ER.

SUKHENDRA SINGH
Add.- Ara Residency aayusman Hospital Road
Satna (M.P.) 485001

Licence No.- 6146, IIVF. Mob.-+919993339807

Licence No.- 198, M.C., Satna Email.- S.sukhendra@yahoo.com
Architects, Civil Engineers,valuers & Vastu Consultants

Detailed Estimate for the Construction of a Residential Building

OWNER- KAYLASHNATH RAJAK S/O SHAMBHUNATH RAJAK, JYOTI RAJAK W/O KAYLASH NATH RAJAK
SITE AT- L.S.- 388/1/1/1/2
ADDRESS- WARD No. 10, Mauza- Ghoordang Teh. Raghuraj Nagar Distt.- Satna (M.P.)
Ref…… Date……………
FLOOR LEVEL- GROUND FLOOR PLOT AREA- 105.14Sqm.
DETAILS OF MEASUREMENTS
Sr. Item Sub-head Item
No. No. perticulars Rate Amount
Nos. L. B. H. Qty.
(Rs.) (Rs.)
Earth work in excavation by mechanical means (hydrolic
excavation ) manualmeans in over areas foundation
trenches or drain (not exceeding 1.5m in width or 10sqm
2.8 on plan )including dressing of sides andd ramming of
P-22 bottoms liff up to 1.5m incl. getting out the excavated soil
and disposal of surplus excavated soil as directed with in
a lead of 50m (no extra lift is payable if work is done by
1 mechanical means )

Columns C 10 1.2 1.2 1.8 25.92

Column C1 5 1.2 1.2 1.2 8.64
Longs walls (Boundry) 2 1.2 0.6 1 1.44
cross wall (Boundry) 2 4.47 0.6 1 5.364
Cross wall (Building) 3 4.47 0.6 1 8.046
Short wall (Building 3 2.92 0.6 1 5.256
Total in cum 54.666 131 7161.246

providing and laying in position cement concrete of

specified grade excluding the cost of centering and
4.1.2
shuttering all work up to plinth level. ( 4.1.2) with
P-43
40mm nominal size graded stone aggregate m-7.5 (1:4:8)
columns

2 Column C1 10 1.8 1.8 0.15 4.86

Longs walls (Boundry) 4 1.2 1.2 0.15 0.864
cross wall (Boundry) 2 1.2 0.6 0.15 0.216
Long wall (Building) 2 1.2 0.6 0.15 0.216
Page 1
 DETAILS OF MEASUREMENTS
Sr. Item Sub-head Item
No. No. perticulars Rate Amount
Nos. L. B. H. Qty.
(Rs.) (Rs.)
Cross wall (Building 3 4.47 0.6 0.15 1.2069
in under floor 3 2.92 0.6 0.15 0.7884
1 7.52 7.87 0.15 8.8774
Total in cum. 17.029 3258 73761

Random rubble masonry with hard stone in foundation

and plinth in cement mortar 1:6(1 cement :6 sand )
7.1.1
including levelling up with cement concrete 1:6:12 (1
P-95
cement :6 sand :12 graded stone aggregate 20mm nominal
size at plinth level with:
3

Longs walls (Boundry) 2 1.2 0.6 0.3 0.432

cross wall (Boundry) 2 4.47 0.6 0.3 1.6092
Long wall (Building) 3 4.47 0.6 0.3 2.4138
Cross wall (Building 3 2.92 0.6 0.3 1.5768
Total in cum. 6.0318 3647 21997.97

course Rubble masonery (second short) with hard stone in

7.71 P-
foundation and plinth in cement mortar 1:6 (1cement,
95
6sand)
4 Longs walls (Boundry) 2 1.4 0.6 0.3 0.504
cross wall (Boundry) 2 2.82 0.6 0.3 1.0152
Long wall (Building) 3 2.82 0.6 0.3 1.5228
Cross wall (Building 2 2.98 0.6 0.3 1.0728
Total in cum. 4.1148 3842 15809.06

filling from available excavatted stuff (Excludding

rock)in trenches plinth,sides, of foundationetc. In layers
2.25 p-
5 not exeeding 20cm. Depth consolidating depositted
25
layers by ramming and wattering with a lead upto 50 M.
and lift upto 1.5M

Total 82.13 72 5913.36

Supplying and filling in plinth with cruser stone

2.27 P- dust\course sand under floor including watering ramming
25 consolidating in layers not exceeding 20 cm in depth
6
dressing complete

NET area. 1 7.52 7.87 0.15 8.8774

Total in Sqm. 8.8774 672 5965.586
Supplying and filling in plinth with hard muram\hard
2.28 P-
copra under floor including watering ramming
25
7 consolidating dressing complete
NET area. 1 7.52 7.87 0.76
Page 2
 DETAILS OF MEASUREMENTS
Sr. Item Sub-head Item
No. No. perticulars Rate Amount
Nos. L. B. H. Qty.
(Rs.) (Rs.)
Total in Sqm. 44.979 471 21184.93

BRICK work with well brunt open bhatta bricks crushing

6.6.2
strength not less than 25kg\Sqcm and water absorption
P-80
not more than 20% in superstructure in cement mortar 1:6

Cross walls boundary 2 7.15 0.23 1.8 5.9202

Long walls boundary 2 5.54 0.23 1.8 4.5871
Cross walls (building ) 3 7.15 0.23 3.35 16.527
Long walls (building) 3 6.8 0.23 3.35 15.718
8 42.753
Less Deduction for opening gate G- 1 3.36 0.23 1.8 1.391
Less deduction for opening door-D- 3 1 0.23 2.4 1.656
Less deduction for opening doors D1 1 0.9 0.23 2.4 0.4968
Less deduction for opening doors D2 1 0.9 0.23 2.4 0.4968
Less deduction for opening windows-W- 4 1.8 0.23 1 1.656
Less deduction for opening windows W1 1 1.8 0.23 1 0.414
Less deduction for opening ventilators-V- 1 1 0.23 0.6 0.138
6.2486
Net in Cum 36.504 4350 158792.9

Providing wood work in frames of doors windows

clerestory windows and other frames wrought frames and
9.1
fixed in position with holdfast ligs or with dash fasteners
P-12
of required dia and length (hold fast lugs or dash fastener
shall paid for seperately) 9.1.2:-SAL wood

9
Door D 3 1 0.15 0.12 0.054
Door D1 1 0.9 0.15 0.12 0.0162
Door D2 1 0.9 0.15 0.12 0.0162
Windows W 4 1.8 0.15 0.12 0.1296
Windows W1 1 1.8 0.15 0.12 0.0324
Ventilators 1 1 0.33 0.25 0.0825
Total in Cum 0.3309 71308 23595.82

Page 3
 DETAILS OF MEASUREMENTS
Sr. Item Sub-head Item
No. No. perticulars Rate Amount
Nos. L. B. H. Qty.
(Rs.) (Rs.)

Providing and fixing ISI marked flush door shutters

confirming to IS;2202(part)non decorative type core of
block board construction with frames of Ist class hard
9.19 P- wood and wall matched commercial 3ply veneering with
123 vertical granes or cross bands and face veener on both
faces of shutters of such as duro century or equivalent
make 9.19.2-30mm thick inciuding ISI marked stainless
steel butt hinges with necessary screws.
10

Door D 3 1 1 3
Door D1 1 0.9 1 0.9
Door D2 1 0.9 1 0.9
Windows W 4 1.8 0.15 0.12 1.08
Windows W1 1 1.8 1 1.8
Ventilators 1 1 0.6 0.6
Total in sqm. 8.28 2237 18522.36
Providing and layers in position specified grade of
reinforced cement concrete (with 20mm nominal size
5.1 p-
graded stone aggregate ) excluding the cost of centering
62
and shuttering all work up to plinth level 5.1.1)m:20
nominal mix
Column footings C 10 1.8 1.8 0.45 14.58
11 Column footing C1 5 1.2 1.2 0.45 3.24
Column up to plinth beam 10 0.3 0.6 3.35 6.03
Plinth beams long wall side boundary 2 5.54 0.45 0.23 1.1468
Plinth beams cross wall side boundary 2 7.15 0.45 0.23 1.4801
Plinth beams short wall side building 3 7.15 0.45 0.23 2.2201
plinth beams long wall side building 3 6.8 0.45 0.23 2.1114
Total in cum 30.808 5091 156845.1

Centering and shuttering including strutting propping etc

5.9 and removal of form for 5.9.1)foundation footing bases of
columns etc for mass concrete up to plinth level .

Building columns 10 1.06 2 21.2

12 Building columns 5 0.91 2 9.1
plinth beams long wall side 2 5.54 1.15 12.742
plinth beams short wall side 2 7.15 1.15 16.445
plinth beams short wall side 3 7.15 1.15 24.668
plinth beams long wall side 3 6.8 1.15 23.46
Total in sqm 107.61 174 18724.92

Page 4
 DETAILS OF MEASUREMENTS
Sr. Item Sub-head Item
No. No. perticulars Rate Amount
Nos. L. B. H. Qty.
(Rs.) (Rs.)

Reinforced cement concrete works in beams suspended

floors roofs having slop of any degree landing balconies
shelves chairs lintels bands plain window sills stair cases
5.3.1
and sprial stair cases up to floor two level excluding the
P-62
cost of centering shuttering finishing and reinforcement
in concrete grade 5.3.1)m20 nominal mix (with 20mm
13
nominal size graded stone aggregate )

columns above plinth level 10 0.3 0.6 3.35 6.03

Columns above plinth level 5 0.3 0.6 3.35 3.015
Door level lintels 3 8.07 0.23 0.15 0.8352
chajjas 2 8.07 0.6 0.33 3.1957
Total in cum 13.076 5284 69093.4

Reinforcement for R.C.C work including straghtetning

5.16 cutting bending placing in position and binding including
P-64 cost of binding wire up to floor two level including all
14 wastage etc complete.5:16:4- hot rolled deformed bars .

48.21 cumX1.5/100xX7850kg= 33.2 0.02 7850 3910

19.35cumX1.5/100xX7850kg= 16.1 0.02 7850 2531
6441.3 62.9 405158.9

centering and shuttering including strutting propping etc

and removal of forms for;5.9.3- suspended floors roofs
5.9
landings balconies and access pltform shelves (cast in situ
P-21
) lintels beams girders bressumersandcantilivers columns
pillers posts and struts walls in superstructures
15

Building columns 10 2.46 3.35 82.41

Building columns 5 0.92 1.8 8.28
Lintels short wall side on door level 3 8.07 0.15 3.6315
Chajjas long wall side on door level 3 8.07 0.7 16.947
sides of chajjas 2 8.07 0.33 5.3262
Total in sqm. 116.59 264 30781

Page 5
 DETAILS OF MEASUREMENTS
Sr. Item Sub-head Item
No. No. perticulars Rate Amount
Nos. L. B. H. Qty.
(Rs.) (Rs.)

Cement concrete flooring 1:2:4 (1cement 2sand

4aggregate 12.5mm nominal size) finished with floating
11.1.1
16 coat of neat cement cost of glass strip of 40mmx4mm for
P-174
panels in flooring not exceeding 2.0 sqm area 40mm thick
with 20mm nominal size stone aggregate.

1 7.52 7.87
Total in SqM. 59.182 270 15979.25

Providing and laying polished vitrifed floor tiles in

diferent sizes of 10mm thickness with waterabsortions
less than 0.08% and confirming to IS:15622 of approved
1.53.2
make in all columns and shades laid on 20mm thick
P-181
cement mortars 1;4 (1 cement ;4 sand ) including grouting
the joints with white cement and matching pigments etc
complete. size of tile 600x600x9-10mm

17
Bedroom 3 3.8 2.58 29.412
Kitchen 1 2.02 2.58 5.2116
living area 1 4.83 7.87 38.012
play area 1 7.89 9 71.01
dinning area 1 4.5 7 31.5
bathroom 1 2.43 1.42 3.4506
Store 1 4.58 2.43 11.129
Balcony 1 1 7 7
Total in sqmt 196.73 894 175872.8

Boring/drilling bore well of required dia perfeclty vertical

receive casing /strainer pipe by suitable methode
prescribrd in IS:2800(part I) including collecting samples
from different strata prepairing and submitting strata
18 16.1
chart /bore leg including hire and running charges of all
equipments tools plants and machineries required for the
job all complete as per the direction of engineer in charge
upto 90mt depth from ground level

16.1.1 all types of soil

16.1.1
150mm dia 15 413 6195
.2

Page 6
 DETAILS OF MEASUREMENTS
Sr. Item Sub-head Item
No. No. perticulars Rate Amount
Nos. L. B. H. Qty.
(Rs.) (Rs.)
19 16.1.2 Rocky strata including boulders
16.1.2
150mm dai 105 625 65625
.21
13.1.2 12mm cement plastering in cement mortar 1:6(1 cement
P-214 :6 sand )
Inner walls long side boundary 2 5.8 1.8 20.88
Inner walls short wall boundary 2 7.87 1.8 28.332
Inner walls long side building 3 7.87 3.35 79.094
Inner walls short wall building 3 7.87 3.35 79.094
Total 207.4
Less deduction for opening of doors G 1 4.8 1.8 8.64
20 Less deduction for opening doors D 3 1 0.23 2.4 7.2

Less deduction for opening doors D1 1 0.9 0.23 2.4 2.16

Less deduction for opening doors D2 1 0.9 0.23 2.4 2.16

Less deduction for opening windows W 4 1.8 0.23 1 7.2

Less deduction for opening windows W1 1 1.8 0.23 1 1.8

Less deduction for opening ventilators V 1 1 0.23 0.6 0.6
Total 29.76
Total in Sqm 177.64 110 19540.29

13.2.2 15mm cement plster on rough side of single or half brick

P-214 wall in cement mortar 1:6 (1 cemrnt :6 sand )

21 Outer walls front and back 2 8.07 1.8 29.052

Outer walls front and back 2 6 1.8 21.6
Outer walls front and bck 2 8.07 1.8 29.052
Outer walls front and back 2 7.72 3.35 51.724
Total In sqm 131.43 128 16822.78

Page 7
 DETAILS OF MEASUREMENTS
Sr. Item Sub-head Item
No. No. perticulars Rate Amount
Nos. L. B. H. Qty.
(Rs.) (Rs.)

22.22 water proffing treatment over room ,waII,chayas

balcony with dimand sheeld and sealer coat or equvilent
at lekeage / cepage area consisting of (i) surface
preparation rafting of surface , opening of cracks
22 22.22 "V"groove in size of Smm x10 mm (wxd ) filling of crack
with putty of dimand sheild with laying fber glass mesh ,
cleaning of surface by scrubing with steel wire/ nylon
brush. removing all dust particles and washing with
adquiate water to clean completely

Total in Sqm 80 465 37200

Distemperring with oil bound washable distemper of

13.47.
approved brand and manufacturer to give an even shade
23 1 P-
13.47.1 new work (two or more coats)over & including
217
priming coat with cement primer as per item no. 13.1.2

Total in Sqm. 190.38 60 11422.8

13.53. Finishing wall with water proofing cement of required

24 1 P- shade: 13.53.1 new work (two or more coats applied
218 @3.84 kg./per 10Sqm.) as per item no. 13.2.2.
Total in Sqm,. 102.38 48 4914.24
13.68. painting with synthetic enamel paint of approved brand
25 1 P- and manufacturer to give an even shade (two or more
219 coats applied on new work)
Total in Sqm. 7.33 53 388.49
Total Amount 1387268
Add 9% extra for Sanitation and water supply fittings charges 83236.09
Add 6% extra for Electrification charges 4994.165
Add 5% extra for Supervision and consultancy charges 69363.4
Grand Total Rs. 1544862
SAY 1544862
FIFTEEN LAKHS FOURTY FOUR THOUSANDS EIGHT HUNDRED HUNDRED SIXTY TWO RUPEES ONLY

THE RATE ARE ADOPTED AS PER C.S.R.FOR BUILDNG FOR M.P.P.W.D. ISSUED BY ENGINEER IN CHIEF
M.P.P.W.D. BHOPAL IN FORCE FROM 15TH JUNE 2014

Page 8