DETAILED ESTIMATED OF PORPOSED COMMERCIAL BUILDING FOR - SHRI

SACHIN KUMAR JAIN S/O LATE SHRI KAMAL KUMAR JAIN AT - MOTITALAB
PARA, (RAMAIYA WARD ), JAGDALPUR, BASTAR (C.G.) ON SHEET NO. - 60,
PLOT NO. - 76/3, 76/4 , PLOT AREA - 840+840 = 1680.00 SQFT. , PLINTH AREA =
(G.F.) = 1105.60 SQFT., (M.F.) = 332.20 SQFT.,( F.F.) = 1105.60 SQFT. (S.F.) = 1105.60
SQFT, STAIR CASE =(116.25x3) = 348.75 SQFT. , TOTAL BUILD-UP AREA = 3997.75SQFT.

(Ground Floor , Mezzanine Floor & First Floor & Second Floor )
PARTICULAR
NOS. L. / FIT. B. / FIT
QUNTY.
RATE AMOUNT
2
3
4
5
6 SQM./CUM.
7
8
A. PLINTH LEVEL. (G.F.)
1 Earth work excavation is soil
for R.c.c. Col. Foundation.
14
5.00
5.00
5.00
49.55
112.00
5549.26

S.N.
1

2 Base for R.C.C. column

foundatuon with 1:5:10 C.C.
40mm gzaded Metal

14

5.00

5.00

0.50

4.95

3 R.C.C. Works With M-15

(1:2:4 C.C.20mm graded
Metal) inColumn footing - 1

14

4.50

4.50

1.00

8.03

Columns footing -

14

Columns footing -

14

Plinth Beam 9"X9" thick

1843.00

9131.51

2860.00

52788.37

5.72
0.75

1 232.80

0.75

4.50

1.00

0.75
0.75
Cum. Total

3.71
18.46

4 Shuttring and Centring works

for R.C.C. works @ 11Sqm/
Cum of per item No. 03 Qnty
18.46X11.00

203.03
Cum

73.00

14821.35

2768.62
Cum

46.00

127356.55

1.25

6.18
Cum

2112.00

13050.51

48.41
15.00
Cum.

1.75
1.75
Total

46.17
9.29
55.46

316.00

17526.16

48.41
15.00
Cum.

0.25
0.25
Total

6.60
1.33
7.92

1843.00

14602.49

5 Mild Steel for R.C.C.Works @

125 Kgs per Cum B24as per Item
No.- 03 Qnty. (18.46X150.00)

6 Brick works 9" thick with 1:6

Cement Mortar in plinth

7 Hard murum filling 1/c curring

Curring work completed.
Shop
Shop

8 Cement concrete with 1:5:10

40mm. Gzaded metal for base
Shop
Shop

Kgs.

1 232.80

1
1

1
1

19.25
12.50

19.25
12.50

0.75

TOTAL
Escalation of Market Rate 30%
Sub Total

254826.22
76447.86
331274.08

B. UP TO SLAB LEVEL (G.F.)

9 R.C.C. Works With M-15
(1:2:4) C.C.20mm graded
Metal) inColumns
Lintal Beam
Slab
Stair

10 Shuttring and Centring works

for R.C.C. works @ 11Sqm/
Cum for R.c.c. work qnty.
as per item no. 9 Qnty
17.66X11.00

14
0.75
1 232.80
1 19.66
1 21.00

0.75
0.75
57.75
3.00

11.0
0.75
0.33
0.50
Total

11 Mild Steel for R.C.C.Works @

125 kgs per Cum B24as per Item
No.- 09 Qnty.
1
17.66X 150.00

12 Cement Mortar in superstructure

Brick works 9" thick with 1:6
Super Structure
1 232.80

2.45
3.71
10.61
0.89
17.66

2860.00

50507.13

194.26
Sqm.

136.00

26419.12

2648.98
Kgs.

46.00

121852.88

0.75

11.00

54.38
Cum.

0.75
0.75
0.75
0.75

8.00
8.00
7.00
4.00
Total

2.34
1.36
0.48
0.42
4.60

Deducation of Opening
Rolling Shutter
C.G.
D
W

1
1
1
1

13.75
8.00
3.25
5.00

Net Qnty ( 54.38 - 4.60 )

13 Rolling Shutter (R.S.)

C.G.
D
W

1
1
1
1

13.75
8.00
3.25
5.00

Cum

49.77

8.00
8.00
7.00
4.00

10.22
5.95
2.11
1.86

Total

20.14

2112.00

105123.87

1042.50

21000.17

TOTAL
Escalation of Market Rate 30%
Sub Total

324903.17
97470.95
422374.13

STAGE III
C.FINISHING WORKS (G. F.)
14 Plastering in outer side with 1:6
Cement Mortar in
Up to Plinth level
1 154.82
Up to Slab level
1 154.82

Rolling Shutter
C.G.
D
W

Net Qnty (187.05 - 20.14)

1
1
1
1

13.75
8.00
3.25
5.00

2.00
11.00
Total

28.78
158.27
187.05

8.00
8.00
7.00
4.00
Total

10.22
5.95
2.11
1.86
20.14

Sqm.

166.91

72.00

12017.24

15 Plastering in inner side with 1:6

Cement Mortar in wall
A Wall
Shop
1 135.32
Shop
1 55.00

11.0
11.0
Total

138.34
56.23
194.57

Total

86.61
17.43
104.03

B Slab
Shop
Shop

1
1

19.25
12.50

48.41
15.00

Net Qty (194.57+ 104.03)

16 Vitrified Tiles Flooring
as per item No. 17 B
17 Plaster Of Paires
P.O.P. Work

18 Shutter for door, window, &

Ventilator.

Sqm.

Sqm

298.60

72.00

21499.04

104.03

950.95

98929.95

104.03

900.00

93629.48

Sqm.

20.14

1047.00

21090.82

19 White washing 3coat as per

Qnty. Plastering

Sqm.

485.65

400.00

194259.20

20 Painting for Rolling Shutter,

Double both side

Sqm.

40.29

400.00

16115.24

Total
Escalation of Market Rate 30%
Sub Total

457540.99
137262.30
594803.28

B. UP TO SLAB LEVEL (M.F.)

21 R.C.C. Works With M-15
(1:2:4) C.C.20mm graded
Metal) inColumns
Lintal Beam
Slab
Stair

22 Shuttring and Centring works

for R.C.C. works @ 11Sqm/
Cum for R.c.c. work qnty.
as per item no. 9 Qnty
15.08X11.00

14
1
1
1

0.75
70.82
19.66
21.00

0.75
0.75
57.75
3.00

11.0
0.75
0.33
0.50
Total

23 Mild Steel for R.C.C.Works @

125 kgs per Cum B24as per Item
No.- 09 Qnty.
1
15.08X 150
24 Cement Mortar in superstructure
Brick works 9" thick with 1:6
Super Structure
1

70.82

0.75

2.45
1.13
10.61
0.89
15.08

2860.00

43129.29

165.88
Sqm.

136.00

22559.94

2262.03
Kgs.

46.00

104053.19

2112.00

28584.65

9.00
Total

13.53
13.53
Cum.

TOTAL
Escalation of Market Rate 30%
Sub Total

STAGE III
C.FINISHING WORKS (M. F.)

198327.08
59498.12
257825.20

25 Plastering in outer side with 1:6

Cement Mortar in
Up to Plinth level
1 154.82
Up to Slab level
1 154.82

26 Plastering in inner side with 1:6

Cement Mortar in wall
A Wall
Shop
1

68.82

2.00
11.00
Total

28.78
158.27
187.05

11.0
Total

70.36
70.36

Total

27.31
27.31

72.00

13467.61

97.67

72.00

7032.14

27.31

950.95

25973.93

B Slab
Shop

18.66

15.75

Net Qty (70.36 + 27.31)

27 Vitrified Tiles Flooring

as per item No. 25 B

Sqm.

28 Plaster Of Paires
P.O.P. Work

Sqm

29 Putting White washing 3coat as per

Qnty. Plastering

Sqm.

27.31

900.00

284.72

24582.30

400.00

113887.55

Total

184943.53
55483.06
240426.59

Escalation of Market Rate 30%

Sub Total

STAGE IV
UP TO SLAB LEVEL (F.F.)
30 R.C.C. Works with M-15 with
(1:2:4) cement concrete 20
mm graded metal in
Columns
Lintel beam
Slab
Stair

14
0.75
1 232.80
1 19.66
1 21.00

1.00
0.75
57.75
3.00

11.0
1.00
0.33
0.50
Total

3.27
4.94
10.61
0.89
19.71
Cum

2860.00

56379.77

31 Shuttering and centering

works for reinforcement
cement concrete works @
11/- Sgm/cum as per item
No. 09 Qnty
19.71 X11.00

216.85

136.00

29490.96

32 Mild steel for reinforment

cement concrete works @
125 Kgs/Sgm as per item No
09 Qnty ( 19.71X150.00)

2956.98

46.00

136021.12

33 Brick Works 9" thick 1:6

cement motor in Super
Structure

1 232.80

0.75

1
1

0.75
0.75

11.0

54.38

Deduction of openning
Deducation
D
D1

3.25
2.50

7.00
7.00

0.48
0.37

W
V

1
2

5.00
2.00

0.75
0.75
TOTAL

4.50
1.50

0.48
0.13
1.46

Net Qnty ( 54.38 - 1.46)

34 Frames for door, windos

and ventilators etc.
Deducation
D
D1
W
V

35 M.S. Grills for ventilator etc.

Complete
W
V

52.92
Cum

1
1
1
2

1
2

17.25
16.50
28.00
7.00

5.00
2.00

0.33
0.33
0.33
0.33

0.25
0.25
0.25
0.25

4.50
1.50
TOTAL
CUM

2112.00

0.04
0.04
0.07
0.03
0.17 22037.00
Cum

2.09
0.56
2.64
108.19
Kgs

49.00

Total
Escalation of Market Rate 30%
Sub Total

STAGE V
III Finising Works (F.F.)
36 Plastering in outer side with
1:6 cement mortar in
Up to Slab Level

1 154.82

11.00

158.27

111761.25

3678.77

5301.15

342633.01
102789.90
445422.91

Deduction of openings
Deducation
D
D1
W
V

1
1
1
2

3.25
2.50
5.00
2.00

7.00
7.00
4.50
1.50

Net Qnty (158.27 - 6.39)

37 Plastering in inner side with

1:6 cement Mortar in wall
A Wall
Hall
Toilet
Room
Room

2.11
1.63
2.09
0.56
6.39
151.88
Sqm

1 135.32
1 30.00
1 55.00
1 26.00

72.00

10935.64

11.00
11.00
11.00
11.00
Total

138.34
30.67
56.23
26.58
251.81

Total

86.61
4.65
17.43
3.72
112.40

Sqm

364.21

72.00

26223.21

112.40
Sqm

950.95

106884.00

B Slab
Hall
Toilet
Room
Room

Net Qnty ( 251.81+112.40)

38 Vitrified Tiles Flooring

as per item No. 35 B

1
1
1
1

19.25
10.00
12.50
8.00

48.41
5.00
15.00
5.00

39 Plaster Of Paires
P.O.P. Work

Sqm

112.40

40 Shuttering for doors

windows and ventilator

41 Putting White working 3 Coatsa per

Qnty plastering

42 Painting for Vantilator and

doors and windows in
double side

900.00

101157.37

6.39
Sqm

1047.00

6689.71

522.48
Sqm

400.00

208993.77

224.79
Sqm

400.00

89917.66

Total
Escalation of Market Rate 30%
Sub Total

550801.34
165240.40
716041.74

STAGE IV
UP TO SLAB LEVEL (S.F.)
43 R.C.C. Works with M-15 with
(1:2:4) cement concrete 20
mm graded metal in
Columns
Lintel beam
Slab
Stair

14
0.75
1 232.80
1 19.66
1 21.00

1.00
0.75
57.75
3.00

11.0
1.00
0.33
0.50
Total

3.27
4.94
10.61
0.89
19.71
Cum

2860.00

56379.77

44 Shuttering and centering

works for reinforcement
cement concrete works @
11/- Sgm/cum as per item
No. 09 Qnty
19.71 X11.00

216.85

136.00

29490.96

45 Mild steel for reinforment

cement concrete works @
125 Kgs/Sgm as per item No
09 Qnty ( 19.71X150.00)

2956.98

46.00

136021.12

46 Brick Works 9" thick 1:6

cement motor in Super
Structure

1 232.80

2112.00

111895.79

0.75

11.0

54.38

Deduction of openning
Deducation
D
D1
W
V

1
1
1
1

3.25
2.50
5.00
2.00

0.75
0.75
0.75
0.75
TOTAL

7.00
7.00
4.50
1.50

Net Qnty ( 54.38 -1.40)

47 Frames for door, windos

and ventilators etc.
Deducation
D
D1
W

0.48
0.37
0.48
0.06
1.40
52.98
Cum

1
1
1

17.25
16.50
18.00

0.33
0.33
0.33

0.25
0.25
0.25

0.04
0.04
0.04

48 M.S. Grills for ventilator etc.

Complete
W
V

1
1

7.00

5.00
2.00

0.33

0.25

0.02
0.13 22037.00
Cum

4.50
1.50
TOTAL
CUM

2.09
0.28
2.36
96.76
Kgs

49.00

Total
Escalation of Market Rate 30%
Sub Total

2803.71

4741.02

341332.37
102399.71
443732.08

STAGE V
III Finising Works (S.F.)
49 Plastering in outer side with
1:6 cement mortar in
Up to Slab Level

1 154.82

11.00

158.27

7.00
7.00
4.50
1.50

2.11
1.63
2.09
0.56
6.39

Deduction of openings
Deducation
D
D1
W
V

Net Qnty (158 - 6.39)

1
1
1
2

3.25
2.50
5.00
2.00

151.88
Sqm

72.00

10935.64

50 Plastering in inner side with

1:6 cement Mortar in wall
A Wall
Hall
Toilet
Room
Room

1 135.32
1 30.00
1 55.00
1 26.00

11.00
11.00
11.00
11.00
Total

138.34
30.67
56.23
26.58
251.81

Total

86.61
4.65
17.43
3.72
112.40

Sqm

364.21

72.00

26223.21

112.40
Sqm

950.95

106884.00

B Slab
Hall
Toilet
Room
Room

1
1
1
1

Net Qnty ( 251.81+112.40)

19.25
10.00
12.50
8.00

48.41
5.00
15.00
5.00

51 Vitrified Tiles Flooring

as per item No. 35 B
52 Plaster Of Paires
P.O.P. Work

53 Shuttering for doors

windows and ventilator

54 Putting White working 3 Coatsa per

Qnty plastering

Sqm

112.40

900.00

101157.37

6.39
Sqm

1047.00

6689.71

522.48
Sqm

400.00

208993.77

55 Painting for Vantilator and

doors and windows in
double side

224.79
Sqm

400.00

Total
Escalation of Market Rate 30%
Sub Total

89917.66

550801.34
165240.40
716041.74

SUMMARY

Up to Plinth level (G.F.)

331274.08

Up to Slab level ( G.F.)

422374.13

Up to Finishing Work (G. F. )

594803.28

Up to Slab level ( M.F.)

257825.20

Up to Finishing Work (M. F. )

240426.59

Up to Slab level ( F.F.)

445422.91

Up to Finishing Work (F. F. )

716041.74

Up to Slab level ( F.F.)

443732.08

Up to Finishing Work (F. F. )

716041.74

Total

4167941.75

Services :Add :- 15 % for Electrification Charges

8% for Water Supply and sanitation
3% Contengency
Grand Total
Or Say

( Rupees Fifty Two Lac's Eight Thousand Only)

625191.26
333435.34
125038.25
5251606.61
52,08,000.00