ABSTRACT ESTIMATE

S.NO DESCRIPTION UNIT QUANTITY RATE AMOUNT

1 EARTH WORK
Earth work excavation for
foundations and depositing at CU.M 244.4 100 24440
site
2 P.C.C.
Vibrated plain cement concrete
(1:3:6) proportion to including
CU.M 26.08 5105 133138.4
of al materials and all labour
charges, etc.
3 FOOTING

VRCC (1:11/2:3) prop but

excluding cost of reinforcement CU.M 87.96 7145 628474.2
steel and its fabrication charges
for column footings
4 COLUMN

VRCC (1:11/2:3) prop but

excluding cost of reinforcement CU.M 168.05 7145 1200717.25
steel and its fabrication charges
for column
5 REFILLING
Refilling with excavated soils
including watering and
consolidation according to
CU.M 212.69 62.03 13193.1607
standard specifications, cost and
conveyence of all material and
labour charges
6 PLINTH BEAMS

VRCC (1:11/2:3) propbut

excluding cost of reinforcement CU.M 64.668 7145 462052.86
steel and its fabrication charges
for plinth beam
7 ROOF SLAB

VRCC (1:11/2:3) prop but

excluding cost of reinforcement CU.M 722.004 7145 5158718.58
steel and its fabrication charges
for roof slab
8 ROOF BEAMS

VRCC (1:11/2:3) propbut

excluding cost of reinforcement CU.M 345.97 7145 2471955.65
steel and its fabrication charges
for roof beams
9 BRICK MASONRY
 Brick masonry in CM (1:6) prop
using 2nd class brick for finished CU.M 978.45 5489 5370712.05
item of work 9" thick brick walls
10 HALF BRICK MASONRY
Half brick masonry in CM (1:6)
prop using 2nd class brick for
CU.M 398.56 5489 2187695.84
finished item of work 4.5" thick
brick walls
11 LINTELS AND LOFTS

VRCC (1:11/2:3) propbut

excluding cost of reinforcement CU.M 28.746 7145 205390.17
steel and its fabrication charges
for lintels
12 CHAJJA

VRCC (1:11/2:3) propbut

excluding cost of reinforcement
CU.M 28.86 7145 206204.7
steel and its fabrication charges
for 0.60 meters wide 15mm
thick at fixed end
13 DOORS
Providing and fixing panelled or
panelled and glazed shutters for SQ.M
doors
D1 17.383 20000 347660
D2 43.47 15000 652050
D2 0.924 15000 13860
D3 42.5 15000 637500
D3 27.72 15000 415800
Total 131.997 15000 1979955
14 WINDOWS
Supplying and fixing of fully
glazed anodised aluminium SQ.M
hinged type window
W1 70 5900 413000
W2 14.19 5900 83721
W3 19.32 5900 113988
W4 5.796 5900 34196.4
W5 2.898 5900 17098.2
Total 112.204 5900 662003.6
15 VENTILATOR
Glazed ventilator SQ.M
V1 6.348 5900 37453.2
16 EXTERNAL PLASTERING
Plastering 20mm thick including
cost and conveyance of SQ.M 6940.3969 234 1624052.875
materials
17 INTERNAL PLASTERING
 Plastering 12mm thick in two
coats with base coat of 9mm
thick in CM (1:5) prop and top
SQ.M 1168.98 187 218599.26
coat of 3mm thick in CM (1:4)
prop including cost and
conveyance of materials
18 CEILING PLASTERING

Ceiling plastering 12mm thick in

2 coats with base coat of 9mm
thick in CM (1:5) prop ant top SQ.M 4587.98 131.4 602860.572
coat of 3mm thick in CM (1:4)
prop including cost and
conveyance of materials
19 FLOORING
Quality of size not exceeding,
laid over C.C. flooring bed set
over 20mm thick C.M. (1:3) SQ.M 4587.98 775 3555684.5
prop
20 KITCHEN DADOOING

Dadooing with decorated white

background, 1st quality flazed
SQ.M 167.08 900 150372
tiles of 300mm X 300mm size of
approved brand and set over
12mm CM (1:5) prop
21 TOILET DADOOING

Dadooing with decorated white

background, 1st quality flazed
SQ.M 1229.46 900 1106514
tiles of 300mm X 450mm size of
approved brand and set over
12mm CM (1:5) prop
22 INTERNAL PAINTING

Providing painting to new walls

with two coats of oil bound
distemper of approved brand
and shade over the base coat of SQ.M 1298 196 254408
appropriate primer of approved
brand making 3 coats in all,
complete for finished item of
work
23 CEILING PAINTING
Painting to new ceiling with 2
coats of whiting, complete for
SQ.M 5701.0514 196 1117406.074
finished item of work as
directed
24 EXTERNAL PAINTING
 Providing painting to new walls
with two coats of oil bound
distemper of approved brand
and shade over the base coat of SQ.M 57645.78 198.7 11454216.49
appropriate primer of approved
brand making 3 coats in all,
complete for finished item of
work
25 LIFT
Including machinery,
transportation, labour and NO 1 1300000 1300000
erection
SUB TOTAL COST OF BUILDING CIVIL WORKS 42126218.43
26 ELECTRICAL SERVICES AND INSTALLATIONS 15% 46252574.31
27 WATER SUPPLY AND SANITARY INSTALLATIONS 15% 49740115.45
SUB TOTAL COST 49740115.45
28 VARIATION / INFLATION 10% 54714126.99

TOTAL PROJECT COST 54714127