PKPS HORTI ESTIMATION

Sl.No. Item of work No. L B D Qty Unit

Clearing and grubbing road land including uprooting rank vegetation, grass, bushes shrubs, saplings and trees
girth up to 300 mm, removal of stumps of trees cut earlier and disposal of unserviceable materials and of
1
stacking serviceable material to be used or auctioned, including removal and disposal of top organic soil not
exceeding 150 mm in thickness
Block 1 27.45 27.45 54.90
Total 54.90 sqm

Earth work in surface excavation by mechanical means for lowering & levelling the ground without blasting
for all works other than foundation in Ordinary/Soft rock & depth not exceeding 300mm as per drawing and
technical specifications including setting out, shoring, strutting, barricading, caution lights, removal of stumps
2
and other deleterious matter including dressing of excavated surfaces, disposing off or levelling the excavated
earth or sorting & stacking the selected earth for reuse in a radius of 50 m and lift up to 1.5m including cost of
labour, tools, usage of machinery & other appurtenances required to complete the work.
Block 1 27.45 27.45 0.15 8.24
Total 8.24 cum

Earth work excavation or Foundation by mechanical means for an works & depth up to 3 m, as per drawing
and technical specifications, including selling out, shoring strolling barricading caution lights, including easing
of excavated surfaces, disposing off or levelling the excavated earth or sorting & stacking the selected earn
3
for reuse in a radius of 50 m and lift up to 1.5 m including cost al labour, tools, usage or machinery & other
appurtenances required to complete the work In ordinary/soft rock without blasting up to 1.5m depth

F1 2 2.00 1.70 1.50 10.20

F2 3 2.40 2.10 1.50 22.68
F3 2 2.00 1.70 1.50 10.20
F4 6 2.70 2.40 1.50 58.32
F5 4 2.50 2.20 1.50 33.00
F6 4 1.75 1.75 1.50 18.38
F7(COMBINED) 2 3.95 2.00 1.50 23.70
F8 3 2.50 2.10 1.50 23.63
F9 1 2.20 1.80 1.50 5.94
LW 4 19.51 0.75 1.10 64.38
SW 2 23.78 0.75 1.10 39.24
LIFT PIT 1 2.71 2.38 2.10 13.54
Total 323.21 cum

4 PCC FOR FOOTING

F1 2 2.00 1.70 0.15 1.02
F2 3 2.40 2.10 0.15 2.27
F3 2 2.00 1.70 0.15 1.02
F4 6 2.70 2.40 0.15 5.83
F5 4 2.50 2.20 0.15 3.30
F6 4 1.75 1.75 0.15 1.84
F7(COMBINED) 2 3.95 2.00 0.15 2.37
F8 3 2.50 2.10 0.15 2.36
F9 1 2.20 1.80 0.15 0.59
LW 4 19.51 0.75 0.15 8.78
SW 2 23.78 0.75 0.15 5.35
 LIFT PIT 1 2.71 2.38 0.15 0.97
Total 35.70 cum

5 FOOTING CONCRETE
Parking 1 10.67 19.5 0.10 20.81
Driveway 1 5.26 19.5 0.10 10.26
Toilet 2 1.51 2.01 0.10 0.61
Entrance 1 1 9.22 2.98 0.10 2.75
Entrance 2 1 1.93 2.01 0.10 0.39
Storage area 1 7.40 10.33 0.10 7.64
Distribution area 1 3.35 3.3 0.10 1.11
Office 1 3.90 3.3 0.10 1.29
Total 44.84 cum

6 Rubble masonry
LW 4 19.51 0.6 0.75 35.12
SW 2 23.78 0.6 0.75 21.40
Total 56.52 cum

7 Rubble masonry 1
LW 4 19.51 0.45 0.50 17.56
SW 2 23.78 0.45 0.50 10.70
Total 28.26 cum
up
8 Plinth filling
Parking 1 10.67 19.5 0.90 187.26
Driveway 1 5.26 19.5 0.90 92.31
Toilet 2 1.51 2.01 0.90 5.46
Entrance 1 1 9.22 2.98 0.90 24.73
Entrance 2 1 1.93 2.01 0.90 3.49
Storage area 1 7.40 10.33 0.90 68.80
Distribution area 1 3.35 3.3 0.90 9.95
Office 1 3.90 3.3 0.90 11.58
Total 403.58 cum

9 Plinth beam
LW 4 19.51 0.6 0.90 42.14
SW1 6 7.63 0.6 0.90 24.72
SW2 5 5.25 0.6 0.90 14.18
SW3 5 10.70 0.6 0.90 28.89
Total 109.93 cum

10 Column height up to plinth beam

t1 2 0.53 0.23 1.75 0.43
t2 3 0.53 0.23 1.75 0.64
t3 3 0.53 0.23 1.75 0.64
t4 6 0.60 0.23 1.75 1.45
t5 4 0.53 0.23 1.75 0.85
t6 4 0.45 0.23 1.75 0.72
t7 4 0.53 0.23 1.75 0.85
 t8 3 0.60 0.23 1.75 0.72
Total 6.30 cum

11 Column height above plinth beam up to floor height

t1 2 0.53 0.23 3.65 0.89
t2 3 0.53 0.23 3.65 1.33
t3 3 0.53 0.23 3.65 1.33
t4 6 0.60 0.23 3.65 3.02
t5 4 0.53 0.23 3.65 1.78
t6 4 0.45 0.23 3.65 1.51
t7 4 0.53 0.23 3.65 1.78
t8 3 0.60 0.23 3.65 1.51
Total 13.15 cum

12 Walls
0.23 m wall
wall 1 1 16.75 0.23 3.20 12.33
wall 2 1 19.50 0.23 3.20 14.35
wall 3 5 7.85 0.23 3.20 28.89
wall 4 4 3.00 0.23 1.50 4.14
Total 59.71 cum

Deduction for 0.23m wall

0.9m door 2 0.90 0.23 2.10 0.87
0.75m door 2 0.75 0.23 2.10 0.72
Lift door 1 1.65 0.23 2.10 0.80
Double Door 1 1.20 0.23 2.10 0.58
window 1 4 1.20 0.23 1.50 1.66
window 2 2 1.80 0.23 1.50 1.24
Rolling shutter 1 2.40 0.23 2.40 1.32
Total 7.19 cum

Total 52.51 cum

0.1 m wall
wall 1 1 3.30 2.10 6.93
wall 2 1 2.00 2.10 4.20
Total 11.13 sqm

13 Lintel
0.23 m wall
wall 1 1 16.75 0.23 0.15 0.58
wall 2 1 19.50 0.23 0.15 0.67
wall 3 5 7.85 0.23 0.15 1.35
Total 2.60 cum
0.1 m wall
wall 1 1 3.30 0.1 0.15 0.05
wall 2 1 2.00 0.1 0.15 0.03
Total 0.08 sqm
 Total 2.68 sqm

14 Beam
LW 6 19.51 0.6 0.45 31.61
SW1 6 7.63 0.6 0.45 12.36
SW2 5 5.25 0.6 0.45 7.09
SW3 5 10.70 0.6 0.45 14.45
Total 65.51 cum

15 Slab
Area 1 1 17.11 13.34 0.15 34.24
Area 2 1 6.28 1.32 0.15 1.24
Area 3 1 19.51 10.44 0.15 30.55
Area 4 1 13.34 6.26 0.15 12.53
Total 78.56 cum

16 Plastering external
0.23 m wall
long wall 2 2 19.50 3.95 154.05
short wall 1 2 7.85 3.95 62.02
Parking walls1 2 2.97 1.50 8.91
Parking walls2 2 3.12 1.50 9.36
Total 216.07 sqm

17 internal plastering
Electrical room 2 1.70 3.50 11.90
2 1.78 3.50 12.46
ceiling 1 1.70 1.78 3.03
Toilet 4 1.51 3.20 19.33
4 2.01 3.20 25.73
ceiling 2 1.51 2.01 6.07
Storage area 1 7.93 3.20 25.38
1 10.33 3.20 33.06
ceiling 1 7.93 10.33 81.92
Distribution area 1 3.28 3.20 10.50
1 3.35 3.20 10.72
ceiling 1 3.28 3.35 10.99
office 1 3.94 3.50 13.79
1 3.28 3.50 11.48
ceiling 1 3.94 3.28 12.92
lobby 1 4.27 3.20 13.66
ceiling 1 4.27 2.98 12.72
Parking walls 2 2.97 1.50 8.91
Parking walls 2 3.12 1.50 9.36
ceiling of driveway 1 5.26 19.5 102.57
ceiling of parking 1 10.67 19.5 208.07
Total 644.55 sqm
Deduction for 0.23m wall
0.9m door 2 0.90 2.10 3.78
0.75m door 2 0.75 2.10 3.15
 Lift door 1 1.65 2.10 3.47
Double Door 0.5 1.00 1.2 2.10 1.26 sqm
window 1 0.5 4.00 1.2 1.50 3.60
window 2 0.5 2.00 1.8 1.50 2.70 sqm
Rolling shutter 1 2.40 2.10 5.04
Total 23.00 sqm

Total 193.07 sqm

18 painting external
0.23 m wall
long wall 2 2 19.50 3.20 124.80
short wall 1 2 7.85 3.20 50.24
Parking walls1 2 2.97 1.50 8.91
Parking walls2 2 3.12 1.50 9.36
Total 175.04 sqm

19 painting internal
Electrical room 2 1.70 3.20 10.88
2 1.78 3.20 11.39
ceiling 1 1.70 1.78 3.03
Toilet 4 1.51 3.20 19.33
4 2.01 3.20 25.73
ceiling 2 1.51 2.01 6.07
Storage area 1 7.93 3.20 25.38
1 10.33 3.20 33.06
ceiling 1 7.93 10.33 81.92
Distribution area 1 3.28 3.20 10.50
1 3.35 3.20 10.72
ceiling 1 3.28 3.35 10.99
office 1 3.94 3.20 12.61
1 3.28 3.20 10.50
ceiling 1 3.94 3.28 12.92
lobby 1 4.27 3.20 13.66
ceiling 1 4.27 2.98 12.72
Total 311.39 sqm
Deduction for 0.23m wall
0.9m door 2 0.90 2.10 3.78
0.75m door 2 0.75 2.10 3.15
Lift door 1 1.65 2.10 3.47
Double Door 1 1.20 2.10 2.52 sqm
window 1 4 1.20 1.50 7.20
window 2 2 1.80 1.50 5.40 sqm
Rolling shutter 1 2.40 2.40
Total 27.92 sqm

Total 283.48 sqm

20 ceramic Tiles, pavers, vetrified tiles, granite

granite in parking & driveway 1 15.95 19.3 307.84
 granite inside building 0.00
Entrance lobby 1 4.27 2.98 12.72
Storage area 1 7.93 10.33 81.92
Office 1 3.94 3.28 12.92
Total 415.40 sqm
granite For door sill
Granite under the 0.9m door 2 0.90 0.23 0.41
Granite under the 0.75m door 2 0.75 0.23 0.35
Granite under the doubble door 1 1.20 0.23 0.28
granite under Lift door 1 1.65 0.23 0.38
granite under Rolling shutter 1 2.40 0.23 0.55
Total 1.97 sqm
granite For Window sill
Granite at sill level 4 1.20 0.23 1.10
Granite at sill level 2 1.80 0.23 0.83
Total 1.93 sqm
Vetrified tiles
Electrical room 1 1.70 1.78 3.03
Distribution area 1 3.28 3.35 10.99
Total 14.01 sqm
ceramic Tiles
Toilet Flooring 2 1.51 2.01 6.07
Toilet Clading 4 1.51 2.10 12.68
Toilet Clading 4 2.01 2.10 16.88
Total 35.64 sqm
Deduction
0.75m door 2 0.75 2.10 3.15
Ceramic Tile Total 32.49 sqm

21 Doorframes and shuttering

0.9m door 4 2.10 0.075 0.15 0.09
2 1.10 0.075 0.15 0.02
0.75m door 4 2.10 0.075 0.15 0.09
2 0.95 0.075 0.15 0.02
Double Door 2 2.10 0.075 0.15 0.05
1 1.40 0.075 0.15 0.02
Total 0.30 sqm

22 MS Grill w and vents

window 1 4 1.20 1.50 7.20
window 2 2 1.80 1.50 5.40
Total 12.91 sqm

Total 271.19 Kgs

23 Steel reinforcement
Footing 35.70 80 2856.00
Column 19.45 150 2917.50
Beam & Lintel 68.19 150 10229.14
Slab 78.56 80 6284.76
 Staircase 7.85 120 941.63
Total 23229.02 Kgs

24 Staircase
Steps 22 1.2 0.23 5.94
Waist slab 2 3.75 1.2 0.15 1.35
Landing 1 1.35 2.75 0.15 0.56
Total 7.85 Cum

25 Door Shuttering
0.9m door 2 0.90 2.10 3.78
0.75m door 2 0.75 2.10 3.15
Lift door 1 1.65 2.10 3.47
Double Door 1 1.20 2.10 2.52
Total 12.92 sqm

26 Window sill concrete

window 1 4 1.20 0.23 1.10
window 2 2 1.80 0.23 0.83
Total 1.93 sqm

27 Steel railing
Steel railing 2 3.75 7.50
Total 7.50 sqm

28 Painting of steel
window 1 4 1.20 1.50 7.20
window 2 2 1.80 1.50 5.40
Total 12.60 sqm

29 Wall Putty
Wall Putty 1 283.48 283.48
Total 283.48 sqm

30 Windows & vents

window 1 4 1.20 1.50 7.20
window 2 2 1.80 1.50 5.40
Total 12.60 sqm

31 Plaster mesh inside

column 2 14 3.60 100.80
beam 1 105.60 105.60
Total 206.40 sqm

32 Plaster mesh outside

column 2 15 4.85 145.50
beam 1 138.28 138.28
Total 283.78 sqm

33 ATT(anti termite treatment)

 LW 4 19.51 0.6 46.82
SW 2 23.78 0.6 28.54
Total 75.36 Sqm

34 Excavation for walls

lw 2 24 0.9 0.90 38.07
Sw 2 19.30 0.9 0.90 31.27
Total 69.34 sqm