DETAILED ESTIMATE

FOR CONSTRUCTION OF HOUSE OF ANITA YADAV W/O SUJITA KUMAR YADAV KHASRA NO-360/23 P.H. NO. -12 CIRCLE - CHHINDWARA 2 TILAK WARD
CONSTRUCTION AREA 1400 SQ.FT. PLOT AREA 1500 SQFT
TEH & DIST CHHINDWARA
ALL RATES ARE TAKEN FOR MADHYA PRADESH URBAN DEVELOPMENT & HOUSING DEPARTMENT SCHEDULE OF RATES FOR BUILDING WORKS,2021

GROUND FLOOR COMPLETE

Measurement Rate
S. No. Description Of Work H/ Qty. Unit Per Amount
No. L(m) W(m) Item
D(m)
Earth work in excavation for foundation, trenches for pipes / cables or drains etc. by mechanical means /manual
means (exceeding 30cm in depth.) including ramming of bottom,dressing of sides,disposal of excavated earth
1 including of a lift and lead upto 50m. Disposed earth to be levelled and neatly dressed.

Column Footing(F1) 2 1.50 1.50 2.50 11.25

Column Footing(F2) 15 2.00 2.00 2.50 150.00
161.25 cum 150 ₹ 24,187.50
Providing and laying in position specified grade of reinforced cement concrete
2 excluding the cost
of centering and shuttering - All work up to plinth level : With 20mm nominal
size graded
Septic Tank stone aggregate. M20(1:1.5:3) 1 NIL NIL NIL NIL
22.00 cum 22 ₹ 484.00

3 Providing and laying below ground unplasticised PVC pipe to withstand working pressure of 4kg/cm2 soild waste
pipes confirming to IS:13592 and IS:4985 including jointing with seal ring confirming to IS:5282 leaving10mm gap for
thermal expansionall necessary fittings etc. complete.(160 mm diameter OD) Excavation to be paid seperataly
Sewer Waste Overflow Pipe
60.0 meter 448.00 ₹ 26,880.00

Dismantling tilework in floors and roofs laid in cement mortar including stacking material within 50 meters lead.

Footing
Footing(F1) 2 9.6 0.45 8.6
Footing(F2) 15 13.1 0.45 88.1
4 Column
Column(C1) 2 8.48 1.2 20.4
Column(C2) 15 10.98 1.2 197.6
Plinth Beam 15 100.0 0.5 675.0
Septic Tank 4 1.4 2.0 11.2
904.19 sqm 100.00 ₹ 90,419.20

5 Earth filling upto plinth beam 1 400.00 cum 72 ₹ 28,800.00

Brick work with well burnt chimney bricks in bulls patent trench kiln
manufactured by ghol process ,crushing strength not less
than 40kg /cm2 and water absorption
6 not more than 15% in superstructure
above plinth level and up to floor
two level i/c curing etc. complete.
Cement mortar 1:6 (1 cement : 6 sand)
Long wall 3 54.0 0.23 3.00 111.78
Short wall 3 40.00 0.23 3.00 82.80
Total 46.75

Deductions
Doors
D1 3 0.91 0.23 2.13 1.34
D2 2 0.76 0.23 1.98 0.69
Total 2.03

Windows
W 2 1.21 0.23 1.21 0.67
W1 3 1.82 0.23 1.82 2.29
V 3 0.60 0.23 0.60 0.25
Total 3.21
Grand Total After Deduction 40.65 250 cum ₹ 10,162.50
Brick work with well burnt chimney bricks in bulls patent trench kiln manufactured by ghol
process ,crushing strength not less than 40kg /cm2 and water absorption
not more than 15% in superstructure above plinth level and up to floor two level i/c curing
7
etc. complete.

Cement mortar 1:4 (1 cement : 4 sand)

Long wall 3 70.00 3.00 630.00
short wall 3 70.00 3.00 630.00
Total 1260.00
Deduction
V 3 0.60 0.60 1.08
Total 12.00 75 sqm ₹ 93,600.00
Grand total after deduction 1248.00
 Extra for providing and placing in position 2 Nos.8mm dia. M.S. bars at every
8 third course of half brick masonry.
1 52.65 127 sqm ₹ 25,000.00
Reinforced cement concrete work (with 20mm nominal size graded stone
aggregate) in walls (any thickness), including attached pilasters, buttresses,
plinth and string courses, fillets, columns, pillars, posts and struts etc. above
plinth level and up to floor two level excluding cost of centering, shuttering,
9 finishing and reinforcement

Using M 20 (1:1.5:3)Grade Concrete

Column
Column(C1) 2 0.23 0.23 4.2 0.4
Column(C2) 16 0.45 0.23 4.2 7.0
Roof Beam
Beam(B1) 1 0.30 0.23 55.0 3.8
Beam(B2) 1 0.45 0.23 45.0 4.7
Slab 1 8.53 12.8 0.13 13.6
Total 29.5 1100 cum ₹ 32,450.07
10 15 mm cement plaster on the rough side of single or half
using mortar 1:6 (1 cement : 6 sand)
2 14.0 3.00 84.00
2 7.6 3.00 45.72
Total 129.72 148.00 sqm ₹ 150,000.00
11 12 mm cement plaster of mix :
using mortar 1:6 (1 cement : 6 sand)
4 13.1 3.00 157.20
5 10.7 3.00 160.05
Total 317.25 138.00 sqm ₹ 430,000.00

12 6 mm cement plaster of mix :

Using mortar 1:3 (1 cement : 3 sand)
Slab 1 8.53 12.8 109.18
Wall 2 1.50 1.70 5.10
Total 144.88 96.00 sqm ₹ 130,000.00
Providing and fixing Ceramic glazed wall tiles 300x450 mm or more (having
thickness 6 to 7 mm) of 1st quality conforming to IS : 15622 of approved
make in all Colours shades, Except burgundy, Bottle green, Black, laid on
12mm thick bed of Cement Mortar 1:3 (1 Cement : 3 sand) jointed with grey
cement slurry @3.3 kg per sqm including pointing the joints with white cement
13 and matching pigments etc., complete.

Toilet/wc 4 3 3 36
4 1.2 3 14
4 1.5 100 600
4 1.8 100 720
1370 150 sqm ₹ 205,560.00
Providing and laying Ceramic glazed floor tiles 300x300 mm or more (having
thickness 6 to 7mm) of 1st quality conforming to IS : 15622 of approved make
in all colours, shades, except White, Ivory, Grey, Fume Red Brown laid on
20mm thick bed of Cement Mortar 1:4 (1 Cement : 4 sand) including pointing
the joints with white
14 cement and matching pigments etc., complete.

Toilet/wc 2 1.20 3.00 7.20

7.20 670 sqm ₹ 5,500.00
 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 manufacturer in all colours and shade, laid with cement based high
15 polymer modified quick set tile adhesive (water based) conforming to IS :
15477, in average 6 mm thickness, including grouting of joints (Payment
for
grouting of joints to be made separately).

Size of Tile 600x600x 10-12 mm

ROOM 2 9.5 7.44 141.36
141.36 850.00 sqm ₹ 120,156.00
10.13 Providing and fixing pressed steel door frames conforming to IS: 4351
manufactured from commercial mild steel sheet including hinges, jamb, lock
jamb, bead and if required angle threshold of mild steel angle of section
50x25mm, or base ties of 1.60 mm pressed mild steel welded or rigidly fixed
together by mechanical means, including M.S. pressed butt hinges, 2.5mm
thick with mortar guards, lock strike-plate and shock absorbers as specified
filling the frame with Cement Concrete 1:3:6 at site before fixing (cost of
concrete to be paid separately) and applying a coat of approved steel primer
16 after pre- treatment of the surface as directed by Engineer-in-charge:

Profile C of 1.60mm thick single rebate of size

100mmx50mm

D1 7x 35.70
(2.15+2.15
+0.8) =
35.70 1431.00 RM ₹ 51,086.70
Providing and fixing ISI marked flush door shutters conforming to IS: 2202
(Part I) non-decorative type, core of block board construction with frame of 1st
17 class hard wood and well matched commercial 3 ply veneering with vertical
grains or cross bands and face veneers on both faces of shutters of such as
duro board, century or equivelant make.
30 mm thick including ISI marked Stainless Steel
butt hinges with necessary screws.
4 1.10 2.10 9.24
2 0.80 2.10 3.36
T 12.60 2237.00 sqm ₹ 250,000.00
Distempering with oil bound washable distemper of approved brand and
18 manufacture to give an even shade
New work (two or more coats) over and including water thinnable priming
coat with cement primer.
Same Qty as12mm plaster work 1 209.25
Same Qty as 6mm plaster work 1 75.78
Total 285.03 75.00 sqm ₹ 210,000.00

19 Finishing walls with Acrylic Smooth exterior paint of

New work (Two or more coat applied @ 1.67
ltr/10 sqm over and including priming coat of exterior primer applied @
2.20 kg/ 10 sqm).
Same Qty as15mm plaster work 1 Total 101.64 187.00 sqm ₹ 19,006.68

Painting with synthetic enamel paint of approved

20 brand and manufacture of required colour to give an even shade:

Two or more coats on new work over an under

coat of suitable shade with ordinary paint of approved brand and
manufacture.

W 3 1.20 1.50 1.00 5.40

V 1 0.45 0.60 0.60 0.16
A T 5.56

D 7 1.20 2.10 2.10 37.04

B T 37.04
A+B 42.60 377.00 sqm ₹ 16,060.20
 Providing and fixing glass panes/ steel sheet/ Fibre
21 sheet with putty and glazing clips in steel doors, windows, clerestory windows
all complete.
With 4.0 mm thick glass panes.
W 3 1.20 1.50 5.40
V 1 0.45 0.60 0.27
T 5.67
2792.00 sqm ₹ 50,000.00
IN SUPER STRUCTURE ground
floor
Total ₹ 1,969,352.85

NINTEEN LAKHS SIXTY NINE THOUSAND THREE HUNDRED FIFTY TWO RUPEES ONLY

Ground Floor ###

Grand Total ###

NINTEEN LAKHS SIXTY NINE THOUSAND THREE HUNDRED FIFTY TWO RUPEES ONLY

NAME
Er ANURAG KUMAR NEMA
LIC. NO. ER/159
MOBILE NO 8989591017
SIGNATURE