ESTIMATE

DETAILED ESTIMATE FOR CONSTRUCTION OF BUILDING AT PLOT NO. 54 , SHANTI NAGAR,

NEEMUCH (M.P.)
OWNER- SH OMPRAKASH S/O SH. BHAGWANLAL JI CHOUCHAN
Estimate is based on rates as per P.W.D. CSR 01-08-2014 Bhopal (MP)
S.No. Particulars No L B H/D Qty. Unit Rate Rs. Amount Rs.
1 Excavation in all types of soils
for all types of foundations
and drains including disposal.
1 4.73 0.75 0.75 2.66
1 7.23 0.75 0.75 4.07
2 10.06 0.75 0.75 11.32
1 5.10 0.75 0.75 2.87
1 6.47 0.75 0.75 3.64
2 3.05 0.75 0.75 3.43
1 2.10 0.75 0.75 1.18
27.98 cu.m 107.00 2,994
2 Providing and laying
mechanically in position mixed
cement concrete with crushed
stone aggregate excluding the
cost of centering and
shuttering Grade M-15
1 4.73 0.75 0.15 0.53
1 7.23 0.75 0.15 0.81
2 10.06 0.75 0.15 2.26
1 5.10 0.75 0.15 0.57
1 6.47 0.75 0.15 0.73
2 3.05 0.75 0.15 0.69
1 2.10 0.75 0.15 0.24
5.60 cu.m 3871.00 21,666
3 Random rubble masonary
with hard stone in foundation
and plinth in Cement & Mortar
1:6 including levelling up with
cement concrete 1:6:12 at
plinth level
Step I 1 4.73 0.30 0.60 0.85
1 7.23 0.30 0.60 1.30
2 10.06 0.30 0.60 3.62
1 5.10 0.30 0.60 0.92
1 6.47 0.30 0.60 1.16
2 3.05 0.30 0.60 1.10
1 2.10 0.30 0.60 0.38
Step II 1 4.73 0.30 0.40 0.57
1 7.23 0.30 0.40 0.87
2 10.06 0.30 0.40 2.41
1 5.10 0.30 0.40 0.61
1 6.47 0.30 0.40 0.78
2 3.05 0.30 0.40 0.73
1 2.10 0.30 0.40 0.25
Step III 1 4.73 0.20 0.80 0.76
1 7.23 0.20 0.80 1.16
2 10.06 0.20 0.80 3.22
1 5.10 0.20 0.80 0.82
1 6.47 0.20 0.80 1.04

Page 1
 ESTIMATE

S.No. Particulars No L B H/D Qty. Unit Rate Rs. Amount Rs.

2 3.05 0.20 0.80 0.98
1 2.10 0.20 0.80 0.34
23.52 cu.m 3147.00 74,002
4 Providing and laying damp
proof course 50mm thick with
concrete designation M-15
with 20mm nominal size
graded stone aggregate
mechanically mixed including
frame work.
1 4.73 0.15 0.71
1 7.23 0.15 1.08
2 10.06 0.15 3.02
1 5.10 0.15 0.77
1 6.47 0.15 0.97
2 3.05 0.15 0.92
1 2.10 0.15 0.32
7.78 sq.m 247.00 1,921
5 Brick work with well burnt
open bhatta crushing strength
not less than 20 kg/sq.cm and
water abosption not more
than 25% in super structure
C.M 1:6 Ground Floor 1 7.23 0.20 1.50 2.17
2 3.05 0.20 1.50 1.83
2 1.50 0.20 1.50 0.90
1 4.73 0.20 1.50 1.42
2 5.51 0.20 3.05 6.72
1 5.10 0.20 3.05 3.11
1 6.47 0.20 3.05 3.95
2 3.06 0.20 3.05 3.73
1 2.10 0.20 3.05 1.28
First Floor 2 5.51 0.20 3.05 6.72
1 5.10 0.20 3.05 3.11
1 6.47 0.20 3.05 3.95
2 3.06 0.20 3.05 3.73
1 2.10 0.20 3.05 1.28
1 1.20 0.20 3.05 0.73
PARPET WALL 2 5.51 0.20 1.05 2.31
1 5.10 0.20 1.05 1.07
1 6.47 0.20 1.05 1.36
ATTA 2 3.10 0.20 2.10 2.60
2 2.00 0.20 2.10 1.68
53.67
Deduction
Doors 3 1.00 0.20 2.10 1.26
2 0.75 0.20 2.10 0.63
Windows 4 1.20 0.20 1.20 1.15
3.04
50.62 cu.m 3365.00 170,350

Page 2
 ESTIMATE

S.No. Particulars No L B H/D Qty. Unit Rate Rs. Amount Rs.

6 Providing and laying
mechanically mixed
revinforced cement concrete
excluding centering,
shuttering and reinforcement
in foundations, plinth and in
super structure up to a height
of 4m above plinth level M-20
2.00 5.78 5.51 0.15 9.55
9.55 cu.m 3842.00 36,708
7 Providing and fixing form
work including centering,
shuttering, staging, propping,
bracing etc., complete and incl.
its removal up to a heigh of 4m
above plinth level.
2 5.78 5.51 63.70
4 5.78 0.20 4.62
4 5.51 0.20 4.41
72.73 sq.m 210.00 15,273
8 Hard drawn steel bars for RCC
work
9.55 78.50 1.00 100.00 749.68
749.68 kg 54.00 40,482
9 20mm thick cement plaster
where necessary under layer
of 12mm and top layer of 8mm
i.e. C.M 1:4
Ground Floor 2 7.23 1.50 21.69
4 3.05 1.50 18.30
4 1.50 1.50 9.00
2 4.73 1.50 14.19
4 5.51 3.05 67.22
2 5.10 3.05 31.11
2 6.47 3.05 39.47
4 3.06 3.05 37.33
2 2.10 3.05 12.81
First Floor 4 5.51 3.05 67.22
2 5.10 3.05 31.11
2 6.47 3.05 39.47
4 3.06 3.05 37.33
2 2.10 3.05 12.81
2 1.20 3.05 7.32
PARPET WALL 4 5.51 1.05 23.14
2 5.10 1.05 10.71
2 6.47 1.05 13.59
ATTA 4 3.10 2.10 26.04
4 2.00 2.10 16.80
Ceiling 2 3.05 3.05 18.61
2 1.50 2.05 6.15
2 2.95 2.90 17.11
2 3.00 2.00 12.00
590.53

Page 3
 ESTIMATE

S.No. Particulars No L B H/D Qty. Unit Rate Rs. Amount Rs.

Deduction
Doors 3 1.00 2.10 6.30
2 0.75 2.10 3.15
Windows 4 1.20 1.20 5.76
15.21
575.32 sq.m 90.00 51,778
10 Providing and laying vitrified
tiles in floor with different
sizes, with water absorption
less than 0.08% and
conforming to IS 15622, of
approved brand and
manudacturer in all colors and
shade, laid with cement based
high polymer modified quick
set tile adhesive (water based)
conforming to IS: 15477, in
average 6mm thickness,
including grouting of joints
(payment for grouting of joints
to be made seperately), size of
tiles 600 x 600 x 9-10mm
2 3.05 3.05 18.61
2 1.50 2.05 6.15
2 2.95 2.90 17.11
2 3.00 2.00 12.00
1 3.05 6.75 20.59
1 1.50 4.90 7.35
81.80 sq.m 783.00 64,051
11 Providing wood work in
frames of doors, windows,
clerestory windows and other
frames, wrought framed and
fixed in position. Sal wood.
Doors 3 5.90 0.10 0.08 0.14
2 3.00 0.10 0.08 0.05
Windows 4 5.40 0.10 0.08 0.17
0.36 cu.m 45721.00 16,569
12 Providing and fixing 35mm
thickness panelled, glazed or
panelled and glzed shutters for
doors, windows, clerestory
windows i.e. M.S. but hings and
necessary screws. Sal wood.

Doors 3 1.00 2.00 6.00

2 0.55 2.00 2.20
Windows 4 1.00 1.00 4.00
12.20 sq.m 1842.00 22,472

Page 4
 ESTIMATE

S.No. Particulars No L B H/D Qty. Unit Rate Rs. Amount Rs.

13 Painting with synthetic enamel
paint on new work over & incl.
under coat of suitable shade
with priming coat to give an
even shade.
Qty. As per S.No. 9 575.32
575.32 sq.m 75.00 43,149
14 Iron work for main gate and
window grills
Window grills 2 40 80.00
80.00 kg 54.80 4,384

TOTAL 565,800
ADD
Sanatary fitting charges 5% 62237.99
Electrical fitting charges 7% 73553.98
701,592
GRAND TOTAL 701,592
(RUPEES SEVEN LAKHS ONE THOUSAND FIVE HUNDRED NINTY TWO ONLY)

Page 5