Detailed Estimate for Constructing the Proposed Residential

Building for Mr.Manoj kumar.N,Mini sadhanam,Kaviyoor

P.O,Thiruvalla in plot re-survey no:434/1.3 extent : 10 cent in
Kaviyoor Village of,Thiruvalla taluk,Pathanamthitta district.

1 APPENDIX. A - GROUND FLOOR - CIVIL WORKS

1) Clearing the site by cutting the coconut trees,

removing its roots & all other debris including earth
work cutting & levelling etc... complete.
LS RS.3,000/-
2) Earth work

Longi:walls 3 11.00 0.60 0.60 11.88

2 3.50 0.60 0.60 2.52

Crosswall 4 9.00 0.60 0.60 12.96

1 4.00 0.60 0.60 1.44
sit 2 1.50 0.60 0.60 1.08
1 3.56 0.60 0.60 1.28
pillerp 2 1.20 1.20 1.20 3.46
septic ta 1 3.75 1.75 1.50 9.84
44.46 m3
say.44.50 m3 @Rs.630/- per m3 RS.28,035/-
3) P.C.C.1:4:8, using 40 mm broken stone, including
cost of all materials, labor charges, etc complete.
Column footing 2 1.20 1.20 0.15 0.22
Foundation Trunch Walls around 1 90.00 0.60 0.15 8.10
Septic Tank 1 3.75 1.75 0.15 0.98

9.30 m3
say.9.50 m3 @Rs.4420/- per m3 RS.41,990/-
4) Random rubble in cement mortar 1:8 for foundation &
basement of walls, including cost of all materials,
labour charges, etc complete.
 foundation 3 11.00 0.60 0.60 11.88
2 3.50 0.60 0.60 2.52
Crosswall 4 9.00 0.60 0.60 12.96
1 4.00 0.60 0.60 1.44
sitout 2 1.50 0.60 0.60 1.08
1 3.56 0.60 0.60 1.28
Basement
Walls around 1 39.00 0.45 0.30 5.27
36.43 m3
say.36.5 m3 @Rs.2450/- per m3 RS.89,425/-

5) R.C.C, 1:2:4, using 20mm brocken stone for Belt ,

including cost of all materials, labor charges, etc
complete, but excluding cost of steel reinforcement &
its labor charges etc complete.
Walls around 1 39.00 0.45 0.15 2.63
Err:522 m3
say.2.65 m3 @Rs.6950/- per m3 RS.18,418/-

6) Filling the basement with soil & compacted well by

watering, ramming, etc………. complete.
Sit out 1 2.65 1.05 0.45 1.25
hall 1 3.20 8.10 0.45 11.66
Bedroom 3 3.10 3.26 0.45 13.64

Toilet 2 1.75 1.35 0.45 2.13

Kitchen 1 3.26 3.10 0.45 4.55
33.23 m3
say.33.50 m3 @Rs.250/- per m3 RS.8,375/-

Brick work in cement mortar 1:6, for superstructure

of walls, including cost of all materials, labor charges,
7) etc complete.
a) Ground floor
Walls around 1 37.76 0.23 2.90 25.19
Longi:walls 4 3.10 0.23 2.90 8.27
Crosswall 2 8.10 0.23 2.90 10.81
2 1.35 0.12 2.90 0.94
extra height for slope 2 3.26 0.23 1.20 1.80
parapet 1 16.82 0.12 0.75 1.51
Err:522 m3
(-)less deduct for openings
D1 6 0.90 2.10 0.23 2.61
 D2 2 0.75 2.10 0.23 0.72
W3 6 1.50 1.50 0.23 3.11
FW1 2 1.00 1.95 0.23 0.90
KW3 1 1.50 1.10 0.23 0.38
KW2 1 1.00 1.10 0.23 0.25
V2 2 1.10 0.60 0.23 0.30
Total less deduct for 7.83 m3
say.40.70m3 @Rs.3600/- per m3 RS.1,46,520/-

8)
R.C.C, 1:2:4, using 20mm brocken stone for lintel,
shade, columns,Beams etc, including cost of all
materials, labor charges, etc complete, but excluding
cost of steel re-inforcement & its labor charges
etc………. complete.
a) Ground floor
Lintel Walls around 1 39.00 0.23 0.15 1.35
1 5.70 0.24 0.15 0.21
Columns 2 4.35 0.23 0.23 0.46
Beam 1 7.5 3.00 0.23 5.18
kitchen slab 1 7.08 0.83 0.10 0.59
loftslab 4 3.56 0.83 0.10 1.18
sunshade 1 16.82 0.73 0.08 0.98
level roof slab 1 11.82 5.82 0.10 6.88
slope roof
90m2x 0.1=9.0m3 9.00
25.82 m3
say.26.0 m3 @Rs.7900/- per m3 RS.2,0,5400/-

9) Steel reinforcement for all R.C.C work, , including

cost of all materials, labour charges, etc complete.
a) Ground floor
950.00 Kg
say.850 kg @Rs60/- per kg RS. 51,000/-

10) Providing & fixing fully paneled &decrative door

using teak wood, including cost of all materials,
labour charges, all hardware fittings, locks & handle,
etc. complete.
Door D 1 1.10 2.10 2.31 m2
say.2.31 m2 @Rs.12,500/- per m2 RS. 28,875/-
11) Providing & fixing fully paneled door using coumtry
wood, including cost of all materials, labour charges,
all hardware fittings, locks & handle, etc. complete.
Door D1 5 0.90 2.10 9.45 m2
say.9.45 m2 @Rs.6,450/- per m2 RS. 60,952/-
12) Providing & fixing fibre door with fibre frames.
including cost of all materials, labour charges, all
hardware fittings, locks & handle, etc. complete.
Door D2 2 0.75 2.10 3.15 m2
say.3.15 m2 @Rs.1,430/- per m2 RS.4,500/-
13) – Do – Do – for fully glazed windows & ventilators
using country wood.
W3 6 1.50 1.50 13.50
FW1 2 1.00 1.95 3.90
KW3 1 1.50 1.10 2.25
KW2 1 1.00 1.10 1.10
V2 2 1.10 0.60 0.66
21.41 m2
say.21.50 m2 @Rs.4,850/- per m2 RS.1,0,4275/-

14) Providing MS protection grill to all windows &

ventilators, including cost of all materials, labor
charges, etc complete.
28 12 kg/shuter 336 kg
say.250kg @Rs60/- per kg RS.15,000/-
15) Plastering with cement mortar 1:3, 12 mm thick, one
coat floated hard & trawled smooth for inside &
outside walls, including cost of all materials, labor
charges, etc complete.
a) Ground floor
Inside walls, 4 20.15 2.90 233.74
1 23.52 2.90 68.21
Toilet 2 6.20 2.90 35.96
2 1.35 2.90 7.83
ceiling bottom( rooms) 4 3.10 3.25 10.10
hall 1 3.20 8.10 26.00
sitout 1 2.97 1.27 3.77
flat roof top 1 11.82 5.82 68.80
roof slab top 90.00
extra height for slope 2 18.35 1.35 49.55
 Outside wall 1 37.76 2.90 109.50
sunshade bottom 1 21.34 0.75 16.01
slope shade bottom 1 19.84 0.75 14.88
beam 2 9.25 1.82 17.32
piller 2 0.72 2.10 1.51

parapet allaround 2 16.82 0.75 25.23

778.41 m2
(-)less deduct for openings
D1 6 0.90 2.10 11.34
D2 2 0.75 2.10 3.15
W3 6 1.50 1.50 13.50
FW1 2 1.00 1.95 3.90
KW3 1 1.50 1.10 1.65
KW2 1 1.00 1.10 1.10
V2 2 1.10 0.60 0.66
Total less deduction for 35.30 m2
35.30 x 2 70.60 m2
say.710.00 m2 @Rs.260 per m2 RS.1,84,600/-

16) P.C.C flooring 1:4:8 using 40mm broken 10 cm thick incl

uding cost of all materials ,labour charge etc ….complete
Sit out 1 2.65 1.05 0.10 0.28
hall 1 3.20 8.10 0.10 2.59
Bedroom 3 3.10 3.26 0.10 3.03

Toilet 2 1.75 1.35 0.10 0.47

Kitchen 1 3.26 3.10 0.10 1.01
7.39 m3
say.7.39 m3 @Rs.4,420/- per m3 RS.32,660/-

17) Dadoing walls with approved colour & quality glazed

tiles,including necessary boarder tiles over a plastered
surface, including cost of all materials, labor charges,
etc complete.
a) Ground floor
Toilets 2 5.45 2.10 22.89

22.89 m2
say.22.90 m2 @Rs.780/- per m2 RS.17,860/-
 say.38.00 m2 @Rs.900/- per m2
18)
Providing & fixing pre- polished granite slab of
approved colour & quality over a plastering with
cement mortar 1:3, 15 mm thick, to kitchen
slab,including bevelling, moulding, etc including
cost of all materials, labor charges, etc.. complete.

kitchen slab 1 3.10 0.60 1.86

1 1.20 0.60 0.72
1 2.10 0.60 1.26

3.84 m2
say.3.84m2 @Rs.1950/- per m2 RS.7,500/-
19) Floor finish with approved colour & quality antiskid
ceramic tiles for all toilets, over a plastering with
cement mortar 1:3, 15 mm thick, including cost of all
materials, labor charges, etc complete.
a) Ground floor
Toilets 2 1.75 1.35 4.73
Err:522 m2
say.4.73m2 @Rs.600/- per m2 RS.2,838/-

20)
Floor finish with approved colour & quality
2 x 2 ceramic tiles for all rooms,kitchen,sitout over a
plastering with cement mortar 1:3, 15 mm thick,
including cost of all materials, labor charges, etc
complete.
Sit out 1 3.56 1.50 5.34
hall 1 3.40 8.30 28.22
Bedroom 3 3.30 3.46 11.41
Kitchen 1 3.46 3.30 11.41
56.38 m2
say.57.0m2 @Rs.560/- per m2 RS.31,920/-
21) Painting with two coat of synthetic enamel paint over
a coat of metal primer for all window grills, including
cost of all materials, labor charges, etc…..complete.
window grill
 20.00 m2
say.20.00 m2 @Rs. 700/- per 10m2 RS.14,000/-
22) Providing two coat of lacquer polish to all doors,
windows & ventilators, after cleaning the surface &
applying necessary sand papering, sealer, filler, etc.
complete.
D1 6 0.90 2.10 11.34
D2 2 0.75 2.10 3.15
W3 6 1.50 1.50 13.50
FW1 2 1.00 1.95 3.90
KW3 1 1.50 1.10 1.65
KW2 1 1.00 1.10 1.10
V2 2 1.10 0.60 0.66
35.30 m2
say.35.30 m3 @Rs. 510/- per m3 RS.18,000/-

Providing 2 cots of white whashing on all plastered 710.00 m2

surfaces .
say.710.0m2 @Rs. 40.0/- per m3 RS.28400/-

23)
providing & fixing of terra cotta tiles over sloping RCC
roof slab including cost of all materials its labour charges
for fixing and two coat of weather proof painting etc
complet.
ground floor sloppinng roof 93.00 m2

93.00 m2
say.93.0 m2 @R.290/- per m2 RS.26,970/-
24)
Plumbing and electrification

L.S RS.1,10,000/-
S.Tank RS.15,000/-
25) Other unforeseen items RS.487/-
TOTAL RS.12,96,000/-

(Rupees TWELVE LAKH NINETY SIX THOUSAND ONLY)

PREPARED BY :
KALAPRATISTANA ARCHITECTS
THIRUVALLA
97 47 37 04 77 , 99 61 68 34 99
saseendranvk116@gmail.com