Please change the rates in the cell marked yellow

Material Unit Rate

Cement (PPC) Bag 205.00
Aggregate - 40 mm Mt. 529.20
Aggregate - 20 mm Mt. 617.40
Aggregate - 10 mm Mt. 352.80
Sand Mt. 392.23
Local Sand Mt. 392.23
Rubble Cum 705.00
Admixture Lit 36.00
Water Lit 0.10
Carbon Cardium (Curing Compound) kg 35.00
Plast Fibre kg 285.00
Land rate Acr. 500000
Brick Nos 5.00
Land Rate Acre 10000
Flyash Cost & Transportation Cum 250.00
A.C. Pipe for weep hole - 100mm Rmt 50.00
PVC 75mm Rmt 150.00
Drainage Spout - 150mm G.I Pipe Nr 900.00
G.I. 150mm runner pipe Rmt 795.00
LDPE Sheet - 100 Microns Sqm 10.50
Chequered tiles Sqm 200.00
Epoxy Primer Lit 160.00
Synthetic Enamel paint Lit 250.00
Anti Carbonation paint Lit 320.00

Royalty
Murum Cum 141.32
Sand Cum 141.32
Metal Cum 141.32

Shuttering Material Material

foundation Sqm 60.00
sub-structure Sqm 60.00
Pier / abutment caps Sqm 100.00
Super-structure Sqm 100.00
Kerb, Dirt wall Sqm 75.00
Retailing wall Sqm 60.00
Stagging material
for major bridge MT 2000.00
for minor bridge MT 2000.00
 RCC Pipe NP 4
Hume pipe dia. in mm 300mm 450mm
Basic rate 500.00 1250.00
Transportation 166.67 166.67
Vat @ % 0.00 0.00
Labour for fixing 100.00 300.00
Misc. 50.00 50.00
Total rate 816.67 1766.67

Outside
Diesel Lit 50.00
Oil / lubricant per lit of diesel Lit 2.00
Hence diesel rate Lit 52.00

Reinforcement (TMT steel)

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

Reinforcement basic rate

Average reinforcement rate
Bending & Binding charges

Binding wire kg 42.00

 Item Rate/cf Transportation/mt Rate/mt at site
40 mm 24.00 0 529.20
20 mm 28.00 0 617.40
10 mm 16.00 0 352.80

Rate/cft at site rate/Cum rate/mt

Sand 18.00 666.79 392.23

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

Transport Other Taxes if

ation per Total
any
mt.
700 0%
0 36750.00
0 36750.00
0 36750.00
0 36750.00
0 36750.00
0 36750.00
0 36750.00
0 36750.00
0 36750.00

36750.00
36750.00
6000.00
BASIC COST OF VARIOUS GRADES OF CONCRETE :

Lead Mortor 1:6 M-10/40 MSA M-20/20 MSA M-30 WBM

Item Basic rate Rate
charges Qty Amt Qty Amt Qty Amt Qty Amt Qty Amt
Cement (OPC) 4.10 - 4.10 300.00 1,230.00 210.00 861.00 300.00 1,230.00 350.00 1,435.00 - -
Aggregate 40 mm 529.20 - 529.20 0 - 0.67 353.44 - - 1.00 530.16 1.60 846.72
Aggregate 20 mm 617.40 - 617.40 0 - 0.24 148.18 0.76 470.63 0.36 222.26 - -
Aggregate 10 mm 352.80 - 352.80 0 - 0.20 70.56 0.51 179.29 0.30 105.84 - -
Sand 392.23 - 392.23 1.6 627.57 0.42 164.74 0.72 283.06 0.63 247.11 - -
Admixture 36.00 - 36.00 0 - 1.33 47.74 1.50 53.82 2.00 72.00 - -
Water 0.10 - 0.10 175.00 17.50 154.00 15.40 164.00 16.40 200.00 20.00 45.00 4.50
Murrum 176.40 176.40 0.30 52.92
Batching plant + Transit
- - - - - - - - - - - - -
mixer + Concrete pump
Labour for placing 600.00 - 600.00 0.20 120.00 1.00 600.00 1.00 600.00 0.60 360.00 0.60 360.00
Basic cost per cum. 1,995.07 2,261.05 2,833.19 2,992.36 1,264.14
Say Basic cost per cum. 1,995.00 2,261.00 2,833.00 2,992.00 1,264.00

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

Sl. No. Description Unit Amount

I Land Development
Excavation & Filling Rs. 238,213
Murrum Filling Rs. 2,107,069
WBM Filling Rs. 1,412,082
Drain Rs. 752,171
Total Rs. 4,509,536

II Quarters (6 Nos, 48 Persons) Rs. 2,381,719

III Shed renovation (Sheet replacement) Rs. 357,391

IV Gantry Shed (3 Ton pay load) Rs. 672,511

V Compound Wall Rs. 460,305

Total Amount 8,381,462

Central Workshop

Remarks
 Abstract of Estimate for Land Developing of Waregaon Central Workshop

Sl. No. Description Unit Qty Rate Amount Remarks

1 Excavation Cum 2507.503 70.00 175,525
2 Filling for land development Cum 2507.503 25.00 62,688
3 Murrum Filling Cum 7880.724 196.70 1,550,138
4 Royalty for murrum Cum 3940.362 141.34 556,931
5 WBM Filling Cum 1074.644 1,314.00 1,412,082
6 Reinforcement for Drain Concrete MT 3.700 42,750.00 158,155
8 Formwork for Drain Concrete Sqm 1218.900 150.00 182,835
10 M-20 for Drain Concrete Cum 141.608 2,833.00 401,174
11 Royalty for Metal & Sand (Drain) Cum 70.804 141.34 10,007

Total Amount 4,509,536

Amount of Road Concrete

1 Reinforcement for Road Concrete MT 9.183 42,750.00 392,577
2 Formwork for Road Concrete Sqm 88.228 150.00 13,234
3 M-30 for Road Concrete Cum 671.712 2,992.00 2,009,762
4 Royalty for Metal & Sand (Road) Cum 335.856 141.34 47,470
Total Amount 2,463,044
 Quantity of Land Developing of Waregaon Central Workshop

Sl. No. Description Nos. Length Width Depth

1 Excavation
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 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 Reinforcement Steel for drain

Main Bar 10 mm dia - 250 C/C 1912 1.950 3728.400 0.620
Distribution 6 mm dia - 200 c/c 10 478.000 4780.000 0.220
Lap @ 10%
Total Kgs.
Total MT
 4 Formwork for drain
Side outer 1 478 ---- 0.800
Side outer 1 478 ---- 0.700
Side Inner 2 478 ---- 0.525

5 Drain concrete 2 478.000 0.700 0.150

1 478.000 0.100 0.075
1 478.000 0.450 0.175

Road concrete may be done later

Qty of Road Concrete
1 Reinforcement for Road concrete
Area A
Main Bar 247 5.950 1469.650 0.390
Distribution 20 73.950 1479.000 0.390
Area H
Main Bar 48 13.150 631.200 0.390
Distribution 44 14.350 631.400 0.390
Area B
Main Bar 232 5.950 1380.400 0.390
Distribution 20 69.550 1391.000 0.390
Area C
Main Bar 187 22.450 4198.150 0.390
Distribution 75 55.950 4196.250 0.390
Area D
Main Bar 48 8.350 400.800 0.390
Distribution 28 14.350 401.800 0.390
Area E
Main Bar 73 23.950 1748.350 0.390
Distribution 80 21.950 1756.000 0.390
Area F
Main Bar 147 8.350 1227.450 0.390
Distribution 28 43.950 1230.600 0.390
Area G
Main Bar 52 13.550 704.600 0.390
Distribution 45 15.550 699.750 0.390
Total Kgs.
Total MT

2 Formwork for Concrete in road

Area A 1 74.000 ---- 0.200
 1 74.000 ---- 0.100
1 6.000 ---- 0.200
Area H 1 15.000 ---- 0.200
Area B 2 32.000 ---- 0.100
1 6.000 ---- 0.200
Area C 1 22.500 ---- 0.200
1 56.000 ---- 0.200
1 20.000 ---- 0.200
Area D 1 18.000 ---- 0.200
1 14.400 ---- 0.200
1 10.000 ---- 0.200
Area E 1 22.000 ---- 0.200
1 24.000 ---- 0.200
Area F 1 20.000 ---- 0.200
Area G 1 14.000 ---- 0.200
2 25.120 ---- 0.200

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

Builtup area of each quarter

Rate per Sq. f for Builtup area quarter
rkshop

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

Sl. No. Description Nos. Length Width Depth

1 Pile
Pile 11 3.14*0.150*0.150 3.000
Under Rim 11 3.14*0.500 (0.750+0.150)/2*0.300

2 Pile Cap 11 0.4 0.4 0.300

3 Excavation for Plinth Beam

Long Wall 3 8.500 0.500 0.300
Short Wall 6 2.730 0.500 0.300
Wall for W/C 3 1.230 0.500 0.300
1 4.960 0.500 0.300

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

Lintel Beam Long (I/O) 6 8.230 ---- 0.150

Lintel Beam Short (I/O) 4 6.690 ---- 0.150
2 6.000 ---- 0.150
Lintel Beam for W/C (I/O) 6 1.500 ---- 0.150
Lintel Beam for W/C (Outer) 1 4.690 ---- 0.150
Lintel Beam for W/C (Inner) 2 2.000 ---- 0.150

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

8 Form work for Slab

For Slab Bottom 4 4.000 3.000 ----
For Slab Projection 2 8.230 0.150 ----
2 6.990 0.150 ----
End Face of Slab 2 14.920 0.150 ----

9 Slab 1 8.530 6.990 0.120

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

Plinth Beam for Room

Ring 6 mm dia 200 c/c 126 0.960 120.960 0.220
Bottom Dist. Bar 10 mm dia 200 c/c 6 8.560 51.360 0.620
 Cranked Bar 10 mm dia 200 c/c 6 9.057 54.342 0.620
Top Dist. Bar 10 mm dia 200 c/c 6 8.710 52.260 0.620

Ring 6 mm dia 200 c/c 102 0.860 87.720 0.220

Bottom Dist. Bar 10 mm dia 200 c/c 6 8.560 51.360 0.620
Cranked Bar 10 mm dia 200 c/c 6 9.057 54.342 0.620
Top Dist. Bar 10 mm dia 200 c/c 6 8.710 52.260 0.620

Plinth for W/C

Ring 6 mm dia 200 c/c 27 0.940 25.380 0.220
21 1.040 21.840 0.220
Dist. Bar 10 mm dia 200 c/c 12 2.560 30.720 0.620
6 3.900 23.400 0.620

Lintel Beam for Room

Ring 6 mm dia 200 c/c 126 0.560 70.560 0.220
Dist. Bar 10 mm dia 200 c/c 12 8.130 97.560 0.620
Lintel for W/C
Ring 6 mm dia 200 c/c 27 0.560 15.120 0.220
21 0.560 11.760 0.220
Dist. Bar 10 mm dia 200 c/c 12 1.400 16.800 0.620
4 3.900 15.600 0.620
Chajja Projection
Main Bar 8 mm dia 200 c/c 42 1.010 42.420 0.390
Dist Bar 6 mm dia 150 c/c 24 1.200 28.800 0.220

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

12 Grill for Windows 6 0.900 ---- 1.200

Grill for Ventilator 4 0.500 ---- 0.300

13 Window 6 0.900 ---- 1.200

14 Plastering
Inner Wall 4 14.000 ---- 3.000
 Slab Bottom - Inner 4 4.000 ---- 3.000

Outer Wall 1 29.840 ---- 3.670

Outer Long Wall of W/C 1 8.150 ---- 3.000

15 Internal Painting (Same as inner plastering)

16 External Painting (Same as outer plastering)

17 Floor PCC 4 4.000 3.000 0.075

18 Floor Tiles / I P S 4 4.000 3.000 ----

19 Excavation for Septic Tank 1 8.5 3 2

20 Concrete M-20 for Septic Tank

Raft 1 8.300 2.800 0.150
Beam 1 2.500 0.230 0.200
Top Slab 1 8.000 2.500 0.100

21 Septic Tank (Brick Masonry)

Long Wall 2 8.000 0.230 1.600
Short Wall 2 2.040 0.230 1.600
Middle Wall 1 2.040 0.230 1.100
Middle Wall 1 2.040 0.230 1.400

22 Plastering for Septic Tank

Long Wall -Inner Side 2 7.540 ---- 1.600
Short Wall -Inner Side 2 2.040 ---- 1.600
Middle Wall -Both Side 2 2.040 ---- 1.100
Middle Wall -Both Side 2 2.040 ---- 1.400

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

0.528 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

7.155 Cum / 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

4.00 Nos. / Quarter

2.00 Nos. / Quarter

6.480 Sqm / Quarter

0.600 Sqm / Quarter
7.080

6.480 Sqm / Quarter

168.000
 48.000
216.000 Sqm / Quarter

109.513
24.450
133.963 Sqm / Quarter

216.000 Sqm / Quarter

133.963 Sqm / Quarter

3.600 Cum / Quarter

48.000 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.

2.00 Nos. Per Quarter

200.000 Rmt.
 Quantity of Shed Renovation in Waregaon Central Workshop

Sl. No. Description Nos. Length Width Depth Qty Unit

Profile Sheet
1 Removal of old sheets 2 50.000 8.200 1.054 864.280 Sqm
2 Placing of new sheets 2 50.000 8.200 1.054 864.280 Sqm

Sl. No. Description Unit Qty Rate Amount

1 Removal of sheets Sqm 864.280 20.00 17,286
2 Removal of ridges Rmt 50.000 10.00 500
3 Replacement of sheets Sqm 864.280 375.00 324,105
4 Replacing of ridges Rmt 50.000 310.00 15,500
Total amount for Shed Sheeting 357,391
 Abstract of Estimate for Gantry (3 Ton) in Waregaon Central Workshop

Sl. No. Description Unit Qty Rate Amount Remarks

1 Pile Concrete Cum 16.318 2,833.00 46,228
2 Labour charge for Pile Rft. 72.000 50.00 3,600
3 Labour charge for Rimmer Nos. 24.000 200.00 4,800
4 Excavation for Plinth Beam Cum 15.975 100.00 1,598
5 Formwork for Plinth Beam Sqm 37.600 250.00 9,400
6 M-20 for Plinth Beam Cum 4.700 2,833.00 13,315
7 Form work for Column Sqm 81.043 250.00 20,261
8 Reinforcement MT 2.515 42,750.00 107,504
9 M-20 for Column Cum 10.320 2,833.00 29,237
10 Royalty for Metal & Sand Cum 15.669 141.34 2,215
11 Flooring PCC Cum 10.395 8,000.00 83,160
12 Structural Steel MT 5.164 60,000.00 309,845
13 Profile Sheet Sqm 102.000 375.00 38,250
14 Ridge for Profile sheet Rmt 10.000 310.00 3,100

15 Gantry (3 Ton payload) No. 1.000 650,000.00 650,000 1 No. availble in

Bhandewadi Site

Total Amount 672,511

6 98

6 28

6 62
 Quantity of Construction of Gantry (3 Ton) in Waregaon Central Workshop

Sl. No. Description Nos. Length Width Depth Qty Unit

1 Pile
Pile 24 3.14*0.150*0.150 3.000 5.087
Under Rim 24 3.14*0.500 (0.750+0.150)/2*0.300 5.087
10.174 Cum

2 Pile Cap 6 1.600 1.600 0.400 6.144 Cum

3 Excavation for Plinth Beam

Long Wall 2 9.900 0.750 0.500 7.425
Short Wall 3 7.600 0.750 0.500 8.550
15.975 Cum

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

5 Concrete for Plinth Beam

Long Wall 2 8.900 0.250 0.500 2.225
Short Wall 3 6.600 0.250 0.500 2.475
4.700 Cum

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

8 Industrial Flooring 1 9.000 7.700 0.150 10.395 Cum

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

Truss 3 ---- ---- 800.000 2400.000 Kgs

Purlin (ISMC 100) 20 4.300 86.000 9.560 822.160 Kgs
Tie Runner (ISA 65x65x6) 4 4.3 17.200 5.8 99.760 Kgs
Wind Tie 4 5.5 22.000 6.8 149.600 Kgs
5164.084 Kgs
5.164 MT

11 Placing of Sheets 2 10.000 5.100 ---- 102.000 Sqm

12 Ridge 1 10.000 ---- ---- 10.000 Rmt

 0.3 0.09
0.15 0.0225
0.1125
0.33541
1.414
3.850 7.700
4.446
1.732

4.100
2.025
6.075
3.037
 Cement requirement for Waregaon Workshop rehabilitation project

Cement / Cum Total Cement

Sl. No. Description Qty (Bags) (Bags)
I For Land Development
1 Drain Concrete 141.61 6.00 850
850

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

III For Gantry Shed

1 Pile 16.318 6.00 98
2 Plinth 4.700 6.00 28
3 Column 10.320 6.00 62
Total cement requirement for Gantry Shed 188

Total Requirement of Cement 2643

 Quantity of Construction of Compound Wall in Waregaon Central Workshop

Description Unit NO Length Breadth Height Qty

Excavation Cum 1 60 0.500 0.500 15.000
Piles Rft 30 10.000 300.000
Reamer No 30 30.000

Brick Work Cum 1 163.28 0.230 1.000 37.554

Cum 1 60 0.230 2.100 28.980
Cum 1 30 0.230 0.500 3.450
69.984

Pile Concrete M20 Cum 12.717

Copping M20 Cum 1 253 0.230 0.100 5.819
Plinth beam M20 Cum 1 60 0.250 0.350 5.250

Plastering Sqm 2 163.28 1.000 1.000 326.560

Sqm 2 60 1.000 2.100 252.000
Sqm 2 30 1.000 0.500 30.000
608.560

Fencing Rmt 253.000

Reinforcement 10 Dia Kg 6 70 1.000 0.600 252.000

Reinforcement 10 Dia Kg 180 1 3.600 0.600 388.800
Ring 8 Dia Kg 450 0.9 1.000 0.400 162.000
Ring 8 Dia Kg 300 1.2 1.000 0.400 144.000
946.800

Formwork Sqm 2 60 1.000 0.350 42.000

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

Total Amount 4,424,873 2,502,127 384,391 724,712 322,200 8,358,303