1

THE ABSTRACT ESTIMATE FOR THE PROPOSED CONSTRUCTION OF RESIDENTIAL

BUILDING, ON PLOT Nos:: 39,40,41,95,96&100 IN SVEY Nos ::222,223,224PART, 225PART,
230PART, 254PART,261PART, IN THE LAYOUT OF "SAI RAKSHA AVENUES" SITUATED
ATKOWKOOR VILLAGE, ALWAL CIRCLE, MALKAJGIRI MANDAL,MEDCHAL-MALKAJGIRI
DISTRICT. BELONGING TO Sri.CHILKURI KALYAN. S/o .C .BHASJAR RAO,
Smt.MEHERUNISA W/O CHILKURI KALAN. (Ground,
First FLOORS ONLY)

ABSTRACT ESTIMATE

1 Ground Floor Total Amount Rs 9,200,000.00

2 First Floor Total Amount Rs 4,720,000.00

Sub Total 13,920,000.00

3 Provision for Interior works. Rs 1,000,000.00

4 Provision for Architecral Sarvece Charges 3% of civil Works. Rs 417,600.00

Total Rs 15,337,600.00

Total Estimated Cost Rs 15,337,600.00

RUPEES ONE CROWE FIFTY THREE LAKHS THIRTY SECEN THOUSAND SIX HUNDRED
ONLY
 2

THE DETAILED AND ABSTRACT ESTIMATE FOR THE PROPOSED CONSTRUCTION OF RESIDENTIAL
BUILDING, ON PLOT Nos:: 39,40,41,95,96&100 IN SVEY Nos ::222,223,224PART,225PART,230PART,
254PART,261PART, IN THE LAYOUT OF "SAI RAKSHA AVENUES" SITUATED ATKOWKOOR VILLAGE, ALWAL
CIRCLE, MALKAJGIRI MANDAL,MEDCHAL-MALKAJGIRI DISTRICT. BELONGING TO Sri.CHILKURI KALYAN. S/o
.C .BHASJAR RAO, Smt.MEHERUNISA W/O CHILKURI KALAN. (Ground,
First FLOORS ONLY)
date 10-12-18
sl.no Description of item Nos Length Bredth H/D Quantity Rate/Unit Amount
1 2 3 4 5 6 7 8 9
(GROUND FLOOR)
1 Earth work excavation of foundations and depositing at site with an intial lead of
10mts. and lift 2mts.of all kinds of soils including all operational, incidental, labour
charges etc., complete. For finished item of work.
Columns Pits 22 3.00 3.00 2.00 396.00
Columns for lift 2 2.00 2.00 2.00 16.00
Basement 2 20.65 0.60 0.60 14.87
2 8.46 0.60 0.60 6.09
4 11.00 0.60 0.60 15.84
2 9.83 0.60 0.60 7.08
Compound wall 2 34.75 0.60 0.60 25.02
2 34.44 0.60 0.60 24.80
add 0.31
Total 506.00 450 227700.00
Cmt 1-Cmt
2 Filling foundations with P. C .C bed (1:4:8) using 40mm H.B.G metal in layers not
exceeding 15 cm in thick of all walls, foundations and flooring etc. including all
operational, incidental, labour charges etc., complete. For finished item of work.
Columns Pits 22 3.00 3.00 0.15 29.70
Columnsfor lift 2 2.00 2.00 0.15 1.20
Basement 2 20.65 0.60 0.15 3.72
2 8.46 0.60 0.15 1.52
4 11.00 0.60 0.15 3.96
2 9.83 0.60 0.15 1.77
Compound wall 2 34.75 0.60 0.15 6.26
2 34.44 0.60 0.15 6.20
Flooring bed per basement are 1 20.65 8.46 0.10 17.47
2 11.00 9.83 0.10 21.63
Total 93.42
Deduction of columns 12 0.23 0.38 0.10 0.10
add 0.69
Total 94.00 4200 394800.00
Cmt 1-Cmt
3 Filling carted red gravel in trenches,sides of foundations, basement etc., with initial
lead, in layers not exceeding 15cm thick consolidating of each layer watering and
ramming including cost and conveyance of all meterials etc., including all operational,
incidental, labour charges etc., complete. For finished item of work.
Basement 1 20.65 8.46 1.0 174.70
1 11.00 9.83 1.0 108.13
Add 0.17
283.00 700 198100.00
Cmt 1-Cmt
4 Filling foundations with CRS masonry 2nd sort in cm (1:8) for foundations and
basement by using HBG stone including cost and conveyance of all meterials such
cement, sand, stone water etc., including all operational, incidental, labour charges
etc., complete. For finished item of work.
Basement 2 20.65 0.60 1.00 24.78
2 8.46 0.60 1.00 10.15
4 11.00 0.60 1.00 26.40
 3
sl.no Description of item Nos Length Bredth H/D Quantity Rate/Unit Amount
1 2 3 4 5 6 7 8 9
2 9.83 0.60 1.00 11.80
Compound wall 2 34.75 0.60 0.75 31.28
2 34.44 0.60 0.75 31.00
135.40
add 0.60
136.00 4500 612000.00
Cmt 1-Cmt
5 Brick Masonary in CM (1:8) using 2nd class bricks having a crushing strength of not
less than 35kg/cm2, including cost and conveyance of all meterials etc., all
operational, incidental, labour charges etc., complete. For finished item of work. For
9" thick brick walls.
Mainbuilding 2 20.65 0.23 2.75 26.12
2 8.46 0.23 2.75 10.70
4 11.00 0.23 2.75 27.83
4 9.83 0.23 2.75 24.87
Compound wall 2 34.75 0.23 1.50 23.98
2 34.44 0.23 1.50 23.76
137.27 Cmt
5A. Deduction of openings:
Doors: SD 2 3.00 0.23 3.00 4.14
Doors: D1 6 1.50 0.23 2.40 4.97
Doors: D2 2 0.90 0.23 2.10 0.87
Doors: D3 1 0.75 0.23 2.10 0.36
Window W1 14 3.00 0.23 2.55 24.63
Window W2 3 1.20 0.23 2.10 1.74
Ventiletor V1 3 1.20 0.23 0.45 0.37
37.08 Cmt.
5B Deduction of lintels over openings, beams, columns etc.,
Doors: SD 2 3.60 0.23 0.23 0.38
Doors: D1 6 2.10 0.23 0.23 0.67
Doors: D2 2 1.50 0.23 0.23 0.16
Doors: D3 1 1.35 0.23 0.23 0.07
Window W1 14 3.60 0.23 0.23 2.67
Window W2 3 1.80 0.23 0.23 0.29
Ventiletor V1 3 1.80 0.23 0.23 0.29
4.52 Cmt.
Add 0.33
Net Quantity:: 137.27- [37.08+4.52] =95.67 Cmt. 96.00 4200 403200.00
Cmt. 1-Cumt.

6 Reinforced Brick Masonary in CM (1: 5) using 2nd class bricks having a crushing
strength of not less than 35kg/cm2, including cost and conveyance of all meterials
etc., all operational, incidental, labour charges etc., complete. For finished item of
work. For 4 1/2" thick brick walls.
GROUND FLOOR
Gust room 1 8.00 0.120 3.00 2.88
Passage 2 6.23 0.120 3.00 4.49
1 8.16 0.120 3.00 2.94
P w d room 1 2.11 0.120 3.00 0.76
1 1.50 0.120 3.00 0.54
Toiet 2 6.23 0.120 3.00 4.49
4 2.66 0.120 3.00 3.83
Dress 2 1.45 0.120 3.00 1.04
Cupboard walls 4 0.53 0.120 3.00 0.76
4 0.30 0.120 3.00 0.43
22.16 Cmt.
6A. Deduction of openings:
Doors: D1 2 0.90 0.12 2.40 0.52
 4
sl.no Description of item Nos Length Bredth H/D Quantity Rate/Unit Amount
1 2 3 4 5 6 7 8 9
Doors: D2 1 0.75 0.12 2.10 0.19
Openings 2 1.20 0.12 2.10 0.60
1.31 Cmt.
6B Deduction of lintels over openings, beams, columns etc.,
Doors: D1 2 1.50 0.12 0.23 0.08
Doors: D2 1 1.35 0.12 0.23 0.04
Openings 2 1.80 0.12 0.23 0.10
0.22 Cmt.
Add 0.37
Net Quantity:: 22.16- [ 1.31+0.22] =20.62Cmt. 21.00 4300 90300.00
Cmt. 1-Cumt.

7 V.R.C.C. M20 (1:1½:3 grade using 6mm to 20mm graded, HBG machine crushed
metal as per necessary reinforcement including cost,seignourage charges and
conveyance of all materials and water from approved sources to work site. all
operational, incidental, labour charges etc., complete. For finished item of work.
a) Footings
Columns 22 2.85 2.85 0.75 134.02
Columns for Staircase 2 1.85 1.85 0.50 3.42
Add 0.56
Total 138.00 7500 1035000.00
Cmt 1-Cmt
b) Pedestal :-
Columns 22 0.38 0.75 1.00 6.27
Columns 2 0.38 0.45 1.00 0.34
Ground floor columns
Columns 22 0.23 0.60 2.750 8.35
Columns 2 0.23 0.38 2.750 0.48
add 0.56
Total 16.00 8000 128000.00
Cmt 1-Cmt
c) Plinth beams
Long beams 2 20.65 0.23 0.45 4.27
Short Beams 6 8.46 0.23 0.60 7.00
Long beams 2 11.00 0.23 0.45 2.28
Short Beams 3 9.83 0.23 0.60 4.07
Long beams 2 11.00 0.23 0.45 2.28
Short Beams 3 9.83 0.23 0.60 4.07
Partiont 1 3.77 0.23 0.38 0.33
add 0.70
Total 25.00 7900 197500.00
Cmt 1-Cmt
d) Roof level beams
Ground floor
Long beams 2 23.22 0.23 0.45 4.81
Short Beams 7 8.46 0.23 0.60 8.17
Long beams 2 11.00 0.23 0.45 2.28
Short Beams 3 9.83 0.23 0.60 4.07
Long beams 2 11.00 0.23 0.45 2.28
Short Beams 3 9.83 0.23 0.60 4.07
Landing 1 3.77 0.23 0.38 0.33
0.50
Total 26.50 8100 214650.00
Cmt 1-Cmt
e) R.C.C roof slab
Ground floor
R.C.C roof slab 1 23.22 8.46 0.125 24.56
Left side 1 11.00 9.83 0.125 13.52
 5
sl.no Description of item Nos Length Bredth H/D Quantity Rate/Unit Amount
1 2 3 4 5 6 7 8 9
1 11.00 9.83 0.125 13.52
Landing 1 3.77 1.50 0.125 0.71
Staircase 21 1.50 0.300 0.150 1.37
2
Staircase bottom slab 1 6.75 3.77 0.125 3.18
1 3.77 1.50 0.125 0.71
57.55
Deduction of openings 1 3.60 3.77 0.125 1.70
Total 1.70
Add 0.14
Total 56.00 8100 453600.00
Cmt 1-Cmt
f) R.C.C Lintels
Doors: SD 2 3.60 0.23 0.23 0.38
Doors: D1 4 2.10 0.23 0.23 0.44
Doors: D2 2 1.50 0.23 0.23 0.16
Doors: D3 1 1.35 0.23 0.23 0.07
Window W1 14 3.60 0.23 0.23 2.67
Window W2 3 1.80 0.23 0.23 0.29
Ventiletor V1 3 1.80 0.23 0.23 0.29
Doors: D1 2 2.10 0.23 0.23 0.22
Doors: D2 1 1.50 0.23 0.23 0.08
Openings 2 1.50 0.23 0.23 0.16
4.75
add 0.25
Total 5.00 8100 40500.00
Cmt 1-Cmt
g) R.C.C.:- Sunshades
Doors: SD 2 3.60 0.60 -- 4.32
Window W1 14 3.60 0.60 -- 30.24
Window W2 3 1.80 0.60 -- 3.24
Ventiletor V1 3 1.80 0.60 -- 3.24
Add 0.46
41.50 9000 37350.00
Smts. 10-Smt.
8 Providing high yield strength deformed bars(Fe.415 Grade) of different diameters
cutting and bending to required sizes and shapes, placing in position with cover
blocks of approved materials and size, tying firmly with M.S Binding wire, forming
grills for reinforcement work as per approved designs and drawings to be supplied at
the time of execution of work, including cost and conveyance of deformed bars
binding wire,cover blocks and all wastages such as overlaps, couplings, welded
joints, chairs,space bars,etc. and operational, labour charges such as cutting,
bending, placing in position, tying, etc. complete for finished item of work. (Payment
Stiltbe
will floor
made on the basis of weight of fabricated deformed bars only)
A Footings 138.00 90 Kgs./Cumt 12.420
Cmt.
b Columns 16.00 200 Kgs./Cumt 3.200
Cmt.
c Plinth beams 25.00 100 Kgs./Cumt 2.500
Cmt.
d Roof Beams 26.50 200 Kgs./Cumt 5.300
Cmt.
e Roof Slab 56.00 100 Kgs./Cumt 5.600
Cmt.
f Lintels beams 5.00 100 Kgs./Cumt 0.500
Cmt.
g sunshades 3.15 100 Kgs./Cumt 0.315
(41.50x 0.075) =3.11 3.15 Cmt. 0.165
TOTAL 30.00 55000 1650000.00
 6
sl.no Description of item Nos Length Bredth H/D Quantity Rate/Unit Amount
1 2 3 4 5 6 7 8 9
MT 1M.T
9 Flooring with20mm thick Marble Polished stone Dongiri/Adanga of 1st. Quality 45.00
X45.00cm of all Shades laid over C.C. Flooring bed set over 12mm thick C.M. (1:4)
prop and neat grey cement slurry of honey like consistency spread at the rate of 3.3
kgs of cement per sqm and jointed with neat cement paste, including cost and
conveyance of all materials and water from approved sources to work site and all
operational, incidental, labour charges such as mixing mortar, dressing, laying, lift
charges, curring etc, complete for finished item of work. but excluding cost of
C.C.bed.

Ground floor 1 8.00 22.76 -- 182.08

Bedroom 1 9.37 8.24 -- 77.21
Dress 1 1.45 3.10 -- 4.50
Bedroo 1 9.37 8.24 -- 77.21
Dress 1 1.45 3.10 -- 4.50
Landing 1 3.77 1.50 -- 5.66
Steps 21 1.50 0.30 -- 9.45
21 1.50 0.15 -- 4.73
Add15% estra -- 54.68
420.00 10500 441000.00
Smts. 10Smt.
10 Flooring with 7.3mm thick Ceramice tiles of 1st. Quality 30.05 X30.05cm Plain of all
Shades laid over C.C. Flooring bed set over 12mm thick C.M. (1:4) prop and neat
grey cement slurry of honey like consistency spread at the rate of 3.3 kgs of cement
per sqm and jointed with neat cement paste, including cost and conveyance of all
materials and water from approved sources to work site and all operational,
incidental, labour charges such as mixing mortar, dressing, laying, lift charges, curring
etc, complete for finished item of work. but excluding cost of C.C.bed.

Ground floor
Toliets 1 2.66 3.19 -- 8.49
1 2.66 3.19 -- 8.49
Add -- 0.03
17.00 8500 14450.00
Smts. 10Smt.

11 Plastering 12 mm thick in two coats with base coat of 8mm thick in CM(1:5) Prop. And
coat of 4mm thick in CM(1:3)Prop with dubara sponge finish including
seignourage,cost and conveyance of all materials and water from approved sources
to work site and all operational, incidental,labour charges such as mixing
mortor,curing etc., complete for finished item of work for ceiling.
R.C.C roof slab 1 8.00 22.76 -- 182.08
Bedroom 1 8.24 9.37 -- 77.21
Bedroom 1 8.24 9.37 -- 77.21
Dress 2 1.45 3.10 -- 8.99
Toilet 2 2.66 3.19 -- 16.97
add 0.54
Total 363.00 3500 127050.00
Smts. 10Smt.
12 Plastering 20 mm thick in two coats with base coat of 16mm thick in CM(1:6) Prop.
And coat of 4mm thick in CM(1:4)Prop with dubara sponge finish including
seignourage,cost and conveyance of all materials and water from approved sources
to work site and all operational, incidental,labour charges such as mixing
mortor,curing etc., complete for finished item of work for walls.
INTERNAL:
Guest room 2 8.00 -- 3.00 48.00
2 5.37 -- 3.00 32.22
Staircase 2 4.92 -- 3.00 29.52
2 4.08 -- 3.00 24.48
 7
sl.no Description of item Nos Length Bredth H/D Quantity Rate/Unit Amount
1 2 3 4 5 6 7 8 9
Passage 2 6.23 -- 3.00 37.38
2 2.24 -- 3.00 13.44
Atrium 2 6.23 -- 3.00 37.38
2 5.92 -- 3.00 35.52
Lobby 2 8.00 -- 3.00 48.00
2 4.77 -- 3.00 28.62
Staircase 2 8.30 -- 3.00 49.80
2 3.00 -- 3.00 18.00
Dining/Kitchen 2 8.24 -- 3.00 49.44
2 9.37 -- 3.00 56.22
Store 2 1.45 -- 3.00 8.70
2 3.10 -- 3.00 18.60
Utility 2 2.66 -- 3.00 15.96
2 3.19 -- 3.00 19.14
Bedroom 2 8.24 -- 3.00 49.44
2 9.37 -- 3.00 56.22
Dress 2 1.45 -- 3.00 8.70
2 3.10 -- 3.00 18.60
Toilet 2 2.66 -- 3.00 15.96
2 3.19 -- 3.00 19.14
Compound wall 2 34.75 -- 1.50 104.25
2 34.44 -- 1.50 103.32
EXTERNAL:
Long walls 2 23.22 -- 3.00 139.32
Short walls 1 25.45 -- 3.00 76.35
1 31.00 -- 3.00 93.00
Compound wall 2 34.75 -- 1.50 104.25
2 34.44 -- 1.50 103.32
Deduction of openings: Total 1462.29
Doors SD 2 3.00 -- 3.00 18.00
Door D1 6 1.50 -- 2.40 21.60
Door D2 2 0.90 -- 2.10 3.78
Door D3 1 0.75 -- 2.10 1.58
Windows W1 14 3.00 -- 2.55 107.10
Windows W2 3 1.20 -- 2.10 7.56
Ventilators V1 3 1.20 -- 0.45 1.62
Total 161.24
Add 0.95
1302.00 3600 468720.00
Smts. 10Smt.
13 Painting to new walls with 2-coats of asian apex of apporoved band and shade over a
base coat of approved white cement primer making 3- coats in all to give an even
shade after thoroughly brushing the surface to remove all dirt and remains of loose
powdered materilas,all operational incidental charges including cost of all brushes,
and labour charges etc.,complete in all respects complying with relevent standard
specifications for finished item of work as for external walls.
external walls. as per item No.10Part 516.00 950 49020.00
Smts. 10Smt.
14 Providing Painting to new walls with 2- coats of Asian Royal emulsion paint of
approved brand /or any other bramd and shade over a base coat of appropriate
primer of approved brand, making 3-coats in all to give an even shade after
thoroughly brushing the surface to remove all dirt and remains of loose powdered
materials, including cost and conveyance of all materials to work site and all
operational, incidental, labour charges,etc. complete for finished item of work as for
internal walls.
Internal walls. as per item No.10Part 786.00 1550 121830.00
Smts. 10-Sqm
 8
sl.no Description of item Nos Length Bredth H/D Quantity Rate/Unit Amount
1 2 3 4 5 6 7 8 9
15 Providing white cement paint to ceiling approved make in two coats (total 2 coats)
including cost and conveyance of all materials, water to site, including cost of
brushes, scaffolding charges to site and all labour charges curing etc.complete for
finished item of work
ceiling as per item No.9 363.00 950 34485.00
Smts. 10Smt.
16 Painting to new Teak wood Doors and windows with 2 coats of ready mixed Ground
quality Malamine Polishing of approved brand and shade over primer coat (total 3
coats) including cost and conveyance of all materials to work site and all operational
incidental,labour charges etc., complete for finished item of work
Ground floor
Door Sd 2x2¼ 3.00 --- 3.00 40.50
Door D1 6x2¼ 1.50 --- 2.40 48.60
Door D2 2x2¼ 0.90 --- 2.10 8.51
Door D3 1x2¼ 0.75 --- 2.10 3.54
Windows :- W1 14x2¼ 3.00 --- 2.55 240.98
Windows :- W2 3x2¼ 1.20 --- 2.10 17.01
VEntilators :- V1 3x2¼ 1.20 --- 0.45 3.65
add 0.45
TOTAL 363.23 1250 45403.00
Smt. 10Smt.
17 Supply and fixing Windows as per drawing with medium teakwood frame of size 75
X125mm (3" X 5" ) and Glazed and Mesh shuttersfor windows size 100 x 35mm thick
with 8mm to 10mm thick Tinted glass and M .S steel grills, including fitting and labour
charges for making windows etc
Door Sd 2 3.00 --- 3.00 18.00
Door D1 6 1.50 --- 2.40 21.60
Door D2 2 0.90 --- 2.10 3.78
Door D3 1 0.75 --- 2.10 1.58
Add -- 0.05
45.00 7500 337500.00
Smts. Smt.
18 Supply and fixing Windows as per drawing with medium teakwood frame of size 75
X125mm (3" X 5" ) and Glazed and Mesh shuttersfor windows size 100 x 35mm thick
with 8mm to 10mm thick Tinted glass and M .S steel grills, including fitting and labour
charges for making windows etc
Windows :- W1 14 3.00 --- 2.55 107.10
Windows :- W2 3 1.20 --- 2.10 7.56
VEntilators :- V1 3 1.20 --- 0.45 1.62
Add -- 0.22
116.50 7500 873750.00
Smts. Smt.
19 Providing RCM Plain Railing 75mm thinck in cm (1:3) Prop., Using rabbit wire mesh
of required guage and nominal reinforecment with dubara sponge finishing including
cost and conveyance of all materials and water to work site seignorage and all
operation incedental labours charges such as lift chages curing etc., complete for
finished item of work but excluding cost of reinforcement steel and its fabrication
chages.
Ground floor Staircase 1 6.75 1.50 -- 10.125
Balcony 1 15.00 1.50 -- 22.500
Add -- 0.375
33.00 8500 28050.00
Smts. 10Smt.
 9
sl.no Description of item Nos Length Bredth H/D Quantity Rate/Unit Amount
1 2 3 4 5 6 7 8 9
20 Dadooing with Decorated white background, 1st. Quality glazed tiles of 250mm. X
300mm. size of approved brand and set over 12 mm. CM (1:5) prop. thick base coat
and neat cement paste at the rate of 3.3 kgs. per sqm. and jointed with white cement
paste mixed with pigment of matching shade, including seignorage ,cost and
conveyance of all materials and water from approved sources to work site and all
operational,incidental, labour charges such as mixing mortar, fixing in position, lift
charges, curing, etc. complete for finished item of work.

Ground floor
Kitchen 1 17.50 1.00 -- 17.50
Toilet 1 11.00 2.50 -- 27.50
Toilet 1 11.00 2.50 -- 27.50
add 0.59
73.09 6500 47509.00
Smts. 10Smt.
21 Provision for supplying and fixing of Internal and external water supply and drainage /
sanitary arrangements, including fitting and labour charges etc.
---- Lumpsum --- 200,000.00
22 Provision for supplying and fixing of internal and external electrifications with standard
wiring and fittings including labour charges etc.
---- Lumpsum --- 200,000.00

23 Provision for construction of under ground watersump etc.,.

---- Lumpsum --- 150,000.00
24 Provision for construction of gate etc.,.
---- Lumpsum --- 75,000.00
25 Provision for construction of 6"dia Bore well with Pump set etc.,.
---- Lumpsum --- 175,000.00
26 Provision for Parking Interlocking tiles etc.,.
---- Lumpsum --- 100,000.00
27 Provision for Contingencies & unforseen items etc.,
---- Lumpsum --- 28,533.00
Rs. 9,200,000.00
RUPEES NINETY TWO LAKHS ONLY
 10
sl.no Description of item Nos Length Bredth H/D Quantity Rate/Unit Amount
1 2 3 4 5 6 7 8 9

(FIRST FLOOR)
1 Brick Masonary in CM (1:8) using 2nd class bricks having a crushing strength of not
less than 35kg/cm2, including cost and conveyance of all meterials etc., all
operational, incidental, labour charges etc., complete. For finished item of work. For
9" thick brick walls.
Mainbuilding 2 20.65 0.23 2.75 26.12
2 8.46 0.23 2.75 10.70
Bedrooms 4 11.00 0.23 2.75 27.83
4 9.83 0.23 2.75 24.87
Parapet wall 1 82.90 0.23 1.00 19.07
Total 108.59 Cmt
Deduction of opening
Doors SD 2 3.00 0.23 3.00 4.14
Door D1 2 1.50 0.23 2.40 1.66
Windows W1 13 3.00 0.23 2.55 22.87
Windows W2 4 1.20 0.23 2.10 2.32
Ventilators V1 3 1.20 0.23 0.45 0.37
Total 31.36 Cmt
Deduction of lintels over openings
Doors SD 2 3.60 0.23 0.23 0.38
Door D1 2 2.10 0.23 0.23 0.22
Windows W1 13 3.60 0.23 0.23 2.48
Windows W2 4 1.80 0.23 0.23 0.38
Ventilators V1 3 1.80 0.23 0.23 0.29
3.75 Cmt
add 0.51
Total 74.00 4200 310800.00
Cmt 1-Cmt
2 Reinforced Brick Masonary in CM (1: 5) using 2nd class bricks having a crushing
strength of not less than 35kg/cm2, including cost and conveyance of all meterials
etc., all operational, incidental, labour charges etc., complete. For finished item of
work. For 4 1/2" thick brick walls.
First Floor
Drawing/Living 1 8.00 0.120 3.00 2.88
Passage 2 6.23 0.120 3.00 4.49
 11
sl.no Description of item Nos Length Bredth H/D Quantity Rate/Unit Amount
1 2 3 4 5 6 7 8 9
1 8.16 0.120 3.00 2.94
P w d room 1 2.11 0.120 3.00 0.76
1 1.50 0.120 3.00 0.54
Toiet 2 6.23 0.120 3.00 4.49
4 2.66 0.120 3.00 3.83
Dress 2 1.45 0.120 3.00 1.04
Cupboard walls 4 0.53 0.120 3.00 0.76
4 0.30 0.120 3.00 0.43
Bedroom 1 3.65 0.120 3.00 1.31
Bedroom 1 3.05 0.120 3.00 1.10
Toiet 1 2.44 0.120 3.00 0.88
1 2.82 0.120 3.00 1.02
Cupboard walls 4 0.53 0.120 3.00 0.76
4 0.30 0.120 3.00 0.43
27.66 Cmt.
2A. Deduction of openings:
Doors: D2 2 0.90 0.12 2.10 0.45
Doors: D3 1 0.75 0.12 2.10 0.19
Opening 1 1.20 0.12 2.10 0.30
0.95 Cmt.
2B Deduction of lintels over openings, beams, columns etc.,
Doors: D2 2 1.50 0.12 0.15 0.05
Doors: D3 1 1.35 0.12 0.15 0.02
Opening 1 1.80 0.12 0.15 0.03
0.11 Cmt.
Add 0.40
Net Quantity:: 27.66- [ 0.95+0.11] =26.60 Cmt. 27.00 4300 116100.00
Cmt. 1-Cumt.
3 V.R.C.C. M20 (1:11/2:3 grade using 6mm to 20mm graded, HBG machine crushed
metal as per necessary reinforcement including cost,seignourage charges and
conveyance of all materials and water from approved sources to work site. all
operational, incidental, labour charges etc., complete. For finished item of work.
a) Columns Ground floor :-
Columns 22 0.23 0.60 2.75 8.35
Columns 2 0.23 0.38 2.75 0.48
add 0.17
Total 9.00 8200 73800.00
Cmt 1-Cmt
b) Roof level beams
First Floor
Long beams 2 23.22 0.23 0.45 4.81
Short Beams 7 8.46 0.23 0.60 8.17
Long beams 2 11.00 0.23 0.45 2.28
Short Beams 3 9.83 0.23 0.60 4.07
Long beams 2 11.00 0.23 0.45 2.28
Short Beams 3 9.83 0.23 0.60 4.07
Landing 1 3.77 0.23 0.38 0.33
Add 0.25
Total 26.25 8300 217875.00
Cmt 1-Cmt
c) R.C.C roof slab
First Floor
R.C.C roof slab 1 23.22 8.46 0.125 24.56
Left side 1 11.00 9.830 0.125 13.52
Raightside 1 11.00 9.830 0.125 13.52
Landing 1 3.77 1.50 0.125 0.71
Staircase 21 1.50 0.300 0.150 1.37
2
 12
sl.no Description of item Nos Length Bredth H/D Quantity Rate/Unit Amount
1 2 3 4 5 6 7 8 9
Staircase bottom slab 1 6.75 3.77 0.125 3.18
1 3.77 1.50 0.125 0.71
57.55
Deduction of openings 1 3.60 3.77 0.125 1.70
Total 1.70
Add 0.14
Total 56.00 8300 464800.00
Cmt 1-Cmt
d) R.C.C Lintels
First Floor
Doors SD 2 3.60 0.23 0.23 0.38
Door D1 2 2.10 0.23 0.23 0.22
Windows W1 13 3.60 0.23 0.23 2.48
Windows W2 4 1.80 0.23 0.23 0.38
Ventilators V1 3 1.80 0.23 0.23 0.29
Doors: D2 2 1.50 0.12 0.15 0.05
Doors: D3 1 1.35 0.12 0.15 0.02
Opening 2 1.80 0.12 0.15 0.06
Add 0.11
Total 4.00 8100 32400.00
Cmt 1-Cmt
e) R.C.C.:- Sunshades
Windows W1 13 3.60 0.60 -- 28.08
Windows W2 4 1.80 0.60 -- 4.32
Ventilators V1 3 1.80 0.60 -- 3.24
Add 0.36
36.00 9200 33120.00
Smts. 10-Smt.
4 Providing high yield strength deformed bars(Fe.415 Grade) of different diameters
cutting and bending to required sizes and shapes, placing in position with cover
blocks of approved materials and size, tying firmly with M.S Binding wire, forming
grills for reinforcement work as per approved designs and drawings to be supplied at
the time of execution of work, including cost and conveyance of deformed bars
binding wire,cover blocks and all wastages such as overlaps, couplings, welded
joints, chairs,space bars,etc. and operational, labour charges such as cutting,
bending, placing in position, tying, etc. complete for finished item of work. (Payment
will be made on the basis of weight of fabricated deformed bars only)

First Floor
a Columns 9.00 200 Kgs./Cumt 1.800
Cmt.
b Roof Beams 26.25 200 Kgs./Cumt 5.250
Cmt.
c Roof Slab 56.00 100 Kgs./Cumt 5.600
Cmt.
d Lintels beams 4.00 100 Kgs./Cumt 0.400
Cmt.
e sunshades 2.70 100 Kgs./Cumt 0.270
(36.00x 0.075) =2.70 2.70 Cmt. 0.180
TOTAL 13.500 55000 742500.00
MT 1M.T
 13
sl.no Description of item Nos Length Bredth H/D Quantity Rate/Unit Amount
1 2 3 4 5 6 7 8 9
5 Flooring with20mm thick Marble Polished stone Dongiri/Adanga of 1st. Quality 45.00
X45.00cm of all Shades laid over C.C. Flooring bed set over 12mm thick C.M. (1:4)
prop and neat grey cement slurry of honey like consistency spread at the rate of 3.3
kgs of cement per sqm and jointed with neat cement paste, including cost and
conveyance of all materials and water from approved sources to work site and all
operational, incidental, labour charges such as mixing mortar, dressing, laying, lift
charges, curring etc, complete for finished item of work. but excluding cost of
C.C.bed.

First Floor
Hall 1 8.00 22.76 -- 182.08
Bedroom 1 9.37 8.24 -- 77.21
Dress 1 1.45 3.10 -- 4.50
Bedroo 1 9.37 8.24 -- 77.21
Dress 1 1.45 3.10 -- 4.50
Landing 1 3.77 1.50 -- 5.66
Steps 21 1.50 0.30 -- 9.45
21 1.50 0.15 -- 4.73
Add15% estra -- 54.68
420.00 12000 504000.00
Smts. 10Smt.
6 Flooring with 7.3mm thick Ceramice tiles of 1st. Quality 30.05 X30.05cm Plain of all
Shades laid over C.C. Flooring bed set over 12mm thick C.M. (1:4) prop and neat
grey cement slurry of honey like consistency spread at the rate of 3.3 kgs of cement
per sqm and jointed with neat cement paste, including cost and conveyance of all
materials and water from approved sources to work site and all operational,
incidental, labour charges such as mixing mortar, dressing, laying, lift charges, curring
etc, complete for finished item of work. but excluding cost of C.C.bed.

First floor
Toliets 1 2.66 3.19 -- 8.49
1 2.66 3.19 -- 8.49
Add -- 0.03
17.00 8500 14450.00
Smts. 10Smt.
7 Plastering 12 mm thick in two coats with base coat of 8mm thick in CM(1:5) Prop. And
coat of 4mm thick in CM(1:3)Prop with dubara sponge finish including
seignourage,cost and conveyance of all materials and water from approved sources
to work site and all operational, incidental,labour charges such as mixing
mortor,curing etc., complete for finished item of work for ceiling.
First Floor
Hall 1 8.00 22.76 -- 182.08
Bedroom 1 8.24 9.37 -- 77.21
Bedroom 1 8.24 9.37 -- 77.21
Dress 2 1.45 3.10 -- 8.99
Toilet 2 2.66 3.19 -- 16.97
add 0.54
Total 363.00 3600 130680.00
Smts. 10Smt.
8 Plastering 20 mm thick in two coats with base coat of 16mm thick in CM(1:6) Prop.
And coat of 4mm thick in CM(1:4)Prop with dubara sponge finish including
seignourage,cost and conveyance of all materials and water from approved sources
to work site and all operational, incidental,labour charges such as mixing
mortor,curing etc., complete for finished item of work for walls.
INTERNAL:
First Floor
Hall 2 8.00 -- 3.00 48.00
2 5.37 -- 3.00 32.22
Staircase 2 4.92 -- 3.00 29.52
 14
sl.no Description of item Nos Length Bredth H/D Quantity Rate/Unit Amount
1 2 3 4 5 6 7 8 9
2 4.08 -- 3.00 24.48
Passage 2 6.23 -- 3.00 37.38
2 2.24 -- 3.00 13.44
Atrium 2 6.23 -- 3.00 37.38
2 5.92 -- 3.00 35.52
Lobby 2 8.00 -- 3.00 48.00
2 4.77 -- 3.00 28.62
Staircase 2 8.30 -- 3.00 49.80
2 3.00 -- 3.00 18.00
Dining/Kitchen 2 8.24 -- 3.00 49.44
2 9.37 -- 3.00 56.22
Dress 2 1.45 -- 3.00 8.70
2 3.10 -- 3.00 18.60
Toilet 2 2.66 -- 3.00 15.96
2 3.19 -- 3.00 19.14
Bedroom 2 8.24 -- 3.00 49.44
2 9.37 -- 3.00 56.22
Dress 2 1.45 -- 3.00 8.70
2 3.10 -- 3.00 18.60
Toilet 2 2.66 -- 3.00 15.96
2 3.19 -- 3.00 19.14
EXTERNAL:
Long walls 2 23.22 -- 3.00 139.32
Short walls 1 25.45 -- 3.00 76.35
1 31.00 -- 3.00 93.00
1047.15
Smts.
8-A. Deduction of openings:
Doors SD 2 3.00 -- 3.00 18.00
Door D1 6 1.50 -- 2.40 21.60
Door D2 2 0.90 -- 2.10 3.78
Door D3 1 0.75 -- 2.10 1.58
Windows W1 13 3.00 -- 2.55 99.45
Windows W2 4 1.20 -- 2.10 10.08
Ventilators V1 3 1.20 -- 0.45 1.62
Opening 2 1.20 -- 2.10 5.04
161.15
Smts.
2.00
Net Qty:: 1047.15 (-)161.15 =886.00 Smts 888.00 3700 328560.00
Smts. 10Smt.
9 Painting to new walls with 2-coats of asian apex of apporoved band and shade over a
base coat of approved white cement primer making 3- coats in all to give an even
shade after thoroughly brushing the surface to remove all dirt and remains of loose
powdered materilas,all operational incidental charges including cost of all brushes,
and labour charges etc.,complete in all respects complying with relevent standard
specifications for finished item of work as for external walls.
First Floor
external walls. as per item No.8 Part 309.00 950 29355.00
Smts. 10Smt.
10 Providing Painting to new walls with 2- coats of Asian Royal emulsion paint of
approved brand /or any other bramd and shade over a base coat of appropriate
primer of approved brand, making 3-coats in all to give an even shade after
thoroughly brushing the surface to remove all dirt and remains of loose powdered
materials, including cost and conveyance of all materials to work site and all
operational, incidental, labour charges,etc. complete for finished item of work as for
internal walls.
First Floor
 15
sl.no Description of item Nos Length Bredth H/D Quantity Rate/Unit Amount
1 2 3 4 5 6 7 8 9
Internal walls. as per item No.8 Part 579.00 1550 89745.00
Smts. 10-Sqm
11 Providing white cement paint to ceiling approved make in two coats (total 2 coats)
including cost and conveyance of all materials, water to site, including cost of
brushes, scaffolding charges to site and all labour charges curing etc.complete for
finished item of work
First Floor
ceiling as per item No.7 363.00 1550 56265.00
Smts. 10Smt.
12 Painting to new Teak wood Doors and windows with 2 coats of ready mixed Ground
quality Malamine Polishing of approved brand and shade over primer coat (total 3
coats) including cost and conveyance of all materials to work site and all operational
incidental,labour charges etc., complete for finished item of work
Ground floor
Door Sd 2x2¼ 3.00 --- 3.00 40.50
Door D1 2x2¼ 1.50 --- 2.40 16.20
Door D2 2x2¼ 0.90 --- 2.10 8.51
Door D3 1x2¼ 0.75 --- 2.10 3.54
Windows :- W1 13x2¼ 3.00 --- 2.55 223.76
Windows :- W2 4x2¼ 1.20 --- 2.10 22.68
VEntilators :- V1 3x2¼ 1.20 --- 0.45 3.65
add 0.16
TOTAL 319.00 1250 39875.00
Smt. 10Smt.
13 Suppl y and fixing Door as per drawing with medium teakwood frame of size
75X125mm (3" X 5" ) and panneld shutters for door and pul;y glazed shutters of
window portions of 35 mm thick medium teak wood shutter frame of sizes on top and
bottom rails 200 X38mm , lock and middle rail 150 X 38mm, vertical styles 150X
38mm and plankes 20mm thick,with 6 Nos of 250mm long M. S hold past, 3Nos of1
25mm long brass hingess, 2 Nos Tower bolts 250mm long, 1 Nos door stopers
150mm long with brass heavy handlis , Brass screws , nouts etc.,with best
certificates for materials including all tools cost and conveyance of all materials to
and all incidental labour charges for finished item of work

Door Sd 2 3.00 -- 3.00 18.00

Doors: D1 2 1.50 -- 2.40 7.20
Doors: D1 2 0.90 -- 2.10 3.78
Doors: D2 2 0.75 -- 2.10 3.15
Add -- 0.37
32.50 6500 211250.00
Smts. Smt.
14 Supply and fixing Windows as per drawing with medium teakwood frame of size 75
X125mm (3" X 5" ) and Glazed and Mesh shuttersfor windows size 100 x 35mm thick
with 8mm to 10mm thick Tinted glass and M .S steel grills, including fitting and labour
charges for making windows etc
Windows :- W1 13 3.00 -- 2.55 99.45
Windows :- W2 4 1.20 -- 2.10 10.08
VEntilators :- V1 3 1.20 -- 0.45 1.62
Add -- 0.35
111.50 6500 724750.00
Smts. Smt.
15 Providing RCM Plain Railing 75mm thinck in cm (1:3) Prop., Using rabbit wire mesh
of required guage and nominal reinforecment with dubara sponge finishing including
cost and conveyance of all materials and water to work site seignorage and all
operation incedental labours charges such as lift chages curing etc., complete for
finished item of work but excluding cost of reinforcement steel and its fabrication
chages.
First floor Staircase 2 6.75 1.50 -- 20.25
Balcony 1 15.00 1.50 -- 22.50
 16
sl.no Description of item Nos Length Bredth H/D Quantity Rate/Unit Amount
1 2 3 4 5 6 7 8 9
Add -- 0.25
43.00 8700 37410.00
Smts. 10Smt.
16 Dadooing with Decorated white background, 1st. Quality glazed tiles of 250mm. X
300mm. size of approved brand and set over 12 mm. CM (1:5) prop. thick base coat
and neat cement paste at the rate of 3.3 kgs. per sqm. and jointed with white cement
paste mixed with pigment of matching shade, including seignorage ,cost and
conveyance of all materials and water from approved sources to work site and all
operational,incidental, labour charges such as mixing mortar, fixing in position, lift
charges, curing, etc. complete for finished item of work.
First floor
Toilet 1 11.00 2.50 -- 27.50
Toilet 1 11.00 2.50 -- 27.50
add 0.00
55.00 6500 35750.00
Smts. 10Smt.
17 Impervious coat 20mm thick average over V. R. C. C.roof slab with C.M (1:3) Prop.
mixed with approved brand of water proofing compound at the rate of 1.0 Kg per
smooth with a floating coat of neat cement as directed, including cost and
conveyance of work site and all operational, incidental, labour charges such as mixing
mortar, curing, etc. complete for finished item of work.
R.C.C roof slab 1 23.22 8.46 -- 196.44
Left side 1 11.00 9.83 -- 108.13
Raightside 1 11.00 9.83 -- 108.13
Add -- 0.30
413.00 5500 227150.00
Smts. 10Smt.

18 Provision for supplying and fixing of Internal and external water supply and drainage /
sanitary arrangements, including fitting and labour charges etc.
---- Lumpsum --- 150,000.00
18 Provision for supplying and fixing of internal and external electrifications with standard
wiring and fittings including labour charges etc.
---- Lumpsum --- 125,000.00
20 Provision for Contingencies & unforseen items etc.,
---- Lumpsum --- 24,365.00
Rs. 4,720,000.00
RUPEES FOURTY SEVEN LAKHS TWENTY THOUSAND ONLY