Detailed Estimate

Proposed construction work of G+1 storied residential

building

Property Address
Plot No-792/1258, Khata No-312/6, Mouza-
Madhurchua, PS-Rambha no-94, Tahasil-Ganjam no-349,
Dist-Ganjam

-Name of the client-

Mrs. Jambu Behera

Total Estimated Cost

Rs.20,00,000/-
(Rupees Twenty Lakh Only)

Estimated By
 1of 8 .

DETAILED ESTIMATE FOR CONSTRUCTION OF PROPOSED G+1 STORIED RESIDENTIAL BUILDING

Sl. Item Item Description

No No. L B H Quantity Unit
Code

1 1 Earthwork in excavation for foundation over

areas trenches, column bases, floor, plinth
protection etc. in ordinary soil/ sandy soil
including cost of all shuttering & shoring to
sides, dewatering the trenches, dressing &
leveling the bed for foundations and refilling
the excavated materials around foundations
& selected excavated materials in plinth and
disposing off the surplus excavated earth
within the campus and as directed by the
Engineer-in-charge within initial lead
including the cost & conveyance of all labour,
materials, T&P etc. complete.

3.8 36 ' 8 " 1 ' 3 " 1 ' 3 " 214.84 cuft

1.9 15 ' 8 " 1 ' 2 " 1 ' 3 " 42.84 cuft
1.9 17 ' 0 " 1 ' 2 " 1 ' 3 " 46.48 cuft
1.9 6 ' 2 " 1 ' 2 " 1 ' 3 " 16.86 cuft
3.8 30 ' 4 " 1 ' 2 " 1 ' 3 " 165.89 cuft
6.3 12 ' 8 " 1 ' 2 " 1 ' 3 " 115.45 cuft
2.5 11 ' 2 " 1 ' 2 " 1 ' 3 " 40.71 cuft
2.5 8 ' 2 " 1 ' 2 " 1 ' 3 " 29.77 cuft
2.5 6 ' 10 " 1 ' 2 " 1 ' 3 " 24.91 cuft
697.75 cuft
or 19.76 cum
@ Rs. 90.00 /cum. Rs. 1777.96

2 2 SAND FILLING

Providing Sand filing of specified Depth for

foundations . including spreading, ramming,
consolidating and curing etc. complete
including cost & conveyance of labour,
materials, taxes, royalties, T &P, etc.

1 3500 " 1 ' 6 " 1,750.00 cuft

1,750.00 cuft
orOr 49.55 cum
@ Rs. 160.00 /cum. Rs. 7927.52
 2of 8 .

Sl. Item Item Description

No No. L B H Quantity Unit
Code
3 3 Providing & laying cement concrete of
proportion 1:4:8 (1 cement:4 course sand:8
stone aggregate 40mm downgraded)
machine mixed of specified thickness for
foundations below walls, column footings,
rafts at any depth below floors etc. including
centering, shuttering if required laying
spreading, ramming, consolidating as per
requirement and curing etc. complete

4 36 ' 8 " 1 ' 2 " 0 ' 4 " 57.04 cuft

3 15 ' 8 " 1 ' 2 " 0 ' 4 " 18.28 cuft
3 17 ' 0 " 1 ' 2 " 0 ' 4 " 19.83 cuft
3 6 ' 2 " 1 ' 2 " 0 ' 4 " 7.19 cuft
4 30 ' 4 " 1 ' 2 " 0 ' 4 " 47.19 cuft
5 12 ' 8 " 1 ' 2 " 0 ' 4 " 24.63 cuft
3 11 ' 2 " 1 ' 2 " 0 ' 4 " 13.03 cuft
3 14 ' 2 " 1 ' 2 " 0 ' 4 " 16.53 cuft
3 8 ' 2 " 1 ' 2 " 0 ' 4 " 9.53 cuft
3 6 ' 10 " 1 ' 2 " 0 ' 4 " 7.97 cuft
or 221.22 cuft
6.26 cum
@ Rs. 2850.00 /cum. Rs. 17850.42

4 4 Reinforcement Cement Concrete grade M20

as per IS:456 or nominal mix of 1 cement : 1
1/2 course sand and 3 stone aggregates
20mm down graded.

a) Footing
F 12 4 ' 0 " 4 ' 0 " 0 ' 12 " 192.00 cuft
12 2 ' 6 " 2 ' 6 " 0 ' 12 " 75.00 cuft

b) Column
C1 16 0 ' 10 " 0 ' 10 " 16 ' 0 " 177.78 cuft

c) Grade beam
4 36 ' 8 " 0 ' 10 " 0 ' 12 " 122.22 cuft
1 15 ' 8 " 0 ' 10 " 0 ' 12 " 13.06 cuft
3 17 ' 0 " 0 ' 10 " 0 ' 12 " 42.50 cuft
5 6 ' 2 " 0 ' 10 " 0 ' 12 " 25.69 cuft
8 30 ' 4 " 0 ' 10 " 0 ' 12 " 202.22 cuft
5 12 ' 8 " 0 ' 10 " 0 ' 12 " 52.78 cuft
1 11 ' 2 " 0 ' 10 " 0 ' 12 " 9.31 cuft
6 14 ' 2 " 0 ' 10 " 0 ' 12 " 70.83 cuft
4 8 ' 2 " 0 ' 10 " 0 ' 12 " 27.22 cuft
1 6 ' 10 " 0 ' 10 " 0 ' 12 " 5.69 cuft

d) i) Lintel
4 36 ' 8 " 0 ' 5 " 0 ' 6 " 30.56 cuft
5 15 ' 8 " 0 ' 5 " 0 ' 6 " 16.32 cuft
5 17 ' 0 " 0 ' 10 " 0 ' 6 " 35.42 cuft
5 6 ' 2 " 0 ' 10 " 0 ' 6 " 12.85 cuft
8 30 ' 4 " 0 ' 10 " 0 ' 6 " 101.11 cuft
5 12 ' 8 " 0 ' 10 " 0 ' 6 " 26.39 cuft
 3of 8 .

Sl. Item Item Description

No No. L B H Quantity Unit
Code
8 11 ' 2 " 0 ' 10 " 0 ' 6 " 37.22 cuft
2 14 ' 2 " 0 ' 10 " 0 ' 6 " 11.81 cuft
6 8 ' 2 " 0 ' 10 " 0 ' 6 " 20.42 cuft
2 6 ' 10 " 0 ' 10 " 0 ' 6 " 5.69 cuft

ii) Chajja
8 5 ' 4 " 1 ' 6 " 0 ' 3 " 16.00 cuft
6 4 ' 4 " 1 ' 6 " 0 ' 3 " 9.75 cuft
4 2 ' 10 " 1 ' 6 " 0 ' 3 " 4.25 cuft

e) For R.C.C. Slab

1 1224 " 0 ' 5 " 510.00 cuft

f) For roof Beam

8 36 ' 8 " 0 ' 10 " 0 ' 15 " 305.56 cuft
8 15 ' 8 " 0 ' 10 " 0 ' 15 " 130.56 cuft
9 17 ' 0 " 0 ' 10 " 0 ' 15 " 159.38 cuft
8 6 ' 2 " 0 ' 10 " 0 ' 15 " 51.39 cuft
7 30 ' 4 " 0 ' 10 " 0 ' 15 " 221.18 cuft
8 12 ' 8 " 0 ' 10 " 0 ' 15 " 105.56 cuft
9 11 ' 2 " 0 ' 10 " 0 ' 15 " 104.69 cuft
9 14 ' 2 " 0 ' 10 " 0 ' 15 " 132.81 cuft
13 8 ' 2 " 0 ' 10 " 0 ' 15 " 110.59 cuft
11 6 ' 10 " 0 ' 10 " 0 ' 15 " 78.30 cuft

f) R.C.C. Stair.
Rise 20 3 ' 3 " 0 ' 6 " 0 ' 6 " 16.25 cuft
Trade 18 3 ' 3 " 0 ' 10 " 0 ' 6 " 24.38 cuft
Landing 2 3 ' 6 " 7 ' 0 " 0 ' 6 " 24.50 cuft
G.TOTAL 3651.13 cuft
or 103.33 cum.
@ Rs. 4200.00 /cum. Rs. 433973.56

5 5 Supplying & fixing steel renforcement in

superstructure for reinforcement concrete
including transporting , decoiling, straighting,
cutting. binding, placing in position at alllevel
&binding with18-20gauge soft drawn
annealed bindingwire,welding if necessary
complete asper specification &drawing.

1.8 x 31.20 x 7850 4408.6 Kg

or 44.1 Qtl
@ Rs. 8200.00 /cum. Rs. 361501.92
 4of 8 .

Sl. Item Item Description

No No. L B H Quantity Unit
Code
6 6 Providing and constructing Brick masonry
and locations using best approved quality
K.B. bricks from local available with a
minimum crushing strength 75kg/cm2, after
immersing the bricks for six hour in water
before using in cement mortar 1:6 to correct
line, level & plumb, including, scaffolding,
watering, curing, recking out joints etc.
including cost of all materials, labour,
transportation, loading, unloading Taxes,
royalties etc. complete.

a) For foundation & plinth

1 36 ' 8 " 0 ' 10 " 1 ' 6 " 45.83 cuft

1 15 ' 8 " 0 ' 10 " 1 ' 6 " 19.58 cuft
1 17 ' 0 " 0 ' 10 " 1 ' 6 " 21.25 cuft
1 6 ' 2 " 0 ' 10 " 1 ' 6 " 7.71 cuft
1 30 ' 4 " 0 ' 10 " 1 ' 6 " 37.92 cuft
1 12 ' 8 " 0 ' 10 " 1 ' 6 " 15.83 cuft
1 11 ' 2 " 0 ' 10 " 1 ' 6 " 13.96 cuft
1 14 ' 2 " 0 ' 10 " 1 ' 6 " 17.71 cuft
2 8 ' 2 " 0 ' 10 " 1 ' 6 " 20.42 cuft
2 6 ' 10 " 0 ' 10 " 1 ' 6 " 17.08 cuft
217.29 cuft
or 6.15 cum.
@ Rs. 4050.00 /cum. Rs. 24904.69

b) For superstructure
10" wall 1 36 ' 8 " 0 ' 10 " 10 ' 2 " 310.65 cuft
1 31 ' 4 " 0 ' 10 " 10 ' 2 " 265.46 cuft
2 8 ' 2 " 0 ' 5 " 10 ' 2 " 69.19 cuft
1 13 ' 8 " 0 ' 10 " 10 ' 2 " 115.79 cuft
1 15 ' 6 " 0 ' 10 " 10 ' 2 " 131.32 cuft
1 33 ' 0 " 0 ' 10 " 10 ' 2 " 279.58 cuft
2 30 ' 4 " 0 ' 10 " 10 ' 2 " 513.98 cuft
1 12 ' 6 " 0 ' 10 " 10 ' 2 " 105.90 cuft
1 11 ' 2 " 0 ' 5 " 10 ' 2 " 47.30 cuft
1 8 ' 2 " 0 ' 10 " 10 ' 2 " 69.19 cuft
1908.36 cuft
Deduct:-
1 3 ' 6 " 0 ' 10 " 7 ' 0 " 20.42 cuft
1 3 ' 0 " 0 ' 10 " 7 ' 0 " 17.50 cuft
1 2 ' 6 " 0 ' 10 " 7 ' 0 " 14.58 cuft
4 4 ' 6 " 0 ' 10 " 4 ' 6 " 67.50 cuft
1 3 ' 6 " 0 ' 10 " 4 ' 6 " 13.13 cuft
1 2 ' 0 " 0 ' 10 " 4 ' 6 " 7.50 cuft
140.63 cuft

Net Total 1767.74 cuft

or 50.03 cum.
@ Rs. 3800.00 /cum. Rs. 190102.22
 5of 8 .

Sl. Item Item Description

No No. L B H Quantity Unit
Code
7 7 Providing and applying cement plaster
12mm thick at all floors in cement mortar
1:6 in internal brick / concrete surface
including scaffolding racking out joints,
hacking, finishing smooth to correct line,
level plans & plumb as required, curing etc.
complete.
Celling:-
2 6 ' 6 10 ' 2 " 132.17 sqft
2 8 ' 6 10 ' 2 " 172.83 sqft
6 11 ' 0 10 ' 2 " 671.00 sqft
4 10 ' 6 10 ' 2 " 427.00 sqft
5 4 ' 0 10 ' 2 " 203.33 sqft
6 11 ' 6 10 ' 2 " 701.50 sqft
12 10 ' 6 10 ' 2 " 1281.00 sqft
6 12 ' 5 10 ' 2 " 757.42 sqft
18 9 ' 6 10 ' 2 " 1738.50 sqft
8 15 ' 0 10 ' 2 " 1220.00 sqft
2 8 ' 6 10 ' 2 " 172.83 sqft
1 6 ' 6 10 ' 2 " 66.08 sqft
1 14 ' 0 10 ' 2 " 142.33 sqft
7686.00 sqft
Deduct
1 3 ' 6 " 7 ' 0 " 24.50 sqft
10 3 ' 0 " 7 ' 0 " 210.00 sqft
1 2 ' 6 " 7 ' 0 " 17.50 sqft
1 4 ' 6 " 4 ' 6 " 20.25 sqft
1 3 ' 6 " 4 ' 6 " 15.75 sqft
1 2 ' 0 " 2 ' 0 " 4.00 sqft
292.00 sqft
Nett 7394.00 sqft
or 686.90 sqm
@ Rs. 100.00 /sqm. Rs. 68690.25

8 8 Same as above, but plaster thickness 19mm

(for all floor).
(Outside Plastering) 3 30 ' 0 " 12 ' 6 " 1125.00 sqft
3 40 ' 4 " 12 ' 6 " 1512.50 sqft
2 18 ' 1 " 12 ' 6 " 452.08 sqft
6 19 ' 0 " 12 ' 6 " 1425.00 sqft
1 33 ' 0 " 12 ' 6 " 412.50 sqft
4927.08 sqft
or 457.73 sqm
@ Rs. 105.00 /sqm. Rs. 48061.23

9 9 Plastic paint in three coats with a coat of P O

P in all floors & locations for ceiling & wall,
including sand papering & cleaning the
surface, filling the Cracks & Crevices if any
with approved putty, scaffolding etc.
complete.
inside plastered walls:- 5915.20 sqft
5915.20 sqft
or 549.52 sqm
@ Rs. 135.00 /sqm. Rs. 74185.47
 6of 8 .

Sl. Item Item Description

No No. L B H Quantity Unit
Code

10 10 Applying Cement Paints two coats with a

coat of putty in all floors & locations Out Side
wall, including sand papering & cleaning the
surface, filling the Cracks & Crevices if any
with approved putty, scaffolding etc.
complete.
outside plastered walls:- 4927.08 sqft
4927.08 sqft
or 457.73 sqm
@ Rs. 65.00 /sqm. Rs. 29752.19

11 11 Providing & Laying Vitrified tile Flooring with

a cemet concrete of (1:2:4) coated with neat
cement slurry ,including labour,tool plants
curing ,etc complete.
1 6 ' 6 " 8 ' 6 " 55.25 sqft
0.5 10 ' 6 " 11 ' 0 " 57.75 sqft
1 4 ' 0 " 7 ' 0 " 28.00 sqft
1 11 ' 6 " 11 ' 0 " 126.50 sqft
1 8 ' 6 " 9 ' 6 " 80.75 sqft
1 15 ' 0 " 9 ' 6 " 142.50 sqft
1 10 ' 6 " 12 ' 5 " 130.38 sqft
2 6 ' 6 " 6 ' 6 " 84.50 sqft
1 14 ' 0 " 6 ' 6 " 91.00 sqft
1 9 ' 0 " 5 ' 6 " 49.50 sqft
846.13 sqft
or 78.61 sqm
@ Rs. 800.00 /sqm. Rs. 62884.01

12 12.0 Providing & fixing Sal wood Choukhats 0'-

4"x0'-21/2" with 19mm thick with necessary
beadings on exposed edged including
providing & fixing anodised iron fittings with
two or more coat of approved enamel paint
over one coat of primer, complete.

2 17 ' 6 " 0 ' 5 " 0 ' 2.5 " 3.04 cuft

12 17 ' 0 " 0 ' 5 " 0 ' 2.5 " 17.71 cuft
5 16 ' 6 " 0 ' 5 " 0 ' 2.5 " 7.16 cuft
4 16 ' 0 " 0 ' 5 " 0 ' 2.5 " 5.56 cuft
4 16 ' 0 " 0 ' 5 " 0 ' 2.5 " 5.56 cuft
4 8 ' 0 " 0 ' 5 " 0 ' 2.5 " 2.78 cuft
41.81 cuft
or 1.18 cum
@ Rs. 28000.00 /cum. Rs. 33130.24
 7of 8 .

Sl. Item Item Description

No No. L B H Quantity Unit
Code
13 13.0 Providing & fixing 32mm Factory made
shutters For Doors/Windows with necessary
beadings on exposed edged including
providing & fixing anodised aluminium
fittings with two or more coat of approved
enamel paint over one coat of primer,
complete.
5 3 ' 6 " 7 ' 0 " 122.50 sqft
2 3 ' 0 " 7 ' 0 " 42.00 sqft
6 2 ' 6 " 7 ' 0 " 105.00 sqft
5 4 ' 6 " 4 ' 6 " 101.25 sqft
2 3 ' 6 " 4 ' 6 " 31.50 sqft
4 2 ' 0 " 2 ' 0 " 16.00 sqft
418.25 sqft
or 38.86 sqm
@ Rs. 3750.00 /sqm. Rs. 145707.84

14 14 Providing, fabricating and fixing in position

MS railing grill entrance gate MS sections,
Flat angles, channels MS sheet etc. as per
drawing including anchor bolt and both side
locking arrangement, roller and rail etc.
grouting the anchor bolt and rail matching to
the levels with P.C.C. (1:2:4) including cost of
all materials, labour, fabrication,
Transportation etc. complete.

Railing in stair case 5 10 ' 0 " 2 ' 6 " 125.00 sqft

2 4 ' 6 " 4 ' 6 " 40.50 sqft
5 3 ' 6 " 4 ' 6 " 78.75 sqft
244.25 sqft
854.88 Kg
@ Rs. 40.00 /kg Rs. 34195.00

15 15 Painting two coats with any approved

enamel paints over a cort of primer including
cost of all materials and labour charges etc.
complete.

14 4 ' 6 " 4 ' 6 " 283.50 sqft

8 3 ' 6 " 4 ' 6 " 126.00 sqft
409.50 sqft
or 38.04 sqm
@ Rs. 90.00 /sqm. Rs. 3423.83

TOTAL Rs. 1538068.37

 8of 8 .

Sl. Item Item Description

No No. L B H Quantity Unit
Code
Add 15% toward electrical with
Accessories, fixing, fitting with labour etc
complete Rs. 230710.26
Add 15% Toward Sanitary Fittings &
Installations With Accessories, Fixing, Fitting
With Labour Etc Complete Rs. 230710.26

Total Rs. 1999488.88

Say Rs. 20,00,000.00

( Rupees Twenty Lakh Only)

Signature of Technical Person