ER.

SUKHENDRA SINGH
Add.- Ara Residency aayusman Hospital Road
Satna (M.P.) 485001
Licence No.- 6146, IIVF., TNCP 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- SHRIMATI SARLA SINGH W/O SHRI YOGENDRA PRATAP SINGH
SITE AT- L.S.- 127/2
ADDRESS- Mauza/Gram badkhar ward no .10 Tehsil-raghuraj Nagar District Satana (M.P.)
REF.2024-25/A/02 DATE.05/01/2024
FLOOR LEVEL- FIRST FLOOR
DETAILS OF MEASUREMENTS
Sr. Item Sub-head
No. No. Item perticulars Rate Amount
Nos. L. B. H. Qty.
(Rs.) (Rs.)
BRICK work with well brunt open bhatta
bricks crushing strength not less than
6.6.2
25kg\Sqcm and water absorption not more
P-80
than 20% in superstructure in cement mortar
1:6
Cross walls (building ) 3 7.2 0.23 3.35 16.527
Long walls (building) 3 6.8 0.23 3.35 15.718
1 32.245
Less deduction for opening door-D- 2 1 0.23 2.4 1.104
Less deduction for opening doors D1 3 0.9 0.23 2.4 1.4904
Less deduction for opening doors D2 5 0.9 0.23 2.4 2.484
Less deduction for opening windows-W- 4 1.8 0.23 1 1.656
Less deduction for opening windows W1 8 1.8 0.23 1 3.312
Less deduction for opening ventilators-V- 12 1 0.23 0.6 1.656
11.702
Net in Cum 20.543 4350 89362.16
extra for brick work in superstucture above
floor level for each additional floor or part
there of providing wood work in frame of
doors, windows, clerestory windows and
6.5
2 other frames rwought frame and fixed in
P-27
position with holdfast lighs or with dash
fastners of required dai and lenth (hold fast
lugs or dash fastners shall paid for
seperately) 9.1.2:- sal wood
Door D
Door D1 3 1 0.15 0.12 0.054
Door D2 3 0.9 0.15 0.12 0.0486
windows W 4 1.8 0.15 0.12 0.13
windows W1 2 1.8 0.15 0.12 0.13

Page 1
 DETAILS OF MEASUREMENTS
Sr. Item Sub-head
No. No. Item perticulars Rate Amount
Nos. L. B. H. Qty.
(Rs.) (Rs.)
ventilators 12 1 0.33 0.25 0.13
Total in Cum. 0.4926 71308 35126.32
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
wood and wall matched commercial 3ply
9.19
veneering with vertical granes or cross bands
P-123
and face veener on both faces of shutters of
such as duro century or equivalent make
9.19.2-30mm thick inciuding ISI marked
3 stainless steel butt hinges with necessary
screws.
Door D 1 1 1 1
Door D1 3 0.9 1 2.7
Door D2 3 0.9 1 2.7
Windows W 4 1.8 1 7.2
Windows W1 2 1.8 1 3.6
Ventilators 12 1 0.6 7.2
Total in sqm. 24.4 2237 54582.8
Providing and layers in position specified
grade of reinforced cement concrete (with
5.1 20mm nominal size graded stone aggregate )
4
p-62 excluding the cost of centering and
shuttering all work up to plinth level
5.1.1)m:20 nominal mix
Column footings C 18 1.8 1.8 0.6 34.992
roof beam long side building 3 7.2 0.3 0.23 1.4801
roof beams short wall side building 8 6.8 0.8 0.23 10.01
Total inCum. 46.482 5091 236638.1

centering and shuttering including strutting

5.9 P-
5 propping etc.and removal of froms for 5.9.1-
62
foundations, footing,base of columnsetc. For
mass concrete upto plinth level.
building columns 12 1.1 2 25.44
roof beams long wall side building 3 5.9 0.9 15.903
roof beams short wall side building 8 6.7 0.9 48.24
Total Sqm. 89.583 174 15587.44

Page 2
 DETAILS OF MEASUREMENTS
Sr. Item Sub-head
No. No. Item 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
P-62
excluding the cost of centering shuttering
6 finishing and reinforcement in concrete
grade 5.3.1)m20 nominal mix (with 20mm
nominal size graded stone aggregate )

columns above plinth level 12 0.3 0.6 3.35 7.236

Door level lintels 10 8.1 0.23 0.15 2.7842
chajjas 8 8.1 0.6 0.33 12.783
Total in cum 22.803 5284 120491.2
Reinforcement for R.C.C work including
straghtetning cutting bending placing in
5.16 position and binding including cost of
P-64 binding wire up to floor two level including
7 all wastage etc complete.5:16:4- hot rolled
deformed bars .
48.21 cumX1.5/100xX7850kg= 16 0 7850 1884
19.35cumX1.5/100xX7850kg= 10.12 0 7850 1589
Total 3472.8 62.9 218441.6
centering and shuttering including strutting
propping etc and removal of forms for;5.9.3-
suspended floors roofs landings balconies
5.9
and access pltform shelves (cast in situ )
P-21
lintels beams girders
8 bressumersandcantilivers columns pillers
posts and struts walls in superstructures
Building columns 12 2.5 3.35 98.892
Lintels short wall side on door level 10 8.1 0.15 12.105
Chajjas long wall side on door level 8 8.1 0.7 15.29
Total in sqm. 126.29 264 33339.77
Providing and laying polished vitrified floor
tiles in different sizes of 10mm thick with
waterabsorptions less than 0.08% and
11.53 confirming to IS:15622 of approved make in
9 .3 P- all colours and shades laid on 20mm thick
181 cement mortar 1:4(1 cement : 4 sand )
including grouting the joints with white
cement and matching pigments etc.
complete
Size of tile 600x600x9-10mm
Bedroom 3 3.8 4.58 52.212
store 1 2 2.58 5.2116
Hall 2 5.8 7.87 91.764

Page 3
 DETAILS OF MEASUREMENTS
Sr. Item Sub-head
No. No. Item perticulars Rate Amount
Nos. L. B. H. Qty.
(Rs.) (Rs.)
balcony 1 6.2 2 12.4
bathroom 3 2.4 1.42 10.352
Total in sqm. 171.94 894 153714
13.1.
12mm cement plastering in cement mortars
10 2 P-
1:6 (1 cement :6 sand )
214
inner walls long side building 3 7.5 3.35 75.576
inner wals short wall building 3 7.9 3.35 79.094
154.67
Less deduction for opening doors -D- 2 1 0.23 2.4 1.104
less deduction for opening doors -D1- 3 0.9 0.23 2.4 1.4904
Less deduction for opening doors D2 5 0.9 0.23 2.4 2.484
Less deduction for opening windows -W- 4 1.8 0.23 1 1.656
less deduction for opening windows W1 8 1.8 0.23 1 3.312
less deduction for opening ventilators V- 12 1 0.23 0.6 1.656
11.702
Total in sqm. 142.97 110 15726.38
13.2. 15mm cement plster on the rough side of
11 2 P- single or half bricks wall in cement mortar
214 1:6 (1 cement :6 sand
Outer walls front and back 2 7.7 3.35 59.72
Outer walls front and back 2 8.1 3.35 54.069
Total in sqm. 113.79 128 14564.99
distempering with oil bound washable
distemper of approved brand and
13.47 manufacture to give an even shade 13.47
12 .1 P- new work (two or more coast )over and
217 including priming coat with cement paint
pirmer as per item no. 13.12
Total in sqm. 368.63 60 22117.8
finishing wall with water proofing cement
13.53 paint of required shade 13.53.1 new work
13 .1 P- (two or more coats applied 3.84kg/per 10
218 sqm )as per item no. 13.2.2
Total in sqm. 235.79 48 5077.92
13.68 Painting with synthetic enamel paint of
.1 P- approved brand and manufactured to give
219 an even sdade two or more coast on new
work Total in sqm. 69.4 53 3678.2
Total Amount 1018449
Add 9%EXTRA for sanitation and water supply fitting 91660.38
Add 6% extra for electrification 61106.92
Add 5% extra for supervision charges 50922.44
Grand Total 1222138
SAY 1222138
TWELVE LAKHS TWNTY TWO THOUSANDS ONE HUNDRED THIRTY EIGHT 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 4