DETAILED ESTIMATE FOR RESIDENTIAL BUILDING OF Sri.

VARGHESE THOTTAKAM

Item Name of work No. L B H Quantity Amount

No.
1 Earth work excavation for foundation

outside main wall-alround 1 50.20 0.60 0.60 18.07

Inside walls 2 10.99 0.60 0.60 7.91
2 4.41 0.60 0.60 3.18
1 3.65 0.60 0.60 1.31
2 5.86 0.60 0.60 4.22
1 10.26 0.60 0.60 3.69
1 2.63 0.60 0.60 0.95
1 3.17 0.60 0.60 1.14
1 1.85 0.60 0.60 0.67
Total 41.14 cu.m
At the rate of Rs. 250 /cu.m. 10285.00
2 Random rubble masonry for
foundation and basement
outside main wall-alround 1 50.20 0.60 0.60 18.07
Inside walls 2 10.99 0.60 0.60 8.24
2 4.41 0.60 0.60 3.18
1 3.65 0.60 0.60 1.31
2 5.86 0.60 0.60 4.22
1 10.26 0.60 0.60 3.69
1 2.63 0.60 0.60 0.95
1 3.17 0.60 0.60 1.14
1 1.85 0.60 0.60 0.67
Outside main wall-alround 1 50.20 0.45 0.45 18.07
Inside walls 2 11.6 0.45 0.45 8.24
2 4.56 0.45 0.45 3.18
1 3.80 0.45 0.45 1.31
2 6.01 0.45 0.45 4.22
1 10.41 0.45 0.45 3.69
1 2.78 0.45 0.45 0.95
1 3.32 0.45 0.45 1.14
1 2.00 0.45 0.45 0.67
Total 82.94 cu.m
At the rate of Rs. 2250 /cu.m. 186615.00
3 Earth filling in basement incuding
watering,consolidation etc complete.

Sitout 1 2.78 1.28 0.40 1.42

Drawing,Bed and Kitchen 3 2.78 2.66 0.40 8.87
Bed 2 4.10 2.78 0.40 9.12
Bed 1 3.08 4.1 0.40 5.05
Dining 1 4.10 3.32 0.40 5.44
Stair 1 3.08 1.78 0.40 2.19
Toilet 1 3.19 1.18 0.40 1.51
1 2.25 1.35 0.40 1.22
work area 1 2.78 1.28 0.40 1.42
1 2.00 1.33 0.40 1.06
Total 37.30 cu.m
At the rate of Rs. 1100 /cu.m. 41030.00
4 Super structure with latrite stone in
C.M. 1:6
outside main wall-alround 1 48.75 0.23 3.00 18.07
Inside walls 2 11.82 0.23 3.00 8.24
Inside walls 2 4.78 0.23 3.00 3.18
 1 4.02 0.23 3.00 1.31
2 6.23 0.23 3.00 4.22
1 10.63 0.23 3.00 3.69
1 3.00 0.23 3.00 0.95
1 3.54 0.23 3.00 1.14
1 2.22 0.23 3.00 0.67
Total 41.47 cu.m
Deduction for doors and windows
D 1 1.00 0.23 2.10 0.48
D1 8 0.90 0.23 2.10 3.48
D2 3 0.75 0.23 2.10 1.09
W3 7 1.50 0.23 1.50 3.62
KW3 1 1.50 0.23 1.00 0.35
Grill workarea total 1 4.78 0.23 1.20 1.32
V 4 0.60 0.23 0.45 0.25
Opening for sitout 1 3.00 0.23 2.10 1.45
Total deductions 12.00 cu.m
Total less deductions 29.47 cu.m
At the rate of Rs. 3600 /cu.m. 106092.00
5 Reinforced concrete work in C.C.
1:1.5:3 for sab, sunshade, lintel etc
including , shuttering , placing,
consolidating etc complete, excluding
cost of reinforcement .

Lintel
outside main wall-alround 1 48.75 0.23 0.15 1.68
Inside walls 2 11.82 0.23 0.15 8.24
2 4.78 0.23 0.15 3.18
1 4.02 0.23 0.15 1.31
2 6.23 0.23 0.15 4.22
1 10.63 0.23 0.15 3.69
1 3.00 0.23 0.15 0.95
1 3.54 0.23 0.15 1.14
1 2.22 0.23 0.15 0.67
Beams for Porch 1 7.86 0.23 0.40 0.67
Sunshade alround 1 50.43 0.60 0.08 2.27
Slab 1 11.39 11.54 0.10 13.14
1 2.90 1.78 0.10 0.52
1 3.69 1.45 0.10 0.54
Deduction for slab 1 -4.55 1.50 0.10 -0.68
Pillars 2 0.23 0.23 2.55 0.27
Pillar base 2 0.60 0.60 0.45 0.32
Beams addl. Hieght 1 3.00 0.23 0.08 0.06
Total 42.20 cu.m
At the rate of Rs. 10675.00 /cu.m. 450485.00
6
Cost of reinfocement for R.C.C. works
including cutting, bending and placing .
Qty. as per item No.5 42.20 cu.m
At the rate of 75 kg/cum 3165.00 kg
At the rate of Rs. 60.00 /kg. 189900.00
7 Wood work for frames of doors and
windows with anjily wood .
D 1 1.00 2.10 2.10
D1 8 0.90 2.10 15.12
D2 3 0.75 2.10 4.73
W3 7 1.50 1.50 15.75
KW3 1 1.50 1.00 1.50
V 4 0.60 0.45 1.08
Total 40.28 sq.m
At the rate of Rs. 2000.00 /sq.m 80560.00
8 Wood work for shutters of doors and
windows with jack wood .
D 1 1.00 2.10 2.10
D1 8 0.90 2.10 15.12
D2 3 0.75 2.10 4.73
W3 7 1.50 1.50 15.75
KW3 1 1.50 1.00 1.50
V 4 0.60 0.45 1.08
Total 40.28 sq.m
At the rate of Rs. 2500.00 /sq.m 100700.00
9 Plastering with cement mortar 1:4 for
walls outside and inside.
Walls alround 1 49.67 3.00 149.01
Drawing,Bed and Kitchen 3 11.76 3.00 105.84
Bed 2 14.64 3.00 87.84
Bed 2 14.64 3.00 87.84
Dining 1 15.12 3.00 45.36
work area 1 7.32 3.00 21.96
Stair 1 10.54 3.00 31.62
Toilet 1 7.2 3.00 21.60
1 8.2 3.00 24.60
Under side of slab
Sitout 1 2.78 1.28 3.56
Drawing,Bed and Kitchen 3 2.78 2.66 22.18
Bed 2 4.10 2.78 22.80
Bed 1 3.08 4.10 12.63
Dining 1 4.10 3.32 13.61
Stair 1 3.08 1.78 5.48
Toilet 1 3.19 1.18 3.76
1 2.25 1.35 3.04
work area 1 2.78 1.28 3.56
1 2.00 1.33 2.66
sunshade top and bottom 2 50.43 0.6 60.52
Slab 1 11.39 11.54 131.44
1 2.90 1.78 5.16
1 3.69 1.45 5.35
Deduction for slab 1 -4.55 1.50 -6.83
Total 864.59 sq.m
Deduction for doors and windows
As per item No.7 40.28 sq.m
Net total 824.31 sq.m
At the rate of Rs. 1500.00 /10sq.m 123647.00

10

Flooring vitrified tiles over cement

concrete1:3:6 and plastered over with
cement mortar 1:3 including flushing coat.
Sitout 1 2.78 1.28 3.56
Drawing,Bed and Kitchen 3 2.78 2.66 22.18
Bed 2 4.10 2.78 22.80
Bed 1 3.08 4.10 12.63
Dining 1 4.10 3.32 13.61
Stair 1 3.08 1.78 5.48
Toilet 1 3.19 1.18 3.76
1 2.25 1.35 3.04
work area 1 2.78 1.28 3.56
1 2.00 1.33 2.66
1 1.65 1.2 1.98
1 2.32 1.18 2.74
 Total 98.00 sq.m
At the rate of Rs. 750.00 /sq.m 73500.00
11
Laying Granite slab over RCC slab including
plastering with CM 1:3.
Kitchen slab 1 4.58 0.6 2.75
Front steps 2 3.23 0.45 2.91
Total 5.66 sq.m
At the rate of Rs. 1200.00 /sq.m 6792.00
12
Painting walls outside and inside with
plastic emulsion paint two coats over
cement primer two coats.
As per item No.9 824.31 sq.m
At the rate of Rs. 75.00 /sq.m 61823.00
13
Painting doors and windows with synthetic
enamel paint two coats over a priming
coat.
As per item No.7&8 80.56 sq.m
At the rate of Rs. 95.00 /sq.m 27647.00
14 sanitary and Electrical works LS 100000.00
15 Unforseen items if any LS 40924.000
Total 1600000.000
(Rupees Sixteen lakhs only)