ESTIMATE FOR BUS STOP AT PEPPATHY

CIVIL ESTIMATE
2/23/2024
ITEM
DETAILS OF WORK QTY PER RATE AMOUNT
No:

1 Earth work in excavation by mechanical means

(Hydraulic excavator) /manua1 means in
foundation trenches or drains (not exceeding
1.5 m in width or 10 sqm on plan), including
dressing of sides and ramming of bottoms, lift
up to 1.5 m, including getting out the excavated CUM 450 18225
soil and disposal of surplus excavated soil as
directed, within a lead of 50 m.All kinds of soil

40.5

2 Providing and laying in position cement

concrete of specified grade excluding the cost
of centering and shuttering - All work up to CUM 5600 43142.4
plinth level:1:4:8 (1 cement : 4 coarse sand : 8
graded stone aggregate 40 nominal size)
7.704

3 Providing and laying in position specified grade

of reinforced cement concrete, excluding the
cost of centering, shuttering, finishing and
reinforcement - All work up
CUM 9500 141122.5
to plinth level:1:2:4 ( 1 cement : 2 coarse sand :
4 graded stone aggregate 20 mm nominal size)

14.855

4 Centering and shuttering including strutting,

etc. and removal of form for:Foundations,
footings, bases of columns, etc for mass SQM 350 24920.7
concrete 71.202

5 Steel reinforcement for R.C.C work including

straightening, cutting, bending, placing
in position and binding all complete upto plinth Kg 90 461700
levelThermo - Mechanically Treated bars of
grade Fe-500D or more
5130

1
ITEM
DETAILS OF WORK QTY PER RATE AMOUNT
No:
6 Filling with contractor's own earth ( excluding
rock) in trenches, plinth, sides of foundations
etc. in layers not exceeding 20 cm in depth,
consolidating each deposited layer by ramming
CUM 800 11040
and watering, lead up to 50 m and lift up to 1.5
m as per direction of site Engineer-in-charge

13.8

7 Reinforced cement concrete work in walls (any

thickness), including attached pilasters,
buttresses, plinth and string courses, fillets,
columns, pillars, piers, abutments, posts and
struts etc. up tot floor five level excluding cost
of centering, shuttering, finishing and CUM 17000 110160
reinforcement :1:1.5:3( 1 cement : 1.5 coarse
sand : 3 graded stone aggregate 20 mm nominal
size)
6.48

8 Reinforced cement concrete work in beams,

suspended floors, roofs, having slope up to
15⁰ landings, balconies, shelves,
chajjas, lintels, bands, plain window sills,
staircases and spiral stair cases up to floor five
level excluding the cost of centering, shuttering, CUM 18500 619768.5
finishing and reinforcement, withl:1.5:3 (1
cement : 1.5 coarse sand (Zone III) : 3 graded
stone aggregate 20 mm nominal size).

33.501

9 Centering and shuttering including strutting,

etc. and removal of form for:Columns, Pillars, SQM 600 51840
Piers, Abutments, Posts and Struts 86.4

10 Centering and shuttering including strutting,

etc. and removal of form for:Lintels, beams,
plinth beams, girders bressumers and SQM 650 212628
cantilevers 327.12

2
ITEM
DETAILS OF WORK QTY PER RATE AMOUNT
No:
11 Solid block masonry using pre cast solid blocks
(Factory made) of size 30x20xl5cm or nearest
available size confirming to IS 2185 part 1 of
1979 for super structure above floor two level
CUM 10800 425930.4
upto floor five level with thickness 15cm in :
CM 1:6 ( 1 cement : 6 coarse sand) etc
complete
39.438

12 12 mm cement plaster of mix:1:4 ( 1 cement : 4

fine sand) SQM 450 185352.3
411.894

13 9 mm cement plastering of mix : 1:3 (1 cement :

3 fine sand ) including all cost of materials, SQM 550 41798.9
labour charges etc complete 75.998

14 Providing and fixing in position collapsible

steel shutters with vertical channels 20x10x2
mm and braced with flat iron diagonals 20x5
mm size, with top and bottom rail of T-iron
40x40x6 mm, with 40 mm dia steel pulleys,
complete with bolts, SQM 8500 244800
nuts,locking arrangement, stoppers, handles,
including applying a priming coat of approved
steel primer .
28.8

15 Fixing standard steel glazed doors, windows

and ventilators in walls, including fixing of
float glass panes with glazing clips and special
metal-sash putty of approved make, or metal
beading with screws, (only steel windows, glass
panes cut to size and glazing clips or metal
beading with screws, shall be supplied by
Kg 180 86400
department free of cost.Fixing
with 15x3 mm lugs 10 cm long embedded in
cement concrete block l5xl0xl0 cm of
C.C. 1:3:6 ( 1 Cement : 3 coarse sand: 6 graded
stone aggregate 20 mm nominal size).

480

3
ITEM
DETAILS OF WORK QTY PER RATE AMOUNT
No:
16 Providing and laying vitrified floor tiles in
different sizes (thickness to be specified by the
manufacturer) with water absorption less than
0.08% and conforming to IS : 15622, of
approved make, in all colours and shades, laid
on 20 mm thick cement mortar 1:4(1 cement : 4 SQM 1536 145351.68
coarse sand), including grouting the joints with
white cement and matching pigments etc.,
complete.Size of Tile 600 x 600 mm.

94.63

17 Structural steel work in single section, fixed

with or without connecting plate, including
cutting, hoisting, fixing in position and Kg 180 18000
applying a priming coat of approved steel
primer all complete.
100

18 Centering and shuttering including strutting,

etc. and removal of form for:Foundations,
footings, bases of columns, etc for mass Sqm 350 16040.5
concrete 45.83

19 Providing and laying Ceramic glazed floor tiles

of size 300x300 mm (thickness to be specified Sqm 1400 22316
by the 15.94

20 Finishing with Deluxe Multi surface paint

system for interiors and exteriors using primer
as per manufacturers specifications:Two or
more coats applied on walls @ 1.25 1tr/10 sqm Sqm 75 36517.5
over and including one coat of special primer
applied @ 0.75 ltr /10 sqm
486.9

21 Applying one coat of water thinnable cement

primer of approved brand and manufacture on Sqm 35 45605
wall surface:Water thinnable cement primer 1303

4
ITEM
DETAILS OF WORK QTY PER RATE AMOUNT
No:
22 Providing and fixing white vitreous china
pedestal type water closet (European type W.C.
pan) with seat and lid, 10 litre low level white
P.V.C. flushing cistern, including flush pipe,
with manually controlled device (handle lever),
conforming to IS : 7231, with all fittings and Nos 10000 30000
fixtures complete, including cutting and making
good the walls and floors wherever
required:W.C. pan with ISI marked black solid
plastic seat and lid
3

23 Supplying and fixing CP Health Faucet superior

nos 2000 6000
quality ( Jagur or equvalent make ) 3

24 Providing and fixing wash basin with C.I.

brackets, 15 mm C.P. brass pillar taps, 32 mm
C.P. brass waste of standard pattern, including
painting of fittings and brackets, cutting and
making good the walls wherever require:White Nos 3000 9000
Vitreous China Wash basin size 630 x 450 mm
with a single 15 mm C.P. brass pillar tap

25 Supplying and fixing Stainless steel soap dish

including cost of materials and labour charges
etc complete as per the direction of site Nos 600 1800
Engineer-in-charge. 3

26 Supplying and fixing CP Towel rod 60cm or

nearest available length including cost of Nos 950 2850
materials and labour 3

27 Providing and fixing PTMT grating of

approved quality and colour. Circular typel25 nos 3000 9000
mm nominal dia with 25 mm waste hole 3

28 Proviing stainles steel tap 15 mm dia 3 nos 600 1800

5
ITEM
DETAILS OF WORK QTY PER RATE AMOUNT
No:
29 Providing and fixing PVC pipes, fittings
including fixing the pipe with clamps at 1.00 m
spacing. This includes jointing of pipes &
fittings with one step PVC solvent
M 350 7000
cement and testing ofjoints complete as per
direction of Engineer -in-Charge 20 mm dia 10
Kgf/cm2- Internal work - Exposed on wall
20

30 Providing and fixing PVC pipes includings

joints of pipes with one step PVC solvent
cement, trenching, refilling & testing ofjoints M 300 6000
complete as per direction of Engineer in
Charge. 32 mm dia 6 Kgf/cm2
20

31 Providing and fixing PVC pipes includings

jointing of pipes with one step PVC
solvent cement, trenching, refilling & testing M 300 9000
ofjoints compete as per direction of Engineer in
Charge. 40 mm dia 6 Kgfcm2
30

32 Providing and fixing PVC pipes includes joints

of pipes with one step PVC solvent cement,
trenching, refilling & testing ofjoints complete M 390 7800
as per direction of Engineer in CHarge. 110 mm
dia 4 Kg/cm2
20

33 Reinforced cement concrete work in walls (any

thickness), including attached pilasters,
buttresses, plinth and string courses, fillets,
columns, pillars, piers, abutments, posts and
struts etc. up tot floor five level excluding cost
of centering, shuttering, finishing and M 15500 31000
reinforcement :1:1.5:3( 1 cement : 1.5 coarse
sand : 3 graded stone aggregate 20 mm nominal
size)
2

34 Steel work in built up G I tubular ( round,

square or rectangular hollow tubes etc.) trusses
etc., including cutting, hoisting,fixing in
position and applying a priming coat of
Kg 180 11066.4
approved steel primer, including welding and
bolted with special shaped washers etc.
complete
61.48

6
ITEM
DETAILS OF WORK QTY PER RATE AMOUNT
No:
35 Providing and fixing 200mm wide square
uPVC rain water gutter including all
necessary
fittings and making all necessary connections M 190 1330
complete as per the direction of Engineer -
incharge at site OD75/21-22
7

36 Providing and fixing precoated galvanised iron

profile sheets (size, shape and pitch of
comigation as approved by Engineer-in-charge)
0.50 mm (+0.05%), total coated thickness with
zinc coating 120 grams per sqm as per IS: 277,
in 240 mpa steel grade, 5-7 microns epoxy
primer on both side of the sheet and polyester
top coat 15-18 microns. Sheet should have
protective guard film of 25 microns minimum
to avoid scratches during transportation and
should be supplied in single length upto 12
metre or as desired by Engineer-in-charge. The Sqm 75 1312.5
sheet shall be fixed using self drilling/self
tapping screws of size (5.5x55mm) with EPDM
seal, complete upto any pitch in horizontal/
vertical or curved surfaces, excluding the cost
of purlins, rafters and trusses
and including cutting to size and shape
wherever required.

17.5

37 Electrification 400000

38

TOTAL 3497618.28

7
CONSTRUCTION OF PROPOSED RESIDENCE FOR Mr. S V SUBIN & AMBILY V S ,
SMITHA BHAVAN (H), PALAKKATHAKIDI,KUNNAMTHANAM,
PATHANAMTHITTA IN RE SY NO.10/6-1 OF CHENGANASERY VILLAGE,
KOTTAYAM TALUK, KOTTAYAM DIST.

ESTIMATE SUMMARY
2/23/2024

SL NO DETAILS AMOUNT

1 CIVIL WORK FOR BUILDING 5,344,157.10

2 ELECTRICAL (12% of building cost) 641,298.85

3 PLUMBING (8% of building cost) 427,532.57

TOTAL 6,412,988.52

SAY 44.42 LAKHS

(RUPEES FORTY FOUR LAKH FORTY TWO THOUSAND ONLY )

CONSTRUCTION OF PROPOSED RESIDENCE FOR Mr. S V SUBIN & AMBILY V S , SMITHA BHAVAN (H),
PALAKKATHAKIDI,KUNNAMTHANAM, PATHANAMTHITTA IN RE SY NO.10/6-1 OF CHENGANASERY
VILLAGE, KOTTAYAM TALUK, KOTTAYAM DIST.

CIVIL ESTIMATE
2/23/2024
ITEM
DETAILS OF WORK QTY PER RATE AMOUNT
No:

1 Earth work in excavation by mechanical means

(Hydraulic excavator) /manua1 means in
foundation trenches or drains (not exceeding
1.5 m in width or 10 sqm on plan), including
dressing of sides and ramming of bottoms, lift
up to 1.5 m, including getting out the excavated CUM 450 18225
soil and disposal of surplus excavated soil as
directed, within a lead of 50 m.All kinds of soil

40.5

2 Providing and laying in position cement

concrete of specified grade excluding the cost
of centering and shuttering - All work up to CUM 5600 43142.4
plinth level:1:4:8 (1 cement : 4 coarse sand : 8
graded stone aggregate 40 nominal size)
7.704

3 Providing and laying in position specified grade

of reinforced cement concrete, excluding the
cost of centering, shuttering, finishing and
reinforcement - All work up
CUM 9500 141122.5
to plinth level:1:2:4 ( 1 cement : 2 coarse sand :
4 graded stone aggregate 20 mm nominal size)

14.855

4 Centering and shuttering including strutting,

etc. and removal of form for:Foundations,
footings, bases of columns, etc for mass SQM 1100 78322.2
concrete 71.202

5 Steel reinforcement for R.C.C work including

straightening, cutting, bending, placing
in position and binding all complete upto plinth Kg 90 461700
levelThermo - Mechanically Treated bars of
grade Fe-500D or more
5130

9
ITEM
DETAILS OF WORK QTY PER RATE AMOUNT
No:
6 Filling with contractor's own earth ( excluding
rock) in trenches, plinth, sides of foundations
etc. in layers not exceeding 20 cm in depth,
consolidating each deposited layer by ramming
CUM 800 11040
and watering, lead up to 50 m and lift up to 1.5
m as per direction of site Engineer-in-charge

13.8

Reinforced cement concrete work in walls (any

thickness), including attached pilasters,
buttresses, plinth and string courses, fillets,
columns, pillars, piers, abutments, posts and
struts etc. up tot floor five level excluding cost
of centering, shuttering, finishing and CUM 17000 110160
reinforcement :1:1.5:3( 1 cement : 1.5 coarse
sand : 3 graded stone aggregate 20 mm nominal
size)
6.48

Reinforced cement concrete work in beams,

suspended floors, roofs, having slope up to
15⁰ landings, balconies, shelves,
chajjas, lintels, bands, plain window sills,
staircases and spiral stair cases up to floor five
level excluding the cost of centering, shuttering, CUM 18500 619768.5
finishing and reinforcement, withl:1.5:3 (1
cement : 1.5 coarse sand (Zone III) : 3 graded
stone aggregate 20 mm nominal size).

33.501

Centering and shuttering including strutting,

etc. and removal of form for:Columns, Pillars, SQM 1200 103680
Piers, Abutments, Posts and Struts 86.4

Centering and shuttering including strutting,

etc. and removal of form for:Lintels, beams,
plinth beams, girders bressumers and SQM 1500 490680
cantilevers 327.12

10
ITEM
DETAILS OF WORK QTY PER RATE AMOUNT
No:
Solid block masonry using pre cast solid blocks
(Factory made) of size 30x20xl5cm or nearest
available size confirming to IS 2185 part 1 of
1979 for super structure above floor two level
CUM 10800 425930.4
upto floor five level with thickness 15cm in :
CM 1:6 ( 1 cement : 6 coarse sand) etc
complete
39.438

12 mm cement plaster of mix:1:4 ( 1 cement : 4

fine sand) SQM 450 185352.3
411.894

9 mm cement plastering of mix : 1:3 (1 cement :

3 fine sand ) including all cost of materials, SQM 550 41798.9
labour charges etc complete 75.998

11
ITEM
DETAILS OF WORK QTY PER RATE AMOUNT
No:

1 Earth work excavation in all classes of soil

including cutting, conveying and dumping the
excavated soil as directed including charges for
refilling the sides of the foundation etc
complete as per direction. The rate includes all
the cost of tools, plants, labour conveyance etc.

40.50 m3 450 18225.00

2 Providing and laying in position cement

concrete of specified grade excluding the cost
of centering and shuttering - All work up to
plinth level:1:4:8 (1 cement : 4 coarse sand : 8
graded stone aggregate 40 nominal size)
7.70 m3 5600 43142.40

3 Supplying and filling good quality red earth

without vegitations, roots, etc.including
watering and ramming to consolidation in 15cm
layers etc. complete for basement filling. 13.80 m3 800 11040.00

4 Providing and applying antitermite treatment by

injecting chemical emulsion using Chlorpyrifos
20% E.C at 1% concentration and creating a
chemical barrier under and around column pit,
wall trenches basement excavations, top
surfaces of plinth filling, junction of wall and
floor along the external perimeter of building,
the backfill shall be treated at a rate of 7.5
liters/m2, top surface of plinth filling shall be
treated at a rate of 5 liters/m2 etc (work should
be done through a reputed agency experience in
the field and approved by the owner / Architect
and 10 year guarantee should be given by the
agency). plinth area of the building at ground
floor only shall be measured for payment.

142.50 m2 90 12825.00

12
ITEM
DETAILS OF WORK QTY PER RATE AMOUNT
No:
5 Centering and shuttering including strutting,
etc. and removal of form for:Foundations,
footings, bases of columns, etc for mass
concrete 71.20 m2

5 Providing and laying R C C M25, 1:1.5:3 using

20mm metal including all cost and conveyance
of all materials all labour charges, including
mixing, laying and consolidation all lead and
lift, hire of form work, curing etc, complete.

14.86 m3

f Lintel
Ground floor 3.80 m3 12500 47500.00
First floor 2.80 m3 12600 35280.00

g Sunshade
Ground floor 2.80 m3 12500 35000.00
First floor 2.30 m3 12600 28980.00

h Flat Slab
Ground floor 14.20 m3 12000 170400.00
First floor 11.00 m3 12100 133100.00

i Stair case
Ground floor 1.80 m3 15000 27000.00

6 Providing reinforcement of high yeild stength

ribbed tor steel bars of grade FE 415 for RCC
works bend cold tied and placed in position
including supplying and tying with 22 G iron
wire for tor steel/mild steel according to
structural drawings etc. complete at all levels.
5130.00 Kg 90 461700.00

7 Providing and constructing brick masonry in

CM 1:6 using 1st class country burnt best
quality bricks including cost and conveyance of
all materials, all labour charges, all lead and lift,
scaffolding, curing etc. complete for 22 cm
thick walls.

Ground floor 52.00 m3 5800 301600.00

13
ITEM
DETAILS OF WORK QTY PER RATE AMOUNT
No:
First floor 42.00 m3 5900 247800.00

Providing and laying R C C M25, 1:1.5:3 using

20mm metal including all cost and conveyance
of all materials all labour charges, including
mixing, laying and consolidation all lead and
lift, hire of form work, curing etc, complete.

Reinforced cement concrete work in beams,

suspended floors, roofs, having slope up to
15⁰ landings, balconies, shelves,
chajjas, lintels, bands, plain window sills,
staircases and spiral stair cases up to floor five
level excluding the cost of centering, shuttering,
finishing and reinforcement, withl:1.5:3 (1
cement : 1.5 coarse sand (Zone III) : 3

Reinforced cement concrete work in walls (any

thickness), including attached pilasters,
buttresses, plinth and string courses, fillets,
columns, pillars, piers, abutments, posts and
struts etc. up tot floor five level excluding cost
of centering, shuttering, finishing and
reinforcement :1:1.5:3( 1 cement : 1.5 coarse
sand : 3 graded stone aggregate 20 mm nominal
size)

Centering and shuttering including strutting,

etc. and removal of form for:Columns, Pillars,
Centering and shuttering including strutting,
etc. and removal of form for:Lintels, beams,
Solid block masonry using pre cast solid blocks
(Factory made) of size 30x20xl5cm or nearest

14
ITEM
DETAILS OF WORK QTY PER RATE AMOUNT
No:
Providing and laying R C C M25, 1:1.5:3 using
20mm metal including all cost and conveyance
of all materials all labour charges, including
mixing, laying and consolidation all lead and
lift, hire of form work, curing etc, complete.

6.48 m3

8 Providing and constructing brick masonry in

CM 1:4 using 1st class country burnt best
quality bricks including cost and conveyance of
all materials, all labour charges, all lead and lift,
scaffolding, curing etc. complete for 11 cm
thick walls.

Ground floor 3.59 m3 6000 21540.00

First floor 1.50 m3 6100 9150.00

9 Plastering outside walls with cement mortar

1:4, 12 mm thick one coat floated hard and
trowelled smooth with grooves/corbels,
watercutting, if required including cost and
conveyance of all materilas, all labour charges,
hire charges for scaffolding water curing etc
complete.

Ground floor 145.00 m2 320 46400.00

First floor 120.00 m2 325 39000.00

10 Plastering inside walls with cement mortar 1:4,

12mm thick one coat floated hard and trowelled
smooth including cost and conveyance of all
materilas ,all labour charges, hire charges for
scaffolding water curing etc complete.

Ground floor 212.50 m2 320 68000.00

First floor 212.50 m2 325 69062.50

11 Ceiling plastering with cm 1:3, 9mm thick one

coat floated hard and trowelled smooth water
beading if required including cost of all
materials, all labour,all lead and lift,water
curing etc. complete.

Ground floor 145.00 m2 300 43500.00

First floor 150.00 m2 305 45750.00

15
ITEM
DETAILS OF WORK QTY PER RATE AMOUNT
No:

19 Supplying and laying best quality vitrified tiles

of approved colour and quality over a base of
cement mortar 1:3,12mm thick and pointing the
joints &closing the voids with suitable fillar
material mixed with water to get same colour of
the tile including cost of all materials and all
labour charges etc. complete for flooring

Ground floor 107.00 m2 1700 181900.00

First floor 61.00 m2 1725 105225.00

20 Supplying and laying best quality Ceramic tiles

of approved colour and quality over a base of
cement mortar 1:3, 12mm thick and pointing
the joints &closing the voids with suitable fillar
material mixed with water to get same colour of
the tile including cost of all materials and all
labour charges etc. complete.

Ground floor 11.00 m2 1200 13200.00

First floor 3.00 m2 1225 3675.00

21 Supplying and fixing ceramic glazed tiles

dadoing of approved quality fitting in C.M 1:1
using fine sand and pointing to match the
colour of cement etc.complete
Ground floor 33.00 m2 1200 39600.00
First floor 16.00 m2 1225 19600.00

22 Painting two coats of weather coat paint of

approved colour and quality over a priming coat
and two coat of putty including cost &
conveyance of all materials, all labour charges,
preparation of surface etc. complete for outside
walls.
265.00 m2 280 74200.00

23 Painting walls inside with 2 coats of plastic

emultion paint of approved colour and quality
over a coat of primer, and two coats of putty
etc. complete for inside walls and ceiling. 720.00 m2 260 187200.00

16
ITEM
DETAILS OF WORK QTY PER RATE AMOUNT
No:
24 Applying melemine matt finish to T. W main
entrance door including surface preparation,
filler,etc complete as per the direction of
Engineer in charge. 10.00 m2 1200 12000.00

25 Painting two coats of synthetic enamel paint of

approved colour and quality over a coat of zinc
chromate primer including cost and conveyance
of all materials labour charges, rubbing
withsand paper cleaning the surface
etc.complete.
47.00 m2 120 5640.00

26 Providing and fixing SS pipe handrails for

balcony & sitout using 36mm dia m.s pipe at
top and 3 nos 25 mm dia pipe horizontals and
25 mm dia SS pipe as verticals spaced at 1m
intervals, including cost of all materials, lead
and lift etc.complete.
10.00 Rm 5500 55000.00

TOTAL 5344157.10

17
 CONSTRUCTION OF PROPOSED RESIDENCE FOR Mr. S V SUBIN & AMBILY V S ,
SMITHA BHAVAN (H), PALAKKATHAKIDI,KUNNAMTHANAM, PATHANAMTHITTA IN
RE SY NO.10/6-1 OF CHENGANASERY VILLAGE, KOTTAYAM TALUK, KOTTAYAM
DIST.
DETAILED ESTIMATE FOR CIVIL WORKS
2/23/2024
ITEM UNI
DETAILS OF WORK NO LENGTH BREDTH HEIGHT QTY
No: T
GF

1 Earth work excavation 1 84.72 0.90 0.60 45.75

Column footing 2 1.20 1.20 0.90 2.59 m3
Say 48.34 m3

2 P.C.C. 1:4:8 using 40mm metal

Foundation PCC.
Foundation. 1 84.72 1.00 0.10 8.47
Column footing 2 1.20 1.20 0.10 0.29
Flooring. 72.76 0.10 7.28
Porch 13.10 1.10 14.41
Toilet 7.60 0.10 0.76
Say 31.21 m3

3 Red earth filling

Flooring. 1 93.46 0.60 56.08 m3

4 Anti termite 166.78 m2

6 Providing and laying R C C M20,

1:11/2:3 using 20mm metal

a Plinth beam 4.80 0.35 0.20 0.34

0.34 m3
b Plinth belt
20thk wall 78.90 0.20 0.15 2.37
10thk wall 1.50 0.10 0.15 0.02
2.39 m3

c Column footing 2 1.20 1.20 0.25 0.72

2 0.85 0.35 0.59
Column pedestal 2 0.24 0.24 0.45 0.05

18
 1.36 m3

d Column 2 2.90 0.20 0.20 0.23

2 3.35 0.20 0.40 0.54
0.77 m3

e Beam 24.50 0.20 0.50 2.45

2.45 m3

f Lintel
W4 0 2.60 0.20 0.20 0.00
W3 0 2.10 0.20 0.20 0.00
W2 0 1.60 0.20 0.20 0.00
KW2 0 1.60 0.20 0.20 0.00
KW3 0 2.10 0.20 0.20 0.00
G1 0 2.28 0.20 0.20 0.00
G2 0 3.66 0.20 0.20 0.00
V 0 1.20 0.20 0.20 0.00
D 0 1.50 0.20 0.20 0.00
DD 0 1.70 0.20 0.20 0.00
DD1 0 1.50 0.20 0.20 0.00
D2 0 1.35 0.20 0.20 0.00
D1 0 1.50 0.20 0.20 0.00

1 53.80 0.20 0.20 2.15

1 25.10 0.20 0.20 1.00
3.16 m3

g Sunshade 1 53.80 0.75 0.075 3.03

3.03 m3

h Slabs (Flat) 166.78

Stair well -6.48
160.30 0.12 18.43
Roof slab total 18.43 m3

j Stair case (Folded) 10 0.90 0.30 0.15 0.41

1 8.40 0.15 1.26
1.66 m3

8 Brick masonry 20 thick

GF outer wall 1 53.80 3.00 0.20 32.28

19
 Deduction
W4 -1 2.00 1.50 0.20 -0.60
W3 -1 1.50 1.50 0.20 -0.45
W2 -6 1.00 1.50 0.20 -1.80
KW2 -1 1.00 1.00 0.20 -0.20
KW4 -1 2.00 1.00 0.20 -0.40
G1 0 1.68 1.00 0.20 0.00
G2 0 3.06 1.00 0.20 0.00
V -3 0.60 0.60 0.20 -0.22
D -1 0.90 2.10 0.20 -0.38
MD -1 2.20 2.10 0.20 -0.92
27.31
Say 27.31 m3

20 thk inner wall 1 25.10 3.00 0.20 15.06

DD1 0 0.90 2.10 0.20 0.00
D2 -2 0.75 2.10 0.20 -0.63
D1 -2 0.90 2.10 0.20 -0.76
13.67
Say 13.67 m3

20thk total 40.99 m3

9 10thk inner wall 1.50 3.00 0.10 0.45

ded -1.00 2.15 0.10 -0.22
10thk total 0.24 m3

10 Plastering outside walls GF 161.40

-12.42
148.98 m2

11 Plastering inside walls GF 148.98

Inside wall -20thk 136.74
Inside wall 10thk 4.50
290.22 m2

12 Ceiling plastering 160.30

Beam 24.50 0.90 22.05
Sunshade 40.35
Stair 11.10
233.80 m2

20
13 Water proofing
Toilet 7.60
2 2.50 1.50 7.50
2 8.00 0.60 9.60
-2 0.75 0.60 -0.90
Roof top 160.30
184.10 m2

14 RR Pointing 58.60 0.45 26.37 m2

15 MD 1 1.20 2.10 2.52 m2

16 D 5 0.90 2.10 9.45

9.45 m2

17 W4 1 2.00 1.50 3.00

W3 5 1.50 1.50 11.25
W2 1 1.00 1.50 1.50
KW2 1 1.00 1.00 1.00
KW1 2 0.50 1.00 1.00
17.75 m2

18 V 2 0.60 0.45 0.54

0.54 m2

19 D2 2 0.75 2.10 3.15

3.15 m2

20 MS grill 18.29 15.00 274.35

G1 0.00
G2 0.00
274.35 Kg

21 Vitrified GF 72.76
Stair 10.11
5 % for Skirting 3.64
86.51 m2

22 Ceramic flooring 7.60 m2

23 Dado 16.00 2.10 33.60

-2 0.75 2.10 -3.15

21
 30.45 m2

24 Car parking 13.10 m2

26 Polishing 2 2.52 1.13 5.67 m2

27 Sythetic enamel
D 2 9.45 1.13 21.26
V 2 0.54 0.50 0.54
W 2 17.75 0.50 17.75
39.55 m2

29 Hand rail 6.50 m

22
 CONSTRUCTION OF PROPOSED RESIDENCE FOR Mr. S V SUBIN & AMBILY V S ,
SMITHA BHAVAN (H), PALAKKATHAKIDI,KUNNAMTHANAM, PATHANAMTHITTA IN
RE SY NO.10/6-1 OF CHENGANASERY VILLAGE, KOTTAYAM TALUK, KOTTAYAM
DIST.
DETAILED ESTIMATE FOR CIVIL WORKS
2/23/2024
ITEM UNI
DETAILS OF WORK NO LENGTH BREDTH HEIGHT QTY
No: T
FF

6 Providing and laying R C C M20,

1:11/2:3 using 20mm metal

d Column 1 2.90 0.24 0.24 0.17 m3

e Beam
FF beam 8.57 0.20 0.35 0.60
0.60 m3

f Lintel
W3 4 2.10 0.20 0.20 0.34
W2 1 1.60 0.20 0.20 0.06
V 1 1.28 0.20 0.20 0.05
D 2 1.50 0.15 0.10 0.05
0.50

g Sloping Sunshade 39 0.75 0.075 2.19 m3

h Roof slab- flat 102.37 0.12 12.28 m3

8 Brick masonry 22 thick

FF outer wall 1 39.00 3.00 0.20 23.40
Deduction
W3 -1 1.50 1.50 0.20 -0.45
W2 -8 1.00 1.50 0.20 -2.40
V -2 0.68 0.45 0.20 -0.12
D -4 0.90 2.10 0.20 -1.51
18.92

Inside wall 1 19.00 3.00 0.20 11.40

Deduction
D -2 0.90 2.10 0.20 -0.76

23
 D2 -2 0.75 2.10 0.20 -0.63
10.01

20 thk total 28.93 m3

9 10thk wall outside parapet 21.30 1.20 0.10 2.56

2.56

10thk total 2.56 m3

10 Plastering outside walls 117.00

Deduction -11.21
53.25
159.04 m2

11 Plastering inside walls 105.79

20thk 100.14
Say 205.93 m2

12 Ceiling plastering
Roof slab 102.37
Sunshade 29.25
Beam 8.57 0.90 7.71
139.33 m2

13 Water proof plastering 2 2.50 1.50 7.50

4 4.00 0.60 9.60
-1 0.75 0.60 -0.45
Roof top 102.37
Say 119.02 m2

15 D 3 0.90 2.10 5.67 m2

16 D 2 0.90 2.10 3.78

17 W3 4 1.50 1.50 9.00

9.00 m2

18 V 1 0.68 0.45 0.31 m2

24
19 D2 1 0.75 2.10 1.58 m2

20 MS grill 9.31 15.00 139.59 Kg

21 Vitrified rfF 72.64

5 % for Skirting 3.63
76.27 m2

22 Ceramic flooring 7.50 m2

23 Dado 4 4.00 2.10 33.60

-2 0.75 2.10 -3.15
30.45 m2

26 Joinery Painting - Polishing

D 2 5.67 1.13 12.76
12.76 m2

27 Sythetic enamel
D 2 3.78 1.13 8.51
W 2 9.00 0.50 9.00
V 2 0.31 0.50 0.31
17.81 m2

Hand rail 8.60 m

Centering and shuttering including
strutting, etc. and removal of form
for:Foundations, footings, bases of
columns, etc for mass concrete

25
Compatibility Report for raosamma john estimate.xls
Run on 05-02-2020 1:05

The following features in this workbook are not supported by earlier versions of
Excel. These features may be lost or degraded when you save this workbook in
an earlier file format.

Minor loss of fidelity # of occurrences

Some cells or styles in this workbook contain formatting that is not supported 6
by the selected file format. These formats will be converted to the closest
format available.