J L BUILDING DESIGNERS

ESTIMATIONS & VALUTIONS, INTERIOR &

OUTSIDE DECORS,VAASTHU PLANS, AUTO
CAD DESIGNS, SURVEYS. G V JAYALAKSHMI
D ARCH
Cell :, 92466 24807 Licensed Surveyor & Architect

Office : SHA ENCLAVE-301, Kanchara Street, VISAKHAPATNAM-530001

GENERAL ABSTRACT

NAME OF THE WORK : ESTIMATION OF UNDER CONSTRUCTION GROUND &

FIRST FLOOR BEARING S.NO. 68-8-A PART, DOOR NO. 1-132, KATHA NO. 384, AT
NADIMIVALASA VILLAGE, GRAMA PANCHAYAT, G.SIGADAM MANDALAM,
SRIKAKULAM DIST. 532148.

OWNER’S NAME :

MR. BALI RAMESH,

S/O. LATE. RAMARAO..

1) Estimate of Ground Floor (Enclosed Statement) Rs 38,20,000-00

2) Estimate of First Floor (Enclosed Statement) Rs 31,40,000-00

---------------------
Total Rs. 69,60,000-00
---------------------

(Rupees Sixty Nine Lakhs Sixty Thousand Only)

LICENSED SURVEYOR
pv Digitally signed
by pv
jayalaksh jayalakshmi
Date: 2025.02.21
mi 19:29:09 +05'30'
 DETAILED CUM ABSTRACT ESTIMATE

NAME OF THE WORK : ESTIMATION OF PROPOSED CONSTRUCTION OF GROUND AND FIRST FLOORS
RCC ROOF RESIDENTIAL BUILDING BELONGS SRI. MESALA SANTOSH KUMAR S/O RAMARAO, S.NO.
68-8-A PART, DOOR NO. 1-132, KATHA NO. 384, AT NADIMIVALASA VILLAGE, GRAMA PANCHAYAT,
G.SIGADAM MANDALAM, SRIKAKULAM DIST. 532148.
GROUND FLOOR AREA 128.11 or 1739 Sft

Sl. Description of Item Nos. Length Breath Depth Quantity/Unit Rate Per Amount
No. Rs. Rs.
1) Earth work in excavation over area
(excluding 30cm in depth, 1.50m
……
Column footing foundations: 12 1.80 1.80 1.80 69.98
RR Footings:Alround the bldg.
1 51.18 0.75 0.90 34.55
Deduct for Columns Portion 12 1.80 1.80 0.90 -34.99
69.54 cum
Say 69.60 cum 1500.00 cum 104400.00
2) Re-filling with available excavated
earth (excluding rock) in trenches,
plinth rides of foundation etc., …..
1/3Quantity same as Item No. 1
= 23.20 cum
Say 23.20 cum 2500.00 cum 58000.00
3) Providing P.C.C. (1:4:8) (Using
170 Kg of Cement per cum of
finished concrete) using 40mm
hard broken granite metal and river
sand as fine aggregate.

For Columns Portion: 12 1.80 1.80 0.15 5.83

RR Footings:Alround the bldg.
1 51.18 0.75 0.15 5.76
For Flooring : 1 11.27 14.32 0.15 24.21
35.80 cum
Say 35.80 cum 4000.00 cum 143200.00
4) Providing Randum Rubble Masonry
in Cement Mortar (1:6) in plinth
and foundations including necessary
dressed stones at columns &
junctions. All labour and materials.

Alround the building : 1st Footing 1 51.18 0.75 0.45 17.27

2nd Footing 1 51.18 0.60 0.45 13.82
Basement 1 51.18 0.60 0.30 9.21
Deduct columns portion 12 0.23 0.30 1.20 -0.99
39.31 cum
Say 39.40 cum 4000.00 cum 157600.00

pv Digitally signed
by pv
jayalaksh jayalakshmi
Date: 2025.02.21
mi 19:29:16 +05'30'
Sl. Description of Item Nos. Length Breath Depth Quantity/Unit Rate Per Amount
No. Rs. Rs.
5) Filling the Basement with sand in
layers and tamping under floors
including watering, ramming,
dressing, and consolidating
complete. All labour and materials.

1 11.27 14.32 0.75 121.04

121.04 cum
Say 121.10 cum 1500.00 cum 181650.00
6) Providing R.C.C. (1:1 1/2:3)
nominal mix (Using 400 Kg of
Cement per cum of finished
concrete) using 20mm hard broken
granite metal of approved quality
and river sand as fine aggregate
including mixing, curing, finishing,
shuttering and steel etc., as
a) R.C.C. Columns Footings: 12 1.50 1.50 0.20 5.40
Trp:(1.50+0.23)/2x(1.50+0.38)/2 12 0.87 0.94 0.30 2.93
8.33 cum
Say 8.40 cum 10000.00 cum 84000.00

b) Upto Basement Level: 12 0.23 0.30 1.15 0.95 cum

For R.C.C. Columns: 12 0.23 0.30 3.66 3.03 cum
3.98 cum
Say 4.00 cum 10000.00 cum 40000.00
c) For Plinth Beams:
Alround the building 1 51.18 0.23 0.23 2.71
2 11.27 0.23 0.23 1.19
2 14.32 0.23 0.23 1.52
Deductions:Columns Portion 12 14.32 0.38 0.23 -15.02
-9.60 cum
Say -9.70 cum 10000.00 cum -97000.00
d) For Roof Beams:
Alround the building 1 51.18 0.23 0.30 3.53
2 11.27 0.23 0.23 1.19
2 14.32 0.23 0.23 1.52
Deductions:Columns Portion 12 0.23 0.38 0.30 0.31
6.55 cum
6.60 cum 10000.00 cum 66000.00

e) For R.C.C. Roof Slab: 1 11.27 14.32 0.12 19.37

19.37 cum
Say 19.40 cum 10750.00 cum 208550.00

f) R.C.C.Lintels: D 4 1.20 0.23 0.15 0.17

D1 2 1.05 0.23 0.15 0.07
Windows W 6 1.50 0.23 0.15 0.31
0.55 cum
Say 0.60 cum 10500.00 cum 6300.00

pv Digitally signed

jayalaksh by pv jayalakshmi
Date: 2025.02.21

mi 19:29:24 +05'30'
Sl. Description of Item Nos. Length Breath Depth Quantity/Unit Rate Per Amount
No. Rs. Rs.
g) R.C.C. Chajjas: Windows W 6 1.50 0.60 5.40 sqm
5.40 sqm
Say 5.40 sqm 10500.00 sqm 56700.00
7) Providing Brick Masonry in
Cement Mortar (1:6) in
Superstructure using approved
quality standards bricks of clas
designation 35 including curing,
scaffolding and lift complete. All
labour and materials.
Alround the building 1 105.25 0.23 3.36 81.34
1 102.50 0.23 3.36 79.21
Deductions: Lintels: -0.60
D 4 1.00 0.23 2.10 -1.93
D1 1 0.75 0.23 2.10 -0.36
Windows W 5 1.50 0.23 1.20 -2.07
For R.C.C Columns: (-) 12 0.38 0.23 3.66 -3.84
151.75 cum
Say 151.80 cum 2500.00 cum 379500.00
8) Providing Plastering with Cement
Mortar (1:4) 12mm thick for
External and Internal surfaces
including racking out joints,
cleaning the surface curing etc.,
complete. All labour and materials.
External: Alround the Building 1 106.01 3.36 356.19
M.Bed Ch.Bed,Kit. Hall 1 103.57 3.36 348.00
Toilet 1 4.92 3.36 16.53
Toilets walls 1 3.02 3.36 10.15
Deductions: (-)
Doors D 4 1.00 2.10 -8.40
D1 1 0.75 2.10 -1.58
Windows W 5 1.50 2.10 -15.75
V 4 0.60 0.45 -1.08
704.06 sqm
Say 704.10 sqm 2000.00 sqm 1408200.00

10) Providing Plastering with Cement

Mortar (1:3), 12mm thick for
Ceiling surface including racking
out joints and cleaning the surface
curing etc., complete. All labour
and materials.
Class Rooms 1 11.27 14.32 161.39
Toilet 1 3.22 6.55 21.09
182.48 sqm
Say 182.50 sqm 2000.00 sqm 365000.00
11) CC Flooring specified slope and
gradient in width of 3.5m with
shuttering butt joints, including
preperation of sealing groove of 25
pv Digitally signed
by pv
jayalaksh jayalakshmi
Date: 2025.02.21
mi 19:29:31 +05'30'
Sl. Description of Item Nos. Length Breath Depth Quantity/Unit Rate Per Amount
No. Rs. Rs.
1 11.27 14.32 161.39 sqm
Toilet 1 3.22 6.55 21.09 sqm
182.48 sqm
Say 182.50 sqm 1000.00 sqm 182500.00

12) Provision for Marble Flooring

with cement mortar (1:3) Mix
20mm thick appoved quality
complete. All labour and materials.
Flooring 1 11.27 14.32 161.39

161.39 sqm
Say 161.40 sqm 1000.00 sqm 161400.00

14) Supplying and fixing of Teak wood

Doors with frames including butt
hinges, tower with handles, locking
arrangements, wooden stoppers,
nettle fold screws, bolts and
painting with approved quality
synthetic enamel paint etc.,
complete. All labour and materials.
Doors 4 1.00 2.10 8.40
D1 2 0.75 1.83 2.75
11.15 sqm
Say 11.20 sqm 2500.00 sqm 28000.00
15) Providing and fixing Wooden
Windows ofstandard finished,
polished
Windows: W 6 1.50 1.22 10.98
11.00 sqm 2500.00 sqm 27500.00
16) White wash 2 coats to Ceiling
surfaces etc., including scraping
and cleaning the surface etc.,
complete. All labour and materials. 356.19 sqm 110.00 sqm 39181.30

17) Providing Distemper wash 2 coats

to Internal surfaces etc., including
scraping and cleaning the surface
etc., complete. All labour and
materials. 356.19 sqm 110.00 sqm 39181.30

18) Providing Snowcem wash 2 coats to

External surfaces etc., including
scraping and cleaning the surface
etc., complete. All labour and
materials. 356.19 sqm 110.00 sqm 39181.30
3679043.89
19) Provision for Electrification LS 35000.00

Digitally signed
pv by pv jayalakshmi
jayalakshmi Date: 2025.02.21
19:29:37 +05'30'
Sl. Description of Item Nos. Length Breath Depth Quantity/Unit Rate Per Amount
No. Rs. Rs.
20) Provision for water supplying(Bore)
and Sanitary Arrangements
L.S 50000.00

21) Provision for R.C.C. Staircase

L.S 50000.00

22) Contingences and Unforeseen items

LS 5956.11
Total Rs. 3820000.00

( Rupees Thirty Lakhs Twenty Thousand Only )

pv Digitally signed
by pv
jayalaksh jayalakshmi
Date: 2025.02.21
mi 19:29:43 +05'30'
 DETAILED CUM ABSTRACT ESTIMATE
NAME OF THE WORK : ESTIMATION OF PROPOSED CONSTRUCTION OF GROUND AND FIRST FLOORS
RCC ROOF RESIDENTIAL BUILDING BELONGS SRI. MESALA SANTOSH KUMAR S/O RAMARAO, S.NO.
68-8-A PART, DOOR NO. 1-132, KATHA NO. 384, AT NADIMIVALASA VILLAGE, GRAMA PANCHAYAT,
G.SIGADAM MANDALAM, SRIKAKULAM DIST. 532148.

FIRST FLOOR AREA 128.11 or 1739 Sft

Sl. Rate Amount
Description of Item Nos. Length Breath Depth Quantity/Unit Per
No. Rs. Rs.
1) Providing R.C.C. (1:1 1/2:3)
nominal mix (Using 400 Kg of
Cement per cum of finished
concrete) using 20mm hard broken
granite metal of approved quality
and river sand as fine aggregate
including mixing, curing, finishing,
shuttering and steel etc., as
a) R.C.C. Columns Footings: 12 1.50 1.50 0.20 5.40
Trp:(1.50+0.23)/2x(1.50+0.38)/2 12 0.87 0.94 0.30 2.93
8.33 cum
Say 8.40 cum 10000.00 cum 84000.00

b) Upto Basement Level: 12 0.23 0.30 1.15 0.95 cum

For R.C.C. Columns: 12 0.23 0.30 3.66 3.03 cum
3.98 cum
Say 4.00 cum 10000.00 cum 40000.00
c) For Roof Beams:
Alround the building 1 51.18 0.23 0.30 3.53
2 11.27 0.23 0.23 1.19
2 14.32 0.23 0.23 1.52
Deductions:Columns Portion 12 0.23 0.38 0.30 0.31
6.55 cum
6.60 cum 10000.00 cum 66000.00

d) For R.C.C. Roof Slab: 1 5.48 12.19 0.12 8.02

8.02 cum
Say 8.10 cum 10750.00 cum 87075.00

e) R.C.C.Lintels: D 4 1.20 0.23 0.15 0.17

D1 1 0.75 0.23 0.15 0.03
Windows W 6 1.20 0.23 0.15 0.25
0.44 cum
Say 0.50 cum 10000.00 cum 5000.00

f) R.C.C. Chajjas: Windows W 6 1.20 0.60 4.32 sqm

4.32 sqm
Say 4.40 sqm 10000.00 sqm 44000.00
2) Providing Brick Masonry in
Cement Mortar (1:6) in
Superstructure using approved
quality standards bricks of clas
designation 35 including curing,
scaffolding and lift complete. All
labour and materials.

pv Digitally signed
by pv jayalakshmi
jayalaksh Date: 2025.02.21
mi 19:29:50 +05'30'
Sl. Rate Amount
Description of Item Nos. Length Breath Depth Quantity/Unit Per
No. Rs. Rs.
Alround the building 1 105.25 0.23 3.36 81.34
1 102.50 0.23 3.36 79.21
Deductions: Lintels: -0.50
D 4 1.00 0.23 2.10 -1.93
D1 2 0.75 0.23 2.10 -0.72
Windows W 5 1.50 0.23 1.20 -2.07
For R.C.C Columns: (-) 12 0.38 0.23 3.66 -3.84
151.48 cum
Say 151.50 cum 2500.00 cum 378750.00
3) Providing Plastering with Cement
Mortar (1:4) 12mm thick for
External and Internal surfaces
including racking out joints,
cleaning the surface curing etc.,
complete. All labour and materials.
External: Alround the Building 1 106.01 3.36 356.19
M.BED,STORE ,KIT
VARANDAH 1 103.57 3.36 348.00
Toilet4 1 4.92 3.36 16.53
Toilets walls 1 3.02 3.36 10.15
Deductions: (-)
Doors D 4 1.00 2.10 -8.40
D1 2 0.75 2.10 -3.15
Windows W 6 1.50 2.10 -18.90
V 1 0.60 0.45 -0.27
700.15 sqm
Say 700.20 sqm 2000.00 sqm 1400400.00
4) Providing Plastering with Cement
Mortar (1:3), 12mm thick for
Ceiling surface including racking
out joints and cleaning the surface
curing etc., complete. All labour
and materials.
Rooms 1 11.27 14.32 161.39
Toilet 1 1.56 1.20 1.87
163.26 sqm
Say 163.30 sqm 2000.00 sqm 326600.00
5) CC Flooring specified slope and
gradient in width of 3.5m with
shuttering butt joints, including
preperation of sealing groove of 25 1 11.27 14.32 161.39 sqm
Toilet 1 1.20 1.56 1.87 sqm
163.26 sqm
Say 163.30 sqm 1000.00 sqm 163300.00
6) Provision for MarbleFlooring and
dadooing with cement mortar (1:3)
Mix 20mm thick appoved quality
complete. All labour and materials.
Flooring 1 11.27 14.32 161.39
Dadooing 1 51.18 1.83 93.66
255.05 sqm
Say 255.10 sqm 1000.00 sqm 255100.00

pv Digitally signed
by pv jayalakshmi
jayalaksh Date: 2025.02.21
mi 19:29:58 +05'30'
Sl. Rate Amount
Description of Item Nos. Length Breath Depth Quantity/Unit Per
No. Rs. Rs.

7) Supplying and fixing of Teak wood

Doors with frames including butt
hinges, tower with handles, locking
arrangements, wooden stoppers,
nettle fold screws, bolts and
painting with approved quality
synthetic enamel paint etc.,
complete. All labour and materials.
Flush Doors 4 1.00 2.10 8.40
D1 1 0.75 1.83 1.37
9.77 sqm
Say 9.80 sqm 2500.00 sqm 24500.00
8) Providing and fixing Wodden
Windows of make as standard
finished, polished
Windows: W 6 1.20 1.22 8.78
8.80 sqm 2500.00 sqm 22000.00
9) White wash 2 coats to Ceiling
surfaces etc., including scraping
and cleaning the surface etc.,
complete. All labour and materials. 356.19 sqm 110.00 sqm 39181.30

10) Providing Distemper wash 2 coats

to Internal surfaces etc., including
scraping and cleaning the surface
etc., complete. All labour and
materials. 356.19 sqm 110.00 sqm 39181.30

11) Providing Snowcem wash 2 coats to

External surfaces etc., including
scraping and cleaning the surface
etc., complete. All labour and
materials. 356.19 sqm 110.00 sqm 39181.30
3014268.89
12) Provision for Electrification LS 35000.00

13) Provision for water supplying and

Sanitary Arrangements L.S 40000.00

14) Provision for R.C.C. Staircase

L.S 45000.00

15) Contingences and Unforeseen items

LS 5731.11
Total Rs. 3140000.00

(Rupees Thirty One Lakhs Forty Thousand Only)

pv Digitally signed
by pv jayalakshmi
jayalaksh Date: 2025.02.21
mi 19:30:05 +05'30'
 UNDER CONSTRUCTION GROUND & FIRST FLOOR BEARING S.NO.
68-8-A PART, DOOR NO. 1-132, KATHA NO. 384, AT NADIMIVALASA
VILLAGE, GRAMA PANCHAYAT, G.SIGADAM MANDALAM, SRIKAKULAM
DIST. 532148.

OWNER:
MR. BALI RAMESH, S/O. LATE. RAMARAO.

TOTAL SITE AREA - 224.55 Sq.yds

GROUND FLOOR AREA - 1739 SFT
FIRST FLOOR AREA - 1739 SFT

11.2700 11.2700
W V W W V W

TOILET TOILET
BED ROOM 1.20X2.40M BED ROOM 1.20X2.40M
W BED ROOM W BED ROOM
3.65X3.34 M D1 3.21X3.90 M W 3.65X3.34 M D1 3.21X3.90 M W

D D D D

TOILET D1 TOILET D1
V 1.82X1.22M V 1.82X1.22M

14.3200 14.3200
DINING DINING
W W
2.70X2.09M 2.70X2.09M

H A L L H A L L
5.47X6.16M 5.47X6.16M

D D
W W

W
KITCHEN W
KITCHEN
2.70X2.28M 2.70X2.28M

D
W W W W
ROAD

GROUND FLOOR PLAN FIRST FLOOR PLAN

SCALE :1:100 SCALE :1:100

Digitally signed
pv by pv jayalakshmi
jayalakshmi Date: 2025.02.21
19:30:15 +05'30'
L .SURVEYOR