Page 1 of 2

DETAILED ESTIMATE
NAME OF THE WORK: ESTIMATION OF PROPOSED AC SHEET ROOF POULTRY FARM SHED OF OWNER Sri. CHITLURI
VENKATESH S /o. SRINIVASA RAO(Late) IN R.S No.485, MUCHINAPALLI VILLAGE, REDDIGUDEM MANDAL, NTR DIST.
A.P 521215 (AS PER DRAFT PLAN)
ESTIMATE AMOUNT RS.18,00,000.00/-
S.NO DESCRIPTION OF ITEM L B D QTY RATE UNIT AMOUNT(Rs.)
NO.S
1 Earth work excavation for
63 0.30 0.30 2.00 11.34 350 cum 22,050.00
footings
Refilling of soil upto basement
1 76.20 7.92 0.30 181.05 350 cum 63,367.92

2 Nominal mix: RCC M- 20 Nominal mix (Cement:fine aggregate: coarse aggregate) corresponding to Table 9 of IS 456 using 20mm size graded
machine crushed hard granite metal (coarse aggregate) from approved quarry including cost and conveyance of all materials like cement, fine
aggregate (sand) coarse aggregate, water etc., to site and including Seigniorage charges, sales & other taxes on all materials including all
operational, incidental and labour charges such as machine mixing, laying concrete, curing etc.,complete but excluding cost of steel and its
fabrication charges for finished item of work, but including centering and shuttering charges for FOUNDATIONS, PLINTH, PEDESTALS

Shed-1 columns 200 X 150mm 63 0.20 0.15 5.5010.40

Shed-1 plinth beam(long wall) 2 76.20 0.23 0.23 8.06
Shed-1 short walls 2 7.92 0.23 0.23 0.84
19.29 6200.00 1cum 119628.36
3 Providing High Yield Strength Deformed (HYSD)/ Thermo Mechanically Treated (TMT) / Mild steel (MS) steel bars (Fe 415/ Fe 500 grade as per
IS 1786-1979) of different diameters for RCC works , including labour charges for straightening, cutting, bending to required sizes and shapes,
placing in position with cover blocks of approved materials and size and tying and lap-splicing with binding wire of 18 SWG, forming grills for
reinforcement work as per approved designs and drawings, including cost and conveyance of steel bars, including all wastages such as
overlaps, couplings, chairs, spacer bars including cost and conveyance of binding wire, cover blocks and all incidental, operational, labour
charges such as cutting, bending, placing in position, tying including sales and other taxes on all materials etc., complete for finished item of
work in all floors.
10mm dia for columns 63 4.00 6.00 0.891345.68
PB long wall 10mm 2 4.00 76.20 0.89 542.54
PB short wall 10mm 2 4.00 7.92 0.89 56.39
Shed-1 column stirrups 1 450.00 1.20 0.40 216.00
plinth beam stirrups 1 350.00 1.20 0.40 168.00
2328.61 95.00 1kg 221218.37
4 Brick Masonary 2nd Class Ground moulded or treditional size 23x11x7 Cm in Cement Mortor 1:6 Prop including Cost & conveyance of all
Materials like Cement, Sand, Bricks, Water, etc., to site cost of Seigniorage charges on all materials, including all labour charges like mixing
Cement Mortor, scaffoding charges lift charges , curing charges etc., complete for finished item of work.
9" Thick brick wall-shed-1
long walls 2 76.20 0.23 0.90 31.55
short walls 2 7.92 0.23 0.90 3.28
DEDUCT-
Shed-1 Doors 4 1.20 0.23 0.90 -0.99
33.83 3800.00 1cum 128561.90
5 Plastering with 15mm thick in single coat in CM (1:4) finished smooth including cost and conveyance of all materials to site, seigniorage
charges on all materials, finishing, curing, scaffolding and all operational, incidental, labour charges etc., including cutting grooves where ever
necessary etc., complete for finished item of work. (As per SS 903). per 10 Sqm.
(Shed-1) 9" extranal(long walls) 4 76.20 0.90 274.32
short walls 4 7.92 0.90 28.51
DEDUCT-
Shed-1 Doors 4 1.00 2.00 0.90 -7.20
295.63 300.00 1sqm 88689.60
6 C.C flooring set over base coat of cement mortar (1:8), 12 mm thick over CC bed already laid , including neat cement slurry of honey like
consistency spread @ 3.3.kgs per sqm & jointed neatly with white cement paste to full depth mixed with pigment of matching shade, including
cost of all materials like cement, sand water and tiles etc., complete, including seigniorage charges, etc., complete for finished item of work,
including the cost and conveyance of all materials.
Shed-1 76.20 7.92 603.50 250.00 1sqm 150876.00
7 Painting, Priming Coat on New Plastered Surface with Cement Primer Water base Exterior Gr-2 after thoroughly brushing the surface to
remove all dirt and remains of loose powdered materials including cost of all materials, labour charges and incidental such as scaffolding, lift
charges etc., complete for finished item of work.
(Shed-1) 9" extranal(long walls) 4 76.20 0.90 274.32
short walls 4 7.92 0.90 28.51
DEDUCT-

Chitluri Venkatesh Mutchinapalli Poultry shed est Vissanapeta CB

 Page 2 of 2

Shed-1 Doors 4 1.00 2.00 2.10-16.80

286.03 175.00 1sqm 50055.60
8 Supplying and fixing of GI Chiken mess for remaing covering of walls flat alround and Fine fence diamond shape chicken wire mesh nylon,
size/dimen... Iron hexagonal chicken mesh murga jali, for fencing, thickne... Chicken mesh. Silver hexagonal chicken wire mesh, for poultry,
material gr... Square poultry welded wire mesh, for agricultural. Iron silver hexagonal chicken wire mesh, for fencing, thickn... fixing and
making to original surface neatly and painting grill with one coat of red oxide primer including and conveyance of all materials ,cutting,
bending, welding including all operational charges and all labour charges etc., complete for finished item of work.
For Black Chiken Mess (long) 2 76.20 2.10 320.04
For Black Chiken Mess (short) 2 7.92 2.10 33.26
353.30 550.00 1sqm 194317.20
9 Masonary charges including,all finishings and centring and rod
bending also cost & conveyance of all materials, all labour 1 6494.00 60 1sq ft 389640.00
charges etc., in complete
NET TOTAL 1428404.95
10 Providing AC sheet roofing with woode truss and purlin etc., cladding work from brickwork 1m height
with necessary sections, rain water pipes & also adjustable floor @ lintel level for operations including 20% 285680.99
cost & conveyance of all materials, all labour charges etc., in complete
11 Provision for electrification and water supply & sanitary lines including cost & conveyance of all 5%
71420.25
materials, all labour charges etc., in complete
12 Providing toilet blocks with necessary fixtures including cost & conveyance of all materials, all labour
Lump sum 20000.00
charges etc., in complete
TOTAL 1805506.18
Say 1800000.00
Amount in Words: RUPEES EIGHTEEN LAKHS ONLY.

Chitluri Venkatesh Mutchinapalli Poultry shed est Vissanapeta CB