Cell – 9665611612

Er . SHOAEB I. MUJAWAR
CIVIL ENGINEER
A/P BUDHGAON. 416304.
Email-shoaebmujawar26@gmail .com

Ref. No. Date:

Name of the work :- Approximate estimate of the proposed residential

Building in gat no.47 plot no.20 of @ BUDHGAON .

Tal . Miraj, Dist. Sangli of

Shri- Yasin Ibrahim Pathan.

ABSTRACT SHEET

Sr. Item of work. Quantity Rate/per Amount

No.
1 Lining out:-Lining and cleaning the
site as per foundation plan and as 2208 Sq.ft. 5.00/Sq.ft. 11,040.00
per instruction from the Engineer.
2 Excavation:- Excavation for
footing septic tank ,entrance steps
in earth soil of all types, sand,
gravel and soft murum including
removing the excavated material up 1928 Cu.ft. 8.00/Cu.ft. 15,424.00
to a distance of 50 m. beyond the
and necessary back filling,
ramming, watering including
shorting and strutting etc. complete.
3 P.C.C.(1:3:6):-providing and laying
in situ cement concrete in 1:3:6 of
trap/granite/quartzite/gneiss/metal
below footing including bailing out 146.52 Cu.ft.. 150.00/Cu.ft. 21,978.00
water, formwork, comp-acting and
curing etc. complete.
 Cell – 9665611612

Er . SHOAEB I. MUJAWAR
CIVIL ENGINEER
A/P BUDHGAON. 416304.
Email-shoaebmujawar26@gmail .com

4 P.C.C.(1:3:6)with steel:-providing
and laying in situ cement concrete
in 1:3:6 of trap / granite /quartzite
/gneiss /metal for floor bedding 499.7 Cu.ft.. 225.00/Cu.ft. 1,12,432.50
including bailing out water
formwork, comp-acting and curing
etc. complete.

5 R.C.C. footing :-providing and

laying in situ cement concrete oM15
of trap granite /quartzite /gneiss /
metal for R.C.C. work infooting of 280 Cu.ft.. 250.00/Cu.ft. 70,000.00
R.C.C. column including building
out water from work, compacting
and curing etc. with steel compete.
(Including steel)
6 R.C.C. plinth beam:-providing and
casting in situ cement concrete 1:2:4
of trap/ granite /quartzite /metal for
R.C.C. plinth beam as per detailed
design and drawing as directed
including, centering from-work, 293.93 Cu.ft.. 475.00/Cu.ft. 1,39,616.75
compacting and roughening the
surface is special finishing is to be
provided and curing etc.
complete(Including steel)
7 R.C.C. columns:-providing and
casting in situ cement concrete 1:2:4
of trap /metal for R.C.C. column as
per detailed design and drawing as
directed including, centering 303.75 Cu.ft.. 475.00/Cu.ft. 1,44,281.25
fromwork, compacting and
roughening the surface is special
finishing is to be provided and
curing etc. complete(Including steel)

8 6”Th. Bk. wall:-providing first class

burnt brick masonry with
conventional / I.S, type bricks in
cement mortar 1:6 in superstructure
and in plinth including stricking 2408.59 Sq.ft. 60.00/Sq.ft 1,44,515.40
joints racking out joints watering
and scaffolding curing etc .complete.

9 4”Th.Bk,wall:-providing second
 Cell – 9665611612

Er . SHOAEB I. MUJAWAR
CIVIL ENGINEER
A/P BUDHGAON. 416304.
Email-shoaebmujawar26@gmail .com

class burnt brick masonry with

conventional 1/1,s.type bricks in
1:4in half brick thick wall including
reinforcement of 2 bars of 6mm 997.15 Sq.ft. 50.00/Sq.ft. 49,857.50
.diameter at eery3ht.properlybent
and bounded at ends scaffolding
racking out joints and watering etc.
complete.
10 R.C.C. Lintel :-providing and
casting situ cement concrete
1:2:4oftrap/granite/quartzite/metal
of R.C.C lintel as per detailed
design and drawing as directed 144.15 Cu.ft.. 500.00/Cu.ft. 72,075.00
including centering from-work
compacting and roughening the
surface is special finishing is to
provided curing etc. complete
(including reinforcement)
11 R.C.C Lofts, parade:-providing and
casting in situ cement concrete1:2:4
of trap/ granite/ quartzite/ metal for
R.C.C. paradi, chajjas ,lofts as per
designed and drawing as directed
including centering, formwork,
compacting and roughening the 56.58 Cu.ft.. 400.00/Cu.ft. 22,632.00
surface if special finishing is to be
provided and curing etc. complete.

12 R.C.C. Slab beam:-Providing and

casting in situ cement concrete 1:2:4
of trap/ granite/quartzite/ metal for
R.C.C. slab beam as per designed
and drawing as directed including
centering, formwork, compacting 327.68 Cu.ft.. 575.00/Cu.ft. 1,88,416.00
and roughening the surface if
special finishing is to be provided
and curing etc. complete.(including
reinforcement)
 Cell – 9665611612

Er . SHOAEB I. MUJAWAR
CIVIL ENGINEER
A/P BUDHGAON. 416304.
Email-shoaebmujawar26@gmail .com

13 R.C.C. Slab :- R.C.C-providing and

casting in situ cement concrete
1:2:4of trap/granite/quartzite/metal
for R.C.C. slab and landing as per
design and drawing as directed
including centering, formwork,
compacting and roughening the 615.75 Cu.ft.. 425.00/Cu.ft. 2,61,693.75
surface if special finishing is to be
provided and curing etc. complete. .
(including reinforcement)

14 Internal plaster:-providing internal

plaster 20mm thick in two coats in
cement mortar 1:4 with neroo finish
to concrete, brick surface in all 5512.13 Sq.ft. 30.00/Sq.ft. 1,65,363.90
position including scaffolding and
curing 2 coats of oil bond colour etc.
complete.
15 External plaster :-providing sand
faced plaster externally in cement
mortar in all position including
base coat of 15 mm Th. C.M.1:4and
keeping the surface of the basecoat 3410.8 Sq.ft. 32.00/Sq.ft 1,09,145.60
rough to receive sand faced treat.6
to 8mm Th. In C.M. 1:4 finishing the
surface by taking out grains, curing
for 14 days. with two coat cement
paint curing etc.
Vitrified Flooring:- Providing &
16. fixing Vitrified tiles of approved
quality 24’’X24’’ for flooring in
required cement float, filling joints 1093.46 Sq.ft. 80.00/Sq.ft. 87,476.80
with white or coloured cement
slurry cleaning ,curing etc.
complete.

17. Fiush Door(Laminated):-

Providing & fixing in single leaf
30mm th. Flush door with 243.75 Sq.ft. 275.00/Sq.ft. 67,031.25
lamination from all sides, concrete
frame, including with all fixtures &
fastenings etc. complete.
 Cell – 9665611612

Er . SHOAEB I. MUJAWAR
CIVIL ENGINEER
A/P BUDHGAON. 416304.
Email-shoaebmujawar26@gmail .com

18. Alluminium windows:-

Providing& fixing sliding
alluminium windows as per drawing 212 Sq.ft. 275.00/Sq.ft. 58,300.00
& design with bajari glass &
instructions from the Engineer
including with M.S. safety grill as
per drawing & design etc. complete.

19. Murum Filling:- Providing

&filling in plinth & floor with 3280.38 Cu.ft.. 20.00/Cu.ft. 65,607.60
contractors soil, sand or murum
in15 to 20 cm layers including
watering and compacting etc.
complete.

20. Glased tiles:- Providing & fixing

glased tiles of approved size, quality 596 Sq.ft. 60.00/Sq.ft. 35,760.00
& colour for W.C. & Bath to dado
with curing and filling the joints
neatly etc. complete

21. Stair Steps(3’0’’ wide):-

Providing& casting in situ cement
concrete1:2:4 of for R.C.C. staircase 24 Nos. 1500.00/No. 36,000.00
steps as per detailed drawing and
design as directed including
centring, formwork, compacting
M.S. railing kadappa stone for tread
& riser etc with colouring curing
etc. complete.
 Cell – 9665611612

Er . SHOAEB I. MUJAWAR
CIVIL ENGINEER
A/P BUDHGAON. 416304.
Email-shoaebmujawar26@gmail .com

Total Rs.18,78,647.30

Add :- For water supply and sanitary, plumbing work etc. 2 % of

Rs.18,78,647.30/- Rs.37,572.94

Add:- For light fitting and electric installation etc. 2 % of

Rs. 18,78,647.30/- Rs.37,572.94

Rs.19,53,793.18
Add:- For contingencies 3 % of Rs. 19,53,793.18
Rs.58,613.79

Rs.20,12,406.97

Add:- For plans, estimate and R.C.C. drawings 2.5 % of Rs. 20,12,406.97
Rs.50,310.17

Grand Total Rs.20,62,717.14

Say Rs. 20,62,000.00

( In words RS . Twenty Lacks Sixty Two Thousand Only)

 Cell – 9665611612

Er . SHOAEB I. MUJAWAR
CIVIL ENGINEER
A/P BUDHGAON. 416304.
Email-shoaebmujawar26@gmail .com
 Cell – 9665611612

Er . SHOAEB I. MUJAWAR
CIVIL ENGINEER
A/P BUDHGAON. 416304.
Email-shoaebmujawar26@gmail .com
 Cell – 9665611612

Er . SHOAEB I. MUJAWAR
CIVIL ENGINEER
A/P BUDHGAON. 416304.
Email-shoaebmujawar26@gmail .com