ESTIMATE FOR THE PROPOSED RESIDENTIAL BUILDING FOR

Mr . VENUGOPALAN AND BINDHU AT PANAYI IN ANAKKAYAM

GRAMA PANCHAYATH ,ERNAD TALUK , MALAPPURAM DISTRICT

sl no Descriptions Unit Quantity Rate /m3 Amount

Clearing and levelling the site

LS 30000
Earth work excavation for
foundation in hard soil with initial
lift upto 1.50m and lead upto
2 50m including breaking
clods,watering,ramming and
sectioning of spoil bank etc;
complete.

M3 70.80 275.00 19470

P.C.C for foundation ,column
footing,with 40mm nominal size
hard granite broken stones with
3 1:4:8 mix. The rate includes the
cost of all materials, labour
charges etc, complete.
M3 5.77 5650.00 32600.5
Dry rouble masonry for
foundation of walls including all
4 cost of materials, conveyance
and all labour charges etc;
complete
M3 67.18 2300.00 154514.00
RR masonry in cm 1: 8 for
foundation and basement of the
5 building including all cost of
materials conveyance and all
labour charges etc: complete.
M3 20.31 2300.00 46713.00
RCC 1:1.5:3 for plinth level
belt using 20mm hard granite
broken stones including all cost
6 of materials, labour charges etc;
complete , but excluding the cost
of reinforcement.
M3 6.02 9400.00 56588.00
 Earth Filling with contractors
own earth cut and conveyed
from the source of availability
7 good quality red earth including
all conveyance and labour
charges etc; complete.
M3 53.07 180.00 9552.60

Providing and fixing irul

8 wooden frames of
doors,windows, and ventilators
including all cost of conveyance,
labour charges etc; complete.
a MD(110X210) 1 9000.00 9000.00
b D1(90X210) 5 7000.00 35000
c W1(250X190) 2 25000.00 50000.00
d W2(200X190) 1 20000.00 20000.00
e W3(150X160) 1 10500.00 10500
f W4(60X190) 1 4000.00 4000
g W5(190X160) 1 14000.00 14000.00

RCC 1:1.5:3(M20) for lintel

using 20mm hard granite broken
stones including all cost of
materials , conveyance , labour
chages etc; complete , but
excluding the cost of
9 reinforcement.
M3 3.37 11800.00 39766.00

RCC 1:1.5:3(M20) for stair

using 20mm hard granite broken
stones including all cost of
materials , conveyance , labour
chages etc; complete , but
excluding the cost of
10 reinforcement.
M3 0.92 24000.00 22080.00

RCC 1:1.5:3(M20) for sunshade

using 20mm hard granite broken
stones including all cost of
11 materials , conveyance , labour
chages etc; complete , but
excluding the cost of
reinforcement.
W1(250X190) 2 0.23
W2(200X190) 1 0.09
W3(150X160) 1 0.07
W4(60X190) 1 0.03
W5(190X160) 1 0.09
 M3 0.50 11800.00 5900.00

RCC 1:1.5:3(M20) for beams

using 20mm hard granite broken
stones including all cost of
12 materials , conveyance , labour
chages etc; complete , but
excluding the cost of
reinforcement.
M3 1.75 9800.00 17150.00

RCC 1:1.5:3(M20) for column

using 20mm hard granite broken
stones including all cost of
13 materials , conveyance , labour
chages etc; complete , but
excluding the cost of
reinforcement.
M3 1.30 10500.00 13650.00

RCC 1:1.5:3(M20) for slab using

20mm hard granite broken
stones including all cost of
14 materials , conveyance , labour
chages etc; complete , but
excluding the cost of
reinforcement.
M3 21.07 9800.00 206486.00

Reinforcement for RCC works

using tor steel best quality
15 including bending and placing in
position , tieing including all cost
of materials , conveyance and all
labour charges etc; complete.
M 3.49 75000.00 261750.00
Plastering with cement mortar
1:3, 9mm thick one coat for
16 under side of slab ceiling portion
including all cost of materials ,
conveyance and all labour
charges etc; complete.
M2 183.60 280.00 51408.00
Plastering with cement mortar
1:5, 12mm thick one coat for
17 super structure walls including all
cost of materials ,conveyance
and all labour charges etc;
complete.
a outside the walls M2 205.6
b inside the rooms M2 430.70
TOTAL 636.3
Deductions 35
TOTAL LESS DEDUCTION 601.30
M2 601.30 280.00 168364.00
Flooring with cement concrete
1:4:8 using 40mm nominal size
18 had granite broken stones 75mm
thick including all cost of
materials , conveyance and all
labour charges etc; complete.
M3 9.80 5300.00 51940.00
Providing and fixing plained,
framed and fully panelled
19 shutters for doors including all
cost of materials , conveyance
and all labour charges etc;
complete.
MD(110X210) 1 11000 11000.00
D1(90X210) 5 7000 35000

Providing and fixing fully framed

20 and glazed shutters for windows
and ventilators including all cost
of materials , conveyance and all
labour charges etc; complete.
W1(250X190) 2 10000.00 20000
W2(200X190) 1 8000 8000
W3(150X160) 1 4800.00 4800
W4(60X190) 1 2000.00 2000.00
W5(190X160) 1 6400.00 6400

Applying best quality wooden

primer on doors,windows and
21 ventilators already fixed in
position including all cost of
materials , conveyance and all
labour charges etc; complete.
M2 790.00 45.00 35550.00
Applying best quality wooden
primer on doors,windows and
22 ventilators already fixed in
position including all cost of
materials , conveyance and all
labour charges etc; complete.
M2 72.19 160.00 11550.40
 Applying one coat synchronised
23 iron primer on ventilators and
window grills including all cost of
materials , conveyance and all
labour charges etc; complete.
M2 9.24 160.00 1478.40

Painting with best quality exterior

emulsion paint 2 coat for
plastered surfaces over priming
24 coat already done including all
cost of materials , conveyance
and all labour charges etc;
complete.
M2 780.20 180.00 140436.00

Applying best quality wooden

paint two coat on wooden frames
25 and shutters of doors and
windows over a priming coat
already done ,including all cost of
materials,conveyance and all
labour charges etc;complete.
M2 72.19 180.00 12994.20

Painting with best quality

synthetic enamel paint for
26 windows and ventilator grills , 2
coats over priming coat already
done surfaces including all cost
of materials , conveyance and all
labour charges etc; complete.
M2 9.24 180.00 1663.20

Providing and fixing UPVC

27 shutters for store and bathrooms
including frames and all cost of
materials , conveyance and all
labour charges etc; complete.
2 7500 15000

Providing and fixing 16 gauge

stainless steel(304) handrails as
28 per design ,drawing and
specification , including all cost of
materials , conveyance and all
labour charges etc; complete.
M 6.50 3400.00 22100.00
 Floor finishing with best quality
vitrified tiles of size 100x100cm
laying in cement mortar 1:3 as
29 per line and levels, cutting ,
grinding and polishing including
all cost of materials , conveyance
and all labour charges etc;
complete.
M2 116.60 1600.00 186560.00
add 10% extra for cutting
a
wastage and skirting M2 11.66 1600.00 18656.00

Floor finishing with ceramic tiles

first quality 120x 60 cms in
cement mortar 1: 4, 15 mm thick
andfilling joints and providing
30
moulded skirting etc: including all
costs of materials, conveyance
and all labour charges etc:
complete.

a Ground floor M2 7.64 1200.00 9168.00

b First floor M2 7.64 1200.00 9168.00
add 5% extra for cutting wastage
c M2 LS 1200.00 1200.00

Toilet walls dadoing with first

quality glazed tiles up to 2.1m
height laid in cm 15 mm thick 1:4
mix fixed in cement slurry. The
rate includes the cost of all
31
materials, labour charges etc.,
complete.(Basic price of tile
Rs.100/-sft.) including border
tiles

Ground floor M2 38.20 1100.00 42020.00

First floor M2 38.20 1100.00 42020.00

Fibre coating sunken area for

32 leak proofing using good quality
product with all preparation work
cost including labor and material
Ground floor M2 1610.00 0
First floor M2 1740.00 0.00
 Flooring and skirting with
vitrified tiles laid in cm 15 mm
thick 1:4 mix fixed in cement
33 slurry. The rate includes the cost
of all materials, labour charges
etc., complete.(Basic price of tile
120/-sft)

Ground floor M2 116.19 2200.00 255618.00

First floor M2 85.00 2375.00 201875

Floor chipping
First floor M2 215.00 0.00
Kitchen and pantry walls
dadoing with first quality glazed
tiles up to 0.60m height laid in
cm 15 mm thick 1:4 mix fixed in
cement slurry. The rate includes
34
the cost of all materials, labour
charges etc., complete.(Basic
price of tile Rs.110/-sft.)

Ground floor M2 6.24 1990.00 12417.6

Kitchen and pantry walls
dadoing with first quality glazed
tiles up to 0.60m height laid in
cm 15 mm thick 1:4 mix fixed in
cement slurry. The rate includes
35
the cost of all materials, labour
charges etc., complete.(Basic
price of tile Rs.110/-sft.)

Ground floor M2 6.24 1990.00 12417.6

Kitchen and pantry walls
dadoing with first quality glazed
tiles up to 0.60m height laid in
cm 15 mm thick 1:4 mix fixed in
cement slurry. The rate includes
the cost of all materials, labour
charges etc., complete.(Basic
price of tile Rs.110/-sft.)

36
Ground floor M2 6.24 1990.00 12417.6
 Kitchen and pantry walls
dadoing with first quality glazed
tiles up to 0.60m height laid in
cm 15 mm thick 1:4 mix fixed in
cement slurry. The rate includes
the cost of all materials, labour
charges etc., complete.(Basic
price of tile Rs.110/-sft.)

Ground floor M2 7.80 1990.00 15522

Providing granite slab for
kitchen and pantry slab top,
verandahs,wash counter and
front side steps,using granite
tiles laid in cm 15 mm thick 1:4
mix fixed in cement slurry The
rate includes the cost of all
materials, labour charges etc.,
complete. (Basic price of granite
350/-sq ft)
26
Ground floor M2 6.90 5310.00 36639
27
Granite edge rounding RUM 6.90 410.00 2829.00
Roof top plastering with CM
1:5, 12mm thick one coat
trowelled smooth and finished
well etc. including curb plastering
29 complete. The rate includes the
cost of all materials and labour
charges etc, complete.

M2 85 415.00 35275
Surface coating using Fosroc
30 Water proofing material in open
terrace.
M2 85 270.00 22950.00
Car porch flooring using
Eurocon/equivalent tile laid in cm
15 mm thick 1:4 mix fixed in
cement slurry The rate includes
the cost of all materials, labour
charges etc., complete. (basic
price of tile cost Rs.90/-

M2 20.50 110.00 2255.00

36
Steel hand rail RUM 6.70 3600.00 24120.00
37
Toughned glass M2 6.5 5100.00 33150.00
 Water cutting for sunshade RUM
40 Ground floor 225.00
41 First floor 247.00

42 Miscellaneous 30000.00
TOTAL 2,615,684.10
43
Plumbing and Sanitary works
as per drawings provided . The
rate includes the cost of all
materials and labour charges etc,
complete
12% 216031.60
44
Electrical and its allied works
including power points, light
points, and fan points including
fitting charges. The rate includes
the cost of all materials and
labour charges etc complete.
limited to (excluding fittings)

12% 216031.60
Misalenious 50000

TOTAL 3097747.3