1

DETAILED ESTIMATE FOR THE PROPOSED RESIDENTIAL BUILDING FOR :- MR.BINOY PHILIP ,
VILAYIL HOUSE, PAZHAMTHOTTAM , PAZHAMTHOTTAM (PO) MOB:9747260445 , IN RB NO:44, RS
NO: 79/1/3 , WARD:14 , OF AIKKARANDU PANCHAYATH AND AIKKARANDU NORTH VILLAGE
CENTER LINES
GOUND FLOOR

Outer wall Length 1 40.24 40.24

Vertical Wall Length 1 4.67 4.67

Vertical Wall Length 1 3.20 3.20

Vertical Wall Length 3 3.20 9.60

Vertical Wall Length 1 1.83 1.83

Vertical Wall Length 1 3.30 3.30

Horizontal Wall Length 1 6.62 6.62

Horizontal Wall Length 2 3.80 7.60
Horizontal Wall Length 1 4.42 4.42

Horizontal Wall Length 1 4.22 4.22

Horizontal Wall Length 1 1.80 1.80

Horizontal Wall Length 1 1.40 1.40

Total Center Line Length 88.90 M

FIRST FLOOR

Outer wall Length 1 34 34

Vertical Wall Length 1 1.4 1.4

Vertical Wall Length 1 3.2 3.2
Vertical Wall Length 1 1.37 1.37

Horizontal Wall Length 1 3.5 3.5

Horizontal Wall Length 1 3.8 3.8

Horizontal Wall Length 1 7.3 7.3

Total Center Line Length 54.57 M

Sl N'o Heig
Descriptions Length Width Qty Unit Rate Amount
No s ht
A FOUNDATION
A-1 Earth work excavation in
hard soil and desposting with
lead up to 50 m. and lift up to
1.50 m including neat
banking and all labour
charges etc. complete.
foundation 1 88.90 0.60 0.60 32.00

Say 32 m3 @ Rs. 500/ m3 32.00 m3 500 16,002.00

 2

A-2 Providing plain cement

concrete 1:4:8 ( one cement ,
four Quarry sand and eight
40mm nominall size hard
granite broken stone)
including mixing, laying
compacting, all labour
charges, cost and
conveyance of all materials
etc..
1 88.90 0.60 0.15 8.00 m3
Say 8 m3 @ Rs. 5500/ m3 8.00 m3 5500 44,006
A-3 RR masonry for foundation

and basement using packing

masonry including all cost of

materials and labour charges

etc complete…
Foundation 1 88.90 0.60 0.60 32.00

Basement 1 88.90 0.45 0.45 18.00

Total qty 50.01 m3

Say 51 m3 @ Rs.5500 / m3 51.00 5500 280,500.00

A-4 Reinforced cement concrete
M20 grade with 1:11/2:3
using 20mm hard granite
broken stone including cost
of materials and labour
charges etc complete..
Damp Proof Course -Belt
1 88.90 0.30 0.15 4.00
concrete
Total qty 4.00 m3

Say 4 m3 @ Rs. 21500/ m3 4.00 m3 20000 80,000.00

B RCC WORKS
 3

Providing mechanicaly
vibrated reinforced cement
concrete M20 grade (1: 1 1/2
: 3) with minimum cement
content - 320 kg/m3 using
20mm hard granite broken
stone including cost and
conveyance of all materials,
precast concrete cover
blocks, labour form work,
watering, mixing, laying,
compacting, curing etc
complete. Including all cost of
materials and labour charges
etc complete....
B-1 Ground Floor

Column Footting 1 0.45 0.45 0.45 0.09

Square column 1 2.25 0.20 0.20 0.09

First Floor

Square column 1 0.20 0.20 2.25 0.09

Total qty 0.27 m3

B-2 R.C.C. Beam

Ground Floor

Sitout Beam 1 4.50 0.20 0.30 0.27

1 1.63 0.20 0.30 0.10

1 3.49 0.20 0.30 0.21

Hall inside beam 1 3.67 0.20 0.30 0.22

First Floor

Sitout Beam 1 3.30 0.20 0.30 0.20

1 1.22 0.20 0.30 0.07

Hall inside beam 1 3.67 0.20 0.30 0.22

Total Qty 1.29 m3

B-3 Lintel Concrete

Ground Floor

Total centerline length 1 88.90 0.20 0.15 2.67

First Floor
 4

Total centerline length 1 54.57 0.20 0.15 1.64

Qty 4.30 m3
Deduction of Non lintel area

Ground Floor

SitOut side 1 3.49 0.20 0.15 0.10

1 4.50 0.20 0.15 0.14

First Floor

SitOut side 1 3.30 0.20 0.15 0.10

1 1.22 0.20 0.15 0.04

0.38
m3
Net Total qty 3.93

B-4 Sunshade (center)

GROUND FLOOR

Sunshade center 1 41.92 0.70 0.10 2.93

FIRST FLOOR

Sunshade center 1 37.20 0.70 0.10 2.60

TOTAL QTY 2.60

B-5 Roof slab Concrete

Ground Floor
Flat roof slab 1 110.48 0.12 13.26

FIRST FLOOR

Flat roof slab 1 33.03 0.12 3.96

Slope roof slab 2 36.51 0.12 8.76

Qty 25.98 m3

Total Rcc Work qty 34.08 m3

Say 35 m3 @ Rs. 20000/ m3
35.00 m3 20,000.00 700,000.00

C BRICK MASONRY
 5

Providing and constructing

laterate masonry walls
220mm thick with cm 1:6,
including scaffolding ,curing,
racking out the joints and
prepareing the surface for
plaster etc complete. The
rate includes the cost and
conveyance of all materials
labour charges
etc.complete..
Ground Floor 1 88.90 0.20 3.00 53.34

Parapet 1 19.64 0.20 0.60 2.36

First Floor 1 54.57 0.20 3.00 32.74

Total Quantity 88.44 m3

Deduction Openings

Ground floor

doors md 1 1.20 0.20 2.10 0.50

doors d1 5 9.00 0.20 2.10 18.90

doors D2 2 0.80 0.20 2.10 0.67

windows w3 4 1.50 0.20 1.50 1.80

windows w2-A 1 1.00 0.20 1.80 0.36

windows w2 1 1.00 0.20 1.50 0.30

windows kw2 1 1.00 0.20 0.75 0.15

windows kw3 1 1.50 0.20 0.75 0.23

ventilators v 2 1.00 0.20 0.60 0.24

lintel 2 88.90 0.20 0.15 5.33

Sit out Openings 1 4.50 0.20 2.30 2.07

1 1.63 0.20 2.30 0.75

Store opening 1 0.80 0.20 2.10 0.34

First Floor

doors D 1 1.00 0.20 2.40 0.48

doors d1 3 9.00 0.20 2.10 11.34

doors D2 2 0.80 0.20 2.10 0.67

 6

windows w2 1 1.00 0.20 1.50 0.30

windows w3 6 1.50 0.20 1.50 2.70

windows w4 1 2.00 0.20 1.50 0.60

ventilators v2 2 1.00 0.20 0.60 0.24

lintel 1 54.57 0.20 0.15 1.64

Total Quantity of deductions
49.61 m3

Net qty of laterate masonry

50.00 m3

Say 50 m3 @ Rs.5500 / m3
50.00 m3 5500 275,000.00

D PLASTERING
D-1 Plastering inside walls and
partion walls with C.M.1:6
(river sand) 12mm thick one
coat floated hard and
trowelled smooth including
plastering on all joints of
masonry to rcc and all
chasing made in the walls for
electrical and plumbing lines,
finishing the top skirting with
cement screed, scaffolding ,
curing all labour charges ,
cost and conveyance of all
materials etc complete....
Ground floor

Sit Out wall 2 4.50 3.30 29.70

2 1.63 3.30 10.76

ceiling 1 4.50 1.63 7.34

living 2 4.02 3.30 26.53

2 3.00 3.30 19.80

ceiling 1 4.02 3.00 12.06

2 1.63 3.30 10.76

ceiling 1 1.12 1.63 1.83

Bed 2 3.60 3.30 23.76

 7

2 3.00 3.30 19.80

ceiling 1 3.60 3.00 10.80

Toilet 2 1.20 3.30 7.92

2 1.40 3.30 9.24

ceiling 1 1.20 1.40 1.68

Stair 2 2.40 3.30 15.84

2 3.10 3.30 20.46

ceiling 1 2.40 3.10 7.44

toilet 2 1.20 3.30 7.92

2 1.50 3.30 9.90

ceiling 1 1.20 1.50 1.80

Bed 2 3.60 3.30 23.76

2 3.00 3.30 19.80

ceiling 1 3.60 3.00 10.80

sitout 1 3.30 3.30 10.89

2 1.20 3.30 7.92

ceiling 1 3.30 1.20 3.96

dining 2 3.30 3.30 21.78

2 3.07 3.30 20.26

ceiling 1 3.30 3.07 10.13

Kitchen 2 2.92 3.30 19.27

2 3.07 3.30 20.26

ceiling 1 2.92 3.07 8.96

Total Quantity 433.13 M2

First Floor

Bedroom 3 2 3.60 3.00 21.60

2 3.00 3.00 18.00

ceiling 1 3.60 3.00 10.80

Upper hall 2 3.30 3.00 19.80

2 4.90 3.00 29.40

ceiling 1 3.30 4.90 16.17

Bed 2 3.60 3.00 21.60

 8

2 3.00 3.00 18.00

ceiling 1 3.60 3.00 10.80

Stair 2 3.80 3.00 22.80

2 3.10 3.00 18.60

ceiling 1 3.80 3.10 11.78

Balcony 2 3.30 3.00 19.80

2 1.22 3.00 7.32

ceiling 1 3.30 1.22 4.03

Total Quantity 250.50 M2

Deduction Openings

Ground floor

door D 1 1.00 2.10 2.10

doors d1 3 0.90 2.10 5.67

doors D2 2 0.80 2.10 3.36

windows w2 2 1.00 1.50 3.00

windows w3 6 1.50 1.50 13.50

ventilators v2 2 0.90 0.60 1.08

Sit out Openings 1 3.30 2.30 7.59

1 1.22 2.30 2.81

First Floor

doors md 1 1.20 2.40 2.88

doors d1 3 0.90 2.10 5.67

doors D2 2 0.80 2.10 3.36

windows w1 2 0.50 1.50 1.50

windows w3 4 1.50 1.50 9.00

windows w4 2 2.00 1.50 6.00

ventilators v2 2 0.90 0.60 1.08

Balcony Openings 1 3.60 2.30 8.28

1 1.25 2.30 2.88

 9

Total Quantity of deductions

79.75

Net Qty Of plastering area 603.88 m2

Say 700 m2 @ Rs. 480 / m2
700.00 m2 480 336,000.00

D-2 Out side wall plastering with

C.M.1:4 12mm thick one coat
floated hard and trowelled
Ground Floor

Outer wall length 1 41.04 4.17 171.14

sun shade 1 37.20 1.30 48.36

Parapet 1 19.64 1.30 25.53

First Floor

Outer wall length 1 34.80 3.57 124.24

sun shade 1 37.20 1.30 48.36

out side plastering total qty

417.62 m2

Say 418 m2 @ Rs.520/ m2

418.00 m2 520 217,360.00

E JOINERY
Lifting and fixing all joinery
woodden frames including
cutting masonry or concrete
wherever necessery for fixing
the joineries with cement
concrete and all necessary
hold fast , screws etc, all
labour charges and cost of
materials etc complete…
Ground Floor

doors md 1 18000 18000

doors d1 5 13000 65000

doors D2 2 8000 16000

windows w2-A 2 9000 18000

windows w3 4 15000 60000

ventilators v2 2 6000 12000

windows Kw2 1 9000 9000

windows Kw3 1 10000 10000

 10

First Floor

doors D 1 15000 15000

doors d1 3 13500 40500

doors D2 2 8000 16000

windows w2 2 9500 19000

windows w3 4 16000 64000

ventilators v2 2 6500 13000

Grand Total Amount 375500 375,500.00

F PCC FLOORING

Plain cement concrete

flooring 1:4:8(one cement,
Sit Out wall 1 4.50 0.10 1.63 0.73

living 1 1.60 0.10 1.85 0.30

living 1 4.02 0.10 3.00 1.21

dining 1 3.30 0.10 3.07 1.01

Bed 1 3.60 0.10 3.00 1.08

toilet 1 1.20 0.10 1.40 0.17

Stair 1 2.40 0.10 3.10 0.74

Toilet 1 1.20 0.10 1.50 0.18

bedroom 2 1 3.60 0.10 3.00 1.08

Sitout 1 3.30 0.10 1.20 0.40

Store 1 1.60 0.10 1.15 0.18

Kitchen 1 2.92 0.10 3.07 0.90

Total Quantity 7.98 M3

Total Qty of PCC Flooring 8.00 m3

Say 8 m3 @ Rs. 5500 / m3 8.00 5,500.00 44,000.00

G
Flooring withbest quality
vitrified tile including cement
mortar 1:3 12mm thick one
coat including cost and
conveyance of all materials
and labour charges.

Ground floor

Sit Out wall 1 4.70 1.83 8.60

1 1.80 2.05 3.69

living 1 4.22 3.20 13.50

 11

Bed 1 3.80 3.00 11.40

Stair 1 2.50 3.30 8.25

Bed 1 3.80 3.20 12.16

Sitout 1 3.50 1.40 4.90

dining 1 3.50 3.27 11.45

Kitchen 1 3.12 3.27 10.20

Total Quantity 84.15 M2

First floor
Bedroom 3 1 3.80 3.20 12.16

bed 1 3.80 3.20 12.16

Upper hall 1 3.50 5.10 17.85

Balcony 1 3.50 1.32 4.62

Net Total qty 46.79 M2

Say 131 m2 @ Rs 1500 131.00 m2 1500 196,500.00

H
Flooring with antiskid floor tile
30cmx30cm size including
cement mortar 1:3 12 mm
thick one coat including cost
and conveyance of all
materials and all labour
charges

Toilet 1 1.20 1.40 1.68

Toilet 2 1.58 1.20 3.79

net Total Qty 5.47 M2

Say 5 m2 @ Rs 1500 m2 5.00 m2 1500 7,500.00

I
Glazed tiles bath roomwalls
including cement mortar 1:3
12mm thick onr coat
including cost and
conveyance of all materials
and all labour charges

Ground floor

Toilet 4 1.58 2.30 14.54

4 1.20 2.30 11.04

Toilet 2 1.20 2.30 5.52

1 1.40 2.30 3.22

 12

Master Kitchen 1 6.47 0.85 5.50

Net Total qty 39.82 M2

Say 53 m 2 @ Rs 1500 m2 53.00 m2 1500 79500

J ELECTRICALS AND
PLUMBING WORKS
Electricals and sanitary
fittings is using good quality
branded materials ,including
electrical materials and
qty LS 500000
sanitary fittings materials
including all cost of materials
and labour charges etc
complete……
White washing with white
K 1118.00 M2
cement 2 coat

Say 1118 m2 @ Rs 55 m2 1118.00 m2 55 61,490.00

L Painting with asian paint 1118.00 M2

Say 1118 m2 @ Rs 165 m2 1118.00 m2 165 184470

Unforseen items
M 2,172.00

GRAND TOTAL AMOUNT 3,400,000

Rupees In Words :- THIRTY FOUR LAKH RUPEES ONLY

APPLICANT PREPARED BY APPROVED BY