ABSTRACT ESTIMATE

12 2 3 4 5 6 7 8 9 10 11 12 13

PLOT NO. Serial No. House No. Name of the Village Name of the Mandal Date of Measurement Name of House Owner Father's Name Age of House Type of House Condition of House Plinth Area
Rates

:114 : : : Reddy Colony : Ramagundam : : Sri.Mandala Krishna Reddy : Sri.Malla Reddy :1997 : MT Roof : Livable :8.90 x 8.30 = 73.87 Sqm. :7.40 x 5.20 = 38.48 Sqm. :

S.No. SR.No.
1 2 3 4 9 16 20 24

Description
Earth work excavation for foundations and depositing on bank for all lifts and with an initial lead up to 50m Coursed Rubble StoneMesonary in Cement Mortar (1:6)prop. With other than granite stone for Brick Mesonary in Cement Mortar (1:6)Prop.Using 2nd class Traditional Bricks Cement Block Masonary in Cement Mortar (1:6) Prop. Using Hollow Bricks size 290x225x14mm for super structure Supply and fixing of Rough shahabad stone 25mm thick for lintels Rocks and eves includingcost and convence of shabad stone and lobour charges etc.complete. Cement concrete 1:2:4 with 20mm size crushed granite metal of approved hard quality for precast RCC slabs , purlins ,verandah posts ,fencing posts etc.,includingmachine mixing of concrete including necessary shuttering finishing etc.including costand conveyance of all materials to work site,all labour charges , all operations incidental charges (excludingcost of steel and its fabrication charges)etc.completefor finished item of work as Cement Concrete 1:2:4 using 20mm guage Crushed ganite metal including cost and conveyance etc., Flooring with 100mm thick Concrete (1:5:1)prop and plastering with Cement Mortar (1:4) prop 20mm thick for smooth surface etc.,

Qty 38.59 41.21 71.40 3.37 30.87 1 1 1 1 1

Units Nos Cum. Cum Cum Cum Cum Sqm

Rate 107.74 2548.52 4070.44 3398.66 118.90

Amount 4,157.49 105,024.51 290,629.42 11,453.47 3,670.44

121

132

0.64

Cum

6193.10

3,963.58

7 8

54 37

0.22 53.32

1 1

Cum Cum

6241.82 340.75

1,373.20 18,168.79

162

10

41

Supply and fixing GI sheet door shutter consisting of shutter frame with Non teak wood reapers alround and 3 nos. as middle rails and 8.84 shutter frame covered with 22 guage GI sheet (weight not less than 6.66kg/SQ.m.)including the following MS powder coated roofing with GI sheets 1mm thick including 150mm over lapping fixed 24.51 with GI bolts and nuts and limpet washers , .etc., Supplying laying and fixing 25mm nominal bore GI pipe medium grade properties and weight as per IS 1259 ISI mark with GI fittings including cost and conveyanceof pipes and its fittings , labour charges etc., complete for finished item of work, as directed. Supply , Fabrication and laying in position of steel including cost and conveyance of all materials and labour charges , all other operation and incidental charges etc., compete roofing with Asbestas Cement sheets 6mm thick including 150mm over lapping fixed with GI Bolts and nuts , Bitumenand limpet washers ,including. etc., RCC cement poles 12'long (450+26%) Supplying laying and fixing 50mm nominal bore GI pipe medium grade properties and weight as per IS 1259 ISI mark with GI fittings including cost and conveyanceof pipes and its fittings , labour charges etc., complete for finished item of work, as directed Suply and Fixing Indian pattern 580mm long white glazed W.C 1st guality ISI make with 'P'or 'S' trap including porcelain fot rest of size 250x125x15mm.

Sqm

1349.08

11,925.87

Sqm

822.30

20,154.45

11

125

12.00

Rmt

285.36

3,424.32

12

56

0.060

MT

52561.92

3,153.72

13 14

42 61(4)

51.60 6.00 59.00

1 1 1

Sqm Rmt Rmt

368.88 822.15 483.72

19,034.21 4,932.90 28,539.48

15

126

16

84

2.00

Each

1332.55

2,665.10

Page1 of 24

S.No. SR.No.

Description
Earth work excavation for open well excavation and depositing on bank for all lifts and with an initial lead up to 50 mts including all operational , Incidental , labour charges such as shoring, Supplying and Fixing of 1200mm dia , 300mm depth RCM rings 50mm thick in CM 1:2 including steel reinforcementwith 6mm dia @150mm c/c both ways and rabbit wire mesh of 24 guage 2 layers including necessary charges etc ., Suplying , Laying and jointing / fixing of PVC pipe (excluding excavation04kg/sq.cm. v)75mm dia. Earth work excavation for open well excavation and depositing on bank for all lifts and with an initial lead up to 50 mts including all operational , Incidental , labour charges such as shoring, 1ST MATTU 2ND MATTU 3RD MATTU 4TH MATTU 5TH MATTU 6TH MATTU 7th MATTU 8th MATTU Supplying and fixing of 900mm dia , 300mm depth RCM rings 50mm thick in CM 1:2 including steel reinforcement with 6mm dia @150mm c/c both ways and rabbit wire mesh of 24 guage 2 layers including necessary shuttering charges etc., including cost and conveance of all materials ,all labour charges including tying rabit (chicken) wire mesh to the steel reinforcement finishing all operayional and incidental charges , curing etc., complete for finished item of work.

Qty

Units Nos Cum.

Rate

Amount

17

66

4.75

Cum

107.74

511.74

19

127

14.00

Each

958.16

13,414.24

20

146

0.00 3.00 1 Rmt 89.03 0.00 1.57 1.57 1.57 1.57 1.57 1.57 1.57 1.57 1 1 1 1 1 1 1 1 Cum Cum Cum Cum Cum Cum Cum Cum 107.74 110.20 120.06 176.03 185.89 195.75 205.61 215.47 169.14 173.01 188.49 276.37 291.85 307.33 322.81 338.29 267.09

21

66

22

122

16.00

Each

727.18

11,634.80

23

35

24

163

Flooring with Shahbad stones 25mm thick laid over sand bed of 4''thick set in cement Mortar 1:6 base course and pointing in Cement 2.40 Mortar 1:4 , incluing cost etc ., a)Drilling of tube well by down to hole hammer drilling to a finished dia of 112mm (4 1/2'')&0 to 50mm depth in all foundations such as medium hard rock formations , all consolidated formations , etc. reaming of bore to suit 140mm dia (OD)PVC casing pipes , couplings , cap an other relavent materials required up to depth as directed by the Enginer-in-charge , excluding costof casing pipe,coupling, cap etc.but including transportation of drilling rigs and 152.50 suupplementary vehicles cost of consumables and all other charges required for fixing of pipe assembly , bore development (flushing of bore well at an average pressure of 100PSI) conducting yield test at contractors cost etc. complete , all done to the satisfaction of department as stipulated in the technical conditions ofIS 2800 part I&IIof 1979. b) Suplying of 140mm dia PVC casing pipe 6 kg/Sq.cm class-3 as 45.75 per IS 4985/1988 Flooring with Rough Shahbad Stones 40 mthick laid over sand bed of 4'' thick set in Cement Mortar 1:6 base course .etc., Providing with Mangalore tiled roofing over Mud Mortar and teak wood reapers and teak wood rafters including cost and..etc., Valley Gutter with GI sheets 1mm thick including 150mm over lapping and fixing with GI Bolts and units and limpet washers, including cost and conveyance of all materials and allTaxes ,labour charges etc., complete for finished Item of work. Providing Teak wood wrought &put up for scantings /trusses of all sizes of wood etc.,complete Supplying and fixing medum talk wood frame for door with 100 X 75 mm section with threshold including supply and fixing 6 Nos MSZ type hold fasts made out f 5mm X 3mm MS.etc. suplying and fixing est seasoned medium teak wood panneled shutters 37mm thick for door withbottom rail 150mm lock 125mm top rail freiz rail and style 10m wide 3panel. Etc. Suplying and fixing medium teak wood frame of 75 x75 mm for window 4 nos MS Z type hold fast made out of 50mm x 3mm MS flate of 30mm long etc. 85.19 113.36

Sqm

368.30

883.92

Rmt

297.25

45,330.63

1 1 10

Rmt Sqm Sqm

399.33 405.13 10733.92

18,269.35 34,513.02 121,679.66

25 26

34 45

27

68

8.00

Rmt

822.30

6,578.36

28

51

2.092 15.14

1 1

Cum Sqm

88737.83 2034.35

185,639.53 30,800.06

29

96

29/1

98

12.17

Sqm

4884.18

59,440.47

30

112

3.59

Sqm

2827.94

10,152.29

Page2 of 24

S.No. SR.No.

Description
Making Supplying and fixing best seasond medum teak wood 2nd class panel shutters 30mm thick for windows excluding medium etc. Painting to old wood work in 2 coats to new workwith best syntetic enamel paint grade II of approved color and shade including cost and conveyance of all meterials and labour charges etc. complete Providing cup board / Almyran consisting of SAL wood frame of size 150x30mm and sliing shutters in 2parts made of half glazed at top with 5mm thick plain float glass of saint gobain / Modi guard and at bottom with one side laminated bison .etc. Plastring in cement mortar (1:6) prop.12mm thick for all exposed faces of walls White washing of two coats to New walls with shell lime including cost and conveyance of all materials and labour charges etc., Supply , Fabrication and laying in position of steel including cost and conveyance of all materials and labour charges , all other operation and incidental charges etc., compete Electricals Details Plugs Light Point Fan Points 1 DB

Qty

Units Nos Cum.

Rate

Amount

30/1

101

2.83

Sqm

4531.69

12,824.67

31

58

21.01

Sqm

66.70

1,401.37

32

159

2.28

Sqm

2251.85

5,134.22

33 34

29 57

495.76 495.76 0.073

1 1 1

Sqm Sqm MT

82.51 16.82 52561.92 0.00

40,902.68 8,338.68 3,837.02

35

56

1 2 3 4

10.00 21.00 4.00 1.00

1 1 1 1

Each Each Each Each

17.40 290.00 290.00 603.20

174.00 6,090.00 1,160.00 603.20

Total Amount Deprication @ 10% Net Amount

1,153,919.22 115,391.92 1,038,527.30

Page3 of 24

ABSTRACT ESTIMATE
1 2 3 4 5 6 7 8 9 10 11 12
S.No. SR.No.

Project No. Serial No. House No. Name Of the Village Name Of the mandal Date Of Measurement Year of Construction Name of House Owner Father's Name Type Of house Plinth Area Rates

:115 : : : Reddy Colony : Rmagundam : : 1997 : SriMANDALA MAHIPAL REDDY & PRATHAPA REDDY : MT ROOF & AC SHEET ROOF : 12.30 x 5.10= 62.73 Sq.mts. : 7.30 x 12.30= 89.79 Sq.mts. :

Description

Qty

Units Cum.

Rate

Amount

1 2 3

4 5 6

Main building Erth work Excavation and depositing on bank for foundations of buildings. Coursed Rubble stone Masonry in cement Mortar ( 1:6 Mix )Prop. 16 Than Granite stone fr Brick masonry in Mud Mortar( 1: 6) prop. Using 2nd class traditonal 20 brick Cement Concrete 1:2:4 sing 20mm guage Crushed granite metel including cost and conveyance of all matiroials and labour charges 54 machine mixing, laying curing etc complite for for finishe d Itemsof work for RCC roof slab. 61(1) Door frames 61(5) RCC cement pole 8'-0" Long Cement Concrete 1:2:4 sing 20mm guage Crushed granite metel including cost and conveyance of all matiroials and labour charges 55 machine mixing, laying curing etc complite for for finishe d Itemsof work for Chajjas 0.0625m thick average thickness Flooring with Rough shahbad stones 40mm thick id over sand bed of 4''thick layer and pointing in Cement Mortar 1:4,including cost and 34 conveyance of allmaterias and abour charges etc., complete
9 52 51 56

58.97 58.97 79.91

1 1 1

Cum. Cum. Cum.

107.74 2548.52 4070.44

6,353.13 150,286.22 325,268.86

0.32 2.00 6.00 0.43

1 1 1 1

Cum. Each Each Cum.

6241.82 822.15 639.45 8927.36

1,997.38 1,644.30 3,836.70 3,838.76

87.78 0.450 0.498 0.403

1 1 1 1

Sqm Cum. Cum. MT

405.13 62440.34 88737.83 52561.92

35,562.31 28,098.15 44,191.44 21,182.45

9 10 11

12

125

Poviding Non teak wood wroght & put up for scantings /trusses of a sizesof wod etc.,complete Providing Non Teak wood wrought &put up for scantings /trusses of all sizes of wood etc.,complete Supply , Fabrication and laying in position of steel including cost and conveyance of all materials and labour charges , all other operation and incidental charges etc., compete Supplying laying and fixing 25mm nominal bore GI pipe medium grade properties and weight as per IS 1259 ISI mark with GI fittings including cost and conveyanceof pipes and its fittings , labour charges etc., complete for finished item of work, as directed.

11.60

Rmt

285.36

3,310.18

13 14

15

Providing and fixing 4.0mm thick 80mm above bore galvanished MS tube @ 8.36KG/m Providing and fixing 3.6mm thick 50mm above bore galvanished MS 160B tube @ 5.03KG/m Supplying laying and fixing 50mm nominal bore GI pipe medium grade properties and weight as per IS 1259 ISI mark with GI fittings 126 including cost and conveyanceof pipes and its fittings , labour charges etc., complete for finished item of work, as directed.
160C

22.80 2.00

1 1

Rmt Rmt

58.44 355.40

1,332.32 710.79

3.20

Rmt

483.72

1,547.90

16

66

Earth work excavation for open well excavation and depositing on bank for all lifts and with an initial lead up to 50 mts including all operational , Incidental , labour charges such as shoring, sheeting,planking ,strutting etc complete for finished item of work Ordinary soil manual means

Page4 of 24

S.No.

SR.No.

Description 1ST MATTU 22/28x1.00x1.00x2.00 2ND MATTU 22/28x1.00x1.00x2.00 3RD MATTU 22/28x1.00x1.00x2.00 4TH MATTU 22/28x1.00x1.00x2.00 5TH MATTU 22/28x1.00x1.00x2.00 6TH MATTU 22/28x1.00x1.00x2.00 7TH MATTU 22/28x1.00x1.00x2.00 supplying and fixing of 900mm dia,300mm depth RCM rings 50mm thick in CM1:2 including steel reinforcement with 6mm dia @150mm c/c both ways and Rabbit wire mesh of 24 gauge 2 layers including necessary centering charges etc.,including cost and convance of all materials , all labour charges including Rabits(chiken) wire mesh to the stel reiforcement applying mortar lumps , finishing, plastering both faces sponge finishing, all operational and incidential charges,curing etc., complete for finished item of work. Cement Block masonry in cement mrtar ( 1:6) propo. Using Hollow Bicks of size 290x 225 x140 mm for Roofing with Asbestas Cement sheets 6mm thick including 150mm over lapping fixed with GI bolts and nuts , Bitumen and limpet washers , including cost conveyance of all materials and all Taxes , labour charges etc., complete for finished Item of work Supply and fixing GI sheet door shutter consisting of shutter frame with Non teak wood reapers alround and 3 nos. as middle rails and shutter frame covered with 22 guage GI sheet (weight not less than 6.66kg/SQ.m.)including the following MS powder coated fittings of approved make fixed with necessary bolts , nuts , washers completed as per drawing and instructions of Engineer-in-charge. a)1 No. 300mmlong adrop of 16m dia rod . b)1 no 200 to Flooring with 75mm thick Concrete (1:5:10)prop and plastering with Cement Mortar (1:4)prop 20 mm thick for smooth surface including cost and conveyance of all materials and labour charges etc., complete for finished Item of work. Suply and Fixing Indian pattern 580mm long white glazed W.C 1st guality ISI make with 'P'or 'S' trap including porcelain fot rest of size 250x125x15mm. a)Drilling of tube well by down to hole hammer drilling to a finished dia of 112mm (4 1/2'')&0 to 50mm depth in all foundations such as medium hard rock formations , all consolidated formations , etc. reaming of bore to suit 140mm dia (OD)PVC casing pipes , couplings , cap an other relavent materials required up to depth as directed by the Enginer-in-charge , excluding costof casing pipe,coupling, cap etc.but including transportation of drilling rigs and suupplementary vehicles cost of consumables and all other charges required for fixing of pipe assembly , bore development (flushing of bore well at an average pressure of 100PSI) conducting yield test at contractors cost etc. complete , all done to the satisfaction of department as stipulated in the technical conditions ofIS 2800 part I&IIof 1979. b) Suplying of 140mm dia PVC casing pipe 6 kg/Sq.cm class-3 as per IS 4985/1988

Qty 0.00 0.00 0.00 1.57 1.57 1.57 1.18 1 1 1 1 1 1 1

Units Cum. Cum Cum Cum Cum Cum Cum Cum

Rate 107.74 110.20 120.06 176.03 185.89 195.75 205.61

Amount 276.37 291.85 307.33 242.62

17

122

15.00

Each

727.18

10,907.63

18

24

11.93

Cum

3398.66

40,545.95

19

42

148.75

Sqm

368.88

54,870.90

20

162

8.82

Sqm

1349.08

11,898.89

21

88

91.98

Sqm

287.97

26,487.48

22

84

1.00

Each

1332.55

1,332.55

23

163

91.50

Rmt

297.25

27,198.38

24

61.00

Rmt

399.33

24,359.13

Page5 of 24

S.No.

SR.No.

Description Earth work excavation for septic tank excavation and depositing on bank for all lifts and with an intial lead up to 50 mts including all operational , incidental , labour charges such as shoring , sheeting , planking 1ST MATTU 22/28x1.00x1.00x2.00x2 Nos 2ND MATTU 22/28x1.00x1.00x2.00x2 Nos Supplying and fixing of 900mm dia , 300mm depth RCM rings 50mm thick in CM 1:2 including steel reinforcement with 6mm dia @150mm c/c both ways and rabbit wire mesh of 24 guage 2 layers including necessary shuttering charges etc., including cost and conveance of all materials ,all labour charges including tying rabit (chicken) wire mesh to the steel reinforcement finishing all operayional and incidental charges , curing etc., complete for finished item of work.

Qty

Units Cum.

Rate

Amount

25

66

3.14

Cum

107.74 0.00

338.29 277.70

2.52

Cum

110.20

26

122

24.00

Each

727.18

17,452.20

27 28

2x12 61( 3) Designed Ventilators (100+26%) Providing with Manglore tiled roofing over Mud Mortar and wood reapers and teak wood rafters including cost and conveyance of all 45 materials and labour charges etc., complete for finished Item of Valley Gutter with GI sheets 1mm thick including 150mm over lapping and fixing with GI Bolts and units and limpet washers, including cost and conveyance of all materials and allTaxes ,labour charges etc., complete for finished Item of work. Cement concrete 1:2:4 with 20mm size crushed granite metal of approved hard quality for precast RCC slabs , purlins ,verandah posts ,fencing posts etc.,includingmachine mixing of concrete including necessary shuttering finishing etc.including costand conveyance of all materials to work site,all labour charges , all operations incidental charges (excludingcost of steel and its fabrication charges)etc.completefor finished item of work as . Supply and fixing of Rough shahabad stone 25mm thick for lintels Rocks and eves includingcost and convence of shabad stone and lobour charges etc.complete. Flooring with 100mm thick Concrete (1:5:10)prop and plastering with Cement Mortar (1:4)prop 20 mm thick for smooth surface including cost and conveyance of all materials and labour charges etc., complete for finished Item of work. Plastring in cement mortar (1:6) prop.12mm thick for all exposed faces of walls Painting to old wood work in 2 coats to new workwith best syntetic enamel paint grade II of approved color and shade including cost and conveyance of all meterials and labour charges etc. complete Supplying and fixing medum talk wood frame for door with 100 X 75 mm section with threshold including supply and fixing 6 Nos MSZ type hold fasts made out f 5mm X 3mm MS.etc. suplying and fixing est seasoned medium teak wood panneled shutters 37mm thick for door withbottom rail 150mm lock 125mm top rail freiz rail and style 10m wide 3panel. Etc. Suplying and fixing medium teak wood frame of 75 x75 mm for window 4 nos MS Z type hold fast made out of 50mm x 3mm MS flate of 30mm long etc. Making Supplying and fixing best seasond medum teak wood 2nd class panel shutters 30mm thick for windows excluding medium etc. Providing cup board / Almyran consisting of SAL wood frame of size 150x30mm and sliing shutters in 2parts made of half glazed at top with 5mm thick plain float glass of saint gobain / Modi guard and at bottom with one side laminated bison .etc.

0.00 6.00 81.84 1 10 Each Sqm 182.70 10733.92

1,096.20 87,846.36

29

68

11.60

Rmt

822.30

9,538.62

30

132

1.28

Cum

6193.10

7,927.16

31

121

15.20

Sqm

118.90

1,807.28

32

37

72.74

Sqm

340.75

24,786.16

33 34

29 58

628.11 74.05

1 1

Sqm Sqm

82.51 66.70

51,822.22 4,939.14

35

96

22.70

Sqm

2034.35

46,179.75

36

98

20.54

Sqm

4884.18

100,321.06

37

112

5.93

Sqm

2827.94

16,769.65

38

101

4.88

Sqm

4531.69

22,114.62

39

159

1.39

Sqm

2251.85

3,130.07

Page6 of 24

S.No.

SR.No.

Description White washing of two coats to New walls with shell lime including cost and conveyance of all materials and labour charges etc., Supply , Fabrication and laying in position of steel including cost and conveyance of all materials and labour charges , all other operation and incidental charges etc., compete Supplying and Fixing of 100mm dia AC pipe class-15 of approved make with necessary MS clamps fixed on wooden guttles etc., Electrical details Plugs Light Points Fan Points 1DB

Qty

Units Cum.

Rate

Amount

40

57

628.11

Sqm

16.82

10,564.81

41

56

0.17 11.60

1 1

MT Rmt

52561.92 359.60 0.00

8,935.53 4,171.36

42

147

1 2 3 4

15.00 34.00 7.00 1.00

1 1 1 1

Each Each Each Each

17.40 290.00 29.00 603.20

261.00 9,860.00 203.00 603.20

Total Amount Deprication @ 10% Net Amount

1,258,825.34 125,882.53 1,132,942.80

Page7 of 24

ABSTRACT ESTIMATE
12 2 3 4 5 6 7 8 9 10 11 12 13
S.No. SR.No.

PLOT NO. Serial No. House No. Name of the Village Name of the Mandal Date of Measurement Name of House Owner Father's Name Age of House Type of House Condition of House Plinth Area
Rates

:152 : : : Reddy Colony : Ramagundam : : Sri. Mallareddy Raji Reddy : Sri. Chandra reddy :1997 :Gi Sheet Roof : : 3050 x 5.50 = 19.25 Sqm.

Description Earth work excavation for foundations and depositing on bank for all lifts and with an initial lead up to 50m Randum Rubble Stone Masonary inMud Mortar with other than granite stone Brick Mesonary in Cement Mortar (1:6)Prop.Using 2nd class Traditional Bricks Plastering in Cement Mortar (1:6)Prop.12mm thick for al exposed faces of walls Flooring with Rough Shahbad Stones 40 mthick laid over sand bed of 4'' thick set in Cement Mortar 1:6 base course .etc.,

Qty

Units Cum.

Rate

Amount

3.30

Cum.

107.74

355.53

15

3.30 9.01 48.35 13.75

1 1 1 1 1 1

Cum. Cum. Sqm Sqm Each Sqm

1844.26 4070.44 82.51 405.13 182.70 1349.08

6,086.04 36,674.66 3,989.12 5,570.54 365.40 2,428.34

20

29

5 6

34 61(3)

162

41

2.00 Designed Ventilators (100+26%) Supply and fixing GI sheet door shutter consisting of shutter frame with Non teak wood reapers alround and 3 nos. as middle rails and 1.80 shutter frame covered with 22 guage GI sheet (weight not less than 6.66kg/SQ.m.)including the following MS powder coated roofing with GI sheets 1mm thick including 150mm over lapping fixed 17.49 with GI bolts and nuts and limpet washers , .etc., Poviding Non teak wood wroght & put up for scantings /trusses of a sizesof wod etc.,complete White washing of two coats to New walls with shell lime including cost and conveyance of all materials and labour charges etc., Supply and fixing of Rough shahabad stone 25mm thick for lintels Rocks and eves includingcost and convence of shabad stone and lobour charges etc.complete. 0.111

1 1

Sqm Cum.

822.30 62440.34

14,381.94 6,930.88

52

10

57

48.35

Sqm

16.82

813.25

11

121

0.78

Sqm

118.90

92.74

12

130

Refilling with the excavated soils such as ordinary soils complying with the standard specifications for filling foundations with earth 20.99 brought with the a lead of 1km including manual excavation , loading and unloading

Cum.

169.65

3,560.95

Total Amount Deprication @ 10% Net Amount

81,249.39 8,124.94 73,124.45

Page8 of 24

ABSTRACT ESTIMATE
12 2 3 4 5 6 7 8 9 10 11 12 13
S.No. SR.No.

PLOT NO. Serial No. House No. Name of the Village Name of the Mandal Date of Measurement Name of House Owner Father's Name Age of House Type of House Condition of House Plinth Area
Rates

:72/a : : : Reddy Colony : Kamanpur : : Sri. Banda Ramesh Reddy : Sri. Pulla Reddy :1997 : : Livable : 8.10 x 11.20 = 90.72 Sqm.

Description Earth work excavation for foundations and depositing on bank for all lifts and with an initial lead up to 50m Coursed Rubble StoneMesonary in Cement Mortar (1:6)prop. With other than granite stone for Brick Mesonary in Cement Mortar (1:6)Prop.Using 2nd class Traditional Bricks Cement Block Masonary in Cement Mortar (1:6) Prop. Using Hollow Bricks size 290x225x14mm for super structure Brick Masionary in Mud Mortar Using 2nd class Traditional Bricks

Qty

Units Cum.

Rate

Amount

67.57 65.29 62.91 3.06 4.79

1 1 1 1 1 1 1 1 1 1 1 1

Cum Cum Cum Cum Cum Cum Cum Sqm Cum Sqm Sqm Sqm

107.74 2548.52 4070.44 3398.66 3782.33 6751.78 6241.82 287.97 8927.36 340.75 405.13 822.30

7,279.65 166,392.87 256,071.38 10,399.88 18,117.34 39,362.88 90,506.32 241.89 6,249.15 68,197.71 16,383.46 63,793.65

16

20

3/1

24

22

70

Cement Concrete 1:2:4 using 20mm guage Crushed ganite metal including cost and conveyance etc., Cement Concrete 1:2:4 using 20mm guage Crushed ganite metal including cost and conveyance etc., Flooring with 75mm thick Concrete (1:5:1)prop and plastering with Cement Mortar (1:4) prop 20mm thick for smooth surface etc., Cement Concrete 1:2:4 using 20mm guage Crushed ganite metal including cost and conveyance etc., Flooring with 100mm thick Concrete (1:5:1)prop and plastering with Cement Mortar (1:4) prop 20mm thick for smooth surface etc., Flooring with Rough Shahbad Stones 40 mthick laid over sand bed of 4'' thick set in Cement Mortar 1:6 base course .etc., roofing with GI sheets 1mm thick including 150mm over lapping fixed with GI bolts and nuts and limpet washers , .etc., roofing with Asbestas Cement sheets 6mm thick including 150mm over lapping fixed with GI Bolts and nuts , Bitumenand limpet washers ,including. etc., Brick Masonary in Cement Mortar (1:8 )p. Using fly ash Bricks of size 225x1x60mm with 5kg /Sq.m Compressive strength Randum Rubble Stone Masonary in Mud Mortar With other than granite stone Cement concrete 1:2:4 with 20mm size crushed granite metal of approved hard quality for precast RCC slabs , purlins ,verandah posts ,fencing posts etc.,includingmachine mixing of concrete including necessary shuttering finishing etc.including costand conveyance of all materials to work site,all labour charges , all operations incidental charges (excludingcost of steel and its fabrication charges)etc.completefor finished item of work as directed. Supply and fixing of Rough shahabad stone 25mm thick for lintels Rocks and eves includingcost and convence of shabad stone and lobour charges etc.complete.

5.83 14.50 0.84 0.70 200.14 40.44 77.58

54

88

55

37

10

34

11

41

12

42

6.75 2.74 1.99

1 1 1

Sqm Cum Cum

368.88 4348.70 1844.26

2,489.94 11,915.42 3,670.07

13 14

67 15

15

132

0.72

Cum

6193.10

4,459.03

16

121

22.78

Sqm

118.90

2,708.54

Page9 of 24

S.No.

SR.No.

Description

Qty 9.00 18.00 1 1

Units Cum. Each Rmt

Rate 182.70 355.40

Amount 1,644.30 6,397.11

18 20

Designed Ventilators (100+26%) Providing and Fixing With 3.6mm thick 50mm above bore 160B galvanished MS tube @ 5.03KG /m
61(3)

21

96

Supplying and fixing medum talk wood frame for door with 100 X 75 mm section with threshold including supply and fixing 6 Nos MSZ type hold fasts made out f 5mm X 3mm MS.etc. suplying and fixing est seasoned medium teak wood panneled shutters 37mm thick for door withbottom rail 150mm lock 125mm top rail freiz rail and style 10m wide 3panel. Etc. Supplying and fixing of 900mm dia , 300mm depth RCM rings 50mm thick in CM 1:2 including steel reinforcement with 6mm dia @150mm c/c both ways and rabbit wire mesh of 24 guage 2 layers including necessary shuttering charges etc., including cost and conveance of all materials ,all labour charges including tying rabit (chicken) wire mesh to the steel reinforcement finishing all operayional and incidental charges , curing etc., complete for finished item of work. Making Supplying and fixing best seasond medum teak wood 2nd class panel shutters 30mm thick for windows excluding medium etc. Extra for fine rendaring with neat cement

16.66

Sqm

2034.35

33,892.27

21/1

98

13.36

Sqm

4884.18

65,252.64

22

122

5.33

Sqm

2827.94

15,072.89

22/1 23

101 81

4.34 3.15

1 1

Sqm Sqm

4531.69 31.90

19,667.51 100.49

24

25 26

Supply and fixing GI sheet door shutter consisting of shutter frame with Non teak wood reapers alround and 3 nos. as middle rails and shutter frame covered with 22 guage GI sheet (weight not less than 162 6.66kg/SQ.m.)including the following MS powder coated fittings of approved make fixed with necessary bolts , nuts , washers completed as per drawing and instructions of Engineer-in-charge. a)1 No. 300mmlong adrop of 16m dia rod . b)1 no 200 to 61(4) RCC cement poles 12'long (450+26%) Earth work excavation for open well excavation and depositing on 66 bank for all lifts and with an initial lead up to 50 mts including all operational , Incidental , labour charges such as shoring, 1ST MATTU 2ND MATTU 3RD MATTU 4TH MATTU 5TH MATTU 6TH MATTU Supplying and fixing of 900mm dia , 300mm depth RCM rings 50mm thick in CM 1:2 including steel reinforcement with 6mm dia @150mm c/c both ways and rabbit wire mesh of 24 guage 2 layers including necessary shuttering charges etc., including cost and conveance of all materials ,all labour charges including tying rabit (chicken) wire mesh to the steel reinforcement finishing all operayional and incidental charges , curing etc., complete for finished item of work. Refilling with excavated soils (other than sand)complying with standard specifications for filling foundations / Basement Painting to old wood work in 2 coats to new workwith best syntetic enamel paint grade II of approved color and shade including cost and conveyance of all meterials and labour charges etc. complete Plastring in cement mortar (1:6) prop.12mm thick for all exposed faces of walls White washing of two coats to New walls with shell lime including cost and conveyance of all materials and labour charges etc., Supply of RCC precast fencing posts 1mmx100mm in CC1:2:4 with 20mm crushed granite metal including shuttering and MS reinforcement etc., complete Supplying laying and fixing 50mm nominal bore GI pipe medium grade properties and weight as per IS 1259 ISI mark with GI fittings including cost and conveyanceof pipes and its fittings , labour charges etc., complete for finished item of work, as directed.

0.69

Sqm

1349.08

930.87

2.00

Each

822.15 0.00

1,644.30

1.57 1.57 1.57 1.57 1.57 1.57

1 1 1 1 1 1

Cum Cum Cum Cum Cum Cum

107.74 110.20 120.06 176.03 185.89 195.75

169.14 173.01 188.49 276.37 291.85 307.33

122

18.00

Each

727.18

13,089.15

28

80

30.72

Cum

15.37

472.17

29

58

56.47

Sqm

66.70

3,766.55

30 31

29 57

626.09 626.09 30.00

1 1 1

Sqm Sqm Rmt

82.51 16.82 160.95

51,655.56 10,530.83 4,828.50

36

91

37

126

24.00

Rmt

483.72

11,609.28

Page10 of 24

S.No.

SR.No.

Description Supply , Fabrication and laying in position of steel including cost and conveyance of all materials and labour charges , all other operation and incidental charges etc., compete Electrical Details : Plugs Light Point Fan Points main 1 Meter

Qty

Units Cum.

Rate

Amount

38

56

2.17

MT

52561.92

113,796.56

1 2 3 4 5

18.00 17.00 6.00 1.00 1.00

1 1 1 1 1

Each Each Each Each Each

17.40 290.00 290.00 603.20 1197.70

313.20 4,930.00 1,740.00 603.20 1,197.70

Total Amount Deprication @ 10% Net Amount

1,132,780.45 113,278.04 1,019,502.40

Page11 of 24

ABSTRACT ESTIMATE
12 2 3 4 5 6 7 8 9 10 11 12 13

PLOT NO. Serial No. House No. Name of the Village Name of the Mandal Date of Measurement Name of House Owner Father's Name Age of House Type of House Condition of House Plinth Area
Rates

:114 : : : Reddy Colony : Ramagundam : : Sri.Mandala Krishna Reddy : Sri.Malla Reddy :1997 : MT Roof : Livable : 8.90 x 8.30 = 73.87 Sqm. :7.40 x 5.20 = 38.48 Sqm. :

S.No. SR.No.
1 2 3 4 9 16 20 24

Description
Earth work excavation for foundations and depositing on bank for all lifts and with an initial lead up to 50m Coursed Rubble StoneMesonary in Cement Mortar (1:6)prop. With other than granite stone for Brick Mesonary in Cement Mortar (1:6)Prop.Using 2nd class Traditional Bricks Cement Block Masonary in Cement Mortar (1:6) Prop. Using Hollow Bricks size 290x225x14mm for super structure Supply and fixing of Rough shahabad stone 25mm thick for lintels Rocks and eves includingcost and convence of shabad stone and lobour charges etc.complete. Cement concrete 1:2:4 with 20mm size crushed granite metal of approved hard quality for precast RCC slabs , purlins ,verandah posts ,fencing posts etc.,includingmachine mixing of concrete including necessary shuttering finishing etc.including costand conv Cement Concrete 1:2:4 using 20mm guage Crushed ganite metal including cost and conveyance etc., Flooring with 100mm thick Concrete (1:5:1)prop and plastering with Cement Mortar (1:4) prop 20mm thick for smooth surface etc.,

Qty 38.59 41.21 71.40 3.37 30.87 1 1 1 1 1

Units Nos Cum. Cum Cum Cum Cum Sqm

Rate 107.74 2548.52 4070.44 3398.66 118.90

Amount 4,157.49 105,024.51 290,629.42 11,453.47 3,670.44

121

132

0.64

Cum

6193.10

3,963.58

7 8

54 37

0.22 53.32

1 1

Cum Cum

6241.82 340.75

1,373.20 18,168.79

162

10

41

Supply and fixing GI sheet door shutter consisting of shutter frame with Non teak wood reapers alround and 3 nos. as middle rails and 8.84 shutter frame covered with 22 guage GI sheet (weight not less than 6.66kg/SQ.m.)including the following MS powder coated roofing with GI sheets 1mm thick including 150mm over lapping fixed 24.51 with GI bolts and nuts and limpet washers , .etc., Supplying laying and fixing 25mm nominal bore GI pipe medium grade properties and weight as per IS 1259 ISI mark with GI fittings including cost and conveyanceof pipes and its fittings , labour charges etc., complete for finished item of work, as directed Supply , Fabrication and laying in position of steel including cost and conveyance of all materials and labour charges , all other operation and incidental charges etc., compete roofing with Asbestas Cement sheets 6mm thick including 150mm over lapping fixed with GI Bolts and nuts , Bitumenand limpet washers ,including. etc., RCC cement poles 12'long (450+26%) Supplying laying and fixing 50mm nominal bore GI pipe medium grade properties and weight as per IS 1259 ISI mark with GI fittings including cost and conveyanceof pipes and its fittings , labour charges etc., complete for finished item of work, as directed Suply and Fixing Indian pattern 580mm long white glazed W.C 1st guality ISI make with 'P'or 'S' trap including porcelain fot rest of size 250x125x15mm. Earth work excavation for open well excavation and depositing on bank for all lifts and with an initial lead up to 50 mts including all operational , Incidental , labour charges such as shoring,

Sqm

1349.08

11,925.87

Sqm

822.30

20,154.45

11

125

12.00

Rmt

285.36

3,424.32

12

56

0.060

MT

52561.92

3,153.72

13 14

42 61(4)

51.60 6.00 59.00

1 1 1

Sqm Rmt Rmt

368.88 822.15 483.72

19,034.21 4,932.90 28,539.48

15

126

16

84

2.00

Each

1332.55

2,665.10

17

66

4.75

Cum

107.74

511.74

Page12 of 24

S.No. SR.No.

Description
Supplying and Fixing of 1200mm dia , 300mm depth RCM rings 50mm thick in CM 1:2 including steel reinforcementwith 6mm dia @150mm c/c both ways and rabbit wire mesh of 24 guage 2 layers including necessary charges etc ., Suplying , Laying and jointing / fixing of PVC pipe (excluding excavation04kg/sq.cm. v)75mm dia. Earth work excavation for open well excavation and depositing on bank for all lifts and with an initial lead up to 50 mts including all operational , Incidental , labour charges such as shoring, 1ST MATTU 2ND MATTU 3RD MATTU 4TH MATTU 5TH MATTU 6TH MATTU 7th MATTU 8th MATTU Supplying and fixing of 900mm dia , 300mm depth RCM rings 50mm thick in CM 1:2 including steel reinforcement with 6mm dia @150mm c/c both ways and rabbit wire mesh of 24 guage 2 layers including necessary shuttering charges etc., including cost and convea Flooring with Shahbad stones 25mm thick laid over sand bed of 4''thick set in cement Mortar 1:6 base course and pointing in Cement Mortar 1:4 , incluing cost etc ., a)Drilling of tube well by down to hole hammer drilling to a finished dia of 112mm (4 1/2'')&0 to 50mm depth in all foundations such as medium hard rock formations , all consolidated formations , etc. reaming of bore to suit 140mm dia (OD)PVC casing pipes

Qty

Units Nos Cum.

Rate

Amount

19

127

14.00

Each

958.16

13,414.24

20

146

0.00 3.00 1 Rmt 89.03 0.00 1.57 1.57 1.57 1.57 1.57 1.57 1.57 1.57 1 1 1 1 1 1 1 1 Cum Cum Cum Cum Cum Cum Cum Cum 107.74 110.20 120.06 176.03 185.89 195.75 205.61 215.47 169.14 173.01 188.49 276.37 291.85 307.33 322.81 338.29 267.09

21

66

22

122

16.00

Each

727.18

11,634.80

23

35

2.40

Sqm

368.30

883.92

24

163

152.50

Rmt

297.25

45,330.63

b) Suplying of 140mm dia PVC casing pipe 6 kg/Sq.cm class-3 as per IS 4985/1988
25 26 34 45

45.75 85.19 113.36

1 1 10

Rmt Sqm Sqm

399.33 405.13 10733.92

18,269.35 34,513.02 121,679.66

Flooring with Rough Shahbad Stones 40 mthick laid over sand bed of 4'' thick set in Cement Mortar 1:6 base course .etc., Providing with Mangalore tiled roofing over Mud Mortar and teak wood reapers and teak wood rafters including cost and..etc., Valley Gutter with GI sheets 1mm thick including 150mm over lapping and fixing with GI Bolts and units and limpet washers, including cost and conveyance of all materials and allTaxes ,labour charges etc., complete for finished Item of work. Providing Teak wood wrought &put up for scantings /trusses of all sizes of wood etc.,complete Supplying and fixing medum talk wood frame for door with 100 X 75 mm section with threshold including supply and fixing 6 Nos MSZ type hold fasts made out f 5mm X 3mm MS.etc. suplying and fixing est seasoned medium teak wood panneled shutters 37mm thick for door withbottom rail 150mm lock 125mm top rail freiz rail and style 10m wide 3panel. Etc. Suplying and fixing medium teak wood frame of 75 x75 mm for window 4 nos MS Z type hold fast made out of 50mm x 3mm MS flate of 30mm long etc. Making Supplying and fixing best seasond medum teak wood 2nd class panel shutters 30mm thick for windows excluding medium etc.

27

68

8.00

Rmt

822.30

6,578.36

28

51

2.092 15.14

1 1

Cum Sqm

88737.83 2034.35

185,639.53 30,800.06

29

96

29/1

98

12.17

Sqm

4884.18

59,440.47

30

112

3.59

Sqm

2827.94

10,152.29

30/1

101

2.83

Sqm

4531.69

12,824.67

Page13 of 24

S.No. SR.No.

Description
Painting to old wood work in 2 coats to new workwith best syntetic enamel paint grade II of approved color and shade including cost and conveyance of all meterials and labour charges etc. complete Providing cup board / Almyran consisting of SAL wood frame of size 150x30mm and sliing shutters in 2parts made of half glazed at top with 5mm thick plain float glass of saint gobain / Modi guard and at bottom with one side laminated bison .etc. Plastring in cement mortar (1:6) prop.12mm thick for all exposed faces of walls White washing of two coats to New walls with shell lime including cost and conveyance of all materials and labour charges etc., Supply , Fabrication and laying in position of steel including cost and conveyance of all materials and labour charges , all other operation and incidental charges etc., compete Electricals Details Plugs Light Point Fan Points 1 DB

Qty

Units Nos Cum.

Rate

Amount

31

58

21.01

Sqm

66.70

1,401.37

32

159

2.28

Sqm

2251.85

5,134.22

33 34

29 57

495.76 495.76 0.073

1 1 1

Sqm Sqm MT

82.51 16.82 52561.92 0.00

40,902.68 8,338.68 3,837.02

35

56

1 2 3 4

10.00 21.00 4.00 1.00

1 1 1 1

Each Each Each Each

17.40 290.00 290.00 603.20

174.00 6,090.00 1,160.00 603.20

Total Amount Deprication @ 10% Net Amount

1,153,919.22 115,391.92 1,038,527.30

Page14 of 24

ABSTRACT ESTIMATE
1 2 3 4 5 6 7 8 9 10 11 12
S.No. SR.No.

Project No. Serial No. House No. Name Of the Village Name Of the mandal Date Of Measurement Year of Construction Name of House Owner Father's Name Type Of house Plinth Area Rates

:115 : : : Reddy Colony : Rmagundam : : 1997 : SriMANDALA MAHIPAL REDDY & PRATHAPA REDDY : MT ROOF & AC SHEET ROOF : 12.30 x 5.10= 62.73 Sq.mts. : 7.30 x 12.30= 89.79 Sq.mts. :

Description

Qty

Units Cum.

Rate

Amount

1 2 3

4 5 6

Main building Erth work Excavation and depositing on bank for foundations of buildings. Coursed Rubble stone Masonry in cement Mortar ( 1:6 Mix )Prop. 16 Than Granite stone fr Brick masonry in Mud Mortar( 1: 6) prop. Using 2nd class traditonal 20 brick Cement Concrete 1:2:4 sing 20mm guage Crushed granite metel including cost and conveyance of all matiroials and labour charges 54 machine mixing, laying curing etc complite for for finishe d Itemsof work for RCC roof slab. 61(1) Door frames 61(5) RCC cement pole 8'-0" Long Cement Concrete 1:2:4 sing 20mm guage Crushed granite metel including cost and conveyance of all matiroials and labour charges 55 machine mixing, laying curing etc complite for for finishe d Itemsof work for Chajjas 0.0625m thick average thickness Flooring with Rough shahbad stones 40mm thick id over sand bed of 4''thick layer and pointing in Cement Mortar 1:4,including cost and 34 conveyance of allmaterias and abour charges etc., complete
9 52 51 56

58.97 58.97 79.91

1 1 1

Cum. Cum. Cum.

107.74 2548.52 4070.44

6,353.13 150,286.22 325,268.86

0.32 2.00 6.00 0.43

1 1 1 1

Cum. Each Each Cum.

6241.82 822.15 639.45 8927.36

1,997.38 1,644.30 3,836.70 3,838.76

87.78 0.450 0.498 0.403

1 1 1 1

Sqm Cum. Cum. MT

405.13 62440.34 88737.83 52561.92

35,562.31 28,098.15 44,191.44 21,182.45

9 10 11

12

125

Poviding Non teak wood wroght & put up for scantings /trusses of a sizesof wod etc.,complete Providing Non Teak wood wrought &put up for scantings /trusses of all sizes of wood etc.,complete Supply , Fabrication and laying in position of steel including cost and conveyance of all materials and labour charges , all other operation and incidental charges etc., compete Supplying laying and fixing 25mm nominal bore GI pipe medium grade properties and weight as per IS 1259 ISI mark with GI fittings including cost and conveyanceof pipes and its fittings , labour charges etc., complete for finished item of work, as directed

11.60

Rmt

285.36

3,310.18

13 14

15

Providing and fixing 4.0mm thick 80mm above bore galvanished MS tube @ 8.36KG/m Providing and fixing 3.6mm thick 50mm above bore galvanished MS 160B tube @ 5.03KG/m Supplying laying and fixing 50mm nominal bore GI pipe medium grade properties and weight as per IS 1259 ISI mark with GI fittings 126 including cost and conveyanceof pipes and its fittings , labour charges etc., complete for finished item of work, as directed
160C

22.80 2.00

1 1

Rmt Rmt

58.44 355.40

1,332.32 710.79

3.20

Rmt

483.72

1,547.90

16

66

Earth work excavation for open well excavation and depositing on bank for all lifts and with an initial lead up to 50 mts including all operational , Incidental , labour charges such as shoring, sheeting,planking

Page15 of 24

S.No.

SR.No.

Description 1ST MATTU 22/28x1.00x1.00x2.00 2ND MATTU 22/28x1.00x1.00x2.00 3RD MATTU 22/28x1.00x1.00x2.00 4TH MATTU 22/28x1.00x1.00x2.00 5TH MATTU 22/28x1.00x1.00x2.00 6TH MATTU 22/28x1.00x1.00x2.00 7TH MATTU 22/28x1.00x1.00x2.00 supplying and fixing of 900mm dia,300mm depth RCM rings 50mm thick in CM1:2 including steel reinforcement with 6mm dia @150mm c/c both ways and Rabbit wire mesh of 24 gauge 2 layers including necessary centering charges etc.,including cost and convance of Cement Block masonry in cement mrtar ( 1:6) propo. Using Hollow Bicks of size 290x 225 x140 mm for Roofing with Asbestas Cement sheets 6mm thick including 150mm over lapping fixed with GI bolts and nuts , Bitumen and limpet washers , including cost conveyance of all materials and all Taxes , labour charges etc., complete for finished Item of work Supply and fixing GI sheet door shutter consisting of shutter frame with Non teak wood reapers alround and 3 nos. as middle rails and shutter frame covered with 22 guage GI sheet (weight not less than 6.66kg/SQ.m.)including the following MS powder coated

Qty 0.00 0.00 0.00 1.57 1.57 1.57 1.18 1 1 1 1 1 1 1

Units Cum. Cum Cum Cum Cum Cum Cum Cum

Rate 107.74 110.20 120.06 176.03 185.89 195.75 205.61

Amount 276.37 291.85 307.33 242.62

17

122

15.00

Each

727.18

10,907.63

18

24

11.93

Cum

3398.66

40,545.95

19

42

148.75

Sqm

368.88

54,870.90

20

162

8.82

Sqm

1349.08

11,898.89

21

88

22

84

Flooring with 75mm thick Concrete (1:5:10)prop and plastering with Cement Mortar (1:4)prop 20 mm thick for smooth surface including cost and conveyance of all materials and labour charges etc., complete for finished Item of work. Suply and Fixing Indian pattern 580mm long white glazed W.C 1st guality ISI make with 'P'or 'S' trap including porcelain fot rest of size 250x125x15mm. a)Drilling of tube well by down to hole hammer drilling to a finished dia of 112mm (4 1/2'')&0 to 50mm depth in all foundations such as medium hard rock formations , all consolidated formations , etc. reaming of bore to suit 140mm dia (OD)PVC casing pipes

91.98

Sqm

287.97

26,487.48

1.00

Each

1332.55

1,332.55

23

163

91.50

Rmt

297.25

27,198.38

24

b) Suplying of 140mm dia PVC casing pipe 6 kg/Sq.cm class-3 as per IS 4985/1988

61.00

Rmt

399.33

24,359.13

Page16 of 24

S.No.

SR.No.

Description Earth work excavation for septic tank excavation and depositing on bank for all lifts and with an intial lead up to 50 mts including all operational , incidental , labour charges such as shoring , sheeting , planking 1ST MATTU 22/28x1.00x1.00x2.00x2 Nos 2ND MATTU 22/28x1.00x1.00x2.00x2 Nos Supplying and fixing of 900mm dia , 300mm depth RCM rings 50mm thick in CM 1:2 including steel reinforcement with 6mm dia @150mm c/c both ways and rabbit wire mesh of 24 guage 2 layers including necessary shuttering charges etc., including cost and convea 2x12

Qty

Units Cum.

Rate

Amount

25

66

3.14

Cum

107.74 0.00

338.29 277.70

2.52

Cum

110.20

26

122

24.00

Each

727.18

17,452.20

0.00 6.00 81.84 1 10 Each Sqm 182.70 10733.92

1,096.20 87,846.36

27 28

61( 3) Designed Ventilators (100+26%) 45

Providing with Manglore tiled roofing over Mud Mortar and wood reapers and teak wood rafters including cost and conveyance of all materials and labour charges etc., complete for finished Item of Valley Gutter with GI sheets 1mm thick including 150mm over lapping and fixing with GI Bolts and units and limpet washers, including cost and conveyance of all materials and allTaxes ,labour charges etc., complete for finished Item of work. Cement concrete 1:2:4 with 20mm size crushed granite metal of approved hard quality for precast RCC slabs , purlins ,verandah posts ,fencing posts etc.,includingmachine mixing of concrete including necessary shuttering finishing etc.including costand conv Supply and fixing of Rough shahabad stone 25mm thick for lintels Rocks and eves includingcost and convence of shabad stone and lobour charges etc.complete. Flooring with 100mm thick Concrete (1:5:10)prop and plastering with Cement Mortar (1:4)prop 20 mm thick for smooth surface including cost and conveyance of all materials and labour charges etc., complete for finished Item of work. Plastring in cement mortar (1:6) prop.12mm thick for all exposed faces of walls Painting to old wood work in 2 coats to new workwith best syntetic enamel paint grade II of approved color and shade including cost and conveyance of all meterials and labour charges etc. complete Supplying and fixing medum talk wood frame for door with 100 X 75 mm section with threshold including supply and fixing 6 Nos MSZ type hold fasts made out f 5mm X 3mm MS.etc. suplying and fixing est seasoned medium teak wood panneled shutters 37mm thick for door withbottom rail 150mm lock 125mm top rail freiz rail and style 10m wide 3panel. Etc. Suplying and fixing medium teak wood frame of 75 x75 mm for window 4 nos MS Z type hold fast made out of 50mm x 3mm MS flate of 30mm long etc. Making Supplying and fixing best seasond medum teak wood 2nd class panel shutters 30mm thick for windows excluding medium etc. Providing cup board / Almyran consisting of SAL wood frame of size 150x30mm and sliing shutters in 2parts made of half glazed at top with 5mm thick plain float glass of saint gobain / Modi guard and at bottom with one side laminated bison .etc.

29

68

11.60

Rmt

822.30

9,538.62

30

132

1.28

Cum

6193.10

7,927.16

31

121

15.20

Sqm

118.90

1,807.28

32

37

72.74

Sqm

340.75

24,786.16

33 34

29 58

628.11 74.05

1 1

Sqm Sqm

82.51 66.70

51,822.22 4,939.14

35

96

22.70

Sqm

2034.35

46,179.75

36

98

20.54

Sqm

4884.18

100,321.06

37

112

5.93

Sqm

2827.94

16,769.65

38

101

4.88

Sqm

4531.69

22,114.62

39

159

1.39

Sqm

2251.85

3,130.07

Page17 of 24

S.No.

SR.No.

Description White washing of two coats to New walls with shell lime including cost and conveyance of all materials and labour charges etc., Supply , Fabrication and laying in position of steel including cost and conveyance of all materials and labour charges , all other operation and incidental charges etc., compete Supplying and Fixing of 100mm dia AC pipe class-15 of approved make with necessary MS clamps fixed on wooden guttles etc., Electrical details Plugs Light Points Fan Points 1DB

Qty

Units Cum.

Rate

Amount

40

57

628.11

Sqm

16.82

10,564.81

41

56

0.17 11.60

1 1

MT Rmt

52561.92 359.60 0.00

8,935.53 4,171.36

42

147

1 2 3 4

15.00 34.00 7.00 1.00

1 1 1 1

Each Each Each Each

17.40 290.00 29.00 603.20

261.00 9,860.00 203.00 603.20

Total Amount Deprication @ 10% Net Amount

1,258,825.34 125,882.53 1,132,942.80

Page18 of 24

ABSTRACT ESTIMATE
12 2 3 4 5 6 7 8 9 10 11 12 13
S.No. SR.No.

PLOT NO. Serial No. House No. Name of the Village Name of the Mandal Date of Measurement Name of House Owner Father's Name Age of House Type of House Condition of House Plinth Area
Rates

:72/a : : : Reddy Colony : Kamanpur : : Sri. Banda Ramesh Reddy : Sri. Pulla Reddy :1997 : : Livable : 8.10 x 11.20 = 90.72 Sqm.

Description Earth work excavation for foundations and depositing on bank for all lifts and with an initial lead up to 50m Coursed Rubble StoneMesonary in Cement Mortar (1:6)prop. With other than granite stone for Brick Mesonary in Cement Mortar (1:6)Prop.Using 2nd class Traditional Bricks Cement Block Masonary in Cement Mortar (1:6) Prop. Using Hollow Bricks size 290x225x14mm for super structure Brick Masionary in Mud Mortar Using 2nd class Traditional Bricks

Qty

Units Cum.

Rate

Amount

67.57 65.29 62.91 4.79 4.79

1 1 1 1 1 1 1 1 1 1 1 1

Cum Cum Cum Cum Cum Cum Cum Sqm Cum Sqm Sqm Sqm

107.74 2557.02 3011.62 2665.63 2829.70 6299.34 6241.82 287.97 8927.36 340.75 405.13 822.30

7,279.65 166,947.84 189,461.01 12,768.37 13,554.26 36,725.15 90,506.32 241.89 6,249.15 68,197.71 16,383.46 63,793.65

16

20

3/1

24

22

RCC-M20
5 70

5.83 Cement Concrete 1:2:4 using 20mm guage Crushed ganite metal including cost and conveyance etc., Flooring with 75mm thick Concrete (1:5:1)prop and plastering with Cement Mortar (1:4) prop 20mm thick for smooth surface etc., Cement Concrete 1:2:4 using 20mm guage Crushed ganite metal including cost and conveyance etc., Flooring with 100mm thick Concrete (1:5:1)prop and plastering with Cement Mortar (1:4) prop 20mm thick for smooth surface etc., Flooring with Rough Shahbad Stones 40 mthick laid over sand bed of 4'' thick set in Cement Mortar 1:6 base course .etc., roofing with GI sheets 1mm thick including 150mm over lapping fixed with GI bolts and nuts and limpet washers , .etc., roofing with Asbestas Cement sheets 6mm thick including 150mm over lapping fixed with GI Bolts and nuts , Bitumenand limpet washers ,including. etc., Brick Masonary in Cement Mortar (1:8 )p. Using fly ash Bricks of size 225x1x60mm with 5kg /Sq.m Compressive strength Randum Rubble Stone Masonary in Mud Mortar With other than granite stone Cement concrete 1:2:4 with 20mm size crushed granite metal of approved hard quality for precast RCC slabs , purlins ,verandah posts ,fencing posts etc.,includingmachine mixing of concrete including necessary shuttering finishing etc.including costand conv Supply and fixing of Rough shahabad stone 25mm thick for lintels Rocks and eves includingcost and convence of shabad stone and lobour charges etc.complete. Designed Ventilators (100+26%) 14.50 0.84 0.70 200.14 40.44 77.58

54

88

55

37

10

34

11

41

12

42

6.75 2.74 1.99

1 1 1

Sqm Cum Cum

368.88 4348.70 1844.26

2,489.94 11,915.42 3,670.07

13 14

67 15

15

132

0.72

Cum

6193.10

4,459.03

16 18

121 61(3)

22.78 9.00

1 1

Sqm Each

118.90 182.70

2,708.54 1,644.30

Page19 of 24

S.No.

SR.No.

Description Providing and Fixing With 3.6mm thick 50mm above bore galvanished MS tube @ 5.03KG /m Supplying and fixing medum talk wood frame for door with 100 X 75 mm section with threshold including supply and fixing 6 Nos MSZ type hold fasts made out f 5mm X 3mm MS.etc. suplying and fixing est seasoned medium teak wood panneled shutters 37mm thick for door withbottom rail 150mm lock 125mm top rail freiz rail and style 10m wide 3panel. Etc. Supplying and fixing of 900mm dia , 300mm depth RCM rings 50mm thick in CM 1:2 including steel reinforcement with 6mm dia @150mm c/c both ways and rabbit wire mesh of 24 guage 2 layers including necessary shuttering charges etc., including cost and convea Making Supplying and fixing best seasond medum teak wood 2nd class panel shutters 30mm thick for windows excluding medium etc. Extra for fine rendaring with neat cement Supply and fixing GI sheet door shutter consisting of shutter frame with Non teak wood reapers alround and 3 nos. as middle rails and shutter frame covered with 22 guage GI sheet (weight not less than 6.66kg/SQ.m.)including the following MS powder coated

Qty

Units Cum.

Rate

Amount

20

160B

18.00

Rmt

355.40

6,397.11

21

96

16.66

Sqm

2034.35

33,892.27

21/1

98

13.36

Sqm

4884.18

65,252.64

22

122

5.33

Sqm

2827.94

15,072.89

22/1 23

101 81

4.34 3.15

1 1

Sqm Sqm

4531.69 31.90

19,667.51 100.49

24

162

0.69

Sqm

1349.08

930.87

25 26

61(4) 66

RCC cement poles 12'long (450+26%) Earth work excavation for open well excavation and depositing on bank for all lifts and with an initial lead up to 50 mts including all operational , Incidental , labour charges such as shoring, 1ST MATTU 2ND MATTU 3RD MATTU 4TH MATTU 5TH MATTU 6TH MATTU Supplying and fixing of 900mm dia , 300mm depth RCM rings 50mm thick in CM 1:2 including steel reinforcement with 6mm dia @150mm c/c both ways and rabbit wire mesh of 24 guage 2 layers including necessary shuttering charges etc., including cost and convea Refilling with excavated soils (other than sand)complying with standard specifications for filling foundations / Basement Painting to old wood work in 2 coats to new workwith best syntetic enamel paint grade II of approved color and shade including cost and conveyance of all meterials and labour charges etc. complete Plastring in cement mortar (1:6) prop.12mm thick for all exposed faces of walls White washing of two coats to New walls with shell lime including cost and conveyance of all materials and labour charges etc., Supply of RCC precast fencing posts 1mmx100mm in CC1:2:4 with 20mm crushed granite metal including shuttering and MS reinforcement etc., complete Supplying laying and fixing 50mm nominal bore GI pipe medium grade properties and weight as per IS 1259 ISI mark with GI fittings including cost and conveyanceof pipes and its fittings , labour charges etc., complete for finished item of work, as directed Supply , Fabrication and laying in position of steel including cost and conveyance of all materials and labour charges , all other operation and incidental charges etc., compete Electrical Details : Plugs Light Point Fan Points

2.00

Each

822.15 0.00

1,644.30

1.57 1.57 1.57 1.57 1.57 1.57

1 1 1 1 1 1

Cum Cum Cum Cum Cum Cum

107.74 110.20 120.06 176.03 185.89 195.75

169.14 173.01 188.49 276.37 291.85 307.33

122

18.00

Each

727.18

13,089.15

28

80

30.72

Cum

15.37

472.17

29

58

56.47

Sqm

66.70

3,766.55

30 31

29 57

626.09 626.09 30.00

1 1 1

Sqm Sqm Rmt

82.51 16.82 160.95

51,655.56 10,530.83 4,828.50

36

91

37

126

24.00

Rmt

483.72

11,609.28

38

56

2.17

MT

52561.92

113,796.56

1 2 3

18.00 17.00 6.00

1 1 1

Each Each Each

17.40 290.00 290.00

313.20 4,930.00 1,740.00

Page20 of 24

S.No.

SR.No.

Description main 1 Meter

Qty 1.00 1.00 1 1

Units Cum.

Rate 603.20 1197.70

Amount 603.20 1,197.70

4 5

Each Each

Total Amount Deprication @ 10% Net Amount

1,061,892.73 106,189.27 955,703.46

Page21 of 24

ABSTRACT ESTIMATE
12 2 3 4 5 6 7 8 9 10 11 12 13
S.No. SR.No.

PLOT NO. Serial No. House No. Name of the Village Name of the Mandal Date of Measurement Name of House Owner Father's Name Age of House Type of House Condition of House Plinth Area
Rates

:72/B : : : Reddy Colony : Ramagundam : : Sri. Katam Raji Reddy : Thirupathi Reddy :1997 : RCC Roof Slab : Livable : 7.90 x 1.70 = 84.53 Sqm. As Per Rates SSR 2011-12

Description Earth work excavation for foundations and depositing on bank for all lifts and with an initial lead up to 50m Including all Oprational incident etc.omplete for finished of work as per ss 20-B Cement Concrete 1:4:8 with 40mm size hard metal ( other than granite ) Cement Concrete 1:2:4 using 20mm guage Crushed ganite metal including cost and conveyance of all materials and labour charges Machine mixing laying curing etc. completefor finished item of work for RCC columns footings. Cement Concrete 1:2:4 using 20mm guage Crushed ganite metal including cost and conveyance of all materials and labour charges Machine mixing laying curing etc. completefor finished item of work for RCC columns , cement concret 1:2:4 using 20m guage crushed granie metal including cost and conveyance of al matirials and laour charges cement concret 1:2:4 using 20m guage crushed granie metal including cost and conveyance of al matirials and laour charges cement concret 1:2:4 using 20m guage crushed granie metal including cost and conveyance of al matirials and laour charges Coursed Rubble Stone Masonary

Qty

Units Cum.

Rate

Amount

84.22 4.70

1 1

Cum Cum

107.74 0.00

9,073.44

10

74

9.38

Cum

71

2.24

Cum

72 73 55

16

16

Coursed Rubble StoneMesonary in Cement Mortar (1:6)prop. With other than granite stone for

65.29

Cum

2548.52

166,392.87

Page22 of 24

S.No.

SR.No.

Description Brick Mesonary in Cement Mortar (1:6)Prop.Using 2nd class Traditional Bricks Cement Block Masonary in Cement Mortar (1:6) Prop. Using Hollow Bricks size 290x225x14mm for super structure Brick Masionary in Mud Mortar Using 2nd class Traditional Bricks

Qty

Units Cum.

Rate

Amount

20

62.91 3.06 4.79 5.83 14.50

1 1 1 1 1 1 1 1 1 1

Cum Cum Cum Cum Cum Sqm Cum Sqm Sqm Sqm

4070.44 3398.66 3782.33 6751.78 6241.82 287.97 8927.36 340.75 405.13 822.30

256,071.38 10,399.88 18,117.34 39,362.88 90,506.32 241.89 6,249.15 68,197.71 16,383.46 63,793.65

3/1

24

22

70

54

88

Flooring with 75mm thick Concrete (1:5:1)prop and plastering with Cement Mortar (1:4) prop 20mm thick for smooth surface etc., Cement Concrete 1:2:4 using 20mm guage Crushed ganite metal including cost and conveyance etc., Flooring with 100mm thick Concrete (1:5:1)prop and plastering with Cement Mortar (1:4) prop 20mm thick for smooth surface etc., Flooring with Rough Shahbad Stones 40 mthick laid over sand bed of 4'' thick set in Cement Mortar 1:6 base course .etc., roofing with GI sheets 1mm thick including 150mm over lapping fixed with GI bolts and nuts and limpet washers , .etc., roofing with Asbestas Cement sheets 6mm thick including 150mm over lapping fixed with GI Bolts and nuts , Bitumenand limpet washers ,including. etc., Brick Masonary in Cement Mortar (1:8 )p. Using fly ash Bricks of size 225x1x60mm with 5kg /Sq.m Compressive strength Randum Rubble Stone Masonary in Mud Mortar With other than granite stone Cement concrete 1:2:4 with 20mm size crushed granite metal of approved hard quality for precast RCC slabs , purlins ,verandah posts ,fencing posts etc.,includingmachine mixing of concrete including necessary shuttering finishing etc.including costand conv Supply and fixing of Rough shahabad stone 25mm thick for lintels Rocks and eves includingcost and convence of shabad stone and lobour charges etc.complete.

0.84 0.70 200.14 40.44 77.58

55

37

10

34

11

41

12

42

6.75 2.74 1.99

1 1 1

Sqm Cum Cum

368.88 4348.70 1844.26

2,489.94 11,915.42 3,670.07

13 14

67 15

15

132

0.72

Cum

6193.10

4,459.03

16 18 20

121 61(3)

22.78 9.00 18.00

1 1 1

Sqm Each Rmt

118.90 182.70 355.40

2,708.54 1,644.30 6,397.11

Designed Ventilators (100+26%) Providing and Fixing With 3.6mm thick 50mm above bore 160B galvanished MS tube @ 5.03KG /m Supplying and fixing medum talk wood frame for door with 100 X 75 mm section with threshold including supply and fixing 6 Nos MSZ type hold fasts made out f 5mm X 3mm MS.etc. suplying and fixing est seasoned medium teak wood panneled shutters 37mm thick for door withbottom rail 150mm lock 125mm top rail freiz rail and style 10m wide 3panel. Etc. Supplying and fixing of 900mm dia , 300mm depth RCM rings 50mm thick in CM 1:2 including steel reinforcement with 6mm dia @150mm c/c both ways and rabbit wire mesh of 24 guage 2 layers including necessary shuttering charges etc., including cost and convea Making Supplying and fixing best seasond medum teak wood 2nd class panel shutters 30mm thick for windows excluding medium etc. Extra for fine rendaring with neat cement

21

96

16.66

Sqm

2034.35

33,892.27

21/1

98

13.36

Sqm

4884.18

65,252.64

22

122

5.33

Sqm

2827.94

15,072.89

22/1 23

101 81

4.34 3.15

1 1

Sqm Sqm

4531.69 31.90

19,667.51 100.49

Page23 of 24

S.No.

SR.No.

Description Supply and fixing GI sheet door shutter consisting of shutter frame with Non teak wood reapers alround and 3 nos. as middle rails and shutter frame covered with 22 guage GI sheet (weight not less than 6.66kg/SQ.m.)including the following MS powder coated

Qty

Units Cum.

Rate

Amount

24

162

0.69

Sqm

1349.08

930.87

25 26

61(4) 66

RCC cement poles 12'long (450+26%) Earth work excavation for open well excavation and depositing on bank for all lifts and with an initial lead up to 50 mts including all operational , Incidental , labour charges such as shoring, 1ST MATTU 2ND MATTU 3RD MATTU 4TH MATTU 5TH MATTU 6TH MATTU Supplying and fixing of 900mm dia , 300mm depth RCM rings 50mm thick in CM 1:2 including steel reinforcement with 6mm dia @150mm c/c both ways and rabbit wire mesh of 24 guage 2 layers including necessary shuttering charges etc., including cost and convea Refilling with excavated soils (other than sand)complying with standard specifications for filling foundations / Basement Painting to old wood work in 2 coats to new workwith best syntetic enamel paint grade II of approved color and shade including cost and conveyance of all meterials and labour charges etc. complete Plastring in cement mortar (1:6) prop.12mm thick for all exposed faces of walls White washing of two coats to New walls with shell lime including cost and conveyance of all materials and labour charges etc., Supply of RCC precast fencing posts 1mmx100mm in CC1:2:4 with 20mm crushed granite metal including shuttering and MS reinforcement etc., complete Supplying laying and fixing 50mm nominal bore GI pipe medium grade properties and weight as per IS 1259 ISI mark with GI fittings including cost and conveyanceof pipes and its fittings , labour charges etc., complete for finished item of work, as directed Supply , Fabrication and laying in position of steel including cost and conveyance of all materials and labour charges , all other operation and incidental charges etc., compete Electrical Details : Plugs Light Point Fan Points main 1 Meter

2.00

Each

822.15 0.00

1,644.30

1.57 1.57 1.57 1.57 1.57 1.57

1 1 1 1 1 1

Cum Cum Cum Cum Cum Cum

107.74 110.20 120.06 176.03 185.89 195.75

169.14 173.01 188.49 276.37 291.85 307.33

122

18.00

Each

727.18

13,089.15

28

80

30.72

Cum

15.37

472.17

29

58

56.47

Sqm

66.70

3,766.55

30 31

29 57

626.09 626.09 30.00

1 1 1

Sqm Sqm Rmt

82.51 16.82 160.95

51,655.56 10,530.83 4,828.50

36

91

37

126

24.00

Rmt

483.72

11,609.28

38

56

2.17

MT

52561.92

113,796.56

1 2 3 4 5

18.00 17.00 6.00 1.00 1.00

1 1 1 1 1

Each Each Each Each Each

17.40 290.00 290.00 603.20 1197.70

313.20 4,930.00 1,740.00 603.20 1,197.70

Total Amount Deprication @ 10% Net Amount

1,134,574.23 113,457.42 1,021,116.81

Page24 of 24