RESIDENCE AT MARADU

ABSTRACT OF ESTIMATE
No . ITEM DESCRIPTION UNIT QTY RATE HEAD/ ITEM COST

CIVIL WORKS
EARTH WORK
1 EARTH FILLING IN BASEMENT

1,331,433.12
53,011.41
41,345.66

Providing and filling earth in basement and consolidated to the correct level, including the cost of all materials, conveyance, lead, lift, labour etc complete as directed FOR BASEMENT FILLING
2 EXCAVATION FOR RUBBLE WORK

EARTH FILLING IN BASEMENT

m3

96.76

427.31

41,345.66

11,665.75

Excavation in ordinary soil for basement, plinth, foundations, trenches, footings, retaining walls, septic tank, sump tank, up flow filter tank, external car shed etc. including shoring, strutting, dewatering etc., if required, and depositing earth.

RUBBLE MASONRY
3 RR MASONRY FOR FOUNDATION

EXCAVATION FOR RUBBLE WORK

m3

75.07

155.39

11,665.75

129,726.08
129,726.08

Providing RR Masonry in c.m 1:6 including leveling course at top using cc 1:4:8 including cost, conveyance of all materials to site, labourcharges, lead, lift and hire charges, watering, curing etc complete as per the specifications

PCC
4

RR MASONRY FOR FOUNDATION

m3

58.05

2,234.73

129,726.08

67,186.82
49,782.94

PCC FOR FLOORING

Providing and laying PCC 1:4:8 using 40mm down graded hard granite broken stone aggregates, including formwork cost and conveyance of all materials to site lead and lift charges, labour charges, leveling compacting, finishing, watering, curing etc completed as directed for flooring.
5 PCC FOR FOUNDATION

PCC FOR FLOORING

m3

21.50

2,315.27

49,782.94

17,403.88

Providing and laying PCC 1:4:8 using 40mm down graded hard granite broken stone aggregates, including formwork cost and conveyance of all materials to site lead and lift charges, labour charges, leveling compacting, finishing, watering, curing etc completed as directed for placing under foundation.

RCC
6

PCC FOR FOUNDATION

m3

7.52

2,315.27

17,403.88

512,201.78
47,912.41

RCC BEAMS

Providing and laying RCC (Mix M20) using 20mm size hard granite broken stone, including all form work watering, curing, cost and conveyance of all materials and labour charges etc, complete as per design and drawing for RCC Roof beam
PCMS/Abstract/MARADURES 04/08/2007

GROUND FLOOR
Page 1 of 7

m3

2.43

11,702.15
Architect: KMJ Associates Take off: Prominare/Sree

28,389.42

RCC BELT FOR BASEMENT

DPC FOR BASEMENT

FIRST FLOOR

m3

1.60

12,232.45

19,522.99

60,402.01

RCC COLUMN

m3

4.93

12,259.39

60,402.01

55,555.90

Providing and laying in position machine batched,machine mixed and machine vibrated design mix cement concrete of specefied grade for reinforced cement concrete Column ,including the cost of centering,shuttering,finishing and reinforcement,including admixtures in recomended propotions(as per is 9103)to accelarate,retard setting of concret, improve workability witout impairing strength and durability as per direction of engineering charges,for M20 grade reinforced cement concrete

KITCHEN WORK PLATFORM

* *

GROUND FLOOR FIRST FLOOR

m3 m3

2.21 2.21

12,399.39 12,704.95

27,439.85 28,116.05

5,507.90

Providing and laying RCC (Mix M20) using 20mm size hard granite broken stone, including all form work watering, curing, cost and conveyance of all materials and labour charges etc, complete as per design and drawing for RCC Kitchen slab
10 RCC 10CM LINTELS

KITCHEN WORK PLATFORM

m3

0.77

7,143.84

5,507.90

1,635.41

Providing and laying RCC (Mix M20) using 20mm size hard granite broken stone, including all form work watering, curing, cost and conveyance of all materials and labour charges etc, complete as per design and drawing for RCC lintel.

11

RCC 20 CM LINTEL

* *

GROUND FLOOR FIRST FLOOR

m3 m3

0.09 0.06

10,963.65 11,387.89

997.69 637.72

55,660.03

Providing and laying RCC (Mix M20) using 20mm size hard granite broken stone, including all form work watering, curing, cost and conveyance of all materials and labour charges etc, complete as per design and drawing for RCC lintel.

12

RCC ROOF SLAB

* *

GROUND FLOOR FIRST FLOOR

m3 m3

3.14 2.52

9,703.84 10,003.84

30,460.35 25,199.67

268,199.75

Providing and laying RCC (Mix M20) using 20mm size hard granite broken stone, including all form work watering, curing, cost and conveyance of all materials and labour charges etc, complete as per design and drawing for RCC roof slab.

13

RCC STAIR

* *

GROUND FLOOR FIRST FLOOR

m3 m3

19.24 12.38

8,414.95 8,586.06

161,869.98 106,329.77

17,328.36

Providing and laying RCC (MIX M20) using 20mm size hard granite broken stone, including all form work watering, curing, cost and conveyance of all materials and labour charges etc, complete as per design and drawing for RCC stair case.

BRICK/BLOCK MASONRY
14 10CMBRICK WORK
Page 2 of 7
PCMS/Abstract/MARADURES 04/08/2007

RCC STAIR

m3

1.40

12,386.25

17,328.36

340,053.64
9,258.54
Architect: KMJ Associates Take off: Prominare/Sree

Providing and constructing single brick masonry with good quality wire cut bricks in cement mortar 1:6 including all labour,scaffolding, flush pointing, curing etc complete

15

20CM BRICK WORK

* *

GROUND FLOOR FIRST FLOOR

m3 m3

1.29 1.15

3,712.68 3,879.35

4,785.64 4,472.89

330,795.10

Providing and constructing double brick masonry with good quality wire cut bricks in cement mortar 1:6 including all labour,scaffolding, flush pointing, curing etc complete

PLASTERING
16 INSIDE CEILING PLASTERING

* *

GROUND FLOOR FIRST FLOOR

m3 m3

52.47 40.86

3,522.77 3,572.78

184,829.17 145,965.93

229,253.41
53,471.87

Providing and applying Cement plastering for ceiling in CM 1:4 unless otherwise specified, 12mm thick at all levels including provision of grooves, scaffolding to any height with neat finish including cost of all labour charges,curing etc. complete as per technical specifications

17

KITCHEN SLAB PLASTERING

* *

GROUND FLOOR FIRST FLOOR

m2 m2

201.52 123.84

161.87 168.38

32,620.37 20,851.51

1,787.10

Providing and applying Cement plastering for ceiling in CM 1:4 unless otherwise specified, 12mm thick at all levels including provision of grooves, scaffolding to any height with neat finish including cost of all labour charges,curing etc. complete as per technical specifications
18 OPEN TERRACE PLASTERING

KITCHEN SLAB PLASTERING

m2

11.57

154.50

1,787.10

11,096.83

Providing and applying Cement plastering to open terrace floor in CM 1:3 unless otherwise specified, 12mm thick at all levels including , scaffolding to any height with neat finish including cost of all labour charges,curing etc. complete as per technical specifications
19 INSIDE BASEMENT PLASTERING

OPEN TERRACE PLASTERING

m2

81.83

135.61

11,096.83

9,806.27

Providing and applying Cement plastering to walls in CM 1:5 unless otherwise specified, 12mm thick at all levels including provision of grooves, scaffolding to any height with neat finish including cost of all labour charges,curing etc. complete as per technical specifications
20 INSIDE WALL PLASTERING

INSIDE BASEMENT PLASTERING

m2

63.47

154.50

9,806.27

100,398.56

Providing and applying Cement plastering to walls in CM 1:4, unless otherwise specified, 12mm thick at all levels including provision of grooves, scaffolding to any height with neat finish including cost of all labour charges,curing etc. complete as per technical specifications

21

OUT SIDE WALL PLASTERING

* *

GROUND FLOOR FIRST FLOOR

m2 m2

405.64 259.73

148.58 154.50

60,270.59 40,127.98

52,692.77

PCMS/Abstract/MARADURES 04/08/2007

Page 3 of 7

Architect: KMJ Associates Take off: Prominare/Sree

Providing and applying Cement plastering to walls in CM 1:4, unless otherwise specified, 12mm thick at all levels including provision of grooves, scaffolding to any height with neat finish including cost of all labour charges,curing etc. complete as per technical specifications

CARPENTRY
WOODEN DOORS
22 WOODEN DOORS

* *

GROUND FLOOR FIRST FLOOR

m2 m2

194.13 154.36

148.58 154.50

28,843.69 23,849.08

301,707.71
113,342.99
113,342.99

Providing hard wood, door frame size 100 X 80mm, using best quality approved hard wood like cheru teak, thampakam etc.. with fully panelled hard wood shutter of frame size 100 X 35mm for verticals & horizontals, 150 X 35mm for bottom and lock rail, 16mm thick hard wood panels, cutting necessory slots to suite shutters, providing grooves, beadings etc, as per the detail including applying a coat of coal tar to the external surface of frame abutted to masonry or RCC, all necessary fittings, labour charges etc.. completed

WOODEN WINDOWS
23 WOODEN WINDOWS

* *

DOOR D DOOR D2

m2 m2

2.10 17.01

25,853.54 3,471.52

54,292.43 59,050.56

130,837.60
130,837.60

Supplying and fixing Hard wood Window frame of size 100mm X 75mm with fully glazed shutter frames including the rate for providing and fixing approved quality fittings as per the detail including applying a coat of coal tar to the external surface of frame abutted to masonry or RCC, all necessary fittings, labour charges etc.. completed

WOODEN VENTILATORS
24 WOODEN VENTILATOR

* * * * * * *

FW3 KW3 W W2 W3 W4 WI

m2 m2 m2 m2 m2 m2 m2

9.72 1.20 3.00 9.72 2.43 9.72 3.24

3,107.13 3,911.43 3,411.14 3,444.46 3,338.71 3,285.83 3,761.70

30,201.30 4,693.72 10,223.19 33,480.15 8,113.07 31,938.27 12,187.91

11,802.12
11,802.12

Supplying and fixing Hard wood ventilator frame of size 100mm X 75mm with fully glazed shutter frames including the rate for providing and fixing approved quality fittings etc. complete.

PVC DOORS
25 TOILET PVC DOORS

VENTILATOR

m2

2.88

4,097.96

11,802.12

10,400.00
10,400.00

Providing and supplying PVC door of approver quality and brand including cost of all materials, labour charges etc.. completed as per the specification

HANDRAILS
26 WOODEN HANDRAILS
Page 4 of 7
PCMS/Abstract/MARADURES 04/08/2007

* *

GROUND FLOOR FIRST FLOOR

nos: nos:

2.00 2.00

2,600.00 2,600.00

5,200.00 5,200.00

35,325.00
35,325.00
Architect: KMJ Associates Take off: Prominare/Sree

Providing fixing wooden hand rails of first class teak wood of specified size and design including cost of all material, labour charges etc.. completed as per technical specification

FLOORING & CLADDING

CERAMIC TILES
27 CERAMIC TILES FOR TOILET FLOORS

WOODEN HAND RAILS

mtr

15.70

2,250.00

35,325.00

347,587.21
65,159.50
13,480.60

Supplying and paving tiles over a bed of 12mm thick cement mortar 1:3, adding necessary pure cement grout for the proper binding of the tile to mortar, including pointing the joints with matching colour pigment mix in white cement, cutting tiles to required sizes at the site using marble cutter, cost of all conveyances of all materials, labor charges, hire charges, curing etc, complete as per standard spcefication and as approved by the Architects/ Engineer in charge.

28

CERAMIC TILES FOR TOILET WALLS

* *

GROUND FLOOR FIRST FLOOR

m2 m2

10.66 8.60

700.00 700.00

7,459.20 6,021.40

51,678.90

Supplying and cladding tiles over a bed of 8mm thick cement mortar 1:3, adding necessary pure cement grout for the proper binding of the tile to mortar, including pointing the joints with matching colour pigment mix in white cement, cutting tiles to required sizes at the site using marble cutter, cost of all conveyances of all materials, labor charges, hire charges, curing etc, complete as per standard spcefication and as approved by the Architects/ Engineer in charge.

GRANITE FLOOR
29 GRANITE WORK TOP

* *

GROUND FLOOR FIRST FLOOR

m2 m2

37.24 36.59

700.00 700.00

26,065.90 25,613.00

7,781.40
7,781.40

Supplying and laying granite slab over a bed of 12mm thick cement mortar 1:3, adding necessary pure cement grout for the proper binding of the granite to mortar, including pointing the joints with matching colour pigment mix in white cement, cutting granites to required sizes at the site using marble cutter, cost of all conveyances of all materials, labor charges, hire charges, curing etc, complete as per standard spcefication and as approved by the Architects/ Engineer in charge.

VITRIFIED TILES
30 VITTIFIED FLOOR

GRANITE WORK TOP IN KITCHEN & WASH AREA

m2

7.07

1,100.00

7,781.40

274,646.31
274,646.31

Supplying and paving vitrified tiles over a bed of 10mm thick cement mortar 1:3, adding necessary pure cement grout for the proper binding of the tile to mortar, including pointing the joints with matching colour pigment mix in white cement, cutting tiles to required sizes at the site using marble cutter, cost of all conveyances of all materials, labor charges, hire charges, curing etc, complete as per standard spcefication and as approved by the Architects/ Engineer in charge.

* *
04/08/2007

GROUND FLOOR FIRST FLOOR

Page 5 of 7

m2 m2

198.95 74.87

950.00 978.50
Architect: KMJ Associates Take off: Prominare/Sree

189,001.55 73,260.30

PCMS/Abstract/MARADURES

PAINTING & FINISHES

PUTTY FINISHING
31 INSIDE CEILING PAINTING

STAIR AREA

m2

12.29

1,007.85

12,384.46

117,092.45
117,092.45
29,963.69

Providing and applying 2coat cement based interior grade putty , 1coat cement primer and 2 coat medium grade interior emulsion of approved quality and make including all labour charges, scaffolding, and all other materials etc.. completed as per the specification

32

INSIDE WALL PAINTING

* *

GROUND FLOOR FIRST FLOOR

m2 m2

222.78 129.73

85.00 85.00

18,936.39 11,027.31

55,764.48

Providing and applying 2coat cement based interior grade putty , 1coat cement primer and 2 coat medium grade interior emulsion of approved quality and make including all labour charges, scaffolding, and all other materials etc.. completed as per the specification

33

OUTSIDE WALL PAINTING

* *

GROUND FLOOR FIRST FLOOR

m2 m2

424.96 272.10

80.00 80.00

33,996.80 21,767.68

31,364.28

Providing and applying 2coat cement based interior grade putty , 1coat cement primer and 2 coat medium grade interior emulsion of approved quality and make including all labour charges, scaffolding, and all other materials etc.. completed as per the specification

STEEL FABRICATION
TRUSS WORK
34 MS TRUSS WORK

* *

GROUND FLOOR FIRST FLOOR

m2 m2

194.13 154.36

90.00 90.00

17,471.61 13,892.67

292,056.60
292,056.60
292,056.60

Providing truss work of (approximate15mtr clear span) top and bottom chord with M.S double angle (2X60X60X6) having an approximate angle of 10 to 15 degree, supporting on columns, fixing with 10mm gusset plate, and the inside members with 10mm single angle(60X60X6), provide stiffener plates of 8mm thick, welding on both sides at junctions where ever required as per design and detail, provide purlin of single angle (75X75X6) at a spacing of 100cm c/c, fixing with cleat where ever required over the top of main member (2X60X60X6), etc including cost and conveyance of all materials and consumables to site, labour charges for fabrication and erection, lead, lift and hire charges of equipments, tools, tackles etc, providing and applying a coat of zinc chromate primer etc complete as per the des

PEST CONTROL
PEST CONTROL GEN LVL2
35 PEST CONTROL

MS TRUSS WORK

m2

343.60

850.00

292,056.60

45,155.46
45,155.46
45,155.46

Providing Anti Termite treatment using approved chemicals like Alderin E-300 or equivalent in plinth area and 1m width of outside perimeter as specified, including cost of all materials and labour charges etc complete as directed. (Plinth area only will be measured for payment)

*
04/08/2007

PEST CONTROL INBASEMENT FLOOR

Page 6 of 7

m2

215.03

210.00
Architect: KMJ Associates Take off: Prominare/Sree

45,155.46

PCMS/Abstract/MARADURES

GRAND TOTAL :-

2,435,032.55

PCMS/Abstract/MARADURES 04/08/2007

Page 7 of 7

Architect: KMJ Associates Take off: Prominare/Sree