DETAILED ESTIMATE FOR THE PROPOSED RESIDENTIAL

HOUSE

Client : Mr. VARGHESE

Address : S/O Abraham Chacko, Kaniyamparampil, Pandanad P O,
Chengannur, Pandanad Grama Panchayath, Alappuzha
District, Kerala.

Prepared By:
PADMACHANDRA Consulting Engineers Pvt. Ltd.
Sarath Bhavan, Vanmazhy, Pandanad P.O, Chengannur, Alappuzha,
Kerala, 689506.
Ph: 09833033254, 08301082207
E-mail: padmachandracepl@gmail.com
Name of Work: Detailed Estimate for the Residence of Mr. VARGHESE, S/O Abraham Chacko, Kaniyamparampil,
Pandanad P O, Chengannur in Sy No. 284/2, at Pandanad Grama Panchayath, Alappuzha District.

DETAILED ESTIMATE
Sr.
Description of Item Nos. L B H/D Qty Rate Amount
No.
Earth work in excavation by mechanical means /manual means over areas (exceeding 30 cm in depth, 1.5 m in width as well
1 as 10 sqm on plan) including getting out and disposal of excavated earth lead up to 50 m and lift up to 1.5 m, as directed by
Engineer-in-charge.
Outer wall 2 10.66 1.2 0.75 19.19
2 11.35 1.2 0.75 20.43
Inner wall 2 10.2 1.2 0.75 18.36
2 3 1.2 0.75 5.40
1 3.3 1.2 0.75 2.97
1 3.6 1.2 0.75 3.24
1 3.3 1.2 0.75 2.97
2 3.5 1.2 0.75 6.30
1 2.76 1.2 0.75 2.48
3 1.4 1.2 0.75 3.78
Total Quantity 85.12 m³ 480.00 40,857.60

2 Coursed rubble masonry with hard stone in foundation with Cement mortar 1:6 (1 cement : 6 coarse sand) including all.

Outer wall 2 10.66 0.6 0.6 7.68

2 11.35 0.6 0.6 8.17
Inner wall 2 10.2 0.6 0.6 7.34
2 3 0.6 0.6 2.16
1 3.3 0.6 0.6 1.19
1 3.6 0.6 0.6 1.30
1 3.3 0.6 0.6 1.19
2 3.5 0.6 0.6 2.52
1 2.76 0.6 0.6 0.99
3 1.4 0.6 0.6 1.51
Total Quantity 34.05 m³ 7,850.00 267,292.50

Providing and laying 1:3:6 (1 Cement : 3 coarse sand (zone-III) : 6 graded stone aggregate 20 mm nominal size) in position
3
cement concrete of specified grade excluding the cost of centering and shuttering, below foundation.

Outer wall 2 10.66 0.9 0.15 2.88

2 11.35 0.9 0.15 3.06
Inner wall 2 10.2 0.9 0.15 2.75
2 3 0.9 0.15 0.81
1 3.3 0.9 0.15 0.45
1 3.6 0.9 0.15 0.49
1 3.3 0.9 0.15 0.45
2 3.5 0.9 0.15 0.95
1 2.76 0.9 0.15 0.37
3 1.4 0.9 0.15 0.57
Total Quantity 12.77 m³ 5,500.00 70,235.00

PADMACHANDRA Consulting Engineers Pvt. Ltd. Page 1

Sr.
Description of Item Nos. L B H/D Qty Rate Amount
No.
Filling available excavated earth (excluding rock) in trenches, plinth, sides of foundations etc. in layers not exceeding 20cm
4
in depth, consolidating each deposited layer by ramming and watering, lead up to 50 m and lift up to 1.5 m.

Total Excavation 85.12 m³

Total Foundation (-) 34.05 m³
Total PCC below foundation (-) 12.77 m³
Balance filling Quantity 38.30 m³
Total Quantity 38.30 m³ 250.00 9,575.00

Random rubble masonry with hard stone in plinth including levelling up with cement concrete 1:6:12 (1 cement : 6 coarse
5
sand : 12 graded stone aggregate 20 mm nominal size) up to plinth level with Cement mortar 1:6 (1 cement : 6 coarse sand)

Outer wall 2 10.66 0.45 0.45 4.32

2 11.35 0.45 0.45 4.60
Inner wall 2 10.2 0.45 0.45 4.13
2 3 0.45 0.45 1.22
1 3.3 0.45 0.45 0.67
1 3.6 0.45 0.45 0.73
1 3.3 0.45 0.45 0.67
2 3.5 0.45 0.45 1.42
1 2.76 0.45 0.45 0.56
3 1.4 0.45 0.45 0.85
Total Quantity 19.15 m³ 6,550.00 125,448.55

Brick work with common burnt clay F.P.S. (non modular) bricks of class designation 7.5 in superstructure above plinth level
6
up to floor level in all shapes and sizes in Cement mortar 1:6 (1 cement : 6 coarse sand).

G.F. Outer wall 2 10.66 0.23 3 14.71

2 11.35 0.23 3 15.66
G.F. Inner wall 1 10.2 0.23 3 7.04
1 3.67 0.23 3 2.53
1 2.47 0.23 3 1.70
1 3.3 0.23 3 2.28
1 3.6 0.23 3 2.48
2 3.5 0.23 3 4.83
1 2.3 0.23 3 1.59
3 1.4 0.23 3 2.90
F.F. Outer wall 2 10.66 0.23 3 14.71
2 6.49 0.23 3 8.96
F.F. Inner wall 1 3.3 0.23 3 2.28
1 3.6 0.23 3 2.48
1 2.3 0.23 3 1.59
Parapet wall 1 10.66 0.1 0.9 0.96
2 4.86 0.1 0.9 0.87
1 3.3 0.1 0.9 0.30
Deductions (-), D -1 1 0.23 2.1 -0.48
D1 -9 0.9 0.23 2.1 -3.91
D2 -3 0.8 0.23 2.1 -1.16
FW3 -2 1.5 0.23 1.8 -1.24
W3 -10 1.5 0.23 1.8 -6.21
KW2 -1 1 0.23 1.5 -0.35

PADMACHANDRA Consulting Engineers Pvt. Ltd. Page 2

Sr.
Description of Item Nos. L B H/D Qty Rate Amount
No.
KW3 -1 1.5 0.23 1 -0.35
V -3 0.6 0.23 0.9 -0.37
OP -1 1 0.23 2.1 -0.48
Total Quantity 73.32 m³ 7,750.00 568,218.38

Providing and laying in position cement concrete of specified grade excluding the cost of centering and shuttering - All work
7
up to plinth level : 1:2:4 (1 cement : 2 coarse sand (zone-III) : 4 graded stone aggregate 20 mm nominal size) for flooring.

Master Bedroom 1 3.37 3.5 0.15 1.77

Bedroom-1 1 3.07 3.5 0.15 1.61
Guest Living 1 3.3 4.53 0.15 2.24
Family Cum Dining 1 6.9 3 0.15 3.11
Kitchen 1 3.07 3 0.15 1.38
Work Area 1 3.07 1.4 0.15 0.64
Store 1 2.5 1.4 0.15 0.53
W/C-1 1 2.24 2.3 0.15 0.77
W/C-2 1 2.94 1.4 0.15 0.62
Infront of W/C-2 1 1 1.4 0.15 0.21
Sitout 1 3.3 1.5 0.15 0.74
Total Quantity 13.62 m³ 6,100.00 83,095.73
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. above plinth level up to floor five level, excluding cost of
8
centering, shuttering, finishing and reinforcement : 1:1.5:3 (1 cement : 1.5 coarse sand (zone-III) : 3 graded stone aggregate
20 mm nominal size).
Plinth Beam
G.F. Outer wall 2 10.66 0.23 0.15 0.74
2 11.35 0.23 0.15 0.78
G.F. Inner wall 2 10.2 0.23 0.15 0.70
2 3 0.23 0.15 0.21
1 3.3 0.23 0.15 0.11
1 3.6 0.23 0.15 0.12
1 3.3 0.23 0.15 0.11
2 3.5 0.23 0.15 0.24
1 2.76 0.23 0.15 0.10
3 1.4 0.23 0.15 0.14

G.F Slab 1 11.26 11.95 0.15 20.18

Roof Slab 1 11.26 7.09 0.15 11.98
G.F Lintel Outer wall 2 10.66 0.23 0.15 3.20
2 11.35 0.23 0.15 3.41
G.F Lintel Inner wall 1 10.2 0.23 0.15 0.35
1 3.53 0.23 0.15 0.12
1 2.24 0.23 0.15 0.08
1 3.07 0.23 0.15 0.11
1 3.37 0.23 0.15 0.12
2 3.5 0.23 0.15 0.24
1 2.3 0.23 0.15 0.08
3 1.4 0.23 0.15 0.14
F.F Lintel Outer wall 2 10.66 0.23 0.15 0.74
2 6.49 0.23 0.15 0.45

PADMACHANDRA Consulting Engineers Pvt. Ltd. Page 3

Sr.
Description of Item Nos. L B H/D Qty Rate Amount
No.
F.F Lintel Inner wall 1 3.07 0.23 0.15 0.11
1 3.37 0.23 0.15 0.12
1 2.3 0.23 0.15 0.08
G.F Sun Shade 1 24.41 0.6 0.125 1.83
F.F Sun Shade 1 19.55 0.6 0.125 1.47
RCC Beam 1 11.1 0.23 0.45 1.15
WA Slab 2 4.47 0.6 0.15 0.80
Staircase
Riser 0.17 0.17 0.17
Tread 0.25 0.25 0.25
Length of Step 1 1 1
Number of steps per flight 6 3 6
Thickness of waist slab 0.15 0.15 0.15
Inclined length of waist slab 1 1.92 1.02 1.92
2 1.92 1 0.15 0.58
Volume of waist slab
1 1.02 6 0.15 0.92
Volume for Steps 15 1 0.02125 0.32
Total Quantity 51.81 m³ 7,750.00 401,539.47

Steel reinforcement of Mild steel and Medium Tensile steel bars for R.C.C. work including straightening, cutting, bending,
9
placing in position and binding all complete above plinth level.

Total Concrete Volume 51.81 m³

Steel Qty 3.50 Kg/m³ 181.34 Kg
Total Quantity 181.34 Kg 95.00 17,227.34

18 mm cement plaster in two coats under layer 12 mm thick cement plaster 1:5 (1 cement : 5 coarse sand) and a top layer 6
10
mm thick cement plaster 1:3 (1 cement : 3 coarse sand) finished rough with sponge.

G.F. Outer wall 4 10.66 3 127.92

4 11.35 3 136.20
G.F. Inner wall 2 10.2 3 61.20
2 3.67 3 22.02
2 2.47 3 14.82
2 3.3 3 19.80
2 3.6 3 21.60
4 3.5 3 42.00
2 2.3 3 13.80
6 1.4 3 25.20
F.F Outer wall 4 10.66 3 127.92
4 6.49 3 77.88
F.F. Inner wall 2 3.3 3 19.80
2 3.6 3 21.60
2 2.3 3 13.80
4 3.5 3 42.00
Parapet wall 2 10.66 0.9 19.19
4 4.86 0.9 17.50
2 3.3 0.9 5.94
Deductions (-), D -2 1 2.1 -4.20
D1 -18 0.9 2.1 -34.02

PADMACHANDRA Consulting Engineers Pvt. Ltd. Page 4

Sr.
Description of Item Nos. L B H/D Qty Rate Amount
No.
D2 -6 0.8 2.1 -10.08
FW3 -4 1.5 1.8 -10.80
W3 -20 1.5 1.8 -54.00
KW2 -2 1 1.5 -3.00
KW3 -2 1.5 1 -3.00
V -6 0.6 0.9 -3.24
OP -2 1 2.1 -4.20
Total Quantity 703.64 m² 720.00 506,623.68
Distempering with oil bound washable distemper of approved brand and manufacture to give an even shade for New work
11 (two or more coats) over and including water thinnable priming coat with cement primer including White washing with lime
to give an even shade for New work (three or more coats) for Interior walls.
G.F. Outer wall Outer side 2 10.66 3 63.96
2 11.35 3 68.1
F.F Outer wall outer side 2 10.66 3 63.96
2 6.49 3 38.94
Parapet wall inner & outer 2 10.66 0.9 19.188
4 4.86 0.9 17.496
2 3.3 0.9 5.94
Deductions (-), D -1 1 2.1 -2.1
D1 -3 0.9 2.1 -5.67
FW3 -1 1.5 1.8 -2.7
W3 -10 1.5 1.5 -22.5
KW2 -1 1 1 -1
KW3 -1 1.5 1 -1.5
V -3 0.6 0.9 -1.62
Total Quantity 240.49 m² 425.00 102,209.95
Finishing walls with Acrylic Smooth exterior paint of required shade for New work (Two or more coat applied @ 1.67 ltr/10
12 sqm over and including priming coat of exterior primer applied @ 2.20 kg/10 sqm) and White washing with lime to give an
even shade for New work (three or more coats) for Exterior Wall.
G.F. Outer wall inner side 2 10.66 3 63.96
2 11.35 3 68.1
G.F. Inner wall 2 10.2 3 61.20
2 3.67 3 22.02
2 2.47 3 14.82
2 3.3 3 19.80
2 3.6 3 21.60
4 3.5 3 42.00
2 2.3 3 13.8
6 1.4 3 25.2
F.F Outer wall inner side 2 10.66 3 63.96
2 6.49 3 38.94
F.F. Inner wall 2 3.3 3 19.8
2 3.6 3 21.6
2 2.3 3 13.8
Deductions (-), D -1 1 2.1 -2.1
D1 -15 0.9 2.1 -28.35
D2 -6 0.8 2.1 -10.08
FW3 -2 1.5 1.8 -5.4

PADMACHANDRA Consulting Engineers Pvt. Ltd. Page 5

Sr.
Description of Item Nos. L B H/D Qty Rate Amount
No.
W3 -10 1.5 1.8 -27
KW2 -1 1 1.5 -1.5
KW3 -1 1.5 1 -1.5
V -3 0.6 0.9 -1.62
OP -2 1 2.1 -4.2
Total Quantity 428.85 m² 675.00 289,473.75

Supply and fitting wood fully paneled door shutters to suitable to suite the door frames already fixed including cost and
13
conveyance of all material, labour etc.

D 1 1 2.1 2.1
D1 9 0.9 2.1 17.01
D2 3 0.8 2.1 5.04
FW3 2 1.5 1.8 5.4
W3 10 1.5 1.8 27
KW2 1 1 1.5 1.5
KW3 1 1.5 1 1.5
V 3 0.6 0.9 1.62
Total Quantity 61.17 m² 8,750.00 535,237.50

Providing and laying Vitrified tiles in floor with different sizes (thickness to be specified by the manufacturer), with water
absorption less than 0.08% and conforming to IS:15622, of approved brand & manufacturer, in all colours and shade, laid
14
with cement based high polymer modified quick set tile adhesive (water based) conforming to IS : 15477, in average 6 mm
thickness, including grouting of joints including grouting of joints. Size of Tile 600x600 mm.

Ground Floor
Master Bedroom 1 3.37 3.5 11.795
Bedroom-1 1 3.07 3.5 10.745
Guest Living 1 3.3 4.53 14.949
Family Cum Dining 1 6.9 3 20.7
Kitchen 1 3.07 3 9.21
Work Area 1 3.07 1.4 4.298
Store 1 2.5 1.4 3.5
Infront of W/C-2 1 1 1.4 1.4
Tread 15 1 0.25 3.75
Riser 16 1 0.17 2.72
First Floor
Master Bedroom 1 3.37 3.5 11.795
Bedroom-1 1 3.07 3.5 10.745
Living 1 3.3 3 9.9
Total Quantity 115.51 m² 2,750.00 317,644.25

Providing and laying rectified Glazed Ceramic floor tiles of size 300x300 mm or more (thickness to be specified by the
manufacturer), of 1st quality conforming to IS : 15622, of approved make, in colours White, Ivory, Grey, Fume Red Brown,
15
laid on 20 mm thick cement mortar 1:4 (1 Cement: 4 Coarse sand), jointing with grey cement slurry @ 3.3 kg/sqm including
grouting the joints with white cement and matching pigments etc., complete.

W/C-1 1 2.24 2.3 5.152

W/C-2 1 2.94 1.4 4.116
W/C-3 1 2.24 2.3 5.152
Total Quantity 9.27 m² 1,525.00 14,133.70

PADMACHANDRA Consulting Engineers Pvt. Ltd. Page 6

Sr.
Description of Item Nos. L B H/D Qty Rate Amount
No.
Providing and fixing Ist quality ceramic glazed wall tiles conforming to IS: 15622 (thickness to be specified by the
manufacturer), of approved make, in all colours, shades except burgundy, bottle green, black of any size as approved by
16 Engineer-in-Charge, in skirting, risers of steps and dados, over 12 mm thick bed of cement mortar 1:3 (1 cement : 3 coarse
sand) and jointing with grey cement slurry @ 3.3kg per sqm, including pointing in white cement mixed with pigment of
matching shade complete.
W/C-1 Dado 2 2.24 2.1 9.408
2 2.3 2.1 9.66
W/C-2 Dado 2 2.94 2.1 12.348
2 1.4 2.1 5.88
W/C-3 Dado 2 2.24 2.1 9.408
2 2.3 2.1 9.66
Kitchen wall 1 9.07 1.5 13.605
Deduction (-) D1 -1 0.9 1.5 -1.35
D2 -3 0.8 2.1 -5.04
KW3 -1 1.5 1 -1.5
Total Quantity 62.08 m² 1,525.00 94,670.48
Providing and laying Polished Granite stone flooring in required design and patterns, in linear as well as curvilinear portions
of the building all complete as per the architectural drawings with 18 mm thick stone slab over 20 mm (average) thick base
17 of cement mortar 1:4 (1 cement : 4 coarse sand) laid and jointed with cement slurry and pointing with white cement slurry
admixed with pigment of matching shade including rubbing , curing and polishing etc. all complete as specified and as
directed by the Engineer-in-Charge.
Sitout 1 3.3 1.5 4.95
Tread 2 3.9 0.3 2.34
Riser 3 3.9 0.15 1.755
Balcony 1 3.3 1.53 5.049
Kitchen slab 1 2 0.6 1.2
Kitchen slab 1 4.5 0.6 2.7
Total Quantity 17.99 m² 3,755.00 67,567.47
Diluting and injecting chemical emulsion for POST-CONSTRUCTIONAL anti-termite treatment (excluding the cost of
chemical emulsion) : Along external wall where the apron is not provided using chemical emulsion @ 7.5 liters / sqm of the
18 vertical surface of the substructure to a depth of 300mm including excavation channel along the wall & rodding etc.
complete and Along the external wall below concrete or masonry apron using chemical emulsion @ 2.25 liters per linear
meter including drilling and plugging holes etc.:
Outer wall 2 10.66 21.32
2 11.35 22.7
Inner wall 2 10.2 20.4
2 3 6
1 3.3 3.3
1 3.6 3.6
1 3.3 3.3
2 3.5 7
1 2.76 2.76
3 1.4 4.2
Total Quantity 94.58 m 220.00 20,807.60

PADMACHANDRA Consulting Engineers Pvt. Ltd. Page 7

Sr.
Description of Item Nos. L B H/D Qty Rate Amount
No.
Providing and laying 60mm thick factory made cement concrete interlocking paver block of M -30 grade made by block
making machine with strong vibratory compaction, of approved size, design & shape, laid in required colour and pattern over
19
and including 50mm thick compacted bed of coarse sand, filling the joints with line sand etc. all complete as per the
direction of Engineer-in-charge.
Plinth protection 1 44.02 0.6 26.412
Total Quantity 26.41 m² 875.00 23,110.50

Providing and fixing hand rail of G.I pipes of approved size by welding etc. to steel ladder railing, balcony railing, staircase
20
railing and similar works, including applying priming coat of approved steel primer.

Stair Balustrade 15 5.1 0.9 68.85 Kg

Stair Hand rail 1 5.1 4.86 24.79 Kg
Total Quantity 93.64 Kg 245.00 22,940.82
Stone work (machine cut edges) for wall lining etc. (veneer work) upto 10 metre height, backing filled with a grout of average
12 mm thick cement mortar 1:3 (1 cement : 3 coarse sand) including pointing in white cement mortar 1:2 (1 white cement : 2
21
stone dust) with an admixture of pigment matching the stone shade.
30 mm thick White sand stone - exposed face fine dressed with rough backing
Outer wall 1 3.53 7.35 25.95 m²
1 1.43 7.35 10.51 m²
Total Quantity 36.46 m² 4,600.00 167,697.60

Providing and fixing false ceiling at all height including providing and fixing of frame work.
22
12.5 mm thick tapered edge gypsum moisture resistant board.

Ground Floor
Sitout 1 3.3 1.5 4.95
Master Bedroom 1 3.37 3.5 11.795
Bedroom-1 1 3.07 3.5 10.745
Guest Living 1 3.3 4.53 14.949
Family Cum Dining 1 6.9 3 20.7
Infront of W/C-2 1 1 1.4 1.4
First Floor
Sitout 1 3.3 1.5 4.95
Master Bedroom 1 3.37 3.5 11.795
Bedroom-1 1 3.07 3.5 10.745
Living 1 3.3 3 9.9
Total Quantity 101.93 m² 1,475.00 150,345.28
Providing and fixing Heat Resistant Terrace Tiles (300 mm x 300 mm x 20 mm) with SRI (solar refractive index) > 78, solar
reflection > 0.70 and initial emittance > 0.75 on waterproof and sloped surface of terrace, laid on 20 mm thick cement sand
23 mortar in the ratio of 1:4 (1 cement : 4 coarse sand) and grouting the joints with mix of white cement & marble powder in
ratio of 1:1, including rubbing and polishing of the surface upto 3 cuts complete, including providing
skirting upto 150 mm height along the parapet walls in the same manner.
Terrace
1 10.36 4.71 48.796
Total Quantity 48.80 m² 1,375.00 67,093.95
24 Provision of Plumbing and Sanitary works
Approx. 10% of overall civil cost L.S
Total Quantity 10% 396,304.61

PADMACHANDRA Consulting Engineers Pvt. Ltd. Page 8

Sr.
Description of Item Nos. L B H/D Qty Rate Amount
No.
25 Provision of Electrification
Approx. 12.5% of overall civil cost L.S
Total Quantity 12.5% 495,380.76
26 MIC expense for paper works and supervision charge etc.
Total Quantity L.S 215,000.00

Total Project Cost 5,069,731.47

Fifty Lakh Sixty Nine Thousand Seven Hundred Thirty One rupees and Forty Seven paisa only.

CERTIFICATE

This is Certified that the estimate for the residential building of Mr. VARGHESE, S/O Abraham Chacko,
Kaniyamparampil, Pandanad P O, Chengannur in Sy No. 284/2, at Pandanad Grama Panchayath, Alappuzha
District is Rs.5069731.47 (Fifty Lakh Sixty Nine Thousand Seven Hundred Thirty One rupees and Forty
Seven paisa only.). This estimate is prepared with respect to the attached drawing and as per the local
market rate.

PADMACHANDRA Consulting Engineers Pvt. Ltd. Page 9