ABSTRACT ESTIMATE & COST FOR FIR

Sl. No. Description Of Item Nos. Length(m)

Sub-Head I: Earthwork
1 Surface Dressing and setting foundation plan 7.98

2 Earthwork in Exacavation
a. Column Footings for
i. Fl1, Fl8, Fl10, Fl11 4 1.5
ii. Fl2,Fl3,Fl4,Fl6,Fl9,Fl14,Fl15,Fl16 8 2
iii. Fl5,Fl7,Fl12,Fl3 4 2.2

b. Tie Beam 75.86

Deduct the length covered by column footings

i. Fl1, Fl8, Fl10, Fl11 4 1.5
ii. Fl2,Fl3,Fl4,Fl6,Fl9,Fl14,Fl15,Fl16 8 2
iii. Fl5,Fl7,Fl12,Fl3 4 2.2

3 Earthwork in Filling in foundation trench by loose earth 1/5 th of earthwork of excavtion (a

4 Sand filling for plinth 1 7.98

Deduction for
a.Staircase portion 1 2.8
b.For columns 16 0.4

Sub-Head II: Concretework

5 Cement concrete M-10

a. For mat concrete of column footings
i. Fl1, Fl8, Fl10, Fl11 4 1.5
ii. Fl2,Fl3,Fl4,Fl6,Fl9,Fl14,Fl15,Fl16 8 2
iii. Fl5,Fl7,Fl12,Fl3 4 2.2

b. Toe Wall 1 2.24

6 Cement concrete M-25 for RCC work including shuttering

excluding reinforcement

a. For base (rectangular Portion) of the column footings-

i. Fl1, Fl8, Fl10, Fl11 4 1.5
 ii. Fl2,Fl3,Fl4,Fl6,Fl9,Fl14,Fl15,Fl16 8 2
iii. Fl5,Fl7,Fl12,Fl3 4 2.2

b. For pedestal- 16 0.8

c, For columns- 16 0.4
d. For Beams- 1 77.52
e. Roof (including stair case area first) 1 7.98
Deduction for staircase area 1 2.8

f. R.C lintel over door and windows

i. Windows
W1 5 1.37
W2 2 1.1
Balcony 1 0.76
V 4 2.6
ii. Door
D 1 1.04
D1 2 1
D2 4 0.8

g. Sunshades over
i. Windows
W1 4 1.37
W2 2 1.1
V 2 0.76
Balcony 1 2.6
ii. Door
D 1 1.04

h. Extended slab Of windows W1, Balcony sum of sunshades of W1 & Balcony

i. Staircase-
i. Base of toe wall 1 2.24
ii. Waist slab of flights 2 3.3
iii. Landings 2 2.24
iv. Steps 2*10 1.12

7 25 cm thick D.P.C (1:2:4) 1 73.32

Deduction the length covered by
Column 16 0.4
 Door Sills
D 1 1.04
D1 2 1
D2 4 0.8

Sub-Head III : Brickwork

8 1st class brickwork in cement mortar(1:6) in 1 76.02

Superstructure Walls (Considering no columns)

Deduct the length covered by

Columns 16 0.4
Door openings
D 1 1.05
D1 2 1
D 4 0.8
Window Openings
W1 5 1.37
W2 2 1.1
V 3 0.76
Balcony 1 2.6

Sub-Head IV : Flooring
9 7.5 cm thick terraced flooring
in lime concrete (1.5:2:7) over a brick flat 1 7.98
Deduction of the area of
Column 16 0.4

10 25 mm thick Terrazo work with precast tiles for floors-

Bed room 1 3.05
Master Bed room 1 3.3
Attached Toilet 1 2.63
Toilet 1 2.27
WC 1 1.66
Kitchen 1 3.24
Varandah 1 3.05
Dinning 1 14.62

12 20 mm thick terrazzo work for skirting 20 cm high

 Bed room 1 11.66
Master Bed room 1 14.25
Attached Toilet 1 8.59
Toilet 1 8.46
WC 1 5.77
Kitchen 1 10.82
Varandah 1 8.43
Dinning 1 17.5
Garage 1 10.97
Stair case 1 10.06
Deduction of openings of Door
D 1 1.05
D1 2 1
D2 4 0.8

Sub-Head V: Steel Work & Iron Work

13 Tor steel reinforcement for

a. Footing @ 0.6% of concrete 21.7296 X 0.6/100 X 78.5
b. Columns @ 1.2% of concrete 17.28 X 1.2/100 X 78.5
c. Beams @ 1% of concrete 6.9768 X 1/100 X 78.5
d. Roof slab @ 0.8% of concrete 6.475 X 0.8/100 X 78.5
e. Lintel @ 0.6% of concrete 0.89 X 0.6/100 X 78.5
f. Sunshades @ 0.4% of concrete 0.6 X 0.4/100 X 78.5
g. Staircase @ 0.8% of concrete 2.14 X 0.8/100 X 78.5

14 Collapsible gate 1 1.04

15 Mild Steel ornamental grille weighing 16 kg/sqm
W1 5 1.37
W2 2 1.1
V 3 0.76
Balcony 1 2.6

Sub-Head VI : Plastering & Pointing

16 12 mm thick cement plaster(1:6) to wall

a. Inside Plastering
Bed room 1 11.66
Master Bed room 1 14.25
 Attached Toilet 1 8.59
Toilet 1 8.46
WC 1 5.77
Kitchen 1 10.82
Varandah 1 8.43
Dinning 1 17.5
Garage 1 10.97
Stair case 1 10.06
Deduction the area of openings
Door openings
D1 2 1
D2 4 0.8
Window Openings
W1 4 1.37
W2 2 1.1
V 3 0.76
Balcony 1 2.6
Total insid

b. Outside Plastering 1 33.76

Deduction the area of openings
Door openings
D 1 1.05
Window Openings
W1 3 1.37
W2 2 1.1
V 3 0.76
Balcony 1 2.6
Total Outsid

17 6 mm thick cement plaster (1:4)

a. Celling of
Bed room 1 3.05
Master Bed room 1 3.3
Attached Toilet 1 2.63
Toilet 1 2.27
WC 1 1.66
Kitchen 1 3.24
Varandah 1 3.05
Dinning 1 14.62

b. Stair Case-
Under waist slab- 2 3.3
 Top and bottom of 1st Landing 2 2.24
Top and bottom of 2nd Landing 2 1.12
Trades of Steps 21 1.12
Risers of the steps 21 1.12

c. Sunshades
Top and Bottom windows
W1 5X2 1.37
W2 2X2 1.1
V 3X2 0.76
Balcony 1X2 2.6
D 1X2 1.05
All front edges 1 14.98
All side edges 12 0.45

Grand To

Sub-Head VII: White And Colour Washing

18 Decorative cement based paint two coats for outside

Same as outside plaster item nos 16(

19 Plastic emulsion paint two coats on walls and ceiling

Same as outside plaster item nos 16(a)+

5% cost of water supply

6% cost of sanitation
10% cost of electrification
3% cost of approach road and boundary wall

Contingencies 5% of the total

Work charged 2.5% of the total cost
& COST FOR FIRST FLOOR & STAIR CASE ROOM
Breadth(m) Height(m) Quantity Unit Rate (Rs.) Unit Of Rate

8.9 _ 71.02 sqm 80 sqm

1.5 2.1 18.9

2 2.1 67.2
2.2 2.1 40.66

0.3 0.3 6.83

0.3 0.3 0.54

0.3 0.3 1.44
0.3 0.3 0.79
Total 130.81 cum cum

f earthwork of excavtion (approx) 26.16 cum 2600 cum

8.9 0.42 29.83

2.24 0.42 2.63

0.3 0.42 0.81
Total 26.39 cum 270.5 cum

1.5 0.075 0.68

2 0.075 2.4
2.2 0.075 1.45

0.6 0.1 0.13

Total 4.66 cum 3460 cum

1.5 0.36 3.24

 2 0.36 11.52
2.2 0.36 6.97
Total 21.73 cum 3368 cum

0.6 1 7.68
0.3 5 9.6
0.3 0.3 6.98
8.9 0.1 7.10
2.24 0.1 0.63
Total 6.48 cum 3368 cum

0.25 0.15 0.26

0.25 0.15 0.08
0.25 0.15 0.03
0.25 0.15 0.39

0.25 0.15 0.04

0.25 0.15 0.08
0.25 0.15 0.12
Total 0.99 cum 3368 cum

0.46 0.08 0.20

0.46 0.08 0.08
0.46 0.08 0.06
0.46 0.08 0.10

0.46 0.08 0.04

Total 0.47 cum 3368 cum
unshades of W1 & Balcony window 0.2 cum 3368 cum

0.25 0.2 0.11

1.12 0.1 0.74
1 0.1 0.45
0.25 0.15 0.84
Total 2.14 cum 3368 cum

0.2 _ 14.66

0.2 _ 1.28
 0.2 _ 0.21
0.2 _ 0.4
0.2 _ 0.64
Total 12.14 sqm 170 sqm

0.25 3.5 66.52

0.25 3.5 5.6

0.25 1.9 0.50

0.25 1.9 0.95
0.25 1.9 1.52

0.25 1.37 2.35

0.25 1.37 0.7535
0.25 0.69 0.39
0.25 1.37 0.8905
Total 53.57 cum 2177 cum

8.9 _ 71.02

0.3 _ 1.92
Total 69.10 sqm 224 sqm

2.8 _ 8.54
3.85 _ 12.71
1.67 _ 4.39
1.96 _ 4.45
1.22 _ 2.03
2.17 _ 7.03
1.17 _ 3.57
14.62 _ 14.62
Total 57.33 sqm 421 sqm
 _ _ 11.66
_ _ 14.25
_ _ 8.59
_ _ 8.46
_ _ 5.77
_ _ 10.82
_ _ 8.43
_ _ 17.5
_ _ 10.97
_ _ 10.06

_ _ 1.05
_ _ 1
_ _ 0.8
Total 103.66 per m 366 per m

21.7296 X 0.6/100 X 78.5 10.24

17.28 X 1.2/100 X 78.5 16.3
6.9768 X 1/100 X 78.5 5.48
6.475 X 0.8/100 X 78.5 4.07
0.89 X 0.6/100 X 78.5 0.42
0.6 X 0.4/100 X 78.5 0.19
2.14 X 0.8/100 X 78.5 1.34
Total 38.04 quintals 2291.4 quintal

_ 2 2.08 sqm 1807 sqm

_ 1.37 9.38
_ 1.37 3.014
_ 0.69 1.57
_ 1.37 3.562
Total 17.53 sqm 40 kg

_ 3.5 40.81
_ 3.5 49.88
 _ 3.5 30.07
_ 3.5 29.61
_ 3.5 20.20
_ 3.5 37.87
_ 3.5 29.51
_ 3.5 61.25
_ 3.5 38.40
_ 3.5 35.21

_ 1.9 3.8
_ 1.9 6.08

_ 1 5.48
_ 1 2.2
_ 0.5 1.14
_ 1 2.6
Total inside plastering = 354.09 sqm 59 sqm

_ 3.5 118.16

_ 1.9 2.00

_ 1.37 5.6307
_ 1.37 3.014
_ 0.69 1.5732
_ 1.37 3.562
Total Outside Plastering = 102.39 sqm 59 sqm

2.8 _ 8.54
3.85 _ 12.71
1.67 _ 4.39
1.96 _ 4.45
1.22 _ 2.03
2.17 _ 7.03
1.17 _ 3.57
14.62 _ 14.62
Total 57.33 sqm

1.12 _ 7.392
 1 _ 4.48
1 _ 2.24
0.25 _ 5.88
0.15 _ 3.528
Total 23.52 sqm

0.45 _ 6.17
0.45 _ 1.98
0.45 _ 2.05
0.45 _ 2.34
0.45 _ 0.945
0.05 _ 0.749
0.07 _ 0.378
Total 14.609 sqm
Grand Total a+b+c = 95.4598 sqm 54 sqm

116.9941 24 sqm
outside plaster item nos 16(b)+17(c) sqm

38.2 sqm
ide plaster item nos 16(a)+17(a)+17(b) 434.9358 sqm

Total

Total Cost

Grand Total Cost

Amount (Rs.)

5681.76

68021.93

7138.12

16128.44
73185.29

21807.8

3340.64

1591.42
673.60

7204.8256
2063.12

116611.71

15478.85

24136.27
37939.56

87164.86

3758.56

11221.568
20891.015

6040.72
 5154.83

2807.86

16614.55

554657.28
27732.86422505
33279.43707006
55465.7284501
16639.71853503
687775.03
34388.751639062
17194.375819531
739358.16