Project

Institute

Sr.no

Estimate of an Residential Bunglow

Goa College of Engineering- Farmagudi

Description
1 Excavation in footings
F6,F7,F10,F13

Unit

MEASUREMENT SHEET
No
L
B

1.8

1.5

13

1.5

1.3

5.575

0.23

5.7

0.23

7.33

0.23

m
m
m
m

2
2
1
2

2.73
4.25
5
2.185

0.23
0.23
0.23
0.23

2 Soil Filling
living room
bed room
bed room
veranda
puja room
dining
kitchen
wc
toilet
bedroom
staircase

m
m
m
m
m
m
m
m
m
m
m

1
1
1
1
1
1
1
1
1
1
1

5.88
4
3
5.88
2.2
4.115
3
1.3
2.255
4
3.33

4.2
3.07
3.4
1.6
2.085
3
3.355
1
1.3
3.355
2.085

3 Rubble Filling
In Footings
F6,F7,F10,F13

1.8

1.5

13

1.5

1.3

m
m
m

1
1
1

5.88
4
3

4.2
3.07
3.4

F1,F2,F3,F4,F5,F8,F9,F11,F12,
F14,F15,F16,F17
Excavation under wall
long wall
L=(10.105-.23)(1.3+1.5+1.5)=5.575
L=(11.93-.23)(1.5+3*1.5)=5.7
L=(13.56-.23)(.65+.75+3*1.5)=7.33
short wall
L=4.23-1.5=2.73
L=5.88-.65-.75-.23=4.25
L=5.88-.23-.65=5
L=3.355+.23-.65-.75=2.185

F1,F2,F3,F4,F5,F8,F9,F11,F12,
F14,F15,F16,F17
Plinth
living room
bed room
bed room

veranda
puja room
dining
kitchen
wc
toilet
bedroom
staircase

m
m
m
m
m
m
m
m

1
1
1
1
1
1
1
1

5.88
2.2
4.115
3
1.3
2.255
4
3.33

1.6
2.085
3
3.355
1
1.3
3.355
2.085

1.8

1.5

13

1.5

1.3

m
m
m
m
m
m
m
m
m
m
m

1
1
1
1
1
1
1
1
1
1
1

5.88
4
3
5.88
2.2
4.115
3
1.3
2.255
4
3.33

4.2
3.07
3.4
1.6
2.085
3
3.355
1
1.3
3.355
2.085

1.8

1.5

F1,F2,F3,F4,F5,F8,F9,F11,F12,
F14,F15,F16,F17

13

1.5

1.3

F6,F7,F10,F13

2.7

0.1485

F1,F2,F3,F4,F5,F8,F9,F11,F12,
F14,F15,F16,F17

13

1.95

0.092

Columns below ground

C6,C7,C10,C13

0.35

0.23

C1,C2,C3,C4,C5,C8,C9,C11,C1
2,C14,C15,C16,C17

13

0.3

0.23

Columns above ground

C6,C7,C10,C13

0.35

0.23

4 P.C.C Filling
In footing
F6,F7,F10,F13
F1,F2,F3,F4,F5,F8,F9,F11,F12,
F14,F15,F16,F17
In Plinth
living room
bed room
bed room
veranda
puja room
dining
kitchen
wc
toilet
bedroom
staircase
5 RCC
Footings
F6,F7,F10,F13

C1,C2,C3,C4,C5,C8,C9,C11,C1
2,C14,C15,C16,C17

13

0.3

0.23

PB1+PB2+PB3,PB4+PB5+PB6
PB14+PB15+PB16+PB17
PB24+PB25+PB26+PB27
PB11+PB10,PB12+PB13
PB18
PB19,PB22
PB7+PB8+PB9
PB20+PB21
PB23

m
m
m
m
m
m
m
m
m

2
1
1
2
1
1
1
1
1

9.045
10.43
12.13
9.415
2.085
6.2448
9.415
7.015
3.1

0.23
0.23
0.23
0.23
0.23
0.23
0.23
0.23
0.23

Beams (First Floor)

FB1
FB2
FB3+FB4+FB5,FB6+FB7+FB8
FB9+FB10+FB11
FB12+FB13,FB14+FB15

m
m
m
m
m

1
1
2
1
2

4.345
3.345
9.045
9.415
9.415

0.23
0.23
0.23
0.23
0.23

FB16+FB17+FB18+FB19+FB2
0
FB21+FB22,FB26+FB27
FB23,FB28
FB24+FB25
FB29

m
m
m
m
m

1
2
2
1
1

11.8
4.4924
2.085
7.015
3.1

0.23
0.23
0.23
0.23
0.23

FB30+FB31+FB32+FB33+FB3
4

13.5

0.23

First Floor Slab

L=11.93+0.6+0.6
B=10.105+0.6+0.6

Offset Slab1
L=4+0.23+0.23+0.6+0.6
B==1.63+0.63

Plinth Beams

Offset slab 2
L=1.5+0.115

13.13

11.305

5.66

2.26

1.615

7.46

B=4+3+0.115+0.115+0.115
+0.115=7.46
BEAM (roof)
SB1

4.345

0.23

SB2
SB3+SB4+SB5,SB6+SB7+SB8
SB9+SB10+SB11
SB12+SB13,SB14+SB15
SB16+SB17+SB18+SB19
SB21+SB20,SB26+SB25
SB22,SB27
SB24+SB23
SB28

m
m
m
m
m
m
m
m
m

1
2
1
2
1
2
2
1
1

3.345
9.045
9.415
9.415
9.715
4.4924
2.085
7.015
3.1

0.23
0.23
0.23
0.23
0.23
0.23
0.23
0.23
0.23

SB30+SB31+SB32+SB33+SB
29

13.5

0.23

Roof Slab
L=11.93+0.6+0.6
B=10.105+0.6+0.6

m
m

13.13

11.305

Offset Slab
L=4+0.23+0.23+0.6+0.6
B==1.63+0.63

m
m

5.66

2.26

Reduced Portion of Slab

L=2.3150
B=2.085-.6-.6

m
m

2.315

0.885

Offset slab 2
L=1.5+0.115

1.615

7.46

B=4+3+0.115+0.115+0.115
+0.115=7.46
6 Masonary
Ground floor
External walls
L=11.93-1.6-4*0.3+10.1052*0.23-2*0.3+13.56-4*0.30.23+4.46-2*0.3+3.65-0.230.35+5.875-2*0.23=42.65

42.65

0.23

Deductions
Door
Windows
Lintels- Door
Windows

m
m
m
m

1
7
1
7

1.2
1.2
1.5
1.5

0.23
0.23
0.23
0.23

Internal Walls

L=3+0.115+3+3+0.115+3.4
+3.355+2.3+0.115+2.255+(
0.115/2)+2.085+0.115+0.115
+2.2+2.2

27.4275

0.115

Deduction
Door D1
D2
D3
Windows
Lintels- Door
Door2
Door3
Windows

m
m
m
m
m
m
m
m

1
6
2
7
1
6
2
7

1.2
1
0.9
1.2
1.5
1.3
1.2
1.5

0.115
0.115
0.115
0.115
0.115
0.115
0.115
0.115

Veranda
L=5.645-1+1.6-0.23-0.3

5.715

0.115

m3

1.2

0.6

1.2

0.6

L=11.93-1.6-4*0.3+10.1052*0.23-2*0.3+13.56-4*0.30.23+4.46-2*0.3+3.65-0.230.35+5.875-2*0.23-2.085

40.565

0.23

Deductions
Door
Windows
Lintels- Door
Windows

m3
m3
m
m

3
7
3
7

1.2
1.2
1.5
1.5

0.23
0.23
0.23
0.23

27.4275

0.115

m
m
m

3
6
2

1
1
0.9

0.115
0.115
0.115

Masonry in steps
varandah steps

First Floor
External Walls

Internal walls
L=3+0.115+3+3+0.115+3.4
+3.355+2.3+0.115+2.255+(
0.115/2)+2.085+0.115+0.115
+2.2+2.2
Deduction
Door D1
D2
D3

Windows
Lintels- Door
Door2
Door3
Windows

m
m
m
m
m

7
1
6
2
7

1.2
1.5
1.3
1.2
1.5

0.115
0.115
0.115
0.115
0.115

19.175

0.115

40.04

7.245

7.36

m
m
m

1
7
2

1.2
1.2
0.6

120.17

m
m
m
m
m

1
6
2
7
2

1.2
1
0.9
1.2
0.6

40.04

7.245

20.82

Balcony

7 Plastering
External 1

External 2

External 3

Deduction
Door
Windows
Ventilators
Internal Walls

Deduction
Door D1
D2
D3
Windows
Ventilators
First floor
External 1

External 2

External 3

Deduction

Door
Windows
Ventilators

m
m
m

3
7
2

1.2
1.2
0.6

111.665

Deduction
Door D1
D2
D3
Windows
Ventilators

m
m
m
m
m

1
6
2
7
2

1.2
1
0.9
1.2
0.6

Celing plaster
S1
S2
S3
S4
S5
S6
S7
S8
S9
S10
S11
S12

m
m
m
m
m
m
m
m
m
m
m
m

2
2
2
2
2
1
2
2
2
2
2
2

3.885
2.885
3.885
2.415
2.885
2.085
4
5.415
3.17
3.17
5.415
4

1.37
1.37
3.24
3.24
3.24
2.085
3
4.085
0.885
2.885
1.37
3.04

m
m
m
m
m
m
m
m
m
m
m
m

1
1
1
1
1
1
1
1
1
1
1
1

3.885
2.885
3.885
2.415
2.885
2.085
4
5.415
3.17
3.17
5.415
4

1.37
1.37
3.24
3.24
3.24
2.085
3
4.085
0.885
2.885
1.37
3.04

Internal Walls

8 Centering and Shuttering

Slab
S1
S2
S3
S4
S5
S6
S7
S8
S9
S10
S11
S12

Beams (first floor)

Vertical
Flat

m
m
m

Beams (roof)
Vertical

75.4724

Flat

75.4724

Roof Slab
S1
S2
S3
S4
S5
S6
S7
S8
S9
S10
S11

m
m
m
m
m
m
m
m
m
m
m

9 Skirting
ground floor
first floor

77.5574

77.5574

1
1
1
1
1
1
1
1
1
1
1

m
m

3.885
2.885
3.885
2.415
2.885
4
5.415
3.17
3.17
5.415
4

1
1

1.37
1.37
3.24
3.24
3.24
3
4.085
0.885
2.885
1.37
3.04

111.17
102.665

10 flooring
S1
S2
S3
S4
S5
S6
S7
S8
S9
S10
S11

m
m
m
m
m
m
m
m
m
m
m

2
2
2
2
2
2
2
2
2
2
2

11 Painting
Ground Floor
External
Internal

m
m

SAME AS PLASTERING
SAME AS PLASTERING

3.885
2.885
3.885
2.415
2.885
4
5.415
3.17
3.17
5.415
4

1.37
1.37
3.24
3.24
3.24
3
4.085
0.885
2.885
1.37
3.04

First Floor
External
Internal

m
m

SAME AS PLASTERING
SAME AS PLASTERING

m
m

2
4

2.415
2.55

13 Waterproofing
WC & BATH
ROOF SLAB

m
m

1
1

2.415
2.55
SAME AS ROOF AREA

14 D.P.C
External walls
Internal walls
Veranda

m
m
m

1
1
1

42.65
27.4275
5.715

0.23
0.115
0.2

m
m
m
m
m
m
m
m
m
m

2
4
12
24
4
8
14
14
4
4

1.2
2.025
1
2.025
0.9
2.025
1.2
1.05
0.6
0.405

0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12

m
m
m
m
m

2
12
4
14
4

1.05
0.85
0.75
1.05
0.45

12 DADO
WC & BATH

Door and window frames

15 of sal wood
Door1
Door2
Door3
Window
Ventilator

16 Door and Window Shutters

Door1
Door2
Door3
Window
Ventilator

ential Bunglow
ering- Farmagudi

ET
D

Quantity Total Quantity Remarks

1.3

14.04

1.3

32.955

0.25

0.961688

0.25

0.32775

0.25

0.421475

0.25
0.25
0.25
0.25

0.31395
0.48875
0.2875
0.251275
TOTAL

0.3
0.3
0.3
0.3
0.3
0.3
0.3
0.3
0.3
0.3
0.3

7.4088
3.684
3.06
2.8224
1.3761
3.7035
3.0195
0.39
0.87945
4.026
2.082915

46.995

3.0523875
50.0473875

32.452665

0.2

2.16

0.2

5.07

0.2
0.2
0.2

4.9392
2.456
2.04

7.23

0.2
0.2
0.2
0.2
0.2
0.2
0.2
0.2

1.8816
0.9174
2.469
2.013
0.26
0.5863
2.684
1.38861

0.1

1.08

0.1

2.535

0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1

2.4696
1.228
1.02
0.9408
0.4587
1.2345
1.0065
0.13
0.29315
1.342
0.694305

0.2

2.16

0.2

5.07

0.3

1.392682

0.3

3.205223

0.5

0.161

0.5

0.4485

6.9

2.2218

21.63511
28.86511

3.615

10.817555
14.432555

7.23

4.5979057342

0.6095

6.9

6.1893

8.4111

0.5
0.5
0.5
0.5
0.5
0.5
0.5
0.5
0.5

2.08035
1.19945
1.39495
2.16545
0.239775
0.718152
1.082725
0.806725
0.3565

10.044077

0.5
0.5
0.5
0.5
0.5

0.499675
0.384675
2.08035
1.082725
2.16545

0.5
0.5
0.5
0.5
0.5

1.357
1.033252
0.47955
0.806725
0.3565

0.5

1.5525

0.15

0.15

22.2652

1.91874

0.15 1.807185

0.5

11.798402

0.499675

25.9911225

0.5
0.5
0.5
0.5
0.5
0.5
0.5
0.5
0.5

0.384675
2.08035
1.082725
2.16545
1.117225
1.033252
0.47955
0.806725
0.3565

0.5

1.5525

0.15

22.2652

0.15

1.91874

0.15

0.307316

11.558627

25.68380625

0.15 1.807185

85.07603475

2.65

25.99518

2.1
1.2
0.2
0.2

0.5796
2.3184
0.069
0.483

22.545175

2.65

8.358531

2.1
2.1
2.1
1.2
0.2
0.2
0.2
0.2

0.2898
1.449
0.4347
1.1592
0.0345
0.1794
0.0552
0.2415

0.2

0.131445

0.15

0.11

0.45

0.32

2.65

24.72437

2.1
1.2
0.2
0.2

1.7388
2.3184
0.207
0.483

2.65

8.358531

2.1
2.1
2.1

0.7245
1.449
0.4347

4.515230625

0.131445

0.43

19.9771675

1.2
0.2
0.2
0.2
0.2

1.1592
0.0345
0.1794
0.0552
0.2415

0.3

0.661538

3.6

144.144

21.735

0.8

5.888

2.1
1.2
0.6

2.52
10.08
0.72

360.51

2.1
2.1
2.1
1.2
0.6

2.52
12.6
3.78
10.08
0.72

120.12

21.735

0.2

4.164

4.080530625

0.6615375
52.34308625

158.447

330.81

2.1
1.2
0.6

7.56
10.08
0.72

334.995

2.1
2.1
2.1
1.2
0.6

2.52
12.6
3.78
10.08
0.72

127.659

305.295

10.6449
7.9049
25.1748
15.6492
18.6948
4.347225
24
44.24055
5.6109
18.2909
14.8371
24.32

213.715275

5.32245
3.95245
12.5874
7.8246
9.3474
4.347225
12
22.12028
2.80545
9.14545
7.41855
12.16

109.03125

0.35

54.29018

0.23

17.8382

72.128382

0.35 52.83068
0.23 17.35865

5.32245
3.95245
12.5874
7.8246
9.3474
12
22.12028
2.80545
9.14545
7.41855
12.16

70.189332

104.684025
356.032989

0.15 16.6755
0.15 15.39975

32.07525

10.6449
7.9049
25.1748
15.6492
18.6948
24
44.24055
5.6109
18.2909
14.8371
24.32

209.36805

158.447
330.81

127.659
305.295

2.255
2.255

AS ROOF AREA

10.89165
23.001

33.89265

6.15825
159.1844

165.34265

9.8095
3.154163
1.143

14.1066625

0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075

0.0216
0.0729
0.108
0.4374
0.0324
0.1458
0.1512
0.1323
0.0216
0.01458

1.13778

2.025
2.025
2.025
1.05
0.45

4.2525
20.655
6.075
15.435
0.81

47.2275

Project
Institute

Estimate of an Residential Bunglow

Goa College of Engineering- Farmagud
ABSTRACT SHEET

Item No.
Description
1 Earthwork in excavation in Foundation
Earthwork in excavation by mechanical means (hydraulic excavator)/manual
means over areas (exceeding 30 cm in depth, 1.5 m in width as well as 10sq.m
on plan) including disposal of excavated earth lead upto 50 m and lift upto 1.5m
disposed earth to be leveled and neatly dressed including providing barricading,
danger lighting guarding as directed
All kinds of soil
2 Rubble packing in footing
Rubble packing with hard laterite stone under floors including watering
ramming and consolidating etc. in pipeline trenches and other foundations
complete.
3 P.C.C. in footing
Providing & laying cement concrete 1:3:6 (1 cement : 3 coarse sand : 6 graded
granitic or basaltic stone aggrt. 40 mm. nominal size) excluding cost of
centering, shuttering and finishing in:
All works upto plinth level
4 Earthwork in filling
Supplying and filling in plinth under floors, trenches including watering ramming
consolidating, dressing, complete.
Moorum
ABSTRACT SHEET
Item No.
Description
5 Rubble in filling
Rubble packing with hard laterite stone under floors including watering
ramming and consolidating etc. in pipeline trenches and other foundations
complete.
6 P.C.C in filling
Providing and laying in position cement concrete 1:2:4 (1 cement : 2 coarse
sand: 4 graded granitic or basaltic stone aggregate 40 m nominal size)
excluding cost of centering, shuttering and finishing :
All works upto plinth level
7 Masonry in superstructure

Laterite masonry in neatly dressed stones for 20 cms thick masonry walls in
cm. 1 : 4 (1 cement : 4 coarse sand) in foundation upto plinth level
Extra for laterite masonry in all sizes in superstructure from floor I level upto
floor V level.

8 Masonry in steps
Laterite masonry in neatly dressed stones of size specified in cement mortar 1 :
4 (1 cement : 4 coarse sand) in foundation upto plinth level

9 R.C.C
Providing and laying in position (1:2:4) reinforced cement concrete excluding
the cost of centering, shuttering, finishing and reinforcement. (1 cement:2
coarse sand:4 graded stone agg 20mm nominal size)
All works upto plinth
in walls (any thickness), including attached pilasters, buttresses, plinth and
string courses, fillets, columns, pillars, piers, abutments, posts and structs, etc.
upto floor V level.
in beams, suspended floors, roofs having slope upto 15 landings, balconies,
shelves, chajjas, intels, bands, plain window sills, staircases upto floor five level

providing High yield strength steel (HYSD) (Confirming to IS 1786 of 1986) for RCC work @1% of RCC volume=1.031 cum =

Item No.

ABSTRACT SHEET
Description
Providing High yield strength steel (HYSD) (Confirming to IS 1786 of 1986) for
RCC work including bending, binding & placing in position in all the floors along
with the factory made precast concrete cover blocks of specified sizes whose
compressive strength is not less than that of surrounding concrete in the
structural member.

10 Shuttering
Centering and shuttering including struttings, propping etc. and removal of
formwork for
vertical surfaces such as retaining walls , return walls, walls (any thk) including
attached pilasters, buttresses, plinth and string courses, fillets, etc.

11 Plastering
i) External plaster(20mm thick of cement plater1:4)
ii) Internal plaster(12mm thick of cement plater1:4)
iii) Ceiling plaster

12 Flooring
40 mm. thick marble chips flooring rubbed and polished to granolithic finish
under layer 34 mm thick cement concrete 1:2:4 (1 cement: 2 coarse sand: 4
graded basaltic or ganitic stone aggregate 12.5 mm nominal size) and top layer
6 mm thick white black or white and black marble chips of sizes from 1MM to 4
mm nominal size laid in cement marble powder mix 3:1 (3 cement: 1 marble
powder by weight in proportion of 4:7 (4 cement marble powder mix: 7 marble
chips by volume).

Light shade pigment with white cement

providing and fixing vitrified antiskid tiles (320x320) and 10mm thick tiles in
floor, treads of steps, landing on 25mm thick bed of cement mortar 1:3 and
jointed with cement slurry complete.
ABSTRACT SHEET
Item No.
Description
13 D.P.C
Providing & laying damp proof course 25 mm thick with cement concrete 1:2:4
(1 cement: 2 coarse sand : 4 graded stone agg. 10 mm nominal size).

14 Skirting
Marble chips skirting (upto 30 cm height) rubbed and polished to granolithic
finish top layer 6 mm thick with white black or white and black marble chips of
sizes from smallest to 40 mm nominal size laid in cement marble powder mix
3: (3 cement : 1 marble powder ) by weight in proportion of 4 : 7 (4 cement
marble powder mix : 7 marble chips ) by volume 18 mm thick under layer 12
mm thick cement plaster 1:3 (1 cement) 3 coarse sand)

Light shade pigment with white cement

15 Dado
Colour glazed tiles 6 mm thick in skirtings risers of steps, dado laid on a bed of
12 mm thick cement plaster 1:3 (1 cement : 3 coarse sand ) jointed with white
cement slurry.
16 Waterproofing

Providing water proofing treatment over the new RCC roofs, terrace by speading
cement slurry over the RCC slab and laying of 10cms. Average laterite stone
ballast coba with the necessary gradient for easy flow of rain water and the
coba in covered with damp proof of hindustan water proofing co. or equivalent
jointless water proofing plaster of mix 1:3 (1 cement:3 fine sand), finished
smooth with wooden trowel with false marking of 30 cms square.NOTE: cement
consumption 25kg/sqm.

ABSTRACT SHEET
Item No.
17 Painting

Description

Painting three or more coats with acryllic exterior paint of approved brand and
manufacture including applying one coat of cement primer aand onecoat of
surface treatment etc. complete
Finishing wall with superior quality waterproofing cement paint of required
shade on new work (three or more coats) to give an even shade
Wall painting with superior plastic emulsion paintof approved brand and
manufacture on new work (three or more coats) to give an even shade
White wasing with whiting on new work (three or more coats) to give an even
shade
18 Door , window and ventilator frames
Providing woodwork in frames of doors, windows, ventilators & other frames
wrought framed and fixed in positon.
19 Door , window and ventilator shutters
Providing and fixing in position single shuttered 35 mm thick solid core fiber
reinforced plastic (FRP) flush door shutter, providing grooves, mouldings,
beadings TW lipping etc. complete as per drawing and as directed and including
all fixtures

dential Bunglow
eering- Farmagudi

ET
GSR No.

Units

Total Qty.

Rate

Amount

4005

m3

31.16

146

4549.36

5035

m3

841

841

6002

m3

7.9

3798

30004.2

4017

m3

32.453

386

12526.858

GSR No.

Units

Total Qty.

Rate

Amount

5035

m3

21.64

841

18199.24

6001

m3

10.82

4372

47305.04

ET

5045

m3

49.81

2962

147537.22

5047

m3

49.81

388
TOTAL

19326.28
166863.5

5038

m3

0.43

2437

1047.91

12.44

4673

58132.12

8.41

4966

41764.06

m3

85.07

5015

426626.05

6031

RCC volume=1.031 cum = 8094KG

ET
GSR No.

Units

Total Qty.

Rate

Amount

6053

kg

8094

58

469452

6012

m3

356

242

86152

11012

m2

253

155

39215

11004

554.96

106

58825.76

11016

m2

213.75

71

15176.25

9014

m2

193.73

500

96865

9068

m2

15.64

914

14294.96

GSR No.

Units

Total Qty.

Rate

Amount

6019

m2

14.10663

151

2130.100375

9017

m2

32.07

475

15233.25

9045

m2

33.89

814

27586.46

ET

10081

m2

165.44

650

107536

GSR No.

Units

Total Qty.

Rate

Amount

11117

m2

158.447

132

20915.004

11068

m2

127.66

60

7659.6

11097

m2

330.81

66

21833.46

11053

m2

305.29

28

8548.12

1.13778

47.2275

ET

TOTAL
cost of plumbing 7%
cost of Electicals 7%
water charges 2 %
cost of Contigency 3 %

GRAND TOTAL COST

1799282.3024
125949.76117
125949.76117
35985.646048
53978.469071

2141146