RAK INDO - KOVAI HILLS PROJECTS @ COIMBATORE

BUDGET FOR MODEL SHED VILLA NO :105 AT KOVAI TOWNSHIP

Sl.
no Description of Items Unit Qty Rate Amount Total Amount
1 CONSUME MATERIAL DETAILS
FOR CIVIL WORK
Cement nos 80 250.0 20000.0
River Sand Cu m 18 800.0 14400.0
Soild Block - 300x200x200mm nos 500 28.0 14000.0
Corase aggergate - 20mm Cu m 6 600.0 3600.0
- 10mm Cu m 10 600.0 6000.0
Concrete Grade M 7.5 Cu m 6 2200.0 13200.0

Steel
- 8mm kg 400 40.0 16000.0
Binding Wire kg 6.5 50.0 325.0
Nails - 2 1/2" kg 1 42.0 42.0
Fabrication and Locating Foundation 87567.00
2 Bolt, erecting of Post, Roof truss
ISMC 100x35x6mm Kg 480.0 42.0 20160.0
Rectangular tube - 100x50x1.2mm R Mtr 150 210.0 31500.0
J Bolt Nut,L Bolt Nut, Washer Kg 45 70.0 3150.0
54810.00
Supply & Fixing of False Ceiling By
3 Supply
Using Gypsum
& FixingBoard
of Doors and Sq ft 801 68.0 54468.0
Windows By Using Aiuminum Powder 54468.00
4 Coated Half White
Windows (1.0x1.0m x 8nos) Sq ft 87 190.0 16530.0
Doors (1.8 x 2.1mx2nos) Sq ft 82 190.0 15580.0
32110.00
5 LABOUR
a Stepping slab
Block work, PCCPerconcrete,
casting Material nos 500 30.0 15000.0
Shifting,LintelFor LayingHouse
Casting, Sq ft 900 15.0 13500.0
Keeping,dry grass spreading 40000.0
b Fabrication work - Labour Tube Paid
Shed Erecting work MT 2.805 3000.0 8415.0
G.I.Sheet 3'x10' Sq ft 625 3.0 1875.0
Pergolas Fabrication, Aeration MT 1 16000.0 16000.0 94790.00

Civil total amount 323745.00

6 SOFT SCAPE
Bamboo Blinds-inner around wall
a including labour charges Sq ft 950 95.0 90250.0
b LAWN - Supply of River Sand Cu m 20 800.0 16000.0
-Supply of Red Soil Cu m 70 60.0 4200.0
c SHRUBS -Replanting
- Supply of River Sand Cu m 5 800.0 4000.0
-Supply of Red Soil Cu m 8 60.0 480.0
LABOUR TO BE PAID
For Lawn Sq m 650 43.0 27950.0
For Shurbs nos 450 10.0 4500.0
Putting Truf - Including Staging, Ply 147380.00
7 fixing LS 25000.0 25000.00

8 Eletrical works LS 30000.0 30000.00

Contigency 5% 26306.25
TOTAL AMOUNT 552431.25
 ACTUAL EXPENDIURE FOR GYM ROOM NAER IN GOLF AECADMY BUILDING AT KOVAI TOWNSHIP

Sl. Total
no Description of Items Unit Qty Rate Amount Amount

FOR CIVIL WORK

1 Cement nos 25 260.0 6500.0

2 River Sand Cu m 16 900.0 14400.0

3 Soild Block - 300x200x200mm nos 600 28.0 16800.0

4 Corase aggergate - 40mm Cu m 2 650.0 1300.0

5 Concrete Grade M 15 Cu m 10.5 2600.0 27300.0

6 Concrete laying & finishing by power trowel Sq m 100 55.0 5500.0

7 Labour charges for pcc,block work,filling,etc 20000.0

8 Hire of Jcb excavation, re-filling hour 5 550.0 2750.0

Total amount 94550.0

Budget Approval Gym room for civil works 1,50,000.00