Documente Academic
Documente Profesional
Documente Cultură
Royalty
Murum Cum 141.32
Sand Cum 141.32
Metal Cum 141.32
Outside
Diesel Lit 50.00
Oil / lubricant per lit of diesel Lit 2.00
Hence diesel rate Lit 52.00
Basic rate
Dia. Of reinforcement VAT @
per Mt.
5%
6 mm 35000 1750.00
8 mm 35000 1750.00
10 mm 35000 1750.00
12 mm 35000 1750.00
16 mm 35000 1750.00
20 mm 35000 1750.00
25 mm 35000 1750.00
28 mm 35000 1750.00
32 mm 35000 1750.00
Labour Total
120.00 180.00
150.00 210.00
150.00 250.00
250.00 350.00
100.00 175.00
100.00 160.00
2000.00 4000.00
2000.00 4000.00
NP 4
900mm
3400.00
166.67
0.00
500.00
50.00
4116.67
36750.00
36750.00
6000.00
BASIC COST OF VARIOUS GRADES OF CONCRETE :
Unit
Labour charges for application Sqm 70.00
Spreading & Rolling Cum 50
0.001725
0.60
0.40
Abstract of Estimate for Land Developing of Waregaon Central Workshop
Remarks
Abstract of Estimate for Land Developing of Waregaon Central Workshop
2 Earth Filling
Area of A 0.5 67.270 62.100 0.350
Area of B 0.5 104.700 57.630 0.350
Deduct for godown -1 30.500 6.400 0.350
Area C 0.5 24.750 87.100 0.350
Area D 0.5 18.400 8.730 0.350
Area E 0.5 55.730 39.320 0.350
2 Murrum Filling
Area of A 1 67.270 62.100 0.550
Area of B 1 104.700 57.630 0.550
Deduct for godown -2 30.500 6.400 0.550
Area C 1 24.750 87.100 0.550
Area D 1 18.400 8.730 0.550
Area E 1 55.730 39.320 0.550
2 WBM Filling
Area of A 1 67.270 62.100 0.075
Area of B 1 104.700 57.630 0.075
Deduct for godown -2 30.500 6.400 0.075
Area C 1 24.750 87.100 0.075
Area D 1 18.400 8.730 0.075
Area E 1 55.730 39.320 0.075
3 Concrete in road
Area A 1 74.000 6.000 0.200
Area H 1 (16*16)-(3.14*16*16)/4 0.200
Area B 1 69.600 6.000 0.200
Area C 1 56.000 22.500 0.200
Area D 1 18.000 10.000 0.200
Deduct for old concrete area -1 3.600 1.600 0.200
Area E 1 22.000 24.000 0.200
Area F 1 44.000 8.400 0.200
Area G 2 (16*16)-(3.14*16*16)/4 0.200
kshop
Qty Unit
731.057
1055.926
-68.320
377.252
28.111
383.478
2507.503 Cum
731.057
1055.926
-68.320
377.252
28.111
383.478
2507.503 Cum
2297.607
3318.624
-214.720
1185.649
88.348
1205.217
7880.724 Cum
313.310
452.540
-29.280
161.679
12.047
164.348
1074.644 Cum
2311.608
1051.600
336.321
3699.529
3.700 MT
382.400
334.600
501.900
1218.900 Sqm
100.380
3.585
37.643
141.608 Cum
573.164
576.810
246.168
246.246
538.356
542.490
1637.279
1636.538
156.312
156.702
681.857
684.840
478.706
479.934
274.794
272.903
9183.096
9.183 MT
14.800
7.400
1.200
3.000
6.400
1.200
4.500
11.200
4.000
3.600
2.880
2.000
4.400
4.800
4.000
2.800
10.048
88.228 Sqm
88.800
11.008
83.520
252.000
36.000
-1.152
105.600
73.920
22.016
671.712 Cum
Abstract of Estimate for Staff Quarters in Waregaon Central Workshop
6
Qty for 1 Qty for 6
Sl. No. Description Unit Rate
Quarter Quarters
1 Pile Concrete Cum 5.191 31.145 2,833.00
2 Labour charge for Pile Rft. 110.000 660.000 50.00
3 Labour charge for Rimmer Nos. 11.000 66.000 200.00
4 Excavation for Plinth Beam Cum 7.580 45.477 100.00
5 Formwork for Plinth & Lintel Beam Sqm 52.915 317.490 250.00
6 M-20 for Plinth & Lintel Beam Cum 7.140 42.839 2,833.00
7 Brick Masonry Cum 38.464 230.783 2,600.00
8 Form work for Slab Sqm 57.042 342.252 250.00
9 Reinforcement MT 0.797 4.779 42,750.00
10 M-20 for Slab Cum 7.155 42.930 2,833.00
11 Door Frames Nos 6.000 36.000 1,200.00
12 Door Shutters Sqm 9.000 54.000 2,000.00
13 Grill for Windows & Ventilators Sqm 7.080 42.480 555.00
14 Window Sqm 6.480 38.880 1,600.00
15 Plastering Sqm 349.963 2099.777 101.92
16 Internal Painting Sqm 216.000 1296.000 55.00
17 External Painting Sqm 133.963 803.777 50.00
18 Floor PCC Cum 3.600 21.600 2,261.00
19 Floor Tiles/ I P S Sqm 48.000 288.000 500.00
20 Sanitary Nos 2.000 12.000 2,500.00
21 Royalty for Metal & Sand Cum 31.013 186.077 141.34
22 Excavation for Septic Tank Cum 51.000 70.00
23 Concrete M-20 for Septic Tank Cum 5.601 2,833.00
24 Brick Masonry for Septic Tank Cum 8.562 2,600.00
25 Plastering for Septic Tank Sqm 40.856 101.92
26 Plumbing Rmt 200.000 300.00
27 Other Misc. fittings LS ---- ---- ----
28 Sewer line - 150 mm dia PVC Rmt. 50.000 300.00
29 Chamber for sewer line Nos. 6.000 5,000.00
30 Electrical fitting & accessories No/Point 96.000 500.00
Total Amount
Amount
88,235 6 187
33,000
13,200
4,548
79,373
121,362 6 257
600,035
85,563
204,320
121,620 6 258
43,200
108,000
23,576
62,208
214,009 0.096 202
71,280
40,189
48,838 4.2 91
144,000
30,000
26,300
3,570
15,868 6 34
22,262
4,164 0.096 4
60,000
20,000
15,000
30,000
48,000
2,381,719
59.510 Sqm
621 Rs.
Quantity of Staff Quarters in Waregaon Central Workshop
4 Formwork
Plinth Beam Long (I/O) 6 8.230 ---- 0.350
Plinth Beam Short Outer Wall (B/S) 4 6.690 ---- 0.350
Plinth Beam Short Middle wall (B/S) 4 3.000 ---- 0.350
Plinth Beam for W/C (I/O) 6 1.500 ---- 0.350
Plinth Beam for W/C (Outer) 1 4.690 ---- 0.350
Plinth Beam for W/C (Inner) 2 2.000 ---- 0.350
5 Plinth Beam
Long Wall 3 7.200 0.230 0.350
Short Wall 6 2.830 0.230 0.300
Wall for W/C 3 1.500 0.230 0.300
1 4.060 0.230 0.350
6 Brick Masonry
Brick Masonry Long Wall 3 8.230 0.230 3.600
Deduction for windows -6 0.900 0.230 1.200
Deduction for doors D -4 0.800 0.230 2.100
Deduction for opening -2 0.800 0.230 2.100
Brick Masonry Short Wall 2 6.690 0.230 3.600
1 6.000 0.230 3.600
8 0.450 0.100 2.100
Brick Masonry for WC 1 4.690 0.230 3.600
3 1.500 0.230 3.600
Deduction for doors D1 -2 0.700 0.230 2.100
Deduction for ventilators -2 0.500 0.230 0.300
Deduct for Lintel beam in long Wall -3 8.230 0.230 0.150
Deduct for Lintel beam in short Wall -2 6.690 0.230 0.150
-1 6.000 0.230 0.150
Deduct for Lintel beam in Wall for W/C -3 1.500 0.230 0.150
-1 4.690 0.230 0.150
7 Lintel Beam
Long Wall 3 8.230 0.230 0.150
Short Wall 2 6.990 0.230 0.150
1 6.000 0.230 0.150
Wall for W/C 3 1.500 0.230 0.150
1 4.690 0.230 0.150
Above window 6 1.500 0.600 0.150
Above Door 4 1.400 0.600 0.150
Above ventilator 1 1.530 0.300 0.150
Chajja Projection 6 1.300 0.450 0.100
10 Reinforcement
Pile
Ring 6 mm dia 200 c/c 165 0.942 155.430 0.220
Dist. Bar 10 mm dia 200 c/c 66 2.900 191.400 0.620
Slab
Main Bar 8 mm dia 175 c/c 53 7.500 397.500 0.395
Dist. Bar 6 mm dia 200 c/c 38 9.100 345.800 0.220
Extra Top Bar 8 mm dia 175 c/c 26 1.730 44.980 0.395
Total Kgs.
Total MT
11 Door Frames
Doors D 4 0.800 ---- 2.100
Doors D1 2 0.700 ---- 2.100
14 Plastering
Inner Wall 4 14.000 ---- 3.000
Slab Bottom - Inner 4 4.000 ---- 3.000
23 Sanitary
W/C - Indian Style 2 ---- ---- ----
24 Plumbing
2" PVC Pipe 1 200 ---- ----
orkshop
Qty Unit
2.331
2.331
4.663 Cum / Quarter
3.825
2.457
0.554
0.744
7.580 Cum / Quarter
17.283
9.366
4.200
3.150
1.642
1.400
37.041 Sqm / Quarter
7.407
4.014
1.800
1.350
0.704
0.600
15.875 Sqm / Quarter
1.739
1.172
0.311
0.327
3.548 Cum / Quarter
20.443
-1.490
-1.546
-0.773
11.079
4.968
0.756
3.883
3.726
-0.676
-0.069
-0.852
-0.462
-0.207
-0.155
-0.162
38.464 Cum / Quarter
0.852
0.482
0.207
0.155
0.162
0.810
0.504
0.069
0.351
3.592 Cum / Quarter
48.000
2.469
2.097
4.476
57.042 Sqm / Quarter
34.195
118.668
26.611
31.843
33.692
32.401
19.298
31.843
33.692
32.401
5.584
4.805
19.046
14.508
15.523
60.487
3.326
2.587
10.416
9.672
16.544
6.336
157.013
76.076
17.767
796.568
0.797 MT / Quarter
168.000
48.000
216.000 Sqm / Quarter
109.513
24.450
133.963 Sqm / Quarter
51.000 Cum
3.486
0.115
2.000
5.601 Cum
5.888
1.501
0.516
0.657
8.562 Cum
24.128
6.528
4.488
5.712
40.856 Sqm.
200.000 Rmt.
Quantity of Shed Renovation in Waregaon Central Workshop
6 28
6 62
Quantity of Construction of Gantry (3 Ton) in Waregaon Central Workshop
4 Formwork
Plinth Beam Long Wall 4 8.900 ---- 0.500 17.800
Plinth Beam Short Wall 6 6.600 ---- 0.500 19.800
37.600 Sqm
6 Formwork
Column 12 7.000 ---- 0.600 50.400
12 7.000 ---- 0.300 25.200
Bracket 6 0.300 ---- 0.707 1.273
6 0.300 ---- 0.150 0.270
12 0.500 ---- 0.650 3.900
81.043 Sqm
7 Concrete
Column 6 7.000 0.600 0.300 7.560
Bracket 6 0.500 0.300 0.150 0.135
6 0.500 0.300 0.250 0.225
Tie Beam 4 4.000 0.300 0.500 2.400
10.320 Sqm
9 Reinforcement
Pile
Ring 6 mm dia 200 c/c 360 0.942 339.120 0.220 74.606
Dist. Bar 10 mm dia 200 c/c 144 2.900 417.600 0.620 258.912
Pile Cap
Main Bar 10 mm dia 150c/c 72 3.800 273.600 0.620 169.632
Dist Bar 10 mm dia 150c/c 72 3.800 273.600 0.620 169.632
Plinth Beam B1
Ring 8 mm dia 150 c/c 135 1.600 216.000 0.390 84.240
Bottom Dist. Bar 16 mm dia 6 7.100 42.600 1.580 67.308
Cranked Bar 16 mm dia 6 7.597 45.582 1.580 72.020
Top Dist. Bar 16 mm dia 6 7.400 44.400 1.580 70.152
Plinth Beam B2
Ring 8 mm dia 150 c/c 120 1.600 192.000 0.390 74.880
Bottom Dist. Bar 16 mm dia 4 9.100 36.400 1.580 57.512
Cranked Bar 16 mm dia 4 9.597 38.388 1.580 60.653
Top Dist. Bar 16 mm dia 4 9.200 36.800 1.580 58.144
Column Beam B1
Ring 8 mm dia 150 c/c 132 1.900 250.800 0.390 97.812
Dist. Bar 16 mm dia 24 6.400 153.600 1.580 242.688
Column Beam B2
Ring 8 mm dia 150 c/c 120 1.900 228.000 0.390 88.920
Dist. Bar 16 mm dia 16 6.400 102.400 1.580 161.792
Bracket
Ring 16 mm dia 12 3.034 36.408 1.580 57.525
Ring 12 mm dia 12 2.300 27.600 0.880 24.288
Sttrrip Bar 8 mm dia 150 c/c 24 1.400 33.600 0.390 13.104
Tie Beem
Ring 8 mm dia 150 c/c 230 1.300 299.000 0.390 116.610
Dist. Bar 12 mm dia 4 32.800 131.200 0.880 115.456
Dist. Bar 16 mm dia 2 32.800 65.600 1.580 103.648
Flooring
Main Bar 8 mm dia 200 c/c 46 7.600 349.600 0.390 136.344
Dist Bar 8 mm dia 200 c/c 40 8.900 356.000 0.390 138.840
2514.718 Kgs.
2.515 MT
10 Structural Steel
Embedded Plate in Bracket 6 0.200 0.200 125.600 30.144 Kgs
Holdfast 12 0.650 7.800 0.900 7.020 Kgs
Gantry Rail
ISMB 400 2 8.900 17.800 61.600 1096.480 Kgs
MS plate 16 thick 2 8.900 0.150 125.600 335.352 Kgs
Square Bar 40 mm for Rail 2 8.900 17.800 12.560 223.568 Kgs
4.100
2.025
6.075
3.037
Cement requirement for Waregaon Workshop rehabilitation project
II For Quarters
1 Pile 31.145 6.00 187
2 Plinth & Lintel 42.839 6.00 257
3 Mortor for Wall 92.313 6.00 554
4 Slab 42.930 6.00 258
5 Wall Plastering 33.596 6.00 202
6 Floor PCC 21.600 4.20 91
7 For Septic Tank 5.601 6.00 34
8 Mortor for Septic Tank Wall 3.425 6.00 21
9 Septic Tank Plastering 0.654 6.00 4
Total cement requirement for Quarters 1606
Total
Central Workshop
Rate Amt.
100.00 1500
50.00 15000
200.00 6000
2,600.00 97641
2,600.00 75348
2,600.00 8970
2,233.00 28397
2,833.00 16485
2,833.00 14873
101.92 33283
101.92 25684
101.92 3058
350.00 88550
42.75 10773
42.75 16621
42.75 6926
42.75 6156
120.00 5040
460305
Budget for Rehabilitation of Waregaon Central Workshop
Land Developing Staff Quarters Workshop Shed Gantry Shed Compound Wall
Sl. No. Description Unit Rate Total Amount
Qty Amount Qty Amount Qty Amount Qty Amount Qty Amount
1 Excavation Cum 100.00 2507.503 175,525 96.477 9,648 0.000 - 15.975 1,598 15.000 1,500.00 188,270
2 Filling for land development Cum 25.00 2507.503 62,688 0.000 - 0.000 - 0.000 - 0.000 - 62,688
3 Murrum Filling Cum 196.70 7880.724 1,550,138 0.000 - 0.000 - 0.000 - 0.000 - 1,550,138
4 Royalty for murrum, metal & sand Cum 141.34 3940.362 556,931 186.077 26,300 0.000 - 15.669 2,215 0.000 - 585,446
5 Brick masonry Cft 40.00 0.000 - 8444.102 337,764 0.000 - 0.000 - 2469.050 9,876 347,640
6 Metal 40 mm Cft 24.00 37913.445 909,923 318.093 7,634 0.000 - 0.000 - 0.000 - 917,557
7 Metal 20 mm Cft 28.00 2380.146 66,644 2173.543 60,859 0.000 - 526.724 14,748 399.796 11,194 153,446
8 Metal 10 mm Cft 16.00 1586.764 25,388 1468.080 23,489 0.000 - 351.149 5,618 266.531 4,264 58,760
9 Sand Cft 18.00 2253.344 40,560 6735.552 121,240 0.000 - 498.663 8,976 418.002 7,524 178,300
10 Cement Bags 205.00 850.000 174,250 1419.000 290,895 0.000 - 188.000 38,540 310.679 63,689 567,374
11 Reinforcement MT 42,750.00 3.700 158,155 4.779 204,320 0.000 - 2.515 107,504 0.947 40,476 510,454
12 Doors & Windows Nos. ---- 0.000 - 135.360 236,984 0.000 - 0.000 - 0.000 - 236,984
13 Sanitary & plumbing Nos. ---- 0.000 - 12.000 110,000 0.000 - 0.000 - 0.000 - 110,000
14 Sewer line with chambers Rmt ---- 0.000 - 50.000 45,000 0.000 - 0.000 - 0.000 - 45,000
15 Electrical Fittings Nos. 500.00 0.000 - 96.000 48,000 0.000 - 0.000 - 0.000 - 48,000
16 Floor PCC Cum 8,000.00 0.000 - 0.000 - 0.000 - 10.395 83,160 0.000 - 83,160
17 Floor Tiles/ I P S Sqm 500.00 0.000 - 288.000 144,000 0.000 - 0.000 - 0.000 - 144,000
18 Painting (Interior & Exterior) Sqm ---- 0.000 - 2099.777 111,469 0.000 - 0.000 - 0.000 - 111,469
19 MS Sheet Sqm 375.00 0.000 - 0.000 - 864.280 324,105 102.000 38,250 0.000 - 362,355
20 Ridges Sqm 310.00 0.000 - 0.000 - 50.000 15,500 10.000 3,100 0.000 - 18,600
21 Fencing Rmt 300.00 0.000 - 0.000 - 0.000 - 0.000 - 253.000 75,900 75,900
22 Painting of Structures Sqm 600.00 0.000 - 0.000 - 45.000 27,000 5.164 3,098 0.000 - 30,098
23 Structural Steel MT 60,000.00 0.000 - 0.000 - 0.000 - 5.164 309,845 0.000 - 309,845
24 Labour charges Rs. ---- 0.000 704,671 0.000 724,524 0.000 17786 0.000 108,060 0.000 107,776 1,662,817