OLD ESTIMATE FOR Mr. ANNADURAI, ERODE.

TOTAL
RATE AMOUNT
SL.No. DESCRIPTION AREA UNIT in Rs. in Rs.
PLINTH AREA MEASUREMENT:-

1 GROUND FLOOR 3878 Sqft 1200 4,653,600.00

2 FIRST FLOOR 3006 Sqft 1200 3,607,200.00

3 SECOND FLOOR 652 Sqft 1200 782,400.00

4 OVER HEAD TANK APPROXIMATE 100,000.00

5 SUMP APPROXIMATE 100,000.00

6 SEPTIC TANK APPROXIMATE 100,000.00

7 COMPOUND WALL APPROXIMATE 400,000.00

8 Basement level difference works 500,000.00

TOTAL = 10,243,200.00
 REVISED ESTIMATE FOR Mr. ANNADURAI, ERODE.

TOTAL
RATE AMOUNT
SL.No. DESCRIPTION AREA UNIT in Rs. in Rs.
PLINTH AREA MEASUREMENT:-

1 GROUND FLOOR 3600 Sqft 1200 4,320,000.00

2 FIRST FLOOR 3200 Sqft 1200 3,840,000.00

3 SECOND FLOOR 652 Sqft 1200 782,400.00

4 OVER HEAD TANK APPROXIMATE 100,000.00

5 SUMP APPROXIMATE 100,000.00

6 SEPTIC TANK APPROXIMATE 100,000.00

7 COMPOUND WALL APPROXIMATE 400,000.00

8 Basement level difference works 500,000.00

TOTAL = 10,142,400.00
 REVISED ESTIMATE FOR Mr. ANNADURAI, ERODE.

TOTAL
RATE
SL.No. DESCRIPTION AREA UNIT AMOUNT

in Rs. in Rs.
PLINTH AREA MEASUREMENT:-

1 GROUND FLOOR 3630 Sqft 1200 4,356,000.00

2 FIRST FLOOR 2950 Sqft 1200 3,540,000.00

3 SECOND FLOOR 710 Sqft 1200 852,000.00

4 OVER HEAD TANK APPROXIMATE 100,000.00

5 SUMP APPROXIMATE 100,000.00

6 SEPTIC TANK APPROXIMATE 0.00

COMPOUND WALL & UTILITY

7 COLUMN FOUNDATION WORKS AS PER ESTIMATE 535,206.29
BASEMENT LEVEL DIFFERENCE
8 WORK APPROXIMATE 500,000.00

9 STAIR CASE WORKS APPROXIMATE 25000

TOTAL = 10,008,206.29
 ABSTRACT ESTIMATE FOR UTILITY.

SNO DESCRIPTION QTY UNIT RATE AMOUNT

1 EARTH WORK 4,741.99 Cft 10 47,419.88

2 PCC - 1:5:10Mix 318.40 Cft 98 31,203.61
3 M20 - Concrete 884.61 Cft 250 221,151.56
4 Form Work 1620.00 Sft 35 56,700.00
6 Brick work - 4.5" thick 801.65 Sft 70 56,115.50
7 Plastering work 297.50 Sft 35 10,412.50
8 Reinforcement 1,502.82 Kgs 72 108,203.25

Supply and fixing of man-

9 holes 2.00 Nos 2000 4,000.00

TOTAL 535,206.29
 ABSTRACT ESTIMATE FOR UG-SUMP.

SNO DESCRIPTION QTY UNIT RATE AMOUNT

1 EARTH WORK 1,992.38 Cft 10 19,923.75

2 PCC - 1:5:10Mix 94.88 Cft 98 9,297.75
3 M20 - Concrete 392.63 Cft 250 98,156.25
4 Form Work 742.00 Sft 35 25,970.00
6 Brick work - 4.5" thick 568.75 Sft 70 39,812.50
7 Plastering work 1,007.00 Sft 35 35,245.00
8 Reinforcement 1,222.78 Kgs 72 88,040.49
Supply and providing PVC-
10 Steps 16.00 Nos 175 2,800.00

TOTAL 319,245.74
 ABSTRACT ESTIMATE FOR OHT.

SNO DESCRIPTION QTY UNIT RATE AMOUNT

1 M20 - Concrete 412.88 Cft 270 111,476.25

2 Form Work 754.68 Sft 40 30,187.10
3 Plastering work 1,105.63 Sft 40 44,225.00
4 Reinforcement 1,285.85 Kgs 72 92,581.26

TOTAL 278,469.61
 ABSTRACT ESTIMATE FOR RCC - Sill Slab for Parapet wall.

SNO DESCRIPTION QTY UNIT RATE AMOUNT

1 M20 - Concrete 29.58 Cft 270 7,986.09

2 Form Work 78.88 Sft 40 3,155.00
4 Reinforcement 178.04 Kgs 72 12,818.95

TOTAL 23,960.05
DETAIL ESTIMATE SHOWTING THE ADDITIONAL WORKS FOR ANNADHURAI RESIDENCE AT ERODE.

SNO DESCRIPTION NO L B D QTY UNIT

A Utility and laundry

1 EARTH WORK
Footing 8 5.00 5.00 8.00 1,600.00
Plinth beam 2 ` 1.50 6.50 19.50
TOTAL 1,619.50 Cft

2 PCC - 1:5:10Mix
Footing 8 5.00 5.00 0.50 100.00
Plinth beam 2 ` 1.50 0.50 1.50
TOTAL 101.50 Cft

3 M20 - Concrete
Footing 8 3.00 3.00 1.25 90.00
Grade beam 2 39.00 0.75 1.50 87.75
4 6.25 0.75 1.50 28.13
Plinth beam 2 39.00 0.75 1.50 87.75
4 6.25 0.75 1.50 28.13
Column upto BS 8 0.75 1.00 11.25 67.50
Column in GF 4 0.75 1.00 8.00 24.00
4 0.75 1.00 6.50 19.50
TOTAL 432.75 Cft

4 Brick Work - 9" thick.

Upto BS 2 39.00 0.75 3.50 204.75
2 6.00 0.75 3.50 31.50
2 6.50 0.75 3.50 34.13
Above BS -
back side wall 1 39.00 0.75 6.50 190.13
side wall 1 6.00 0.75 4.00 18.00
TOTAL 478.50 Cft

5 Plastering works - CM- 1:5, 15mm thick

utility wall 1 42.50 7.00 297.50
TOTAL 297.50 Sft

6 Reinforcement works
As per measurement 1,502.82 1,502.82
TOTAL 1,502.82 Kgs

B COMPOUND WALL
1 Earth work
East side footing 7 5.00 5.00 8.00 1,400.00
West side footing 7 5.00 5.00 6.00 1,050.00
plinth beam east side 1 88.83 1.50 2.50 333.11
plinth beam west side 1 90.50 1.50 2.50 339.38
TOTAL 3,122.49 Cft

Page 8 of 35
2 PCC - 1:5:10 mix
East side footing 7 5.00 5 0.50 87.50
West side footing 7 5.00 5 0.50 87.50
plinth beam east side 1 81.33 1.5 0.17 20.74
plinth beam west side 1 83.00 1.5 0.17 21.17
TOTAL 216.90 Cft

3 RCC - M20 mix Concrete

East side footing 7 3.00 3.00 1.25 78.75
West side footing 7 3.00 3.00 1.25 78.75
plinth beam east side 1 81.33 0.75 1.25 76.25
plinth beam west side 1 83.00 0.75 1.25 77.81
Columns east side 2 0.75 1.50 18.25 41.06
3 0.75 0.75 18.25 30.80
3 0.75 0.50 18.25 20.53
Columns west side 7 0.75 0.50 18.25 47.91
TOTAL 451.86 Cft

4 Brick work - 9" thick

east side wall upto plinth beam 1 81.33 0.75 2.50 152.49
west side wall upto plinth beam 1 83.00 0.75 2.50 155.63
east side wall above plinth beam 1 19.00 0.75 9.00 128.25
TOTAL 436.37 Cft
-
5 Brick work - 4.5" thick
east side wall above plinth beam 1 69.83 5.00 349.15
west side wall above plinth beam 1 90.50 5.00 452.50
TOTAL 801.65 Sft
-
C UG - SUMP -
1 Earth work excavation 1 16.50 11.50 10.50 1,992.38
TOTAL 1,992.38 Cft
-
2 PCC- 1:5:10mix works -
as per excavation 1 16.5 11.5 0.5 94.88
TOTAL 94.88 Cft
-
3 Half-brick work with Cm-1:5 mix -
long wall 2 14.25 12.50 356.25
short wall 2 8.50 12.50 212.50
TOTAL 568.75 Sft
-
4 RCC- Wall with CC- 1:1.5:3 mix -
long wall 2 13.50 0.50 12.00 162.00
short wall 3 7.00 0.50 12.00 126.00
bottom slab 1 13.50 7.00 0.50 47.25
Roof slab 1 13.50 8.50 0.50 57.38
TOTAL 392.63 Cft

5 Reinforcement for all walls

as per concrete area 392.63 Cft 1,222.78 Kgs

6 Form wrok for walls and slabs

Page 9 of 35
 long wall 2 12.50 12.00 300.00
short wall 4 7.00 12.00 336.00
roof slab bottom 1 12.00 7.00 84.00
roof slab soffits 2 13.50 0.50 13.50
2 8.50 0.50 8.50
TOTAL 742.00 Sft

7 Plastering works
bottom slab 1 12.50 7.00 87.50
side wall 2 8.50 12.00 204.00
4 7.00 12.00 336.00
2 4.00 12.00 96.00
ceiling plasteirng 1 12.50 7.00 87.50
roof slab top plasteirng 1 13.50 8.00 108.00
soffits 2 13.50 2.00 54.00
2 8.50 2.00 34.00
TOTAL 1,007.00 Sft
-
8 Supply and providing man-holes -
UG- sump 2 2.00
TOTAL 2.00 Sft
-
9 Supply and providing PVC- Steps -
UG- sump 16 16.00
TOTAL 16.00 Nos

D OVER HEAD TANK

1 RCC - Column 4 0.75 1.50 8.00 36.00
2 0.75 0.75 8.00 9.00
RCC- Base slab 1 14.25 6.50 0.50 46.31
RCC- roof beam 3 14.25 0.75 2.00 64.13
2 16.00 0.75 2.00 48.00
RCC- Side wall -
long wall 2 14.25 0.75 5.00 106.88
short wall 2 5.00 0.75 5.00 37.50
1 5.00 0.75 5.00 18.75
RCC- Cover slab 1 14.25 0.50 6.50 46.31
TOTAL 412.88 Cft
-
2 Plastering works -
Bottom plastering 2 6.50 5.00 65.00

side wall 4 6.50 6.00 156.00

4 5.00 6.00 120.00
ceiling plastering 2 6.50 5.00 65.00
tank top plastering 1 14.25 6.50 92.63
all columns 2 3.00 6.00 36.00
4 4.50 6.00 108.00
Beam plasteing -
long beam 2 11.00 5.50 121.00
1 14.25 5.50 78.38
Outer plastering
b ottom 1 14.25 6.50 92.63

Page 10 of 35
 side walls 2 14.25 6.00 171.00
2 6.50 6.00 78.00
TOTAL 1,105.63 Sft

3 Reinforcement for all concrete area

as per concrete area 412.88 cft 1,285.85 Kgs

4 Form work for all concrete area

as per concrete area 412.88 cft 754.68 sft

E RCC - SILL SLAB AT PARAPET LEVEL

1 Parapet wall top - RCC Sill - Slab 1 157.75 0.75 0.25 29.58
TOTAL 29.58 Cft
-
2 Form work for RCC-Sill slab 2 157.75 0.25 78.88
TOTAL 78.88 Sft
-
3 Reinforcement for sill slab -
main rod -10 dia 2 157.75 0.51 160.91
distributor - 8 dia 210 0.68 0.12 17.14
TOTAL 178.04 Kgs

Page 11 of 35
 REVISED ESTIMATE FOR Mr. ANNADURAI, ERODE.

RATE TOTAL AMOUNT

SL.No. DESCRIPTION AREA UNIT

in Rs. in Rs.

A PLINTH AREA MEASUREMENT:-

1 GROUND FLOOR 3,630.00 Sqft 1200 4,356,000.00

2 FIRST FLOOR 2,950.00 Sqft 1200 3,540,000.00

3 SECOND FLOOR 710.00 Sqft 1200 852,000.00

4 OVER HEAD TANK As per Item wise Rate 278,469.61

5 SUMP As per Item wise Rate 319,245.74

6 SEPTIC TANK APPROXIMATE Free of Cost

COMPOUND WALL & UTILITY
COLUMN FOUNDATION
WORKS
7 AS PER ESTIMATE 535,206.29
BASEMENT LEVEL DIFFERENCE
WORK
8 APPROXIMATE 500,000.00

9 STAIR CASE WORKS APPROXIMATE 25,000.00

10 Supervising Charges 5% of toal Value Free of Cost

11 RCC - Sill Slab for Parapet wall As per Item wise Rate 23,960.05
All Floors Roof slab Cement
12 Additional Qty As per qty Free of Cost

TOTAL = 10,429,881.68

As on date Received amount 7,239,311.00

Balance amount 3,190,570.68

Name of Work : Construction of Residential Buildings for Mr.Annadurai at Erode.

Type of Building : Residential.

Sno Description Nos Dia L ( ft ) L ( m ) 8# 10# 12# 16# 20#

I Utility / laundry - - - - - -
footing 8 12 12# 3.5 1.07 - - 102.41 - -
footing beam - - - - - -
top rods 8 6 12# 2.67 0.81 - - 39.06 - -
bottom rods 8 6 12# 2.67 0.81 - - 39.06 - -
rings - 8" c/c 8 5 8# 4.5 1.37 54.86 - - - -
- - - - - -
Column rods - - - - - -
main rods 8 4 16# 22 6.71 - - - 214.58 -
8 4 12# 22 6.71 - - 214.58 - -
stirrups - 8" C/C 8 34 8# 3.5 1.07 290.16 - - - -
- - - - - -
Plinth beam - - - - - -
top and bottom 4 4 16# 44.5 13.56 - - - 217.01 -
rings - 8" c/c 4 58 8# 4.5 1.37 320.14 - - - -
top and bottom 8 4 16# 10 3.05 - - - 97.53 -
rings - 8" c/c 8 13 8# 4.5 1.37 140.06 - - - -
II Compound wall - - - - - -
footings 14 12 12# 3.5 1.07 - - 179.22 - -
footing beam - - - - - -
top rods 14 6 12# 2.67 0.81 - - 68.36 - -
bottom rods 14 6 12# 2.67 0.81 - - 68.36 - -
rings - 8" c/c 14 5 8# 4.5 1.37 96.01 - - - -
Columns - - - - - -

Page 13 of 35
 main rods 2 4 16# 19.75 6.02 - - - 48.16 -
2 4 12# 19.75 6.02 - - 48.16 - -
stirrups - 8" C/C 2 28 8# 4.5 1.37 76.81 - - - -
main rods 13 4 12# 19.75 6.02 - - 313.02 - -
stirrups - 8" C/C 13 28 8# 3 0.91 332.84 - - - -
Total Length in Mtr 1,310.88 - 395.11 529.12 -
Unit Weight per mtr 0.395 0.616 0.888 1.576 2.470
Total Weight ( Kgs) :- 517.80 - 350.86 833.90 -
1,702.56 Kgs

Page 14 of 35
 STAGE LEVEL ESTIMATE FOR Mr. ANNADURAI.ERODE.

Total Estimate % of work

S.No. Particulars
Amount in Rs. Completion Estimate of
Completion
1 Advance 500,000.00 100% 500,000.00
2 Earth work Excavation 500,000.00 100% 500,000.00
3 Footing concrete 500,000.00 100% 500,000.00
4 Coloumn upto natural ground level 400,000.00 100% 400,000.00
Plinth beam and outside Brick wall at
5 baement level. 300,000.00 100% 300,000.00
6 Mid level Tie beam concrete 200,000.00 100% 200,000.00
Earth Filling with consolation upto
6 basement level 200,000.00 100% 200,000.00
7 Flooring PCC work 400,000.00 95% 380,000.00

Additional excavation, power

hammering,additional earth filling,
consolidation and allround RCC tie-
8a beam,( 4000 Sqft x Rs.125/- ) 500,000.00 100% 500,000.00
Ground floor coloumn concreting upto
8 roof level 500,000.00 100% 500,000.00
Ground floor Brick work upto lintel
9 level 500,000.00 100% 500,000.00
Ground floor Lintel level concrete &
10 Portico concreting 500,000.00 100% 500,000.00
Ground floor Brick work upto roof
11 level 300,000.00 100% 300,000.00
12 Ground floor Roof concreting 400,000.00 100% 400,000.00
First floor coloumn concreting upto
13 roof level 400,000.00 0% -

14 First floor Brick work upto lintel level 400,000.00 0% -

15 First floor Lintel level concrete 400,000.00 0% -

16 First floor Brick work upto roof level 300,000.00 0% -

17 First floor Roof concreting 400,000.00 0% -
Ground floor joinery fixing with inner
18 plastering 300,000.00 0% -
 First floor joinery fixing with inner
19 plastering 200,000.00 0% -
20 Provision of Plumbing work 600,000.00 0% -
21 Provision of Electrical work 600,000.00 15% 90,000.00
22 Outter plastering work 400,000.00 0% -
23 Miscelleneous and Extra Bill 143,200.00 0% -
24 Compund wall 400,000.00 75% 300,000.00
TOTAL = 10,243,200.00 6,070,000.00
Received 3,883,587.00
Balance to be paid 2,186,413.00
 STAGE LEVEL ESTIMATE FOR Mr. ANNADURAI.ERODE.

% of work
Total Estimate
S.No. Particulars Completio
Amount in Rs. Estimate of
n
Completion
1 Advance 500,000.00 100% 500,000.00
2 Earth work Excavation 500,000.00 100% 500,000.00
3 Footing concrete 500,000.00 100% 500,000.00
4 Coloumn upto natural ground level 400,000.00 100% 400,000.00
Plinth beam and outside Brick wall at
5 baement level. 300,000.00 100% 300,000.00
6 Mid level Tie beam concrete 200,000.00 100% 200,000.00
Earth Filling with consolation upto
6 basement level 200,000.00 100% 200,000.00
7 Flooring PCC work 400,000.00 100% 400,000.00

Additional excavation, power

hammering,additional earth filling,
consolidation and allround RCC tie-
8a beam,( 4000 Sqft x Rs.125/- ) 500,000.00 100% 500,000.00
Ground floor coloumn concreting upto
8 roof level 500,000.00 100% 500,000.00
Ground floor Brick work upto lintel
9 level 500,000.00 100% 500,000.00
Ground floor Lintel level concrete &
10 Portico concreting 500,000.00 100% 500,000.00
Ground floor Brick work upto roof
11 level 300,000.00 100% 300,000.00
12 Ground floor Roof concreting 400,000.00 100% 400,000.00
First floor coloumn concreting upto
13 roof level 400,000.00 100% 400,000.00

14 First floor Brick work upto lintel level 400,000.00 100% 400,000.00
15 First floor Lintel level concrete 400,000.00 100% 400,000.00

16 First floor Brick work upto roof level 300,000.00 100% 300,000.00
17 First floor Roof concreting 400,000.00 100% 400,000.00
Ground floor joinery fixing with inner
18 plastering 300,000.00 75% 225,000.00

Page 17 of 35
 First floor joinery fixing with inner
19 plastering 200,000.00 50% 100,000.00
20 Provision of Plumbing work 600,000.00 0% -
21 Provision of Electrical work 600,000.00 30% 180,000.00
22 Outter plastering work 400,000.00 0% -
23 Miscelleneous and Extra Bill 42,400.00 40% 16,960.00
24 Compund wall 400,000.00 75% 300,000.00
Utility area Rate - ( Utility area will
be measured seperatly by Item wise
25 measurement.) - -

TOTAL = 10,142,400.00 8,421,960.00

Received 5,965,561.00

Balance to be paid 2,456,399.00

Page 18 of 35
 STAGE LEVEL ESTIMATE FOR Mr. ANNADURAI.ERODE.

% of work
Total Estimate
S.No. Particulars Completio
Amount in Rs. Estimate of
n
Completion
1 Advance 400,000.00 100% 400,000.00
2 Earth work Excavation 500,000.00 100% 500,000.00
3 Footing concrete 500,000.00 100% 500,000.00
4 Coloumn upto natural ground level 400,000.00 100% 400,000.00
Plinth beam and outside Brick wall at
5 baement level. 300,000.00 100% 300,000.00
6 Mid level Tie beam concrete 200,000.00 100% 200,000.00
Earth Filling with consolation upto
7 basement level 200,000.00 100% 200,000.00
8 Flooring PCC work 400,000.00 100% 400,000.00

Additional excavation, power

hammering,additional earth filling,
consolidation and allround RCC tie-
9 beam,( 4000 Sqft x Rs.125/- ) 500,000.00 100% 500,000.00
Ground floor coloumn concreting upto
10 roof level 500,000.00 100% 500,000.00
Ground floor Brick work upto lintel
11 level 500,000.00 100% 500,000.00
Ground floor Lintel level concrete &
12 Portico concreting 500,000.00 100% 500,000.00
Ground floor Brick work upto roof
13 level 300,000.00 100% 300,000.00
14 Ground floor Roof concreting 400,000.00 100% 400,000.00
First floor coloumn concreting upto
15 roof level 350,000.00 100% 350,000.00

16 First floor Brick work upto lintel level 350,000.00 100% 350,000.00
17 First floor Lintel level concrete 350,000.00 100% 350,000.00

18 First floor Brick work upto roof level 250,000.00 100% 250,000.00
19 First floor Roof concreting 400,000.00 100% 400,000.00
Ground floor joinery fixing with inner
20 plastering 300,000.00 75% 225,000.00
First floor joinery fixing with inner
21 plastering 200,000.00 50% 100,000.00
22 Provision of Plumbing work 600,000.00 0% -
23 Provision of Electrical work 600,000.00 30% 180,000.00
24 Outter plastering work 400,000.00 0% -
25 Miscelleneous and Extra Bill 73,000.00 50% 36,500.00
26 Compound wall 535,206.29 75% 401,404.72

TOTAL = 10,008,206.29 8,242,904.72

Received 6,845,601.00

Balance to be paid 1,397,303.72

ANNADURAI BUILDING AREA
GF 3878 SFT. 1200 4,653,600.00
FF 3006 1200 3,607,200.00
SF 652 1200 782,400.00
OVER
HEAD APPROXIMATE 100,000.00
TANK
SUMP APPROXIMATE 100,000.00

SEPTIC
APPROXIMATE 100,000.00
TANK

COMP
OUND APPROXIMATE 400,000.00
WALL

500,000.00
10,243,200.00
 STAGE LEVEL ESTIMATE FOR Mr. ANNADURAI.ERODE.

Total Estimate % of work

S.No Particulars
Amount in Rs. Completion

1 Advance 400,000.00 100%

2 Earth work Excavation 500,000.00 100%
3 Footing concrete 500,000.00 100%
4 Coloumn upto natural ground level 400,000.00 100%
Plinth beam and outside Brick wall at
5 baement level. 300,000.00 100%
6 Mid level Tie beam concrete 200,000.00 100%
Earth Filling with consolation upto
7 basement level 200,000.00 100%
8 Flooring PCC work 400,000.00 100%

Additional excavation, power

hammering,additional earth filling,
consolidation and allround RCC tie-
9 beam,( 4000 Sqft x Rs.125/- ) 500,000.00 100%
Ground floor coloumn concreting upto
10 roof level 500,000.00 100%
Ground floor Brick work upto lintel
11 level 500,000.00 100%
Ground floor Lintel level concrete &
12 Portico concreting 500,000.00 100%
Ground floor Brick work upto roof
13 level 300,000.00 100%
14 Ground floor Roof concreting 400,000.00 100%
First floor coloumn concreting upto
15 roof level 350,000.00 100%

16 First floor Brick work upto lintel level 350,000.00 100%

17 First floor Lintel level concrete 350,000.00 100%

18 First floor Brick work upto roof level 250,000.00 100%

19 First floor Roof concreting 400,000.00 100%
 Ground floor joinery fixing with inner
20 plastering 300,000.00 100%
First floor joinery fixing with inner
21 plastering 200,000.00 100%
22 Provision of Plumbing work 600,000.00 0%
23 Provision of Electrical work 600,000.00 30%
24 Outter plastering work 400,000.00 0%
25 Miscelleneous and Extra Bill 73,000.00 50%
26 Compound wall 535,206.29 75%

TOTAL 10,008,206.29

Expense

Balance
ANNADURAI BUILDING AREA
GF 3878 SFT. 1200
FF 3006 1200
SF 652 1200
OVER
HEAD APPROXIMATE
TANK
SUMP APPROXIMATE

SEPTIC APPROXIMATE
TANK

COMP
OUND APPROXIMATE
WALL
AI.ERODE.

Estimate of
Completion

400,000.00
500,000.00
500,000.00
400,000.00

300,000.00
200,000.00

200,000.00
400,000.00

500,000.00

500,000.00

500,000.00

500,000.00

300,000.00
400,000.00

350,000.00

350,000.00
350,000.00

250,000.00
400,000.00
 300,000.00

200,000.00
-
180,000.00
-
36,500.00
401,404.72

8,417,904.72

6,845,601.00

1,572,303.72
 4,653,600.00
3,607,200.00
782,400.00

100,000.00

100,000.00

100,000.00

400,000.00

500,000.00
10,243,200.00
 STAGE LEVEL ESTIMATE FOR Mr. ANNADURAI.ERODE.

Total Estimate % of work Estimate of

S.No Particulars
Amount in Rs. Completion Completion

1 Advance 400,000.00 100% 400,000.00

2 Earth work Excavation 500,000.00 100% 500,000.00
3 Footing concrete 500,000.00 100% 500,000.00
4 Coloumn upto natural ground level 400,000.00 100% 400,000.00
Plinth beam and outside Brick wall at
5 baement level. 300,000.00 100% 300,000.00
6 Mid level Tie beam concrete 200,000.00 100% 200,000.00
Earth Filling with consolation upto
7 basement level 200,000.00 100% 200,000.00
8 Flooring PCC work 400,000.00 100% 400,000.00

Additional excavation, power

hammering,additional earth filling,
consolidation and allround RCC tie-
9 beam,( 4000 Sqft x Rs.125/- ) 500,000.00 100% 500,000.00
Ground floor coloumn concreting upto
10 roof level 500,000.00 100% 500,000.00
Ground floor Brick work upto lintel
11 level 500,000.00 100% 500,000.00
Ground floor Lintel level concrete &
12 Portico concreting 500,000.00 100% 500,000.00
Ground floor Brick work upto roof
13 level 300,000.00 100% 300,000.00
14 Ground floor Roof concreting 400,000.00 100% 400,000.00
First floor coloumn concreting upto
15 roof level 350,000.00 100% 350,000.00

16 First floor Brick work upto lintel level 350,000.00 100% 350,000.00
17 First floor Lintel level concrete 350,000.00 100% 350,000.00

18 First floor Brick work upto roof level 250,000.00 100% 250,000.00
19 First floor Roof concreting 400,000.00 100% 400,000.00
Ground floor joinery fixing with inner
20 plastering 300,000.00 100% 300,000.00

Page 28 of 35
 First floor joinery fixing with inner
21 plastering 200,000.00 100% 200,000.00
22 Provision of Plumbing work 600,000.00 0% -
23 Provision of Electrical work 600,000.00 60% 360,000.00
24 Outter plastering work 400,000.00 90% 360,000.00
25 Miscelleneous and Extra Bill 73,000.00 50% 36,500.00
26 Compound wall 535,206.29 75% 401,404.72

TOTAL 10,008,206.29 8,957,904.72

Expense 7,239,311.00

Balance 1,718,593.72

Page 29 of 35
 STAGE LEVEL ESTIMATE FOR Mr. ANNADURAI.ERODE.

Total Estimate % of work

S.No Particulars
Amount in Rs. Completion

1 Advance 400,000.00 100%

2 Earth work Excavation 500,000.00 100%
3 Footing concrete 500,000.00 100%
4 Coloumn upto natural ground level 400,000.00 100%
Plinth beam and outside Brick wall at
5 baement level. 300,000.00 100%
6 Mid level Tie beam concrete 200,000.00 100%
Earth Filling with consolation upto
7 basement level 200,000.00 100%
8 Flooring PCC work 400,000.00 100%

Additional excavation, power

hammering,additional earth filling,
consolidation and allround RCC tie-
9 beam,( 4000 Sqft x Rs.125/- ) 500,000.00 100%
Ground floor coloumn concreting upto
10 roof level 500,000.00 100%
Ground floor Brick work upto lintel
11 level 400,000.00 100%
Ground floor Lintel level concrete &
12 Portico concreting 500,000.00 100%
Ground floor Brick work upto roof
13 level 300,000.00 100%
14 Ground floor Roof concreting 300,000.00 100%
First floor coloumn concreting upto
15 roof level 350,000.00 100%
First floor Brick work upto lintel
16 level 350,000.00 100%
17 First floor Lintel level concrete 300,000.00 100%

18 First floor Brick work upto roof level 200,000.00 100%

19 First floor Roof concreting 250,000.00 100%
 Ground floor joinery fixing with inner
20 plastering 300,000.00 100%
First floor joinery fixing with inner
21 plastering 200,000.00 100%
22 Provision of Plumbing work 600,000.00 0%
23 Provision of Electrical work 600,000.00 30%
24 Outter plastering work 400,000.00 0%
25 Miscelleneous and Extra Bill 91,000.00 50%
26 Compound wall 535,206.29 75%

TOTAL 9,576,206.29

Expense

Balance
ANNADURAI BUILDING AREA
GF 3878 SFT. 1200
FF 3006 1200
SF 652 1200
OVER
HEAD APPROXIMATE
TANK
SUMP APPROXIMATE

SEPTIC APPROXIMATE
TANK

COMP
OUND APPROXIMATE
WALL
RAI.ERODE.

Estimate of
Completion

400,000.00
500,000.00
500,000.00
400,000.00

300,000.00
200,000.00

200,000.00
400,000.00

500,000.00

500,000.00

400,000.00

500,000.00

300,000.00
300,000.00

350,000.00

350,000.00
300,000.00

200,000.00
250,000.00
 300,000.00

200,000.00
-
180,000.00
-
45,500.00
401,404.72

7,976,904.72

7,239,311.00

737,593.72
 4,653,600.00
3,607,200.00
782,400.00

100,000.00

100,000.00

100,000.00

400,000.00

500,000.00
10,243,200.00