Detail Estimate for Construction of the Proposed Residential Building of
A JAGANNATH PATRA, OVER PLOT NO-1036/2861, KHATA NO-538/1823, DUPLEX NO-18, MOUZA-PRADHAN
SAHI, PS-AIR FIELD & NO-41, TS-JATNI, DIST-KHURDA.
GROUND FLOOR AREA (988 SQ FT) , FIRST FLOOR AREA (1014 SQ FT) & HEAD ROOM (121 SQ. FT.)
Sl. Name of the item. Unit No. L B H Quantity.
No. in Ft. in Ft. in Ft.
1 E/W in excavation in foundation
and plinth within initial lead and
lift including dressing and levelling
in bed etc. complete.
Column 100 Cum 14 5.00 5.00 5.00 1750.00
Under Tie Beam Longwall 1 150.00 1.50 0.75 168.75
Short Wall 1 120.00 1.50 0.75 135.00
2053.75 Cft. Or
58.12 Cum
2 Cement Concrete(1:4:8) using
4cm size h.g.metal including cost of
labour and materials etc. complete.
Column 1 Cum 14 5.00 5.00 0.50 175.00
Under flooring
Bedroom 1 13.50 11.41 0.33 50.83
Dinning 1 10.66 9.91 0.33 34.86
Kitchen 1 13.50 6.50 0.33 28.96
Toilet 1 4.58 3.75 0.33 5.67
Stair - 1 9.00 6.75 0.33 20.05
Living 1 9.00 9.50 0.33 28.22
Guestroom 1 9.41 8.41 0.33 26.12
Puja 1 6.33 6.08 0.33 12.70
Toilet 1 4.58 3.75 0.33 5.67
Bedroom 1 12.00 8.00 0.33 31.68
Drawing 1 10.33 7.16 0.33 24.41
444.15 Cft. Or
12.57 Cum
3 Sand filling in foundation and plinth
using coarse sand including watering
and compaction etc.complete.
Bedroom 1 Cum 1 13.50 11.41 2.00 308.07
Dinning 1 10.66 9.91 2.00 211.28
Kitchen 1 13.50 6.50 2.00 175.50
Toilet 1 4.58 3.75 2.00 34.35
Stair - 1 9.00 6.75 2.00 121.50
Living 1 9.00 9.50 2.00 171.00
Guestroom 1 9.41 8.41 2.00 158.28
Puja 1 6.33 6.08 2.00 76.97
Toilet 1 4.58 3.75 2.00 34.35
Bedroom 1 12.00 8.00 2.00 192.00
Drawing 1 10.33 7.16 2.00 147.93
1291.30 Sft.or
36.54 Cum
4 K.B. Brick masonary in CM(1:6)
using 1st. class brick in foundation &
plinth including cost of labour and
all materials etc. complete
Ground Column 1 Cu.m 56 0.83 0.41 3.00 57.17
56 0.83 0.41 3.00 57.17
2 300.00 0.83 0.25 124.50
2 240.00 0.83 0.25 99.60
338.44 Cft. Or
9.58 Cum
5 K.B. Brick masonry in CM(1:6)
using 1st. class brick in
superstructure. 1 Cu.m
Ground Floor
Longwall & Shortwall 1 150.00 0.83 10.50 1307.25
1 120.00 0.83 10.50 1045.80
2353.05 Cft.
Deduction
Column 14 0.83 0.83 10.17 98.09
Lintel 1 270.00 0.83 0.5 112.05
Roof Beam 1 270.00 0.83 0.83 186.00
Doors-D- 3 3.50 7.00 0.83 61.01
Doors-D1- 2 3.00 7.00 0.83 34.86
Doors-D2- 1 2.50 7.00 0.83 14.53
Windows-W 4 4.50 4.50 0.83 67.23
Windows-W-2 1 4.00 4.50 0.83 14.94
588.70 Cft.
Net 1764.35 Cft. Or
49.93 Cum
First Floor
Longwall & Shortwall 1 150.00 0.83 10.50 1307.25
1 120.00 0.83 10.50 1045.80
Head Room 2 11.00 0.83 8.00 146.08
2 6.00 0.83 8.00 79.68
Parapet 1 236.00 0.83 3.00 587.64
3166.45 Cft.
Deduction
Column 14 0.83 0.83 10.17 98.09
Lintel 1 270.00 0.83 0.5 112.05
Roof Beam 1 270.00 0.83 0.83 186.00
Doors-D- 0 3.00 7.00 0.83 0.00
Doors-D1- 4 2.50 7.00 0.83 58.10
Doors-D2- 0 2.50 7.00 0.83 0.00
Windows-W 8 4.50 4.50 0.83 134.46
Windows-W-2 0 4.00 4.50 0.83 0.00
588.70 Cft.
Net 2577.75 Cft. Or
72.95 Cum
6 Cement Concret(1:1.5:3) using 12mm
chips size for R C C work including
hoisting and laying etc complet
Ground Floor
Lintel 1 270.00 0.83 0.5 112.05
Chajja
Windows-W 5 4.50 7.00 1.00 157.50
Roof Slab 1 51.00 21.00 0.42 449.82
1 0.00 0.00 0.42 0.00
Roof Beam 1 270.00 0.83 0.83 186.00
Tie & Plinth Beam 1 270.00 1.25 0.83 280.13
Stair
Landing 1 7.00 2.50 0.42 7.35
Steps 17 2.50 0.50 0.42 8.93
17 2.50 0.83 0.42 14.82
Column
14 4.50 4.50 0.75 212.63
1429.21 Cft.
40.45 Cum
First Floor
Lintel 1 270.00 0.83 0.50 112.05
Chajja
Windows-W 8 4.50 2.00 0.16 11.52
Roof Slab 1 51.00 21.00 0.42 449.82
1 0.00 0.00 0.42 0.00
Roof Beam 1 270.00 0.83 0.83 186.00
Stair
Landing 1 7.00 2.50 0.42 7.35
Steps 17 2.50 0.50 0.42 8.93
17 2.50 0.83 0.42 14.82
Column
14 0.83 0.83 10.50 101.27
891.75 Cft.
25.24 Cum
7 Rigid smooth cetering and
shuttering for RCC work
(i)Lintels.
Ground Floor
Lintel 1 270.00 1.00 270.00
Doors-D- 3 3.50 0.83 8.72
Doors-D1- 2 3.00 0.83 4.98
Doors-D2- 1 2.50 0.83 2.08
Windows-W 8 4.50 0.83 29.88
Windows-W-2 0 4.00 0.83 0.00
315.65 Sft or
29.32 Sqm.
First Floor
Lintel 1 270.00 1.00 270.00
Doors-D- 4 3.00 0.83 9.96
Doors-D1- 1 2.50 0.83 2.08
Doors-D2- 0 2.50 0.83 0.00
Windows-W 8 4.50 0.83 29.88
Windows-W-2 0 4.00 0.83 0.00
311.92 Sft or
28.98 Sqm.
(ii)Chajja
Ground Floor
Windows-W-1 4 4.50 1.50 27.00
Windows-W-2 1 4.00 2.50 10.00
37.00 Sft or
3.44 Sqm.
First Floor
Windows-W-1 8 4.50 1.50 54.00
Windows-W-2 0 4.00 2.50 0.00
54.00 Sft or
5.02 Sqm.
(iii)Roof Slab
Ground Floor
Bedroom 1 13.50 11.41 154.04
Dinning 1 10.66 9.91 105.64
Kitchen 1 13.50 6.50 87.75
Toilet 1 4.58 3.75 17.18
Stair - 1 9.00 6.75 60.75
Living 1 9.00 9.50 85.50
Guestroom 1 9.41 8.41 79.14
Puja 1 6.33 6.08 38.49
Toilet 1 4.58 3.75 17.18
Bedroom 1 12.00 8.00 96.00
Drawing 1 10.33 7.16 73.96
645.65 Sft or
59.98 Sqm.
First Floor
Bedroom 1 13.50 11.41 154.04
Dining 1 10.66 9.91 105.64
Drawing/Living 1 13.50 6.50 87.75
Toilet 1 4.58 3.75 17.18
Stair - 1 9.00 6.75 60.75
Living 1 9.00 9.50 85.50
Guestroom 1 9.41 8.41 79.14
Puja 1 6.33 6.08 38.49
Toilet 1 4.58 3.75 17.18
Bedroom 1 12.00 8.00 96.00
Drawing 1 10.33 7.16 73.96
628.48 Sft or
58.39 Sqm.
(iv)Stair
Ground Floor
Landing 1 7.00 2.50 17.50
Flight 17 2.50 0.50 21.25
Steps 17 2.50 0.83 35.28
74.03 Sft or
6.88 Sqm.
First Floor
Landing 1 7.00 2.50 17.50
Flight 17 2.50 0.50 21.25
Steps 17 2.50 0.83 35.28
74.03 Sft or
6.88 Sqm.
(v)Column
Ground Floor 56 0.83 10.50 488.04 Sft or
45.34 Sqm.
First Floor 56 0.83 10.50 488.04 Sft or
45.34 Sqm.
(vi)Roof Beam
Ground Floor 2 270.00 0.83 448.20 Sft or
41.64 Sqm.
First Floor 2 270.00 0.83 448.20 Sft or
41.64 Sqm.
8 Marble flooring with cement proportion
1:4 using 20mm size marble slab of
approved quality from approved quarry.
Ground Floor
Bedroom 1 13.50 11.41 154.04
Dinning 1 10.66 9.91 105.64
Kitchen 1 13.50 6.50 87.75
Toilet 1 4.58 3.75 17.18
Stair - 1 9.00 6.75 60.75
Living 1 9.00 9.50 85.50
Guestroom 1 9.41 8.41 79.14
Puja 1 6.33 6.08 38.49
Toilet 1 4.58 3.75 17.18
Bedroom 1 12.00 8.00 96.00
Drawing 1 10.33 7.16 73.96
589.99 Sft.or
54.81 Sqm
First Floor
Bedroom 1 13.50 11.41 154.04
Dining 1 10.66 9.91 105.64
Drawing/Living 1 13.50 6.50 87.75
Toilet 1 4.58 3.75 17.18
Stair - 1 9.00 6.75 60.75
Living 1 9.00 9.50 85.50
Guestroom 1 9.41 8.41 79.14
Puja 1 6.33 6.08 38.49
Toilet 1 4.58 3.75 17.18
Bedroom 1 12.00 8.00 96.00
Drawing 1 10.33 7.16 73.96
628.48 Sft.or
58.39 Sqm
9 Dressed seasoned salwood
choukaths in doors and windows
Ground Floor
Door
Doors-D- 3 3.50 0.33 0.25 0.87
6 7.00 0.33 0.25 3.47
Doors-D1- 2 3.00 0.33 0.25 0.50
4 7.00 0.33 0.25 2.31
Doors-D2- 1 2.50 0.33 0.25 0.21
2 7.00 0.33 0.25 1.16
Windows
Windows-W 5 4.50 0.33 0.25 1.86
10 4.50 0.33 0.25 3.71
0.40 Cum
First Floor
Door
Doors-D- 4 3.00 0.33 0.25 0.99
12 7.00 0.33 0.25 6.93
Doors-D1- 1 2.50 0.33 0.25 0.21
2 7.00 0.33 0.25 1.16
Doors-D2- 0 2.50 0.33 0.25 0.00
0 7.00 0.33 0.25 0.00
Windows
Windows-W- 8 4.50 0.33 0.25 3.00
16 4.50 0.33 0.25 6.00
Windows-W-2 0 5.00 0.33 0.25 0.00
0 4.50 0.33 0.25 0.00
18.28 Cft.or
0.52 Cum
10 32mm thick local piasalwood
pannelled shutters of doors and
windows including fitting & fixing.
Ground Floor
Doors-D- 3 2.96 6.71 59.57
Doors-D1- 2 2.46 6.71 33.01
Doors-D2- 1 1.96 6.71 13.15
Windows
Windows-W- 4 3.96 4.21 66.63
Windows-W 1 3.46 4.21 14.56
1Sq.m 186.92 Sft.or
17.36 Sqm.
First Floor
Doors-D- 4 2.46 6.71 66.03
Doors-D2- 1 1.96 6.71 13.15
Doors-D3- 0 1.96 6.71 0.00
Windows
Windows-W- 8 3.96 4.21 133.32
Windows-W 0 3.46 4.21 0.00
1Sq.m 212.49 Sft.or
19.74 Sqm.
11 Painting two coats with any
approved paint to new wood work
over one coat of primer etc complete
Ground Floor
Doors-D- 3 3.50 7.00 2.25 165.38
Doors-D1- 2 3.00 7.00 2.25 94.50
Doors-D2- 1 2.50 7.00 2.25 39.38
Windows-W- 4 4.50 4.50 2.25 182.25
Windows-W- 1 4.00 4.50 2.25 40.50
1Sq.m 522.00 Sft.or
48.49 Sqm.
First Floor
Doors-D- 4 3.00 7.00 2.25 189.00
Doors-D1- 1 2.50 7.00 2.25 39.38
Doors-D2- 0 2.50 7.00 2.25 0.00
Windows-W- 8 4.50 4.50 2.25 364.50
Windows-W 0 4.00 4.50 2.25 0.00
1Sq.m 592.88 Sft.or
55.08 Sqm.
12 Painting to coats with any
approved paint to Grill work or
iron work over one coat of primer.
Ground Floor
Stair door 1 3.50 7.00 2.75 67.38
Windows-W 4 4.50 4.50 2.75 222.75
Windows-W-2 1 4.00 4.50 2.75 49.50
1Sq.m 339.63 Sft.or
31.55 Sqm.
First Floor
Stair door 1 3.50 7.00 2.75 67.38
Windows-W 8 4.50 4.50 2.75 445.50
0 4.00 4.50 2.75 0.00
1Sq.m 512.88 Sft.or
47.65 Sqm.
13 Cost of M.S.Rod in R.C.C. work
Including bending, binding and
tying the grill etc. complete.
Ground Floor 1Qtl. 43.25 Qtl.
First Floor 1Qtl. 58.26 Qtl.
14 16mm thick cement plaster in
CM(1:6)'over brickwork
Ground Floor
Outside
Left side 1 50.00 10.50 525.00
Right side 1 50.00 10.50 525.00
Back 1 20.00 10.50 210.00
Front 1 20.00 10.50 210.00
Head room 2 9.00 10.50 189.00
2 6.75 10.50 141.75
1800.75 Sft.
167.29 Sqm.
Inside.
Bedroom 2 13.50 10.50 283.50
2 11.41 10.50 239.61
Dinning 2 10.66 10.50 223.86
2 9.91 10.50 208.11
Kitchen 2 13.50 10.50 283.50
2 6.50 10.50 136.50
Toilet 2 4.58 10.50 96.18
2 3.75 10.50 78.75
Stair 2 9.00 10.50 189.00
2 6.75 10.50 141.75
Living 2 9.00 10.50 189.00
2 9.50 10.50 199.50
Guestroom 2 9.41 10.50 197.61
2 8.41 10.50 176.61
Puja 2 6.33 10.50 132.93
2 6.08 10.50 127.68
Toilet 2 4.58 10.50 96.18
2 3.75 10.50 78.75
Bedroom 2 12.00 10.50 252.00
2 8.00 10.50 168.00
Drawing 2 10.33 10.50 216.93
2 7.16 10.50 150.36
2904.09 Sft
Ceiling
Bedroom 1 13.50 11.41 154.04
Dinning 1 10.66 9.91 105.64
Kitchen 1 13.50 6.50 87.75
Toilet 1 4.58 3.75 17.18
Stair - 1 9.00 6.75 60.75
Living 1 9.00 9.50 85.50
Guestroom 1 9.41 8.41 79.14
Puja 1 6.33 6.08 38.49
Toilet 1 4.58 3.75 17.18
Bedroom 1 12.00 8.00 96.00
Drawing 1 10.33 7.16 73.96
645.65 Sft
Deduction
Doors-D- 3 3.50 7.00 73.50
Doors-D1- 2 3.00 7.00 42.00
Doors-D2- 1 2.50 7.00 17.50
Windows-W 4 4.50 4.50 81.00
Windows-W-2 1 4.00 4.50 18.00
(-) 232.00
Net 3317.74 Sft.or
1Sq.m 308.22 Sqm.
Total 475.51 Sqm.
First Floor
Outside
Left side 1 50.00 10.50 525.00
Right side 1 50.00 10.50 525.00
Back 1 20.00 10.50 210.00
Front 1 20.00 10.50 210.00
Head Room 2 9.00 8.00 144.00
2 6.75 8.00 108.00
Parapet 2 236.00 3.00 1416.00
3138.00 sft
Deduct
Doors-D- 4 3.00 7.00 84.00
Doors-D1- 1 2.50 7.00 17.50
Doors-D2- 0 2.50 7.00 0.00
Windows-W1 8 4.50 4.50 162.00
1Sq.m (-) 263.50 sft
3401.50 Sft.or
316.00 Sqm.
Inside.
Bedroom 2 13.50 10.50 283.50
2 11.41 10.50 239.61
Dining 2 10.66 10.50 223.86
2 9.91 10.50 208.11
Kitchen 2 13.50 10.50 283.50
2 6.50 10.50 136.50
Toilet 2 4.58 10.50 96.18
2 3.75 10.50 78.75
Stair 2 9.00 10.50 189.00
2 6.75 10.50 141.75
Living 2 9.00 10.50 189.00
2 9.50 10.50 199.50
Guestroom 2 9.41 10.50 197.61
2 8.41 10.50 176.61
Puja 2 6.33 10.50 132.93
2 6.08 10.50 127.68
Toilet 2 4.58 10.50 96.18
2 3.75 10.50 78.75
Bedroom 2 12.00 10.50 252.00
2 8.00 10.50 168.00
Drawing 2 10.33 10.50 216.93
2 7.16 10.50 150.36
2643.48
Ceiling
Bedroom 1 13.50 11.41 154.04
Dining 1 10.66 9.91 105.64
Drawing/Living 1 13.50 6.50 87.75
Toilet 1 4.58 3.75 17.18
Stair - 1 9.00 6.75 60.75
Living 1 9.00 9.50 85.50
Guestroom 1 9.41 8.41 79.14
Puja 1 6.33 6.08 38.49
Toilet 1 4.58 3.75 17.18
Bedroom 1 12.00 8.00 96.00
Drawing 1 10.33 7.16 73.96
628.48 Sft
Deduction
Doors-D- 4 3.00 7.00 84.00
Doors-D1- 1 2.50 7.00 17.50
Doors-D2- 0 2.50 7.00 0.00
Windows-W 8 4.50 4.50 162.00
Windows-W-2 0 4.00 4.50 0.00
(-) 263.50
Net 3008.46 Sft.or
1Sq.m 279.49 Sqm.
Total 595.48 Sqm.
15 Distempering two coats including .
labour chages ,cost of distemper,
brushes and putty etc. complete.
Ground Floor
Inside plaster area- 3317.74 Sft
308.22 Sqm.
First Floor
Inside plaster area- 3008.46 Sft
279.49 Sqm.
16 Cement painting two coats
including.'labour chages ,cost of
paint,brush.and putty etc. complete.
Ground Floor
Outside plaster area- 1800.75 Sft.or
167.29 Sqm.
First Floor
Outside plaster area- 3401.50 Sft.or
316.00 Sqm.
17 20mm thick graded cement plaster
in'C.M(1:4) over R.C.C roof slab
with water proofing compound etc.
Roof Slab 1 51.00 20.33 1036.83
1 40.00 20.33 813.20
1850.03 Sft.or
171.87 Sqm.
18 Supplying,fitting & fixing of window
grill verandah grill ,gate in
position etc.complete.
Ground Floor
Stair door 1 3.50 7.00 24.50
Doors-D- 3 3.50 7.00 73.50
Doors-D1- 2 3.00 7.00 42.00
Doors-D2- 1 2.50 7.00 17.50
Windows-W 4 4.50 4.50 81.00
Windows-W-2 1 4.00 4.50 18.00
256.50 Sft.or
23.83 Sqm.
Per Sqm 13 kg 309.78 Kg
First Floor
Stair door 1 3.50 7.00 24.50
Doors-D- 4 3.00 7.00 84.00
Doors-D1- 1 2.50 7.00 17.50
Doors-D2- 0 2.50 7.00 0.00
Windows-W 8 4.50 4.50 162.00
Windows-W 0 4.00 4.50 0.00
288.00 Sft.or
26.76 Sqm.
Per Sqm 13 kg 347.82 Kg
19 Add for Electrification 12.5%
20 Add for Sanitary fittings 12.5%
21 1 % Contingency & other unforeseen item
Signature of Technical Person
