Vous êtes sur la page 1sur 5

Detailed Estimate of Duplex house

Center line
3x45-8=137-0
4x26-10=107-4
=2440-4saq 2440
1) Earth work
Colm- 16x3- 6x3- 6x5-0=1170.00cf
Wall - 2440-0 x3- 6x5-0=4270.00cf
=5440.00 cf = 154.0 cum @Rs 110/- Rs. 16,940=00
2) P.C.C (1:3:6)
16x3- 6x3-6x0- 8=130.54
24400x3-6x0- 8 =568.76
695.20 cf=19.79cum @4100/- Rs. 81,141=00
3)K.B.Brick masonary with cm 1:6 in f& p
2440x2-6x1- 0 =610.00

2440x2 -1 x1 - 0 =508.25
2440x1-8x1- 0 =406.50
2440x1-3x4- 0 =1220.00
2744.75 = 77.71 cm @ 4700/- Rs. 3,65,241=00
4)R.C.C Plintbeam (R.C.C M-25)
2440-0x1-0x0- 10 =203.25cf
= 5.75 cm @ 1500/- Rs. 86,250=00
5)Filling foundation with sand
1 x 110 x120 = 132.00
1 x 130 x120 = 156.00
1 x 040 x120 = 48.00
1 x 230 x100 = 230.00
1 x 080 x046 = 36.00
1 x 070 x100 = 70.00
1 x 140 x120 = 168.00
840.00 sf x30 =2520.00 sf
= 71.35 cm @ 200/- Rs. 14,269=00
7) R.C.C (M.25) for roof slab
Colm beam etc
Colm- 16x10x 10x 10-0 = 111.02
Beam 2440x10x10 = 169.30
Stair 18x1-6x3-6x3 = 23.63
Landing 2x3-6x3-6x4 = 8.16
A) Lintel 244-0x10x0-6 = 101.63
Slab - 26-0x45-8x4 = 395.37
809.11cf
= 22.91 cum @ 16000/- Rs 3,66,560=00
8) B.W in super structure
244-0x10x10- 0=2032.52 f
Deduction lintel wide 7(A) = 101.68 (-)

Colm- 16x10 x10 x10 - 0 = 111.02 (-)
Doors & windows 4x7- 0x3-6= 98.80

6x6 - 0 x4 -6 =162.00
2x3- 0x4-6= 27.00
289.00x10=239.07 (-)
Net Brick Masonary = 2032.52 101.68 111.02 239.07 = 1580.75Cf
= 44.76 cm @ 4800/- Rs. 2,14,848=00
9) Plastering to walls (both side)
244- 0x2x10-6= 5124.00 sf
Ceiling area same as item 5 = 840.00 cf
5964.00 sf = 554.285 m
@Rs 130/- Rs. 72,056 =00
10)Manufacturing & fixing Teak Doors and windows
4x7- 0x3-6=98.00 sf= 9.11 sqm @ Rs 4000/- Rs. 36,440.00
Windows
6x6- 0x4-6=162.00
2x3- 0x4-6= 27.00
=189.00 = 17.56 sqm @ Rs4100/- Rs. 71,996=00
11)20m vitrified tile flooring to rooms
Area as pr item 5 840.00 sf
For dado add 20/- =168.00 sf
1008. sf = 97.68 sqm @ Rs1250/- Rs. 1,17,100=00
12)Painting to inside and outside Walls:
Area some as item no 9 =554.285sqm @ Rs120/ Rs. 66,514=00
13) Providing ceramic tiles to kitchen and toilet walls L.S. Rs 50,000.00
14) Cost of modular kitchen Rs 1,50,000.00
15) fixing grill to windows
Area = 189 sqt @2 kg . sf = 378kq @ Rs75/- Rs. 289,350 =00
16)Plinth protection -L.S - Rs 70.000.00
Rs 20,68,705.00
First floor
1) R.C.C (M.25) for roof slab
Colm beam etc
Colm- 16x10x 10x 10-0 = 111.02
Beam 2440x10x10 = 169.30
Stair 18x1-6x3-6x3 = 23.63
Landing 2x3-6x3-6x4 = 8.16
B) Lintel 244-0x10x0-6 = 101.63
Slab - 26-0x45-8x4 = 395.37
809.11cf
= 22.91 cum @ 16000/- Rs 3,66,560=00
2) B.W in super structure
244-0x10x10- 0=2032.52 f
Deduction lintel wide 7(A) = 101.68 (-)
Colm- 16x10x10x10- 0= 111.02 (-)
Doors & windows 4x7- 0x3-6= 98.80
6x6- 0x4-6=162.00
2x3- 0x4-6= 27.00
289.00x10=239.07 (-)
Net Brick Masonary = 2032.52 101.68 111.02 239.07 = 1580.75Cf
= 44.76 cm @ 4800/- Rs. 2,14,848=00

3) Plastering to walls (both side)


244- 0x2x10-6= 5124.00 sf
Ceiling area same as item 5 = 840.00 cf
5964.00 sf = 554.285 m
@Rs 130/- Rs. 72,056 =00
4)Manufacturing & fixing Teak Doors and windows
4x7- 0x3-6=98.00 sf= 9.11 sqm @ Rs 4000/- Rs. 36,440.00
Windows
6x6- 0x4-6=162.00
2x3- 0x4-6= 27.00
=189.00 = 17.56 sqm @ Rs4100/- Rs. 71,996=00
5)20m vitrified tile flooring to rooms
Area as pr item 5 840.00 sf
For dado add 20/- =168.00 sf
1008. sf = 97.68 sqm @ Rs1250/- Rs. 1,17,100=00
6) Painting to inside and outside Walls:
Area some as item no 9 =554.285sqm @ Rs120/ Rs. 66,514=00
7) Providing ceramic tiles to kitchen and toilet walls L.S. Rs 50,000.00
8) Cost of modular kitchen Rs 1,50,000.00
9) fixing grill to windows
Area = 189 sqt @2 kg . sf = 378kq @ Rs75/- Rs. 289,350 =00
10) Grading plaster including water proofing treatment
Total area 1000 sf = 92.94 sqm @ Rs 450/- Rs 41,823=00
Rs 14,76,687.00
Cost of ground floor Rs 20,68,705.00
Cost of first floor Rs 14,76,687.00
Total cost Rs 35,45,392.00
Add for electrification@15% RS 05,31,800.00
Add for sanitary works including sump etc@15% Rs 05,31,800.00
Total Rs 46,09,010.00
Providing compound wall, Gate and S.S.railings etc. Rs 1,00,000.00
Proportionate cost of transformer and sub station - Rs 1,00,000.00
Proportionate Cost of internal and approach road - Rs. 2,15,000 .00
Rs 50,24,010.00