Summary of Cost

Name of Work:
ESTIMATE FOR THE RAPAIR AND RENOVATION WORK OF GD
MAIN BUILDING Marvi Garden DISTRICT Hyderabad

Part A Civil work

Cost of schedule item Rs. 27439
Add 20 % Above Rs. 5488
cost of Non-schedule Item Rs. 0
cost of Carraige Rs. 0

Total Rs. 32,926

Diff: in cost of Cement per Bag @ Rs. 205 0.00 Rs. 0

Diff: in cost of Bricks per 0% @ Rs. 3800 0.00 Rs. 0
Total Rs. 0

Part B W/S, S/F

Cost of Schedule Item Rs. 9208
Add 20.0% above Rs. 1842
Cost of non-Schedule item Rs. 14150

Total Rs. 25,200

Part C Electricity Work 19,166

Add 20.0% above 3,833
Total 23,000

Total Amount Rs. 81,126

Rs. 81,000
 ESTIMATE FOR THE RAPAIR AND RENOVATION WORK OF GD MAIN BUILDING Marvi Garden
DISTRICT Hyderabad
PART -A

1 Cement Plaster 1/2" thick 1:6 upto 20 ft height

Out Side Building 1 x 121 x 4 484

Out Side Building 1 x 40 x 3 120

Total 604
604.00 @Rs 531.41 % Sft Rs 3209.716

2 Cement Plaster 3/8" thick 1:4 upto 20 ft height

Qty same as item no 5 = 604.00

Total 604 sft
604.00 @Rs 536.14 % Sft Rs 3238.286

3 White Washing in Three Coats including scraping etc

M.o & FMO

Room 4 x 9.83 + 9.83 x 10.0 786.40
Dispensary 4 x 9.92 + 7 x 10 676.80
Waiting Area 4 x 8.83 + 11 x 10 790.00
Varanda 2 x 29.5 + 7.92 x 10 748.40
Bath 2 x 5 + 5 x 5 100.00
3101.60
3101.60sft @Rs 151.48 % Sft Rs 4698

4 Colour wash in three coats including scraping

CEILING
1 M.o Room 1 x 9.83 x 9.83 96.63
2 Dispensary 1 x 9.92 x 7 69.44
3 F.M.O Room 2 x 10.92 x 8.83 192.85
4 Varanda 1 x 29.5 x 7.92 233.64
5 Bath 1 x 5 x 5 25.00
6 Bath 1 x 4.67 x 5.92 27.65
7 Bath 1 x 8 x 5 40.00

Page 1
8 Out side 2 x 26.00 x 15 = 780.00
9 2 x 40.00 x 15 = 1200.00
Total 2665.20

2665.20 @Rs 222.76 % Sft Rs 5937

11 Glavanized wire guage 144 mesh per sqr. Inch of 22 S.W.G fixed two chokats
with 2" x 2" deodar patti 62/74

1 Window 4 X 4 X 4 64.00
2 Window 8 x 3 x 4 96.00
160.00
160.00 @Rs 44.50 Rs 7120

12
Painting of surface any type doors & window etc complete in Two coat

1 Door 2 x 4 x 3 x 7 168
2 Door 2 x 4 x 2.5 x 7 140
3 Window 2 x 2 x 4.5 x 4 72
4 Window 2 x 8 x 3 x 4 192
Total 572.00
572.00 @Rs 525.93 3008.301

Page 2
13 Painting guard bars grated iron brass grating railling I/c standard brases etc complete

Window 1 x 4.5 x 4 18
Window 2 x 4 x 6 48
Total 48.00 sft
48.00 @Rs 473.18 % Sft Rs 227

14 White Wash in three coat

C/Wall 0 x 50 x 5 x 2 = 0
C/Wall 0 x 60 x 5 x 2 0
Total 0sft
0 @Rs 115.18 P-Sft Rs 0
15 Provinding Fixing Glasses Strips 4mm

0 x 30 x 8 0
0 x 27 x 11 0
0 x 27 x 8 0
C C Path 0x 30 x 10 0
0
0 @Rs 4.78P-SFT 0
Total Rs 27439

Page 3
ESTIMATE FOR THE REPAIR AND RENOVATION WORK OF GD MAIN BUILDING MARVI
GARDEN DISTRICT HYDERABAD

PART -C

1
Wiring for Light or fan point with 1/1.13 (3/.029) PVC insulated wire in Cassing and capping

1x 12.00 = 12.00
Total = 12.00
12.00 Point @ Rs 538.51 P-Point Rs
2 Wiring for Plug point with 1/1.13 (3/.029) PVC insulated wire

1x 3.00 = 3.00
Total = 3.00
3.00 Point @ Rs 269.03 P-Point Rs

3 Providing and Fixing double S.W board to accommodate mains or sub mains control switches
and for sub mains control switches and for other similar jobs on surface

4x 0.83 x 0.33 = 1.10

Total = 1.10
1.10 Sft @ Rs 105.88 P-Sft Rs
switch and shoe unit on a given prepared board recessed in walls or
4 columns and covered with plastic sheet

0x 3.00 = 0.00
Total = 0.00
Providing/ Fixing 0.00 No10 / 15Amps switch @
A.C one way S.P Rstype on 166.97
flush a P-No Rs
5 given prepared board

0x 12.00 = 0.00
Total = 0.00

Providing/ Fixing 0.00

flush type 2 pinNo @ Rsand shoe 43.18
5 Amps plug socket switch unit P-No Rs
6 on a given prepared board.

1x 3.00 = 3.00
Total = 3.00

3.00 No @ Rs 58.58 P-No Rs

7 Fixing A.C Ceilling Fan regulator on S.W board.

1x 3.00 = 3.00
Total = 3.00

3.00 No @ Rs 91.30 P-No Rs

8 Providing/ Fixing S.W canopy block and baklite ceilling rose on S.W black.

1x 8.00 = 8.00
Total = 8.00
 8.00 No @ Rs 44 P-No Rs

9 S/fixing wiring for main (7.29)

1x 290.00 = 290.00
Total = 290.00

290.00 No @ Rs 37.86 P-No Rs

Total Rs
6462

807

116

176

274
 352

10979

19166
 ESTIMATE FOR THE REPAIR AND RENOVATION WORK OF GD MAIN
BUILDING MARVI GARDEN DISTRICT HYDERABAD
PART -B

P/Fixing orisa type white or colour glazed earthern ware Wc pan with
cost of low level plastic flush tank of 3 gallons capacity of approved
quality i/c making requisite number of holes in wall. plinth & floor &
1
making good in cement concrete 1:2:4 WC pan orisa type 23" plastic
tank of low down 3 gallons C.I trap and C.I thumble (Superior
quality) (II) With 4" dia erathen ware trap & plastic thumple

Bath 1 Nos @ Rs 2135.1 P-No Rs 2135.1

P/Fixing 22" x16" lava basin in white glazed earthen ware complete
with include the cost W.I or C.I cantilever bracket 6" bolt in wall and
chorme brass waste of approved pattern 1 1/4 dia melloable ironc.p
2
brass union making traps brass requistie number holes in wall plinth
and floor for pipe connection and making good in cement concrete
1:2:4 (standard or platten) 0
0
1 Nos @ Rs 2100.45 P-No Rs 2100.45
0
3 P/Fixing or earthen ware pedstal white or coloured glazed 9standard pattern) 0
0
1 Nos @ Rs 416.55 P-No Rs 416.55
0
P/Fixing 6"x2" x3" C.I floor trap of approved self cleaning design with
4
a C.I screwed down gritting with or without a vent arm complete 0
0
0 Nos @ Rs 244.35 P-No Rs 0
0
P/Fixing chorme plated brass towel rail 24" long complete with
5 brackets fixing on woodencleets with 1" long c.p brass (36" long ,
3/4" dia roung or square best quality) 0
0
0 Nos @ Rs 270.1 P-No Rs 0
0
P/Fixing 15" x 12" bevelled edge mirror of belgium grass complete with 1/8"
6
thick hard board and c.p screws fixed to wooden cleets best quality 0
0
0 Nos @ Rs 662.3 P-No Rs 0
0
7 P/Fixing of CP bib cock / stop cock 1/2" Standard pattern 0
0
4 Nos @ Rs 86.45 P-No Rs 345.8
0
8 P/Fixing swan type pillar cock of superior qualtity with crastal head 0
0
1 Nos @ Rs 295.9 P-No Rs 295.9
0
S/fixing C.P Muslim Sher with double bib cock and ring pipe
9
etc complete best quality 0
0
0 Nos @ Rs 715 P-No Rs 0

Dismentling and removing earthen ware or RCC pipes from trench

12 and stacking out side
0 rft @ Rs 5.9 p.rft Rs 0
0
Providing and laying of RCC pipe 6" dia B class and digging trenches to
13 required depth in fixing position including cutting fixing and jointing etc
0
complete and refilling with execavated Stuff
0
30 Rft @ Rs 72.4 P-Rft Rs 2172
 0
Cleaning of septic tank/soak pit tank including dewatering removing the
14 sewage and soild waste and throwing out site the muncipal limit and
cleaning the wall ceilling and bottom of tank
0
0
1x 12 x 6x 5 360
0x 2.5 x 2.5 x 2 0
TOTAL 360
360 Cft @ Rs 4.84 P-Cft Rs 1742.4

Providing and fixing of water pumping Set 1 hp set 2800 PRM single
phase 220 volts 1-1/4x1" suction and delivery 40 ft head including
16
base plate and also making C.C 1:3:6 plate form of required size
and fixing with nuts and both complete in all respect 0
0
0 No @ Rs 5494.59 P-No Rs 0
0
0
S/Fixing fibre glass tank of approved quality and design and wall
18 thickess as specified i/c cost of nute bolts and fixing in plate form of 0
Cement concrete 1:3:6 and making connections for in-let & over flow
inlet. out let flow Pipes etc complete 0
0
A 250 gallons wall thickness 3.5mm 0 @Rs 9869.8 Each RS 0
B 400 gallons wall thickness 4.0mm @Rs 14485.5 Each Rs 0

Total 9208
NON SCHEDULE ITEM

15 P/Laying precaste RCC slab 2" thick include all cost of labour 0
transportation with fixing of existing main hole etc. complete as directed by 0
0x 2.5 x 2.5 = 0
0 0
0.00 Sft @ Rs 63 P-Sft Rs 0
RA
Providing and fixing of UPVC pipe make Pak Arab include cutting etc
10 0
complete as directed by engineer incharge
0
A 1/2" 30 Rft @ Rs 45 P-Rft Rs 1350
MR
B 3/4" 80 Rft @ Rs 60 P-Rft Rs 4800
MR
Repairing of C.C main hole include raising blockmasonery and both sides
cement plaster 3/4" thick ratio 1:4 as required include the same making
11
necessary holes for pipe connection qurring as directed by engineer
incharge 0
0
0 Nos @ Rs 680 P-rft Rs 0
RA

Providing and laying hand pump boring machine include all cost of
1 boring upto 50.0 ft depth pipe hand pump machine etc. complete as
directed by engineer incharge
0
0
1 No @ Rs 8000 RA Rs 8000

2 0
P/fixing 4" dia UPVC Tee/ Y-tee make of pak arab AGM of
approved quality recessed in wall and making joints by using
paswte solution AGM make as directed by engineer incharge
0
0 No @ Rs 700 MR 0

P/fixing 4" dia UPVC Soil and ben pipe make pak arab of approved quality
on wall, or floor upto 30' height with jointing of best solution include all cost
17
of labour material cartide scafolding etc. complete as directed by engineer
incharge 0
0
0 Rft @ Rs 157 P-Rft Rs 0

Total RS 14150
Grand total RS 23358
 Material Statement : GD Marvi Garden
Cement
S.NO: Name of ITEM Qty: Hill send cft Bajri Cft Stone Cft Bricks Nos
Bags

1 C.C Stone 1:5:10 0.0 0.00 0.00 0 0 0

2 DPC 2" thick 1:2:4 Ratio 0.00 0.00 0.00 0

3 Pacca brick work Other then Building 0.0 0.00 0.00 0 0 0.00

4 Rough cost stucco 3/4" inches 0.0 0.00 0.00 0.00 0 0

5 Cement pointing 0.0 0.00 0.00 0 0 0.00

6 Cement plaster 1:6 1/2" Inches 1406.0 7.45 56.24 0.00 0 0

7 Cement plaster 1:4 3/8" inches 1406.0 8.01 42.18 0.00 0 0

8 Cement plaster 1:4 3/4" Inches 0.00 0.00

9 C.C Toping 2" inch 1:2:4 0.0 0.00 0.00 0.00 0 0

10 C.C Toping 3" inch 1:2:4 0.0 0.00 0.00 0 0 0

11 Galzed /maiser Tiles bed 1:2 3/4"thick 0.0 0.00 0.00 0 0 0

Total 15.47 98.42 0.00 0.00 0.00

Lead in mile 37 50 45 60 15
Carrage Rate in Rs. 28.53 2116.6 1963.8 2530.2 851.96
Total Amount 441 2083 0 0 0
Grand Total 2524
ESTIMATE FOR THE REPAIR AND RENOVATION OF GD MAIN BUILDING
MARVI GARDEN DISTRICT HYDERABAD

ESTIMATE COST : - 81000

ESTIMATE PREPARED BY: QAISER JAMAL

SUB-ENGINEER
RSU PPHI HYDERABAD

VERYFIED BY MUSTAFA KAMAL TAGAR

DISTRICT SUPPORT MANAGER
DSU PPHI HYDERABAD