COST OF STONE MASONARY

Description Add. Desc. Unit No. L B H Qty.

Shamshan Area Boundary Wall Sand Filling cum 1 284.196 0.75 0.075 15.98603
PCC cum 1 284.196 0.6 0.075 12.78882

Footing cum 1 284.196 0.46 1 130.7302

Above Footing cum 1 284.196 0.345 2.4 235.3143
Total 366.0444

Volume of Stone Masonary in cft 12926.860

Rate of Stone Masonary 47.000
Amount of Cement Bag per cum of
Stone Masonary 1.200
Cement Bags required 439.253
Rate of cement Bag 300.000

Cost of 439.253 Cement Bag 131776

Total Stone Cost 607562
Cost of PCC 36262
Cost of Sand Filling 19286
Total Cost of Boundary Wall 808601
 ESTIMATE OF CRICKET GROUND

S.No. Description Add. Desc. Sub Description

Foundation
1 Stone Masonary
Superstructure

2 Backfilling Remaining

Used
Cement
Required
3 Material
Stone Dust Used

Steel Used

Site to Site
Used
Site to Outside
4 Tractor
Required for Backfilling
For Plantation

Used
Required for Backfilling
5 JCB Dressing
For Cultivtation of School Play Area
For Plantation

Used
M15
6 PCC Required
M25 Used

Miyawaki plantation Facility area/ along boundry wall

Maintainance for 6 months
Grass Cricket Pitch Done
Facility area Boundary Remaining
7 Plantation School Play Area Remaining

Used
Labour Charge for Maintainance
Required for 6 month maintainance

8 Wire Concertina Wire

Pole for concertina wire
 Excavation
PCC 15
Amit Building Materials
Devendra
Feb Govind Paswan
Poonam Devi
Suman Enterprises
9 PRW Bill Released
Devendra
Mar Govind Paswan
Poonam Devi

May Poonam Devi

Total Cost

Excavation
CRICKET GROUND

Unit No. L B H Qty. Rate Amount

Cft 35.3 186.4 0.60 0.60 2369.8 47 111379

Cft 35.3 179.4 0.46 2.60 7577.2 47 356129

Cum 1.0 64.0 44.0 0.6 1689.6 60 101436

Bags 30.0 310 9300

Bags 202.0 310 62620

Cft 2664.0 38.9 103496

Tons 0.1 77110 7711

Trip 11.0 75 825

Trip 34.0 185 6290
Trip 700.0 75 52500
Trip 80.0 185 14800

Hrs 12.0 700 8400

Hrs 70.0 700 49000
Hrs 8.0 700 5600
Hrs 4.0 700 2800
Hrs 10.0 700 7000

Cum 19.0 4392 83447

Cum 7.0 4392 30744
Cum 6.0 5100 30600

Sqm 1.0 430.0 2.0 860.0 585.0 503100

180000
Sqm 278.5 285.5 79511.8 3.25 258413
Sqm 393.7 30.0 11811.0 3.25 38386
Sqm 262.5 91.9 24111.1 3.25 78361

60.0 350 21000

180.0 350 63000

RM 120.0 118.0 14160

No 55.0 118.0 6490
CUM 55.0 0.3 0.3 0.6 3.0 11.0 33
CUM 55.0 0.3 0.3 0.4 2.0 4392.0 8696
6608
531
1952
156043
14799

531
1536
43682

111530

2552927

186.4 1 1 186.4
9947.0

49.296
17.276
13.6275
Sl. No. Items Units Qty. Rate Amount

1 Stone Masonary Cft 9947 47 467507

2 Excavation Cum 189 77.5 14684
3 Back Filling Cum 1690 60.0 101444
4 Cement Bags 232 310 71920
5 Dust Cft 2664 38.85 103496
6 Steel Tons 0.1 77110 7711
7 M 15 Cum 28 4392 122887
8 M 25 Cum 6 30600 183599
9 Plantation Rs 683100
10 Grass Rs 459160
11 Concentina Wire Rs 29379
12 Hut Construction in Facility Area Rs 495000
13 JCB Rs 72800
14 Tractor Rs 74415
15 Irrigtion Line Rs 50000
16 Drainage Cleaning Rs 50000
17 Fabrication For Cross Over Rs 120000
18 Mason Nos 20 500 10000
19 Beldar Nos 55 400 22000

Total 3139102
Add 10 % Overhead 313910
Total 3453012