ABSTRACT ESTIMATE FOR FIRST FLOOR CONSTRUCTION OF PHYSIOTHERAPY
REHABILTATION FOR PHYSICALY DISABLED CHILDREN OF ASHRAYA KOLAM
FIRST FLOOR
Si no Item Unit Qty Rate Amount
1 Brick work in cm 1:6, 23cm thick
using high quality wire cut bricks of
approved size 19cmx9cmx9cm well
soaked including cost and conveyance
of all materials to site, labour charges
for curing, scaffolding etc complete
m3 145.42 4226 614544.92
2 R.C.C M20 design mix using 20mm
nominal size broken stone for roof slab
including cost and conveyance of all
materials to site, labour charges hire
and labour for formwork, shuttering,
curing etc complete
m3 46.34 8399.5 389232.83
3 Steel reinforcement for R.C.C works
bent cold and placed in position and bind
with 18 gauge GI binding wire etc including
cost of binding wire, wastage and
conveyance of all materials to site, labour
charges for binding wire etc complete
kg 4402.3 52.43 230812.59
4 R.C.C M20 design mix using 20mm
nominal size broken stone for lintel, stair
shade including cost and conveyance of
all materials to site, labour charges hire
and labour for formwork, shuttering,
curing etc complete
m3 12.03 7704 92679.12
5 Steel reinforcement for R.C.C works
bent cold and placed in position and bind
with 18 gauge GI binding wire etc including
cost of binding wire, wastage and
conveyance of all materials to site, labour
charges for binding wire etc complete
kg 1323.3 52.43 69380.62
6 R.C.C M15 design mix using 20mm
nominal size broken stone for columns
including cost and conveyance of all
materials to site, labour charges hire
and labour for formwork, shuttering,
curing etc complete
m3 13.83 8474.4 117200.95
7 Steel reinforcement for R.C.C works
bent cold and placed in position and bind
with 18 gauge GI binding wire etc including
cost of binding wire, wastage and
conveyance of all materials to site, labour
charges for binding wire etc complete
kg 3168 52.43 166098.24
8 R.C.C M20 design mix using 20mm
nominal size broken stone for Beam
including cost and conveyance of
all materials to site, labour charges hire
and labour for formwork, shuttering,
curing etc complete
m3 13.03 9239.45 120390.03
9 Steel reinforcement for R.C.C works
bent cold and placed in position and bind
with 18 gauge GI binding wire etc including
cost of binding wire, wastage and
conveyance of all materials to site, labour
charges for binding wire etc complete
kg 3257.5 52.43 170790.73
10 Plastering walls with cm 1:6, 12mm
thick one coat floated hard and trowelled
smooth including cost and conveyance
of all materials to site, labour charges
for curing, scaffolding etc complete.
m2 1302.77 192.6 250913.50
11 Plastering ceiling with cm 1:4, 9mm thick
one coat floated hard and trowelled smooth
including cost and conveyance of all
materials to site, labour charges for curing,
watering, scaffolding etc complete
m2 661.35 203.3 134452.46
12 Floor bed for flooring in cement mortar
1:3 including the labour charges
m2 386.14 192.6 74370.56
13 Open terrace plastering with cement
mortar including cost of materials and
labour
m2 386.14 203.3 78502.26
Total for civil woks 2509368.81
PART B
Painting two coats with ordinary emulsion
of approved quality and shade including
two coats of priming coat and two coats of
1 putty after rubbing with sand paper and
cleaning the surface
Floor finishing using premium range tiles
including cost of materials and labour m2 1964.12 130 255335.6
2
Supplying and fixing glazed wall tiles
and finishing the floor portion with tiles m2 368.11 750 276082.50
in the toilet portion including cost of
3 materials and labour
Supplying and fixing imported wood
frames and shutters for doors m2 99.25 650 64512.50
including cost of
4 materials and labour
Supplying And Fixing power coated m2 19.95 5000 99750.00
Aluminium windows and ventilatirs
iincluding cost of materials and labour
5 with grill fix or masonry.
Electrification
m2 25.50 4000 102000.00
Plumbing
175000.00
Part B
100000.00
Total for First Floor 1072680.60
(Thirty Five lakhs Eighty two thousand and fourt nine only) 3582049.41
Estimated amount required for building main civil structure 10 lakhs INR
Estimated amount for furnishing 300 sq. ft to make PT unit functional 5 lakhs INR
Total Requirement for Phase-1 (making PT unit functional) 15 lakhs INR
Reserve funds with Ashraya that can be used for PT construction 7.5 lakhs INR
Funds requested from Asha WAH 7.5 lakhs INR
15 K USD