12.

1 DETAILED ESTIMATE

DIMENSIONS
S.NO DESCRIPTION OF WORKS
NO
1

L
(M)

B
(M)

H
(M)

QUANTITY

EARTHWORK EXCAVATION IN
FOUNDATION
Column I
Column II
Outer front and back walls
1nner front and back walls
Outer side walls
Inner side walls
Interior side walls
Wall between store room and staircase
Wall between power room and study
hall
Wall between open space and study
hall
Wall between kitchen and stair
Wall between store room, power room
and open space.
Wall between office room, open
space, and bed room
Wall between open space and bed
room
Wall between open space and bath
room
Steps I
Steps II
SUB TOTAL m

72
45.0
0
2.00
2.00
2.00
2.00
7.00
9.00
2.00
2.00
2.00
3.00
5.00
5.00
5.00
2.00
4.00

4.50
6.00
45.9
0
39.0
0
54.1
0
3.40
8.40
3.40
4.00
3.40
3.40
5.10

3.00
0
4.00
0
0.90
0
0.90
0
0.90
0
0.90
0
0.90
0
0.90
0
0.90
0

1,944.00
2,160.00
74.36
63.18
87.64
56.86
47.63
24.79

0.900

6.48

0.900
0.900

5.51
5.51

0.900

12.39

0.900

16.61

0.900

12.96

0.900
0.900
0.900

18.31
6.97
9.72

4.10
3.20
3.20
4.30
3.00

0.90
0
0.90
0

4,552.92
0.90
0
0.90

75

2.000
2.000
0.900
0.900
0.900
0.900
0.900
0.900

0
0.90
0
0.90
0
0.90
0
0.90
0

76

R.C.C. 1:1 :3 IN
FOOTINGS AND COLUMNS
Column type I
Column type II
SUB TOTAL m3
Footings I
Footings II

72.00
45.00

0.30
0.30

0.450 17.650
0.600 17.650

72.00
45.00

4.50
6.00

3.000
3.000

2.000
2.000

171.56
142.97
314.53
1,944.00
1,620.00
3.564.00

SUB TOTAL m3
3
R.C.C. 1:1 :3 IN PLINTH
BEAMS
Outer front and back walls
Inner front and back walls
Outer side walls
Inner side walls
Interior side walls
Wall between store room, power
room and staircase
Wall between power room, store
room and open space
Wall between kitchen and
dinning hall
Wall between store room , power
room kitchen and open space
Wall between office room, open
space study, hall dinning hall and
bed room
Wall between bath room and
staircase
Wall between bed room and
open space

2.00
2.00
2.00
2.00
7.00

53.80
32.60
58.00
36.80
10.60

0.300
0.300
0.300
0.300
0.300

0.600
0.600
0.600
0.600
0.600

19.37
11.74
20.88
13.25
13.36

11.00

4.80

0.300

0.600

9.50

3.00

6.20

0.300

0.600

3.35

1.00

4.80

0.300

0.600

0.86

4.00

4.80

0.300

0.600

3.46

16.00
4.00

4.80
6.20

0.300
0.300

0.600
0.600

13.82
4.46

2.00

11.30

0.300

4.07
118.12

SUB TOTAL m3

77

4
R.C.C. 1:1 :3 IN ROOF
BEAMS
GROUND FLOOR
Front and back walls
Side ans interior walls
Bet toilet, staircase and rooms
Bet interior,side, back and front

4.00
4.00
48.00
40.00

58.00
53.80
6.00
4.80

0.300
0.300
0.300
0.300

0.250
0.250
0.450
0.260

386.00

Roof beams for first floor to

fourth floor as per ground floor
5

17.40
16.14
38.88
14.98

473.40

SUB TOTAL m3
R.C.C. 1:1 :3 IN LINTELS
GROUND FLOOR
Door D
Door D1
Windows W
FIRST FLOOR TO FOURTH
FLOOR
Door D
Door D1
Windows W

26.00
30.00
66.00

1.50
1.00
2.10

0.230
0.115
0.230

0.200
0.150
0.200

1.79
0.52
6.38

288.00
592.00
264.00

1.50
1.00
2.10

0.230
0.115
0.230

0.200
0.150
0.200

19.87
10.21
25.50
64.27

SUB TOTAL m3
BRICKWORK IN C.M 1:4
GROUND FLOOR
Outer front and back walls
Inner front and back walls
Outer side walls
Inner side walls
Interior side walls

2.00
2.00
2.00
2.00
7.00

44.20
38.20
54.10
34.00
10.60

0.230
0.230
0.230
0.230
0.230

2.800
2.950
2.950
2.950
2.940

56.93
52.65
73.41
46.14
5.17

11.00

4.80

0.230

2.800

34.00

78

Wall between store room, power

room and staircase
Wall between power room, store
room and open space
Wall between kitchen and
dinning hall
Wall between store room , power
room kitchen and open space
Wall between office room, open
space study, hall dinning hall and
bed room
Attach bath room
Bath and toilet
Wall between bath room and
staircase
Wall between bed room and
open space

DEDUCT FOR OPENINGS

Door D
Door D1
Ventilator V
Ventilator V1
Windows W

3.00

6.20

0.230

2.800

11.98

1.00

4.80

0.230

2.940

3.25

4.00

4.80

0.230

2.800

12.36

16.00
7.00
16.00

4.80
4.10
2.00

0.230
0.115
0.115

2.950
2.950
2.100

52.11
9.74
7.73

4.00

6.20

0.230

2.800

15.97

2.00

11.30

0.230

3.000

15.97

26.00
30.00
38.00
4.00
66.00

1.00
0.70
0.60
0.60
1.80

0.230
0.115
0.115
0.230
0.230

2.100
2.100
0.300
0.600
1.200

-12.56
-5.07
-0.79
-0.33
-32.79
422.03
-51.54

Summing positive values m3

Summing negative values m3

390.49

SUB TOTAL m3

R.C.C. 1:1 :3 IN ROOF

SLAB STAIR CASE
SLABS
Floor slab 1
Floor slab 2
Roof slab 1
Roof slab 2

2.00
2.00
2.00
2.00

79

58.00
36.80
53.80
32.60

10.600
10.600
10.600
10.600

0.150
0.150
0.120
0.120

184.44
117.02
136.87
82.93

DEDUCT FORE STAIRCASE

Dog-legged type
Tread rise type

STAIR CASE
DOG-LEGGED TYPE
Landing
Flights
Steps
TREAD RISE TYPE
Landing
Flights
Steps

4.00
2.00

3.60
4.60

3.000
4.100

0.150
0.150

-6.48
-5.66

5.00
40.00
440.00

1.00
3.40
1.45

3.000
3.000
0.300

0.150
0.150
0.150

2.25
61.20
28.71

20.00
30.00
180.00

1.20
3.17
1.05

1.200
1.200
0.300

0.150
0.150
0.150

4.32
17.12
8.51
643.37
-12.14

Summing positive values m3

Summing negative values m3
8

631.23

SUB TOTAL m3
EARTH WORK IN FILLING
IN PLINTH
Net cafe
Library
Gym
Dinnig hall
Study hall
Store room and power room
Bath and stair

1.00
1.00
1.00
1.00
1.00
3.00
4.00

14.90
14.90
14.90
29.34
29.34
4.30
5.54

8.600
8.600
8.600
8.000
8.000
5.700
5.540

0.600
0.600
0.600
0.600
0.600
0.600
0.600

76.88
76.88
76.88
140.83
140.83
44.12
73.66
630.08

SUB TOTAL m3

80

9
STEEL REINFORCEMENT
FOR R.C.C WORKS
Footings I 1x436 kg
Footings II 1x191 kg

68.00
40.00

436.00
191.00

29,648.00
7,640.00

68.00
40.00

247.00
305.00

16,796.00
12,200.00

2.00
2.00

5450.8
0
6617.9
0

10,901.60
13,235.80

Columns I 1x217 kg
Columns II 1x305 kg

Slabs I 1x5450.8 kg
Slabs II 1x6617.9 kg
Beam I 1x190.62 kg
Beam II 1x6325.25 kg
Beam III 1x586.48 kg
Beam IV 1x43 kg

48.00
4.00
4.00
40.00
312.00
622.00
330.00

Lintels I 1x1.9 kg
Lintels II 1x1.9 kg
Lintels III 1x1.9 kg

9,149.76
2.529.00
2.345.92
1.920.00

190.62
632.25
586.48
48.00

592.80
547.36
693.00

1.900
0.88
2.10

108,199.24

SUB TOTAL kg

10

WEATHERING COURSE 10
mm THICK IN LIME
CONCRETE

2.00
2.00

over Roof I
over Roof II

10.600
10.600
58.00
53.80

SUB TOTAL m2

81

1,229.60
1,140.56
2,370.16

11
FLOOORING WITH LIME
CONCRETE 75 MM THICK
FINISHED WITH C.C
1:2:4 25 MM THICK
Net cafe
Library
Gym
Dinnig hall
Study hall
Store room and power room
Bath and stair

1.00
1.00
1.00
1.00
1.00
1.00
1.00

14.90
14.90
14.90
29.34
29.34
4.30
5.5
4

8.600
8.600
8.600
8.000
8.000
5.700
5.540

128.14
128.147
128.14
234.72
234.72
73.53
122.77
1,050.16

SUB TOTAL m2

12
FLOOR FINISHING USING
TERRAZO TILES
Suppling paving and polishing
terrozo silver grey colour tiles of
30x30cm size and 20mm thick
(machine pressed) having mosaic
thickness of not less than 6mm in
white base using 20mm thick
cement mortar 1:4 adding
necessary cement grout for
proper bending of tiles to mortar
including pointing the joints
GROUND FLOOR TO
FOURTH FLOOR
Bath and toilet
Attach bath rooms

20.00
263.00

1.500
0.900
5.90
4.1
0

SUB TOTAL m2
82

177.00
970.47
1,147.47

13
FLOOR FINISHING USING
VITRIFIED TILES
Flooring with vitrified tiles 225
mm x 225 mm (NS) laid in 12
mm thick cement mortar 1:3 one
coat and pointing with coloured
cement to mortar the tiles
including cost of the material
labour charge extra complete all
levels
FIRST FLOOR TO FORTH
FLOOR
Bed room 1
Bed room and open space
Balcony
14

120.00
134.00
16.00

4.100
5.000
7.000
3.00
3.00
6.00

SUB TOTAL m2

1,476.00
2,010.00
672.00
4,158.00

FLOOR FINISHING USING

MARBLE SLAB
Supplying and fixing pre
polished white marble slab 20
mm thick over 1:3 12 mm thick
using necessary cement grout
including closing the joints with
pigment of the colour to match
including washing , cleaning ,
polishing the edge extra
complete as per pavior
GROUND FLOOR ONLY
Net caf
Library
Gym
Dining hall
Study hall

1.00
1.00
1.00
1.00
1.00

83

14.90
14.90
14.90
29.34

8.600
8.600
8.600
8.00
8.00

128.14
128.14
128.14
234.72
234.72
853.86

15

SUB TOTAL m2
PLASTERING WITH C.M 1:4
12 MM THICK INSIDE
(GROUND FLOOR)
Outer front and back walls
Inner front and back walls
Outer side walls
Inner side walls
Interior side walls
Wall between store room , power
room , stairs
Wall between power room , store
room and open space
Wall between kitchen and dining
hall
Wall between store room , power
room , kitchen and open space
Bath and toilet
Attach room

Wall between office room , open

space study hall dining hall and
bed room
Wall between bath room and
staircase
Wall between bed room open
space

29.34

2.00
2.00
2.00
2.00
14.00

3.000
3.000
3.000
3.000
3.000

322.80
159.60
348.00
184.80
445.20

3.000

316.80

3.000

111.60

6.00

53.80
26.60
58.80
30.80
10.60

2.00

4.80

3.000

28.80

8.00
32.00
14.00

6.20

2.350
2.100
3.000

90.24
134.40
180.60

32.00

2.550

391.68

8.00

2.350

116.56

3.000

135.60

22.00

4.80
4.80
2.00
4.30

4.00

4.80
6.20
11.30

84

(deduce for openings)

Door D
Door D1
Ventilator v
Ventilator v1
Window w

26.00
30.00
38.00
4.00
66.00

1.00
0.70
0.60
0.60
1.80

2.100
2.100
0.300
0.600
1.200

-54.60
-44.10
-6.80
-1.44
-142.56

2,966.68
-249.54

summing positive values m2

summing negative values m2

2,717.14

SUB TOTAL m2
16
PLASTERING WALLS CM
1:6 12
MM INSIDE
(First Floor)
Outer front and back walls
Inner front and back walls
Outer side walls
Inner side walls
Wall between bed room ,open
space ,
Stair and bath room
Wall between bed room ,open
space and balcony
Bath and toilet
Attach bath room
Wall between bed room and
open space
Wall between bed room ,stair
case and open space

2.00
2.00
2.00
2.00
92.00
68.00
32.00
128.00
4.00
4.00

53.80
26.60
58.00
30.80
3.50
3.00
2.00
4.30
44.20

2.800
2.800
2.800
2.800
2.800

301.28
148.96
324.80
172.48
901.60

2.800

571.20

2.800
2.800
2.800

134.40
1,541.12
495.04

2.800

411.04

15,005.76
36.70

85

II FLOOR TO IV FLOOR AS
PER FIRST FLOOR
PARAPET WALL
outer front and back walls
inner front and back walls
outer side wall
inner side wall
(deduct for opening)
Door D
Door D1
Ventilator v
Ventilator v1
Windows w

2.00
2.00
2.00
2.00

288.00
600.00
600.00
16.00
592.00

Summing positivevalues m2
Summing negative values m2

53.80
32.60
58.00
36.80

1.00
0.70
0.60
0.60
1.80

15.200
15.200
15.200
15.200

1,635.52
991.04
1,763.20
1,118.72

2.100
2.100
0.300
0.600
1.200

-604.80
-882.00
-108.00
-5.76
-1,278.72
25,516.16
-2,879.28
22,636.88

SUB TOTAL m2
17
PLASTERING CELLING CM
1:2 GROUND FLOOR
Net cafe , library , gym
Store room and power room
Bath room
Kitchen
Study hall and dining hall
Bed room
FIRST FLOOR TO FOURTH
FLOOR
Bed room
Bath and toilet

3.00
3.00
4.00
1.00
2.00
8.00

256.00
14.00

10.100
5.700
2.540
8.700
17.00 10.100
4.30 4.000
5.54
4.30
32.50
4.10 4.000
2.540

515.10
73.53
56.29
37.41
6546.50
131.20

4,198.40
197.00
5,865.43

4.10

18
86

SUB TOTAL m2
BRICK WORK IN C.M 1:4
(FIRST FLOOR)
Outer front and back wall
Inner front and back wall
Outer side walls
Inner side walls
Wall between bed room , open
space stair and bath room
Wall between bed room , open
space and balcony
Bath and toilet
Attach bath room
Wall between bed room and
open space
Wall between bed room , stair
case and open space

5.54
2.00
2.00
2.00
2.00
46.00
34.00
16.00
68.00
2.00
2.00

44.20
26.20
54.10
28.00
3.50
3.00
2.00
4.30

0.230
0.230
0.230
0.230

2.400
2.400
2.400
2.400

48.80
28.92
59.73
30.91

0.230

2.200

81.47

0.230
0.115
0.115

2.170
2.100
2.800

50.91
7.73
94.15

0.230

2.800

56.93

0.230

2.800

47.27

44.20

SUB TOTAL m3

506.82

36.70

II FLOOR TO IV FLOOR AS
PER FIRST FLOOR
PARAPET WALL
Outer front and back walls
inner front and back walls
outer side walls
inner side walls
(deduce for openings)
Door D
Ventilator V
Ventilator V1
Windows W

2.00
2.00
2.00
2.00

288.00
600.00
16.00
592.00

1.00
0.60
0.60
1.80

Summing positive values in m3

Summing negative values in m3
19

50.20
32.20
54.10
33.70

0.230
0.230
0.230
0.230

0.900
0.900
0.900
0.900

20.78
13.33
22.40
13.95

0.230
0.115
0.230
0.230

2.100
0.300
0.600
1.200

-139.10
-12.42
-1.32
-294.11
2,117.63
-446.95
1,670.68

SUB TOTAL m3
87

TEAK WOOD DOORS AND

FRAMES
Door D
Window W
20

SUB TOTAL m

5.00
5.00

0.100
0.100

0.800
2.100

648.44
447.20
447.20

VENTILATORS INCLUDING
STEEL REINFORCEMENT
AND FORM WORK

21

178.88
469.56

638.00
20.00

Ventilator V
Ventilator V1

658.00
SUB TOTAL each
622.00

22

P.V.C DOORS
Doors D1

622.00

SUB TOTAL each

GRILLE FOR WINDOWS 16
kG/Sq.M
23

330.00

1.000

Windows W

462.00
462.00

SUB TOTAL m2
4 CM THICK PANELLED
SHUTTERS OF TEAK
WOOD

1.40

330.00
325.00

1.800
2.100

Window W
Door D

712.80
477.75
1,190.55

SUB TOTAL m

1.20
0.70

24
88

25

WHITE WASHING THREE

COATS
same as in item no 17 , 18 and 19

31,219.45
31,219.45

SUB TOTAL m2
COLOUR WASHING ONE
COAT
31,219.45

26

Colour washing one coats over

two coats of white washing same
as plaster in item 17 , 18 and 19

31,219.45

SUB TOTAL m2
PAINTING DOOR TWO
COATS OVER ONE COAT
OF PRIMING

324.00
330.00

2.100
1.200

Door D
Window W

680.40
712.80
1,393.20

SUB TOTAL m

1.00
1.80

89

90

91