Restoration Estimate Check 30.11.15

7/23/2019 Restoration Estimate Check 30.11.15

1/37

1255 0.9 1 = 1129.5 50.6 = 57153

1255 0.9 0.6 = 677.7 77.04 = 52210

1255 0.9 0.4 = 451.8 183.44 = 82878

0 192241

1943

156

194340

5.5 0.5 0.8 = 2.2 = 0

96 0.7 1 = 67.2 69.4 50.6 3512

5.5 0.5 0.1 = 0.28 0

96 0.7 0.6 40.32 40.6 77.04 3128

5.5 0.5 0.4 1.1 0

96 0.7 0.4 26.88 27.98 183.44 5133

5.5 0.5 0.3 0.83 0.83 3482.01 2890

5.5 0.5 2.75 2.75 14.1 395.5 0.5 0.05 0.14 0.14 5270.42 738

5.5 0.5 0.03 0.08 0.08 7117.43 569

16009

164

227

16400

15 1 1.5 = 22.5 = 0

89 1.2 1.5 = 160.2 182.7 50.6 9245

15 1 0.8 = 12 0

89 1.2 1.1 117.48 129.48 77.04 9975

15 1 0.4 6 0

89 1.2 0.4 42.72 48.72 183.44 8937

15 1 0.3 4.5 4.5 3397.41 15288

15 1 15 15 14.08 211

15 1 0.05 0.75 0.75 5099.84 3825

15 1 0.03 0.45 0.45 6948.25 3127

50608

517

535

51660

6.8 3 1.2 = 24.48 50.6 = 1239

6.8 3 0.6 = 12.24 77.04 = 943

6.8 3 0.3 = 6.12 183.44 = 1123

6.8 3 0.3 6.12 3374.96 20655

6.8 3 20.4 14.08 287

6.8 3 0.05 1.02 5074.6 5176


2/37

6.8 3 0.03 0.61 6922.98 4223

33646

345

449

34440

2014 1.5 1.65 = 4984.7 50.6 = 2522262014 1.5 0.65 = 1963.7 77.04 = 151283

2014 1.5 1 = 3021 183.44 = 554172

957681

9676

243

967600

1888 1.6 1.65 = 4984.4 50.6 = 252211

1888 1.6 0.65 = 1963.6 77.04 = 151276

1888 1.6 1 = 3020.8 183.44 = 554136957623

9676

301

967600

1776 1.7 1.65 = 4981.7 50.6 = 252074

1776 1.7 0.65 = 1962.5 77.04 = 151191

1776 1.7 1 = 3019.2 183.44 = 553842

957107

9676

817

967600

1486 1.5 1.65 = 3677.9 50.6 = 186102

1486 1.5 0.65 = 1448.9 77.04 = 111623

1486 1.5 1 = 2229 183.44 = 408888

706613

7142

465

714220

1601 1 1.1 = 1761.1 50.6 = 89112

1601 1 0.7 = 1120.7 68.35 = 76600

1601 1 0.4 = 640.4 183.44 = 117475

283187

2862

131

0 286180


3/37

3.75 0.5 1 = 1.88 = 0

467 0.5 1 = 233.5 235.38 50.6 11910

3.75 0.5 0.4 = 0.75 0

467 0.5 0.6 140.1 140.85 68.35 9627

3.75 0.5 0.3 0.57 0

467 0.5 0.4 93.4 93.96 183.44 172363.75 0.5 0.3 0.56 0.56 3403.57 1906

3.75 0.5 1.88 1.88 14.09 26

3.75 0.5 0.05 0.09 0.09 5164.18 465

3.75 0.5 0.03 0.06 0.06 7012.35 421

41591

423

216

42230

35 1 1 = 35 46 = 161035 1 0.6 = 21 77.04 = 1618

35 1 0.4 = 14 183.44 = 2568

5796

62

293

6151


4/37

0.08%

1.38%

0

1.04%

0


5/37

1.30%

0

0.03%

0.03%

0.08%

0.07%

0.05%


6/37

0.51%

0

4.76%


7/37

1925 0.8 0.8 = 1232 50.6 = 62339

1925 0.8 0.4 = 616 77.04 = 47457

1925 0.8 0.4 = 616 183.44 = 112999

0 222795

2255

450

225500800 1.8 1.7 = 2448 50.6 = 123869

800 1.8 0.7 = 1008 77.04 = 77656

800 1.8 1 = 1440 183.44 = 264154

0 465679

4715

1106

471500

23.5 1 1 = 23.5 50.6 = 1189

23.5 1 0.6 = 14.1 77.04 = 108623.5 1 0.4 = 9.4 183.44 = 1724

0 3999

41

60

4100

1400 1.5 1.15 = 2415 50.6 = 122199

1400 1.5 0.75 = 1575 77.04 = 121338

1400 1.5 0.4 = 840 183.44 = 154090

0 397627

4018

155

401800

2342 1.5 1.15 = 4039.95 50.6 = 204421

2342 1.5 0.75 = 2634.75 77.04 = 202981

2342 1.5 0.4 = 1405.2 183.44 = 257770

0 665172

6724

504

672400

2000 1.5 1.15 = 3450 50.6 = 174570

2000 1.5 0.75 = 2250 77.04 = 173340

2000 1.5 0.4 = 1200 183.44 = 220128

0 568038

5740

222


8/37

574000

1200 1.5 1 = 1800 50.6 =

1600 1.5 1.05 2520 4320 218592

1200 1.5 0.6 = 1080 77.04 =

1600 1.5 0.65 1560 2640 2033861200 1.5 0.4 = 720 183.44 =

1600 1.5 0.4 960 1680 308179

0 730157

7380

463

738000

78 0.5 0.8 = 31.2 50.6 =

4690 0.5 0.8 1876 1907.2 96504

78 0.5 0.2 = 7.8 77.04 =4690 0.5 0.5 1172.5 1180.3 90930

78 0.5 0.3 = 11.7 183.44 =

4690 0.5 0.3 703.5 715.2 131196

78 0.5 0.3 = 11.7 3359.09 = 39301

78 0.5 = 39 14.08 = 549

78 0.5 0.05 = 1.95 5077.8 = 9902

78 0.5 0.03 = 1.17 6928.43 = 8106

0 376488

3813

999

381300

8 0.5 0.8 = 3.2 50.6 =

1220 0.5 0.75 457.5 460.7 23311

8 0.5 0.1 = 0.4 68.35 =

1220 0.5 0.35 213.5 213.9 14620

8 0.5 0.4 = 1.6 183.44 =

1220 0.5 0.4 244 245.6 45053

8 0.5 0.3 = 1.2 3359.09 = 4031

8 0.5 = 4 14.08 = 56

8 0.5 0.05 = 0.2 5078.56 = 1016

8 0.5 0.03 = 0.12 6929.2 = 832

0 88919

902

379

90200

20 0.5 1 = 10 50.6 =


9/37

188 0.5 1 94 104 5262

20 0.5 0.4 = 4 68.35 =

188 0.5 0.7 65.8 69.8 4771

20 0.5 0.3 = 3 183.44 =

188 0.5 0.3 28.2 31.2 5723

20 0.5 0.3 = 3 3351.27 = 10054

20 0.5 = 10 14.07 = 14120 0.5 0.05 = 0.5 5066.04 = 2533

20 0.5 0.03 = 0.3 6917.2 = 2075

0 30559

312

289

31160

182.5 0.5 0.8 = 73 50.6 =

4400 0.5 0.8 1760 1833 92750

182.5 0.5 0.1 = 9.13 77.04 =4400 0.5 0.4 880 889.13 68499

182.5 0.5 0.4 = 36.5 183.44 =

4400 0.5 0.4 880 916.5 168123

182.5 0.5 0.3 = 27.38 3368.16 = 92220

182.5 0.5 = 91.25 14.08 = 1285

182.5 0.5 0.05 = 4.56 5077.24 = 23152

182.5 0.5 0.03 = 2.74 6927.45 = 18981

0 465010

4715

1775

471500

3 2 1.2 = 7.2 50.6 =

20.5 1 1.1 22.55 29.75 1505

3 2 0.5 = 3 77.04 =

20.5 1 0.7 14.35 17.35 1337

3 2 0.4 = 2.4 183.44 =

20.5 1 0.4 8.2 10.6 1944

3 2 0.3 = 1.8 3334.14 = 6001

3 2 = 6 14.08 = 84

3 2 0.05 = 0.3 5077.24 = 1523

3 2 0.03 = 0.18 6927.45 = 1247

0 13641

140

159

13940

6.5 0.5 1 = 3.25 50.6 =


10/37

6 1 1 6 9.25 468

6.5 0.5 0.3 = 0.98 68.35 =

6 1 0.6 3.6 4.58 313

6.5 0.5 0.4 = 1.3 183.44 =

6 1 0.4 2.4 3.7 679

6.5 0.5 0.3 = 0.98 3450.98 = 3382

6.5 0.5 = 3.25 14.07 = 466.5 0.5 0.05 = 0.16 5187.22 = 830

6.5 0.5 0.03 = 0.1 7036.43 = 704

0 6422

66

72

6560

13 0.7 1.2 = 10.92 50.6 =

0 1 1 0 10.92 553

13 0.7 0.5 = 4.55 77.04 =0 1 0.6 0 4.55 351

13 0.7 0.4 = 3.64 183.44 =

0 1 0.4 0 3.64 668

13 0.7 0.3 = 2.73 3372.25 = 9206

13 0.7 = 9.1 14.08 = 128

13 0.7 0.05 = 0.46 5122.3 = 2356

13 0.7 0.03 = 0.27 6971.33 = 1882

0 15144

156

280

15580

12.5 0.7 1 = 8.75 50.6 =

5 1 1.1 5.5 14.25 721

12.5 0.7 0.3 = 2.63 77.04 =

5 1 0.7 3.5 6.13 472

12.5 0.7 0.4 = 3.5 183.44 =

5 1 0.4 2 5.5 1009

12.5 0.7 0.3 = 2.63 3372.35 = 8869

12.5 0.7 = 8.75 14.09 = 123

12.5 0.7 0.05 = 0.44 5111.36 = 2249

12.5 0.7 0.03 = 0.26 6960.3 = 1810

0 15253

156

171

15580

18 0.5 0.8 = 7.2 50.6 =


11/37

1680 0.5 0.7 588 595.2 30117

18 0.5 0.1 = 0.9 77.04 =

1680 0.5 0.3 252 252.9 19483

18 0.5 0.4 = 3.6 183.44 =

1680 0.5 0.4 336 339.6 62296

18 0.5 0.3 = 2.7 3421.93 = 9239

18 0.5 = 9 14.07 = 12718 0.5 0.05 = 0.45 5145.5 = 2315

18 0.5 0.03 = 0.27 6995.7 = 1889

0 125466

1271

363

127100


12/37

0.20%

0.23%

1.46%

0.04%

0.07%

0.04%


13/37

0.06%

0.26%

0

0.42%

0


14/37

0.93%

0

0.38%

471500 0

1.14%


15/37

1.10%

1.80%

1.10%


16/37

0.29%

0


17/37

110 1 0.6 = 66 50.6 =

70 1 0.6 42 108 5465

1 0.6 = 0 174.75 =

110 1 0.6 66 66 11534

0 0.5 0.4 = 0 132.6 =

70 1 0.6 42 42 5569

0 22568230

162

22960

615 1 0.6 = 369 50.6 =

230 1 0.6 138 507 25654

1 0.6 = 0 174.75 =

615 1 0.6 369 507 88598

230 1 0.6 = 138 =

1 0.6 0 0

0 1142521157

211

115620

12 1 0.6 = 7.2 50.6 =

140 1 0.6 84 91.2 4615

12 1 0.3 = 3.6 857.38 =

1 0.3 0 3.6 3087

140 1 0.6 = 84 174.75 =

1 0.4 0 84 14679

12 1 0.3 = 3.6 3636 = 13090

12 1 = 12 15.35 = 184

12 1 0.05 = 0.6 6407.8 = 3845

12 1 0.03 = 0.36 7102.78 = 2557

0 42057

427

156

42640

6 0.8 0.6 = 2.88 50.6 =

27 1 0.6 16.2 19.08 965

6 0.8 0.3 = 1.44 847.3 =

1 0.3 0 1.44 1220

27 1 0.6 = 16.2 174.75 =

1 0.4 0 16.2 2831

6 0.8 0.3 = 1.44 3624 = 5219

6 0.8 = 4.8 15.35 = 74

6 0.8 0.05 = 0.24 0 = 0

6 0.8 0.03 = 0.14 7091.7 = 993


18/37

0 11302

115

63

11480

10 1 0.6 = 6 50.6 =

9 1 0.6 5.4 377.4 19096450 1 0.6 270

160 1 0.6 96

10 1 0.3 = 3 822.1 =

9 1 0.3 2.7 5.7 4686

1 0.3 0 0

450 1 0.6 = 270 174.75 = 47183

160 1 0.6 96 132.6 12730

10 1 0.3 = 3 3571 = 20355

9 1 0.3 2.7 5.7

10 1 = 10 15.36 = 2929 1 9 19

10 1 0.05 = 0.5 6327.3 = 6011

9 1 0.05 0.45 0.95

10 1 0.03 = 0.3 7024.1 = 4004

9 1 0.03 0.27 0.57 114357

1157

106

115620

12 1 0.6 = 7.2 50.6 =

50 1 0.5 25 32.2 1629

12 1 0.3 = 3.6 817.06 =

1 0.3 0 3.6 2941

50 1 0.5 = 25 174.75 =

1 0.4 0 25 4369

12 1 0.3 = 3.6 3568 = 12845

12 1 = 12 15.36 = 184

12 1 0.05 = 0.6 6327.3 = 3796

12 1 0.03 = 0.36 7024.1 = 2529

0 28293

287

120

28700

10 1 0.6 = 6 50.6 =

67 1 0.5 33.5 39.5 1999

10 1 0.3 = 3 817.06 =

1 0.3 0 3 2451


19/37

67 1 0.5 = 33.5 174.75 =

1 0.4 0 33.5 5854

10 1 0.3 = 3 3607 = 10821

10 1 = 10 15.35 = 154

10 1 0.05 = 0.5 0 = 0

10 1 0.03 = 0.3 7070.55 = 2121

0 23400238

142

23780

10 0.8 0.6 = 4.8 50.6 =

9 0.8 0.6 4.32 1714.98 86778

7 0.8 0.6 3.36

3405 1 0.5 1702.5

10 0.8 0.3 = 2.4 817.06 =

9 0.8 0.3 2.16 6.24 50987 0.8 0.3 1.68 0

3405 1 0.5 = 1702.5 132.6 = 225752

1 0.6 0 0

10 0.8 0.3 = 2.4 3591.1 = 22408

9 0.8 0.3 2.16 6.24

7 0.8 0.3 = 1.68 15.36 = 319

10 0.8 8 20.8

9 0.8 = 7.2 = 0

7 0.8 5.6 20.8

10 0.8 0.05 = 0.4 6363.3 = 6618

9 0.8 0.05 0.36 1.04

7 0.8 0.05 0.28

10 0.8 0.03 = 0.24 7059.18 = 4447

9 0.8 0.03 0.22 0.63 351420

7 0.8 0.03 0.17 3572

353

359792

357110


20/37

0.71%

0.18%

0.37%


21/37

0.55%

0.09%

0.42%


22/37

0.60%

0.10%


23/37

7 0.5 0.5 = 1.75 =

1000 0.5 0.5 250 251.75 50.6

7 0.5 0.3 = 1.05 =

1000 0.5 0.5 1.05 882.58

7 0.5 = 0 =

1000 0.5 0.5 250 250 183.44

7 0.5 0.3 = 1.05 3389.89 =7 0.5 = 3.5 14.08 =

7 0.5 0.05 = 0.18 5087.7 =

7 0.5 0.04 = 0.14 6936.43 =

0

2100 0.6 0.6 = 756 =

1000 0 0.5 0 756 50.6

2100 0.6 0.6 = 756 =1000 0.6 0.5 756 183.44

6600 0.5 0.5 = 1650 =

1000 0 0.5 0 1650 50.6

6600 0.5 0.5 = 1650 =

1000 0.5 0.5 1650 183.44

23.5 0.5 0.5 = 5.88 =

1000 0 0.5 0 5.88 50.6

23.5 0.5 0.5 = 5.88 =

1000 0.5 0.5 5.88 183.44

122 0.5 0.5 = 30.5 =

1000 0 0.5 0 30.5 50.6

122 0.5 0.5 = 30.5 =

1000 0.5 0.5 30.5 183.44


24/37

785 0.5 0.5 = 196.3 =

1000 0 0.5 0 196.3 50.6

785 0.5 0.5 = 196.3 =

1000 0.5 0.5 196.3 183.44

925 0.5 0.5 = 231.3 =

1000 0 0.5 0 231.3 50.6

925 0.5 0.5 = 231.3 =

1000 0.5 0.5 231.3 183.44

7 0.5 0.5 = 1.75 =

50 0.5 0.5 12.5 14.25 50.6

7 0.5 0.3 = 1.05 =

50 0.5 0.5 1.05 847.3

7 0.5 = 0 =

50 0.5 0.5 12.5 12.5 183.44

7 0.5 0.3 = 1.05 3358.07 =

7 0.5 = 3.5 14.09 =

7 0.5 0.05 = 0.18 5060.76 =

7 0.5 0.04 = 0.14 6908.23 =

0

345 0.5 0.5 = 86.25 =

255 0.5 0.6 76.5 162.75 50.6

345 0.5 0.3 = 51.75 =

255 0.5 51.75 827.14

345 0.5 = 0 =

255 0.5 0.6 76.5 76.5 183.44

345 0.5 0.3 = 51.75 3419.33 =

345 0.5 = 172.5 14.08 =

345 0.5 0.05 = 8.63 5172.66 =

345 0.5 0.04 = 6.9 7019.25 =

0


25/37

690 0.5 0.5 = 172.5 =

1110 0.5 0.6 333 505.5 50.6

690 0.5 0.3 = 103.5 =

1110 0.5 103.5 822.1

690 0.5 = 0 =1110 0.5 0.6 333 333 183.44

690 0.5 0.3 = 103.5 3410.37 =

690 0.5 = 345 14.08 =

690 0.5 0.05 = 17.25 5159.84 =

690 0.5 0.04 = 13.8 7004.98 =

0

3.75 0.5 0.5 = 0.94 =

4.5 0.5 0.5 1.13 2.07 50.6

3.75 0.5 0.3 = 0.56 =

4.5 0.5 0.56 917.86

3.75 0.5 = 0 =

4.5 0.5 0.5 1.13 1.13 183.44

3.75 0.5 0.3 = 0.56 3514.81 =

3.75 0.5 = 1.88 14.08 =

3.75 0.5 0.05 = 0.09 5260.4 =

3.75 0.5 0.03 = 0.06 7106.83 =

0

7 0.5 0.5 = 1.75 =

50 0.5 0.5 12.5 14.25 50.6

7 0.5 0.3 = 1.05 =

50 0.5 1.05 862.42

7 0.5 = 0 =

50 0.5 0.5 12.5 12.5 183.44

7 0.5 0.2 = 0.7 3448.6 =

7 0.5 = 3.5 14.08 =

7 0.5 0.05 = 0.18 5195.5 =

7 0.5 0.04 = 0.14 7042.98 =

0


26/37

3.75 0.5 0.5 = 0.94 =

0 0.5 0.5 0 0.94 50.6

3.75 0.5 0.3 = 0.56 =

0 0.5 0.56 917.863.75 0.5 = 0 =

0 0.5 0.5 0 0 183.44

3.75 0.5 0.3 = 0.56 3503.29 =

3.75 0.5 = 1.88 14.08 =

3.75 0.5 0.05 = 0.09 5242.6 =

3.75 0.5 0.03 = 0.06 7089.55 =

0

3.75 0.5 0.5 = 0.94 =

4 0.5 0.5 1 1.94 50.6

3.75 0.5 0.3 = 0.56 =

4 0.5 0.56 902.74

3.75 0.5 = 0 =

4 0.5 0.5 1 1 183.44

3.75 0.5 0.3 = 0.56 3479.2 =

3.75 0.5 = 1.88 14.08 =

3.75 0.5 0.05 = 0.09 5214.58 =

3.75 0.5 0.03 = 0.06 7061.38 =

0

3.75 0.5 0.5 = 0.94 =

4 0.5 0.5 1 1.94 50.6

3.75 0.5 0.3 = 0.56 =

4 0.5 0.56 902.74

3.75 0.5 = 0 =

4 0.5 0.5 1 1 183.44

3.75 0.5 0.3 = 0.56 3479.2 =

3.75 0.5 = 1.88 14.08 =

3.75 0.5 0.05 = 0.09 5214.58 =

3.75 0.5 0.03 = 0.06 7061.38 =

0


27/37

5.5 0.5 0.5 = 1.38 =

65 0.5 0.5 16.25 17.63 50.6

5.5 0.5 0.3 = 0.83 =

65 0.5 0.83 877.545.5 0.5 = 0 =

65 0.5 0.5 16.25 16.25 183.44

5.5 0.5 0.3 = 0.83 3408.53 =

5.5 0.5 = 2.75 14.08 =

5.5 0.5 0.05 = 0.14 5120.42 =

5.5 0.5 0.03 = 0.08 6968.13 =

0

2.85 0.5 0.5 = 0.71 =

0 0.5 0.5 0 0.71 50.6

2.85 0.5 0.3 = 0.43 =

0 0.5 0.43 917.86

2.85 0.5 = 0 =

0 0.5 0.5 0 0 183.44

2.85 0.5 0.3 = 0.43 3419.98 =

2.85 0.5 = 1.43 14.08 =

2.85 0.5 0.05 = 0.07 5110.6 =

2.85 0.5 0.03 = 0.04 6959.03 =

0


28/37

12739

927

45860

355949

916

971

65021

648

0.00%

65669 64780 889

38254

138681

176935

1804

1661 0.92%

180400 180400 0

83490

302676

386166

3920

1874 0.48%

391960 391960 0

298

1079

1377

14

3 0.22%

1394 1394 0

1543

5595

7138

72

6 0.08%


29/37

7216 7216 0

9933

36009

45942

4610.00%

46403 46084 319

11704

42430

54134

549

257 0.47%

54940 54940 0

721

890

2293

3526

49

911

967

9357

86

0.00%

9443 8528 915

8235

42804

14033

176950

2429

44640

48433

337524

3545

13335 3.76%


30/37

354404 354404 0

25578

85087

61086

352973

4858

89007

96669

715258

7490

26158 3.49%

748906 748906 0

105

514

207

1968

26

473

426

3719

40

177 4.50%

3936 3936 0

721

906

2293

2414

49

935

986

8304

87

301 3.46%


31/37

8692 8692 0

48

514

0

1962

26

472

425

3447

37

118 3.28%

3602 3602 0

98

506

183

1948

26

469

424

3654

39

161 4.18%

3854 3854 0

98

506

183

1948

26

469

424

3654

39


32/37

0.00%

3693 3854 -161

892

728

2981

2829

39

717

557

8743

91

0.00%

8834 9020 -186

36

395

0

1471

20

358

278

2558

29

250 8.81%

2837 2837 0


33/37


34/37

BM50 BC30 BC30

kangeyam 2.5

TPR sou! 20

"#$nas!$ 17.5 &R-1

Pa''a(am 10TPR )o*! 50 &R-2

100


35/37


36/37


37/37

Restoration Estimate Check 30.11.15

Documents

Transcript of Restoration Estimate Check 30.11.15