DETAILED ESTIMATE FOR PROPOSED CONSTRUCTION OF GROUND FLOOR IN S.

NO-3387/16 AT MIDDLE STREET,

NORTH VIJAYANARAYANAM, VIJAYANARAYANAM VILLAGE PANCHAYAT , NANGUNERI PANCHAYAT UNION.

Sl.
Description of Work Unit Nos Length Breadth Depth Quantity
No
1 Earth Excavation
Excavation of soil cum 1 15 1.00 1.00 1.22 18.30
Sub Total 18.30
2 P.C.C In Footing
Laying of P.C.C cum 1 15 1.00 1.00 0.08 1.20
Sub Total 1.20
3 Footing Concrete
Footing - Plain cum 1 15 1.00 1.00 0.23 3.45
Footing - Couping(.23x.23) 1 13 0.53 0.08 0.55
Footing - Couping(.23x.38) 1 2 0.54 0.08 0.09
Sub Total 4.09
4 Plinth Beam In P.C.C
Laying of P.C.C cum 1 1 72.58 0.23 0.10 1.67
Sub Total 1.67
5 Plinth Beam concrete
Beam Concrete cum 1 1 72.58 0.23 0.38 6.34
Sub Total 6.34
6 Basement Brickwork
Brickwork cum 1 1 66.38 0.23 1.07 16.34
Steps 1 4 0.32 0.91 1.16
Sub Total 17.50
7 DPC Concrete
Beam Concrete cum 1 1 66.38 0.23 0.15 2.29
Sitout 1 1 4.87 1.52 0.10 0.74
Staircase waist slab 1 1 1.27 0.91 0.10 0.12
Sub Total 3.15
8 Basement Filling
Pooja Room cum 1 1 1.61 2.92 1.12 5.27
Utility 1 1 2.00 2.92 1.12 6.54
Kitchen 1 1 3.42 2.92 1.12 11.18
Hall 1 1 3.73 6.25 1.12 26.11
Bed 1 2 3.42 3.00 1.12 22.98
Toilet 1 2 2.10 1.46 1.12 6.87
Passage 1 1 3.04 1.20 1.12 4.09
Portico 1 1 1.71 3.96 0.28 1.90
Sub Total 84.93

Page 1
Sl.
Description of Work Unit Nos Length Breadth Depth Quantity
No

9 P.C.C In Flooring
Portico cum 1 1 1.71 3.96 0.10 0.68
Pooja Room 1 1 1.61 2.92 0.10 0.47
Utility 1 1 2.00 2.92 0.10 0.58
Kitchen 1 1 3.42 2.92 0.10 1.00
Kitchen/utility 1 1 1.97 0.23 0.10 0.05
Bed 1 2 3.42 3.00 0.10 1.03
Toilet 1 2 2.10 1.46 0.10 0.31
Hall 1 1 3.73 6.25 0.10 2.33
Passage 1 1 1.20 3.04 0.10 0.36
Sub Total 6.80
10 Brickwork In Super Structure
Pooja Room- Left wall cum 1 1 2.92 0.23 2.67 1.79
Pooja / Utility - Partition 1 1 2.92 0.12 2.13 0.75
Pooja / Utility - Front & Rear 1 2 3.73 0.23 2.67 4.58
Kitchen wall 1 2 3.42 0.23 2.67 4.20
Kitchen wall 1 2 2.92 0.23 2.67 3.59
Hall wall 1 1 6.25 0.23 2.67 3.84
Hall wall 1 1 3.73 0.23 2.67 2.29
Bedroom wall 1 5 3.00 0.23 2.67 9.21
Bedroom wall 1 3 3.42 0.23 2.67 6.30
Toilet wall 1 1 3.04 0.23 2.67 1.87
Toilet wall 1 1 3.04 0.12 2.67 0.97
Toilet wall -Partition 1 1 2.10 0.12 2.67 0.67
Parapet wall-9 '' Tk 1 1 31.63 0.23 0.78 5.67
Parapet wall-4.5 '' Tk 1 1 13.51 0.12 0.78 1.26
Staircase wall 1 1 7.71 0.12 0.78 0.72
Staircase Steps 1 18 0.91 0.31 5.08
52.80
Deduct
Hall window 1 2 1.30 0.23 1.22 0.73
Pooja window 1 1 0.85 0.23 1.22 0.24
Kitchen window 1 1 0.90 0.23 0.76 0.16
Kitchenwindow 1 1 0.90 0.23 1.22 0.25
Toilet Ventilator 1 2 0.61 0.23 0.45 0.13
Bedroom 1 2 1.30 0.23 1.22 0.73
Main Door 1 1 1.00 0.23 2.10 0.48
Pooja Door 1 1 0.76 0.23 2.10 0.37

Page 2
Sl.
Description of Work Unit Nos Length Breadth Depth Quantity
No
Utility Door 1 2 0.91 0.23 2.10 0.88
Bed Door 1 2 0.91 0.23 2.10 0.88
Toilet Door 1 2 0.76 0.23 2.10 0.73
Utility/ Kitchen 1 1 1.97 0.23 2.10 0.95
Hall Passage 1 1 1.30 0.23 2.10 0.63
Toilet above wardrobe 1 2 0.91 0.23 0.54 0.23
Stair opening in terrace 1 1 0.88 0.23 0.78 0.16
Handrail portion Terrace 1 2 0.75 0.12 0.60 0.11
7.65
Sub Total 45.15
11 Lintel Concrete
Beam Length cum 1 1 66.38 0.23 0.15 2.29
Kitchen Loft 1 1 5.65 0.61 0.06 0.21
Bedroom Loft 1 2 3.42 0.61 0.06 0.25
Pooja Room Low Roof 1 1 1.73 3.15 0.15 0.82
Toilet Low Roof 1 1 3.04 2.33 0.15 1.06
Kitchen Counter Top 1 1 5.14 0.61 0.06 0.19
Sub Total 4.82
12 Roof Concrete
Slab cum 1 1 7.84 13.11 0.12 12.33
Roof Beam 1 1 66.38 0.23 0.23 3.51
Portico Beam 1 1 6.20 0.23 0.30 0.43
Portico Cantilever Beam 1 2 0.61 0.23 0.30 0.08
Slab Projection 1 1 16.03 0.15 0.12 0.29
Slab Projection 1 1 7.84 0.30 0.12 0.28
Portico Slab Projection 1 1 5.02 0.61 0.12 0.37
Portico Slab Projection 1 1 4.56 1.00 0.12 0.55
Portico Slab Projection 1 1 3.88 1.28 0.12 0.60
Stair Waist slab 1 1 6.90 0.91 0.10 0.63
Sub Total 19.07
13 Column Concrete
Column (0.23 X 0.23) cum 1 13 0.23 0.23 5.23 3.60
Column (0.23 X 0.38) 1 2 0.38 0.23 5.23 0.91
Sub Total 4.51
14 Inner Plastering Sqmt
Pooja Room Wall 1 1 9.06 2.13 19.30
Pooja Room above lintel 1 1 2.92 0.77 2.25
Pooja Room above lintel 1 2 1.73 0.77 2.66

Page 3
Sl.
Description of Work Unit Nos Length Breadth Depth Quantity
No
Utility Wall 1 2 2.00 3.05 12.20
Utility /Pooja Partition 1 1 2.92 2.28 6.66
Kitchen Wall 1 1 9.76 3.05 29.77
Kitchen /Utility Partition 1 2 2.92 3.05 17.81
Hall 1 2 6.25 3.05 38.13
Hall 1 2 3.73 3.05 22.75
Passage 1 2 3.05 3.05 18.61
Passage 1 2 1.20 3.05 7.32
Bed 1 2 2 3.42 3.05 41.72
Bed 1 2 2 3.00 3.05 36.60
Toilet 1 2 2 2.10 2.90 24.36
Toilet 1 2 2 1.46 2.90 16.94
Ceiling
Pooja Room 1 1 1.61 2.92 4.70
Utility 1 1 2.00 2.92 5.84
Utility 1 1 0.23 1.97 0.45
Kitchen 1 1 3.42 2.92 9.99
Bed 1 2 3.42 3.00 20.52
Hall 1 1 6.25 3.73 23.31
Passage 1 1 1.20 3.04 3.65
Toliet low Roof 1 2 2.10 1.46 6.13
Toliet Roof Ceiling 1 2 2.10 1.46 6.13
Portico Ceiling 1 1 3.96 3.23 12.79
Portico Beam 1 1 3.23 0.83 2.68
Portico Beam 1 1 3.96 0.83 3.29
Portico Cantilever Beam 1 2 0.61 0.83 1.01
Portico Cantilever Slab 1 1 0.61 3.88 2.37
Portico Cantilever Slab 1 1 4.56 1.28 5.84
Portico Cantilever Slab 1 1 5.02 0.61 3.06
Loft- Kitchen 1 1 5.65 1.28 7.23
Loft- Bed 1 2 3.42 1.28 8.76
Portico Column 1 2 1.22 3.65 8.91
Portico Area 1 1 7.19 3.80 27.32
461.05
Deduct
Hall window 1 2 1.30 1.22 3.17
Pooja window 1 1 0.85 1.22 1.04
Kitchen window 1 1 0.90 0.76 0.68

Page 4
Sl.
Description of Work Unit Nos Length Breadth Depth Quantity
No
Kitchenwindow 1 1 0.90 1.22 1.10
Toilet Ventilator 1 2 0.61 0.45 0.55
Bedroom 1 2 1.30 1.22 3.17
Main Door 1 1 1.00 2.10 2.10
Pooja Door 1 1 0.76 2.10 1.60
Utility Door 1 2 0.91 2.10 3.82
Bed Door 1 2 0.91 2.10 3.82
Toilet Door 1 2 0.76 2.10 3.19
Utility/ Kitchen 1 1 1.97 2.10 4.14
Hall Passage 1 1 1.30 2.10 2.73
Toilet above wardrobe 1 2 0.91 0.54 0.98
32.09
Sub Total 428.95
15 White Wash (Cem Coat)- Inner
As Per Inner Plastering quantity Sqmt 428.95
Deduct
Kitchen Tile area 1 1 6.34 2.13 13.50
Toilet 1 2 5.60 2.13 23.86
37.36
Sub Total 391.59
16 External Plastering Sqmt
Wall Alround 1 1 34.69 5.17 179.35
Border 1 1 16.03 0.30 4.81
Border 1 1 7.84 0.60 4.70
Stair waist slab 1 1 6.91 0.91 6.29
Stair handrail wall 1 1 7.82 0.78 6.10
Sunshade- Bedroom 1 3 1.76 1.22 6.44
Sunshade- Toilet 1 1 1.68 1.22 2.05
Sunshade- Kitchen 1 1 1.36 1.22 1.66
Sunshade- Pooja 1 1 1.30 1.22 1.59
Parapet wall-9 '' Tk 1 1 27.74 1.01 28.02
Parapet wall-4.5 '' Tk 1 1 13.51 0.90 12.16
253.16
Deduct
Hall window 1 1 1.30 1.22 1.59
Utility Rear Door 1 1 0.90 2.10 1.89
Kitchen window 1 1 0.90 0.76 0.68
Kitchenwindow 1 1 0.90 1.22 1.10

Page 5
Sl.
Description of Work Unit Nos Length Breadth Depth Quantity
No
Toilet Ventilator 1 2 0.61 0.45 0.55
Bedroom 1 2 1.30 1.22 3.17
Stair /Parapet Open 1 1 0.88 0.78 0.69
Parapet Handrail Portion 1 2 0.75 0.61 0.92
10.58
Sub Total 242.58
17 White Wash (Cem Coat)- Outer
As Per External Plastering quantity Sqmt 242.58
Deduct
Front Bedroom Wall 1 1 3.89 4.39 17.08
Sub Total 225.50
18 Weathering Course
Terrace Area (Sqmt) 1 1 107.87 107.87
Sub Total 107.87
19 Septic Tank
a Brickwork Cum 1 2 4.29 0.23 1.22 2.41
Brickwork 1 2 1.74 0.23 1.22 0.98
Sub Total 3.38
b Plastering Sqmt 1 1 11.14 1.22 13.59
Sub Total 13.59
c Top Concrete Slab Cum 1 1 4.29 2.20 0.10 0.94
Sub Total 0.94
20 Wood Calculation
Hall Window -2 Nos Feet In Inches
Vertical (4 X2) Inch 1 4 2 4.00 4 2 256
Horzintal (4 X2) Inch 1 2 2 4.25 4 2 136
Pooja Window
Vertical (4 X2) Inch 1 3 4.00 4 2 96
Horzintal (4 X2) Inch 1 2 3.00 4 2 48
Kitchen Window
Vertical (4 X2) Inch 1 3 4.00 4 2 96
Horzintal (4 X2) Inch 1 2 3.00 4 2 48
Kitchen Window
Vertical (4 X2) Inch 1 3 2.50 4 2 60
Horzintal (4 X2) Inch 1 2 3.00 4 2 48
Bedroom Window -2Nos
Vertical (4 X2) Inch 1 4 2 4.00 4 2 256
Horzintal (4 X2) Inch 1 2 2 4.25 4 2 136

Page 6
Sl.
Description of Work Unit Nos Length Breadth Depth Quantity
No
Toilet Window -2 Nos
Vertical (4 X2) Inch 1 2 2 2.00 4 2 64
Horzintal (4 X2) Inch 1 2 2 1.50 4 2 48
Main Door
Vertical (6 X4) Inch 1 2 7.00 6 4 336
Horzintal (6 X4) Inch 1 1 3.25 6 4 78
Doors
Vertical (4 X2) Inch 1 2 5 7.00 4 2 560
Horzintal (4 X2) Inch 1 1 5 3.00 4 2 120
2386
Divide by 12 198.83
Sub Total 198.83

Page 7