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 28m3
28m3 @ Rs. 1,250/10m3 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 43m3
43m3 @ Rs. 1,250/m3 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 30m3
30m3 @ Rs. 165/m3 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 25m3
45m3 @ Rs. 2,350/m3 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 15m3
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 6m3 6m3 @ Rs. 2,45/m3 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 138m2 138m2 @ Rs. 1,450/10m2 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
” 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 320m2
320m2 @ Rs. 1,200/10m2 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 82m2 82m2 @ Rs. 500/m2 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 22m3
22m3 @ Rs. 2,500/m3 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
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 9m3 9m3 @ Rs. 7,000/m3 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 38m2 38m2 @ Rs. 1,550/10m2 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 m2
231m2 @ Rs. 1,550/10m2 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 43m2 43m2 @ Rs. 550/m2 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)
