THE ABSTRACT ESTIMATION OF EXISTING UNDER CONSTRUCTION RESIDENTIAL APARTMENT BUILDING OF STILT +4 UPPER FLOORS OF

SURYA RAJENDRA DEVELOPERS, DEVELOPMENT OF THE PROPERTY SY.NO:180,181&184, PLOTNO:6, 14/Part & 15/Part, SITUATED AT
GAYATRI NAGAR, JEEDIMETLA VILLAGE, QUTHBULLAPUR MANDAL, MEDCHAL-MALKAGIRI DIST, TELANGANA

BELONGS TO LAND OWNER : SRI. KIRTHI KANAKAIAH

TOTAL PLOT AREA : 434 Sq.Yds (Or) 363 Sq.Mts
This Estimate value is considered under year of 2020-2021

S.NO. DESCRIPTION NOS L B H QTY UNIT RATE AMOUNT

1 Civil Works
BALANCE Brick Work

West Block
9" thk Brick work in CM(1:6)
2 8.37 - 0.50 8.37 SQM
2 10.03 - 0.50 10.03 SQM

18.40 SQM 1000 INR 18,400.00

4" thk Brick work in CM(1:6) for Partition walls
Kitchen 1 5.13 0.50 2.57 SQM
Utility 1 2.13 0.50 1.07 SQM
C.bed 1 9.80 0.50 4.90 SQM
M.bed 1 4.80 0.50 2.40 SQM
Toilet 1 16.97 0.50 8.49 SQM
19.42 SQM 800 INR 15,532.00

East Block
9" thk Brick work in CM(1:6)
2 12.75 0.50 12.75 SQM
2 6.86 0.50 6.86 SQM
19.61 SQM 1000 INR 19,610.00
4" thk Brick work in CM(1:6) for Partition walls
C.bed 1 9.50 0.50 4.75 SQM
Toilet 1 5.36 0.50 2.68 SQM
M.bed 1 7.28 0.50 3.64 SQM
Kit 1 6.00 0.50 3.00 SQM
Toilet 1 1.90 0.50 0.95 SQM
15.02 SQM 800 INR 12,016.00

Total Brick Work INR 65,558.00

Joinery

Doors for Main Entrance 2 2 NOS 8000 INR 16,000.00

Bed Room Doors 4 4 NOS 5000 INR 20,000.00
Toilet 4 4 NOS 5000 INR 20,000.00
Utility 2 2 NOS 5000 INR 10,000.00

Upvc Windows with MS Grills

Living 3 3 NOS 5000 INR 15,000.00
Dining 1 1 NOS 5000 INR 5,000.00
Bed Room 4 4 NOS 5000 INR 20,000.00
Kitchen 2 2 NOS 5000 INR 10,000.00
Total Joinery INR 116,000.00
Plastering Work

External Plastering Works

WEST BLOCK
9" thk Brick work in CM(1:6)
2 8.37 - 3.00 50.2 SQM
2 10.03 - 3.00 60.2 SQM
Deductions 110.4 SQM
MD -1 1.00 1.80 -1.8 SQM
Window -5 1.20 1.20 -7.2 SQM
Ventilator -2 0.60 0.45 -0.5 SQM
Utility -1 2.13 1.23 -2.6 SQM
 -12.1 SQM
EAST BLOCK 98.3 SQM 476 INR 46,767.36
9" thk Brick work in CM(1:6)
2 12.75 3.00 76.50 SQM
2 6.86 3.00 41.16 SQM
Deductions 117.66
MD -1 1.20 2.10 -2.52 SQM
W -1 1.20 1.20 -1.44 SQM
W1 -4 0.90 1.20 -4.32 SQM
V -2 0.60 0.45 -0.54 SQM
Utility -1 3.49 1.23 -4.28 SQM
Balcony -1 4.25 1.23 -5.21 SQM
-18.30
99.36 SQM 476 INR 47,294.65
Internal Plastering works
West Block
9" thk Brick work in CM(1:6)
2 8.37 - 2.88 48.13 SQM
2 10.03 - 2.88 57.67 SQM
Deductions 105.80 SQM
MD -1 1.00 1.80 -1.80 SQM
Window -5 1.20 1.20 -7.20 SQM
Ventilator -2 0.60 0.45 -0.54 SQM
Utility -1 2.13 1.23 -2.61 SQM
-12.15 SQM
117.95 SQM 450 INR 53,077.16
4" thk Brick work in CM(1:6) for Partition walls
Kitchen 1 5.13 2.88 14.75 SQM
Utility 1 2.13 2.88 6.12 SQM
C.bed 1 9.80 2.88 28.18 SQM
M.bed 1 4.80 2.88 13.80 SQM
Toilet 1 16.97 2.88 48.79 SQM
111.64 SQM
Deductions
D1 -2 0.90 1.80 -3.24 SQM
D2 -5 0.75 1.80 -6.75 SQM
-9.99 SQM
101.65 SQM 450 INR 45,740.81
East Block
9" thk Brick work in CM(1:6)
2 12.75 2.88 73.31 SQM
2 6.86 2.88 39.45 SQM
Deductions 112.76
MD -1 1.20 2.10 -2.52 SQM
W -1 1.20 1.20 -1.44 SQM
W1 -4 0.90 1.20 -4.32 SQM
V -2 0.60 0.45 -0.54 SQM
Utility -1 3.49 1.23 -4.28 SQM
Balcony -1 4.25 1.23 -5.21 SQM
-18.30
94.46 SQM 476 INR 44,961.06
4" thk Brick work in CM(1:6) for Partition walls
C.bed 1 9.50 2.88 27.31 SQM
Toilet 1 5.36 2.88 15.41 SQM
M.bed 1 7.28 2.88 20.93 SQM
Kit 1 6.00 2.88 17.25 SQM
Toilet 1 1.90 2.88 5.46 SQM
Deductions 86.37
D1 -3 0.90 1.80 -4.86 SQM
D2 -3 0.75 1.80 -4.05 SQM
-8.91
77.46 SQM 450 INR 34,854.75
Ceiling
West Block
Kitchen 1 2.13 3.00 - 6.4 SQM
Utility 1 1.49 2.13 3.2 SQM
Toilet 1 1.33 2.57 3.4 SQM
Toilet 1 1.22 2.40 2.9 SQM
Bed room 1 3.25 3.30 10.7 SQM
Bed room -2 1 3.30 4.50 14.9 SQM
Balcony 1 1.50 3.52 5.3 SQM
Living/Din 1 3.25 6.47 21.0 SQM
67.8 SQM 450 INR 30,506.54
East Block
Balcony 1 1.20 3.50 4.2 SQM
Bedroom 1 3.00 3.50 10.5 SQM
Living 1 3.28 4.59 15.1 SQM
Din 1 1.87 4.67 8.7 SQM
1 1.74 4.36 7.6 SQM
Toilet 1 1.50 1.93 2.9 SQM
Kitchen 1 2.10 3.00 6.3 SQM
Bed Room 1 3.28 4.00 13.1 SQM
68.4 SQM 450 INR 30,775.28
Corridor 1 8.37 2.50 20.9 SQM 450 INR 9,416.25
Total Plastering Works INR 343,393.84

Flooring
West Block
Kitchen 1 2.13 3.00 - 6.4 SQM
Utility 1 1.49 2.13 3.2 SQM
Toilet 1 1.33 2.57 3.4 SQM
Toilet 1 1.22 2.40 2.9 SQM
Bed room 1 3.25 3.30 10.7 SQM
Bed room -2 1 3.30 4.50 14.9 SQM
Balcony 1 1.50 3.52 5.3 SQM
Living/Din 1 3.25 6.47 21.0 SQM
67.8 SQM 1420 INR 96,265.07
East Block
Balcony 1 1.20 3.50 4.2 SQM
Bedroom 1 3.00 3.50 10.5 SQM
Living 1 3.28 4.59 15.1 SQM
Din 1 1.87 4.67 8.7 SQM
 1 1.74 4.36 7.6 SQM
Toilet 1 1.50 1.93 2.9 SQM
Kitchen 1 2.10 3.00 6.3 SQM
Bed Room 1 3.28 4.00 13.1 SQM
68.4 SQM 1420 INR 97,113.09
Corridor 1 8.37 2.50 20.9 SQM 3089 INR 64,637.33

Skirting
West Block
Kitchen 2 2.13 3.00 - 1.0 SQM
Utility 2 1.49 2.13 0.7 SQM
Toilet 2 1.33 2.57 0.8 SQM
Toilet 2 1.22 2.40 0.7 SQM
Bed room 2 3.25 3.30 1.3 SQM
Bed room -2 2 3.30 4.50 1.6 SQM
Balcony 2 1.50 3.52 1.0 SQM
Living/Din 2 3.25 6.47 1.9 SQM
East Block
Balcony 2 1.20 3.50 0.9 SQM
Bedroom 2 3.00 3.50 1.3 SQM
Living 2 3.28 4.59 1.6 SQM
Din 2 1.87 4.67 1.3 SQM
2 1.74 4.36 1.2 SQM
Toilet 2 1.50 1.93 0.7 SQM
Kitchen 2 2.10 3.00 1.0 SQM
Bed Room 2 3.28 4.00 1.5 SQM

Corridor 2 8.37 2.50 2.2 SQM

20.8 SQM 1540 INR 31,955.00
Parking Tiles
Parking Tiles
West block 1 8.37 10.0 - 84.0 SQM
St.case 1 12.33 2.5 - 30.8 SQM
East Block 1 12.76 6.9 - 87.5 SQM
 202.3 SQM 1200 INR 242,771.64
Total Flooring Works INR 532,742.12
Wall Tiles/Dado
Wall Tiles/Dado
Toilet 2 6.86 2.10 28.81 SQM 1450 INR 41,777.40
Toilet 1 7.80 2.10 16.38 SQM 1450 INR 23,751.00
Toilet 1 7.24 2.10 15.20 SQM 1450 INR 22,045.80
utility 2 6.98 1.20 16.75 SQM 1450.00 INR 24,290.40
Total Wall Tiles work INR 111,864.60
Painting Works

Applying White Primer for celing 157.11 SQM 67.00 INR 10,526.16
Applying Bilrla Putty for internal Walls 426.81 SQM 133.00 INR 56,765.60

Internal Painting 426.81 SQM 121.00 INR 51,643.89

External painting 197.61 SQM 152.00 INR 30,036.61

Total Paintng Works INR 148,972.25

Accessories
Kitchen Platform With Granite topping and Shelves

Stainless Steel Kitchen sink 2 2 Nos 1000 INR 2,000.00

Kitchen Taps 2 2 Nos 2000 INR 4,000.00
WC for Toilets of Cera make 4 4 Nos 3000 INR 12,000.00
Wash Basin for Toilets 4 4 Nos 2000 INR 8,000.00
Health Facutes 4 4 Nos 500 INR 2,000.00
Hot and Cold Water Mix Taps and Showers 4 4 Nos 1500 INR 6,000.00
25LTR Geaser 4 4 Nos 10000 INR 40,000.00
Total Accessories INR 74,000.00

ELECTRICAL WORKS INR 150,000.00

PLUMBING WORKS INR 200,000.00
Absract
PRILIMINERIES
SUBSTRUCTURE
SUPERSTRUCTURE
IST FLOOR INR 1,742,530.81
2ND FLOOR INR 1,742,530.81
3RD FLOOR INR 1,742,530.81
4TH FLOOR INR 1,742,530.81
WATER TANKS INR 50,000.00
EXTERNAL DRAINAGE WORKS INR 150,000.00
COMPOUND WALL AND OTHER MISC WORKS INR 400,000.00
ELEVATION WORKS INR 350,000.00
SS HAINDRAILS AND MISC INR 150,000.00
MAHINDRA DG INR 400,000.00
65KV TRANSFORMER INR 300,000.00
JOHNSON V3F1 PASSENGER LIFT INR 800,000.00

Total Value of Work to be done INR 9,570,123.25