

PCC m3
F1 6 0.95 0.95 0.1 0.54
F2 6 1.25 1.25 0.1 0.94
F3 7 1.55 1.55 0.1 1.68
F4 3 1.85 1.85 0.1 1.03
F5 1 1.55 2.75 0.1 0.43
RT WALL 2.26
Cellar floor 1 17.05 0.1 1.71
Extra 0.25 m3
Total 8.83 m3
Say 9 m3 11500
Providing and laying RCC 1:1.5:3 using 20mm broken stone including cost of all materials and labours for
ISOLATED FOOTING .

FOOTING 9.17 m3
DATION PAD FOR RT WALL 9.46 m3
Total 18.63 m3
Providing and laying RCC 1:1.5:3 using 20mm broken stone including cost of all materials and labours for
COLUMN
STUB COLUMN 0 2.00 m3
RT WALL 14.83 m3
 Extra 1.00
Total 17.83 m3
Providing and laying RCC 1:1.5:3 using 20mm broken stone including cost of all materials and labours
for plinth beam
Plinth beam 1 127 0.2 0.4 10.12 m3
1 14 0.2 0.55 1.55
EXTRA 1.00
Total 13 m3
Total footing concrete 49.1 m3 24000
GROUND FLOOR
1 Brickwork in cement mortar1: 6 for superstructure using Ist class wire cut bricks of
22.5X10.5X7.5cm size.
GROUND FLOOR 1 110.65 0.2 2.8 61.964 m3
1 14.497 0.15 2.8 6.08874 m3
Deductions
windows 5.766 m3
doors 5.355 m3
TOTAL 11.121 m3
Net Quantity 56.93174 m3 9500
2 Reinforced cement concrete 1:1.5:3, using 20mm b/s for lintel, beam, sunshade, pillar and floor
slab and roof slab
LINTEL 1 110.65 0.2 0.15 3.3195 m3
SITOUT AND m3
CARPORCH BEAM 1 30.18 0.2 0.4 2.4144
SITOUT AND m3
CARPORCH SLAB 1 0 0 0 6.78
COLUMN 3.36
SUNSHADE 2.75695 m3
ROOF BEAM 1.3186 m3
ROOF SLAB 22.04314
STAIR 1.3728

LS extra for
stair,slab,petty works
architectural work etc 2 m3
TOTAL 21.94945 m3 26000
5 Fine cement plastering 1:3, 6mm thick one coat to the underside of roof slab, sunshed, racks etc.

SHADE 1 0 27.72 m2
ROOF SLAB AFTER
BRICK WORK
DEDUCTION 1 195.07 m2
UNDER BEAM C+S 1 29.46 0.2 5.892 m2
BEAM BOTTOM RFB 1 10.85 0.2 2.17 m2
 UNDER STAIR 19 0.96 0.28 5.1072 m2
UNDER LANDING 1 2.14 1.5 3.21 m2
LS for
ARCHITECTURAL
WORK 1 10 10 m2
TOTAL 249.1692 m2
6 Plastering with cement mortar 1:5, 12 mm thick one coat floated hard and trowelled smooth to the
walls on both sides
OUTSIDE WALL AFTER
DEDUCTIONS 1 141.739 m2
INSIDE WALL AFTER
DEDUCTIONS 1 423.5787 m2
EXTRAS 1 10 m2
575.3177 m2
Total plastering area 575.3177 m2 220
7 Flooring with pcc 1:4:8 , 75mm thick using 40mm metal for flooring in GF
FLOOR PCC 1 4.265 m3
1 0 2.7714 m3
LS 1.5 m3
TOTAL 8.5364 m3 11500
8 Flooring with vertify tile with necessary cement mortar, grout, coloured cement with labour
RESIDENTIAL AREA 277.6 m2
SITOUT 7.872 m2
CARPORCH 19.8394 m2
STAIR AREA 8.3172 m2
TOILETS 15.018 m2
TOILET WALL 93 m2
TOTAL 421.6466 m2 2300
9 Ground floor
Two coat paint 824.4869 m2 300
Two coat putty 1473.623 m2 300
TOTAL
FIRST FLOOR
1 Brickwork in cement mortar1: 6 for superstructure using Ist class wire cut bricks of
22.5X10.5X7.5cm size.
FIRST FLOOR 1 68.189 0.2 2.95 40.23151 m3
Deductions 5.61 m3
Net Quantity 34.6 m3 9500
2 Reinforced cement concrete 1:2:4, using 20mm b/s for lintel, beam, sunshade, pillar and roof slab

LINTEL 1 68.189 0.2 0.2 2.7 m3

SUNSHADE 1 27.2 0.1 2.7 m3
 COLUMN 1.8 m3
ROOF SLAB 1 98.24 0.12 11.7888 m3
ROOF BEAM 0.9952 m3
BALCONY SLAB 1 5.29 0.12 0.6348 m3
BALCONY BEAM 1 0.744 m3

LS extra for
stair,slab,petty works
architectural work etc 1 m3
TOTAL AMOUNT 18.2 m3 27000
3 Fine cement plastering 1:3, 6mm thick one coat to the underside of roof slab, sunshed, racks etc.

ROOF BOTTOM 1 76 76 m2
TOTAL 76 m2
4 Plastering with cement mortar 1:5 , 12 mm thick one coat floated hard and trowelled smooth to the
walls on both sides
OUTSIDE WALL 1 63.659 3 190.977 m2
PARAPET 1 63.659 1 63.659 m2
INSIDE WALL AFTER
DEDUCTIONS 1 83.85 3 251.55 m2
LS for petty works, 20 m2
Total plastering area 602.186 m2 280
5 Flooring with vertify tile with necessary cement mortar, grout, coloured cement with labour
RESIDENTIAL AREA 1 56.92 56.92 m2
TOILET 1 10.392 10.392
BALCONY 1 4.5 4.5
TERRACE 1 134.244 134.244
SKERTING 1 70 0.1 70 m2
LS 1 10 10 m2
TOTAL 286.056 m2 2300
6 Two coat paint 602.19 m2 300
two coat putty inside 602.19 m2 300

5 parapet wall
parapet beam 4.688 m3
column 11 0.2 0.2 1 0.44

TOTAL 4.688 m3 24000

TOTAL BASEMENT
TOTAL GROUND
TOTAL FIRST
TOTAL
 ROUND OFF
TOTAL : SIXTY FIVE LAKHS SIXTY THOUSAND ONLY
T ESTIMATE OF MR.RAJESH KOLLAPALLY

AMOUNT (RS)

ositing on bank with initial lead up to 1.5 m including

ctioning of spoil bank etc, including cost of all materials and

155105
mm nominal size broken stone including consolidation,
st of all materials and labours) for foundation bottom

103500
broken stone including cost of all materials and labours for

broken stone including cost of all materials and labours for

mm broken stone including cost of all materials and labours

1179133
GROUND FLOOR
uperstructure using Ist class wire cut bricks of

540852
using 20mm b/s for lintel, beam, sunshade, pillar and floor

570685.7

k one coat to the underside of roof slab, sunshed, racks etc.

2 mm thick one coat floated hard and trowelled smooth to the

126570
using 40mm metal for flooring in GF

98168.6
ary cement mortar, grout, coloured cement with labour

969787.18

247346.07
442086.84
689433 4433234
FIRST FLOOR
uperstructure using Ist class wire cut bricks of

328904.345

ing 20mm b/s for lintel, beam, sunshade, pillar and roof slab
 492381.72

k one coat to the underside of roof slab, sunshed, racks etc.

2 mm thick one coat floated hard and trowelled smooth to the

168612.08
ary cement mortar, grout, coloured cement with labour

657928.8
180655.8
180657

112512
1437738
2995496
2121651.745
6554885
 6560000
FIVE LAKHS SIXTY THOUSAND ONLY
FOOTING

F1 6 0.95 0.95 0.1 0.5415

F2 6 1.25 1.25 0.1 0.9375
F3 7 1.55 1.55 0.1 1.68175
F4 3 1.85 1.85 0.1 1.02675
F5 1 1.55 2.75 0.1 0.42625
4.61375

6 0.25 0.25 1.5 0.5625

3 0.25 0.25 1.5 0.28125
2 0.25 0.25 1.5 0.1875
2 0.25 0.3 1.5 0.225
7 0.25 0.25 1.5 0.65625
1 0.25 0.25 1.5 0.09375
2.00625
1 1.18 2.1 2.478 0.2 0.4956 6 1.2 1.45
2 1 2.1 4.2 0.2 0.84 3 1.2 0.5
4 0.75 2.1 6.3 0.2 1.26 4 1.2 0.9
1 0.75 2.1 1.575 0.2 0.315 1 0.6 1.45
1 0.86 2.1 1.806 0.2 0.3612 4 0.6 1.9
1 0.66 2.1 1.386 0.2 0.2772 2 1.8 1.9
1 0.9 2.1 1.89 0.2 0.378
1 0.6 2.1 1.26 0.2 0.252
1 2.2 2.1 4.62 0.2 0.924
1 0.6 2.1 1.26 0.2 0.252
26.775 0.2 5.355

2 1.2 0.5 0.2

3 0.6 1.9 0.2
6 0.2 0.2 3 0.72 2 1.2 1.45 0.2
3 0.2 0.2 3 0.36 3 1.8 1.45 0.2
2 0.2 0.2 3 0.24 1 0.6 1.45 0.2
2 0.2 0.3 3 0.36
7 0.2 0.2 3 0.84
1 0.2 0.2 3 0.12
4 0.2 0.2 3 0.48
2 0.2 0.2 3 0.24
3.36
6 0.2
3 0.2
2 0.2
4 0.2
 0.2 2.088 10.44
0.2 0.36 1.8
0.2 0.864 4.32
0.2 0.174 0.87
0.2 0.912 4.56
0.2 1.368 6.84
5.766 28.83

0.24 2 0.9 2.1 0.2 0.756

0.684 2 1 2.1 0.2 0.84
0.696 2 0.75 2.1 0.2 0.63
1.566 2.226
0.174
3.36

0.2 3 0.72
0.2 3 0.36
0.2 3 0.24
0.2 3 0.48
2 1.8
 D2(upvc) 2 No
TOTAL
Supplying and fixing windows and ventilators of various sizes using anjily or jack wood, fully glazed
3 shutters with frames 8cmX 3.5cm size 4mm thick corrugated glass including all fittings and painting
with
W1 synthetic enamel paint 1two coats1over wood
0.1 primer.1.5 NO
W2 2 1 0.1 1.5 NO
W3 1 1.5 0.1 1 NO
CW1 1 1.9 0.1 1.2 NO
W4 3 1.5 0.1 1.8 NO
W5 1 2 0.1 0.6 NO
V 2 0.6 0.1 0.6

TOTAL

TOTAL
4 Reinforced cement concrete 1:2:4, using 20mm b/s for lintel, beam, sunshade, pillar and roof slab
LINTEL 1 58 0.23 0.1 1.334 m3
PILLAR 2 0.4 0.23 3 0.276 m3
BEAM 1 10 0.23 3 6.9 m3
SUNSHADE 1 34 0.07 0.6 1.428 m3
ROOF SLAB 1 80.32 0.1 8.032 m3

LS extra for
stair,slab,petty
works
architectural work
etc 5 m3
TOTAL 22.97 m3
5 Fine cement plastering 1:3, 6mm thick one coat to the underside of roof slab, sunshed, racks etc.
SITOUT 1 6.3 6.3 m2
BEDROOM 1 1 12.35 12.35 m2
TOILET 1 1 3.45 3.45 m2
DRESSING 1 1 4.3 4.3
TOILET 2 1 1.7 1.7 m2
KITCHEN 1 18.8 18.8 m2
DINNING ROOM 1 18.3 18.3 m2
LIVING 1 21.25 21.25 m2
LS for beam
side,piller etc 1 5 m2
TOTAL 91.45 m2
6 Plastering with cement mortar 1:4, 12 mm thick one coat floated hard and trowelled smooth to the
walls on both sides
OUTSIDE WALL 1 42.51 3.5 148.785 m2
 SITE OUT 1 2.5 3 7.5 m2
BEDROOM 1 1 14.1 3 42.3 m2
TOILET 1 7.5 3 22.5 m2
DRESSING ROOM 1 8.1 3 24.3 m2
TOILET2 1 5.89 3 17.67 m2
KITCHEN1 1 17.9 3 53.7 m2
DINNING ROOM 1 18.75 3 56.25 m2
LIVING 1 17.5 3 52.5 m2
Net Quantity 425.505 m2
Deductions for openings(sides)
W1 1 1 1.5 1.5 m2
W2 2 1 1.5 3 m2
W3 1 1.5 1 1.5 m2
CW1 1 1.9 1.2 2.28 m2
W4 3 1.5 1.8 8.1 m2
W5 1 2 0.6 1.2 m2
MD 1 1.3 2.1 2.73 m2
V 2 0.6 0.6 0.72 m2
D 1 1.2 2.1 2.52 m2
D1 3 0.9 2.1 5.67 m2
D2 2 0.8 2.1 3.36 m2
TOTAL 32.58 m2
Total deduction 32.58 m2
Net Quantity 392.925 m2
Total plastering area 484.375 m2
7 Flooring with Pcc 1:4:8 , 75mm thick using 40mm metal for flooring in GF
SITOUT 1 6.3 0.075 0.4725 m3
BEDROOM 1 1 12.35 0.075 0.92625 m3
TOILET 1 1 3.45 0.075 0.25875 m3
DRESSING 1 1 4.3 0.075 0.3225 m3
TOILET 2 1 1.7 0.075 0.1275 m3
KITCHEN 1 18.8 0.075 1.41 m3
DINNING ROOM 1 18.3 0.075 1.3725 m3
LIVING 1 21.25 0.075 1.59375 m3
ff BEDROOM 1 1 10.6 0.08 0.848 m3
TOILET 2 5.39 0.08 0.4312 m3
LS 2 m3
TOTAL 9.76295 m3
8 Flooring with vertify tile with necessary cement mortar, grout, coloured cement with labour
SITOUT 1 6.3 6.3 m2
BEDROOM 1 1 12.35 12.35 m2
 TOILET 1 1 3.45 3.45 m2
TOILET 1 WALL 1 14.3 14.3
DRESSING 1 1 4.3 4.3 m2
TOILET 2 1 1.7 1.7 m2
TOILET 2 WALL 1 9.87 9.87
KITCHEN 1 18.8 18.8 m2
KITCHEN WALL 1 4.4 4.4
DINNING ROOM 1 18.3 18.3 m2
LIVING 1 21.25 21.25 m2
STAIR RISE AND
TREAD 19 8.1 8.1 m2
STAIR LANDING 1 1.2 1.2 m2
SKIRTING 1 59.32 0.1 5.932 m2
TOTAL 130.252 m2
Total sq ft 1401.5115 sqft
Ground floor
9 Two coat paint 484.375 m2
Two coat putty 368.17 m2
10 Electrical materials
11 Electrical works
12 Plumbing materials
13 Plumbing work
14 CP fittings
15 Wall mixer
16 Long body taps
17 Health faucet
18 Angle valve
19 shower set
20 Pillar taps bathroom
21 Sink taps
22 Towel rod
23 Cabin type mirror
Single unit closet
TOTAL
FIRST FLOOR
1 Brickwork in cement mortar1: 6 for superstructure using Ist class wire cut bricks of
22.5X10.5X7.5cm size.
FIRST FLOOR 1 72.3 0.23 2.8 46.5612 m3
PARAPET 1 45 0.12 0.9 4.86
W1 4 1 0.23 1.5 1.38 m3
W2 2 1.5 0.23 1.8 1.242 m3
W3 1 0.5 0.23 1.5 0.1725 m3
FW4 1 1.5 0.23 1.8 0.621 m3
FGW 1 1.5 0.23 1.5 0.5175 m3
 V 2 0.6 0.23 0.6 0.1656 m3
D 1 0.9 0.23 2.1 0.4347 m3
D1 2 0.9 0.23 2.1 0.8694 m3
D2 2 0.8 0.23 2.1 0.7728 m3

LIVING TO BED
ROOMS OPENING 1 2.8 0.2 2.1 1.176
TOTAL 7.35 m3
Net Quantity 44.1 m3
2 size10cmx7cm fully panelled shutters with 10cm x 3.5 cms shutter frames, 12 mm panel planks
including all fabrication and fitting charges and cost of fittings such as hinges, tower bolts mortise or
FIRST FLOOR
D1 (Violet) 3 No
D2(upvc) 2 No
TOTAL
Supplying and fixing windows and ventilators of various sizes using anjily or jack wood, fully glazed
3 shutters with frames 8cmX 3.5cm size 4mm thick corrugated glass including all fittings and painting
with
FIRSTsynthetic
FLOOR enamel paint two coats over wood primer.
W1 4
W2 2
W3 1
FW4 1
FGW 1
V 2
TOTAL
4 Reinforced cement concrete 1:2:4, using 20mm b/s for lintel, beam, sunshade, pillar and roof slab
LINTEL 1 72.3 0.23 0.1 1.7 m3
SUNSHADE 1 42 0.6 0.1 2.52 m3
ROOF SLAB 1 95.448 0.1 9.5448 m3

LS extra for
stair,slab,petty
works
architectural work
etc 3 m3
15.0648 m3
5 Fine cement plastering 1:3, 6mm thick one coat to the underside of roof slab, sunshed, racks etc.
BEDROOM 1 1 13.9 13.9 m2
TOILET 1 4.5 4.5 m2
BEDROOM 2 1 13.1 13.1 m2
TOILET 1 3.42 3.42 m2
DRESSING ROOM 1 5.8 5.8 m2
LIVING ROOM 1 25.5 25.5 m2

m2
LIVING SEEN BLW 1 16.3 16.3
LS for beam m2
side,piller etc 1 15
 TOTAL 97.52 m2
6 Plastering with cement mortar 1:5 , 12 mm thick one coat floated hard and trowelled smooth to the
walls on both sides
OUTSIDE WALL 1 45.8 4 183.2 m2
PARAPET 1 45.8 1 45.8 m2
BEDROOM 1 1 15 3 45 m2
TOILET 1 8.52 3 25.56 m2
BEDROOM 2 1 17 3 51 m2
DRESSING ROOM 1 10.26 3 30.78 m2
TOILET 1 7.6 3 22.8 m2
LIVING 1 19.5 3 58.5 m2

LIVING SEEN BLW 1 13.87 3 41.61 m2

LS for petty
works,sunshade
parapet etc 20 m2
Net Quantity 524.25 m2
Deductions for openings(sides)
W1 4 1 0.23 1.5 6 m2
W2 2 1.5 0.23 1.8 5.4 m2
W3 1 0.5 0.23 1.5 0.75 m2
FW4 1 1.5 0.23 1.8 2.7 m2
FGW 1 1.5 0.23 1.5 2.25 m2
V 2 0.6 0.23 0.6 0.72 m2
D 1 0.9 0.23 2.1 1.89 m2
D1 2 0.9 0.23 2.1 3.78 m2
D2 2 0.8 0.23 2.1 3.36 m2
TOTAL 26.85
ROOF AND WALL 621.77
DEDUCTION AREA 26.85
Total plastering area 594.92 m2
7 Flooring with vertify tile with necessary cement mortar, grout, coloured cement with labour
BEDROOM 1 1 13.9 13.9 m2
TOILET 1 12 12 m2
TOILET WALL 1 5.7 5.7 m2
BEDROOM 2 1 13.1 13.1 m2
TOILET 1 3.42 3.42 m2
TOILET WALL 1 14.2 14.2 m2
DRESSING ROOM 1 5.8 5.8 m2
LIVING ROOM 1 25.5 25.5 m2
SKERTING 1 49 0.1 4.9 m2
LS 1 2 m2
TOTAL 100.52 m2
8 Two coat paint
First floor 125 m2
two coat putty inside 692.44 m2
two coat paint 1345 sqft
two coat putty inside 7451 sq ft
9 Electrical materials
10 Electrical works
11 Plumbing materials
12 Plumbing work
13 CP fittings
14 Wall mixer
15 Long body taps
16 Health faucet
17 Angle valve
18 shower set
19 Pillar taps bathroom
20 Sink taps
21 Towel rod
22 Cabin type mirror
23 Single unit closet
TOTAL
TOTAL
ś
 4000 8000
8000
njily or jack wood, fully glazed
luding all fittings and painting

0
nshade, pillar and roof slab 8.82 12.73 0.1 11.22786

18500 424945
f slab, sunshed, racks etc.

and trowelled smooth to the

 120 58125
n GF

10500 102511
d cement with labour
 125 175189

160 77500
120 44180.4
43000
40000
30000
35000
25000
8000
2000
2000
1000
1900
1600
3000
2000
1500
10000
1096450

cut bricks of
 7900 348150.6
mes, 12 mm panel planks
hinges, tower bolts mortise or

12000 36000
4000 8000
44000
njily or jack wood, fully glazed
luding all fittings and painting

11500 46000
14000 28000
18000 18000
21000 21000
6000 6000
2500 5000
124000
nshade, pillar and roof slab

18500 278698.8
f slab, sunshed, racks etc.
and trowelled smooth to the

150 89238
d cement with labour

2600 261352
 100 134500
65 484293
37000
35000
42000
38000
12000
5000
2000
2000
1000
1400
1600
3000
2000
1500
20000
1967732
TOTAL 3064182