Estimate of Proposed Extension of Existing Residence For Dr.Ramesh S. &Dr.Vinaya Ramesh,Eravath lane,Jubilee Mission P.O,Chelakottukara.

In survey no 18/4,18/1p,Thrissur Corporation,Chiyyaram Village,Thrissur Taluk.

S.No 1 Description Earthwork excavation Earth work excavation in all classes of soil including watering ramming etc. complete for foundation Plain cement concrete PCC 1:4:8, using 40mm broken stone 10cm thick including all watering curing etc. for foundation concrete. Qty Unit Rate Amount

42

m3

350

14,700.00

m3

6379

31,895.00

Rubble masonry a DR masonary in CM 1:8 for foundation b 45x45 cm RR masonry in CM 1:8 for basement including simultaneous pointing to the exposed faces of masonry 4 Earth filling Filling inside the basement using red earth locally available with necessary watering, ramming etc. complete 5 Brick work Brick work in cement mortar 1:5 using first class country burnt brick of nominal size 22 x 10 x 7 cms for super structure including cost and conveyance of all materials to site, labour charges, hire and labour for scaffolding etc. complete. Ground Floor 6 First Floor Reinforced Cement Concrete Reinforced cement concrete (M20 mix) using I.S.I grade cement, steel, clean graded approved granite metal 20mm normal size and clean sieved approved river sand with centering and shuttering including mixing, lifting, laying tamping, compaction by mechanical vibrator, including cost and conveyance of all material to site, labour charges for taking down form work after completion of work, watering, curing etc. complete, including cost of cement and steel Plinth beam Beam Slab Lintel
Page 1 of 5

15 17

m3 m3

1500 2405

22,500.00 40,885.00

30

m3

350

10,500.00

44 26

m3 m3

7000 7500

308,000.00 195,000.00

2 3 16 2

m3 m m
3 3 3

18000 20000 20000 19000

27,216.00 60,000.00 323,740.00 28,728.00

S.No Sunshade Parapet Stair 7

Description

Qty 1 2 2

Unit m3 m m
3 3

Rate 19000 17500 18000

Amount 12,350.00 29,179.50 36,000.00

Plastering Plastering with CM 1:5, 12 mm thick one coat floated hard and trowelled smooth for exterior walls. Ground Floor 135 First Floor 157 Plastering with CM 1:5, 12 mm thick one coat floated hard and trowelled smooth for interior walls. Ground Floor 182 First Floor 103 Plastering with cement mortar 1:6 9mm thick 1 coat trowel finished smooth and corrected to plumb and level for under roof slab. Ground Floor First Floor Floor finishing with cement grout on existing cement concrete flooring after plastering with cm 1:3 , 9 mm thick one coat, including cost of cement. Ground Floor First Floor 91 95

m2 m2

440 450

59,400.00 70,650.00

m2 m2

350 360

63,700.00 37,080.00

m2 m2

250 250

22,750.00 23,750.00

78 48

m2 m2

350 350

27,300.00 16,737.00

Flooring Flooring with good quality coloured Vitrified tiles (90cm x90cm) or (100cmx100cm) laid in CM 1:3, 12 mm thick including pointing charges etc. complete. Ground Floor 216 First Floor 109 Bathroom wall tiles Dadoing for walls for toilets with glazed tiles (45cm x30cm) 6mm thick in cement mortar 1:3, including pointing charges etc. complete 64 30 m2 m2 1300 1300 280,800.00 141,700.00

Ground Floor First Floor 10 Bathroom Floor tiles

m2 m2

600 600

38,400.00 18,000.00

Page 2 of 5

S.No

Description Flooring with Ceramic tiles of best quality over a bed of C.M.1 : 3, 12 mm thick .Including all materials,cost of cement and labour to carry out the work at site .

Qty

Unit

Rate

Amount

Page 3 of 5

S.No Ground Floor First Floor

Description

Qty 17 12

Unit m2 m2

Rate 900 950

Amount 15,552.00 11,400.00

11 Door frames Supplying and fixing good quality fully panelled teak wooden doors frames with teak wood shutters including all cost and labour charges for fixing std. fittings. Ground Floor ED D D1 D2 D3 First Floor D D1 D3 12 Window and Ventilator Supplying and fixing good quality teak wooden window frames and ventilators with teak wood shutters including all cost and labour charges for fixing std. fittings,including srills with 12mm Square bars Ground Floor BW1 W2 W3 W3a W4a V First Floor W2 W3a W4 V

1 1 5 1 6 1 3 2

Nos Nos Nos Nos Nos Nos Nos Nos

20000 20000 19500 18500 17500 20000 19500 17500

20,000.00 20,000.00 97,500.00 18,500.00 105,000.00 20,000.00 60,000.00 35,000.00

2 2 3 1 1 2

Nos Nos Nos Nos Nos Nos

29000 15000 18000 18000 25000 6800

58,000.00 30,000.00 54,000.00 18,000.00 25,000.00 13,600.00

4 1 1 1

Nos Nos Nos Nos

15000 18000 25000 6800

60,000.00 18,000.00 25,000.00 6,800.00

13 Painting a Painting walls Painting with two coats white cement two coats putty (and two coats exterior & interior emulsion after cleaning the surface) Ground Floor 500 First Floor 250
Page 4 of 5

m2 m2

250 300

125,000.00 75,000.00

S.No

Description

Qty

Unit

Rate

Amount

Painting with two coats white cement two coats b putty two coats emulsion after cleaning the surface Ground Floor First Floor c Door polishing Pu coating on teak wood after finishing with necessary sealents Ground Floor ED D D1 D2 D3 First Floor D D1 D3 d Window and Ventilator polishing Pu coating on teak wood after finishing with necessary sealents Ground Floor BW1 W2 W3 W3a W4a V First Floor W2 W3a W4 V
14 15 16 17

222 202

m2 m
2

150 150

33,300.00 30,300.00

1 1 5 1 6 1 3 2

Nos Nos Nos Nos Nos Nos Nos Nos

5000 5000 5000 5000 5000 10000 10000 10000

5,000.00 5,000.00 25,000.00 5,000.00 30,000.00 10,000.00 30,000.00 20,000.00

2 2 3 1 1 2 4 1 1 1

Nos Nos Nos Nos Nos Nos Nos Nos Nos Nos Ls. Ls. Ls. Ls.

4000 8000 12000 12000 16000 2000 10000 8000 6000 4000

8,000.00 16,000.00 36,000.00 12,000.00 16,000.00 4,000.00 40,000.00 8,000.00 6,000.00 4,000.00 150,000.00 200,000.00 100,000.00 850,000.00 4,087.50 4,500,000.00

Truss Work Bed room warderobe works Kitchen cabinet work and granite slab works Dining room and Living room shelf work Miscelaneous
Total

Rupees Forty Five Lakhs Only

Page 5 of 5