Cost Estimate for Platforms and Roads

Cost Estimate for Platforms
Sl. No. Particulars HSR Rate, M^3 Thicness, Length, M Width, M Volume, M Unit Rate, RS/ M^2
1.0. Excavation 6.6 66.8255 0.45 12 5 27 1804.3
2.0. PCC, 1:3:6 10.4 4764.20 0.08 12 5 4.8 22868.2
3.0. RCC M20 10.65 5728.50 0.9 12 5 54 309338.7
4.0. Steel 18.22 61162.28 0.54 33028
5.0. Shuttering, M^2 9.6 347.40 5315
Total 372354
Rates/ RM 6206
Say 6206
For Comprehensive Envirotech Engineers Pvt.

Ltd.
69
Cost Estimate for Roads, Annexure- F
Sl. No. Particulars HSR Rate, M^3 Thicness, M Width, M Volume, M^3 Unit Rate, RS/ M^2
1.0. Excavation, filling & rolling 6.2+a+iii+iva 129.192 1.2 3.75 4.5 697.6368
2.0. PCC, 1:3:6 4764.20 0.15 3.75 0.5625 714.6299133333
3.0. PCC M25 5437.11 0.175 3.75 0.65625 951.4949188889
4.0. Kurb+Channel 10.77 5437.11 0.15 0.45 55.89 196.05
2363.8
71
& Prevailing Rates of Sand, Bajri, Bricks & Labour.

Sl. No. Particulars Quantity RS/ unit Total (Rs)
1.0. Cement OPC grade 42
1.1. Beg 1 290 290
1.2. GST, % 290 0% 0
1.3. Transportation, % 0 0 0
1.4. Unloading, % 1 1.08 1.08
FOR Rates 291.08
2.0. Reinforcement
2.1. Material: -
a MT 1 45000 45000
b Wastage, % 5 0 2250
c Binding wire 12 50 600
d Unloading, % 1 20.25 20.25
e FOR Rates 47870.25
f Contractor marging, % 10 4787.025
g Total 52657.275
2.2. Labour MT
a Blacksmith 1st class 5 550 2750
b Blacksmith 2nd class 5 450 2250
c Mazdoor 5 400 2000
d Contractor marging, % 21.5 1505
e Total 8505
Total RS(Mat+Lab) 61162.275
GST, % 0% 0
Total 61162.275
3.0. Brick work (1:5) M^3
F&P
3.1. Material
a Bricks 480 6 2880
b Cement OPC grade 43 1.45 291.08 422.066
c Sand 0.25 1560 390
d Contractor Margin, % 10 369.2066
Total 4061.2726
e Less rates of Brick Bats, @19.35+600% 5 135.45 6.7725
f Total 4054.5001
3.2. Labour 23M^3 Out put
a Massion 1st class 6 550 3300
b Massion 2nd class 6 450 2700
c Majdoor 24 400 9600
d Bhisti 3 400 1200
e Water Charges 1 200 200
f Labour 23 M^3 17000
g Contractor Margin, % 21.5 3655
Labour/ M^3 898.04
3.3 Total 4952.54
GST, % 0% 0
Grand Total RS. 4952.54
4.0. Brick work (1:5) M^3
S&S
4.1. Material
Comprehensive Envirotech Engineers Pvt. Ltd

72
a Bricks 480 6 2880

c Sand 0.25 1560 390
Total 4061.2726
e Less rates of Brick Bats, % 5 135.45 6.7725
f Total 4054.5001
c Majdoor 24 400 9600
d Bhisti 3 400 1200
f Scaffolding 1 200 200
g Labour 17 M^3 17500
Contractor Margin, % 21.5 3762.5
h Labour/ M^3 1250.74
4.3. Total 5305.24
GST, % 0% 0
5.0. Design Mix Concrete RCC (1:2:4) M^3
F&P
5.1. Material
a Cement OPC grade 43 6.3 291.08 1833.8
b Bajri 20 mm 0.88 1450 1276.0
c Sand (quarry) 0.44 1450 638.0
Total 4058.8
f Total 4058.8
a Mazdoor 16 400 6400
c Peshtkar 1 400 400
d Bhisti 1 400 400
e Mazdoor extra 0.1666666667 400 66.6666666667
f Labour 12 M^3 7766.6666666667
Contractor Margin, % 15 1165
Labour/ M^3 744.31
5.3. Hiring Charges for Vidrator + Mixer 1 200 200.00
5.4. Water Charges 1 200 200.00
5.5. Total 5203.09
GST, % 0% 0.00
6.0. Design Mix Concrete RCC (1:2:4) M^3
Super structure
6.1. Material
b Bajri 20 mm 0.88 1450 1276.0
c Sand (quarry) 0.44 1450 638.0
Total 4058.8

73
f Total 4058.8
a Mazdoor 18 400 7200
b Massion 1st class 1.0833333333 500 541.6666666667
d Bhisti 1 400 400
e Mazdoor extra 0.8333333333 400 333.3333333333
f Labour 12 M^3 8875
Contractor Margin, % 15 1331.25
Labour/ M^3 850.52
6.4. Water Charges 1 200 200.00
6.5. Total 5309.31
GST, % 0% 0.00
7.0. Design Mix Concrete RCC (M20) M^3
F&P
7.1. Material
b Bajri 20 mm 0.84 1450 1218.0
c Sand (quarry) 0.4 1450 580.0
Total 4507.5
f Total 4507.5
a Mazdoor 18 400 7200
d Bhisti 1 400 400
e Mazdoor extra 0.1666666667 400 66.6666666667
f Labour 12 M^3 8566.6666666667
Labour/ M^3 820.97
7.4. Water Charges 1 200 200.00
7.5. Total 5728.50
GST, % 0% 0.00
Super structure
8.1. Material
b Bajri 20 mm 0.84 1450 1218.0
c Sand (quarry) 0.4 1450 580.0
Total 4507.5
f Total 4507.5
a Mazdoor 18 400 7200

74
d Bhisti 1 400 400

e Mazdoor extra 0.8333333333 400 333.3333333333
Labour/ M^3 850.52
8.4. Water Charges 1 200 200.00
8.5. Total 5758.04
GST, % 0% 0.00
F&P
9.1. Material
b Bajri 20 mm 0.84 1450 1218.0
c Sand (quarry) 0.4 1450 580.0
Total 4539.5
f Total 4539.5
a Mazdoor 18 400 7200
d Bhisti 1 400 400
e Mazdoor extra 0.1666666667 400 66.6666666667
f Labour 12 M^3 8566.6666666667
Labour/ M^3 820.97
9.3. Hiring Charges for Vidrator + Mixer 1 61.6 61.60
9.4. Water Charges 1 15 15.00
9.5. Total 5437.11
GST, % 0% 0.00
Super structure
10.1. Material
b Bajri 20 mm 0.84 1450 1218.0
c Sand (quarry) 0.4 1450 580.0
Total 4539.5
f Total 4539.5
a Mazdoor 18 400 7200
d Bhisti 1 400 400
e Mazdoor extra 0.8333333333 400 333.3333333333
Labour/ M^3 850.52

75

10.4. Water Charges 1 200 200.00
10.5. Total 5790.06
GST, % 0% 0.00
11.0. CC Concrete RCC 1: 3: 6 M^3
F&P
11.1. Material
b Bajri 20 mm 0.92 1450 1334.0
c Sand (quarry) 0.46 1450 667.0
Total 3543.2
f Total 3543.2
a Mazdoor 18 400 7200
d Bhisti 1 400 400
e Mazdoor extra 0.1666666667 400 66.6666666667
f Labour 12 M^3 8566.6666666667
Labour/ M^3 820.97
11.4. Water Charges 1 200 200.00
11.5. Total 4764.20
GST, % 0% 0.00
12.0. Bed brick lining M^2
12.1. Material
a Bricks 76 6 456
c Sand 0.049 1450 71.05
Total 723.2672
12.2. Labour 46 M^2 Out put
b Majdoor 10.5 400 4200
c Water Charges 1 200 200
d Labour 46 M^2 5900
e Dressing of sub grade 46 3.965 182.39
f Contractor Margin, % 15 912.3585
Labour/ M^3 148.09
12.3. Total 871.36
GST, % 0% 0
13.0. Side Brick Lining upto 3.5 M height M^2
13.1. Material
a Bricks 76 6 456
c Sand 0.049 1450 71.05

76

Total 691.8208
b Majdoor 35 400 14000
d Labour 116 M^2 19200
e Extra labour for sub grade 116 4.947 573.852
Labour/ M^3 191.09
13.3. Total 882.91
GST, % 0% 0
14.0. Side Brick Lining upto 3.5 M height M^2
14.1. Material
a Bricks 76 6 456
c Sand 0.049 1450 71.05
Total 691.8208
b Majdoor 40 400 16000
d Labour 116 M^2 21700
e Extra labour for sub grade 116 5.917 686.372
Labour/ M^3 216.02
14.3. Total 907.84
GST, % 0% 0
15.0. Centering & Shuttering
Walls
15.1. Material
a HSR 9.6 (Through rate) 1 54.85
HSR 9.6 (Labour rate) 1 19.65
b Net material rate (a-b) 1 35.2
b Premium 1 350
c HSR+CP 1 158.4
c M^2/ M3 at 0.2 M Thickness M^2 10
d Shuttering Cost for walls/ M^3 1 1584
15.2. Labour cost, 48 M^2
a Carpenter 2nd class 17 500 8500
b Mazdoor 15 400 6000
c Contractor Margin, % 15 2175
d Labour 16675
e Labour/ M^2 347.40
f Labour/ m^3 3473.9583333333
Total 5057.9583333333
15.3. Extra for Centering & Shuttering for circular
works, % 20 1011.5916666667

77
Total 6069.55
Roofs
16.1. Material
b Premium 1 600
c HSR+CP 1 171.15
c M^2/ M3 at 0.125 M Thickness M^2 8.0
d Shuttering Cost for Roof/ M^3 1 1369.2
a Carpenter 2nd class 2.5 500 1250
b Mazdoor 2.5 400 1000
c Contractor Margin, % 21.5 483.75
d Labour 2733.75
f Labour/ m^3 2430
Total 3799.2
Columns
17.1. Material
b Premium 1 600
c HSR+CP 1 214.9
c M^2 at 0.35*0.35 M M 11.4
d Shuttering Cost for Columns/ M^3 1 2456
a Carpenter 2nd class 2.5 500 1250
b Mazdoor 2.5 400 1000
c Contractor Margin, % 21.5 483.75
d Labour 2733.75
f Labour/ m^3 4463.2653061225
Total 6919.2653061225
17.3. Concrete rates with Centering & Shuttering
where ever applicable
a (1:2:4) F 1 5203.09
b (1:2:4) SS without shuttering 0 5309.31
Walls with shuttering 1 11378.86
Columns 1 12228.57
Roofs 1 9108.51
a M20 F 1 5728.50
b M20 SS without shuttering 0 5758.04
Walls with shuttering 1 10816.00
Columns 1 12677.31
Roofs 1 9557.24
15.3. M30F 1 5437.11
15.4. M30SS 0 5790.06

78
Walls 1 10848.02
Columns 1 12709.33
Roofs 1 9589.26
Circular walls 1 11859.61
17.0. Plaster (1:4) 12 mm thick
17.1. Material
b Sand 0.015 1450 21.75
c Contractor Margin, % 10 5.37688
d Total 59.14568
17.2. Labour 170 M^2
a Masson 1st class 12 500 6000
b Majdoor 12 400 4800
c Bhisti 12 400 4800
d Contractor Margin, % 15 2340
f Scaffolding 1 200 200
17.3. Labour, Total 170 18340
17.4. Labour, M^2 107.8823529412
17.5. Total 1 M^2 167.03
17.6. GST, % 0% 0.00
17.8. Total 167.03
18.0. Excavation
18.1. Structures
6.7 HSR M^3
a up to 2 meter 100 9.32
b up to 7.5 M 100 0.2265
Total 9.5465
c Premium, % 600 66.8255
For Comprehensive Envirotech Engineers Pvt. Ltd

Cost Estimate for Boundary Walls, Annexure- G
Sl. No. Particulars HSR Rate, M^3 Thicness, M Length, M Width, M Volume, M^3 Unit Rate, RS/ M^2
1.0. Excavation 6.6 66.8255 0.55 7.3 0.6 2.409 161.0
Column 6.6 66.8255 0.9 2.7 0.9 1.9683 131.5
2.0. PCC, 1:3:6 4764.20 0.1 7.3 0.6 0.438 2086.7
Column 4764.20 0.1 2.7 0.9 0.243 1157.7
3.0. RCC M20 5728.50 0.3 2.7 0.9 0.729 4176.1
12677.31 0.19 7.2 0.19 0.25992 3295.1
4.0. Braces 12677.31 0.19 20 0.19 0.722 9153.0
5.0. Brick work 5305.24 0.23 10 2.4 7.59 40266.7
6.0. Reinforcement 61162.275 0.1026552 6278.6
7.0. Plaster 167.03 20 2.4 45 7516.3
74223
Rates/ RM 7422
For Comprehensive Envirotech Engineers Pvt. Ltd

HSR Cost Analysis
Sl. No. HSR No. Specifications Quantity Unit Market Rates
1 6.7/1 Earthwork 1 M^3 66.8255
2 10.4 P.C.C 1:3:6 1 M^3 4764.20
3 10.39 CC1:4:8 1 M^3
4 10.28 CC1:8:16 1 M^3
5 RCC (1:2:4) - F&P 1 M^3 5203.09
6 RCC (1:2:4) - S&S 1 M^3 5309.31
7 10.65 M20 - F&P 1 M^3 5728.50
8 M20 - S&S 5758.04
9 10.66 M25 1 M^3
10 10.67 M30 - F&P 1 M^3 5437.11
11 M30 - S&S 5790.06
12 10.74 M30 above 4 Meter 1 M^3
13 11.23 Brick 1 to 5 - F&P 1 M^3 4952.54
14 11.24 1 to 4 1 M^3
15 11.28 Brick 1 to 5 - S&S 1 M^3 5305.24
16 11.29 1 to 4 up to first floor. 1 M^3
17 Bed Brick Lining 1 M^2 871.36
Side Brick Lining upto 3.5 M
18 height 1 M^2 907.84
19 18.22 Reinforcement 1 Qunitle 61162.275
20 15.5 12 mm 1 to 4 Plaster 1 M^2 167.03
21 15.3 12 mm 1 to 2 plater 1 M^2
22 15.1 15 mm 1 to 4 Plaster 1 M^2
23 9.6 Shuttering 1 M^2
24 9.5 + Note Centring & shuttering 1 M^2
25 9.7 + Note Centering & Shutering 1 M^2
26 9.9+ Note Centering & Shutering 1 M^2
27 9.1 + Note Centering & Shutering 1 M^2
28 Centering & Shutering 1 M^2 347.40
Analysis of Rates for Supplying, laying, jointing & cutting of Ductile Iron Pipes K/9 of 700 mm dia in the trenches including excavation & refilling the same and cost of specials complete in all respects
Unit - 100 Metre

HSR
Diduction Ceiling
S. No. Item Description Quantity Unit Rate Amount Base Price Total Amount Total Amount
5.25% Premium
No.
Material
1 NS Supplying of 700 mm dia Ductile Iron Pipes class K/9 as per analysis enclosed 100 Metre 14796.30 1479630.00 0% 1479630.00 1479630.00
Labour charges
(Excavation for pipelines running under pressure in trenches and pits, in streets &
lanes including trimming and dressing sides, levelling of beds of trenches to correct
6.9 grade, cutting joint holes, cutting trees and bushes, etc., refilling consolidation and
restoration of un-mettaled or unpaved surface to its original conditions and disposal
2 of surplus soil outside and inside the town involving lead upto 1 km in ordinary soil
(a) Without timbering and shoring upto 1.5 metres depth
100 x 1.20 x 1.50 180 100 cum 1183.00 2129.4 0.9475 2017.6065 370% 9482.75055 11500.35705
b) with timbering and Shoring
(ii) exceeding 1.5 metres depth, but upto 2.25 metres depth
100 x 1.20 x 0.65 78 100 cum 1623.00 1265.94 0.9475 1199.47815 370% 5637.547305 6837.025455
Stringing out DI pipes and specials castings along trenches and laying the same in
3 28.61 trenches to correct, alignment and gradients including cartage from Divisonal Stores 100 Metre 98.28 9828.00 0.9475 9312.03 0% 9312.03 9312.03
or nearest Railway Station to site of works and return of pieces of pipe to stores
4 28.63 Cutting of DI pipes and specials and chipping or filing the surface to a uniform finish 2 per cut 169.50 339.00 0.9475 321.2025 0% 321.2025 321.20
Jointing of DI socketted pipes, valves and specials with rubber tyton joints fitted
5 28.64 25 Each 111.45 2786.25 0.9475 2639.971875 0% 2639.971875 2639.97
complete including cost of labour and tools etc. and tested complete
Rate per 100 metre 1510240.59
Rate per metre 15102.41

Say 15103.00
83

Cost Estimate for Platforms and Roads

Încărcat de

Informații document

Titlu original

Drepturi de autor

Formate disponibile

Partajați acest document

Partajați sau inserați document

Opțiuni de partajare

Vi se pare util acest document?

Este necorespunzător acest conținut?

Drepturi de autor:

Formate disponibile

Cost Estimate for Platforms and Roads

Încărcat de

Drepturi de autor:

Formate disponibile

Cost Estimate for Platforms

For Comprehensive Envirotech Engineers Pvt.

& Prevailing Rates of Sand, Bajri, Bricks & Labour.

Comprehensive Envirotech Engineers Pvt. Ltd

a Bricks 480 6 2880

Comprehensive Envirotech Engineers Pvt. Ltd

Comprehensive Envirotech Engineers Pvt. Ltd

d Bhisti 1 400 400

Comprehensive Envirotech Engineers Pvt. Ltd

10.3. Hiring Charges for Vidrator + Mixer 1 200 200.00

Comprehensive Envirotech Engineers Pvt. Ltd

d Contractor Margin, % 10 62.8928

Comprehensive Envirotech Engineers Pvt. Ltd

Comprehensive Envirotech Engineers Pvt. Ltd

For Comprehensive Envirotech Engineers Pvt. Ltd

Comprehensive Envirotech Engineers Pvt. Ltd

For Comprehensive Envirotech Engineers Pvt. Ltd

Unit - 100 Metre

(a) Without timbering and shoring upto 1.5 metres depth

Rate per 100 metre 1510240.59

Rate per metre 15102.41

S-ar putea să vă placă și