Detailed Estimate for Construction of Residential Building of Mrs Rama Kumari Mohapatra over Plot No.

671 / 803 at
Mouza -Dolamandap Sahi,No-2, U.No-15,Puri Town, Dist-Puri

Center Line:-
3 x 28’ 0” = 84’0”
4 x 17’6” = 70’0”
154’ 0”
1.Earthwork in excavation of hard soil
154’ 0” x 3’ 6”x 5’ 0” = 2695.00 cft = 76.30 cum @ 110 / Rs 8393.00
2. Filling foundation trench with sand
154’ 0” x 3’ 6”x 2’ 6” = 1347.50 cft = 38.15 cum @ 90 / Rs 3433.00
3. P.C.C ( 1:4:8) with 40 mm size HBG chips in foundation
154’ 0” x 3’ 6”x 0’ 6” = 269.50 cft = 7.63 cum @ 2450 / Rs 18694.00

4. K.B.Brick Masonary with C.M.1:6 in Foundation & Plinth.

154’ 0” x 2’ 6 ” x 0’ 7 ” = 224.45 cft
154’ 0” x 2’ 1 ” x 0’ 10” = 267.21 cft
154’ 0” x 1’ 8 ” x 1’ 0 ” = 256.56 cft
154’ 0” x 1’ 3 ” x 3’ 6 ” = 673.75 cft
1421.97 cft = 40.25 cum @ 2000 / Rs 80500.00
5. Filling foundation with sand
1x 10’9” x 8’8” = 93.16
1x 7’ 0” x 4’ 0” = 28.00
1x 10’9” x 12’ 0” = 129.00
1x 6’0 ” x 7’ 0” = 42.00
1x 6’ 0” x 17’ 6” = 105.00
397.16 sft x 4’ 0” = 1588.64 cft = 44.98 cum @ 90 / Rs 4,048.00
6 . K.B.Brick Masonary with C.M.1:6 in Superstructure
154’ 0” x 10’ 0 ” x 0’ 10 ” = 1282.82 cft
Deduction
A) Lintel – 154’ 0” x 0”10 ” x 0’ 6 ” = 64.14 cft
B) Door &Windows
4 x 3’ 6” x 7’ 0” = 98.00
1 x 2’ 6” x 7’0” = 17.50
2 x 3’ 9” x 4’0” = 30.00
145.50 sft x10” = 121.20 cft
Net Brick Masonary = 1073.18 cft = 30.38 cum @ Rs 2100.00 Rs 63798.00
7. R.C.C. 1:2:4 with 12 mm size HBG chips
Including Centering, Shuttering , Bending , Binding
of Steel and cost of Steel Rods.
Slab - 28’0” x 19’3” x 0’ 4” = 380.43 cft
Lintel - vide item 7 (A) = 64.14 cft
Stair case-
17 x 3’ 10’ x 1’ 5” x 0’3” = 23.07 cft
1 x 8’ 4” x 3’ 10” x 0’ 6” = 15.97 cft
Total R.C.C. = 483.61 cft = 13.69 cum @ Rs 7500.00 Rs 102675.00
8. 12 mm Cement Plaster (1:6) to Walls and Ceiling.
1 x 45’ 6” = 45’ 6”
1 x 38’10” = 38’10”
1 x 22’0” = 22’ 0”
1 x 26’0” = 26’ 0”
1 x 47’0” = 47’ 0”
179’ 4”
179’ 4”x 10’ 0” = 1793.33 sft
Out side
( 2 x 28’0” + 2 x 19’ 6” ) x 11’ 6” = 1092.50 sft

Ceiling same as item No- 6 = 397.16 sft

Deduct door & window vide
Item No – 7 ( B ) = 145.50 sft
Net Plastering = = 3137.49 sft
= 291.59 sqm @ Rs 60.00 Rs 17,495.00
8. Manufacturing and Fixing Sal Wood chowkaths
Door and Windows.
4 x 17’ 6” = 70’ 0”
1 x 16’6” = 16’ 6”
2 x 16’6” = 33’ 0”
119’ 6” x 4” x 3” = 9.96 cft@ Rs 1200.00 Rs 11952.00
9. Manufacturing and Fixing Piasal Shutters to Doors and Windows.
4 x 3’1” x 6’ 10” = 84.26
1 x 2’ 7” x 6’ 10” = 17.65
2 x 2’ 1” x 6’ 10” = 28.47
130.38 sft = 12.12 sqm @ Rs 2500.00 Rs 30300.00
1. Cement painting to Walls and Ceiling
Area same as item 8 = 291.89 sqm @ Rs 22.00 Rs 6422.00
2. 1” A.S. Flooring to Rooms
Area same as item 6 = 397.16 sft = 36.91 sqm
@ Rs 130.00 Rs 4798.00
3. Fixing Grills in the Windows
28.47 sft @ 2.0 kg / sft = 56.94 kgs
@ Rs 48.00 Rs 2733.00
Total : Rs 355241.00
4. Electrification and Water supply Installation @ 10% each = 20 % Rs 71048.00
GRAND TOTAL Rs 426289.00