PRELIMINARY ESTIMATION SHEET

A. Floor Plan Calculation

S.N. Description Area Unit
1 Basement Floor 604.49 Sq.ft

2 Ground Floor 1129.89 Sq.ft

3 First Floor 1129.89 Sq.ft

4 Second Floor 947.8 Sq.ft

5 Third Floor 947.8 Sq.ft

TOTAL Area 4759.87 Sq.ft

Rate as per required materials

TOTAL Amount 4859.51*3050
Rs. 14517603.5

1) FLOOR FINISHING
A) Tiling works ( Exterior )
Following areas:-
a) All Verandah and open terrace
b) Car parking and Ramp on front

B) Normal Parqueting
S.N. Floor Rooms and its Nos.
a) Ground Floor Living room
b) First Floor 2 Bedrooms
c) Second Floor 2 Bedrooms

C) Wall Tiles on bathroom

S.N. Floor Portion
1) First and second floor Full height
2) Ground Floor and Top Floor Partial height

D) Sissoo Parqueting
S.N. Floor Rooms and its Nos.
1) First Floor Dining and Living room
2) Second Floor Office and Sitting room
 E) Kitchen Flooring
S.N. Items Areas
1) Granite Kitchen Top
2) Tiles Kitchen Floor

2) Cabinets / Closets
S.No. Descriptions / Items Floors and Areas
Modular Kitchen on RCC casted slab with
1) GF & FF
cabintory system

FF (east-south bedroom) and

2) Closet
SF Master bedroom

FF (west-south bedroom)
3) Wall cabinatory
and SF (west-south room)

3) Exhausting System
S.No. Descriptions / Items NO. Rate Amount
1) Cooling exhaust + 1 additional exhaust 2

2) Fan 2

3) 1 exhaust fan 5

4) Sanitary Fitting ( Hindware brand First class quality )

S.No. Items NO. Rate Amount
1) Peolestral type wash basin / sink 3

2) Cabinet top sink 2

3) Cammode with spray system 5

4) Mirror 5

Towel hanger, Soap trey, Toilet paper Fixture,

5) 5
Shower

6) Bath tub 1

7) Additional grab rail (Stainless Steel) 2

8) All Tap / Shower 8

9) Cold and hot water system 1

7) Railings on Varandah and Open Terrace

 a) All railings except staircase

b) SS - railings on ponny wall of height 18 inch from Floor level

8) Additional items
1) Laundary room on Top Floor

2) Solar water heater

3) Water Tank on Roof Top - 2x1000 liters

4) Clothes hanging system on roof top for Sun-dry

9) Door and Windows

S.No. Door type and its parts Materials
1) Main Door :- Frame and Shutters Panel Molesian Agrakh

2) All interior door for bedrooms:

a) Frame Molesian Agrakh
b) Casing Wooden textured ply
c) Shutter Shutter -

3) Bathroom doors UPVC wooden color

4) All Windows and Doors on Varandah High class UPVC white color

5) Grills on windows

NOTE: Full height windows on North Face ( FF and SF )

10) Land scaling and Compound

S.No. Descriptions / Items Areas / Places
1) RCC retaining wall/shear wall North boundary

2) Metallic railing Top of all boundary wall

3) Decorative :- Main entrance Gate Main entrance

4) Turfing with planting front and back areas

5) Water boring with pumping system North east corner

6) Underground water reservoir Underground

11) Electrification
S.N. Descriptions Floors / Brand
1) Power cutoff system on each floor Each floor

2) Standard wiring United Cable

3) Standard lighting Standard

Heavy duty power sacket with separate

cabling with S/22 wire for electrical appliances
4) Required Floor
like:- Heater - Fridger - Washing Machine -
Electric cooking - Mixture - Iron etc

12) Construction Materials

S.N. Materials Types / Brand
1) Cement Honsi and Equivalent

2) Sand Washed river sand

3) Aggregate 20-25 mm

4) Reinforcement Panchakanya

5) Wood Malesian Agrakh and Sesow

6) Ply Waterproof

7) Electric wire United Cable

8) Sanitary and Plumbing fittings Hindware

9) Plumbing-pipe line Mangalam brand

10) UPVC ( Door and windows ) Profile

11) False ceiling USG boral

Estimation for Shear wall

shear wall 370*1200

Total Amount = 444000
gg
 QUANTITY MEASUREMENT

S.N. Item Nos. Length Breadth Height Quantity Unit Remark

A CIVIL WORKS
1.0 EARTHWORK
1.1 Site Clearance and layout

Clearing the site by removing the

bushes, trees, concrete pavement and
hard surface whatever at site up to its
root depth including the layout work,
marking the trench, construction of 1 A= 2158.57 2158.57
permanent reference points along
each grid precisely in line and level
and including construction of all
necessary staff and labor facilities.

2158.57 Sq.ft
1.2 Earthwork in Excavation

Excavation for Structures

Foundation, Earth work in excavation
of foundation of structures, including
construction of shoring and bracing,
removal of stumps and other
deleterious matter and backfilling
with approved Material as per
Drawing and Technical
Specifications., Ordinary soil
Manually, Depth upto 3 m

Building Foundation 11 5 5 5.75 1581.25

Main Gate Foundation 2 5 5 5.75 287.5
Boundary Foundation 1 24 2 3 144

Lower tie beam

Along Grid A-A 1 12.75 1.5 3.5 66.94
Along Grid B-B 1 14.333 1.5 3.5 75.25
Along Grid C-C 1 16.167 1.5 3.5 84.88
Along Grid D-D 1 8.583 1.5 3.5 45.06
Along Grid 1-1 1 21.75 1.5 3.5 114.19
Along Grid 2-2 1 22.333 1.5 3.5 117.25
Along Grid 3-3 1 25.917 1.5 3.5 136.06
Total earthwork in excavation 2652.38 Cu.ft

1.3 Backfiling
 Back filling in foundation and
gardening area approved soil
obtained from the excavation at site
and stacked at site or brought from
outside in layer not exceeding 15 cm
thick (compacted thickness)
including transportation of soil,
spreading in required line and level,
sprinkling water, ramming,
compacting with mechanical
rammers) , testing, etc., all complete
as per drawing, specification and
instructions of the Engineer.

(60% of excavation) 1 1591.43 1591.43

Total Back Filling Work 1591.43 Cu.ft

2.0 Brickwork
2.1 Brick soling
Providing and soiling with first class
chimney made brick on flat in
foundation and floor as per drawings,
specification and instruction of the
consultant/Engineer, all complete.

For footing 11 5 5 275

Main Gate Foundation 2 5 5 50
Boundary Foundation 1 24 24 576

Lower tie beam

Along Grid A-A 1 12.75 0.75 9.56
Along Grid B-B 1 14.333 0.75 10.75
Along Grid C-C 1 16.167 0.75 12.13
Along Grid D-D 1 8.583 0.75 6.44
Along Grid 1-1 1 21.75 0.75 16.31
Along Grid 2-2 1 22.333 0.75 16.75
Along Grid 3-3 1 25.917 0.75 19.44

For Floors 1 A= 604.49 604.49

Total flat brick soling 1596.87 Sq.ft

Brick Masonry Works in 1:6

2.2
C/S mortar
 Providing and laying first class
chimney fired brick one or more
brick thick wall in cement mortar 1:6
(1 cement : 6 coarse sand) in
foundation up to plinth and other
specified places in all heights and
level including the cost of single or
multi stage scaffolding, soaking
bricks, curing, raking joints,
provision for recesses, openings,
toothing etc., all complete as per
drawing, specifications and
instructions of the Engineer.

Below Plinth Beam

Along Grid A-A 1 24.25 0.23 3 16.73
Along Grid B-B 1 25.833 0.23 3 17.82
Along Grid C-C 1 27.666 0.23 3 19.09
Along Grid D-D 1 16.167 0.23 3 11.16
Along Grid 1-1 1 29.416 0.23 3 20.30
Along Grid 2-2 1 35.583 0.23 3 24.55
Along Grid 3-3 1 38.582 0.23 3 26.62

Boundary wall 1 24 0.23 2.417 13.34

Total 1:6 B/W 149.61 Cu.ft

Brick Masonry Works in 1:4

2.3
C/S mortar

Providing and laying first class

chimney fired brick one or more
brick thick wall in cement mortar 1:6
(1 cement : 6 coarse sand) in
superstructure in all heights and level
including the cost of single or multi
stage scaffolding, soaking bricks,
curing, raking joints, provision for
recesses, openings, toothing etc., all
complete as per drawing,
specifications and instructions of the
Engineer.

Basement Floor
Along Grid B-B 1 12.917 0.75 8.25 79.92
Along Grid D-D 1 17.333 0.75 8.25 107.25
Along Grid 2-2 1 16.75 0.75 8.25 103.64
Along Grid 3-3 1 24.916 0.75 8.25 154.17
Partition wall 1 20.667 0.417 9 77.56
Other than grid 1 24.416 0.75 9 164.81

Ground Floor
Along Grid A-A 1 12.917 0.75 8.25 79.92
Along Grid B-B 1 12.917 0.417 8.25 44.44
Along Grid C-C 1 12.917 0.417 8.25 44.44
Along Grid D-D 1 17.333 0.75 8.25 107.25
Along Grid 1-1 1 29.416 0.75 8.25 182.01
Along Grid 2-2 1 19.833 0.417 8.25 68.23
Along Grid 3-3 1 40.916 0.75 8.25 253.17
Other than grid 1 15.333 0.75 9 103.5
Partition wall 1 19.25 0.417 9 72.25

First Floor
Along Grid A-A 1 11.25 0.417 8.25 38.7
Along Grid B-B 1 22.333 0.417 8.25 76.83
Along Grid C-C 1 12.75 0.75 8.25 78.89
Along Grid D-D 1 19.917 0.75 8.25 123.24
Along Grid 1-1 1 15.667 0.75 8.25 96.94
Along Grid 2-2 1 29.499 0.417 8.25 101.48
Along Grid 3-3 1 42.082 0.75 8.25 260.38
Partition wall 1 47.917 0.417 9 179.83
Other than grid 1 19.25 0.75 9 129.94

Second Floor
Along Grid A-A 1 11.25 0.417 8.25 38.7
Along Grid C-C 1 12.917 0.417 8.25 44.44
Along Grid D-D 1 19.917 0.75 8.25 123.24
Along Grid 1-1 1 15.667 0.75 8.25 96.94
Along Grid 2-2 1 19.083 0.417 8.25 65.65
Along Grid 3-3 1 42.082 0.75 8.25 260.38
Partition wall 1 77.316 0.417 9 290.17
Other than grid 1 15.417 0.75 9 104.06

Deduction
Sliding Window(W) 0 7 0.75 10 0
Window(W1) 0 5 0.75 6 0
Window(W2) 0 5 0.75 5 0
Window(W3) 0 5 0.75 4 0
Window(W4) 0 5 0.75 2.667 0
Window(W5) 0 5 0.75 2.5 0
Window(W6) 0 5 0.75 2 0
Door (D1) 0 4 0.417 7 0
Door (D2) 0 3 0.417 7 0
Door (D3) 0 2.5 0.417 7 0

Boundary wall 1 24 0.23 3 16.56

Total 1:4 B/W 3081.58 Cu.ft

3.0 PCC/RCC work
3.1 PCC work

Providing and laying machine

mixed Plain Cement Concrete of
nominal mix 1:3:6 (1 cement : 2
sand : 4 coarse aggregate ) for
leveling course in foundations
and under floor of building, etc.
in all level with broken stone
aggregate of size not more than
25 mm of approved quality
including formwork wherever
necessary, dewatering, batching,
mixing, transporting, placing,
compacting, curing, including all
lead and lift, etc. all complete as
per drawings, specifications and
the instructions of the Engineer.

Foundation 11 5 5 0.25 68.75

Main Gate Foundation 2 5 5 0.25 12.50
Boundary Foundation 1 24 2 0.25 12.00
Total M10(1:3:6) PCC 93.25 Cu.ft

Providing and laying machine

mixed Plain Cement Concrete of
nominal mix 1:2:4 (1 cement : 2
sand : 4 coarse aggregate ) for
leveling course in foundations
and under floor of building, etc.
in all level with broken stone
aggregate of size not more than
25 mm of approved quality
including formwork wherever
necessary, dewatering, batching,
mixing, transporting, placing,
compacting, curing, including all
lead and lift, etc. all complete as
per drawings, specifications and
the instructions of the Engineer.

Basement Floor 1 A= 604.49 0.25 151.12

Total M15(1:2:4) PCC 151.12 Cu.ft

3.2 PCC for RCC work

 Providing and laying in position
machine mixed and machine vibrated
cement concrete of mix 1:1.5:3 (1
cement:1.5 sand: 3 coarse
aggreagate) M20 grade for
reinforced cement concrete work
using approved cement with 20 mm
graded machine crushed stone
aggregate of approved quality in
various locations and heights
including transportation of concrete
to site of placing, compaction,
finished to required line and level,
protection and curing, etc. all
complete as per drawings,
specifications and the instructions of
the Engineer, but excluding the cost
of centering, shuttering, and
reinforcement, but including the cost
of 2.5% Rheobuild SP-1 admixture
or equivalent by Weight of Cement
all complete as per drawings,
specifications and instructions of the
Engineer.

Foundation 11 5 5 1.5 412.5

Total RCC for footing 412.5 Cu.ft

3.3 Column
Column upto Plinth beam
Column 14"x14" 11 1.167 1.167 3 44.94
Basement Floor
Column 14"x14" 6 1.167 1.167 9.417 76.95
Ground Floor
Column 14"x14" 11 1.167 1.167 9.417 141.07
First Floor
Column 14"x14" 11 1.167 1.167 9.417 141.07
Second Floor
Column 14"x14" 11 1.167 1.167 9.417 141.07

Main Gate Column 2 1.167 1.167 9.417 25.65

Total RCC for column 570.76 Cu.ft

3.4 Beam
Lower tie beam
Along Grid A-A 1 24.25 0.75 0.75 13.64
Along Grid B-B 1 25.833 0.75 0.75 14.53
Along Grid C-C 1 27.666 0.75 0.75 15.56
Along Grid D-D 1 16.167 0.75 0.75 9.09
Along Grid 1-1 1 29.416 0.75 0.75 16.55
Along Grid 2-2 1 35.583 0.75 0.75 20.02
Along Grid 3-3 1 38.582 0.75 0.75 21.70

Plinth beam
Along Grid A-A 1 24.25 0.75 0.75 13.64
Along Grid B-B 1 25.833 0.75 0.75 14.53
Along Grid C-C 1 27.666 0.75 0.75 15.56
Along Grid D-D 1 16.167 0.75 0.75 9.09
Along Grid 1-1 1 29.416 0.75 0.75 16.55
Along Grid 2-2 1 35.583 0.75 0.75 20.02
Along Grid 3-3 1 38.582 0.75 0.75 21.70

Ground Floor beam

Along Grid A-A 1 24.25 0.75 0.75 13.64
Along Grid B-B 1 12.917 0.75 0.75 7.27
Along Grid C-C 1 12.917 0.75 0.75 7.27
Along Grid 1-1 1 29.416 0.75 0.75 16.55
Along Grid 2-2 1 13.75 0.75 0.75 7.73
Along Grid 3-3 1 13.833 0.75 0.75 7.78

First Floor beam

Along Grid A-A 1 24.25 0.75 0.75 13.64
Along Grid B-B 1 25.833 0.75 0.75 14.53
Along Grid C-C 1 27.666 0.75 0.75 15.56
Along Grid D-D 1 16.167 0.75 0.75 9.09
Along Grid 1-1 1 29.416 0.75 0.75 16.55
Along Grid 2-2 1 39.082 0.75 0.75 21.98
Along Grid 3-3 1 42.082 0.75 0.75 23.67

Second Floor beam

Along Grid A-A 1 24.25 0.75 0.75 13.64
Along Grid B-B 1 25.833 0.75 0.75 14.53
Along Grid C-C 1 27.666 0.75 0.75 15.56
Along Grid D-D 1 16.167 0.75 0.75 9.09
Along Grid 1-1 1 29.416 0.75 0.75 16.55
Along Grid 2-2 1 35.583 0.75 0.75 20.02
Along Grid 3-3 1 38.582 0.75 0.75 21.70

Third Floor beam

Along Grid A-A 1 11.25 0.75 0.75 6.33
Along Grid B-B 1 25.833 0.75 0.75 14.53
Along Grid C-C 1 27.666 0.75 0.75 15.56
Along Grid D-D 1 16.167 0.75 0.75 9.09
Along Grid 1-1 1 15.667 0.75 0.75 8.81
Along Grid 2-2 1 35.583 0.75 0.75 20.02
Along Grid 3-3 1 38.582 0.75 0.75 21.70
 Main Gate beam 1 10 0.75 0.75 5.63

Total RCC for Beam 610.21 Cu.ft

3.5 Slab
Ground Floor
Entire block slab 1 A= 1129.89 0.417 471.16
Deduction
Staircase -1 A= 93.114 0.417 -38.83

First Floor
Entire block slab 1 A= 1129.89 0.417 471.16
Deduction
Staircase -1 A= 93.114 0.417 -38.83
Void -1 A= 25 0.417 -10.42

Second Floor
Entire block slab 1 A= 1240.472 0.417 517.28
Deduction
Staircase -1 A= 93.114 0.417 -38.83
Void -1 A= 25 0.417 -10.42

Roof Floor
Entire block slab 1 A= 975 0.417 406.58
Total RCC for Slab 1296.51 Cu.ft

Staircase
Ground Floor
Steps 14 3 0.833 0.75 26.24

Landing 1 6 3 0.417 7.51

First Floor
Steps 14 3 0.833 0.75 26.24

Landing 1 6 3 0.417 7.51

Second Floor
Steps 14 3 0.833 0.75 26.24

Landing 1 6 3 0.417 7.51

Total RCC for Staircase 101.24 Cu.ft

3.6 Band
Sill band
Basement Floor
Along Grid B-B 1 12.917 0.75 0.25 2.42
Along Grid D-D 1 17.333 0.75 0.25 3.25
Along Grid 2-2 1 16.75 0.75 0.25 3.14
Along Grid 3-3 1 24.916 0.75 0.25 4.67
Partition wall 1 20.667 0.417 0.25 2.15
Other than grid 1 24.416 0.75 0.25 4.58

Ground Floor
Along Grid A-A 1 12.917 0.75 0.25 2.42
Along Grid B-B 1 12.917 0.417 0.25 1.35
Along Grid C-C 1 12.917 0.417 0.25 1.35
Along Grid D-D 1 17.333 0.75 0.25 3.25
Along Grid 1-1 1 29.416 0.75 0.25 5.52
Along Grid 2-2 1 19.833 0.417 0.25 2.07
Along Grid 3-3 1 40.916 0.75 0.25 7.67
Other than grid 1 15.333 0.75 0.25 2.87
Partition wall 1 19.25 0.417 0.25 2.01

First Floor
Along Grid A-A 1 11.25 0.417 0.25 1.17
Along Grid B-B 1 22.333 0.417 0.25 2.33
Along Grid C-C 1 12.75 0.75 0.25 2.39
Along Grid D-D 1 19.917 0.75 0.25 3.73
Along Grid 1-1 1 15.667 0.75 0.25 2.94
Along Grid 2-2 1 29.499 0.417 0.25 3.08
Along Grid 3-3 1 42.082 0.75 0.25 7.89
Partition wall 1 47.917 0.417 0.25 5.00
Other than grid 1 19.25 0.75 0.25 3.61

Second Floor
Along Grid A-A 1 11.25 0.417 0.25 1.17
Along Grid C-C 1 12.917 0.417 0.25 1.35
Along Grid D-D 1 19.917 0.75 0.25 3.73
Along Grid 1-1 1 15.667 0.75 0.25 2.94
Along Grid 2-2 1 19.083 0.417 0.25 1.99
Along Grid 3-3 1 42.082 0.75 0.25 7.89
Partition wall 1 77.316 0.417 0.25 8.06
Other than grid 1 15.417 0.75 0.25 2.89
Partition wall 1 37.417 0.417 0.25 3.90

Deduction
Door (D) -1 4 0.75 0.25 -0.75
Door (D1) -2 2.5 0.417 0.25 -0.52
Door (D2) -6 3 0.417 0.25 -1.88
Total RCC for sill band 111.63 Cu.ft

Lintel band
Basement Floor
Along Grid B-B 1 12.917 0.75 0.25 2.42
 Along Grid D-D 1 17.333 0.75 0.25 3.25
Along Grid 2-2 1 16.75 0.75 0.25 3.14
Along Grid 3-3 1 24.916 0.75 0.25 4.67
Partition wall 1 20.667 0.417 0.25 2.15
Other than grid 1 24.416 0.75 0.25 4.58

Ground Floor
Along Grid A-A 1 12.917 0.75 0.25 2.42
Along Grid B-B 1 12.917 0.417 0.25 1.35
Along Grid C-C 1 12.917 0.417 0.25 1.35
Along Grid D-D 1 17.333 0.75 0.25 3.25
Along Grid 1-1 1 29.416 0.75 0.25 5.52
Along Grid 2-2 1 19.833 0.417 0.25 2.07
Along Grid 3-3 1 40.916 0.75 0.25 7.67
Other than grid 1 15.333 0.75 0.25 2.87
Partition wall 1 19.25 0.417 0.25 2.01

First Floor
Along Grid A-A 1 11.25 0.417 0.25 1.17
Along Grid B-B 1 22.333 0.417 0.25 2.33
Along Grid C-C 1 12.75 0.75 0.25 2.39
Along Grid D-D 1 19.917 0.75 0.25 3.73
Along Grid 1-1 1 15.667 0.75 0.25 2.94
Along Grid 2-2 1 29.499 0.417 0.25 3.08
Along Grid 3-3 1 42.082 0.75 0.25 7.89
Partition wall 1 47.917 0.417 0.25 5.00
Other than grid 1 19.25 0.75 0.25 3.61

Second Floor
Along Grid A-A 1 11.25 0.417 0.25 1.17
Along Grid C-C 1 12.917 0.417 0.25 1.35
Along Grid D-D 1 19.917 0.75 0.25 3.73
Along Grid 1-1 1 15.667 0.75 0.25 2.94
Along Grid 2-2 1 19.083 0.417 0.25 1.99
Along Grid 3-3 1 42.082 0.75 0.25 7.89
Partition wall 1 77.316 0.417 0.25 8.06
Other than grid 1 15.417 0.75 0.25 2.89
Partition wall 1 37.417 0.417 0.25 3.90
Total RCC for lintel band 114.78 Cu.ft

4.0 Formwork
4.1 Column
Column upto Plinth beam
Column 14"x14" 11 4.668 3.5 179.72
Basement Floor
Column 14"x14" 6 4.668 9.417 263.75
Ground Floor
 Column 14"x14" 11 4.668 9.417 483.54
First Floor
Column 14"x14" 11 4.668 9.417 483.54
Second Floor
Column 14"x14" 11 4.668 9.417 483.54
Total formwork for column 1894.10 Sq.ft

4.2 Footing 11 20 1.5 330.00

Total formwork for footing 330.00 Sq.ft

4.3 Beam
Lower tie beam
Along Grid A-A 1 24.25 1.5 36.38
Along Grid B-B 1 25.833 1.5 38.75
Along Grid C-C 1 27.666 1.5 41.50
Along Grid D-D 1 16.167 1.5 24.25
Along Grid 1-1 1 29.416 1.5 44.12
Along Grid 2-2 1 35.583 1.5 53.37
Along Grid 3-3 1 38.582 1.5 57.87

Plinth beam
Along Grid A-A 1 24.25 1.5 36.38
Along Grid B-B 1 25.833 1.5 38.75
Along Grid C-C 1 27.666 1.5 41.50
Along Grid D-D 1 16.167 1.5 24.25
Along Grid 1-1 1 29.416 1.5 44.12
Along Grid 2-2 1 35.583 1.5 53.37
Along Grid 3-3 1 38.582 1.5 57.87

Ground Floor beam

Along Grid A-A 1 24.25 1.5 36.38
Along Grid B-B 1 12.917 1.5 19.38
Along Grid C-C 1 12.917 1.5 19.38
Along Grid 1-1 1 29.416 1.5 44.12
Along Grid 2-2 1 13.75 1.5 20.63
Along Grid 3-3 1 13.833 1.5 20.75
1.5 0.00
First Floor beam
Along Grid A-A 1 24.25
Along Grid B-B 1 25.833 1.5 38.75
Along Grid C-C 1 27.666 1.5 41.50
Along Grid D-D 1 16.167 1.5 24.25
Along Grid 1-1 1 29.416 1.5 44.12
Along Grid 2-2 1 39.082 1.5 58.62
Along Grid 3-3 1 42.082 1.5 63.12
1.5 0.00
Second Floor beam
Along Grid A-A 1 24.25
 Along Grid B-B 1 25.833 1.5 38.75
Along Grid C-C 1 27.666 1.5 41.50
Along Grid D-D 1 16.167 1.5 24.25
Along Grid 1-1 1 29.416 1.5 44.12
Along Grid 2-2 1 35.583 1.5 53.37
Along Grid 3-3 1 38.582 1.5 57.87

Third Floor beam

Along Grid A-A 1 11.25 1.5 16.88
Along Grid B-B 1 25.833 1.5 38.75
Along Grid C-C 1 27.666 1.5 41.50
Along Grid D-D 1 16.167 1.5 24.25
Along Grid 1-1 1 15.667 1.5 23.50
Along Grid 2-2 1 35.583 1.5 53.37
Along Grid 3-3 1 38.582 1.5 57.87
Total formwork for beam 1539.48 Sq.ft

4.4 Slab
Ground Floor
Entire block slab 1 A= 1129.89 1129.89
Sides 1 144.167 0.417 60.12
Deduction 0.00
Staircase -1 A= 92.628 -92.63
Sides 1 38.583 0.417 0.00
Void -1 A= 25 -25.00
Sides 1 20 0.417 8.34

First Floor 0.00

Entire block slab 1 A= 1194.641 1194.64
Sides 1 150.417 0.417 62.72
Deduction 0.00
Staircase -1 A= 92.628 -92.63
Sides 1 38.583 0.417 16.09
Void -1 A= 25 -25.00
Sides 1 20 0.417 8.34

Second Floor 0.00

Entire block slab 1 A= 1240.472 1240.47
Sides 1 153.417 0.417 63.97
Deduction 0.00
Staircase -1 A= 92.628 -92.63
Sides 1 38.583 0.417 16.09
Void -1 A= 25 -25.00
Sides 1 20 0.417 8.34

Third Floor 0.00

Entire block slab 1 A= 951.697 951.70
Sides 1 150 0.417 62.55
 Total formwork for slab 4470.38 Sq.ft

4.5 Staircase
Ground Floor
Steps 14 3 0.833 34.99
Landing 1 6 2.583 15.50
Sides 1 17.334 0.75 13.00

First Floor
Steps 14 3 0.833 34.99
Landing 1 6 2.583 15.50
Sides 1 17.334 0.75 13.00

Second Floor
Steps 14 3 0.833 34.99
Landing 1 6 2.583 15.50
Sides 1 17.334 0.75 13.00

Total formwork for stair 190.45 Sq.ft

4.6 Band
Sill band
Basement Floor
Along Grid B-B 1 12.917 0.5 6.46
Along Grid D-D 1 17.333 0.5 8.67
Along Grid 2-2 1 16.75 0.5 8.38
Along Grid 3-3 1 24.916 0.5 12.46
Partition wall 1 20.667 0.5 10.33
Other than grid 1 24.416 0.5 12.21

Ground Floor
Along Grid A-A 1 12.917 0.5 6.46
Along Grid B-B 1 12.917 0.5 6.46
Along Grid C-C 1 12.917 0.5 6.46
Along Grid D-D 1 17.333 0.5 8.67
Along Grid 1-1 1 29.416 0.5 14.71
Along Grid 2-2 1 19.833 0.5 9.92
Along Grid 3-3 1 40.916 0.5 20.46
Other than grid 1 15.333 0.5 7.67
Partition wall 1 19.25 0.5 9.63

First Floor
Along Grid A-A 1 11.25 0.5 5.63
Along Grid B-B 1 22.333 0.5 11.17
Along Grid C-C 1 12.75 0.5 6.38
Along Grid D-D 1 19.917 0.5 9.96
Along Grid 1-1 1 15.667 0.5 7.83
Along Grid 2-2 1 29.499 0.5 14.75
Along Grid 3-3 1 42.082 0.5 21.04
Partition wall 1 47.917 0.5 23.96
Other than grid 1 19.25 0.5 9.63

Second Floor
Along Grid A-A 1 11.25 0.5 5.63
Along Grid C-C 1 12.917 0.5 6.46
Along Grid D-D 1 19.917 0.5 9.96
Along Grid 1-1 1 15.667 0.5 7.83
Along Grid 2-2 1 19.083 0.5 9.54
Along Grid 3-3 1 42.082 0.5 21.04
Partition wall 1 77.316 0.5 38.66
Other than grid 1 15.417 0.5 7.71

Deduction for opening

Door (D1) -1 4 0.5 -2.00
Door (D2) -7 3 0.5 -10.50
Door (D3) -9 2.5 0.5 -11.25
Total formwork for Sill band 342.32 Sq.m

Lintel band
Basement Floor
Along Grid B-B 1 12.917 0.5 6.46
Along Grid D-D 1 17.333 0.5 8.67
Along Grid 2-2 1 16.75 0.5 8.38
Along Grid 3-3 1 24.916 0.5 12.46
Partition wall 1 20.667 0.5 10.33
Other than grid 1 24.416 0.5 12.21

Ground Floor
Along Grid A-A 1 12.917 0.5 6.46
Along Grid B-B 1 12.917 0.5 6.46
Along Grid C-C 1 12.917 0.5 6.46
Along Grid D-D 1 17.333 0.5 8.67
Along Grid 1-1 1 29.416 0.5 14.71
Along Grid 2-2 1 19.833 0.5 9.92
Along Grid 3-3 1 40.916 0.5 20.46
Other than grid 1 15.333 0.5 7.67
Partition wall 1 19.25 0.5 9.63

First Floor
Along Grid A-A 1 11.25 0.5 5.63
Along Grid B-B 1 22.333 0.5 11.17
Along Grid C-C 1 12.75 0.5 6.38
Along Grid D-D 1 19.917 0.5 9.96
Along Grid 1-1 1 15.667 0.5 7.83
Along Grid 2-2 1 29.499 0.5 14.75
Along Grid 3-3 1 42.082 0.5 21.04
Partition wall 1 47.917 0.5 23.96
 Other than grid 1 19.25 0.5 9.63

Second Floor
Along Grid A-A 1 11.25 0.5 5.63
Along Grid C-C 1 12.917 0.5 6.46
Along Grid D-D 1 19.917 0.5 9.96
Along Grid 1-1 1 15.667 0.5 7.83
Along Grid 2-2 1 19.083 0.5 9.54
Along Grid 3-3 1 42.082 0.5 21.04
Partition wall 1 77.316 0.5 38.66
Other than grid 1 15.417 0.5 7.71
Total formwork for lintel band 366.07 Sq.ft

5.0 Reinforcement
Providing, assembling and
placing highstrength (TMT)
deformed bars, Fe - 415grade
(confirming to IS: 1786 - 1985)
for RCC work, including cost of
binding wiresfor all floors.
Column(3.5%) 1 570.76 9790.10
Beam(2.5%) 1 610.21 7476.23
Slab,Staircase,Bands,Footing(2.2
1 2036.65 22457.51
5%)
Total Reinforcement 39723.84 lb
18034.62 kg

6.0 Flooring and Finishing Work

38mm thick P.C.C IN (1:2:4) with
6.1 cement punning (1:1) for flooring
work
Basement floor
Theater room 1 A= 324.24 324.24
Store room 1 A= 24.071 24.07
Staircase area 1 A= 85.76 85.76

Ground Floor
Guest Bedroom 1 10.75 8.417 8.42
Common toilet 1 6.75 4.667 4.67
Car porch 1 14.833 12.333 182.94
Store room 1 10 4.250 42.50
Kitchen+Dining 1 A= 283.16 283.16
Living room+Lobby 1 A= 218.24 218.24
Staircase area 1 A= 93.114 93.11

First Foor
Bedroom 1 1 12 8.583 103.00
Attached Bathroom 1 6 4.500 27.00
 Walking closet 1 5.667 5.000 28.34
Master bedroom 1 A= 128.583 128.58
Balcony 1 A= 109.543 109.54
Balcony 1 12.5 4.333 54.16
Walking closet 1 9.583 5 47.92
Attached Bathroom 1 10.417 4.333 45.14
Balcony 1 6.25 2.5 15.63
Bedroom 2 1 A= 105.347 105.35
Attached Bathroom 1 6.75 4.667 31.50
Lobby 1 A= 0 0.00

Second Foor
Jacuzzi 1 13.083 10 130.83
Steam room 1 8.833 5.833 51.52
Sauna room 1 9.75 8.5 82.88
Bedroom 4 1 10.75 10.417 111.98
C. toilet 1 6.083 5 30.42
Open terrace 1 10.5 8.500 89.25
Bar area 1 12 8.000 96.00
Bar store 1 10.417 4.25 44.27
Lobby 1 13 4 52.00

Roof Floor
Terrace 1 A= 951.62 951.62
Total PCC with punning 3169.95 Sq.ft

6.2 Providing and laying glazed

porcelein tile on the floor
Basement floor
Theater room 1 A= 324.24 324.24
Store room 1 A= 24.071 24.07
Staircase area 1 A= 85.76 85.76

Ground Floor
Guest Bedroom 1 10.75 8.417 8.42
Common toilet 1 6.75 4.667 4.67
Car porch 1 14.833 12.333 182.94
Store room 1 10 4.250 42.50
Kitchen+Dining 1 A= 283.16 283.16
Living room+Lobby 1 A= 218.24 218.24
Staircase area 1 A= 93.114 93.11

First Foor
Bedroom 1 1 12 8.583 103.00
Attached Bathroom 1 6 4.500 27.00
Walking closet 1 5.667 5.000 28.34
Master bedroom 1 A= 128.583 128.58
 Balcony 1 A= 109.543 109.54
Balcony 1 12.5 4.333 54.16
Walking closet 1 9.583 5 47.92
Attached Bathroom 1 10.417 4.333 45.14
Balcony 1 6.25 2.5 15.63
Bedroom 2 1 A= 105.347 105.35
Attached Bathroom 1 6.75 4.667 31.50
Lobby 1 A= 0 0.00

Second Foor
Jacuzzi 1 13.083 10 130.83
Steam room 1 8.833 5.833 51.52
Sauna room 1 9.75 8.5 82.88
Bedroom 4 1 10.75 10.417 111.98
C. toilet 1 6.083 5 30.42
Open terrace 1 10.5 8.500 89.25
Bar area 1 12 8.000 96.00
Bar store 1 10.417 4.25 44.27
Lobby 1 13 4 52.00

Roof Floor
Terrace 1 A= 951.62 951.62
Total Non-Glazed Tile Work 3606.02 Sq.ft

6.3 Providing and laying glazed

porcelein tile on the wall
Ground Floor
Common toilet 1 22.834 6 137.00

First Foor
Attached Bathroom 1 21 6 126.00
Attached Bathroom 1 29.5 6 177.00
Attached Bathroom 1 22.834 6 137.00

Second Floor
Jacuzzi 1 46.166 6 277.00
Steam room 1 29.332 6 175.99
Sauna room 1 36.5 6 219.00
C. toilet 1 22.166 6 133.00

Deduction
Door (D3) -8 2.5 6 -120.00
Total Glazed Tile Work 1261.99 Sq.ft

6.4 Providing and laying granite on

the stair
Staircase
 Ground Floor
Tread 14 3 0.833 44.77
Riser 16 3 0.583 27.98
Landing 1 6 3 18.00

First Floor
Tread 15 3.583 0.833 44.77
Riser 18 3.583 0.583 37.60
Landing 2 3.583 3 21.50

Second Floor
Tread 15 3.583 0.833 44.77
Riser 18 3.583 0.583 37.60
Landing 2 3.583 3 21.50
Total granite for stair 298.49 Sq.ft

6.5 Providing and laying granite on

the kitchen
Kitchen counter 0 18.5 3 0.00 Sq.ft

6.6 Providing and laying normal

parqueting
Ground Floor
Living room 0 A= 128.600 0.00
0
First Floor 0
Bedroom 0 A= 133.630 0.00
Bedroom 0 A= 145.500 0.00
0
Second Floor 0
Bedroom 0 A= 156.700 0.00
Bedroom 0 A= 145.500 0.00
Total normal parqueting 0.00 Sq.ft

6.7 Providing and laying sissoo

parqueting
First Floor
Living and Dining room 0 A= 272.300 0.00
0
Second Floor 0
Office 0 11.417 8 0.00
Sitting room 0 A= 71.207 0.00
Total sissoo parqueting 0.00 Sq.ft

7.0 Plastering & Punning Works

 12.5mm thick cement plaster in
7.1
(1:3) in ceiling, beams stc
Ground Floor
Entire block slab 1 A= 604.49 604.49
Deduction
Staircase -1 A= 92.628 -92.63
Void -1 A= 25 -25.00

First Floor
Entire block slab 1 A= 1194.641 1194.64
Deduction
Staircase -1 A= 92.628 -92.63
Void -1 A= 25 -25.00

Second Floor
Entire block slab 1 A= 1240.472 1240.47
Deduction
Staircase -1 A= 92.628 -92.63
Void -1 A= 25 -25.00

Third Floor
Entire block slab 1 A= 951.697 951.70
Total 1:3 plaster on ceiling 3638.42 Sq.ft

20mm thick cement plaster in

7.2
(1:4) in Internal Wall etc
Basement Floor
Along Grid B-B 1 12.917 8.25 106.56525
Along Grid D-D 1 17.333 8.25 142.99725
Along Grid 2-2 1 16.75 8.25 138.1875
Along Grid 3-3 1 24.916 8.25 205.557
Partition wall 1 41.334 9 372.006
Other than grid 1 24.416 9 219.744

Ground Floor
Along Grid A-A 1 12.917 8.25 106.56525
Along Grid B-B 1 12.917 8.25 106.56525
Along Grid C-C 1 12.917 8.25 106.56525
Along Grid D-D 1 17.333 8.25 142.99725
Along Grid 1-1 1 29.416 8.25 242.682
Along Grid 2-2 1 19.833 8.25 163.62225
Along Grid 3-3 1 40.916 8.25 337.557
Other than grid 1 15.333 9 137.997
Partition wall 1 38.5 9 346.5

First Floor
Along Grid A-A 1 11.25 8.25 92.8125
Along Grid B-B 1 22.333 8.25 184.24725
 Along Grid C-C 1 12.75 8.25 105.1875
Along Grid D-D 1 19.917 8.25 164.31525
Along Grid 1-1 1 15.667 8.25 129.25275
Along Grid 2-2 1 29.499 8.25 243.36675
Along Grid 3-3 1 42.082 8.25 347.1765
Partition wall 1 95.834 9 862.506
Other than grid 1 19.25 9 173.25

Second Floor
Along Grid A-A 1 11.25 8.25 92.8125
Along Grid C-C 1 12.917 8.25 106.56525
Along Grid D-D 1 19.917 8.25 164.31525
Along Grid 1-1 1 15.667 8.25 129.25275
Along Grid 2-2 1 19.083 8.25 157.43475
Along Grid 3-3 1 42.082 8.25 347.1765
Partition wall 1 77.316 8.25 637.857
Other than grid 1 15.417 9 138.753
Partition wall 2 25.166 9 452.988

Deduction
Window(W) 0 7 10 0
Window(W1) 0 5 6 0
Window(W2) 0 5 5 0
Window(W3) 0 5 4 0
Window(W4) 0 5 2.667 0
Window(W5) 0 5 2.5 0
Window(W6) 0 5 2 0
Door(MD) -1 4 8 -32
Door(D1) -21 3 7 -441
Door(D2) -26 2.5 7 -455
Total 1:4 internal wall plaster 5292.32 Sq.ft

20mm thick cement plaster in

7.3
(1:4) in external Wall etc
Ground Floor
Along Grid A-A 1 12.917 9 116.253
Along Grid B-B 1 12.917 9 116.253
Along Grid C-C 1 12.917 9 116.253
Along Grid D-D 1 14.167 9 127.503
Along Grid 1-1 1 29.5008 9 265.5072
Along Grid 3-3 1 38.749 9 348.741

First Floor
Along Grid A-A 1 11.25 9 101.25
Along Grid C-C 1 12.917 9 116.253
Along Grid D-D 1 14.167 9 127.503
Along Grid 1-1 1 15.75 9 141.75
Along Grid 3-3 1 38.749 9 348.741
 Other than grid 1 12.917 9 116.253

Second Floor
Along Grid A-A 1 11.25 9 101.25
Along Grid C-C 1 12.917 9 116.253
Along Grid D-D 1 14.167 9 127.503
Along Grid 1-1 1 15.75 9 141.75
Along Grid 3-3 1 38.749 9 348.741
Other than grid 1 12.917 9 116.253

Deduction
Window(W) 0 7 10 0
Window(W1) 0 5 6 0
Window(W2) 0 5 5 0
Window(W3) 0 5 4 0
Window(W4) 0 5 2.667 0
Window(W5) 0 5 2.5 0
Window(W6) 0 5 2 0
Door(D) -1 4 8 -32
Door(D1) -1 3 7 -21
Door(D2) -3 2.5 7 -52.5
Total 1:4 external wall plaster 2888.51 Sq.ft

20mm thick cement sand plaster

7.4
(1:4) on stair
Ground Floor
Tread 14 3 0.833 34.99
Riser 16 3 0.583 27.98
Landing 1 6 2.583 15.50

First Floor
Tread 15 3.583 0.833 44.77
Riser 18 3.583 0.583 37.60
Landing 2 3.583 3.583 25.68

Second Floor
Tread 15 3.583 0.833 44.77
Riser 18 3.583 0.583 37.60
Landing 2 3.583 3.583 25.68
Total 1:4 stair plaster 294.56 Sq.ft

8.0 Door
Supply, fixing and finishing of
Salwood door frame including
holdfasts as per specifications and
as directed by Engineer.
MD 1 18 0.25 0.333 1.50
D1 10 17 0.25 0.333 14.15
 D2 15 16.5 0.25 0.333 20.60
Total salwood frame 36.26 Cu.ft

Supply, fixing and finishing of

38mm thick salwood door panel
with 6 mm thick waterproof
plywood one side and 4 mm thick
commercial plywood other side
including all required fittings and
fixtures as per specifications and
as directed by Engineer.
MD 1 4 8 32.00
D1 10 3 7 210.00
D2 15 2.5 7 262.50
Total solid core flush door shuttle 504.50 Sq.ft

9.0 UPVC Window

Window(W) 0 7 10 0.00 Sq.ft
Window(W1) 0 5 6 0.00 Sq.ft
Window(W2) 0 5 5 0.00 Sq.ft
Window(W3) 0 5 4 0.00 Sq.ft
Window(W4) 0 5 2.667 0.00 Sq.ft
Window(W5) 0 5 2.5 0.00 Sq.ft
Window(W6) 0 5 2 0.00 Sq.ft

10.0 Railing
50 mm dia stainless steel handrail
in 2m distance
Balcony 1 Running feet= 52.834 52.834
Terrace 1 Running feet= 150 150
Total stainless steel railing 150 R.ft

Wooden railing
Staircase
3 Running feet= 27 81 R.ft

11.0 Colouring/Painting Works

Interior Emulsion Works (Two
11.1 coat plastic emulsion paint with
primer)
Total internal wall Paint As per inner plaster work 5292.32
Total ceiling Paint As per ceiling plaster work 3638.42
Total plastic emulsion paint 8930.73675 Sq.ft

Two coat Weathercoat paint with

11.2
one coat primer
Total external wall paint As per exterior plaster work 2888.51
Total weather coat paint 2888.5102 Sq.ft
 Supply and Applying 3 coats of
11.3 Chapra polish after rendering the
surface on flush door shutter
work all complete as per
specification and instruction
MD 1 4 8 32.00
D1 10 3 7 210.00
D2 15 2.5 7 262.50
Total coats of chapra polish 504.50 Sq.ft

Two coats of ready made Enamel

11.4 paints of approved colour over
one coats of primer painting over
properly sanded wooden surface
all
Door Frame
MD 1 18 0.833 14.99
D1 10 17 0.833 141.61
D2 15 16.5 0.833 206.17
Total Enamel paint 362.77 Sq.ft
 Abstract of Cost
Project:Rajshri residential building
Location:

S.N. Description Unit Quantity Rate per unit Amount

A CIVIL WORKS
1.0 EARTHWORK
1.1 Site Clearance and layout

Clearing the site by removing the bushes, trees,

concrete pavement and hard surface whatever at
site up to its root depth including the layout work,
marking the trench, construction of permanent Sq.ft 2158.57 14.50 31299.27
reference points along each grid precisely in line
and level and including construction of all
necessary staff and labor facilities.

1.2 Earthwork in Excavation

Excavation for Structures Foundation, Earth work

in excavation of foundation of structures,
including construction of shoring and bracing,
removal of stumps and other deleterious matter Cu.ft 2652.38 25.25 66972.60
and backfilling with approved Material as per
Drawing and Technical Specifications., Ordinary
soil Manually, Depth upto 3 m

1.3 Backfiling

Back filling in foundation and gardening area

approved soil obtained from the excavation at site
and stacked at site or brought from outside in
layer not exceeding 15 cm thick (compacted
thickness) including transportation of soil,
Cu.ft 1591.43 25.00 39785.75
spreading in required line and level, sprinkling
water, ramming, compacting with mechanical
rammers) , testing, etc., all complete as per
drawing, specification and instructions of the
Engineer.

2.0 Brickwork
2.1 Brick soling
Providing and soiling with first class chimney
made brick on flat in foundation and floor as per
Sq.ft 1596.87 115.00 183640.05
drawings, specification and instruction of the
consultant/Engineer, all complete.

2.2 Brick Masonry Works in 1:6 C/S mortar

 Providing and laying first class chimney fired
brick one or more brick thick wall in cement
mortar 1:6 (1 cement : 6 coarse sand) in
foundation up to plinth and other specified places
in all heights and level including the cost of single Cu.ft 149.61 620.00 92758.20
or multi stage scaffolding, soaking bricks, curing,
raking joints, provision for recesses, openings,
toothing etc., all complete as per drawing,
specifications and instructions of the Engineer.

2.3 Brick Masonry Works in 1:4 C/S mortar

Providing and laying first class chimney fired

brick one or more brick thick wall in cement
mortar 1:4 (1 cement : 4 coarse sand) in
superstructure in all heights and level including
the cost of single or multi stage scaffolding, Cu.ft 3081.58 640.00 1972211.20
soaking bricks, curing, raking joints, provision for
recesses, openings, toothing etc., all complete as
per drawing, specifications and instructions of the
Engineer.

3.0 PCC/RCC work

3.1 PCC work
P.C.C. (1:3:6) work in foundation as per
Cu.ft 93.25 450.00 41962.50
specification and instruction of engineer.
P.C.C. (1:2:4) work in floor as per
Cu.ft 151.12 470.00 71027.58
specification and instruction of engineer.

3.2 PCC for RCC work

P.C.C. (1:1.5:3) for R.C.C. work in
foundation and superstructure using crushed
stone , sand and OPC cement as per
specification and instruction of site engineer.

Footing Cu.ft 412.5 620.00 255750.00

Column Cu.ft 570.76 620.00 353873.43

Beam Cu.ft 610.21 620.00 378330.28

Slab Cu.ft 1296.51 620.00 803835.50

Staircase Cu.ft 101.24 620.00 62766.63

Sill Band Cu.ft 111.63 620.00 69209.05

Lintel Band Cu.ft 114.78 620.00 71160.66

 Providing and fixing Form work for
shuttering & centering with necessary fittings
4.0 all complete including de-shuttering after
completion of work as per specification and
instruction.
4.1 Column Sq.ft 1894.10 100.00 189410.17

4.2 Beam Sq.ft 1539.48 80.00 123158.16

4.3 Footing Sq.ft 330.00 75.00 24750.00

4.4 Slab Sq.ft 4470.38 75.00 335278.55

4.5 Staircase Sq.ft 190.45 75.00 14284.01

4.5 Sill Band Sq.ft 342.32 55.00 18827.74

4.6 Lintel Band Sq.ft 366.07 55.00 20133.99

5.0 Reinforcement

Providing, assembling and placing highstrength

(TMT) deformed bars, Fe - 500grade (confirming
kg 18034.62 140.00 2524846.96
to IS: 1786 - 1985) for RCC work, including cost
of binding wires for all floors.

6.0 Flooring and Finishing Work

38mm thick P.C.C IN (1:2:4) with cement
6.1 Sq.ft 3169.95 80.00 253595.75
punning (1:1) for flooring work
Providing and laying Wall Tile as per approved
6.2 Sq.ft 1261.99 295.00 372287.64
standard of manufactured country
Providing and laying floor Tile as per approved
6.3 Sq.ft 3606.02 295.00 1063775.28
standard of manufactured country
Providing and laying stair marble as per approved
6.4 Sq.ft 298.49 370.00 110440.84
standard of manufactured country
Providing and laying granite as per approved
6.5 Sq.ft 0.00 400.00 0.00
standard of manufactured country
Providing and laying normal parqueting as per
6.6 Sq.ft 0.00 210.00 0.00
approved standard of manufactured country
Providing and laying sissoo parqueting as per
6.7 Sq.ft 0.00 450.00 0.00
approved standard of manufactured country

7.0 Plastering & Punning Works

12.5mm thick cement plaster in (1:3) in ceiling,
7.1 Sq.ft 3638.42 60.00 218304.96
beams stc

20 mm thick cement plaster in (1:4) in Internal

7.2 Sq.ft 5292.32 70.00 370462.45
Wall etc
 20mm thick cement plaster in (1:4) in external
7.3 Sq.ft 2888.51 70.00 202195.71
Wall etc

7.4 20mm thick cement sand plaster(1:4) on stair Sq.ft 294.56 75.00 22091.90

8.0 Railing
(50 mm dia stainless steel handrail) R.ft 150 650.00 97500.00
railing R.ft 81 650.00 52650.00

9.0 Doors and Windows

Total salwood frame Cu.ft 36.26 8622.00 312593.84
Total solid core flush door shutter Sq.ft 504.50 845.00 426302.50

10.0 UPVC window

Window(W) Sq.ft 0.00 900.00 0.00
Window(W1) Sq.ft 0.00 900.00 0.00
Window(W2) Sq.ft 0.00 900.00 0.00
Window(W3) Sq.ft 0.00 900.00 0.00
Window(W4) Sq.ft 0.00 900.00 0.00
Window(W5) Sq.ft 0.00 900.00 0.00
Window(W6) Sq.ft 0.00 900.00 0.00

11.0 Colouring/Painting Works

Total plastic emulsion paint Sq.ft 8930.74 35.00 312575.79
Total weather coat paint Sq.ft 2888.51 40.00 115540.41
Total coats of chapra polish Sq.ft 504.50 30.00 15135.00
Total Enamel paint Sq.ft 362.77 25.00 9069.29
TOTAL 11211979.63
 SUMMARY SHEET
Project:Rajshri residential building
Location:
Total Cost ( A ) 11211979.63

Sanitary Cost ( 5% of total cost) ( B ) 560598.98

Electrical Cost ( 5% of total cost) ( C ) 560598.98

( D ) = ( A )+( B )+( C ) 12333177.60

Contigences ( E )
i. Physical ( 5% of D ) 616658.88

Subtotal ( F ) = ( D ) + ( E ) 12949836.48

VAT ( G ) = ( 13% of F ) 1683478.74

Total ( F + G ) 14633315.22