A/R Estimate of Kothi No.

19-D in Model Town section ,Patiala

S.No CSR No Description No L(ft) B(ft) H(ft) Qty Unit Qty Unit
1 8.31 Scraping of
a) White wash- Qty as perSMB 2434 P-54 1641.00 sft
b) Snowcem -Qty as perSMB 2434 P-73 4317.00 sft
c) Dry Distemper-Qty as per SMB 2434 P-57 5337.00 sft
d) Colour wash-Qty as per SMB 2434 P-55 1358.00 sft
Boundry wall 2 53 6 636.00 sft
1 110 5 550.00 sft
1 95 5.5 522.50 sft
Total 14361.50 sft
Taken 70% of 14361.5 sft 10053.05 sft 934.30 sqm
2 15.62 White washing Two coats
Qty as per SMB 2434 P-54 1641.00 sft 152.51 sqm

15.61+1 Colour wash two coats over one coat of

3 5.64 White Wash
Colour wash-Qty as per SMB 2434 P-55 1358.00 sft
Boundry wall 2 53 6 636.00 sft
1 110 5 550.00 sft
Total 2544.00 sft 236.43 sqm
Dry Distemper two coats over old
4 15.70 Distemper work
Qty as per SMB 2434 P-73 4317.00 sft 401.21 sqm

Painting two coats of synthetic enamel

5 16.5 paint over old wood work and metal work
Qty as per SMB 2434P-70 960.00 sft 89.22 sqm
Qty as per SMB 2434P-68 1864.00 sft 173.23 sqm
Total 2824.00 sft 262.45 sqm

Finishing walls with Exterior decorative

paint such as snowcem two coats over old
6 15.75 surface
Qty as per SMB 2434 P-57 5337.00 sft 496.00 sqm

Fixing Glass panes 4mm thick inc. nails &

7 17.35ii putty complete in all respects
4 3 2.5 30.00 sft
2 2.66 2.33 12.40 sft
5 2.58 1.66 21.41 sft
3 2 2.33 13.98 sft
4 1.58 1.58 9.99 sft
Total 87.78 sft 8.16 sqm

Wire gauge fixed on chowkats of door &

window with 25mm thick cover moulding of
8 17.16ii hollock wood 4 1.5 1.5 9.00 sft
1 4 1.25 5.00 sft
1 3 5.5 16.50 sft
2 4 5.5 44.00 sft
1 2 2.33 4.66 sft
3 4 6 72.00 sft
4 4 3 48.00 sft
1 1.5 1.5 2.25 sft
 Total 192.41 sft 17.88 sqm

Prov. And fixing salwood chowkhat of

9 NS doors and windows
Door 2 6.75 13.5 rft
4 2.58 10.32 rft
Window 2 6.58 13.16 rft
2 3.81 7.62 rft
Total 44.6 rft 13.60 rmt

Prov. And fixing wiregauge hollockwood

10 17.14ii shutter without chowkhat
1 2.75 6.75 18.56 sft
4 1.58 1.66 10.49 sft
2 2.66 1.58 8.41 sft
1 3 6.75 20.25 sft
Total 57.71 sft 5.36 sqm

11 15.10 Cement plaster 12.5mm thick in 1:5 CM

17 1.5 2.25 57.38
3 5.5 4.25 70.13
3 2.75 3.66 30.20
4 4.25 3.75 63.75
2 5.5 2.75 30.25
3 5.5 4.5 74.25
4 2.33 3.66 34.11
1 10.5 3.75 39.38
325.95 sft 30.29 sqm

12 15.58 Cement pointing in 1:2 flush over flat bricks

1 17.00 23.00 391.00 sft
1 17.00 3.00 51.00 sft
1 8.00 18.50 148.00 sft
1 7.25 19.00 137.75 sft
1 49.75 12.00 597.00 sft
1 23.00 13.00 299.00 sft
1623.75 sft 150.91 sqm
 Analysis of rate for Pov. & fixing Marbonite,Johnson vitrified tiles 2'x2' size
S No. Description No L B H Qty Unit Rate(Rs) CP% Amount(Rs)
Unit= 1 sqm.
A Material
1 Vitrified tiles 2'x2' 1.00 sqm

Add wastage 10% 0.10 Sqm.

1.10 Sqm. 500.34 13.8% 626.05
vat

12.5 mm thick bed of cement

2 sand in 1:3

cement @ .16 bags/sqm.for 1 sqm 0.16 bags 255.00 40.80

sand @ 0.016 cum/sqm.for 1 sqm 0.016 cum 650.00 10.40

3 Cost of white cement for joints LS 20.00

4 Sundries etc. LS 10.00

707.25
Add 10%cont. profit on item no. 1
to 4 i.e. on Rs.482.85 70.73
A 777.98
B Labour
unit = 28 sqm
Mason Ist class CSR 1.63 12 40.00 735% 4008.00
Mazdoor unskilled CSR 1.67 3 16.00 900% 480.00
Mazdoor woman CSR 1.68 9 16.00 900% 1440.00
Bhishti CSR 1.7 0.50 21.50 650% 80.63
Water charges 5.00
6013.63
Add 21.5 % cont. profit on Rs.
5797.63 1292.93
labour for 28 Sqm. 7306.55
labour for 1 Sqm. B 260.95

Rate for 1 sqm.=A + B 1038.92

Rate per Sqm. Say Rs. 1039

Certified that rates and provision provided in the analysis are
minimum and reasonable market rate.
500.34