DETAILED ESTIMATE OF PROPOSED FIRST FLOOR RESIDENTIAL BUILDING OWNED BY
KUMARI NAMITA SHARMA D/o. Mr. R.P. SHARMA
MAUZA - SARKANDA, KH.NO. - 406/2,407/2,411/4 (Part Of)
PLOT AREA - 1585 SQ.FT. BUILT UP AREA - 1400 SQ.FT
HOUSE :- A-25 HOUSING COOP. SOCIETY
ESTIMATED COST OF CONSTRUCTION INCLUDING BOUNDARY WALL/ PARAPET/ STAIR TOWER/ ELEVATION WORK
S.NOPARTICULARS NO L B H Q UNIT RATE AMOUNT
1 Earthwork for Excavation
Of piles 10' deep / 10" dia 15 12.00 180.00 Rft
foundation 180.00 Rft 22.00 3960
2 P.C.C. in Floor 1 150.00 1.00 0.50 75.00
75.00 Cuft
2.13 Cum 2450.00 5208
3 RCC..in piles
upto plinth level 15 15.00 cuft per footing 225.00 Cuft
6.38 Cum 4100.00 26148
4 RCC Beam at plinth level
including shuttering work 1 150.00 0.75 1.00 112.50
Boundary wall beam 1 120.00 0.75 1.00 90.00
202.50 Cuft
5.74 Cum 4100.00 23533
5 Steel Reinforcement
for above RCC work .@ 200 kg per Cum.of RCC
2423.47 Kg 55.00 133291
6 Brick masonary upto plinth 1 200.00 0.75 3.00 450.00
height 450.00 Cuft
12.76 Cum 3700.00 47194
7 Sand filling on plinth / 1 200.00 4.00 800.00 Cuft
foundarion 800.00
22.68 Cum 415.00 9410
8 Brick masonary
in 1:6 CM IInd class
brickwork in super structure 1 250.00 0.75 10.00 1875.00
Boundary Wall 1 100.00 0.75 7.00 525.00 Cuft
2400.00 Cuft
Deduction for opening
Doors D 3 3.5 0.75 7.00 55.13
Doors D1 2 3.0 0.75 7.00 31.50
Doors D2 2 2.5 0.75 7.00 26.25
Windows W 4 5.00 0.75 4.00 60.00
3 5.00 0.75 4.00 45.00
3 3.00 0.75 4.00 27.00
Ventilators 2 2.00 0.75 2.00 6.00
250.88 Cuft
NET BRICK WORK 2149.13 Cuft
60.92 Cum 3700.00 225390
9 RCC work in
in lintel/ Slab level beam 1 150.00 0.75 1.00 112.50
RCC Column 7 0.75 0.75 11.00 43.31
RCC Slab 1 1000.00 0.45 450.00
RCC Balcony/Porch 1 80.00 0.45 36.00
641.81 Cuft
INCLUDING SHUTTERING 18.19 Cum 4100.00 74587
10 Steel Reinforcement .@ 150 kg per Cum.of RCC
for above RCC work 2728.7946 Kg 55.00 150084
11 Plaster in Ceiling 1 1100.00 1100.00
1100.00 Sqft
102.33 Sqm 225.00 23023
12 Plaster in Walls 2 300.00 11.00 6600.00
Boundary Wall 2 200.00 7.00 2800.00
9400.00 Sqft
Deduction for opening
Doors D 3 3.5 7.00 73.50
Doors D1 2 3.0 7.00 42.00
Doors D2 2 2.5 7.00 35.00
Windows W 3 5.00 4.00 60.00
3 4.00 3.00 36.00
Ventilators 2 2.00 2.00 8.00
254.50 Sqft
NET 9145.50 Sqft
850.74 Sqm 225.00 191417
13 Marble flooring 1 150.00 150.00 Sqft
13.95 Sqm 1398.00 19507
14 Marble in stair steps 1 3.25 6.50 21.13
17 3.25 0.83 45.86
19 3.25 0.58 35.82
Marble in kitchen 1 25 2.00 50.00
plateform 152.80 Sqft
14.21 Sqm 1398.00 19871
15 Glazed tiles in kitchen 1 15 2.00 30.00
and toilets 2 10 7.00 140.00
170.00 Sqft
15.81 Sqm 430.00 6800
16 Grill work for windows
1 5.00 4.00 20.00
3 5.00 4.00 60.00
3 4.00 3.00 36.00
2 2.00 2.00 8.00
124.00 Sqft
11.53 Sqm 1350.00 15572
Stainless Steel stair railing 1 6 3.00 18.00 Sqft 400.00 7200
17 Pannel for Doors & flush shutters
Doors D 3 3.5 7.00 73.50
Doors D1 2 3.0 7.00 42.00
Doors D2 2 2.5 7.00 35.00
150.50 Sqft
Including frame work 14.00 Sqm 1800.00 25200
and fixtures
18 Fully Glazed for window 3 5.00 4.00 60.00
aluminium section pannel 3 4.00 3.00 36.00
Double shutters sliding 96.00 Sqft
8.93 Sqm 3200.00 28577
19 Plaster of paris work Same as item no 11 1100.00 Sqft
including punning on wall Same as item no 12 9145.50 Sqft
10245.50 Sqft
953.07 Sqm 220.00 209675
20 Distempering 953.07 Sqm 250.00 238267
Boundary Wall 560.00 Sqft 23.00 12880
1496796
TOTAL CONSTRUCTION COST OF BUILDING 1496796
TOTAL CONSTRUCTION COST Rs 1496796
PARAPET WALL -387 SQ.FT. Rs 40000
ELEVATION / PARGOLAS Rs 15000
O.H. TANK Rs 12000
TOTAL CONSTRUCTION COST Rs 1563796
ADD 20% FOR SANITARY / WATER/ELETRICAL Rs 156380
'TOTAL CONSTRUCTION COST Rs 1720175
PLOT AREA -
1720175
SAY RS.17,20,175
As per requirement/ specification of owner
based on present market rate
