CIVIL ESTIMATES FOR PROPOSED CONSTRUCTION OF MAHINDRA &

MAHINDRA SHOWROOM & WORKSHOP ON THE PROPERTY IN

REVENUE SURVEY NO 240/1, NH-5 GUDAVALLI VILLAGE, KRISHNA
DISTRICT, VIJAYAWADA, BEING CONSTRUCTED AND OPERATED BY
RAYCHAND AUTOMOBILES A UNIT OF STEEL CITY PROPERTIES PVT
LTD
TOTAL BUILT UP AREA: 40,000 SFT (G+4)
LAND AREA 35,100 SFT

1. Civil works Rs. 3,08,83,302.00

(Annexure I)
2. Estimate for Interior work at Mahindra Showroom Rs. 84,26,109.00
 Partitions
 Tables
 Reception Table
 Open Discussion table
 Storage & Others
 Doors
 False Ceiling
 Painting
 P&F of Soft & writing Boards

3. Air Conditioning Rs. 20,00,000.00

(As per Quotation from Breeze and Freeze)
4. Elevation (Glass & ACP) Rs. 25,25,000.00
5. Computers & Office Equipment Rs. 17,50,000.00
6. Chairs Rs. 8,
65,000.00
7. Electrical Lumpsum Rs. 30,50,000.00
8. Workshop Equipment Rs. 115,00,000.00
9. Generator Rs. 8,75,000.00
10. Transformer Rs. 8,50,000.00
11. Pavers Rs. 9,75,000.00
12. Lifts Rs. 40,25,000.00
__________________________________________________________________
TOTAL Rs. 6, 68, 74,411.00
(Rupees Six Crores Sixty Eight Lakhs Seventy Four Thousand Four Hundred
and Eleven only)

The above estimate has been prepared in line with the approved drawing from
Mahindra & Mahindra

1
 ANNEXXURE I: GUDAVALLI

DETAILED ESTIMATE OF CIVIL WORKS AT SURVEY NO 240/1, NH-5 GUDAVALLI

VILLAGE, KRISHNA DISTRICT, VIJAYAWADA: 3 S FACILITY OF M/S RAYCHAND
AUTOMOBILES , GUDAVALLI ,VIJAYAWADA
Sl.no   Unt Quantity Rate Amount
1 Earth work excavation        
  Main building Cft 42686 5 Rs. 2,13,430.00
  Compound wall Cft 2024 5 Rs. 10,120.00
  Sump Cft 1326 5 Rs. 6,630.00
2 P.C.C        
  Foundations Cft 5500 40 Rs. 2,20,000.00
a Compound wall Cft 550 40 Rs. 22,000.00
  Water sump Cft 120 40 Rs. 4,800.00
  Flooring in stilt floor Cft 7500 40 Rs. 3,00,000.00
3 R.C.C        
  Footings&columns upto plinth Cft 9102 250 Rs. 22,75,500.00
  Plinth beam Cft 625 250 Rs. 1,56,250.00
  Columns Cft 4414 250 Rs. 11,03,500.00
  Slabs&beams,staire case Cft 37908 250 Rs. 94,77,000.00
  Head room & Machine room Cft 115 250 Rs. 28,750.00
  Slab for sump Cft 110 250 Rs. 27,500.00
  R.C.C lintels &sunshades Cft 108 250 Rs. 27,000.00
  R C C O H tank   427 250 Rs. 1,06,750.00
           
4 Earth work in filling        
  Back filling Cft 31530 5 Rs. 1,57,650.00
  Earth brought from outside Cft 15000 10 Rs. 1,50,000.00
5 Brick masonry        
  9" th walls-main building Sft 32780 60 Rs. 19,66,800.00
  9" th walls-H.room&machine room   544 60 Rs. 32,640.00
  " 9" th walls- sump Sft 494 60 Rs. 29,640.00
  Compound wall Sft 6304 60 Rs. 3,78,240.00
  4.5" th Walls Sft 25745 40 Rs. 10,29,800.00
  4.5" th Walls parapet sft 1276 40 Rs. 51,040.00
           
6 R.R.Masonry-compound wall cft 2500 50 Rs. 1,25,000.00
           
7 Plastering        

2
   columns,Ceiling&beams in cellar Sft 16000 18 Rs. 2,88,000.00
  Ceiling plastering in upper floors Sft 44910 18 Rs. 8,08,380.00
  15 mm th plastering     18  
  " out side Sft 52520 18 Rs. 9,45,360.00
  " in side Sft 103475 18 Rs. 18,62,550.00
  20mm for sump&Septic tank Sft 984 18 Rs. 17,712.00
  15 mm th for compound wall Sft 5000 18 Rs. 90,000.00
  Inside lift& head room Sft 2400 18 Rs. 43,200.00
8 Flooring        
  Vitrified tiled flooring tiled flooring Sft 10000 50 Rs. 5,00,000.00
  " Skirting   8465 20 Rs. 1,69,300.00
  Vitrified tiled flooring & Dado Rft 13565 30 Rs. 4,06,950.00
  Flooring in balconies Sft 8685 30 Rs. 2,60,550.00
  C.C flooring .cellar Sft 21230 30 Rs. 6,36,900.00
  C.C flooring .terrace Sft 21230 30 Rs. 6,36,900.00
  Flooring in common areas Sft 3190 30 Rs. 95,700.00
  flooring in stairecase Sft 1200 30 Rs. 36,000.00
           
9 Salwood/Teak wood        
a Door frames+ making Cft 385 1200 Rs. 4,62,000.00
b Window frames+ making cft 489.25 1200 Rs. 5,87,100.00
c Teakwood frames Cft 55 2500 Rs. 1,37,500.00
  " shutter Sft 535 110 Rs. 58,850.00
d Glazed kamba wood shutters Sft 4575 60 Rs. 2,74,500.00
e Flush door leaves Sft 4965 55 Rs. 2,73,075.00
f M.S.grills Sft 4575 120 Rs. 5,49,000.00
g Polishing of doors Sft 1225 25 Rs. 30,625.00
  Painting of Doors Sft 10640 15 Rs. 1,59,600.00
10 Painting windows oneside Sft 4575 15 Rs. 68,625.00
  Painting of interior wall surfaces Sft 103475 10 Rs. 10,34,750.00
  Painting of exterior wall surfaces Sft 55285 6 Rs. 3,31,710.00
  Ceiling painting Sft 44910 5 Rs. 2,24,550.00
11 Hardware for main Doors Each door 25 2500 Rs. 62,500.00
  Hardware for other Doors Each door 185 300 Rs. 55,500.00
  Toilet doors Each door 82 75 Rs. 6,150.00
Each
  " for windows window 175 150 Rs. 26,250.00
12 Plumbing &sanitary        
  C.P& Sanitary fittings Each toilets 20 5000 Rs. 1,00,000.00
  PVC pipes 4" dia Rft 1405 40 Rs. 56,200.00
  " Bends etc Each 270 50 Rs. 13,500.00
  PVC pipes 3" dia Rft 770 15 Rs. 11,550.00
  " Bends etc Each 240 40 Rs. 9,600.00

3
   CPVC pipes 3/4"dia Rft 2400 25 Rs. 60,000.00
  " Specials each 1200 35 Rs. 42,000.00
  UPVC pipe 1-1/2" dia Rft 250 35 Rs. 8,750.00
  " spls " Each 75 60 Rs. 4,500.00
  UPVC pipe 1' dia Rft 650 29 Rs. 18,850.00
  " specials Each 130 40 Rs. 5,200.00
  6" dia SW pipes Rft 245 35 Rs. 8,575.00
13 Masonry manholes Each 15 500 Rs. 7,500.00
14 Granite kitchen P.F with RCC base slab Sft 355 150 Rs. 53,250.00
15 Kitchen sink Each 5 2000 Rs. 10,000.00
16 Antitermite treatment L,S     Rs. 1,75,000.00
17 Granite cladding -lift doors Sft 230 120 Rs. 20,000.00
18 Hand railing Rft 400 1125 Rs. 4,50,000.00
19 Gate Sft 60 150 Rs. 9,000.00
20 UGD connection L.S     Rs. 25,000.00
21 Labour charges For plunbing L.S     Rs. 1,60,000.00
22 Water proofing of toilets L.S     Rs. 65,000.00
23 Panal board L.S     Rs. 2,25,000.00
24 Bulk water connection,with materials L.S     Rs. 2,55,000.00
GRAND TOTAL Rs. 3,08,33,302.00

(RUPEES THREE CRORES EIGHT LAKHS THIRTHY THREE THOUSAND

THREE HUNDRED AND TWO ONLY)