Sr.

No Item

1 Site Delivery Inspection

Excavation

Concrete

2 Sub- Structure Foundation

Reinforcement

Brickwork

Brickwork

Masonary Works

Plaster

Painting
 Concrete

Reinforcement
3 Super Structure

Steel MS Works

MS Works

Wooden Works

Backfilling

Misc Roof

4 Land Scaping
 Constrcution of Animal Shelter - For 5 Animals With Concrete Column

Description Nos L (m) B(m)

Survey 1

Drawings - Arch. With 3D 1

Drawings - Structural 1

Walls & Footing 1 91.46 1.00

PCC (Footing) 16 1.30 1.30

PCC (Walls) 1 91.46 0.40

Column Footing © 16 1.00 1.00

Plinth Beam 1 61.00 0.23

Column Footing ® 16

Beams 2

Upto Plinth 1 91.46 0.23

4 Sides Walls (Outer Walls) 4 15.50

Deduction of Windows -8 1.22

Front & Back -4 1.83

Deduction of Gate -1 3.28

Area Of Walls

Partition Walls 6 6.10

Columns 36 4.50 0.23

in Walls

Columns 36

MS Frames Over Walls 6 7.70

MS Frames Front 8

Door - Gate 1 3.20

Windows 12 1.22

Eating Bowl 5

Cattle Area 1 21.00

Cement Sheets & MS Frame 1 17.00 17.00

Flooring (Indoor Pathway) 1 15.24

Electrical

Plumbing

Cow (Animal)Washing Area

Path Way (Border Of Gaushala) 1 67.07 1.52

1 36.59 3.05

Boundry .

Gate - Entry - 1 1 6.00

Gate - Entry - 2 1 4.00

Grassing 1

Plants 80

Total (Approx)
Animals With Concrete Column Structure

H(m) Area (sqm) Vol (cum) Weight (mt) Price (Unit) Amount

5,000 5,000

5,000 5,000

5,000 5,000

1.00 91.46 36,000

0.10 2.70 6,500 17,576

0.10 3.66 6,500 23,780

0.60 9.60 6,500 62,400

0.23 3.23 6,500 20,975

1.06 87,000 91,872

1.2 87,000 104,400

1.20 25.24 7,500 189,329

4.00 272.80

1.22 -13.09

1.22 -9.82

3.28 -11.83

238.06 900 214,256

1.22 49.08 900 44,170

1,050.41 180 189,073

1,050.41 18 18,907
 0.23 9.43 7,500 70,701

0.8 87,000 69,600

1.478 87,000 128,586

1.00 50.82 0.5 95,000 49,400

0.5 95,000 47,500

3.20 11.26 0.3 95,000 23,750

1.22 19.64 2,700 53,025

30,000

21.00 200.00 800 160,000

289.00 1,200 346,800

3.28 50.00 0.10 8,000 40,000

50,000

50,000

50,000

112.47 1,184 133,120

122.69 1,184 145,222

40,000

5.00 0.15 95,000 14,250

5.00 0.08 95,000 7,600

14,000.00 4 56,000

110 8,800

2,602,093.34
Remarks

30 Hrs JCB

6500 Includes Shuttring & Concrete

87000 Includes Loading Unloading & Binding

420
Sr.No Item

1 Site Delivery Inspection

Excavation

Concrete
2 Sub- Structure Foundation

Brickwork

Brickwork

Masonary Works

Plaster

Painting

Reinforcement

3 Super Structure
Steel
3 Super Structure MS Works
Steel

MS Works

Wooden Works

Backfilling

Misc Roof + MS Coulms

4 Land Scaping
 Constrcution of Animal Shelter - For 5 Animals With Concrete Column

Description Nos L (m) B(m)

Survey 1

Drawings - Arch. With 3D 1

Drawings - Structural 1

Walls & Footing 1 91.46 1.00

PCC (Footing) 16 1.30 1.30

PCC (Walls) 1 91.46 0.40

Column Footing © 16 0.60 0.60

Plinth Beam 1 61.00 0.23

Beams 1

Upto Plinth 1 91.46 0.23

4 Sides Walls (Outer Walls) 4 15.50

Deduction of Windows -8 1.22

Front & Back -4 1.83

Deduction of Gate -1 3.28

Area Of Walls

Partition Walls 6 6.10

in Walls
MS Frames Over Walls 6 7.70

MS Frames Front 8

Door - Gate 1 3.20

Windows 12 1.22

Eating Bowl 5

Cattle Area 1 21.00

Cement Sheets & MS Frame 1 17.00 17.00

Flooring (Indoor Pathway) 1 15.24

Electrical

Plumbing

Cow (Animal)Washing Area

Path Way (Border Of Gaushala) 1 67.07 1.52

1 36.59 3.05

Boundry .

Gate - Entry - 1 1 6.00

Gate - Entry - 2 1 4.00

Grassing 1

Plants 80

Total (Approx)
Animals With Concrete Column Structure

H(m) Area (sqm) Vol (cum) Weight (mt) Price (Unit) Amount

5,000 5,000

5,000 5,000

5,000 5,000

1.00 91.46 36,000

0.10 2.70 6,500 17,576

0.10 3.66 6,500 23,780

0.60 3.46 6,500 22,464

0.23 3.23 6,500 20,975

0.6 87,000 52,200

1.20 25.24 7,500 189,329

4.00 272.80

1.22 -13.09

1.22 -9.82

3.28 -11.83

238.06 900 214,256

1.22 49.08 900 44,170

1,050.41 180 189,073

1,050.41 18 18,907

0.8 87,000 69,600

 1.00 50.82 0.5 95,000 49,400

0.5 95,000 47,500

3.20 11.26 0.3 95,000 23,750

1.22 19.64 2,700 53,025

30,000

21.00 200.00 800 160,000

289.00 1,500 433,500

3.28 50.00 0.10 8,000 40,000

50,000

50,000

50,000

112.47 1,184 133,120

122.69 1,184 145,222

40,000

5.00 0.15 95,000 14,250

5.00 0.08 95,000 7,600

14,000.00 4 56,000

110 8,800

2,305,498.49
Remarks

30 Hrs JCB

6500 Includes Shuttring & Concrete

Sr.No Item

1 Site Delivery Inspection

Excavation

Concrete
2 Sub- Structure Foundation

Brickwork

Brickwork

Masonary Works

Plaster

Painting

3 Super Structure
 Reinforcement

3 Super Structure
Steel
MS Works

Wooden Works

Backfilling

Misc Roof + MS Coulms

4 Land Scaping
 Constrcution of Animal Shelter - For 5 Animals With Concrete Column

Description Nos L (m) B(m)

Survey 1

Drawings - Arch. With 3D 1

Drawings - Structural 1

Walls & Footing 1 97.56 1.00

PCC (Footing) - 1.30 1.30

PCC (Walls) 1 97.56 0.40

Column Footing © - 0.90 0.90

Plinth Beam 1 61.00 0.23

Beams 1

Upto Plinth 1 60.98 0.23

36.59 0.23

4 Sides Walls (Outer Walls) 4 15.24

Deduction of Windows -8 1.22

Front & Back -4 1.83

Deduction of Gate -2 3.28

Area Of Walls

Partition Walls 6 6.10

in Walls

MS Frames Over Walls 6 6.00

MS Frames Front 8

Door - Gate 1 3.20

Windows 12 1.22

Eating Bowl 5

Cattle Area 1 21.00 21.00

Cement Sheets & MS Frame 1 17.00 17.00

Flooring (Indoor Pathway) 1 15.24

Electrical

Plumbing

Cow (Animal)Washing Area

Path Way (Border Of Gaushala) - 67.07 1.52

- 36.59 3.05

Boundry .

Gate - Entry - 1 1 4.00

Gate - Entry - 2 1 4.00

Grassing 1

Plants 80

Total (Approx)
Animals With Concrete Column Structure

H(m) Area (sqm) Vol (cum) Weight (mt) Price (Unit) Amount

5,000 5,000

5,000

5,000 2,500

1.00 97.56 15,000

0.10 - 6,500 -

0.10 3.90 6,500 25,366

0.30 - 6,500 -

0.23 3.23 6,500 20,975

0.4 87,000 34,800

0.90 12.62 7,500 94,665

0.30 2.52 7,500 18,933

3.96 265.84

1.22 -13.09

1.22 -9.82

3.28 -18.93

224.00 900 201,601

0.90 36.22 900 32,598

- 180 -

- 18 -
 0.2 87,000 17,400

0.90 35.64 0.3 95,000 28,500

0.4 120,000 42,000

3.20 11.26 0.3 95,000 23,750

1.22 19.64 2,700 53,025

30,000

0.30 132.30 800 105,840

289.00 1,399 404,253

3.28 50.00 0.10 5,000 25,000

30,000

10,000

15,000

- 1,184 -

- 1,184 -

40,000

5.00 0.10 95,000 9,500

5.00 0.05 95,000 4,750

- 4 -

- - -

1,290,455.26
Remarks

30 Hrs JCB

Done By MS

Done By MS
 Constrcution of Animal Shelter - For 10 Animals With Concrete Column Structure

Sr.No Item Description Nos L (m) B(m) H(m) Area (sqm) Vol (cum) Weight (mt) Price (Unit) Amount Remarks

Survey 1 5,000 5,000

1 Site Delivery Inspection Drawings - Arch. With 3D 1 5,000

Drawings - Structural 1 5,000

Excavation Walls & Footing 1 103.66 1.00 1.00 103.66 8,000 6 Hours JCB

PCC (Footing) 24 1.00 1.00 0.10 2.40 3,800 9,120

PCC (Walls) 1 52.43 0.33 0.10 1.73 3,800 6,575

2 Sub- Structure Foundation Concrete Column Footing © 24 0.90 0.90 0.23 4.47 5,200 23,250

Colums 24 0.23 0.23 1.20 1.52 5,200 7,922

Reinforcement 0.35 70,000 24,500 16Nos - 16 Dia, 20Nos 10 Dia - Actual = 229 kgs

Brickwork Upto Plinth 1 60.98 0.23 1.20 12.29 4,200 51,600

4 Sides Walls (Outer Walls) 4 16.77 3.58 264.31

Deduction of Windows -10 1.28 1.28 -18.04

Back Window -1 2.50 1.59 -4.36

Masonary Works Brickwork Front & Back -4 1.89 1.28 -10.65

Deduction of Gate -1 3.40 3.96 -13.46

Area Of Walls 207.80 1,000 207,795

Partition Walls 8 6.10 0.90 48.29 - -

Reinforcement in Walls 0.2 70,000 10,500

MS Frames Partition 8 6.00 0.90 47.52 0.6 90,000 54,000

3 Super Structure Steel
MS Works MS Frames Front 8 0.6 90,000 54,000

Door - Gate 1 3.20 3.20 11.26 0.2 90,000 13,500

Parnala 25,000

Z windows Windows 15 1.22 1.22 24.55 78,000

Roof + MS Coulms MS frame 2.9 90,000 256,500 2874

MS Sheet + Poly Carbonate 4,001.00 42 168,042 .4mm thickness sheet

Misc
Painting 20,000

Fiber Sheet 250.00 80 20,000

Pathway 1,600.00 20 32,000

Total (Approx) 1,075,305

Sr.No Amount (Bal.) MS Difference Item Date

1 1,250,000

2 24,630 MS

3 1,225,370

4 1,220,370 5,000 Survey 10/Dec/22

5 1,217,770 2,600 Manpower 10/Dec/22

6 1,046,470 171,300 MS (2335Kgs) 3/Dec/22

7 946,470 100,000 Payment 11/Dec/22

8 929,023 17,447 MS 13/Dec/22

9 829,023 100,000 Payment 17/Dec/22

10 774,023 55,000

11 724,023 50,000 22/Jan/23

12 578,023 146,000 7/Feb/23

13 478,023 100,000 7/Feb/23

14 378,023 100,000 21/Feb/23

15 290,673 87,350

16 240,673 50,000 20/Apr/23

17 215,673 25,000

18 140,673 75,000 Cash

19 115,673 25,000 Cash

20 65,673 50,000 Cash

21 -15,327 81,000 Online (Nitesh)

22 -35,327 20,000 Online (Radha)

-85,327 50,000
-135,327 50,000

-160,327 25,000

-170,327 10,000
 Description

2235 44

Difference (2335+239) 44kgs

3,500 21,100

Surveying Shoaib

Labour (4) Masaon (2)

MS sesctions

Hindustan Steel - PV - SSKA101

Plates (239Kg)

Hindustan Steel - PV - SSKA102

Hindustan Steel - PV - SSKA103

Hindustan Steel - PV - SSKA104

Sheeting

Hindustan Steel - PV -

Hindustan Steel - PV -

Hindustan Steel - PV -
300
 1
Cft / Bag
1 5 10 16
0 0 1
35 2 11 22
2 11 22
360 52 54
651 574 1,192 2,417

1
Cft / Bag
2 5 9 10
0 0 1
35 5 16 33
4 16 33
360 65 54
1,605 1,061 1,762 4,428

Actual 15.58 Dry Mix

1 3 6 10
1.56 4.68 9.35
Density 1,440
Kgs 2,244 165 330
44.9 165 330
 360 56 54
16,158 9,248 17,835 43,241

Actual 2 Dry Mix

1 4 8 13
0 0 1
Density 1,440 1,620 1,550
Kgs 171 768 1,469
Cft 3 22 42
360 65 54
1,228 1,413 2,246 4,887

Actual 17 Dry Mix

1 2 4 7
2 5 10
Density 1,440 1,620 1,550
Kgs 3,485 7,841 15,004
Cft 70 222 425
360 65 54
25,091 14,430 22,939 62,459
1 0

1 0

Dia Weight
8 0.395
10 0.617
12 0.889
16 1.580
20 2.469
25 3.858
32 6.321
Length
6.1
6.1 20 75
6.1
6.1 16 154
6.1
6.1
6.1
 Estimation sheet for Constrcution of Animal Shelter - For 30 Animals With Concrete Column& Brick Wall Structure

Sr.No Item Description Nos L (m) B(m) H(m) Area (sqm) Vol (cum) Weight (mt) Price (Unit) Amount (INR)

Survey 1 5,000 5,000

1 Site Delivery Inspection Drawings - Arch. With 3D 1 5,000 -

Drawings - Structural 1 5,000 5,000

Excavation Walls & Footing 1 103.66 1.00 1.00 103.66 8,000

PCC (Footing) 24 1.00 1.00 0.10 2.40 3,800 9,120

PCC (Walls) 1 52.43 0.33 0.10 1.73 3,800 6,575

2 Sub- Structure Foundation Concrete Column Footing © 24 0.90 0.90 0.23 4.47 5,200 23,250

Colums 24 0.23 0.23 1.20 1.52 5,200 7,922

Reinforcement 0.35 75,000 26,250

Brickwork Upto Plinth 1 60.98 0.23 1.20 12.29 5,500 67,572

4 Sides Walls (Outer Walls) 4 16.77 3.58 264.31

Deduction of Windows -10 0.98 0.98 -10.47

Back Window -1 2.50 1.59 -4.36

Masonary Works Brickwork Front & Back -4 1.59 0.98 -6.81

Deduction of Gate -1 3.40 3.96 -13.46

Area Of Walls 219.21 1,000 219,206

Partition Walls 8 6.10 0.90 48.29 - -

Reinforcement in Walls 0.2 75,000 11,250

MS Frames Partition 8 6.00 0.90 47.52 0.6 100,000 60,000

3 Super Structure Steel
MS Works MS Frames Front 8 0.6 100,000 60,000

Door - Gate 1 3.20 3.20 11.26 0.2 100,000 15,000

Z windows Windows 15 1.22 1.22 24.55

Roof + MS Coulms MS frame 2.6 100,000 260,000

MS Sheet + Poly Carbonate 3,949.00 60 236,940

Misc Parnala 25,000

Painting (MS Frames) 20,000

Fiber Sheet 250.00 80 20,000

Pathway 1,600.00 40 64,000

Contactors Profit 100,000

Total (Approx) 1,250,085