SUBJECT :- ESTIMATION OF WORK TILL DATE - 9-10-2022
BREADTH( HEIGHT(
[Link]. DISCRIPTION UNIT NO. QUANTITY
LENGTH(M) M) M)
1 EXCAVATION M^3 18 1.625 1.625 2.44 115.97625
2 PCC FOR FOOTING M^3 18 1.625 1.625 0.1 4.753125
3 PCC FOR FLOORING M^3 1 9.3375 17.789 0.127 21.09530801
CONCRETE FOR
4 FOOTING M^3 18 1.525 1.525 0.5 20.930625
CONCRETE FOR
5 COLUMN M^3 18 0.23 0.442 10.37 18.9758556
CONCRETE FOR
6 PLINTH BEAM M^3 1 95 0.23 0.375 8.19375
CONCRETE FOR
7 FLOOR BEAM M^3 2 122 0.23 0.248 13.91776
7 CONCRETE FOR SLAB M^3 2 15.25 12.89 0.127 49.929415
EXTRA ROOM & HEAD
ROOM 3.81
CONCRETE FOR
8 STAIRCASE M^3 81 0.99 0.15 0.3 3.60855
9 9" BRICKWORK M^3 1 138.62 0.23 2.98 95.010148
COMPOUND WALL 9" M^3 1 12.4 0.23 2.135 6.08902
PARAPET WALL M^3 1 12 0.23 1 2.76
10 4" BRICKWORK M^3 1 63.82 0.1 2.98 19.01836
M^3 1 22.11 0.1 1 2.211
M^3 1 26.61 0.1 2.135 5.681235
11 EXTERNAL PLASTER M^2 1 125 1 3.355 419.375
M^2 1 53.22 1 2.135 113.6247
M^2 1 24.8 1 2.135 52.948
12 INTERNAL PLASTER M^2 1 323 1 3.355 1083.665
M^2 1 44.22 1 1 44.22
RATE ANALYSIS:-
PCC
VOLUME OF WET CONCRETE= 25.84843301 M^3
VOLUME OF DRY CONCRETE= 39.80658684 M^3
CONCRETE= M15
PROPOTION= 1 2 4
CEMENT QUANTITY= 5.686655263
VOLUME OF CEMENT= 5.686655263 M^3
WT. OF CEMENT= 8188.783578 KG
[Link] BAGS= 163.7756716
SAND= 11.37331053 M^3
AGGREGATE= 22.74662105 M^3
QUANTITY= 25.84843301 M^3
CEMENT QUANTITY= 8188.783578 KG NO. OF BAGS=163.7756716
SAND QUANTITY= 11.37331053 M^3
AGGREGATE QUANTITY= 22.74662105 M^3
COST OF MATERIAL
[Link] MATERIAL QUANTITY UNIT RATE AMOUNT
1 CEMENT 163.7756716 BAGS 370 60596.99848
2 SAND 11.37331053 M^3 2653 30173.39282
3 AGGREEGATE 22.74662105 M^3 787 17901.59077
TOTAL= 108671.9821
COEFFICIENT= 10 2.584843301
COST OF LABOUR
[Link] MANPOWER NUMBER RATE/DAY COE AMOUNT
1 HEAD MASON 0.25 750 2.584843301 484.658119
2 MASON 2.5 550 2.584843301 3554.159539
3 MAZDOOR 14 500 2.584843301 18093.90311
TOTAL= 22132.72077
TOTAL(MATERIAL + LABOUR) FOR PCC= 130804.7028 RS
COST FOR CONTENGENCIES,TOOLS, PLANTS & WATER=1.5% OF TOTAL COST
1962.070543 RS
OVERHEAD & CONTRACTORS PROFIT= 10% OF TOTAL COST
13080.47028
GRAND TOTAL FOR PCC= 145847.2437 RS
STEEL (QUANTITY + MATRIALS )=
59000 RS
TOTAL PCC WORK= 204847.2437 RS
BRICKWORK
QUANTITY= 130.769763 M^3
C:M 1:04
STANDARD SIZE OF BRICK= 23.0X10.0X7.5CM 0.23 0.1 0.075
SIZE OF BRICK INCLUDING MORTAR= 0.24 0.11 0.085 M
NO. BRICKS= 58275.29545
VOLUME OF MORTAR= 30.24488 M^3
ADDITIONAL MORTAR FOR FROG= 4.536731751 M^3
TOTAL WET MORTAR= 34.78161 M^3
TOTAL DRY MORTAR = 46.25954142 M^3
QUANTITY OF CEMENT= 13322.74793 M^3
NO. OF BAGS= 266.4549586
QUNTITY OF SAND= 37.00763314 M^3
COE= 13.0769763
MATERIAL COST
[Link] MATERIAL QUANTITY UNIT RATE AMOUNT
1 CEMENT 266.4549586 BAGS 370 98588.33
2 SAND 37.00763314 M^3 2653 98181.25
3 BRICK 58275.29545 NO 8 466202.4
TOTAL= 662971.9
COST OF LABOUR
MANPOWER NUMBER RATE/DAY COE AMOUNT
HEAD MASON 0.5 800 13.076976 5230.7905
MASON 8 600 13.076976 62769.486
MAZDOOR 16 400 13.076976 83692.648
TOTAL= 151692.93
TOTAL(MATERIAL + LABOUR) FOR BRICKWORK= 814664.8741 RS
COST FOR CONTENGENCIES,TOOLS, PLANTS & WATER=1.5% OF TOTAL COST
12219.973 RS
OVERHEAD & CONTRACTORS PROFIT= 10% OF TOTAL COST
81466.48741
GRAND TOTAL FOR BRICKWORK= 908351.3346 RS
INTERNAL PLASTER
QUANTITY= 1127.885 M^2
THICKNESS= 0.006 M
VOLUME OF WET CONCRETE = 6.76731 M^2
ADD FOR JOINTS, DEPRESSION FILLING & WASTAGE= 1.353462 M^3
TOTAL VOLUME OF WET MORTAR= 8.120772 M^3
VOLUME OF DRY MORTAR= 10.80063 M^3
QUANTITY OF CEMENT= 62.21161014 BAGS
QUANTITY OF SAND= 8.640501408 M^3
MATERIAL COST
[Link] MATERIALQUANTITY UNIT RATE AMOUNT
1 CEMENT 62.21161014 BAGS 400 24884.6441
2 SAND 8.640501408 M^3 3001 25930.1447
3 SCAFFOLDING
L.S 1 350 350
TOTAL= 51164.7888
COE= 11.27885
COST OF LABOUR
MANPOWER NUMBER RATE/DAY COE AMOUNT
HEAD MASON 0.5 800 11.27885 4511.54
MASON 10 600 11.27885 67673.1
MAZDOOR 12 400 11.27885 54138.48
TOTAL= 126323.12
GRAND
177487.91
TOTAL=
EXTERNAL PLASTER
QUANTITY= 474.275 M^2
THICKNESS= 0.018 M
VOLUME OF WET CONCRETE = 8.53695 M^2
ADD FOR JOINTS, DEPRESSION FILLING & WASTAGE=
1.70739 M^3
TOTAL VOLUME OF WET MORTAR= 10.24434 M^3
VOLUME OF DRY MORTAR= 13.62497 M^3
QUANTITY OF CEMENT= 78.47983987 BAGS
QUANTITY OF SAND= 10.89997776 M^3
MATERIAL COST
[Link] MATERIAL QUANTITY UNIT RATE AMOUNT
1 CEMENT 78.47983987 BAGS 370 29037.54075
2 SAND 10.89997776 M^3 2653 28917.641
3 SCAFFOLDINGL.S 1 350 350
TOTAL= 58305.18175
COE= 4.74275
COST OF LABOUR
MANPOWER NUMBER RATE/DAY COE AMOUNT
HEAD MASON 0.5 800 4.74275 1897.1
MASON 10 600 4.74275 28456.5
MAZDOOR 15 400 4.74275 28456.5
TOTAL= 58810.1
GRAND TOTAL= 117115.2817
TOTAL(MATERIAL + LABOUR) FOR BRICKWORK=
294603.1905 RS
COST FOR CONTENGENCIES,TOOLS, PLANTS & WATER=1.5% OF TOTAL COST
4419.048 RS
OVERHEAD & CONTRACTORS PROFIT=
10% OF TOTAL COST
29460.31905
GRAND TOTAL
FOR
BRICKWORK= 328482.5574 RS
CONCRETE & STEEL
QUANTITY= 119.3659556 M^3
VOLUME OF WET CONCRETE = 119.3659556 M^3
VOLUME OF DRY CONCRETE= 183.8235716 M^3
GRADE = 15 CONCRETE STEEL= 2% FE500
M CEMENT SAND AGGREGATE
STEEL
15 1 2 4 2
CEMENT QUNTITY= 26.26051023 M^3
WET OF CEMENT= 37815.13473 KG
BAGS= 756.3026947
SAND= 52.52102046 M^3
AGG= 105.0420409 M^3
STEEL= 2.387319112
WT OF STEEL= 18740.45503 KG
BINDING WIRE= 187.4045503 KG
FORMWORK= 775.8787114 M^2
MATERIAL COST
[Link] MATERIAL QUANTITY UNIT RATE AMOUNT
1 CEMENT 756.3026947 BAGS 400 302521.0779
2 SAND 52.52102046 M^3 3001 157615.5824
3 AGGREGATE 105.0420409 M^3 1140 119747.9267
4 STEEL 18740.45503 KG 64 1199389.122
5 BINDING WIRE 187.4045503 KG 80 14992.36402
6 FORMWORK 775.8787114 M^2 350 271557.549
TOTAL= 2065823.622
COST OF LABOUR
[Link] ITEM CO-EFF NO. RATE AMOUNT
A CONCRETING
1 HEAD MASON 11.93659556 0.5 800 4774.638224
2 MASON 11.93659556 3 600 21485.87201
3 MALE MAZDOOR 11.93659556 23 400 109816.6792
B REINFORCEMENT WORK
1 BAR BENDER 11.93659556 15.7 600 112442.7302
2 MALE MAZDOOR 11.93659556 15.7 400 74961.82012
C FORMWORK
1 CARPENTER 11.93659556 3 600 21485.87201
2 MALE MAZDOOR 11.93659556 4 400 19098.5529
TOTAL= 364066.1646
TOTAL(MATERIAL + LABOUR) FOR
RCC WORK= 2429889.786
RS
COST FOR CONTENGENCIES,TOOLS,
PLANTS & WATER=1.5% OF TOTAL 36448.3468 RS
COST
OVERHEAD & CONTRACTORS PROFIT
=10% OF TOTAL COST 242988.9786 RS
GRAND TOTAL FOR RCC WORK= 2709327.112 RS
EXCAVATION
[Link] MATERIAL QUANTITY UNIT RATE AMOUNT
1 EXCAVATION 115.97625 M^3 480 55668.6
TOTAL= 55668.6
MURUM FILLING = 18 NO. TRUCK X 3400
TOTAL= 61200
WAGES = 18X1500
TOTAL= 27000
DHUMAS = 4500
TOTAL = 92700 RS
TOTAL EXCAVATION AND FILLING = 148368.6 RS
10 % PROFIT = 14836.86
TOTAL= 163205.46 RS.
CEILING WORK
CONTRACT BUDGET (MATERIAL + WAGES )= 100000 RS
TOTAL PAID AMOUNT = 60000 RS
CEILING WORK = 40000 RS
10 % PROFIT = 4000
TOTAL= 44000 RS
ELECTRICAL WORK(ALL CONCEALD PIPES
IN WALL ,SLAB+ALL METAL BOX IN WALL +
WAGES = 35000( MATERIAL) + 25000 (WAGES)
TOTAL= 60000 RS
ELECTRICAL WORK= 60000 RS
10 % PROFIT = 6000
TOTAL= 66000
SEPTIC TANK = 14000 RS
SANITARY WORK = MATERIAL+ WAGES
TOTAL= 187000 + 50000
TOTAL= 237000
SANITARY WORK= 237000 RS
10 % PROFIT = 23700
TOTAL= 260700
WAGES FOR ELEVATION = 1550 [Link]
110 PER [Link]
TOTAL 170500
10 % PROFIT = 17050
TOTAL= 187550 RS
GRILL
TOTAL; SQ. FT.= 476 X180
TOTAL= 85680
10 % PROFIT = 8568
TOTAL= 94248 RS
DOUBLE SPONGE RETI= 150 GONI
TOTAL= 12000
AUTO RENT= 2100
TOTAL= 14100
WATCHEMN SALARY = 12 MONTHS X 9000
TOTAL= 108000
WATCHEMN SALARY = 108000 RS
WAGES TO CONSTRUCT WACTHEMNS ROO M= 7000 RS
WATCHNEN OVERALL COST = 115000 RS
10 % PROFIT = 11500
TOTAL= 126500 RS
ESTIMATION
PROJECT:- GROUND + 1 ST FLOOR
CLIENT NAME:- [Link]
DATE:- 09-Oct-22
SUMMARY
[Link] ITEM AMOUNT(RS)
1 EXCAVATION 163205.46
2 PCC 145847.2437
3 BRICKWORK 908351.3346
4 PLASTER 328482.5574
5 RCC 2709327.112
6 CEILING 60000
7 ELECTRICAL WORK 66000
8 SEPTIC TANK 14000
9 WATER TANK 72050
10 SANITARY WORK 260700
11 WATCHMEN SALARY 126500
12 ELEVATION 187550
13 GRILLS 94248
14 DOUBLE SPONGE RETI 14100
15 ARCHETECTURAL AND 84500
STRUCTURAL
DRAWINGS , 3D
ELEVATION
TOTAL AMOUNT= 5234861.708
7000 RS
TOTAL
5234861.708
CONSTRUCTI RS