ABSTRACT ESTIMATE & COST FOR F

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

Sub-Head II Concretework

1 Cement concretework M 25 excluuding reinforcement but

including shuttering

A. For 1st Floor

i. Roof Slab 1 7.98
Deduct the area of staircase 1 2.23

ii. Beams 1 75.86

iii. Columns 16 0.4
iv. R.C lintels over window and Door
a. Windows
W1 6 1.37
W2 3 1.1
Balcony 1 0.76
V 4 2.6
b. Door
D1 3 1
D2 4 0.8

v. Staircase
a. Base of toe wall 1 2.24
b. Waist slab of flights 2 3.3
c. Landings 2 2.24
d. Steps 2*10 1.12

vi. Sunshades over

Windows
W1 5 1.37
W2 3 1.1
V 2 0.76
Balcony 1 2.6

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

To
 B. For 2nd floor stair room
i. Columns 4 0.4
ii. Roof slab of stair room 1 2.24
iii. Lintel
Over door D1 1 1.04
Over window, W1 1 1.37
Tot

2 7.5 cm thick lime concrete(2:2:7) in roof terracing

A. For 1st floor roof

Considering entire first............... 1 7.98
Deduct the area of stair 1 2.23

B. For 2nd floor roof of

Stair Room 1 2.24

Sub-Head III : Brickwork

3 First class brickwork in cement mortar (1:6) in

superstructure

A. For 1st. Floor

Walls (Considering no columns) 1 76.02

Deduct the length covered by

Columns 16 0.4
Door openings
D 1 1.05
D1 3 1
D 4 0.8
Window Openings
W1 6 1.37
W2 3 1.1
V 3 0.76
Balcony 1 2.6

B. For 2nd floor -

 Stair Room 1 10.08
Deduct
Door, D1 1 1.05
Window, W 1 1.37
T

4 10 cm. Thick first class brick work in cement mortar (1:4) 1 33.76
in parapet (on 2nd floor roof)

Deduction of stair room wall 1 5.04

5 20 cm x 10 cm brick coping 1 33.76

Sub-Head IV : Flooring

6 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
Drawing hall 1 10.97
Stair case 1 10.06
Deduction of openings of Door
D1 3 1
D2 4 0.8

7 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
 Drawing hall 1 2.7

8 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

Sub-Head V: Steel Work & Iron Work

9 Tor steel reinforcement for

b. Columns @ 1.2% of concrete 18.432 X 1.2/100 X 78.5
c. Beams @ 1% of concrete 6.8274 X 1/100 X 78.5
d. Roof slab @ 0.8% of concrete 7.1022 X 0.8/100 X 78.5
e. Lintel @ 0.6% of concrete 0.99 X 0.6/100 X 78.5
f. Sunshades @ 0.4% of concrete 0.43 X 0.4/100 X 78.5
g. Staircase @ 0.8% of concrete 2.14 X 0.8/100 X 78.5

10 Mild Steel ornamental grille weighing 16 kg/sqm

W1 6 1.37
W2 3 1.1
V 3 0.76
Balcony 1 2.6

Sub-Head VI : Plastering & Pointing

11 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
Drawing Hall 1 10.97
Stair case 1 10.06
Deduction the area of openings
 Door openings
D1 3 1
D2 4 0.8
Window Openings
W1 5 1.37
W2 3 1.1
V 3 0.76
Balcony 1 2.6
Total insid

b. Outside Plastering 1 33.76

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

12 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
Drawing Hall 1 10.97
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

13 Decorative cement based paint two coats for outside

Same as outside plaster item nos 11(

14 Plastic emulsion paint two coats on walls and ceiling

Same as outside plaster item nos 11(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
ATE & COST FOR FIRST FLOOR & STAIR CASE ROOM
Breadth(m) Height(m) Quantity Unit Rate (Rs.) Unit Of Rate

8.9 0.1 7.1022

2.78 0.1 0.61994
Total 6.48226 cum
0.3 0.3 6.8274 cum
0.3 9.6 18.432 cum

0.25 0.15 0.31

0.25 0.15 0.12
0.25 0.15 0.03
0.25 0.15 0.39

0.25 0.15 0.11

0.25 0.15 0.12
Total 1.08 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

0.46 0.08 0.25

0.46 0.08 0.12
0.46 0.08 0.06
0.46 0.08 0.10
Total 0.53 cum

unshades of W1 & Balcony window 0.2 cum

Total of 1st floor 35.69 cum 2658 cum

0.3 2.45 1.176 cum
2.8 0.1 0.6272 cum

0.25 0.15 0.039 cum

0.25 0.15 0.051375 cum
Total of 2nd floor 1.9 cum 2658 cum

8.9 _ 71.022
2.7 _ 6.021
Total 1st floor 65.001 sqm 272 sqm

2.8 _ 6.272 sqm 276 sqm

0.25 3.5 66.52 cum

0.25 3.5 5.6

0.25 1.9 0.50

0.25 1.9 1.425
0.25 1.9 1.52

0.25 1.37 2.82

0.25 1.37 1.13025
0.25 0.5 0.29
0.25 1 0.65
Total 52.59 cum 2038 cum
 0.25 2.45 6.17 cum

0.25 1.9 0.50

0.25 1.37 0.47
Total 2nd floor 5.21 cum 2064 cum

_ 0.9 30.384 sqm

_ 0.9 4.54
Total 25.85 sqm 232.7 sqm

_ _ 33.76 per m 62.88 per m

_ _ 11.66
_ _ 14.25
_ _ 8.59
_ _ 8.46
_ _ 5.77
_ _ 10.82
_ _ 8.43
_ _ 17.5
_ _ 10.97
_ _ 10.06

_ _ 1
_ _ 0.8
Total 104.71 per m 366 per m

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
 2.8 _ 7.56

Total 64.89 sqm 421 sqm

8.9 _ 71.02

0.3 _ 1.92
Total 69.10 sqm 224 sqm

18.432 X 1.2/100 X 78.5 17.362944

6.8274 X 1/100 X 78.5 5.359509
7.1022 X 0.8/100 X 78.5 4.4601816
0.99 X 0.6/100 X 78.5 0.46629
0.43 X 0.4/100 X 78.5 0.13502
2.14 X 0.8/100 X 78.5 1.34
Total 29.12 Quintals 2291.4 Quintals

_ 1.37 11.26
_ 1.37 4.521
_ 0.69 1.57
_ 1.37 3.562
Total 20.92 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 5.7
_ 1.9 6.08

_ 1 6.85
_ 1 3.3
_ 0.5 1.14
_ 1 0
Total inside plastering = 349.72 sqm 59 sqm

_ 3.5 118.16

_ 1.37 5.6307
_ 1.37 3.014
_ 0.69 1.5732
_ 1.37 3.562
Total Outside Plastering = 104.38 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
_ 3.5 38.40
14.62 _ 14.62
Total 95.73

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

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
Grand Total a+b+c = 133.85 sqm 54 sqm

118.99 sqm 24 sqm

outside plaster item nos 11(b)+12(c)

sqm 38.2 sqm

ide plaster item nos 11(a)+12(a)+12(b) 468.96
Total Cost

Total Cost

Grand Total Cost

Amount (Rs.)

94861.351368
 5033.12

17680.272

1731.072

107184.8397
10745.2356

6014.8296

2122.8288

38323.86
27319.0268

15478.848

66734.61

13387.264
20633.185

6158.4259
 7228.1592

2855.7384

17914.30256

461406.97

23070.348396722
27684.4180760664
46140.696793444
13842.2090380332
572144.64
17164.3392071612
14303.6160059676
603612.60