Cost Summary

Direct Cost 3,154,069.62

Indirect Cost 1,413,023.19
Risk Factor 10% 456,709.28
Profit Margin 12% 548,051.14
Total Project Value 5,571,853.22

Cost Summary

Direct Cost Indirect Cost

Risk Factor 10% Profit Margin 12%
 SUMMARY SHEET
S.no Description Qty Uom
1 PCC 10.865 Cum
2 RCC 69.085 Cum
3 Plum Concrete 12.045 Cum
4 Shuttering 406.801 Sqm
5 Steel 6.388 Ton
 SEPTIC TANK AREA QUANTITIES
S.NO DESCRIPTION UOM NOS LENGTH BREADTH DEPTH QUANTITY
1 Excavation Cum 1 8.4 20.15 3.5 592.41
2 PCC Cum 1 6 6.95 0.1 4.17
3 Base slab Cum 1 5.8 6.75 0.3 11.745
4 Plum Concrete Cum 1 3.65 6 0.55 12.045
5 Walls
i Treated water tank Short wall Cum 1 5.2 0.25 2.5 3.25
ii Intermidiate wall & Collection tank Short wall Cum 1 5.2 0.25 3.05 3.965
iii Long wall Cum 1 5.2 0.25 3.05 3.965
iv Bar screen chamber Long wall Cum 1 1.65 0.15 0.8 0.198
v Bar screen chamber Short wall Cum 1 0.6 0.15 0.8 0.072
6 RCC Beam
i B1 Cum 1 2.4 0.23 0.45 0.2484
ii B2 Cum 1 0.6 0.23 0.45 0.0621
7 RCC Slab Cum 1 15.57 0.2 3.114

8 12mm thick Plastering in 1:4 Sqm 1 22.5 16.35 0.012 4.4145

1 Bottom RCC shuttering Sqm 1 5.8 6.75 0.3 7.53
2 Plum Concrete shuttering Sqm 1 3.65 6 0.55 10.615
3 Walls Shuttering
i Treated water tank Short wall Sqm 2 5.2 0.25 2.5 27.25
ii Intermidiate wall & Collection tank Short wall Sqm 2 5.2 0.25 3.05 33.245
iii Long wall Sqm 2 5.2 0.25 3.05 33.245
iv Bar screen chamber Long wall Sqm 2 1.65 0.15 0.8 2.88
v Bar screen chamber Short wall Sqm 2 0.75 0.6 0.8 2.16
4 RCC Beam Shuttering
i B1 Sqm 1 2.4 0.23 0.45 2.367
ii B2 Sqm 1 0.6 0.23 0.45 0.747
5 RCC Slab Shuttering Sqm 1 15.57 0.2 15.57

STP AREA QUANTITIES

S.NO DESCRIPTION UOM NOS LENGTH BREADTH DEPTH QUANTITY
1 Excavation Cum 1 16.37 8.55 4.7 657.828
2 Earth Filling Cum 1 13.97 6.15 0.7 60.141
3 Boundary CRS Long Wall PCC Cum 2 18.37 0.65 0.1 1.194
4 Boundary CRS Short Wall PCC Cum 3 8.45 0.65 0.1 0.549
5 CRS Long Wall PCC Cum 2 11.47 0.8 0.1 0.918
6 CRS Short Wall PCC Cum 2 5.15 0.8 0.1 0.412
7 Boundary CRS Long Wall Masonry Cum 2 18.17 0.45 0.45 3.679
8 Boundary CRS Short Wall Masonry Cum 2 8.25 0.45 0.45 1.671
9 CRS Long Wall Masonry Cum 2 11.27 0.45 1.2 6.086
10 CRS Short Wall Masonry Cum 3 4.95 0.45 1.2 2.673
11 RCC Boundary Bottom Slab Cum 1 55.635 0.3 16.691
12 RCC Inner Bottom Slab Cum 1 85.9155 0.3 25.775
Shuttering
13 Boundary area footing long side shuttering Sqm 2 15.47 0.45 0.45 6.26535
14 Inner area footing long side shuttering Sqm 2 13.97 0.6 1.2 20.1168
15 Boundary area footing short side shuttering Sqm 2 9.15 0.45 0.45 3.70575
16 Inner area footing short side shuttering Sqm 3 6.15 0.45 1.2 6.642
17 RCC Boundary Bottom Slab Sqm 1 267.461 0.3 80.2383
18 RCC Inner Bottom Slab Sqm 1 40.24 0.3 12.072
 TOTAL QUANTITY REMARKS
592.410
4.170
11.745
12.045 7.227

3.250
3.965
3.965
0.198
0.072

0.248
0.062
3.114
26.620
4.415
7.530
10.615

54.500
66.490
66.490
5.760
4.320

2.367
0.747
15.570
234.389

TOTAL QUANTITY REMARKS

657.828
60.141
2.388
1.648
1.835
0.824
7.359
3.341
12.172
8.019
16.691
25.775

12.5307
40.2336
7.4115
19.926
80.2383
12.072
172.4121
S.NO Description of bar Shape of the bar Dia Members Nos

1 Treated water tank Short wall

i Main bars 3.558 M 12mm 2 36
ii Distribution bars 5.808 M 10mm 2 16
2 Collection tank & Intermediate short wall
i Main bars 4.308 M 12mm 4 36
ii Distribution bars 5.8 M 10mm 4 19
3 Long walls
i Main bars 4.308 M 12mm 4 36
ii Distribution bars 6.75 M 10mm 4 19
4 Bar screen chamber
i Long wall main bars 2.35 M 12mm 2 8
ii Long wall distribution bars 2.85 M 10mm 2 11
iii Short wall main bars 2.35 M 12mm 2 8
iv Short wall distribution bars 1.95 M 10mm 2 5
v Bottom slab main bars 1.83 M 10mm 2 6
vi Bottom slab distribution bars 1.516 M 12mm 2 11
5 RCC Beams
i B1 Main bars 4M 16mm 1 7

0.23X 0.45

ii B1 Stirrups 8mm 1 17
iii B2 Main bars 2.2 M 16mm 1 6

0.23X 0.45

iv B2 Stirrups 8mm 1 8
6 Treated water tank bottom slab
i Bottom mat main bars 5.68 M 12mm 1 40
ii Bottom mat distribution bars 7M 12mm 1 27
iii Top mat main bars 5.68 M 10mm 1 30
iv Top mat distribution bars 7M 10mm 1 20
7 Collection tank bottom slab
i Bottom mat main bars 4.83 M 12mm 1 36
ii Bottom mat distribution bars 7.216 M 12mm 1 25
iii Top mat main bars 4.83 M 10mm 1 27
iv Top mat distribution bars 7.216 M 10mm 1 19
8 RCC Slab
i Main bars 7.15 M 10mm 2 43
ii Distribution bars 6.2 M 10mm 2 55
9 Boundary Bottom Slab
i Main bars 10.55 M 10mm 3 9
ii Distribution bars 2.09 M 10mm 3 47
10 Inner Bottom Slab
i Main bars 7.25 M 10mm 2 74
ii Distribution bars 15.07 M 10mm 2 32
Total Length
Unit Wt of steel
Weight Of Steel
Add on 4%
Wastage 7%

Total Weight Of Steel in Kgs

Length in
TOTAL LENGTH Remarks
m
8mm 10mm 12mm 16mm 20mm 25mm

3.558 256.176
5.808 185.856

4.308 620.352
5.79 440.04

4.308 620.352
6.74 512.24

2.35 37.6
2.85 62.7
2.35 37.6
1.95 19.5
1.83 21.96
1.516 33.352

4 28

2.764 46.988
2.2 13.2

2.764 22.112

5.68 227.2
7 189
5.68 170.4
7 140

4.83 173.88
7.216 180.4
4.83 130.41
7.216 137.104

7.15 614.9
6.2 682

10.55 284.85
2.09 294.69
 7.25 1073
15.07 964.48
Length 69.100 5734.130 2375.912 41.200 0.000 0.000
t of steel 0.395 0.617 0.888 1.580 2.470 3.858
t Of Steel 27.295 3537.958 2109.810 65.096 0.000 0.000
on 4% 1.092 141.518 84.392 2.604 0.000 0.000
age 7% 1.987 257.563 153.594 4.739 0.000 0.000
30.373 3937.040 2347.796 72.439 0.000 0.000
Of Steel in Kgs
6387.648
 Excavation Cost Analysis
S.NO DESCRIPTION UOM QTY RATE AMOUNT
1 Excavation Cum 345 600.00 207,000.00
Material Cost Analysis
S.NO DESCRIPTION UOM QTY RATE AMOUNT
1 Steel Tonne 6.39 60,000.00 383,258.91
2 Shuttering M2 410.00 175.00 71,750.00
3 RMC M3 70.00 5,500.00 385,000.00
4 Rubble Stone M3 20.82 3,700.00 77,036.45
5 GSB/Soil M3 31.35 300.00 9,406.23
6 Man hole cover & frame Nos 2.00 800 1,600.00
7 Vent pipes Nos 2.00 350 700.00
8 Inlet & outlet pipes Nos 2.00 160 320.00
9 Rungs Nos 2.00 200 400.00
929,471.59
Labour Cost Analysis
S.NO DESCRIPTION UOM QTY RATE AMOUNT
1 Staff Salaries Months 3 50,000.00 150,000.00
2 Mason Mandays 90 700.00 63,000.00
3 Mason helper Mandays 168 600.00 100,800.00
4 Carpenter Mandays 196.8 800.00 157,440.00
5 Carpenter helper Mandays 393.6 720 283,392.00
6 Fitter Mandays 78 900 70,200.00
7 Fitter helper Mandays 156 850 132,600.00
8 Unskilled/ Parfi Mandays 239.20 650 155,480.00
9 Plastering labour Per Sqm 10.00 1600 16,000.00
10 Rubble masonry labour Per Cum 40.00 2200 88,000.00
11 Dewatering Installation & labour Mandays 35.00 650 22,750.00
1,239,662.00
Equipment Cost Analysis
S.NO DESCRIPTION UOM QTY Hire period RATE
1 JCB Nos 1 1.00 150,000.00
2 Compactor Nos 1 2.00 80,000.00
3 Dewatering pump Nos 1 2.00 65,000.00
 Remarks

76.2
Remarks
Incl Transportation
Incl Transportation
Incl Transportation

Remarks

AMOUNT
150,000.00
160,000.00
130,000.00
440,000.00
 Cement mortar finish
Volume Of
S.NO DESCRIPTION NOS LENGTH BREADTH
Mortar
1 Treated water tank Short wall 1 5.2 2.5 0.204
2 Intermidiate wall & Collection tank Short wall 1 5.2 3.05 0.238
3 Long wall 1 5.2 3.05 0.238
4 Bar screen chamber Long wall 1 1.65 0.8 0.064
5 Bar screen chamber Short wall 1 0.75 0.8 0.055
6 For floor base 1 4.5 6.15 0.380

Rubble Masonry
S.NO DESCRIPTION NOS LENGTH BREADTH Thickness

1 Boundary CRS Long Wall Masonry 2 18.17 0.45 0.45

2 Boundary CRS Short Wall Masonry 2 8.25 0.45 0.45
3 CRS Long Wall Masonry 2 13.97 1.2 0.45
4 CRS Short Wall Masonry 3 4.95 1.2 0.45
 Amount of Quantity of
REMARKS
Cement Require Sand Require
73.000 317.000
86.000 370.000
86.000 370.000
23.000 99.000
20.000 86.000
136.000 590.000
8.480 1.832
Bags Tons

Volume of rubble Sand Qty in Cement

stone Cum bags Qty
4.60 2.523 12.111 7.35885
2.09 1.146 5.499 3.34125
9.43 5.173 24.830 15.0876
3.34 2.749 13.197 8.019
11.591 55.636
Cum Bags