Estimate of the Proposed Residence for Dr.T.V.Binu ,Thaivalappil house, Manavalassery Village, Korumbissery,Irijalakuda.

In Survey No: 311/5A, Puthenchira Village, Puthenchira Panchayath,Mukunthapuram Thaluk.

S.No 1 Description Earthwork excavation Earth work excavation in all classes of soil including watering ramming etc. complete for foundation. Plain cement concrete PCC 1:4:8, using 40mm broken stone 10cm thick including all watering curing etc. for flooring concrete. Rubble masonry a 60x60 DR masonry for foundation. b 45x45 cm RR masonry in CM 1:8 for basement including simultaneous pointing to the exposed faces of masonry. Earth filling Filling inside the basement using red earth locally available with necessary watering, ramming etc. complete. Brick work Brick work in cement mortar 1:5 using first class country burnt brick of nominal size 22 x 10 x 7 cms for super structure including cost and conveyance of all materials to site, labour charges, hire and labour for scaffolding etc. complete. Ground Floor 6 First Floor Reinforced Cement Concrete Reinforced cement concrete (M20 mix) using I.S.I grade cement, steel, clean graded approved granite metal 20mm nominal size and clean sieved approved M.sand with centering and shuttering including mixing, lifting, laying tamping, compaction by mechanical vibrator, including cost and conveyance of all material to site, labour charges for taking down form work after completion of work, watering, curing etc. complete, including cost of cement and steel. Plastering Plastering with CM 1:5, 12 mm thick one coat floated hard and trowelled smooth for exterior walls. Qty Unit Rate Amount

90

m3

350

31,500.00

m3

6500

45,500.00

27 15

m3 m3

1800 2400

48,600.00 36,000.00

42

m3

650

27,300.00

80 46

m3 m3

6500 7000

520,000.00 322,000.00

46

m3

19200

883,200.00

Page 1 of 5

S.No Ground Floor

Description

Qty 210

Unit m2

Rate 400

Amount 84,000.00

Page 2 of 5

S.No

Description

Qty

Unit m2

Rate 450

Amount 76,500.00

First Floor 170 Plastering with CM 1:5, 12 mm thick one coat floated hard and trowelled smooth for interior walls. Ground Floor 247 First Floor 224 Plastering with cement mortar 1:6 9mm thick 1 coat trowel finished smooth and corrected to plumb and level for under roof slab. Ground Floor First Floor Floor finishing with cement grout on existing cement concrete flooring after plastering with cm 1:3 , 9 mm thick one coat, including cost of cement. 146 90

m2 m2

300 350

74,100.00 78,400.00

m2 m2

200 250

29,200.00 22,500.00

Ground Floor 146 First Floor 90 Flooring Flooring with good quality coloured Vitrified tiles (90cm x90cm) or (100cmx100cm) laid in CM 1:3, 12 mm thick including pointing charges etc. complete. Ground Floor 150 First Floor 95 Bathroom wall tiles Dadoing for walls for toilets with glazed tiles (45cm x30cm) 6mm thick in cement mortar 1:3, including pointing charges etc. complete 17 23

m2 m2

300 300

43,800.00 27,000.00

m2 m2

900 900

135,000.00 85,500.00

Ground Floor First Floor 10 Bathroom Floor tiles Flooring with Ceramic tiles of best quality over a bed of C.M.1 : 3, 12 mm thick .Including all materials, cost of cement and labour to carry out the work at site . Ground Floor First Floor 11 Door frames Supplying and fixing good quality fully panelled teak wooden doors frames with teak wood shutters including all cost and labour charges for fixing std. fittings. 120x210 90x210
Page 3 of 5

m2 m2

1000 1000

17,000.00 23,000.00

4 7

m3 m3

1000 1000

4,000.00 7,000.00

1 10

Nos Nos

15000 8000

15,000.00 80,000.00

S.No

Description 80x210

Qty 3

Unit Nos

Rate 6000

Amount 18,000.00

12 Window and Ventilator Supplying and fixing good quality teak wooden window frames and ventilators with teak wood shutters including all cost and labour charges for fixing std. fittings,including srills with 12mm Square bars. 165x150 165x100 220x150 110x150 55x180 75x50 13 Painting a Painting walls Painting with two coats white cement, two coats putty and two coats exterior & interior emulsion after cleaning the surface. Ground Floor 210 First Floor 180 Painting with two coats white cement, two coats b putty, two coats emulsion after cleaning the surface. Ground Floor First Floor c Door polishing Pu coating on teak wood after finishing with necessary sealants. 120x210 90x210 80x210 Window and Ventilator polishing d Pu coating on teak wood after finishing with necessary sealants. 165x150 165x100 220x150 110x150 55x180 75x50 Providing plumbing works using PVC pipes including connection to septic tank and over head tank. Providing sanitary fixtures and cp fittings for bathrooms and toilets.
Page 4 of 5

3 1 6 6 4 3

Nos Nos Nos Nos Nos Nos

8000 7500 10000 6000 5000 3000

24,000.00 7,500.00 60,000.00 36,000.00 20,000.00 9,000.00

m2 m2

120 120

25,200.00 21,600.00

247 224

m2 m
2

170 170

41,990.00 38,080.00

1 10 3

Nos Nos Nos

2500 2500 2500

2,500.00 25,000.00 7,500.00

3 1 6 6 4 3

Nos Nos Nos Nos Nos Nos Ls.

300 4000 3500 4500 500 2500

900.00 4,000.00 21,000.00 27,000.00 2,000.00 7,500.00 100,000.00

14

15

Ls.

200,000.00

S.No
16

Description Providing electrical wiring works main distribution panel, individual switches, and all work upto points. Providing electrical fixtures such as lampshades,fans,tubelights etc.. Providing Septic tank for sewage treatment Bed room wardrobe works Kitchen cabinet work and granite slab works Miscellaneous
Total

Qty

Unit

Rate

Amount

Ls.

125,000.00

17 18 19 20 21

Ls. Ls. Ls. Ls.

125,000.00 30,000.00 150,000.00 125,000.00 30,130.00 4,000,000.00

Rupees Forty lakhs only

Page 5 of 5