9634469442

ARCHDESIGN ASSOCIATES

M.D.D.A APPROVED LICENSE ENGINEER

POST OFFICE ROAD CLEMENT TOWN DEHRADUN

date-30/06/2021

DETAILED ESTIMATE OF PROPOSED HOUSE OF SHRI - AMAN GAIROLA S/O SHRI - PRAKASH
CHANDRA GAIROLA , THROUGH ATTORNEY HOLDER SMT - SUNITA DEVI W/O SHRI - PRAKASH
CHANDRA GAIROLA , AT BEARING KH. NO - 2336 MIN , SITUATED AT MAUZA RAIPUR , PARGANA
CENTRAL DOON , DISTT - DEHRADUN , UTTARAKHAND.

total estimated cost rs. 51,08,089.00

description of work and

item no quantity rate amount
specification

1 2 3 4 5
Ground Floor area = 127.24 sm, First Fl. Area = 127.24 sm.
Second Floor area = 127.27 sm , Mumty area = 20.57 sm.
Total covered area = 402.29 sm
1- Excavation in foundationTrenches 83.98 210.00 17,635.80
including getting out And disposal up to
50 mtrs in All types of soil.
0.66 X 127.24 = 83.98 cm
2- Anti-termite treatment of Complete 127.24 200.00 25,448.00
building by applying chemical emulsion
of‘chlorpyriphosh 20% concentrate as
Per specification.
127.24 sm
3- Filling earth under floor And plinth, sides 50.90 150.00 7,635.00
of foundation etc In layers not exceeding
20cm, in Depth consolidating each
Deposited layer by ramming and
Watering lead up to 50mtrs and Lift
upto 1.5 mtrs .
0.40 X 127.24 = 50.90 cm
Total Rs. = 50,718.80
 Page No- 2

1 2 3 4 5
BF = 50,718.80

4- Providing & lying in position cement 13.99 180.60 2,526.59

Concrete of 1:4:8 in foundation.
0.11 X 127.24 = 13.99 cm

5- to provide r-r stone masonry 69.98 2850.4 1,99,470.99

(uncoursed) with hardstone in
foundation including levelling Up
with cement concrete 1:6:12 (20mm
graded stone agg.) in cm1:6.

0.55 X 127.24 = 69.98 cm

6- Brick work with fps bricks of Class 163.57 310.8 50,837.56

designation 75 in foundation And plinth
in and in superstructure In all shapes
and sizes in cm 1:6.
0.39 X 402.29 = 156.89+6.68 = 163.57 cm

7-
providing & laying in postion 28.16 3200 90,112.00

RCC 1:2:4 (20mm graded agg.)

Work upto plinth leval excluding
The cost of centring ,shuttering
Finishing and Reinforcement .

0.07 X 402.29 = 28.16 cm

8- 12.07 4800.60 57,943.24

rcc 1:2:4(20mm graded agg. )
Work in walls (any thickens) including
attached plasters, Buttresses, plinth
& string courses Fillets, Columns etc

0.03 X 402.29 = 12.07 cm

9- RCC 1: 2: 4 ( 20mm graded agg.) Work 88.50 5260.30 4,65,536.55

in beams, suspended floors, roofs
andings, balconies staircase etc
excluding the Cost of centring,
shuttering & reinforcement.

0.22 X 402.29 = 88.50 cm

Total Rs. = 9,17,145.73
 Page No- 3

1 2 3 4 5
BF = 9,17,145.73

10- 100.57 230.20 23,151.21

(a) Shuttering work in complete bullding
with columns and columns footing.
Add 25% of 402.29 = 100.57 sm

379.10sm NA
(b) ditto but without colums and
Columns footing ditto

11- Steel reinforcement Reinforcement for 96.55 2000.00 1,93,100.00

rcc work including straightning, Cutting,
bending, placing in Position and binding
all complete ctd Bars of 8#x16#

0.24 X 402.29 = 96.55 qtls

12- providing waterproofing treatment in 100.57 300 30,171.00

Complete building including preparation
Of surfaces and curving etc as par
Clause no22.6 of dsr-2007.

ADD 25% of 402.29 = 100.57 sm

13- joinery.
402.29 2200.00 8,85,038.00
To provide sal wood chowkhats For doors
and windows and flush shutters For
doors and Steel shutters for windows
And cupboards.
402.29 sm

14- 1500 120 1,80,000.00

steel work welded in builtup Section/
framed work including Cutting, hoisting,
fixing in position And applying a prime
coat of Approved primer using structural
Steel in grating, frames, grills Ladders .

1500kg

15- 1142.5 120.1 1,37,214.25

To provide 15mm thick internal cement
plaster In 1:6 including
preparation surfaces.

2.84 X 402.29 = 1142.50 sm

Total Rs. = 23,65,820.20
 Page No- 4
1 2 3 4 5
BF = 23,65,820.20

16- 120.68 200 24,136.00

6mm thick ceiling cement plaster
in1:3 including preparation of
surfaces.
30% of 402.29 = 120.68 sm

17- 15mm thick external cement plaster 591.36 290 1,71,494.40

in 1:4 including preparation of
surfaces.
1.47 X 402.29 = 591.36 sm

18- provding & lying 75mm thick 120.68 420.3 50,721.80

compacted Bed of dry brick
aggregate of 40mm nominal size
including spreading,well
Ramming,consolidating and grouting
With jamuna sand including finishing
Smooth.
30% of 402.29 = 120.68 sm

19- To provide macrana white 18mm 402.29 1800 7,24,122.00

thick marble stone flooring over
20mm thick base of cement mortar
1:4 laid And jointed with white
cement slurry including Rubbing and
polishing complete.

402.29 sm

20- Tile work in skirting18mm thick macrana 80.45 1000 80,450.00

White marble stone over 12mm thick
Base of cement mortar in 1:3

2 X 402.29 X 0.10 = 80.45 sm

21- distempering with oil bound 655.65 110 72,121.50

Distemper of approved brand and
Manufacture to give an even shade
New work (two or more cool) with
Cement primer.
253.36 + 402.29 = 655.65 sm
 Total Rs. = 34,88,865.90

Page No- 5

1 2 3 4 5
BF = 34,88,865.90

22- finishing wall with textured exterior 402.29 300.00 1,20,687.00

Paint of required shade new work
including preparation of surfaces.

402.29 sm

23- painting with synethic enamel paint 506.88 250.03 1,26,735.21

Of approved brand and
manufacturer Of required color to
give an even shade.
1.26 X 402.29 = 506.88 sm

24- to provide 90cm height brick 402.29 370.2 1,48,927.76

parapet Wall in cement motar1:4
with cement Plaster 15mm thick
both side in 1:4
402.29 rm

25- 402.29 460.5 1,85,254.55

25mm thick kota stone flooring over
First floor terrace over 20mm thick
Base in cement motor 1:4

402.29 sm

Total Rs = 40,70,470.41
Add 20% market variation RS = 8,14,094.08
RS = 48,84,564.49

26- to provide brick septic tank and soak (lump sum) 20,000.00
well as per typical drawing
And 100mm pvc sewer line.

27- internal sanitary work.water supply 2,03,523.52

Work and electrification work @ of

5% of Rs = 40,70,470.41
Grand Total RS. = 51,08,088.01
Say RS. = 51,08,089.00
(Rs. Fifty One Lakhs Eight Thousand Eighty Nine only)