ER.

SUKHENDRA SINGH

Add. - Bandhavgarh colony, Birla

Road Satna (M.P.) 485001

Reg. for TNCP, M.C. & Mob. +919993339807,+917999669205

VALUER Email:- s.sukhendra@yahoo.com

Architects, Structure, Civil consultancy, valuer & Vaastu Consultants

Ref.-2023-24/A/06 Date-11/01/2024

REPORT ON ESTIMATE
PROJECT: - The Detailed Estimate for construction of new (under construction) Residential Building.

Site: - At land survey No. – 128/3

Owner: - SHRIMATI SAVITRI SHUKLA W/O SHRI ANAND LAL SHUKLA

Address.- MAUZA SONAURA CHECK UTAILI WARD NO.-22 TEHSIL RAGHURAJ NAGAR DISTT. SATNA (M.P.)

SPECIFICATIONS: - All works shall be strictly as per detailed estimate of S.O.R. of M.P. P.W.D. for building works in
force from 1st Aug. 2014, Issued by Project Director, M.P. P.W.D. BHOPAL (M.P.)

PLOT TOTAL AREA:-2120SQFT.

CONSTRUCTION AREA – GROUND FLOOR B/T AREA-930SQFT

Type of construction: - R.C.C. framework type.

Rates: - The rates area adopted as per S.O.R. of M.P. P.W.D. in force from 1st Aug. 2014. Issued By Project Director. M.P.
P.W.D. BHOPAL. M.P.

ESTIMATED COST: - As per enclosed Abstract and Detailed Estimate

The cost of ground floor complete building work -3384218.10

Digitally Signed by
Total amount- 3384218.10Sukhendra Singh
Date-11-01-2024 12:40:32
AMOUNT IN WORDS- THIRTY THREE LAKHS EIGHTY FOUR THOUSAND TWO HUNDRED EIGHTEEN
RUPEES ONLY.

…………………………………………………………………………………………………………

Continue……
 ER. SUKHENDRA SINGH
Add.- Ara Residency aayusman Hospital Road
Distt. Satna (m.p.)
Reg. for Mob.-+919993339807
Valuer, TNCP, MC Email.- S.sukhendra@yahoo.com
Architects, Civil Engineers,valuers & Vastu Consultants

Detailed Estimate for the Construction of a Residential Building

Ref. 2023-24/OA/06 Date. 11/01/2024
FLOOR LEVEL- GROUND FLOOR,

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 10 1.2 1.2 1.8 25.92
Column C1 12 1.2 1.2 1.2 20.736
Longs walls (Boundry) 3 1.2 0.6 1 2.16
cross wall (Boundry) 3 4.47 0.6 1 8.046
Cross wall (Building) 3 4.47 0.6 1 8.046
Short wall (Building 2 2.92 0.6 1 3.504
Total in cum 68.412 131 8961.972
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 12 1.8 1.8 0.15 5.832
2 Longs walls (Boundry) 3 1.2 1.2 0.15 0.648
cross wall (Boundry) 3 1.2 0.6 0.15 0.324
Long wall (Building) 3 1.2 0.6 0.15 0.324
Cross wall (Building 3 4.47 0.6 0.15 1.2069
in under floor 3 2.92 0.6 0.15 0.7884
1 7.52 7.87 0.15 8.87736
Total in cum. 18.0007 3258 73761
Digitally Signed by
Sukhendra Singh
Date-11-01-2024 12:40:32

Page 1
 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) 3 1.2 0.6 0.3 0.648
cross wall (Boundry) 3 4.47 0.6 0.3 2.4138
Long wall (Building) 3 4.47 0.6 0.3 2.4138
Cross wall (Building 3 2.92 0.6 0.3 1.5768
Total in cum. 7.0524 3647 25720.1
course Rubble masonery (second short) with hard stone in
7.71 P-
foundation and plinth in cement mortar 1:6 (1cement,
95
6sand)
Longs walls (Boundry) 3 1.4 0.6 0.3 0.756
4 cross wall (Boundry) 2 2.82 0.6 0.3 1.0152
Long wall (Building) 3 2.82 0.6 0.3 1.5228
Cross wall (Building 2 2.98 0.6 0.3 1.0728
Total in cum. 4.3668 3842 16777.25
filling from available excavatted stuff (Excludding rock)in
trenches plinth,sides, of foundationetc. In layers not
2.25 p-
5 exeeding 20cm. Depth consolidating depositted layers by
25
ramming and wattering with a lead upto 50 M. and lift
upto 1.5M
Total 102.13 72 7353.36
Supplying and filling in plinth with cruser stone
2.27 P- dust\course sand under floor including watering ramming
25 consolidating in layers not exceeding 20 cm in depth
6
dressing complete
NET area. 1 11.5 7.87 0.15 13.5994
Total in Sqm. 13.5994 672 9138.77
Supplying and filling in plinth with hard muram\hard
2.28 P-
copra under floor including watering ramming
25
7 consolidating dressing complete
NET area. 1 11.5 7.87 0.76
Total in Sqm. 68.9034 471 32453.51
BRICK work with well brunt open bhatta bricks crushing
6.6.2
strength not less than 25kg\Sqcm and water absorption not
P-80
more than 20% in superstructure in cement mortar 1:6
Cross walls boundary 2 7.15 0.23 1.8 5.9202
Long walls boundary 2 5.54 0.23 1.8 4.58712
Cross walls (building ) 3 7.15 0.23 3.35 16.5272
Long walls (building) 3 6.8 0.23 3.35 15.7182
42.7527
8
Less Deduction for opening gate G- 1 3.36 0.23 1.8 1.39104
Less deduction for opening door-D- 3 1 0.23 2.4 1.656
Less deduction for opening doors D1 1 0.9 0.23 2.4 0.4968
Less deduction for opening doors D2 4 0.9 0.23 2.4 1.9872
Digitally Signed by
Sukhendra Singh
Date-11-01-2024 12:40:32

Page 2
 DETAILS OF MEASUREMENTS
Sr. Item Sub-head Item
No. No. perticulars Rate Amount
Nos. L. B. H. Qty.
(Rs.) (Rs.)
Less deduction for opening windows-W- 4 1.8 0.23 1 1.656
Less deduction for opening windows W1 3 1.8 0.23 1 1.242
Less deduction for opening ventilators-V- 12 1 0.23 0.6 1.656
10.085
Net in Cum 32.6677 4350 142104.5
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
Door D 3 1 0.15 0.12 0.054
9
Door D1 1 0.9 0.15 0.12 0.0162
Door D2 4 0.9 0.15 0.12 0.0648
Windows W 3 1.8 0.15 0.12 0.0972
Windows W1 3 1.8 0.15 0.12 0.0972
Ventilators 12 1 0.33 0.25 0.99
Total in Cum 1.3194 71308 94083.78
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 P- wood and wall matched commercial 3ply veneering with
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
steel butt hinges with necessary screws.
10
Door D 3 1 1 3
Door D1 1 0.9 1 0.9
Door D2 4 0.9 1 3.6
Windows W 4 1.8 0.15 0.12 1.08
Windows W1 3 1.8 1 5.4
Ventilators 12 1 0.6 7.2
Total in sqm. 21.18 2237 47379.66
Providing and layers in position specified grade of
reinforced cement concrete (with 20mm nominal size
5.1 p-
graded stone aggregate ) excluding the cost of centering
62
and shuttering all work up to plinth level 5.1.1)m:20
nominal mix
Column footings C 10 1.8 1.8 0.45 14.58
11 Column footing C1 12 1.2 1.2 0.45 7.776
Column up to plinth beam 16 0.3 0.6 3.35 9.648
Plinth beams long wall side boundary 2 5.54 0.45 0.23 1.14678
Plinth beams cross wall side boundary 2 7.15 0.45 0.23 1.48005
Plinth beams short wall side building 3 7.15 0.45 0.23 2.22008
plinth beams long wall side building 3 6.8 0.45 0.23 2.1114
Total in cum 38.9623 5091 198357.1
Digitally Signed by
Sukhendra Singh
Date-11-01-2024 12:40:32

Page 3
 DETAILS OF MEASUREMENTS
Sr. Item Sub-head Item
No. No. perticulars Rate Amount
Nos. L. B. H. Qty.
(Rs.) (Rs.)
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 10 1.06 2 21.2
12 Building columns 12 0.91 2 21.84
plinth beams long wall side 2 5.54 1.15 12.742
plinth beams short wall side 2 7.15 1.15 16.445
plinth beams short wall side 3 7.15 1.15 24.6675
plinth beams long wall side 3 6.8 1.15 23.46
Total in sqm 120.355 174 20941.68
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 10 0.3 0.6 3.35 6.03
Columns above plinth level 12 0.3 0.6 3.35 7.236
Door level lintels 8 8.07 0.23 0.15 2.22732
chajjas 2 8.07 0.6 0.33 3.19572
Total in cum 18.689 5284 98752.89
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= 28.2 0.02 7850 3322
19.35cumX1.5/100xX7850kg= 16.1 0.02 7850 2531
5852.57 62.9 368126.5
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 situ
P-21
) lintels beams girders bressumersandcantilivers columns
pillers posts and struts walls in superstructures
15 Building columns 10 2.46 3.35 82.41
Building columns 12 0.92 1.8 19.872
Lintels short wall side on door level 3 8.07 0.15 3.6315
Chajjas long wall side on door level 3 8.07 0.7 16.947
sides of chajjas 2 8.07 0.33 5.3262
Total in sqm. 128.187 264 33841.29
Cement concrete flooring 1:2:4 (1cement 2sand
4aggregate 12.5mm nominal size) finished with floating
11.1.1
16 coat of neat cement cost of glass strip of 40mmx4mm for
P-174
panels in flooring not exceeding 2.0 sqm area 40mm thick
with 20mm nominal size stone aggregate.
2 37.5 27.9
Total in SqM. 2091.36 270 564668.5
Digitally Signed by
Sukhendra Singh
Date-11-01-2024 12:40:32

Page 4
 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 less
than 0.08% and confirming to IS:15622 of approved make
1.53.2
in all columns and shades laid on 20mm thick cement
P-181
mortars 1;4 (1 cement ;4 sand ) including grouting the
joints with white cement and matching pigments etc
complete. size of tile 600x600x9-10mm
17 Bedroom 4 3.8 2.58 39.216
Kitchen 1 2.02 2.58 5.2116
living area 1 4.83 7.87 38.0121
dinning area 1 4.5 7 31.5
bathroom 2 2.43 1.42 6.9012
Store 1 4.58 2.43 11.1294
Balcony 1 1 7 7
Total in sqmt 138.97 894 124239.4
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 chart
18 16.1
/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
16.1.1 all types of soil
16.1.1.
150mm dia 21 413 8673
2
19 16.1.2 Rocky strata including boulders
16.1.2.
150mm dai 61 625 38125
21
13.1.2 12mm cement plastering in cement mortar 1:6(1 cement :6
P-214 sand )
Inner walls long side boundary 2 5.8 1.8 20.88
Inner walls short wall boundary 2 7.87 1.8 28.332
Inner walls long side building 3 7.87 3.35 79.0935
Inner walls short wall building 3 7.87 3.35 79.0935
Total 207.399
20 Less deduction for opening of doors G 1 4.8 1.8 8.64
Less deduction for opening doors D 3 1 0.23 2.4 7.2
Less deduction for opening doors D1 1 0.9 0.23 2.4 2.16
Less deduction for opening doors D2 4 0.9 0.23 2.4 8.64
Less deduction for opening windows W 3 1.8 0.23 1 5.4
Less deduction for opening windows W1 3 1.8 0.23 1 5.4
Less deduction for opening ventilators V 12 1 0.23 0.6 7.2
Total 44.64
Total in Sqm 162.759 110 17903.49
Digitally Signed by
Sukhendra Singh
Date-11-01-2024 12:40:32

Page 5
 DETAILS OF MEASUREMENTS
Sr. Item Sub-head Item
No. No. perticulars Rate Amount
Nos. L. B. H. Qty.
(Rs.) (Rs.)
13.2.2 15mm cement plster on rough side of single or half brick
P-214 wall in cement mortar 1:6 (1 cemrnt :6 sand )
Outer walls front and back 2 8.07 1.8 29.052
21 Outer walls front and back 2 6 1.8 21.6
Outer walls front and bck 2 8.07 1.8 29.052
Outer walls front and back 2 7.72 3.35 51.724
Total In sqm 131.428 128 16822.78
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 "V"groove in size of
22 22.22 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 82 465 38130
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. 290.38 60 17422.8
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,. 240.38 48 11538.24
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. 77.33 53 4098.49
Total Amount 2019375
Add 9% extra for Sanitation and water supply fittings charges 181743.8
Add 6% extra for Electrification charges 121162.5
Add 5% extra for Supervision and consultancy charges 100968.8
Add 5% extra for builder profit with gst 100968.8
Add extra for SS railing, tough glass, cnc jali in elevation 108500
Add extra for ms pipe designer gate 28500
Add extra for false ceiling 138500
Add extra for modular kitchen 198000
Add extra for tower and parapit wall 198500
Add extra for grenite and stone work 188000
SAY 3384218.1
THIRTY THREE LAKHS EIGHTY FOUR THOUSANDS TWO HUNDRED EIGHTEEN 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
Digitally Signed by
Sukhendra Singh
Date-11-01-2024 12:40:32

Page 6