WORKDONE ESTIMATE

Name of work : Construction of DR Depot cum Mini Godown at Sudimalla (V &G P) Yellandu (M
Bhadradri Kothagudem district.
Sl. Measurements Per
Description of item QTY Unit Rate
No. Nos. L B D Unit
1 2 3 4 5 6 7 8
1 Earth work excavation for foundations and depositing on bank for all
lifts
Qty and
Videwith
PageanNo.initial lead
1 of MBofNo.8217/B/TW
10m including all operational, incidental,
C1 to C9 1 x 9 1.35 1.35 1.50 24.60
24.60 Cum
Qty Vide Page No.6 of MB No.8217/B/TW
C/Walls
C7 to C4, C8 to C5, C9 to C6 1 x 3 1.37 0.45 0.10 0.18
C4 to C1, C6 to C3 1 x 2 2.48 0.45 0.10 0.22
L/Walls
C7 to C8 and C8 to C9 1 x 2 3.61 0.45 0.10 0.32
C4 to C5, C% TO C6, C1 to
C2,C2 to C3 1 x 4 3.61 0.45 0.10 0.65
1.37 Cum
Qty Vide Page No.33 of MB No.8217/B/TW
F/S Ramp 1 x 1 3.70 1.20 0.10 0.44
Compound wallL/S 1 x 1 5.54 0.60 0.45 1.50
" " R/s 1 x 1 4.80 0.60 0.45 1.30
F/Side 1 x 1 9.53 0.60 0.45 2.57
5.81 Cum
31.78 Cum 319.50 1
2 Plain Cement Concrete (1:4:8) proportion (cement: fine aggregate:
Coarse
Qty Videaggregate)
Page No. 2using of MB40mm size Hard Broken Granite (IS383,
No.8217/B/TW
C1 to C9 1 x 9 1.35 1.35 0.15 2.46
2.46 Cum
Qty Vide Page No. 7 of MB No.8217/B/TW
C/Walls
C7 to C4, C8 to C5, C9 to C6 1 x 3 1.37 0.45 0.10 0.18
C4 to C1, C6 to C3 1 x 2 2.48 0.45 0.10 0.22
L/Walls
C7 to C8 and C8 to C9 1 x 2 3.61 0.45 0.10 0.32
C4 to C5, C% TO C6, C1 to
C2,C2 to C3 1 x 4 3.61 0.45 0.10 0.65
1.37 Cum
Qty Vide Page No. 27 of MB No.8217/B/TW
In Store Room 1 x 1 7.32 3.66 0.10
2.68
In Sales man Room 1 x 1 3.66 2.26 0.10
0.83
in Varandah 1 x 1 3.46 2.26 0.10
0.78
4.29 Cum
8.12 Cum 4755.90 1
3 Plain Cement Concrete (1:5:10) proportion (cement: fine aggregate:
Coarse
Qty Videaggregate) using
Page No. 34 40mm
of MB size Hard Broken Granite (IS383,
No.8217/B/TW
F/S Ramp 1 x 1 3.70 1.20 0.10 0.44
Compound wall L/S 1 x 1 5.54 0.60 0.10 0.33
" R/S 1 x 1 4.80 0.60 0.10 0.29
F/s 1 x 1 9.53 0.60 0.10 0.57
 1.63 Cum 4755.90 1
2 Providing High Yield Strength Deformed (HYSD) steel bars (Fe 500
grade as Page
Qty Vide per ISNo.
1786-1979) of different diameters for RCC 512.00
3 of MB No.8217/B/TW works,
Qty Vide Page No. 8 of MB No.8217/B/TW 301.26
Qty Vide Page No. 12 of MB No.8217/B/TW 111.00
Qty Vide Page No. 23 of MB No.8217/B/TW 695.56
1619.82 Kg
Or in MT 1.620 MT 49256.45 1
3 Vibrated Reinforced Cement Concrete M20 Grade Nominal Mix
corresponding
A) Footings to IS 456 using 20mm size graded machine crushed
Qty Vide Page No. 4 of MB No.8217/B/TW
Footings 1 x 9 1.35 1.35 0.30 4.92
4.92 Cum 6048.20 1
B) Columns
Qty Vide Page No. 4 of MB No.8217/B/TW
Columns Up to GL
C1 to C6 1 x 6 0.23 0.30 1.05 0.43
C2 to C8 1 x 3 0.23 0.23 1.05 0.17
0.60 Cum
Qty Vide Page No. 9 of MB No.8217/B/TW
Columns up to Lintel
C1 to C6 1 x 6 0.23 0.30 2.60 1.08
C7 to C9 1 x 3 0.23 0.23 2.60 0.41
1.49
Qty Vide Page No. 13 of MB No.8217/B/TW
Columns up to Roof Level
Varandah Columns C8,C9 1 x 2 0.23 0.23 0.70 0.07
C7 1 x 1 0.23 0.23 1.00 0.05
Main ColumnsC1 to C6 1 x 6 0.23 0.30 1.00 0.41
0.53
2.62 Cum 6048.20 1
C) Plinth Beam
Qty Vide Page No. 9 of MB No.8217/B/TW
Long wall side C7 to C9, C4 to C6, C1 to C3
1 x 3 7.60 0.23 0.30 1.57
C/s Wall side C7 to C4, C8 to C5, C9 to C6
'' 1 x 3 2.49 0.23 0.30 0.52
C4 to c1 and C6 to C3 1 x 2 3.60 0.23 0.30 0.50
2.59 Cum 6048.20 1
D) Roof Beams
Qty Vide Page No. 13 of MB No.8217/B/TW
Varandah Beam L/W 1 x 1 3.76 0.23 0.30 0.26
" " C/w 1 x 1 2.60 0.23 0.30 0.18
0.44 Cum
Qty Vide Page No. 25 of MB No.8217/B/TW
Roof Beams L/W 1 x 3 7.79 0.23 0.30 1.61
C/S Walls end 1 x 2 3.66 0.23 0.30 0.51
" Middle 1 x 1 3.66 0.23 0.35 0.29
Varandah C/S Walls 1 x 3 2.26 0.23 0.30 0.47
2.88 Cum
 3.32 Cum 6048.20 1
E) Lintels
Qty Vide Page No. 13 of MB No.8217/B/TW
Over Doors 1 x 1 1.65 0.23 0.15 0.06
Over Windows 1 x 1 1.50 0.23 0.15 0.05
0.11 Cum 6048.20 1
F) Sunshades
Qty Vide Page No. 13 of MB No.8217/B/TW
Over Windows 1 x 2 1.20 0.60 - 1.44
Varandah Sunshade F/s 1 x 1 4.36 0.60 - 2.62
" R/S 1 x 1 2.95 0.60 - 1.77
5.83 Sqm 6048.20 1
G) Roof Slab
Qty Vide Page No. 25 of MB No.8217/B/TW
Roof Slab 115mm thick 1 x 1 8.30 7.38 - 61.25
61.25 Sqm 6048.20 1
4 Filling with useful available excavated earth (excluding rock) in
trenches, sides No.
Qty Vide Page of foundations and basement with initial lead in layers
5 of MB No.8217/B/TW
Earth work excavation Qty. V. P. No. 1 of this M book 24.60
Deduct for PCC (1:4:8) prop Qty.V.P.NO. 2 of This M. Book -2.46
Deduct for VRCC Footings prop Qty.V.P.NO. 4 of This M. Book -4.92
Deduct for VRCC Columns prop Qty.V.P.NO. 4 of This M. Book -0.60
16.62 Cum 25.70 1
5 Brick Masonry in superstructure with CM (1:8) prop: using second
class bricks
Qty Vide of No.
Page size 10
23ofx MB
11 xNo.8217/B/TW
7 Cms from approved source having
C/s walls C7 to C8, C4 to C5,
C1 to C2 1 x 3 3.61 0.23 0.50 1.25
C 8 o C9, C5 to C6, C2 to C3 1 x 3 3.30 0.23 0.50 1.14
Long walls C4 to C1, C6 to C3 1 x 2 3.60 0.23 0.50 0.83
C7 to C4, C8 to C5, C6 to C9 1 x 3 2.49 0.23 0.50 0.86
After Basement up to linte level
C/S wall c7 to C8, C4 to C5,
C1 to C2 1 x 3 3.61 0.23 2.10 5.23
C5 to C6 C2 toC3 1 x 2 3.30 0.23 2.10 3.19
L/S Walls C4 to C1, C6 to C3, 1 x 2 3.60 0.23 2.10 3.48
C7 to C4, C8 to C5 1 x 2 2.49 0.23 2.10 2.41
18.39 Cum
Qty Vide Page No. 10 & 11 of MB No.8217/B/TW
C/s walls C7 to C8, 1 x 1 3.61 0.23 1.00 0.83
C 8 o C9, 1 x 1 3.30 0.23 0.70 0.53
C4 to C5, C1 to C2 1 x 2 3.61 0.23 1.00 1.66
C5 to C6 C2 toC3 1 x 2 3.30 0.23 1.00 1.52
Long walls C7 to C4, C8 to C5 1 x 2 2.49 0.23 1.00 1.15
C9 to C6 1 x 1 2.49 0.23 0.70 0.40
C4 to C1 and C6 o C3 1 x 2 3.60 0.23 1.00 1.66
Deduct Doors -1 x 1 1.05 0.23 2.10 -0.51
" Shutter -1 x 1 2.40 0.23 3.00 -1.66
" windows -1 x 2 0.90 0.23 1.20 -0.50
Deduct Ventilators -1 x 4 1.50 0.23 0.45 -0.62
4.46 Cum
 22.85 Cum 7219.00 1
6 Filling with Gravel in trenches, sides of foundations and basement
with initialPage
Qty Vide lead in layers
No. 26 ofnot
MBexceeding 15cm thick, consolidating each
No.8217/B/TW
In Store Room 1 x 1 7.32 3.66 0.60 16.07
In Salesmeen Room 1 x 1 3.66 2.26 0.60 4.96
in Varandah 1 x 1 3.46 2.26 0.60 4.69
25.73 Cum 278.30 1
7 Ceiling Plastering with CM(1:3) Prop: 12mm thick in single coat spong
finish
Qty Vide including
Page No. cost
32 and
of MB conveyance of all materials like cement,
No.8217/B/TW
In Store Room 1 x 1 7.30 3.66 - 26.72
Slaes man Room 1 x 1 3.66 2.26 - 8.27
Varandah 1 x 1 3.43 2.51 - 8.61
Window sunshade 1 x 2 1.20 0.60 - 1.44
F/S Varandah, S/s L/s 1 x 1 4.36 0.83 - 3.62
" R/s 1 x 1 2.95 0.83 - 2.45
Beams Bottom 1 x 1 3.66 0.23 - 0.84
sides 1 x 2 3.66 0.30 - 2.20
54.15 Sqm 4033.70 10
5 Random Rubble stone masonry, in CM (1:8) prop: (Cement: Sand)
using
Qty Vide Granite stones
Page No. 35 offrom approved quarry including cost and
MB No.8217/B/TW
F/S Compound wall 1 x 1 9.23 0.45 0.45 1.87
C/S Compound wall 1 x 1 5.70 0.45 0.45 1.15
R/S Compound wall 1 x 1 4.55 0.45 0.45 0.92
After Basement up to linte level
C/S wall c7 to C8, C4 to C5,
C1 to C2 1 x 3 3.61 0.23 2.10 5.23
C5 to C6 C2 toC3 1 x 2 3.30 0.23 2.10
3.19
L/S Walls C4 to C1, C6 to C3, 1 x 2 3.60 0.23 2.10
3.48
C7 to C4, C8 to C5 1 x 2 2.49 0.23 2.10
2.41
18.25 Cum
8 Plastering 12mm thick in two coats with base coat of 8mm thick in CM
(1:5) and Page
Qty Vide top coat
No. 2ofof4mm thick in CM (1:3) dubara sponge finish
MB No.8217/B/TW
Class Room L/W 1 x 2 6.05 - 3.2038.72
" C/W 1 x 2 4.85 - 3.2031.04
VarandahL/W 1 x 1 6.05 - 3.2019.36
" " 1 x 1 6.05 - 1.00 6.05
L/S Wall 1 x 2 3.20 - 3.2020.48
Varandah Portion alround 1 x 1 2.90 - 2.00 5.80
121.45 Sqm 3919.90 10
9 Plastering 20mm thick in two coats with base coat of 16mm thick in
CM
Qty (1:6)
Vide and
Pagetop No.coat
3 &of4 4mm
of MBthick in CM (1:4) dubara sponge finish
No.8217/B/TW
Outer L/w B/S 1 x 1 6.60 - 3.20
21.12
" F/S 1 x 1 6.60 - 1.00
6.60
Basemen alround 1 x 1 30.80 - 0.50
15.40
L/s & R/s Wall 1 x 2 8.80 - 3.20
56.32
Slab F/S, B/s 1 x 2 9.40 - 0.10
1.88
L/s & R/s Wall 1 x 1 7.20 - 0.10
0.72
102.04 Sqm 4093.20 10
10 Plastering to even surfaces of wall with CM (1:4) Prop: 20mm thick in
single
Qty Videcoat
Pageincluding costNo.8217/B/TW
No. 7 of MB and conveyance of all materials like
For Alround 1 x 1 1.70 1.35 - 2.30
 Steps alround 1 x 1 1.20 0.90 - 1.08
3.38 Sqm 2227.15 10
11 Flooring and Treads with Polished shabad / Tandur stone minimum 15
to
Qty18Vide
mmPage
thick No.
of size
7 of (0.254M x0.254M) set over base coat of CM
MB No.8217/B/TW
In Class room 1 x 1 6.05 4.85 - 29.34
1 x 1 6.05 3.20 - 19.36
48.70 Sqm 6647.20 10
12 Painting to new internal walls with two (2) coats of ready mixed oil
bound washable
Qty Vide Page No.distemper
8 to 9 acrylic base of approved brand and shade
of MB No.8217/B/TW
Class Room Ceiling 1 x 1 6.60 4.85 - 32.01
Varandah " 1 x 1 6.60 3.20 - 21.12
Varandah 1 x 1 6.60 0.90 - 5.94
Beam sides 1 x 2 4.85 0.30 - 2.91
Window 1 x 2 1.60 0.60 - 1.92
Slab F/S, B/s 1 x 2 8.80 0.30 - 5.28
C/s & R/s 1 x 2 7.20 0.30 - 4.32
Class Room L/W 1 x 2 6.05 - 3.20 38.72
C/W 1 x 2 4.85 - 3.20 31.04
Varandah 1 x 1 6.05 - 3.20 19.36
1 x 2 3.20 - 3.20 20.48
Varandah 1 x 1 6.05 - 1.00 6.05
189.15 Sqm 1058.60 10
13 Painting to New External Walls with two coats of Polymer Plastic
Emulsion paint No.
Qty Vide Page of Asian / Berger
9 of MB / Nerolac / Saicoat / Endocem or
No.8217/B/TW
Outer L/w B/S 1 x 1 6.60 - 3.60 23.76
" F/S 1 x 1 6.60 - 1.50 9.90
C/s & R/s 1 x 2 8.80 - 3.60 63.36
Slab edge F/s, B/s 1 x 2 9.40 - 0.10 1.88
C/s & R/s 1 x 2 7.20 - 0.10 1.44
100.34 Sqm 1566.90 10
14 Painting to New Iron work with two coats of ready mixed Synthetic
Enamel
Qty Videpaints
Page in all10
No. shades
of MB Grade - I having VOC (Volatile Organic
No.8217/B/TW
Door 1 x 2.25 1.05 - 2.10 4.96
Windows 3 x 2.75 1.40 - 1.50 17.33
22.29 Sqm 932.00 10
6 Making Green Chalk Board of size 3.00 x 1.20 Mts including border
with plastering
Qty Vide PageinNo.
CM(1:2)
4 of MB12mm thick as base coat and 3mm top coat
No.8217/B/TW
In Class room 1 x 1 1.95 - 1.10 2.15
in Varandah 1 x 1 1.70 - 1.05 1.79
3.93 Sqm 771.40 1
15 Supply and fixing of ISI mark 20mm dia 2.2mm thick PVC conduit pipe
Sudhakar / Macoplast
Qty Vide Page No. 24 /ofModimake concealed in roof slab with all
MB No.8217/B/TW
Long Wall side 1 x 3 7.30 - - 21.90
C/S wall side 1 x 3 6.30 - - 18.90
40.80 Rmt 73.40 1
15 Supply and fixing of ISI mark 20mm dia 2.2mm thick PVC conduit pipe
Sudhakar / Macoplast
Qty Vide Page No. 34 / Modimake concealed in Wall with all required
of MB No.8217/B/TW
Long Wall side 1 x 1 7.30 - - 7.30
C/S Walls 1 x 2 3.60 - - 7.20
In Sales Room 1 x 1 5.80 - - 5.80
20.30 Rmt 73.40 1

TOTAL >>>

Assistant Engineer Dy. Executive Engineer Executive Engineer

TW: Gundala TWSD Sudimalla TW Divn.,Bhadrachalam
(V &G P) Yellandu (M)of
Per Amount
Unit
8 9

Cum 10154.00

Cum 38618.00
Cum 7752.00

MT 79787.00

Cum 29757.00

Cum 15846.00

Cum 15665.00
Cum 20080.00

Cum 665.00

Sqm 35261.00

Sqm 370452.00

Cum 427.00
Cum 164954.00

Cum 7161.00

Sqm 21842.00

Sqm 47607.00

Sqm 41767.00
Sqm 753.00

Sqm 32372.00

Sqm 20023.00

Sqm 15722.00

Sqm 2077.00

Sqm 3032.00

Rmt 2995.00
Rmt 1490.00

986259.00