DETAILED & ABSTRACT ESTIMATE OF THE PROPOSED RESIDENCE FOR Smt.

Sl No Description No L B D CF Quantity Remark

1 Construction of Building

1 2.6.1
Earth work in excavation by mechanical means (Hydraulic excavator)/manual means over
areas (exceeding 30 cm in depth, 1.5 m in width as well as 10 sqm on plan) including disposal of
excavated earth, lead up to 50 m and lift up to 1.5 m, disposed earth to be levelled and neatly
dressed.All kinds of soil

Site levelling 1 24.000 13.000 0.300 93.600 Average

Total Quantity 93.600 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 93.600 cum

cum @ /
Say 93.600 211.36 Rs 19783.30
Rs cum
2 2.8.1
Earth work in excavation by mechanical means (Hydraulic excavator) /manual means in foundation
trenches or drains (not exceeding 1.5 m in width or 10 sqm on plan), including dressing of sides and
ramming of bottoms, lift up to 1.5 m, including getting out the excavated soil and disposal of surplus
excavated soil as directed, within a lead of 50 m.All kinds of soil

Column fdn 1 1.200 1.200 1.500 2.160

Foundation 1 85.800 0.600 0.900 46.332
Total Quantity 48.492 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 48.492 cum

cum @ /
Say 48.492 293.24 Rs 14219.79
Rs cum
3 4.1.8
Providing and laying in position cement concrete of specified grade excluding the cost of centering
and
shuttering - All work up to plinth level:1:4:8 (1 cement : 4 coarse sand : 8 graded stone aggregate 40
nominal size)

Column fdn C 1 1.200 1.200 0.100 0.144

Total Quantity 0.144 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 0.144 cum

cum @ /
Say 0.144 6729.95 Rs 969.11
Rs cum

1
Sl No Description No L B D CF Quantity Remark

4 od1625578/2021_2022
Laterite masonry with neatly dressed laterate stone of size 35x20x20cm or nearest size in cement
mortar 1:6 for foundation and basement including all cost of materials, labour charges etc.(modified
50.9.6.7.1)
Foundation 1 85.800 0.600 0.900 46.332
Basement 1 87.900 0.450 0.400 15.822
Total Quantity 62.154 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 62.154 cum

cum @ /
Say 62.154 5728.12 Rs 356025.57
Rs cum
5 5.1.2
Providing and laying in position specified grade of reinforced cement concrete, excluding the cost of
centering, shuttering, finishing and reinforcement - All work up to plinth level:1:1:5:3 (1 cement 1.5
coarse sand :3 graded stone aggregate 20 mm nominal size

Column mat C 1 1.100 1.100 0.300 0.363

do step footing 1 0.900 0.900 0.200 0.162
DO Plinth level 1 0.450 0.200 1.300 0.117
Total Quantity 0.642 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 0.642 cum

cum @ /
Say 0.642 8971.9 Rs 5759.96
Rs cum
6 5.9.1
Centering and shuttering including strutting, etc. and removal of form for:Foundations, footings,
bases of columns, etc for mass concrete

Column mat C 1 4.800 0.500 2.400

DO Plinth level 1 1.300 1.300 1.690
Total Quantity 4.090 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 4.090 sqm

sqm @ /
Say 4.090 331.13 Rs 1354.32
Rs sqm
7 5.2.2
Reinforced cement concrete work in walls (any thickness), including attached pilasters, buttresses,
plinth and string courses, fillets, columns, pillars, piers, abutments, posts and struts etc. up tot floor
five level excluding cost of centering, shuttering, finishing and reinforcement :1:1.5:3( 1 cement : 1.5
coarse sand : 3 graded stone aggregate 20 mm nominal size)

Column C 1 0.400 0.200 3.000 0.240

Total Quantity 0.240 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 0.240 cum

2
Sl No Description No L B D CF Quantity Remark

Say 0.240 cum @ 10817.5 / Rs 2596.20

Rs cum
8 5.9.6
Centering and shuttering including strutting, etc. and removal of form for:Columns, Pillars,
Piers, Abutments, Posts and Struts

Column C 1 1.200 3.000 3.600

Total Quantity 3.600 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 3.600 sqm

sqm @ /
Say 3.600 852.88 Rs 3070.37
Rs sqm
9 5.3
Reinforced cement concrete work in beams, suspended floors, roofs, having slope up to 15 0
landings, balconies, shelves, chajjas, lintels, bands, plain window sills, staircases and spiral stair
cases up to floor five level excluding the cost of centering, shuttering, finishing and reinforcement,
with1:1.5:3 (1 cement :
1.5 coarse sand (Zone III) : 3 graded stone aggregate 20 mm nominal size).
Beam B 1 7.100 0.300 0.200 0.426
Lintel 1 80.900 0.200 0.200 3.236
Stair case landing 1 2.000 1.000 0.100 0.200
do Waist slab 1 4.250 1.000 0.100 0.425
do step 18*.5 1.000 0.250 0.175 0.394
do Sun shade 2.802
1 46.700 0.600 0.100

Roof slab 1 9.900 11.050 0.100 10.940

do slab 1 2.000 9.500 0.100 1.900

Deduct Stair case 0.600

room 1 3.000 2.000 0.100

Total Quantity 20.322 cum

Total Deducted Quantity 0.600 cum

Net Total Quantity 20.922 cum

Say 20.922 cum @ 11349.6 / Rs 237459.80

Rs cum
10 5.9.3
Centering and shuttering including strutting, etc. and removal of form for:Suspended floors, roofs,
landings, balconies and access platform

Sun shade
1 46.700 0.600 28.020

Roof slab 0.80 9.900 11.050 87.516

do 0.80 2.000 9.500 15.200
Deduct Stair case 0.80 3.000 2.000 4.800
room
Total Quantity 135.536 sqm

3
Sl No Description No L B D CF Quantity Remark

Total Deducted Quantity 4.800 sqm

Net Total Quantity 130.736 sqm

sqm @ /
Say 130.736 805.61 Rs 105322.23
Rs sqm
11 5.9.5
Centering and shuttering including strutting, etc. and removal of form for:Lintels, beams, plinth
beams, girders bressumers and cantilevers

Beam B 1 7.100 0.800 5.680

Lintel 1 80.900 0.400 32.360
Total Quantity 38.040 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 38.040 sqm

sqm @ /
Say 38.040 641.72 Rs 24411.03
Rs sqm
12 5.9.7
Centering and shuttering including strutting, etc. and removal of form for:Stairs, (excluding landings )
except spiral - staircases)

Stair case Waste slab 1 4.250 1.000 4.250

do side 1 1.000 0.100 0.100
do Landing 1 2.000 1.000 2.000

do step 18 1.000 0.175 3.150

Total Quantity 9.500 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 9.500 sqm

sqm @ /
Say 9.500 723.39 Rs 6872.21
Rs sqm
13 5.22.6
Steel reinforcement for R.C.C work including straightening, cutting, bending, placing in position and
binding all complete upto plinth levelThermo - Mechanically Treated bars of grade Fe-500D or more

Column mat C 1 1.200 1.200 0.200 60.0 17.280

do hounch 1 1.000 1.000 0.500 60.0 30.000

Column C 1 0.400 0.200 3.400 100.0 27.200
Beam B 1 7.100 0.200 0.300 120.0 51.120
Lintel 1 80.900 0.200 0.200 120.0 388.320

Stair case Waist slab 1 4.250 1.000 0.100 90.0 38.250

do Landing 1 2.000 1.000 0.100 90.0 18.000
do step 18*.5 1.000 0.250 0.175 90.0 35.438
Sun shade 196.140
1 46.7 0.600 0.1 70.0

Roof slab 1 9.900 11.050 0.100 70.0 765.765

Roof slab 1 2.000 9.500 0.100 70.0 133.000

4
Sl No Description No L B D CF Quantity Remark

Deduct Stair case 1 3.000 2.000 0.100 70.0 42.000

room
Total Quantity 1742.513 kg

Total Deducted Quantity 42.000 kg

Net Total Quantity 1700.513 kg

Say 1700.513 kg @ Rs 97.08 / kg Rs 165085.75

14 od1527897/2021_2022
Laterate masonry with neatly dressed laterate stone of size 35x20x20 cm or nearest size in cement
mortar 1:6 for superstructure above plinth level upto floor two level including all cost of materials,
labour charges etc. (Modi 50.6.7.3)
Wall 1 80.900 0.200 3.050 49.349

Total Quantity 49.349 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 49.349 cum

cum @ /
Say 49.349 6251.36 Rs 308498.36
Rs cum
15 13.1.1
12 mm cement plaster of mix:1:4 ( 1 cement : 4 fine sand)
Wall Outside 1 44.300 3.050 135.115
Plinth Outside 1 44.700 0.450 20.115
Sitout 2 3.200 3.050 19.520
Sitout 2 1.550 3.050 9.455
Living 2 3.200 3.050 19.520
Living 2 2.500 3.050 15.250
Dining 2 4.300 3.050 26.230
Dining 2 2.800 3.050 17.080
Store 2 1.200 3.050 7.320
Store 2 1.800 3.050 10.980
Stair area 2 3.200 3.050 19.520
Stair area 2 2.000 3.050 12.200
Bed Room 2 3.300 3.050 20.130
Bed Room 2 3.000 3.050 18.300
Bed Room 2 3.300 3.050 20.130
Bed Room 2 3.200 3.050 19.520
Bed Room 2 2.900 3.050 17.690
Bed Room 2 3.200 3.050 19.520
Kitchen 2 2.200 3.050 13.420
Kitchen 2 3.700 3.050 22.570
Work Area 2 3.100 3.050 18.910
Work Area 2 6.300 3.050 38.430
Bath 2 1.800 3.050 10.980
Bath 2 2.200 3.050 13.420
Toilet 2 1.300 3.050 7.930
Toilet 2 1.450 3.050 8.845
Toilet 2 1.200 3.050 7.320
Toilet 2 1.200 3.050 7.320
Deductions
Door MD -2 1.000 2.100 -4.200

5
Sl No Description No L B D CF Quantity Remark

D1 -10 0.900 2.100 -18.900

D2 -8 0.800 2.100 -13.440
Window W3 -8 1.500 1.500 -18.000
W1 -8 2.000 1.500 -24.000
KW3 -4 1.500 1.200 -7.200
Ventilator V1 -6 0.500 0.600 -1.800
Total Quantity 576.740 sqm
Total Deducted Quantity -87.540 sqm
Net Total Quantity 489.200 sqm
sqm @ /
Say 489.200 310.18 Rs 151740.06
Rs sqm
16 13.16.1
6 mm cement plaster of mix:1:3 ( 1 cement : 3 fine sand)
Ceiling
Sitout 1 3.200 1.550 4.960
Living 1 3.200 2.500 8.000
Dining 1 4.300 2.800 12.040
Store 1 1.200 1.800 2.160
Stair area 1 3.200 2.000 6.400
Bed Room 1 3.300 3.000 9.900
Bed Room 1 3.300 3.200 10.560
Bed Room 1 2.900 3.200 9.280
Kitchen 1 2.200 3.700 8.140
Work Area 1 3.100 6.300 19.530
Bath 1 1.800 2.200 3.960
Toilet 1 1.300 1.450 1.885
Toilet 1 1.200 1.200 1.440
Sunshade 2 46.700 0.600 56.040
Sunshade side 1 49.100 0.125 6.138
Total Quantity 160.433 sqm
Total Deducted Quantity 0.000 sqm
Net Total Quantity 160.433 sqm
sqm @ /
Say 160.433 264.25 Rs 42394.29
Rs sqm
17 50.9.1.1 Providing wood work in frames of doors, windows, clerestory windows and other frames,
wrought framed and fixed in position with hold fast lugs or with dash fasteners of required dia &
length (hold fast lugs or dash fastener shall be paid for separately), using good quality Anjili wood
/jack
Door wood
MD 1 6.200 0.100 0.070 0.043
D1 5 6.000 0.100 0.070 0.210
D2 4 5.800 0.100 0.070 0.162
Window W3 4 9.000 0.100 0.070 0.252
W1 4 4.000 0.100 0.070 0.112
KW3 2 7.800 0.100 0.070 0.109
Ventilator V 3 2.200 0.100 0.070 0.046
Total Quantity 0.935 cum
Total Deducted Quantity 0.000 cum
Net Total Quantity 0.935 cum
cum @ /
Say 0.935 138657 Rs 129671.84
Rs cum
18 50.9.2.1 Providing and fixing paneled and glazed shutters for doors, windows and clerestory
windows, 35 mm thick shutters including ISI marked M.S. pressed butt hinges bright finished of
required size with necessary screws, excluding panelling which will be paid for separately, all
complete as per direction of Engineerin - charge. using Anjili/ Jack wood
Door MD 1 0.860 1.960 1.686
D1 5 0.760 1.960 7.448
D2 4 0.660 1.960 5.174
Window W3 5*3 0.305 1.360 6.222

6
 Sl No Description No L B D CF Quantity Remark

W1 4*1 0.412 1.360 2.241

KW3 2 0.412 1.060 0.873
Ventilator V 3 0.460 0.360 0.497
Total Quantity 24.142 sqm
Total Deducted Quantity 0.000 sqm
Net Total Quantity 24.142 sqm
sqm @ /
Say 24.142 3925.81 Rs 94775.02
Rs sqm
2 Provision for LS
Lump-Sum for electrification ( 5%) Rs 83500.46
Total Rs 1753509.67
Lumpsum for round off Rs 490.33
Round off Total Rs 1754000.00
Rupees Seventeen Lakh Fifty Four Thousand Only

OWNER ENGINEER