#REF! Box Culvert245035 EX 0 2x3x3 26.0 26.0 6.0 3.00 0.

40
#REF! Box Culvert227260 Ex 0 1.5x1.5 26.0 26.0 1.5 1.50 0.20
#REF! Box Culvert NEW 0 3x2.5 26.0 26.0 3.0 2.50 0.25
#REF! Box Culvert NEW 0 3x2.5 26.0 26.0 3.0 2.50 0.25
#REF! Box Culvert NEW 0 3x2.5 26.0 26.0 3.0 2.50 0.25
#REF! Box Culvert NEW 0 3x2.5 26.0 26.0 3.0 2.50 0.25
#REF! Box Culvert NEW 0 3x2.5 26.0 26.0 3.0 2.50 0.25
#REF! Box Culvert NEW 0 3x2.5 26.0 26.0 3.0 2.50 0.25

1 223880 EXPipe Culvert 2x1.2 0 80

2 233440 EXPipe Culvert 1x1.2 0 40
3 243418 EXPipe Culvert 1x1.2 0 40
4 NEW Pipe Culvert 1x1.2 0 40
5 NEW Pipe Culvert 1x1.2 0 40
6 NEW Pipe Culvert 1x1.2 0 40
7 NEW Pipe Culvert 1x1.2 0 40
 0.45 0.45 0.2 28.0 M15 79.6 1.2 62.4 79.6
0.20 0.20 0.2 8.7 M15 9.9 1.2 15.6 9.9
0.25 0.25 0.2 15.0 M15 22.8 1.2 32.5 22.8
0.25 0.25 0.2 15.0 M15 22.8 1.2 32.5 22.8
0.25 0.25 0.2 15.0 M15 22.8 1.2 32.5 22.8
0.25 0.25 0.2 15.0 M15 22.8 1.2 32.5 22.8
0.25 0.25 0.2 15.0 M15 22.8 1.2 32.5 22.8
0.25 0.25 0.2 15.0 M15 22.8 1.2 32.5 22.8

79,915,032 4000 19978.758

57951 4000 231804000 151,888,968

79,915,032
1379.010405
30.0 17.4 M35 10.7 M15 94 1.224 M30
1.1 1.5 M35 1.0 M15 47 0.342 M30
6.1 6.6 M35 4.1 M15 78 0.63 M30
6.1 6.6 M35 4.1 M15 78 0.63 M30
6.1 6.6 M35 4.1 M15 78 0.63 M30
6.1 6.6 M35 4.1 M15 78 0.63 M30
6.1 6.6 M35 4.1 M15 78 0.63 M30
6.1 6.6 M35 4.1 M15 78 0.63 M30
 New tax Regime
Income Slab Old Tax Regime

(until 31st March 2023)

₹0 - ₹2,50,000 0 0
₹2,50,000 - ₹3,00,000 5% 5%
₹3,00,000 - ₹5,00,000 5% 5%
₹5,00,000 - ₹6,00,000 20% 10%
₹6,00,000 - ₹7,50,000 20% 10%
₹7,50,000 - ₹9,00,000 20% 15%
₹9,00,000 - ₹10,00,000 20% 15%
₹10,00,000 - ₹12,00,000 30% 20%
₹12,00,000 - ₹12,50,000 30% 20%
₹12,50,000 - ₹15,00,000 30% 25%
>₹15,00,000 30% 30%
 New Tax Regime 2700000

(From 1st April 2023)

0 0 250000
0 250000 300000
5% 300000 500000
5% 500000 600000
10% 600000 750000
10% 750000 900000
15% 900000 1000000
15% 1000000 1200000
20% 1200000 1250000
20% 1250000 1500000
30% 1500000
 Old Tax New tax New Tax
Regime Regime Regime

2700000 3000000 3000000

250000 0 0 0
50000 0 2500 0
200000 10000 10000 10000
100000 20000 10000 5000
150000 30000 15000 15000
150000 30000 22500 15000
100000 20000 15000 15000
200000 60000 40000 30000
50000 15000 10000 10000
250000 75000 62500 50000
360000 450000 450000

-17500 620000 637500 600000

 3
A 60 57

100
1.2
B 40 38.8
4.2
0.714286

32 A 0.6666666667

B 0.8

8 10000 80000 0.5333333333

800000
8 13.6 0.6

15 3.333333
5 4000
2 18000
8000 4000 4000
4000
4000
4000
4000
4000 1
18000 2
26 42.5 18000 3
16.5 4
 160
210 45
50 50
55
60
65
70

0.333333

0.2
0.133333 0.266667 0.4

0.066667
10, 20, 40, 50, 30, 60 , 80, 90, 100, 70.
10
20
30
225 40 40
177 42 50
48 45 60
48 70
50 80
90
100

70 70
385 770
523 1569 2250 1305
22 88 40 3555
88.875
 3 9 27
3 8 24
4 9 36
3 0
2 0
3x+2y = 12 1
42.5 2
2.833333 3
127.5 4
87 16.5 5
40.5 6
7
8
9

3 32 0.09375 9.375
1 16 0.0625 6.25
15 16 0.9375 93.75
29 32 0.90625 90.625

space fav not fav

10 3 7
0.12 0.88
3628800
3628800 space fav not fav
2 10 2 8
2.633638E+13 0.12 0.88
2.432902E+18
1.082509E-05 space fav not fav
10 1 9
0.12 0.88

space fav not fav

10 0 10
0.12 0.88

900
100
109 0 200
791 0 300
0 400
13 500
900 0 600
648 252 0 700
810 0 800
0 900
0 1000

900 1 10 10
10 1 10
9 9 1
90 90 100

900
1 648
2 252
 94652 1% 1183.15 10002 10648.35 6389.01
85833.15 1% 1072.914375 10002
76904.06 1% 961.30080469 10002
67863.37 1% 848.29206475 10002
58709.66 1% 733.87071556 10002
49441.53 1% 618.0190995 10002
40057.55 1% 500.71933824 10002
30556.27 1% 381.95332997 10002
20936.22 1% 261.7027466 10002
11195.92 1% 139.94903093 10002

9.536743E-07 0.000179
8.159153E+47 847660528
2.652529E+32 3628800 120 0.1443643464

ncr fav cond not fav cond

120 0.001728 0.4086755964 0.084743

ncr fav cond not fav cond

45 0.0144 0.3596345248 0.233043 15000
0.02%
3
ncr fav cond not fav cond
10 0.12 0.3164783818 0.379774

ncr fav cond not fav cond

1 1 0.278500976 0.278501

0.976061
 10908 8163
98172

84650
10581.25
Employee ID Name Title Manager ID Role Type
ID1 Project Manager (PM Manager
ID2 DPM (1 Nos) Highway ID1 Manager
ID3 DPM (1 Nos) Structure ID1 Manager
ID4 Sr. Manager/ Mana QA/QC ID1 Manager
ID5 Sr. Manager/ Mana Planning & Billing ID1 Manager
ID6 Sr. Manager/ Mana P&M/Mechanical ID1 Manager
ID7 Manager (1 Nos) HR & Admin ID1 Manager
ID8 Manager (1 Nos) Safety ID1 Manager
ID9 Sr. Manager (1 NoStore ID1 Manager
ID10 Sr. Manager/ Mana Procurement ID1 Manager
ID11 Sr. Manager/ Mana Finance & AccounID1 Manager
ID12 Manager (1 Nos) Survey ID1 Manager
ID15 AM/Sr. Engineer (Highway ID2 Assistant
ID16 Asst. Engineer/Jr. Highway ID15 Assistant
ID17 Foreman/Superviso Highway ID16 Executive
ID18 AM/Sr. Engineer (Structure ID3 Assistant
ID19 Asst. Engineer/Jr. Structure ID18 Assistant
ID20 Foreman/Superviso Structure ID19 Executive
ID21 Sr. Surveyor (2 NoSurvey ID12 Assistant
ID22 Surveyor (6 Nos) Survey ID21 Executive
ID23 Helper (20 Nos) Survey ID22 Executive
ID24 Material EngineerQA/QC ID4 Assistant
ID25 Asst. Engineer/Jr. QA/QC ID24 Assistant
ID26 Lab Technician (6 QA/QC ID25 Executive
ID27 Helper (10 Nos) QA/QC ID26 Executive
ID28 Sr. QS / Planning Planning & Billing ID5 Manager
ID29 Assist QS / PlanniPlanning & Billing ID28 Assistant
ID30 Document ControllPlanning & Billing ID29 Executive
ID31 Sr. Engineer/EnginP&M/Mechanical ID6 Manager
ID32 Mechanic (2 Nos) P&M/Mechanical ID31 Assistant
ID33 Auto Electrician ( P&M/Mechanical ID32 Assistant
ID34 Equipment ControlP&M/Mechanical ID33 Executive
ID35 Tyre Fitter (1 Nos)P&M/Mechanical ID34 Executive
ID36 Helper (6 Nos) P&M/Mechanical ID35 Executive
ID37 Electrician Engine Electrical ID6 Manager
ID38 Electrician (1 nos)Electrical ID37 Assistant
ID39 Liasioning Officer HR & Admin ID7 Assistant
ID40 Camp Incharge ( 2HR & Admin ID39 Assistant
ID41 Executive ( 2Nos) HR & Admin ID40 Executive
ID42 House Keeping ( 2HR & Admin ID41 Executive
ID43 Security Officer (2HR & Admin ID42 Executive
ID44 Supervisor (2 Nos)Safety ID8 Assistant
ID45 Helper (4 Nos) Safety ID44 Executive
ID46 Manager/Asst. MaStore ID9 Manager
ID47 Store Keeper (1 N Store ID46 Executive
ID48 Weigh Bridge OperStore ID47 Staff
ID49 Data Entry OperatStore ID48 Staff
ID50 Store Helper (4 Store ID49 Executive
ID51 Diesel Browser AttStore ID50 Executive
ID52 Foreman/SupervisStore ID51 Executive
ID53 Assistant (1 Nos) Procurement ID10 Assistant
ID54 Purchaser (2 Nos) Procurement ID53 Executive
ID55 Sr. Officer/Officer Finance & AccounID11 Assistant
 3200000 320000 3200000
349090.9 2850909 285090.9
349090.9 2501818 250181.8 9360000 312

349090.9 2152727 215272.7 6160000 26

349090.9 1803636 180363.6

349090.9 1454545 145454.5

349090.9 1105455 110545.5

349090.9 756363.6 75636.36

349090.9 407272.7 40727.27
349090.9 58181.82 5818.182

1629091
4829091
 Actual Actual %
Start Finish Complete
Wed 29-
NA 4%
03-23
Wed 29- Wed 29-
100%
03-23 03-23
Thu 17- Thu 17-
100%
08-23 08-23
NA NA 0%
26 NA NA 0%
Wed 29-
NA 4%
03-23
Thu 30-
NA 37%
03-23
Thu 30- Sun 28-
100%
7/1/2014 29090.91 03-23 05-23
Wed 19-
NA 88%
9/1/2023 04-23
Tue 09-
NA 50%
9.00 05-23
9360 2 110 3300000
110
 Compound End
1 500000 12% 560000 560000
2 12% 560000 627200 627200
3 12% 627200 702464 702464
4 12% 702464 786759.68 786759.68
5 12% 786759.7 881170.8416 881170.8416
6 12% 881170.8 986911.3426 986911.342592001
7 12% 986911.3 1105340.704 1105340.70370304
8 12% 1105341 1237981.588 1237981.58814741
9 12% 1237982 1386539.379 1386539.37872509
10 12% 1386539 1552924.104 1552924.10417211
11 12% 1552924 1739274.997 1739274.99667276
12 12% 1739275 1947987.996 1947987.99627349
13 12% 1947988 2181746.556 2181746.55582631
14 12% 2181747 2443556.143 2443556.14252547
15 12% 2443556 2736782.88 2736782.87962852
16 12% 2736783 3065196.825 3065196.82518395
17 12% 3065197 3433020.444 3433020.44420602
18 12% 3433020 3844982.898 3844982.89751074
19 12% 3844983 4306380.845 4306380.84521203
20 12% 4306381 4823146.547 4823146.54663748
21 12% 4823147 5401924.132 5401924.13223397
22 12% 5401924 6050155.028 6050155.02810205
23 12% 6050155 6776173.631 6776173.6314743
24 12% 6776174 7589314.467 7589314.46725122
25 12% 7589314 8500032.203 8500032.20332136
26 12% 8500032 9520036.068 9520036.06771993
27 12% 9520036 10662440.4 10662440.3958463
28 12% 10662440 11941933.24 11941933.2433479
29 12% 11941933 13374965.23 13374965.2325496
30 12% 13374965 14979961.06 14979961.0604556
31 12% 14979961 16777556.39 16777556.3877103
32 12% 16777556 18790863.15 18790863.1542355
33 12% 18790863 21045766.73 21045766.7327437
34 12% 21045767 23571258.74 23571258.740673
35 12% 23571259 26399809.79 26399809.7895538
36 12% 26399810 29567786.96 29567786.9643002
37 12% 29567787 33115921.4 33115921.4000162
38 12% 33115921 37089831.97 37089831.9680182
39 12% 37089832 41540611.8 41540611.8041804
40 12% 41540612 46525485.22 46525485.220682
41 12% 46525485 52108543.45 52108543.4471639
42 12% 52108543 58361568.66 58361568.6608236
43 12% 58361569 65364956.9 65364956.9001224
44 12% 65364957 73208751.73 73208751.7281371
45 12% 73208752 81993801.94 81993801.9355135
46 12% 81993802 91833058.17 91833058.1677752
47 12% 91833058 102853025.1 102853025.147908
48 12% 1.03E+08 115195388.2 115195388.165657
49 12% 1.15E+08 129018834.7 129018834.745536
50 12% 1.29E+08 144501094.9 144501095
 30 2.007984
14.94036
8.3666

4040 10000 2.475248

HA Acre
Area 1 4.94 12.22
Area 2 1.76 4.37
Total 6.70 16.59

30 60
750
360
270000
 PCC Raft Wall Slab
800 L 6 7 5.5 6
10000 T 0.1 0.5 0.5 1
1000 Qty 0.6 3.5 2.75 3
6.666667 Steel 0.2975 0.23375 0.255

Quantity for fencing 3m c/c post and 5 layer hoorizontal and 2 layer cross.
Length Weight Amount
5 layer 3mtr 15
2 cross 7.2
total length 22.2
Total with 5% extra 23.3 3.8 327

ISA 3.3 3.8 690

1017
20% for Execution 30% 1321.82
Per mtr rate 440.61

PCC 0.064
Amount 4500 288
96

Sqm Sqf
S Block 24.3 12.5 303.75 3250.125

79.7283 41.0125

0.1225
0.115
0.2375
73.6 17.48
8740
 17.48 38456
87400
26220
20037.6
303.75 167062.5
30.375 13668.75
Tile
352844.9 108.5635
1161.629
 1.234568
al and 2 layer cross.

30
404.858299595142

6.0606060606061
305.04

2200
4000

Plinth Foundation
Sr. Block Name L B Plinth Area
Length Crossectional Area

Rate
1 S Block 24.3 12.5 73.6 303.75 0.2375
2
3
4
5
6
Total
Rate per Sqm
Rate per Sqf
 12.4

Total
Total brick Total
Foundatio
Work Floor PCC
n PCC
8640 5950 5950
17.48 3.312 30.375

151027.2 19706.4 180731.3 351464.9

1157.086
107.4863
Estimate for Plinth Construction
Foundation Total Amount
Total Total
Plinth Plinth Cross Total Floor including Rate per
Sr. Block Name Nos L B brick Foundation Rate per Sqm
Length Area Sectional PCC Contractor Sqf
Work PCC
Area Profit
Units M M M M2 M2 M3 M3 M3 Rs Rs Rs
Rate per
5640 5950 5950 15%
Unit
1 Sr. Block 1 20.80 12.50 66.60 260.00 0.24 15.82 3.00 26.00 301,004 1,158 108
2 Jr. block 1 10.50 12.50 46.00 131.25 0.24 10.92 2.07 13.13 174,831 2,293 213
3 Opertor Block 2 24.30 12.50 73.60 303.75 0.24 34.96 6.62 60.75 687,757 991 92
4 Helper Block 1 35.00 12.50 95.00 437.50 0.24 22.56 4.28 43.75 474,951 688 64
5 Mess 1 25.00 9.30 68.60 232.50 0.24 16.29 3.09 23.25 285,884 1,295 120
6 Store 1 15.00 9.30 48.60 139.50 0.24 11.54 2.19 13.95 185,282 2,158 200
7 Lab 1 15.00 9.30 48.60 139.50 0.24 11.54 2.19 13.95 185,282 2,158 200
Total 697343.7 139390.65 1158911.25 2,294,992 1,534 143

Estimate for Dismantle and erection of block

Plinth Plinth Total Discounnte Plinth Civil
Sr. Block Name Nos L B Plinth Area Total Cost Remarks
Length Area Rates d Rate Work
Units M M M M2 Sqf Rs. Rs Sqf Sqf
Rate per
55% 120 401
Unit
1 Sr. Block 1 20.8 12.5 66.6 260 2795.0 600.0 330.0 120.0 450.0 1,257,750
2 Jr. block 1 10.5 12.5 46 131.25 1410.9 560.0 308.0 120.0 428.0 603,881
3 Opertor Block 2 24.3 12.5 73.6 607.5 6530.6 545.0 299.8 120.0 419.8 2,741,230
4 Helper Block 1 35 12.5 95 437.5 4703.1 525.0 288.8 120.0 408.8 1,922,402
5 Mess 1 25 9.3 68.6 232.5 2499.4 455.0 250.3 120.0 370.3 925,394
6 Store 1 15 9.3 48.6 139.5 1499.6 435.0 239.3 120.0 359.3 538,740
7 Lab 1 15 9.3 48.6 139.5 1499.6 455.0 250.3 120.0 370.3 555,236
Total 8,544,633
Transportation 7 Trip @ 140000 per trip 980,000.0
Grand total 9,524,633.5

Estimate for New Construction of Block

Plinth Plinth Total Plinth Civil
Sr. Block Name Nos L B Plinth Area Total Cost Remarks
Length Area Rates Work
Units M M M M2 Sqf Rs. Sqf Sqf
Rate per
120 631
Unit
1 Sr. Block 1 20.8 12.5 66.6 260 2795.0 600.0 120.0 720.0 2,012,400.0
2 Jr. block 1 10.5 12.5 46 131.25 1410.9 560.0 120.0 680.0 959437.5
3 Opertor Block 2 24.3 12.5 73.6 607.5 6530.6 545.0 120.0 665.0 4342865.625
4 Helper Block 1 35 12.5 95 437.5 4703.1 525.0 120.0 645.0 3033515.625
5 Mess 1 25 9.3 68.6 232.5 2499.4 455.0 120.0 575.0 1437140.625
6 Store 1 15 9.3 48.6 139.5 1499.6 435.0 120.0 555.0 832291.875
7 Lab 1 15 9.3 48.6 139.5 1499.6 455.0 120.0 575.0 862284.375
13,479,935.6

Estimate for Dismantle and erection of block in 2021 (Meerut Project).

Plinth Plinth Plinth Civil
Sr. Block Name Nos L B Plinth Area Labour Dismantle Total Cost Remarks
Length Area Work
Units M M M M2 Sqf Rs. Sqf Sqf
Rate per
90 396
Unit
1 Sr. Block 1 20.8 12.5 66.6 260 2795.0 290.0 30.0 90.0 410.0 1,145,950
2 Jr. block 1 10.5 12.5 46 131.25 1410.9 290.0 30.0 90.0 410.0 578,484
3 Operator Block 2 24.3 12.5 73.6 607.5 6530.6 290.0 30.0 90.0 410.0 2,677,556
4 Helper Block 1 35 12.5 95 437.5 4703.1 290.0 30.0 90.0 410.0 1,928,281
5 Mess 1 25 9.3 68.6 232.5 2499.4 270.0 30.0 90.0 390.0 974,756
6 Store 1 15 9.3 48.6 139.5 1499.6 250.0 30.0 90.0 370.0 554,861
7 Lab 1 15 9.3 48.6 139.5 1499.6 250.0 30.0 90.0 370.0 554,861
Total 8,414,751
Transportation 7 Trip @ 70000 per trip 490,000.0
Grand total 8,904,750.6
 Diabetes state
Diabetes No DiabeteTotal
Less Than 33 218 251
HS grad 25 389 414
Some Colle 20 393 413
Education College gr 17 178 195
Total 95 1178 1273
Sr. Item description Rate /Sqm Rate/ Sqf
1 Admin Block 4153.91 386
2 PM Block 6018.77 559
3 Manager block 4413.49 410
4 Store 1732.66 161
5 Eng. Block 4334.77 403
6 Lab 2771.46 257
7 Mess 3483.8 324
8 Operator Block 2080.91 193
9 Work Shop 2135.78 198
10 Security Cabin 2347.72 218
11 Labour Block 1327.57 123
12 Boundary 58.43 5
13 Weigh Bridge 4563.56 424

305
1750 300 525000
330 2798 923340
308 1412 434896
300 6537 1961100
289 4708 1360612
250 2502 625500
239 1501 358739
250 1501 375250
120 20959 2515080
9079517
129 73 38 18

0.6 0.28 0.12

77.4000 36.1200 15.4800

77
36
16
Agency name

To,
DRAIPL
Site Address

Quote for

Total rate reach at

Sr. No Item Description Uom (MT/Cum) Rate at Crusher site including Remarks
transportation

Note:
Date:

25 25 27 30 23 20 25
30 30 21 24 26 28 26.5
18 30 29 29 24 26 26

24.33333 28.33333 25.66667 27.66667 24.33333 24.66667 25.83333

0 0 4 25 4 25 0.694444
12.25 12.25 30.25 6.25 0.25 2.25 0.444444
64 16 9 9 4 0 0.027778
223.5
15 DOF 7
14.9 MSW 2
0.234899 F Ratio 3.5
1-f.cdf(F Ratio, dfn, dfd)
SSB
DOF
MSB
Age GroupMean Lower Limit Upper Limit
0-17 8926 8610 9242 95
18-25 9540 9228 9851

0-17 8932 8540 9323 99

18-25 9544 9136 9952

0
 1 3

3.281 9.843

Tube

3.7

240.5

Length Weight
GI sheet Fancing (3x1x0.005)m verticle
Estimate for 30mtr
Profile sheet 27.3
ISA verticle 50x50x5 3.8 3.85
ISA horizontle 40x40x3 60 1.85
Concrete 0.5x0.5x0.65 10 0.1625
Nut & Bolts 6 27.3
Labour 10

Labour

Square Tube Horizontle 50x50 60 4.5

Comparison for Profile sheet fencing rates for Vertical sheet fencing vertical post spacing
3mtr
Quantity in 1 Final Rate per
Contractor Quoted unit Quoted rate
Rm Mtr

SS infra Rm 2850 1 2850

T. Sai Prasad Raju Sqf 121 32.29 3908
 32.29 581 700 406915.5258

KG

ISA

3.5

13.475

875.875 1530

Rate

1300 35455
65 9510
65 7215
4500 7313
5 818
60 600
For 30 mtr 60910
per mtr 2030
193.5

65 17550

1995000
0.522388 35.07463
0.272889 1230.229
0.030321 136.6922

Hair colour
Black Blonde Brown Red
`Blue 20 94 84 17
Brown 68 7 119 26
Eye Colour
Green 5 16 29 14
Hazel 15 10 54 14

1E-32
Hair colour Black Blonde Brown Red
Eye Colour
`Blue 20 94 84 17
Brown 68 7 119 26
Green 5 16 29 14
Hazel 15 10 54 14
 Appox.
S.No. Items Description Unit Rate (In Rs.)
Qty
1 Civil Work up to Plinth Sqft 23,442 120
2 Office Building Sqft 2,160 840
3 Mess Sqft 2,851 620
4 Store Sqft 3,228 570
5 Main Laboratory Sqft 1,282 720
6 Main Work Shop office Sqft 438 500
7 Work Shop Shade Sqft 2,375 470
8 Manager Block Sqft 3,699 700
9 Engineer Block Sqft 3,699 700
10 Operator Block Sqft 3,710 620
Rs. One Crore Seventy-Nine Lakhs Seventy-Two Thousand Two
Hundred Nine Only

2682.9 680 1,824,372.00

4842 500 2,421,000.00
9296.64 520 4,834,252.80
437.63 630 275,706.90

9,355,331.70
Amount (In Rs.) Remarks

2,813,064 2813040
1,813,999 1814400 800 1728000
1,767,868 1767620 800 2280800
1,839,960 1839960 750 2421000
922,792 923040 750 961500
218,817 219000 800 350400
1,116,242 1116250 750 1781250
2,589,502 2589300 800 2959200
2,589,502 2589300 800 2959200
2,300,463 2300200 800 2968000

17,972,209
17972110 18409350 -437240

700.00 1,878,030.00
700.00 3,389,400.00
700.00 6,507,648.00
700.00 306,341.00

12,081,419.00
2,726,087.30
 RE Pannel RE Block
Material
Aggregate
Sand
Cement

Concrete Mix Design

Aggregate
Sand
Cement 4 15
Material Cost 0.5 0.75
Production Cost 15.66667
Final Concrete Cost 4.783333333 0.783333
0.597916667
Quantity of Concrete per Sqm 38000000
Cost of Concrete per Sqm 22720833.33

Steel Consumption/ M2
Cost of Steel

Panel Turn Key rate per Sqm

0.35
0.25
0.0875
0.04
0.1275
701.25
 6
0.666667
2022 2024 DRA HOD
2021 2022 SAM CDM
2018 2021 STEC DM
2017 2018 TATA DM
2014 2017 Geodata DM
2012 2014 CEC ET
2008 2012 ICT AM
2004 2008 VayamtechBE

92744
204036.8
34006.13
1307.928
108.994
155.7057