ABSTRACT ESTIMATE OF A RESIDENTIAL HOUSE BUILDING

Applicant :- Mariyam, W/o. Devassy, Pulleli (H), P.O. Mupliyam District :

Thrissur
Sl.No. Particulars No. Measurements Qty Total Amount
L B H Qty

GROUND FLOOR

1. Cleaning and leveling the site L.S. 1000.00

2. Earth work excavation in ordinary
soil for foundation C/c length (75.36)
75.36 x 0.60 x 0.60 27.13
Say 28m 3
28m 3 @ Rs. 1,250/10m 3 3,500.00

3. Randum rouble Masanary

in cement mortar for foundation
and basement
For foundation same as item No. 2 27.13
For basement 75.36 x 0.45 x 0.45 15 .26
Total 43.39
Say 43m 3
43m 3 @ Rs. 1,250/m 3 53,750.00

4. Earth refilling in side the plinth with

watering, ramming etc
Sitout 2.40 x 2.84 x 0.45 3.06
Living 3.00 x 3.60 x 0.45 4.86
Dining 3.00 x 3.60 x 0.45 4.86
Kitchen 3.00 x 3.00 x 0.45 4.05
Stair room 2.40 x 5.84 x 0.45 6.30
Bed 3.00 x 2.40 x 0.45 3.24
W.A. 4.24 x 1.20 x 0.45 2.23
W.C. 1.50 x 1.20 x 0.45 0 .81
Total 29.41
 Say 30m 3
30m 3 @ Rs. 165/m 3 4,950.00

5. Country burned brick work

in CM 1:8 for super structure
D - Door 1 x 1.00 x 0.24 x 2.10 0.50
D1 - Door 3 x 0.90 x 0.24 x 2.10 1.36
FW4 - French Window 1 x 2.00 x 0.24 x 1.80 0.86
FW3 - ” 2 x 1.50 x 0.24 x 1.80 1.29
FW2 - ” 1 x 1.00 x 0.24 x 1.80 0.43
W3 1 x 1.50 x 0.24 x 1.45 0.52
Wa3 1 x 1.50 x 0.24 x 1.00 0.36
W2 1 x 1.00 x 0.24 x 1.45 0.34
V - Ventilator 2 x 0.60 x 0.24 x 0.50 0.14
Arch 2 x 2.00 x 0.24 x 2.40 2.30
Sitout opening 1 x 5.24 x 0.24 x 2.10 2.64
Work area 3 x 0.24 x 1.50 1 .08
Total 11.82
Total less deduction (56.06 - 11.82) 44.24
Say 25m 3
45m 3 @ Rs. 2,350/m 3 1,05,750.00

6. RCC 1:1:5:3 using 20mm

broken stone for slabs, beams
lintel, sunshades, lintel etc
including cost of reinforcements
Lintel through out 67.52 x 0.24 x 0.15 2.43
Beam 7.84 x 0.24 x 0.30 0.56
Sunshade through out 44.80 x 0.75 x 0.07 2.35
Roof Slab 12.14 x 6.42 x 0.10 7.79
” 3.39 x 4.98 x 0.10 1 .69
Total 14.82
Say 15m 3
15m 3 @ Rs. 6,500/m 3 97, 500.00
7. PCC 1:3:6 using 20mm broken
stone for flooring 75 mm thick
Sitout 2.40 x 2.84 x 0.075 0.51
Living 3.00 x 3.60 x 0.075 0.81
Dining 3.00 x 3.60 x 0.075 0.81
Kitchen 3.00 x 3.60 x 0.075 0.67
Stair room 2.40 x 5.84 x 0.075 1.05
Bed 3.00 x 4.20 x 0.075 0.94
Work area 4.14 x 1.20 x 0.075 0.37
W.C. 1.50 x 1.20 x 0.075 0 .13
Total 5.29
Say 6m 3
6m 3 @ Rs. 2,45/m 3 14,700.00

8. Plastering with C.M in 1:3 on

under side of the slabs
Sitout 2.40 x 2.84 6.81
Living 3.00 x 3.60 10.80
Dining 3.00 x 3.60 10.80
Stair room 2.40 x 5.84 14.01
Kitchen 3.00 x 3.00 9.00
Bed 3.00 x 4.20 12.60
Work area 4.14 x 1.20 4.96
W.C. 1.50 x 1.20 1.80
Sun Shade 2 x 44.80 x 0.75 67 .20
Total 137.98
Say 138m 2
138m 2 @ Rs. 1,450/10m 2 20,010.00

9. Plastering with CM 1:5 inside

and outside the wall
Living 2 x 3.00 x 3.1 18.16
” 2 x 3.60 x 3.1 22.32
Dining 2 x 3.00 x 5.1 30.60
” 2 x 3.60 x 5.1 36.72
Stair room 2 x 5.84 x 3.1 36.20
 ” 2 x 2.40 x 3.1 14.88
Bed 2 x 3.00 x 3.1 18.60
” 2 x 4.20 x 3.1 26.04
W.C. 2 x 1.50 x 3.1 9.30
” 2 x 1.20 x 3.1 7 .44
Total 351.70
Deduction for openiongs
D - Door 1 x 1.00 x 2.10 2.10
D1 - Door 3 x 0.90 x 2.10 5.67
FW 4 - French Window 1 x 2.00 x 1.80 3.60
FW3 - ” 2 x 1.50 x 1.80 5.40
FW2 - ” 1 x 1.00 x 1.80 1.80
W3 - ” 1 x 1.50 x 1.45 2.17
Wa3 - ” 1 x 1.50 x 1.00 1.50
W2 - ” 1 x 1.00 x 1.45 1.45
V - Ventilator 2 x 0.60 x 0.50 0.60
Arch 2 x 2.00 x 2.40 9.60
Total Less deduction (351.70 - 33.59) 317.81
Say 320m 2
320m 2 @ Rs. 1,200/10m 2 38,400.00

10. Supplying and fixing of doors,

windows and ventilators uisng
“pincoda” wood with necessary fittings
D - Door 1 x 15,000 15,000.00
D1 - Door 3 x 8,000 24,000.00
FW 4 - French Window 1 x 10,000 10,000.00
FW3 - ” 2 x 7,500 15,000.00
FW2 - ” 1 x 5,000 5000.00
W3 - ” 1 x 5,000 5,000.00
Wa3 - ” 1 x 5,000 5,000.00
W2 - ” 1 x 3,500 3,500.00
 V - Ventilator 2 x 2,500 5,000 .00
Total 87,000.00

11. Floor finish with ceramic tile flooring

Living 3.30 x 3.90 12.87
Sit out 2.55 x 3.01 7.68
Dining 3.30 x 3.90 12.87
Kitchen 3.30 x 3.30 10.89
Stair room 2.70 x 6.14 16.58
Bed 3.30 x 4.50 14.85
Work Area 4.34 x 1.35 5 .86
Total 81.60
Say 82m 2
82m 2 @ Rs. 500/m 2 41,000.00

First Floor

12. Brick work in cm 1:8 for super

structure using country burned
bricks C/C length (33.04) 33.04 x 0.24 x 3.1 24.58
Deduction for openings
D1 - Door 2 x 0.90 x 0.24 x 2.10 0.91
FW4 - window 1 x 2.00 x 0.24 x 1.80 0.86
FW3 - Window 2 x 1.0 x 0.24 x 1.50 1.30
W2 - Window 1 x 1.00 x 0.24 x 1.45 0 .35
Total 3.42
Total Less deduction (24.58 - 3.42) 21.16
Say 22m 3
22m 3 @ Rs. 2,500/m 3 55,000.00
13. RCC 1:1:5:3 using 20 mm brocken
stone for slab, beam and lintel
including re-inforcement.
Sunshade 33.04 x 0.24 x 0.15 1.19
Roof slab 37.12 x 0.75 x 0.07 1.95
 Stair room 2.88 x 6.32 x 0.10 1.82
Bed 3.39 x 4.98 x 0.10 1.69
Bed 3.98 x 4.58 x 0.10 1 .82
Total 8.47

Say 9m 3
9m 3 @ Rs. 7,000/m 3 63,000.00

14. Plastering with CM 1:3 using 9 mm

thick on underside of slabs
Living 3.00 x 3.60 10.80
Bed 3.00 x 4.20 12.60
Stair Room 2.40 x 5.84 14 .02
Total 37.42
Say 38m 2
38m 2 @ Rs. 1,550/10m 2 5,890.00

15. Plastering with CM 1:5 using 20 mm

thick on inside and outside the wall
INSIDE
Living 2 x 3.00 x 3.1 18.60
2 x 3.60 x 3.1 22.32
Bed 2 x 3.00 x 3.10 18.60
2 x 4.20 x 3.10 26.04
Stair Room 2 x 5.84 x 3.10 36.21
2 x 2.40 x 3.10 14.80

OUTSIDE 2 x 17.36 x 3.1 107 .63

Total 244.31
Deduction for openings
D1 - Door 2 x 0.90 x 2.10 3.78
FW 4 - French Window 1 x 2.00 x 1.80 3.60
FW 3 - ” 2 x 1.50 x 1.80 5.40
W2 - Window 1 x 1.00 x 1.45 1 .45
Total 14.23
Total less deduction (244.31 - 14.23) 230.08 m 2
Say 231m 2
 231m 2 @ Rs. 1,550/10m 2 34,650.00

16. Supplying and fixing of doors and

windows using pin coda wood with

necessary fittings
D1 - Door 2 x 8,000 16,000.00
FW 4 - French Window 1 x 10,000 10,000.00
FW 3 - ” 3 x 7,500 22,500.00
W2 - window 1 x 3,500 7,000.00 55,500.00

17. Floor finish with Ceramic

tile flooring
Living 3.20 x 3.90 12.87
Bed 3.30 x 3.90 12.87
Stair romm 2.70 x 3.90 16 .58
Total 42.32
Say 43m 2
43m 2 @ Rs. 550/m 2 23,650.00

18. Painting (G.F. and F.F.) L.S. 55,000.00

19. Plumbing and Electrifciation (G.F. and F.F.) L.S.
75,000.00
20. Sanitary (G.F. and F.F.) L.S. 50,000.00
21. Unforseen items L.S. 11,650.00

Grand total 8,60,000.00

(Rupees Eight Lakh and Sixty Thousand only)

Prepared by Attested by