REVISED ESTIMATE OF WORKING PLAN, SAGAR

CONSERVATOR OF FOREST OFFICE

( TOTAL AREA = 3875 Sq.ft. + Gallary 1034 sq.ft.+ Porch 243 sq.ft )
1. C/C length of walls
= 22.5x2 +15.75x2+54.25x1+
23.5x4+21.5x6+33.25x1+
19.75x1
1775x1 + 11.5x1+ 7.0x 1+

2
4.
5
6.
7.
8
9.
1.

2.

16.5x4+8.5x1 running feet.

= 633.61 running feet
= 193 running meter
No. of columns in main bulding
= 54
Size of each column
= 12 inches x 9 inches
Plinth
= 0.5 meter above ground level
Beam at plinth level
= 9 inches x 12 inches
Beam at door level
= 9 inches x 6 inches
Beam at slab level
= 9 inches x 15 inches
thkckness of slab
= 5 inches
Estimate of different works.
Excavation:
(i)
for columns
= 54zx1.0x1.0x1.2 meter
= 64.80 cubic meter
(ii)
for walls
= (157.734 - 104x0.5) x 0.3 x 0.5 +
(19.50 8 x 0.5 ) x 0.3 x 0.5
= 22.00 cubic meter
(iii) Total excavation
= 86.80 cubic meter
filling Foundation with 1:3:6 ( M-10) cement concrete
(i)
For columns
= 54x 1.0 x 1.0 x 0.1
= 5.40 Cubic meter
(ii)
For Walls
= 157.734 x 0.3 x 0.1 +19.5 x 0.3 x 0.1
= 5.31 cubic meter
(iii) for flooring in rooms
= 481.80 x 0.1
= 37.47 cubic meter
(v)
Total CC
= 48.18 cubic meter
R.C.C work in 1:1.5:3 ( M-20) in columns, beams, chajjas & slab:
(i)
columns footing
= 54 x ( 1x 1+8.30 x 0.22) /2x0.3
= 8.63 cubic meter
(ii)
Columns up to plinth level = 54 x 1.2x 0.3ox 0.22
= 4.27 cubic meter

(iii)

Column up to roof level

=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=

54 x 3.5 x 0.30 x 0.22

11.93 cubic meter
193 x0.22 x 0.22
9.34 cubic meter
193 x 0.22 x 0.15
6.36 cubic meter
193x 0.22 x 0.37
15.71 cubkc meter
8x 0.6 x 1.5 x 0.1 = 0.72
1 x 0.60 x 1.50x 0.10= 0.09
484.52x 0.125 = 6056
1 x 45.99 x 0.22 x 0.75 = 7.58
10 x 1.05 x 0.1
1.05 cubic meter
126.24 Cubic Meter
1.75 % of volume of RCC
128.24 x 1.75x 78.50 =17616 kg

(iv)

Beam at plinth level

(v)

Beam at door level

(vi)

Beam at slab level

(ii)Deduction for doors/ windows

doors
Windows
Windows

Total Deduction
Net Quantity
(iii) Masonry in staircase tower

=
=
=
=
=
=

10x 1.05 x 0.22 x 2.10 = 4.85

4 x 0.75 x 0.22 x 2.10 = 1.38
10x 1.50x 0.22x 1.35 = 4.45
1 x 1.00 x 0.22 x 1.20 = 0.24
7 x 1.50 x 0.22 x 1.25 = 2.88
13.80 Cubic Meter
128.44 Cubic Meter
2 x ( 6.e +2.25)x 2.1x0.22
7.900 cubic meter
80.00 x 0.75x 0.22 = 13.20
149.54 Cubic Meter

(vii)

Chhajja
Doors Chhajjas
(viii) slab
Cuirtail wall
(ix) In stair case
4.
5.

7.

8.

TOTAL R.C.C.
Steel required in R.c.
Masonry in foundation/plinth
+ Superstructure

(iv) Masonry in parapet wall

Total Masonry
Plaster in 1:6 cement mortar
(i) In main bulding/ courtyard
(ii) In parapet wall
(iii) In roof
Total Plaster
(iv) Deduction for doors/ windows
Windows
Windows
Windows
Total Deduction
(v) Total plaster
Centering and shuttering
(i) for columns
(ii) For beam at plinth level

=
=
=
=
=

193 x 0.22 x 3.35 = 142.24

=
=
=
=
=

2 x 193.00 x 3.94 = 1524.70

2x 8.00 x 0.75 = 120
480 Sq.mtrs
2124.70 Sq.mtr.
2 x ( 10x 1.05x 2.10 ) = 44.10
2 x ( 4 x 0.75 x 2.10 _ = 12.60
2 x 10 x 1.50 x 1.35 = 40.50
7 x 2.00 x 1.50 x 1.25 = 26.25
2 x 1.00 x 1.20 = 2.40
125.85 Sqr. mtr.
1998.85 Sqr. mtr.

=
=
=

54 x 1.07 x 5.00 =
288.90 Sqr Mtr.
( 193.00 + 19.5) x 0.45

10

wood required for frames

Windows

11.

Frame work for doors/ window

=
=
=
=
=
=
=
=
=
=
=
=
=
=

Tiles Flooring

=
=
=
=
=

(iii) for beam at door level

(iv) For beam at roof level
(v) For Chajja s

9.

12

(vi) for slab

(vii) Total shuttering
Filling foundation with moorum

86.85 square meter

193 x 0.686
132.39 Square meter
191.07 x 0.99
175.461 square meter
8 x 0.6 x 1.5
7.200 square meter
592/60 square meter
1188.00 + 112.00 = 1300 Square meter
456.22 x 0.50
228.11 Sqr. mtr.
0.0635 x 0.127 ( 10x 5.25 +4x 4.95 )
10x 7.0+ 7x 6.75 + 1x 4.40
194.45 x 0.065 x 0.127 1.56 Cum
10 x 1.05 x 2.10 = 40.57
4 x 0.80 x 2.10 = 6.72
10 x 1.50x 1.35 = 20.25
7 x 1.50 x 1.25 = 13.12
1 x 1.00 x 1.20 = 1.20
81.86 Sq.Mtre
481.80 Sq.m

ESTIMATE OF EXPENDITURE
Sr.

CSR Item No.

2.2 page 1 Clearning jungle including uprooting of rank vegetation grass, brush wood
etc.
2.6.1,page Earth work in excavatin in all kinds of soil
1
4.1.1.4,
filling foundations Providing ad laying in positon cement concrete of M-10
page 4
grade with 2p mm nominal size graded stone aggregalte
5.1.1,
Providing and laying in positon M-20 grad of reinforced cement concrete
page 6
with wp0 mm nominal size graded stone aggregate excluding cost of
centering / shuttering/ steel
5.16.6,
reinforcement for RCC work including straightening cutting, bending etc
page 7
with TMT bars
6.3.1,
Brick work with well burnt Chimney bricks with crushing strength not less
page 9
than 25 kg/sq.cm and absorption not more than 20% in 1:6 cement mortar
13.3.2.
20 mm thick cement plaster in 1:6 cement mortar
Page 47
5.9.1,
Centering and shuttering including removal in beams, columns, slab etc.
page 6
2.27,page Supplying and filling in plinth with hard moorum including ramming,
3
watering etc.
9.1.1,
Providing wood work in frames of doors/windows and fixed in position with
page 16
second class teak wood
9.5.1.1.,
Providing and fixing panelled shutters for doors & windows with second
page 16
class teak wood, 35 mm thick shutters.
11.34.2,
providing and laying polished vitrified floor tiles with tile size of 6p0 cms x
Page 40
6p0 cms
Cost of window grills
Cost of septic tank of size 6 feet x 5 feet x 4 feet = 1 No
Total
Add 6% for electrification

2
3
4
5
6
7
8
9
10
11
12
13
14
15
16

Description of the work

Quantity

700 sq. mtr

rate in Rs.

3.28
sq. m
86.80 cum 123
cu.m
48.18 cum 3335
cum
126.24 cum 4526
cu.m
17616 Kg

amount

per

2296

per

10676

per

160680

per

571362

48 per kg

84556

149.54 cum 3888 per

581411

1998.85
sqm
1300 sqm

259850

130 per
sqm
146 per
sq.m
228.11 cum 388 per
cum
1.66 cum
68608 per
cu.m
81.867 Sqm 2279 per
sq.m
481.80 Sqm 1102 per
sq.m
600 kg
75 per kg
LS
Total

189800
88506
113889
186559
530943
45000
30000
2855528
171331

17
18
19
20
21
22
23
24
25
26
27

Add 9% for sanitary fittings including 2500 liter tank

Add for tile work in bath/ toilets
Add 7% for white washing ( with 2 coats of centent based putty and
emulsion
Add for 20 feet long, 7 feet high and 20 inches deep almirah in 3 office L.S.
rooms and one in store room
Cost of 1 AC + 15 fans
L.S.
aDD FOR AQUAGUARD + WATER COOLER
L.S.
Add for painatery under stair case
Add for railing for staircase
Total
Add 10% fior market achievement
Add Engineer+ Architect charges

L.S.

95000

L.S.
L.S.
G.Total
Say Rs.

( Total cost for construction is Rs. 42,58,000/- ( Forty two lakhs fifty eight thousand only )

Dated

256997
33000
199906

Prepared by

100000
50000
28000
45000
3834762.00
383476
40000
42,58,238.00
42,58,000.00