DETAILED ESTIMATE

DETAILED ESTIMATE FOR THE PROPOSED CONSTRUCTION OF R.C.C ROOF RESIDENTIAL BUILDING IN
AT

NAME OF OWNER:-Mrs ESTIMATED COST :RS.10,44,00,000.00

S.NODESCRIPTION OF WORKS NOS L B D QTY
1 Earth work excavation for foundation in hard gravelly soil including
cost of labour for excavation deposting inconveniant place etc complete
For columns 26 1.22 1.22 1.82 70.43
(i) Plinth beam for main walls
allround 1 55.12 0.45 0.6 14.88
(ii) plinth beam for cross wall between
m bed and toilet 1 1.75 0.45 0.6 0.47
(iii) Cross wall between
toilet and stairecase 1 1.75 0.45 0.6 0.47
(iv) Cross wall between
stairecase and dining 1 1.75 0.45 0.6 0.47
(iv) Cross wall between
dining and kitchen 1 1.75 0.45 0.6 0.47
(iv) Cross wall between
pooja and toilet 1 1.9 0.45 0.6 0.51
(iv) Cross wall between
toilet and bed 1 1.9 0.45 0.6 0.51
(iv) Cross wall between
bed,passage and hall 1 4.27 0.45 0.6 1.15
(iv) Cross wall between
bed,pooja,toilet and passage 1 6.03 0.45 0.6 1.63
(iv) mid Cross wall between
verandha and bed and hall toilet 1 14.5 0.45 0.6 3.92
Add extra 0.07
95.00 m³
2 P.c.c. in cm 1:5 mix using 40mm metal
columns 26 1.21 1.21 0.23 8.76
(i) main walls allround 1 55.12 0.45 0.15 3.72
(ii) cross wall 4 2.97 0.45 0.15 0.80
(iii) cross wall 2 3.12 0.45 0.15 0.42
(iv) cross wall 1 5.49 0.45 0.15 0.37
(v) cross wall 1 7.24 0.45 0.15 0.49
(vi) cross wall 1 15.72 0.45 0.15 1.06
For flooring 0.00
porch 1 3.89 2.96 0.15 1.73
 verandha 1 2.29 2.9 0.15 1.00
hall 1 5.49 5.59 0.15 4.60
m bed 1 2.97 4.65 0.15 2.07
toilet 1 2.97 1.47 0.15 0.65
staircase 1 2.97 2.36 0.15 1.05
dining 1 2.97 2.51 0.15 1.12
kitchen 1 2.97 4.5 0.15 2.00
passage 1 2.17 7.24 0.15 2.36
pooja 1 3.12 2.36 0.15 1.10
toilet 1 3.12 1.43 0.15 0.67
bed 1 3.12 3.45 0.15 1.61
self 1 1.14 2.06 0.15 0.35
Add extra 0.06
36.00 m³
3 Sand filling with good river sand
Column 26 1.21 1.21 0.3 11.42
porch 1 3.89 2.96 0.15 1.73
verandha 1 2.29 2.9 0.15 1.00
hall 1 5.49 5.59 0.15 4.60
m bed 1 2.97 4.65 0.15 2.07
toilet 1 2.97 1.47 0.15 0.65
staircase 1 2.97 2.36 0.15 1.05
dining 1 2.97 2.51 0.15 1.12
kitchen 1 2.97 4.5 0.15 2.00
passage 1 2.17 7.24 0.15 2.36
pooja 1 3.12 2.36 0.15 1.10
toilet 1 3.12 1.43 0.15 0.67
bed 1 3.12 3.45 0.15 1.61
self 1 1.14 2.06 0.15 0.35
Add extra 0.26
32.00 m³
4 Brick work in cm1:5 mix with using best country bricks
G FLOOR
columns 26 1.21 0.23 2.82 20.40
(i) main walls allround 1 55.12 0.23 2.82 35.75
(ii) cross wall 4 2.97 0.23 2.82 7.71
(iii) cross wall 2 3.12 0.23 2.82 4.05
(iv) cross wall 1 5.49 0.23 2.82 3.56
(v) cross wall 1 7.24 0.11 2.82 2.25
(vi) cross wall 1 15.72 0.11 2.82 4.88
F FLOOR
columns 26 1.21 0.23 2.82 20.40
(i) main walls allround 1 55.72 0.23 2.82 36.14
(ii) cross wall 1 2.9 0.23 2.82 1.88
(iii) cross wall 1 3.99 0.23 2.82 2.59
(iv) cross wall 1 1.45 0.23 2.82 0.94
(v) cross wall 2 2.97 0.11 2.82 1.84
(v) cross wall 2 5.83 0.11 2.82 3.62
(iv) cross wall 1 3.05 0.23 2.82 1.98
(v) cross wall 1 2.36 0.11 2.82 0.73
(v) cross wall 1 4.8 0.11 2.82 1.49
(v) cross wall 3 3.12 0.11 2.82 2.90
(v) cross wall 1 1.89 0.11 2.82 0.59
(v) cross wall 1 1.2 0.11 2.82 0.37
parapet wall 1 56.72 0.23 0.91 11.87
165.94
Deduction-G.F (-)
GD/M.D - main door 2 1.06 0.23 2.14 1.04
D - door 3 0.91 0.23 2.14 1.34
D1 - door 2 0.76 0.23 2.14 0.75
A/o-arch opem 2 1.52 0.23 2.14 1.50
A/o-arch opem 2 0.91 0.23 2.14 0.90
W - window 3 1.52 0.23 1.37 1.44
W1 - window 4 0.91 1.22 0.91 4.04
W2 - window 2 0.91 0.23 0.91 0.38
W3 - window 2 0.61 0.23 1.22 0.34
v-ventilator 2 0.91 0.23 0.61 0.26
Add extra 11.98
Deduction-F.F (-)
GD/M.D - main door 2 1.06 0.23 2.14 1.04
D - door 2 0.91 0.23 2.14 0.90
D1 - door 2 0.76 0.23 2.14 0.75
A/o-arch opem 2 1.52 0.23 2.14 1.50
W - window 4 1.52 0.23 1.37 1.92
W1 - window 4 0.91 1.22 0.91 4.04
W2 - window 2 0.91 0.23 0.91 0.38
W3 - window 1 0.61 0.23 1.22 0.17
v-ventilator 2 0.91 0.23 0.61 0.26
Add extra 0.98
132.00 m³
5 R.c.c in cm 1:2:4 mix using 20mm metal including
cost of conveyance
copping for mate 26 1.22 1.22 1.22 4.42
Ground Floor
(i) mainwalls allround 1 55.12 0.23 0.45 5.70
columns 26 0.23 0.23 3.05 4.19
Plinth beam
columns 26 1.21 0.45 0.23 3.26
(i) main walls allround 1 55.12 0.45 0.23 5.70
(ii) cross wall 4 2.97 0.45 0.23 1.23
(iii) cross wall 2 3.12 0.45 0.23 0.65
(iv) cross wall 1 5.49 0.45 0.23 0.57
(v) cross wall 1 7.24 0.45 0.23 0.75
(vi) cross wall 1 15.72 0.45 0.23 1.63
for lintel
columns 26 1.21 0.45 0.23 3.26
(i) main walls allround 1 55.12 0.45 0.23 5.70
(ii) cross wall 4 2.97 0.45 0.23 1.23
(iii) cross wall 2 3.12 0.45 0.23 0.65
(iv) cross wall 1 5.49 0.45 0.23 0.57
(v) cross wall 1 7.24 0.45 0.23 0.75
(vi) cross wall 1 15.72 0.45 0.23 1.63
FIRST Floor
(i) mainwalls allround 1 56.72 0.23 0.45 5.87
columns 26 0.23 0.23 3.05 4.19
Plinth beam
columns 26 1.21 0.45 0.23 3.26
(i) main walls allround 1 55.72 0.45 0.23 5.77
(ii) cross wall 1 2.9 0.45 0.23 0.30
(iii) cross wall 1 3.99 0.45 0.23 0.41
(iv) cross wall 1 1.45 0.45 0.23 0.15
(v) cross wall 2 2.97 0.45 0.23 0.61
(v) cross wall 2 5.83 0.45 0.23 1.21
(iv) cross wall 1 3.05 0.45 0.23 0.32
(v) cross wall 1 2.36 0.45 0.23 0.24
(v) cross wall 1 4.8 0.45 0.23 0.50
(v) cross wall 3 3.12 0.45 0.23 0.97
(v) cross wall 1 1.89 0.45 0.23 0.20
(v) cross wall 1 1.2 0.45 0.23 0.12
for lintel
 columns 26 1.21 0.45 0.23 3.26
(i) main walls allround 1 55.72 0.45 0.23 5.77
(ii) cross wall 1 2.9 0.45 0.23 0.30
(iii) cross wall 1 3.99 0.45 0.23 0.41
(iv) cross wall 1 1.45 0.45 0.23 0.15
(v) cross wall 2 2.97 0.45 0.23 0.61
(v) cross wall 2 5.83 0.45 0.23 1.21
(iv) cross wall 1 3.05 0.45 0.23 0.32
(v) cross wall 1 2.36 0.45 0.23 0.24
(v) cross wall 1 4.8 0.45 0.23 0.50
(v) cross wall 3 3.12 0.45 0.23 0.97
(v) cross wall 1 1.89 0.45 0.23 0.20
(v) cross wall 1 1.2 0.45 0.23 0.12
Sunshade for doors & windows 0.00
D - door 2 1.37 0.6 0.06 0.10
W - window 7 1.67 0.6 0.06 0.42
W1 - window 8 1.67 0.6 0.06 0.48
W2 - window 4 1.67 0.6 0.06 0.24
v - ventilator 4 1.67 0.6 0.06 0.24
Roof area (GF) 1 144.74 0.11 15.92
Roof area (FF) 1 164.71 0.11 18.12
Add extra 0.43
116.00 m³
6 Fabrication charges for R.c.c items as per as quantity of above item no 5
120kg/m³=»116x120=»13920=»13.92say =» 14 14.00 M.T
7 Centring charges for R.c.c items
Ground floor lintel sides
columns 26 1.21 _ 0.23 7.24
(i) main walls allround 1 37.07 _ 0.23 8.53
(ii) cross wall 4 3.28 _ 0.23 3.02
(iii) cross wall 2 2.27 0.23 1.04
(iv) cross wall 1 3.43 _ 0.23 0.79
(v) cross wall 1 1.6 0.23 0.37
(vi) cross wall 1 6.71 0.23 1.54
columns 104 3.05 0 0.23 72.96
First floor lintel sides
columns 26 1.21 _ 0.23 7.24
(i) main walls allround 1 37.07 _ 0.23 8.53
(ii) cross wall 1 3.28 _ 0.23 0.75
(iii) cross wall 1 2.27 0.23 0.52
 (iv) cross wall 1 3.43 _ 0.23 0.79
(v) cross wall 2 1.6 0.23 0.74
(v) cross wall 2 6.71 0.23 3.09
(iv) cross wall 1 3.28 _ 0.23 0.75
(v) cross wall 1 2.27 0.23 0.52
(v) cross wall 1 3.43 _ 0.23 0.79
(v) cross wall 3 1.6 0.23 1.10
(v) cross wall 1 6.71 0.23 1.54
(v) cross wall 1 3.28 _ 0.23 0.75
columns 104 3.05 0 0.23 72.96
D - door 5 1.37 0.23 _ 1.58
D1 - door 4 1.37 0.23 _ 1.26
W - window 7 1.52 0.23 _ 2.45
W1 - window 8 1.37 0.23 _ 2.52
W2 - window 4 0.91 0.23 _ 0.84
v - ventilator 4 1.67 0.23 1.54
A/o-arch opem 3 1.52 0.23 1.05
A/o-arch opem 4 0.91 0.23 0.84
Sunshade for doors & windows 0.00
GD - door 2 1.52 0.61 1.85
W - window 1 1.67 0.61 1.02
W1 - window 2 1.67 0.61 2.04
W2 - window 2 1.67 0.61 2.04
W3 - window 2 1.67 0.61 2.04
v - ventilator 1 1.67 0.61 1.02
Roof area (GF) 1 144.74 _ _ 144.74
Roof area (FF) 1 164.71 _ _ 164.71
Add extra 0.93
528.00 m2
8 Supplying and fixing of teak wood main door - L.S
(ii) Supplying and fixing of Country wood doors
Ground floor lintel sides
MD - door 4 0.91 _ 2.13 7.75
D - door 5 0.91 _ 2.13 9.69
D 1- door 4 0.76 _ 2.13 6.48
Add extra 0.08
24.00 m2
9 Supplying and fixing of country wood windows
W - window 7 1.52 1.37 14.58
W1 - window 8 1.22 1.22 11.91
 W2 - window 4 0.91 0.91 3.31
W3 - window 4 0.61 1.22 2.98
v - ventilator 4 1.22 1.22 5.95
Add extra 0.27
39.00 m2
10 Ceiling plastering in cm 1:3 mix with 10mm thick
Ground floor
porch 1 3.89 2.96 _ 11.51
verandha 1 2.13 2.67 _ 5.69
hall 1 5.26 5.36 _ 28.19
m bed 1 4.42 2.74 12.11
toilet 1 2.74 1.24 3.40
staircase 1 2.74 2.13 5.84
dining 1 2.74 2.51 _ 6.88
kitchen 1 2.74 4.27 _ 11.70
passage 1 2.13 7.01 _ 14.93
pooja 1 2.9 2.13 6.18
toilet 1 2.9 1.26 3.65
bed 1 2.9 3.28 9.51
self 1 1.14 1.83 2.09
First floor
verandha 1 3.12 2.02 _ 6.30
toilet 1 1.71 0.91 _ 1.56
service 1 1.07 0.91 _ 0.97
hall 1 2.9 1.79 5.19
kitchen 1 2.9 1.86 5.39
hall 1 5.11 2.51 12.83
service 1 2.13 2.02 _ 4.30
kitchen 1 2.13 2.25 _ 4.79
bed 1 2.74 2.82 _ 7.73
toilet 1 2.74 1.22 3.34
stairecase 1 2.74 2.13 5.84
passage 1 8.26 2.13 17.59
room 1 2.9 2.67 _ 7.74
bed 1 3.66 4.45 16.29
toilet 1 2.36 1.22 2.88
balcony 1 1.83 0.91 1.67
Add extra 0.91
227.00 m2
11 Wall plastering in cm 1:5 mix with 12mm thick
outer plastering up to parapet wall 1 56.72 _ 7.26 411.79
G FLOOR
inner plastering Ground floor
porch 1 13.7 _ 0.91 8.74
verandha 1 9.6 _ 3.05 64.78
hall 1 21.24 3.05 43.68
m bed 1 14.32 3.05 24.28
toilet 1 7.96 3.05 24.28
staircase 1 9.74 3.05 3.05
dining 1 10.5 _ 0.91 12.76
kitchen 1 14.02 _ 3.05 55.75
passage 1 18.28 3.05 30.68
pooja 1 10.06 3.05 25.38
toilet 1 8.32 3.05 25.38
bed 1 12.36 3.05 3.05
self 1 5.94 3.05 3.05
F FLOOR
inner plastering First floor
verandha 1 10.28 _ 0.91 4.77
toilet 1 5.24 _ 3.05 12.08
service 1 3.96 3.05 28.61
hall 1 9.38 3.05 29.04
kitchen 1 9.52 3.05 29.04
hall 1 15.24 3.05 3.05
service 1 8.3 _ 0.91 7.97
kitchen 1 8.76 _ 3.05 33.92
bed 1 11.12 3.05 24.16
toilet 1 7.92 3.05 29.71
stairecase 1 9.74 3.05 29.71
passage 1 20.78 3.05 3.05
room 1 11.14 3.05 33.98
bed 1 16.22 3.05 3.05
toilet 1 7.6 3.05 3.05
balcony 1 5.48 3.05 16.71
1028.51
Deduction (-)
GD/M.D - main door 2 1.06 _ 2.14 4.54
D - door 3 0.91 2.14 5.84
D1 - door 2 0.76 2.14 3.25
A/o-arch opem 2 1.52 2.14 6.51
 A/o-arch opem 2 0.91 1.37 2.49
W - window 3 1.52 0.91 4.15
W1 - window 4 0.91 0.91 3.31
W2 - window 2 0.91 1.22 2.22
W3 - window 2 0.61 0.61 0.74
v-ventilator 2 0.91 0.91 1.66
33.06
Add extra 0.55
996.00 m2
12 Floor finishing with v tITIELS
Ground floor
porch 1 3.89 2.96 _ 11.51
verandha 1 2.13 2.67 _ 5.69
hall 1 5.26 5.36 _ 28.19
m bed 1 4.42 2.74 12.11
toilet 1 2.74 1.24 3.40
staircase 1 2.74 2.13 5.84
dining 1 2.74 2.51 6.88
kitchen 1 2.74 4.27 11.70
passage 1 2.13 7.01 _ 14.93
pooja 1 2.9 213 _ 617.70
toilet 1 2.9 1.26 3.65
bed 1 2.9 3.28 9.51
self 1 1.14 1.83 2.09
First floor
verandha 1 3.12 2.02 _ 6.30
toilet 1 1.71 0.91 _ 1.56
service 1 1.07 0.91 _ 0.97
hall 1 2.9 1.79 5.19
kitchen 1 2.9 1.86 5.39
hall 1 5.11 2.51 12.83
service 1 2.13 2.02 4.30
kitchen 1 2.13 2.25 4.79
bed 1 2.74 2.82 _ 7.73
toilet 1 2.74 1.22 _ 3.34
stairecase 1 2.74 2.13 _ 5.84
passage 1 8.26 2.13 17.59
room 1 2.9 2.67 7.74
bed 1 3.66 4.45 16.29
toilet 1 2.36 1.22 2.88
 balcony 1 1.83 0.91 1.67
837.61 m2
skirting sides for walls sides 4 837.61 0.1 335.04
Add extra 0.34
1173.00 m2
Ground and First floor wall titiles
GFloor
wall titiles
porch 1 13.7 3.05 29.28
verandha 1 9.6 _ 3.05 64.78
hall 1 21.24 2.44 34.94
m bed 1 14.32 2.44 19.42
toilet 1 7.96 2.44 19.42
staircase 1 9.74 2.44 2.44
dining 1 10.5 _ 2.44 34.21
kitchen 1 14.02 _ 2.44 44.60
passage 1 18.28 2.44 24.55
pooja 1 10.06 2.44 20.30
toilet 1 8.32 2.44 20.30
bed 1 12.36 2.44 2.44
self 1 5.94 1.83 1.83
F Floor
wall titiles
stairecase 1 9.74 2.44 23.77
passage 1 20.78 2.44 2.44
room 1 11.14 2.44 27.18
bed 1 16.22 2.44 2.44
toilet 1 7.6 2.44 2.44
toilet 1 5.24 _ 2.14 0.00
kitchen 1 9.52 1.22 11.61
toilet 1 7.92 2.14 16.95
Add extra 0.65
406.00
13 Weathering course with required slope in brick jelly concrete in
ratio of 12 1/2 :3 lime surkiincluding cost of conveyance of all labour charges etc….
Roof area (FF) 1 56.72 0.11 6.24
Add extra 0.76
7.00 m2
14 Finishing with top pressed tiles in cm 1:5 mixed 10% of
crude oil by weight of mortar
 Roof area (FF) 1 56.72 s 56.72
Add extra 0.28
57.00 m2
15 Providing white washing and colour washing L.S
16 Providing electrification arrangements L.S
17 Providing Interior Decorations L.S
18 Providing Modern Kitchen L.S
19 Providing Elevation work TITILES L.S
20 Construction of septictank with dispertion trench arrangements L.S
19 Provision made for Sanitary & plumping L.S
21 PROVISION MADE FOR GRIL WORKS L.S
22 Providing bore well with 1 H.P motor L.S
23 provision made for staircase arrangements L.S
24 provision made for Stainless steel wotk in balcony and staircase L.S
25 provision made for compound wall L.S
25 provision made for compound wall gate L.S
26 PROVISION MADE FOR UNFORSEEN ITEMS L.S
RUPEES :