D.k.vpadmavathi.xls

NAME OF THE WORK: Estimation for the Proposed Construction of Ground Floor of Rcc roofed Residential Building in S.No 33p, 34p, 35p, 36p, Plot no-93, at Jillelguda village, saroornagar mandal, Ranga reddy district., BELONGS TO Smt. D.K.V. PADMAVATHI,

S.NoDESCRIPTION

NO.S

W/o DASHARATHA Estimation cost :-Rs. 12,60,000-00 Ground Floor Plinth Area : 1008.00 Sft B D QTY UNIT RATE AMOUNT

L

GROUND FLOOR 1

2

3

4

a

b

c

c

Earth work excavation in all kinds of soil including morrum including the surplus earth in foundations of column footing R.R.masonry etc., complete of work. Columns 14 1.50 1.50

1.80

56.70 56.70 Cu.M

275.00

15592.50

Providing and laying cement concrete (1:4:8) pro, Under columns footings and R.R.masonry. Columns 14 1.50 1.50

0.30

9.45 9.45 Cu.M

2400.00

22680.00

Gravel filling in Basement with transportation all labour charges, and all materialcost At basement level 1 7.93

0.50

50.79 Cu.M

300.00

15,237.50

5800.00

235147.98

R.C.C.(1:11/2:3) mix using 20 mm HBG including Cost and conveyance of all materials,all labour Charges,Centreing, machine mixing,laying of Concrete,Vibrating,Curing of neat finished item of work including cost of steel Columns Column mats Trapizoidal portion Columns upto Basement Columns upto Slab level Plinth beams allround Cross walls Lintels Doors D1 D2 windows kw Ventilators Main beams Long walls Cross walls Slab area Deduct staircase

5

12.81

14 14 14 14

1.50

0.30

0.23 0.23

1.50 0.35 0.30 0.30

1.10 3.00

9.45 4.87 1.06 2.90

1 3 1

41.48 7.47 12.35

0.23 0.23 0.23

0.30 0.30 0.30

2.86 1.55 0.85

1 6 2 6 1 2

1.36 1.20 1.06 1.52 1.52 0.90

0.23 0.12 0.12 0.23 0.23 0.23

0.15 0.15 0.15 0.15 0.15 0.15

0.05 0.13 0.04 0.31 0.05 0.06

3 4 1

12.81 7.47 3.05

0.23 0.23 0.23

0.30 0.30 0.30

2.65 2.06 0.21

1 1

7.93 3.50

12.81 1.80

0.12 0.12

12.19 -0.76 40.54 Cu.M

Reinforcement for all R.C.C.items including straightening, cutting, bending

tying,laying in position, binding with wire and labour charges etc., complete for item of work. 12% of R.C.C QTY 40.54 * 0.12 4.87 M.T 6 a

7 a

3.00 3.00 3.00 3.00

25.62 5.38 3.70 0.66

Deductions Doors D1 D2 windows kw Ventilators

2.00 2.00 2.00 1.22 0.75 0.45

-0.49 -1.30 -0.36 -2.05 -0.21 -0.12 30.82 Cum

3000.00

92,461.97

112.08 SQ.M

190.00

21295.20

-2.12 -10.80 -3.04 -8.93 -0.92 -0.54 217.60 SQ.M

190.00

41344.64

101.58 -6.30 95.28 SQ.M

200.00

19056.66

12.08 10.47 9.02 9.31 18.62 59.50 SQ.M

1000.00

59497.11

1 6 2 6 1 2

1.06 0.90 0.76 1.22 1.22 0.60

0.23 0.12 0.12 0.23 0.23 0.23

Plastering in C.M.(1:6) with 12 mm thick to the Brick masonary walls for the internal and external faces including the cost and conveyance of all materials and labour charges etc., Out side Allround 1 37.36 -3.00

Kitchen drawing Hall Toilets Deductions Doors D1 D2 windows kw Ventilators

8

252,986.80

Brick Masonry in C.M.(1:6) using Ist class Bricks including cost and conveyance of all materials and labour charges etc., complete for item of work. 9" & 41/2"Walls Allround 1 37.13 0.23 Cross walls 2 7.47 0.12 1 10.29 0.12 1 1.82 0.12

Inside Bed room

b

52000.00

1 1 1 1 1 2 1 6 2 6 1 2

2(3.05+3.96) 2(3.05+3.43) 2(3.7+2.44) 2(3.7+2.52) 2(3.7+5.03) 2(2.5+1.5) 1.06 0.90 0.76 1.22 1.22 0.60

-------

3.00 3.00 3.00 3.00 3.00 3.00 2.00 2.00 2.00 1.22 0.75 0.45

Ceiling plastering in CM (1:3) 12mm thick including the cost and conyence of all materials and labour charges etc., Slab area 1 7.93 12.81 --Deduct staircase 1 3.50 1.80 --Providing and laying flooring in C.M.(1:3) inlcuding the cost and conveyance of all materials and labour charges etc., conveyance of all materials and labour charges etc., Vertified tiles Bed room 1 3.05 3.96 --1 3.05 3.43 --Kitchen 1 3.70 2.44 --drawing 1 3.7 2.52 --Hall 1 3.70 5.03 ---

42.06 38.89 36.83 37.30 52.40 36.48

b

Skirting

c

Tiles flooring Toilets

2

Dadoing Toilets kitchen

2 1

d

9

15% 1.82

1.22

2(2.5+1.5) 3.66 --

---

2.00 0.90

Providing and fixing Country wood work for doors and windows with chowcates and shutters including cost and conveyance of all materials and labour charges etc., Doors 1 1.06 -2.00 D1 6 0.90 -2.00 D2 2 0.76 -2.00 windows 6 1.22 -1.22 kw 1 1.22 -0.75 Ventilators 2 0.60 -0.45

8.92 SQ.M

1000.00

8924.57

4.44 4.44 SQ.M

500.00

2220.40

24.32 3.29 27.61 SQ.M

550.00

15187.70

2.12 10.80 3.04 8.93 0.92 0.54 26.35 SQ.M

3500.00

92208.90

0.54 10.39 SQM

1500.00

15,578.10

112.08 SQM 217.60 SQM 95.28 SQM

50.00 50.00 55.00

5,604.00 10,880.17 5,240.58

10 Fabrication of Grill work for Windows including cost and conveyance of all materials and labour charges etc., windows

6

1.22

--

1.22

8.93

kw

1

1.22

--

0.75

0.92

Ventilators

2

0.60

--

0.45

11 PAINTINGS a Outside distemper inside distemper c Ceiling distemper 12 Provision for electrical points including the cost and conveyance of all materials and labour charges etc., complete for item of work.

7.5%

69835.86

13 Provision for Sanitary points including the cost and conveyance of all materials and labour charges etc., complete for item of work.

7.5%

69835.86

L.S

25000.00

550

88000.00

16 Provide Bore well with mortar

L.S

50000.00

17 Septic tank

L.S

10000.00

18 Over head tank with pipe lines

L.S

12000.00

L.S

4000.00

14 Stair Case 15 Compound wall

160 Rft

19 Pest control treatment

Say ( Rupees Twelve lakhs and sixty thousand only)

1259816.492532 12,60,000.00

735.61176 1928.80116

10.5

15.29

13.49

101.5833

1093.4426412

101.5833

27

2742.7491

2.25

0.069

1.1595

12.04

9.44

101.5833

1093.4426412

0.34785

35.25 34.5

10.75125

3.2025 5.5388

83.5

5.71875

10.98

7.01 6.48125 6.138125 6.21625 8.7325 3.04

3.05 3.05 3.70 3.7 3.70 1.82

6.89

3.86

3.96 3.43 2.44 2.52 5.03 1.22

3.04

1.82

1.22

69,835.86

1,243,816.49

1,550.00 802.46225325

77.00

1928

653.4317907325