Detailed Estimate for the Construction of a Residential Building
OWNER- RAVITA SHREEVASTAV W/O SHIVKANT SHREEVASTAV
SITE AT- L.S.- 717/1/12/1/2
ADDRESS- WARD No. - Mauza dhawari, ward no.24, the raghuraj nagar distt. Satna (m.p.)
REF…001/0F/008 DATE-14/06/2022
FLOOR LEVEL- GROUND FLOOR PLOT AREA- 54.34 Sqm. BUILT UP AREA- 31.91 Sqm.
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 mechanical means )
1
Columns C 6 1.2 1.2 1.8 15.55
Column C1 6 1.2 1.2 1.2 10.37
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) 2 4.47 0.6 1 5.364
Short wall (Building 2 2.92 0.6 1 3.504
Total in cum 41.59 131 5448.552
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
Column C1 6 1.8 1.8 0.15 2.916
2 Longs walls (Boundry) 6 1.2 1.2 0.15 1.296
cross wall (Boundry) 2 1.2 0.6 0.15 0.216
Long wall (Building) 2 1.2 0.6 0.15 0.216
Cross wall (Building 2 4.47 0.6 0.15 0.805
in under floor 2 2.92 0.6 0.15 0.526
1 7.52 7.87 0.15 8.877
Total in cum. 14.85 3258 73761
DETAILS OF MEASUREMENTS
Sr. Item Sub-head Item
No. No. perticulars Rate Amount
Nos. L. B. H. Qty.
(Rs.) (Rs.)
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 1.609
Long wall (Building) 2 4.47 0.6 0.3 1.609
Cross wall (Building 2 2.92 0.6 0.3 1.051
Total in cum. 4.702 3647 17146.74
course Rubble masonery (second short) with hard stone
7.71
in foundation and plinth in cement mortar 1:6 (1cement,
P-95
6sand)
Longs walls (Boundry) 2 1.4 0.6 0.3 0.504
4 cross wall (Boundry) 2 2.82 0.6 0.3 1.015
Long wall (Building) 2 2.82 0.6 0.3 1.015
Cross wall (Building 2 2.98 0.6 0.3 1.073
Total in cum. 3.607 3842 13858.86
filling from available excavatted stuff (Excludding
rock)in trenches plinth,sides, of foundationetc. In layers
2.25
5 not exeeding 20cm. Depth consolidating depositted
p-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 dust\course sand under floor including watering ramming
P-25 consolidating in layers not exceeding 20 cm in depth
6
dressing complete
NET area. 1 7.52 7.87 0.15 8.877
Total in Sqm. 8.877 672 5965.586
Supplying and filling in plinth with hard muram\hard
2.28
copra under floor including watering ramming
P-25
7 consolidating dressing complete
NET area. 1 7.52 7.87 0.76
Total in Sqm. 44.98 471 21184.93
DETAILS OF MEASUREMENTS
Sr. Item Sub-head Item
No. No. perticulars Rate Amount
Nos. L. B. H. Qty.
(Rs.) (Rs.)
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 5.92
Long walls boundary 2 5.54 0.23 1.8 4.587
Cross walls (building ) 2 7.15 0.23 3.35 11.02
Long walls (building) 2 6.8 0.23 3.35 10.48
32
8 Less Deduction for opening gate G- 1 3.36 0.23 1.8 1.391
Less deduction for opening door-D- 1 1 0.23 2.4 0.552
Less deduction for opening doors D1 1 0.9 0.23 2.4 0.497
Less deduction for opening doors D2 1 0.9 0.23 2.4 0.497
Less deduction for opening windows-W- 2 1.8 0.23 1 0.828
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
4.317
Net in Cum 27.69 4350 120441.2
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 1 1 0.15 0.12 0.018
Door D1 1 0.9 0.15 0.12 0.016
Door D2 1 0.9 0.15 0.12 0.016
Windows W 2 1.8 0.15 0.12 0.065
Windows W1 1 1.8 0.15 0.12 0.032
Ventilators 1 1 0.33 0.25 0.083
Total in Cum 0.23 71308 16407.97
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 wood and wall matched commercial 3ply veneering with
P-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
10 steel butt hinges with necessary screws.
Door D 1 1 1 1
Door D1 1 0.9 1 0.9
Door D2 1 0.9 1 0.9
Windows W 2 1.8 0.15 0.12 0.54
Windows W1 1 1.8 1 1.8
Ventilators 1 1 0.6 0.6
Total in sqm. 5.74 2237 12840.38
Providing and layers in position specified grade of
reinforced cement concrete (with 20mm nominal size
5.1
graded stone aggregate ) excluding the cost of centering
p-62
and shuttering all work up to plinth level 5.1.1)m:20
nominal mix
Column footings C 6 1.8 1.8 0.45 8.748
11 Column footing C1 6 1.2 1.2 0.45 3.888
Column up to plinth beam 6 0.3 0.6 3.35 3.618
Plinth beams long wall side boundary 2 5.54 0.45 0.23 1.147
Plinth beams cross wall side boundary 2 7.15 0.45 0.23 1.48
Plinth beams short wall side building 2 7.15 0.45 0.23 1.48
plinth beams long wall side building 2 6.8 0.45 0.23 1.408
Total in cum 21.77 5091 110823.3
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 6 1.06 2 12.72
12 Building columns 6 0.91 2 10.92
plinth beams long wall side 2 5.54 1.15 12.74
plinth beams short wall side 2 7.15 1.15 16.45
plinth beams short wall side 2 7.15 1.15 16.45
plinth beams long wall side 2 6.8 1.15 15.64
Total in sqm 84.91 174 14774.69
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 6 0.3 0.6 3.35 3.618
Columns above plinth level 6 0.3 0.6 3.35 3.618
Door level lintels 3 4.07 0.23 0.15 0.421
chajjas 2 8.07 0.6 0.33 3.196
Total in cum 10.85 5284 57347.07
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= 15.2 0.02 7850 1791
19.35cumX1.5/100xX7850kg= 6 0.02 7850 942
2733 62.9 171904.3
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
P-21
situ ) lintels beams girders bressumersandcantilivers
columns pillers posts and struts walls in superstructures
15
Building columns 6 2.46 3.35 49.45
Building columns 6 0.92 1.8 9.936
Lintels short wall side on door level 2 8.07 0.15 2.421
Chajjas long wall side on door level 2 8.07 0.7 11.3
sides of chajjas 2 8.07 0.33 5.326
Total in sqm. 78.43 264 20704.78
Cement concrete flooring 1:2:4 (1cement 2sand
11.1. 4aggregate 12.5mm nominal size) finished with floating
16 1 P- coat of neat cement cost of glass strip of 40mmx4mm for
174 panels in flooring not exceeding 2.0 sqm area 40mm
thick with 20mm nominal size stone aggregate.
1 7.52 4.87
Total in SqM. 36.62 270 9888.048
DETAILS OF MEASUREMENTS
Sr. Item Sub-head Item
No. No. perticulars Rate Amount
Nos. L. B. H. Qty.
(Rs.) (Rs.)
Providing and laying polished vitrifed floor tiles in
diferent sizes of 10mm thickness with waterabsortions
1.53. less than 0.08% and confirming to IS:15622 of approved
2 P- make in all columns and shades laid on 20mm thick
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
Bedroom 1 3.8 2.58 9.804
17 Kitchen 1 2.02 2.58 5.212
living area 1 4.83 7.87 38.01
play area 0 2.89 2 0
dinning area 0 4.5 7 0
bathroom 1 2.43 1.42 3.451
Store 1 1.58 2.43 3.839
Balcony 1 1 2 2
Total in sqmt 62.32 894 55712.02
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.
all types of soil
1
16.1.
150mm dia 12 413 4956
1.2
16.1.
19 Rocky strata including boulders
2
16.1.
150mm dai 35 625 21875
2.21
13.1.
12mm cement plastering in cement mortar 1:6(1 cement
2 P-
:6 sand )
214
Inner walls long side boundary 2 5.8 1.8 20.88
Inner walls short wall boundary 2 2.87 1.8 10.33
DETAILS OF MEASUREMENTS
Sr. Item Sub-head Item
No. No. perticulars Rate Amount
Nos. L. B. H. Qty.
(Rs.) (Rs.)
Inner walls long side building 3 2.87 3.35 28.84
Inner walls short wall building 3 2.87 3.35 28.84
Total 88.9
Less deduction for opening of doors G 1 4.8 1.8 8.64
20
Less deduction for opening doors D 1 1 0.23 2.4 2.4
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 2 1.8 0.23 1 3.6
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 21.36
Total in Sqm 67.54 110 7429.29
13.2.
15mm cement plster on rough side of single or half brick
2 P-
wall in cement mortar 1:6 (1 cemrnt :6 sand )
214
Outer walls front and back 2 8.07 1.8 29.05
21 Outer walls front and back 2 6 1.8 21.6
Outer walls front and bck 2 8.07 1.8 29.05
Outer walls front and back 2 4.72 3.35 31.62
Total In sqm 111.3 128 14249.98
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 22.2 "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 25 465 11625
DETAILS OF MEASUREMENTS
Sr. Item Sub-head Item
No. No. perticulars Rate Amount
Nos. L. B. H. Qty.
(Rs.) (Rs.)
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. 140.4 60 8422.8
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,. 62.38 48 2994.24
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 806063.6
Add 9% extra for Sanitation and water supply fittings charges 56424.45
Add 6% extra for Electrification charges 2821.223
Add 5% extra for Engineer supervision charges 40303.18
Add extra for main gate 14000
Add extra for tower and parapit wall 50000
Add extra for builder elevation charges 25000
Grand Total Rs. 994612.5
SAY 994613
NINE LAKHS NINETY FOUR THOUSANDS SIX HUNDRED THIRTEEN RUPEES ONLY
THE RATE ARE ADOPTED AS PER [Link] BUILDNG FOR M.P.P.W.D. ISSUED BY ENGINEER IN CHIEF
M.P.P.W.D. BHOPAL IN FORCE FROM 15TH JUNE 2014
