0% found this document useful (0 votes)
51 views17 pages

Project Estimate

Uploaded by

lungelijames
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
0% found this document useful (0 votes)
51 views17 pages

Project Estimate

Uploaded by

lungelijames
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 17

S.

N Description of work No Length Breadth Height Quantity


1 site clearance

Site Clearence Work including collection of all debris,


water, removal of bushes, tree and disposal to the
designated place before and after constructionas
directed by site engineer. 1 50 28 1400
2 Earthwork in excavation

Earthwork in excavation for foundation in hard soil


upto the required depth and disposal of excavated
materials upto 50m lead and 2.25m lift including
dressinf of sides, ramming the bottom as per drawing,
specification and approval of site engineer
a) foundation/footing 12 5 5 5 1500
b) Trench wall
X-axis 12 8 2 5 960
Y-axis 4 4.5 2 5 180
Total of Excavation Total 2640

Backfilling in foundation trenches with


excavated materials including compaction in
layers of 150mm with sprinkling water as per
drawing, specification and approval of engineer

3 Stone solling work


a) foundation/footing 15 5.5 5.5 0.5 226.875
b) Strap beam 5 20 1.5 0.5 75
c) Tie beam 3 60 1 0.5 90
wall (both X &Y axis) 1 160 1 0.5 80
e) internal part 1 60 20 0.5 600
Total 1071.875

4 PCC work
a) foundation/footing 15 5.5 5.5 0.25 113.4375
b) Strap beam 5 20 1.5 0.25 37.5
c) Tie beam 3 60 1 0.25 45
wall (both X & Y axis) 1 160 1 0.25 40
e) internal part 1 60 20 0.25 300
Total 535.9375

5 Brick masonary upto ground level 2 80 0.75 2.5 300


Total 300
6 Brick masonary in 1:4 cement mortar work
PL to GF
9" wall 1 160 0.75 8.5 1020
Deduction (opening)
W1 3 5 0.75 4.5 50.625
W2 7 6 0.75 5 157.5
R.S.1 1 7 0.75 9 47.25
R.S.2 1 10 0.75 9 67.5
Total 1342.875
7 Reinforcement
NO Length unit wt.
a) footing 12mm dia bar 330 5.8 0.27 516.78
Total 516.78
b) Strap beam
16 mm dia bar 35 20 0.48 336
Total 336

c) column
16 mm dia bars 60 10 0.48 288
20 mm dia bars 60 10 0.75 450
Total 738

d) beam
x- axis ( 16 mm dia bar) 18 60 0.48 518.4
Y-axis ( 16 mm dia bar) 30 20 0.48 288
Total 806.4

e) Tie beam
X-axis (12 mm dia bar) 18 60 0.27 291.6
Y-axis (12 mm dia bar) 30 20 0.27 162
Total 453.6
f) Slab
bottom bar
10 mm dia bar ( X- axis) 72 60 0.187 807.84
8 mm dia bar ( Y- axis) 60 20 0.12 144
total bottom bar 951.84
Top bar 0.5 times of bottom bar 475.92
Total 1427.76

f) staircase
main bar 26 17.74 0.27 124.5348
distribution bar 74 6.38 0.187 88.28644
chair 10 4.92 0.187 9.2004
Total 222.0216

TOTAL 4500.562
g) Stirrups, lapping & binding wire 15% of total 675.0842
5175.646

8 RCC work
a)footing
Footing (Rectangular portion) 15 5.5 5.5 0.833 377.9738
Footing (Trangular portion) 15*0.5 5.5 5.5 0.666 20.1465
b) Strap beam 5 20 1 1 100
c)column 15 1 1 10 150
d)beam
X- axis 3 60 1 1 180
Y-axis 5 20 1 1 100
e) Tie beam
X- axis 3 60 1 1 180
Y-axis 5 20 1 1 100
f) Slab 1 60 20 1.5 1800
Deduction ( staircase) 1 15 8 1.5 180
g) waist slab 2 6 3 0.5 18
h) steps 14 3 0.833 0.54 18.89244
i) landing 2 3 3.6 0.54 11.664
Total 3236.677

9 Formwork for RCC


a)footing
Footing (Rectangular portion) 15 10 1 150
Footing (Trangular portion) 15*0.2 10 1 30
b)Strap beam 10 20 1 200
c) column 15 4 10 600
d) beam
X-axis 6 60 1 360
Y- axis 10 20 1 200
e) tie beam
X-axis 6 60 1 360
Y- axis 10 20 1 200
f) slab 1 60 20 1200
g) Staircase
Waist slab 2 6 3 36
Tread 14 3 0.833 34.986
Riser 15 3 0.54 24.3
Landing 2 3 3.6 21.6
Total 3416.886

10 Plaster work
a) East side 2 20 10 400
Deduction
staircase 1 7 10 70
window 1 5 4.5 22.5
b) south view 2 60 10 1200
window (deduction) 2*4 5 5 240
c)North view 2 60 10 1200
window (deduction) 2*4 5 5 240
e) West view 2 20 10 400
deduction
staircase 1 7 10 70
floor area 1 Area=1200 934.83
Total 4777.33
Unit Remarks

sq.ft.

Cu.ft.

Cu.ft.

Cu.ft.

Cu.ft.
Cu.ft.

Kg

Kg

Kg

Kg

Kg

Kg

Kg

Kg

Kg
Cu.ft.

Sq.ft.

Sq.ft.
ABSTRACT OF QUANTITIES (Ground floor only)

S.N. Description of work Quantity Unit Rate


1 Site clearance 1625 Sq.ft. 5
2 Earthwork in excavation 3164 Cu.ft. 25
3 Dry stone solling work 1072 Cu.ft. 100
4 PCC work (1:3:6) 536 Cu.ft. 315
5 Brick masonary upto ground level 300 Cu.ft. 350
6 Brick masonary in 1:4 cement mortar work 1343 Cu.ft. 400
7 Reinforcement 5175 Kg 160
8 RCC work 3237 Cu.ft. 250
9 Formwork for RCC 3417 Sq.ft. 50
10 12.5mm cement plaster work 5015 Sq.ft. 25
a.TOTAL 2938940
b.water supply & sanitary 10% of (a) 293894
C. Door & windows 20% of (a) 587788
D.Electricity &misicallenous 15% of (a) 440841
E. SubTotal ( a+b+c+d) 4261463
F. VAT 13% of E 553990
Hence, Grand Total Rs 48,15,455
NTITIES (Ground floor only)

Amount
8125
79100
107200
168840
105000
537200
828000
809250
170850
125375
OTAL 2938940
sanitary 10% of (a) 293894
20% of (a) 587788
callenous 15% of (a) 440841
b+c+d) 4261463
553990
Grand Total Rs 48,15,455
S.N. Description of work No Length Bredth Height Quantity Unit
1 Floor finishing work 1 60 20 1200
Total 1200 Sq.ft
2 Brick masonry in 1:6 c/s mortar work
GF to FF
9" wall 1 160 0.75 8.5 1020
6" partition wall 1 180 0.5 8.5 765
Deduction (opening)
D1 3 3 0.75 7 47.25
D2 3 2.5 0.75 6.5 36.5625
W1 1 7 0.75 4.5 23.625
W2 3 5 0.75 4.5 50.625
V 4 2 0.75 2 12
Total 1614.938 Cu.ft

3 Reinforcement
a) column
16 mm dia bars 60 10 0.48 288
20 mm dia bars 60 10 0.75 450
Total 738 Kg

b) beam
x- axis ( 16 mm dia bar) 18 60 0.48 518.4
Y-axis ( 16 mm dia bar) 30 20 0.48 288
Total 806.4 Kg
x- axis ( 12 mm dia bar) 6 39.5 0.27 63.99
Y-axis ( 16 mm dia bar) 16 23.66 0.48 181.7088
Y-axis ( 12 mm dia bar) 9 23.66 0.27 57.4938
Total 1109.593 Kg
c) Slab
bottom bar
10 mm dia bar ( X- axis) 48 39.5 0.187 354.552
8 mm dia bar ( Y- axis) 80 23.66 0.12 227.136
total bottom bar 581.688
Top bar 0.5 times of bottom bar 290.844
Total 872.532 Kg
TOTAL 2500.525
Stirrups, lapping & binding wire 15% of total 375.0787
TOTAL 3901.603 Kg

4 RCC works
a)beam
X- axis 3 60 1 1 180
Y-axis 5 20 1 1 100
b) Tie beam
X- axis 3 60 1 1 180
Y-axis 5 20 1 1 100
c) Slab 1 60 20 1.5 1800
Deduction ( staircase) 1 15 8 1.5 180
d) waist slab 2 6 3 0.5 18
e) steps 14 3 0.833 0.54 18.89244
f) landing 2 3 3.6 0.54 11.664
X-axis 6 39.5 1 237
Y- axis 8 23.66 1 189.28
g) slab 1 39.5 23.66 934.57
Total 3949.406 Sq.ft.

5 Plaster work
a) East side 2 20 10 400
Deduction
staircase 1 7 10 70
window 1 5 4.5 22.5
b) south view 2 60 10 1200
window (deduction) 2*4 6 5 240
c)North view 2 60 10 1200
window (deduction) 2*4 6 5 240
e) West view 2 20 10 400
deduction
staircase 1 7 10 70
floor area 1 Area=1200 1200
Total 5042.5 Sq.ft.
6 Formwork for RCC
a)footing
Footing (Rectangular portion) 15 10 1 150
Footing (Trangular portion) 3 10 1 30
b)Strap beam 10 20 1 200
c) column 15 4 10 600
d) beam
X-axis 6 60 1 360
Y- axis 10 20 1 200
e) tie beam
X-axis 6 60 1 360
Y- axis 10 20 1 200
f) slab 1 60 20 1200
g) Staircase
Waist slab 2 6 3 36
Tread 14 3 0.833 34.986
Riser 15 3 0.54 24.3
Landing 2 3 3.6 21.6
Total 3416.886 Sq.ft.
Remarks
ABSTACT OF QUANTITIES (First floor only)
S.N. Description of work No Quantity Unit Rate Amount
1 Floor finishing work 1 1200 Sq.ft 150 180000
2 Brick masonry in 1:6 c/s mortar work 1 1615 Cu.ft. 450 726750
3 Reinforcement bar for RCC work 1 3905 Kg 160 624800
4 RCC work 1 3950 Cu.ft. 260 1027000
5 formwork 1 3420 Sq.ft 50 171000
6 12.5 mm cement plaster 1 5043 Sq.ft 30 151290
a. Total 2880840
b.Water supply and sanitary 10% of (a) 288084
c.Door and window 20% of (a) 576168
d. Electricity and miscallenous 20% of (a) 576168
e. SubTotal (a+b+c+d) 4321260
f. VAT 13% of e 561763.8
Hence, Grand total 4883024
Remarks
Estimate of building (summary)
S.N. Floor Area(Sq.ft) Estimated amount
1 Ground Floor 1200 4815455
2 First floor 1200 4883024
3 Top floor 1200 180000
4 Water tank (underground) 200000
5 Compound wall 200000
6 Parking works 200000
7 Soak pit 70000
8 Septic tank 70000
9 Overhead tank 100000
10 SubTotal 10538479
11 Supervision (5%) 526923.95
Grand Total 11065403

You might also like