Page 1 of 9

Estimate for Construction of House

NO DESCRIPTION QUANTITYUNIT RATE AMOUNTA Earth Works

Site clearing 1.00 Item 5000.00 5000.00

14.00 Cube 1500.00 21000.00

Earth Filling & Compacting the Floor 17.00 Cube 2400.00 40800.0066,800.00

B Masonry Work

19.00 Cube 21000.00 399000.00

5'' Block work Casting and Placing 15.50 Sqrs 17500.00 271250.00

4'' Block work Casting and Placing 16.50 Sqrs 15500.00 255750.00926,000.00

C Concrete Work

7.00 Sqrs 8000.00 56000.00

4.00 Nos 5000.00 20000.00

48.00 L.ft 650.00 31200.00

25.00 L.ft 500.00 12500.00

6.25 Sqrs 55000.00 343750.00

Lintel 6''*4'' including R/F and F/W 340.00 L.ft 450.00 153000.00

Arch Lintel 6''*4'' including R/F and F/W 34.00 L.ft 500.00 17000.00

17.00 Sqrs 9000.00 153000.00786,450.00

D Carpentry and Joiner

17.50 Sqrs 22000.00 385000.00

1.00 Nos 36000.00 36000.00

Internal doors D2 Vempu 1.00 Nos 18500.00 18500.00

Internal doors D2 Muthurai 3.00 Nos 21500.00 64500.00

Door D3 Muthurai 4.00 Nos 19500.00 78000.00

Bath room door plastic 2.00 Nos 10000.00 20000.00

Window W1 6.00 Nos 29500.00 177000.00

Window W2 4.00 Nos 26500.00 106000.00

Fanlight 4.00 Nos 4000.00 16000.00

901,000.00

Excavation for wall foundation(2'*2') and Column Footing

Random Rubble Masonry in cement sand mortar 1:5 in foundation up to DPC Level

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

3'' Floor concrete 1:21/2:5 including ramping on front site

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

Page 2 of 9

NO DESCRIPTION QUANTITYUNIT RATE AMOUNT

E Roof Work

Roof frame work 21.00 Sqrs 29500.00 619500.00

ridge tiling 110.00 L.ft 100.00 11000.00

9'' Valance board 172.00 L.ft 175.00 30100.00

Upvc gutter 172.00 L.ft 160.00 27520.00

Down pipe 96.00 L.ft 150.00 14400.00

702,520.00

F Plasterer

DPC 3.50 Sqrs 5500.00 19250.00

Plinth Plaster 2.25 Sqrs 4500.00 10125.00

Tiling 19.50 Sqrs 26000.00 507000.00

Plastering internal 48.50 Sqrs 3500.00 169750.00

Plastering external 15.50 Sqrs 3500.00 54250.00

sofit plastering 12.50 Sqrs 4200.00 52500.00

812,875.00

G Painting

External 15.50 Sqrs 2000.00 31000.00

Internal 48.50 Sqrs 2000.00 97000.00

Soffit 12.50 Sqrs 2000.00 25000.00

153,000.00

H Plumbing

Commode with necessary pipe lines 1.00 No 10500.00 10500.00

Squatting pan with necessary pipe lines 1.00 No 4000.00 4000.00

Wash basin with necessary pipe lines 1.00 No 5000.00 5000.00

Sink with necessary pipe lines 1.00 No 6000.00 6000.00

bib tap and showers 2.00 No 3000.00 6000.00

Pipe lines connected to existing pit 1.00 Item 20000.00 20000.00

51,500.00

J Electrical work

Fan with wiring 7.00 No 6000.00 42000.00

Tube light 10.00 No 2500.00 25000.00

Bulb 12.00 No 1500.00 18000.00

5 amp 6.00 No 1750.00 10500.00

15 amp 2.00 No 2250.00 4500.00

Main 1.00 No 15000.00 15000.00

115,000.00

K Miscellaneous

work top and chimney 1.00 Item 30000.00 30000.00

design work for Verandah 30.00 L.ft 250.00 7500.00

cement grill work for above verandah 55.00 L.ft 250.00 13750.00

Page 3 of 9

NO DESCRIPTION QUANTITYUNIT RATE AMOUNT

Construction of Boundary wall 200.00 L.ft 1550.00 310000.00

Construction of water tank 1.00 Item 250000.00 250000.00

Construction of soakage pit 1.00 Item 75000.00 75000.00

Landscaping 1.00 Item 50000.00 50000.00

736,250.00

A Earth Works 66,800.00

B Masonry Work 926,000.00

C Concrete Work 786,450.00

D Carpentry and Joiner 901,000.00

E Roof Work 702,520.00

F Plasterer 812,875.00

G Painting 153,000.00

H Plumbing 51,500.00

J Electrical work 115,000.00

K Miscellaneous 736,250.00

Total 5251395.00

Discount 1395.00

Grand total 5,250,000.00

Construction Programme

Se.no Work 1st Month 2nd Month 3rd Month 4th Month 5th Month 6th Month

1 Site Mobilization

2 Earth Works 0 62

3 Masonry Work 156 274

4 Concrete Work 32 84

5Carpentry and Joiner

188 112

6Roof Work

49 58

7Plasterer

185 180

8Painting

70 30

9Plumbing

14 14

10Electrical work

22 22

11Miscellaneous

130 260

Total Workers 846 1096 S 105, U 210 S 160, U 230 S 150, U 190 S 180, U 180 S 136, U 150 S 115, U 136

No.of workers Skill , UnSkill

Item Description

1 Progress each month % 12.50% 20.19% 25.00% 21.15% 14.42% 6.73%2 Cumulative Progress % 12.50% 32.69% 57.69% 78.85% 93.27% 100.00%3 Progress in rupees Rs 650,000.00 1,050,000.00 1,300,000.00 1,100,000.00 750,000.00 350,000.004 Cumulative Progress in rupees Rs 650,000.00 1,700,000.00 3,000,000.00 4,100,000.00 4,850,000.00 5,200,000.005 Preliminaries

Revenue:Payments 585,000.00 945,000.00 1,210,000.00 1,100,000.00 1,100,000.00 260,000.00Cumulative payments 585,000.00 1,530,000.00 2,740,000.00 3,840,000.00 4,940,000.00 5,200,000.00

6 Purchase of Materials1. cement 50,000.00 200,000.00 200,000.00 100,000.00 25,000.002. sand 10,000.00 30,000.00 30,000.00 30,000.00 20,000.003. Metal 10,000.00 50,000.00 75,000.00 40,000.004. Soil for earth filling 20,000.005. Rubbles 50,000.00 50,000.006. Shuttering materials 25,000.007. Steel 10,000.008. Roof Materials 20,000.00 200,000.009. Carpentary items 300,000.00 400,000.009. Plumbing Items 30,000.0010. Electrical Items 50,000.00 25,000.0011. tiles 150,000.00 150,000.0012. Paint 50,000.00Total Materials Monthly 155,000.00 370,000.00 805,000.00 720,000.00 275,000.00 75,000.00Cumulative materials 155,000.00 525,000.00 1,330,000.00 2,050,000.00 2,325,000.00 2,400,000.00Man Powera. Labour 115,500.00 126,500.00 104,500.00 99,000.00 82,500.00 74,800.00b. Mason 73,500.00c. Carpenter

End of 1st

Month

End of 2nd

Month

End of 3rd

Month

End of 4th

Month

End of 5th

Month

End of 6th

Month

End of 9th

Month

End of 18th

Month

d. Blacksmithe. Plumberf. Painterg. ElectricianTotal labour cost 189,000.00 126,500.00 104,500.00 99,000.00 82,500.00 74,800.00Cumulative labour cost 189,000.00 315,500.00 420,000.00 519,000.00 601,500.00 676,300.00Overheads 80,000.00 75,000.00 60,000.00 60,000.00 60,000.00 60,000.00Interest 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00Total expences 444,000.00 591,500.00 989,500.00 899,000.00 437,500.00 229,800.00Total Cumulative Expencess 444,000.00 1,035,500.00 2,025,000.00 2,924,000.00 3,361,500.00 3,591,300.00 3,591,300.00 3,591,300.00

1 444000 02 1035500 03 2025000 5850004 2924000 15300005 3361500 27400006 3591300 38400009 3591300 4940000

18 3591300 5200000

0 2 4 6 8 10 12 14 16 18 200

1000000

2000000

3000000

4000000

5000000

6000000

Column D

0 2 4 6 8 10 12 14 16 18 200

1000000

2000000

3000000

4000000

5000000

6000000

Column D

0 2 4 6 8 10 12 14 16 18 200

1000000

2000000

3000000

4000000

5000000

6000000

Column D

0 2 4 6 8 10 12 14 16 18 200

1000000

2000000

3000000

4000000

5000000

6000000

Column D