Estimate for the work:-Improvement of Govindtola market complex such as providi

paver tileover walk on area,Sambalpur.

Sl.No Rate/
. Description Quantity Cum
Nos Mtrs Mtrs Mtrs Cum/Sqm
1 Earth work in excavation in hard and gravelly soil in foundation and
plinth including rough dressing and levelling the bed depositing the
soil with in 50 mtr initial lead and all lifts and labour required for
the work etc complete. and as per the direction of Eng-In-Charge

1 n x 124.00 X 2.50 x 0.40 = 124.00 cum

total = 124.00 cum @

3 Supplying all materials, labour, T&P and filling in foundation and

plinth with sand well watered and rammed including conveyance of
all materials to work site, payment of royalty , taxes etc all
complete as per specification and direction of Engineer-in-charge.

2 n x 124.00 X 0.25 x 0.10 = 6.20 cum

1 n x 124.00 X 2.00 x 0.32 = 79.36 cum
10% of paving area = 21.60 cum
total = 107.16 cum @
3 Cement Concrete (1:4:8) using 40 mm sized h.b.g metal in F & P
including cost, conveyance, royalty, curing &taxes of all materials
etc. & labour required for the work complete.
2 n x 124.00 X 0.25 x 0.10 = 6.20 cum
Total = 6.20 cum @

4 Supplying all labour, T&P, and materials and providing cement

concrete (1:2:4) with 12mm size crusher broken hard granite chips
including all cost of conveyance ,royalty,sundries,watering for
curing ,supervision charge, contractor profit & labour cess etc.all
complete as per the direction of Engineer-in-charge.

2 n x 124.00 X 0.25 x 0.20 = 12.40 cum

12 n x 2.00 X 0.25 x 0.20 = 1.20 cum
Total = 13.60 cum @

5 Supplying /Providing & laying 80 mm thick paver block of

approved colours on View gallary footh path over 20mm thick bed
of cement mortar 1:4 complete as per drawing, direction of
Engineer-In-Charge and technical specification.

1 n x 124.00 X 2.00 = 248.00 sqm

 Total = 248.00 sqm @

Add 1% contengency
Add for display board & photograph

Junior Engineer Asst. Engineer

Sambalpur Municipal Corporation Sambalpur Municipal C

Technical sanctioned for Administrative ap

Rs 500000.00 Rs

Executive Engineer Administrator

Sambalpur Municipal Corporation Sambalpur Municipal C

Commissioner
Sambalpur Municipal Corporation
lex such as providing & fitting of

Rate/ Amount in
Cum Rupees.

89.90 = 11147.60

350.23 = 37530.65

3369.11 = 20888.48

5221.51 = 71012.54
 1415.00 = 350920.00
Total = 491499.26

= 4914.99
= 2000.00
498414.26
or say 500,000.00

Asst. Engineer
Sambalpur Municipal Corporation

Administrative approvalfor
500000.00

Administrator
Sambalpur Municipal Corporation
47.851265
32.002438
Estimate for the work:- Construction of Boxcell Culvert

Sl. Description Quantity Rate/

No. Cum
Nos Mtrs Mtrs Mtrs Cum/Sqm
1 Earthwork in excavation for structures as per drawing and technical
specifications Clause 305.1 including setting out, construction of shoring and
bracing, removal of stumps and other deleterious material and disposal upto
a lead of 50 m, dressing of sides and bottom and backfilling in trenches with
excavated suitable material as per Technical Specification 305 MORD / 304
MORTH ,including overhead charges & Contractors profit

culvert 1 n x 9.54 X 8.00 x 3.22 = 245.75 cum

(2.3+1.0)/
wing wall 4 n x 3.00 X 0.6 x 2 = 11.88 cum
curtain wall 2 n x 7.00 x 0.60 x 2.00 = 16.80 cum
floor approan 2 n x 3 x 1.00 x 0.40 = 2.40 cum
for divertion of drain 1 n x 10 x 0.60 x 0.60 = 3.60 cum
Flexible approan 2 n x 2 x 0.60 x 0.60 = 1.44 cum
Cut off wall of road 2 n x 5 x 0.30 x 0.40 = 1.20 cum
total = 283.07 cum @

Construction of embankment with approved material obtained from borrow pits

with all lifts, transporting to site, spreading, grading to required slope and
compacting to meet requirement of Tables 300.1 and 300.2 with a lead upto
1000 m as per Technical Specification Clause 301.5 MORD/ 305 MORTH
including overhead charges & Contractor profit,

Diversion Road 1 n x 25.20 X 3.00 x 1.00 = 75.60 cum

total = 75.60 cum @

Construction of granular sub-base by providing well graded material,

spreading in uniform layers with motor grader on prepared surface, mixing by
mix in place method with rotavator at OMC, and compacting with three wheel
80-100 kN static roller / Vibratory Roller 80-100 kN capacity to achieve the
desired density, complete as per Technical Specification Clause 402 MORD,
including overhead charges & Contractor profit,

total = 75.60 cum @

2 Supplying all materials, labour, T&P and filling in foundation and plinth
with sand well watered and rammed including conveyance of all
materials to work site, payment of royalty , taxes etc all complete as
per specification and direction of Engineer-in-charge.

culvert 1 n x 9.54 X 8.00 x 0.15 = 11.45 cum

wing wall 4 n x 3.00 X 0.6 x 0.15 = 1.08 cum
curtain wall 2 n x 7.00 x 0.60 x 0.15 = 1.26 cum
floor approan 2 n x 3.00 x 1.00 x 0.15 = 0.90 cum
Flexible approan 2 n x 2.00 x 0.60 x 0.60 = 1.44 cum
Cut off wall of road 2 n x 5.00 x 0.30 x 0.10 = 0.30 cum
total = 16.43 cum @

3 Providing concrete for plain concrete M 10 grade in open foundations using 40

mm nominal size Graded hard stone aggregate, mechanically mixed, placed in
foundation and compacted by vibration including curing for 14 days complete as
per drawings and technical specifications Clause 802, 803, 1202 & 1203 MORD
and 1500, 1700 & 2100 MORTH ,including overhead charges & Contractors
profit

culvert 1 n x 9.54 X 8.00 x 0.15 = 11.45 cum

wing wall 4 n x 3.00 X 0.6 x 0.15 = 1.08 cum
curtain wall 2 n x 7.00 x 0.60 x 0.15 = 1.26 cum
floor approch 2 n x 3.00 x 1.00 x 0.15 = 0.90 cum
Flexible approan 2 n x 2.00 x 0.60 x 0.60 = 1.44 cum
Cut off wall of road 2 n x 5.00 x 0.30 x 0.10 = 0.30 cum
Road 2 n x 5.00 x 9.70 x 0.10 = 9.70 cum
Total = 26.13 cum @

4 Supplying all labour, materials ,T&P and providing Cement concrete

(1:1:3) with crusher broken hard granite chips on 12mm and
size RCC works including cost of conveyance & royalty ,sundries,
watering ,curing &lifting &laying concrete at a height of 5mtr.
Maximum complete etc all complete(Excluding cost of
reinforcement But including cost of centering & shuttering)
A)
culvert base 1n x 9.54 X 7.14 x 0.42 = 28.61 cum
wing wall base 4n x 3.00 X 0.30 x 0.3 = 1.08 cum
Cut off wall of road 2 n x 5.00 x 0.30 x 0.10 = 0.30 cum
Railing 10 n x 0.75 x 0.20 x 0.20 = 0.30 cum
4 n x 10 x 0.20 x 0.20 = 1.60 cum
Road 2 n x 5 x 10.00 x 0.10 = 10.00 cum
41.89 cum @

B)
culvert wall
wing wall 2 n x 9.24 X 0.42 x 2 = 15.52 cum
base 4 n x 3.00 X 0.25 x (2+1)/2 = 4.50 cum
curtain wall 2 n x 7.00 X 0.25 x 1.7 = 5.95 cum
hunch 4 n x 9.24 X 0.15 x 0.15 = 0.83 cum
out side 2 n x 6.00 X 0.30 x 2.00 = 7.20 cum

Outside Hunch 2n x 9.24 X 1/2(0.30) x 0.15 = 0.42 cum

C) 34.42 cum @
roof slab 1n x 9.24 X 6.84 x 0.42 = 26.54 cum
 Total = 26.54 cum @

5 Supplying all materials, labour, T&P and providing M.S.

reinforcement for R.C.C. work including cutting, bending, binding
and laying the grill and position including cost of binding wire 18
to 20 gauge, conveyance of all materials to Work site, payment of
royalty taxes, etc all complete as per specification and direction of
Engineer-in-charge(SAIL STEEL TMT-EQR 500/IS 1786 Fe 500 D)
(including 1% labour cess)

Qnty as per item of RCC work A&B

76.31 cum @ 1.05 qntl / cum 80.12
Qnty as per item of RCC work c
18.96 cum @ 1.00 qntl / cum 18.96
99.08 qntl @

6 Supplying all labour, T&P, and materials and providing cement

concrete (1:2:4) with 12mm size crusher broken hard granite chips
including all cost of conveyance ,royalty,sundries,watering for curing
,supervision charge, contractor profit & labour cess etc.all complete as
per the direction of Engineer-in-charge.
floor area 2 n x 9.24 x 6.84 x 0.075 = 9.48 cum
9.48 cum @
7 Supplying all labour T& P for dewatering from earthpit using
fiveHP dissel engine pump motor set & vessel , bucket etc
complete.
48.00 hrs @
Supplying all labour, materials, T&P and Random Rubble stone masonry in
Cement Mortar (1:6) in foundation and plinth including Cost of conveyance,
sundries, watering for curing, racking out joints, rounding of corners
,scaffolding etc, all complete as per the direction of engineer-in-charge.

2 n x 2.00 x 0.38 x 0.400 = 0.60 cum

2.77 cum @
Rough stone dry packing in approns and revetments with hard grinite stone

( 15cm to 30cm ) icluding all cost,conveyence,royalty,curring,taxes etc and

labour requied for the work complete.

2 n x 2.00 x 0.38 x 0.400 = 0.60 cum @
 Construction of un-reinforced, dowel jointed at expansion and construction
joint only, plain cement concrete pavement, thickness as per design, over a
prepared sub base, with 43 grade cement or any other type as per Clause
1501.2.2 M30 (Grade), coarse and fine aggregates conforming to IS : 383,
maximum in a concrete mixer of not less than 0.2 cum capacity and
appropeiate weigh batcher using approved mix design, laid in approved fixed
side formwork (steel channel, laying and fixing of 125 mictron thick
polythene film, wedges, steel plates including levelling the formwork as per
drawing), spreading the concrete with sholvels, rakes, compacted using
needle, scareed and plate vibrators and finished in continuous operation
including provision of contraction and expansion, construction joints,
applying debonding strips, primer, sealant, dowel bars, near approaches to
bridge / culvert and construction joints, admixtures as approved, curing of
concrete slabs for 14- days, curing compound (where specified) and water
finishing to lines and grade as per drawing and Technical Specification
Clause 1501 MORD including overhead charges & Contractors profit

4n x 3.00 X 0.25 x 2.00 = 6.00 cum

6.00 cum @

For guide posts and Board

13
Add contingency
20 Add Display Board and Digital Photo
Add for photograph and display board OR say

Asst. Engineer
Sambalpur Municipal C
Junior Engineer
Sambalpur Municipal Corporation Administrative a
Rs 1606527
Technical sanctioned for
Rs 1606527.00

Administrator
Sambalpur Municipal C
SambExecutive Engineer

Commissioner

Sambalpur Municipal Corporation

 Amount in
Rupees.

62.25 = 17621.13

120.33 = 9096.95

263.03 = 19885.07
 496.00 = 8148.29

3047.26 = 79618.81

6047.45 = 253318.92

0.9

6047.45 = 208156.86
8952.07 = 237629.76

6629.27 = 656858.63

5221.51 = 49501.17

56.00 = 2688.00

3144.30 = 8709.71

1103.70 = 662.22
 4124.20 = 24745.20

12000
1588640.72
15886.41
2000.00
OR say ###
1606527.00

Asst. Engineer
mbalpur Municipal Corporation

Administrative approvalfor
1606527.00

Administrator
mbalpur Municipal Corporation
47.851265
32.002438
 Estimate for the work:-Renovation of Charbhati crimission ground ,S

Sl. Description Quantity Rate/

No. Cum
Nos Mtrs Mtrs Mtrs Cum/Sqm
1 Earth work in excavation in hard and gravelly soil in foundation and
plinth including rough dressing and levelling the bed depositing the
soil with in 50 mtr initial lead and all lifts and labour required for the
work etc complete. and as per the direction of Eng-In-Charge

(4.0+0.6)/
wall 2 n x 32.00 X 2.00 x 2 = 294.40 cum
levelling 1 n x 32.00 x 2.00 x 0.40 = 25.60 cum

total = 320.00 cum @

2 Supplying all materials, labour, T&P and filling in foundation and plinth
with sand well watered and rammed including conveyance of all
materials to work site, payment of royalty , taxes etc all complete as
per specification and direction of Engineer-in-charge.

wall 2 n x 32.00 X 2.00 x 0.15 = 19.20 cum

road 1 n x 32.00 X 3.4 x (2.5+0.3)/2 = 152.32 cum
total = 171.52 cum @

3 Cement Concrete (1:4:8) using 40 mm sized h.b.g metal in F & P

including cost, conveyance, royalty, curing &taxes of all materials etc.
& labour required for the work complete.
boundary
wall 2 n x 32.00 X 2.00 x 0.15 = 19.20 cum
road 1 n x 32.00 X 3.4 x 0.15 = 16.32 cum

Total = 35.52 cum @

4 Supplying all labour, materials ,T&P and providing Cement concrete

(1:1:3) with crusher broken hard granite chips on 12mm and
size RCC works including cost of conveyance & royalty ,sundries,
watering ,curing &lifting &laying concrete at a height of 5mtr.
Maximum complete etc all complete(Excluding cost of
reinforcement But including cost of centering & shuttering)
A)
base 2n x 32.00 X 2.00 x 0.4 = 51.20 cum
51.20 cum @
B)
wall 2n x 32.00 X (0.4+0.3)/2 x (2.5+0.6)/2 = 9.52 cum
C) 9.52 @
 road 1n x 32.00 X 3.40 x 0.13 = 13.60 cum

Total = 13.60 cum @

5 Supplying all materials, labour, T&P and providing M.S.

reinforcement for R.C.C. work including cutting, bending, binding
and laying the grill and position including cost of binding wire 18
to 20 gauge, conveyance of all materials to Work site, payment of
royalty taxes, etc all complete as per specification and direction of
Engineer-in-charge(SAIL STEEL TMT-EQR 500/IS 1786 Fe 500 D)
(including 1% labour cess)

Qnty as per item of RCC work A&B

60.72 cum @ 1.20 qntl / cum 72.86
Qnty as per item of RCC work A&B
13.60 cum @ 1.50 qntl / cum 20.40
93.26 qntl @

20 Add contingency 1%
21 Add for photograph and display board

OR say

Junior Engineer Asst. Engineer

Sambalpur Municipal Corporation Sambalpur Municipal C

Technical sanctioned for Administrative a

Rs 0.00 Rs 0.00

Executive Engineer Administrator

Sambalpur Municipal Corporation Sambalpur Municipal C

Commissioner
Sambalpur Municipal Corporation
sion ground ,Sambalpur.

Amount in
Rupees.

89.90 = 28768.00

350.23 = 60071.45

3369.11 = 119670.79

6047.45 = 309629.44
0.9

6047.45 = 57571.72
 6047.45 = 82245.32

6629.27 = 618272.24

1276228.96
12762.29
2000.00
1290991.25
OR say

Asst. Engineer
mbalpur Municipal Corporation

Administrative approvalfor
0.00

Administrator
mbalpur Municipal Corporation
47.851265
32.002438
Estimate for the work:-

Sl. Description Quantity Rate/

No. Cum
Nos Mtrs Mtrs Mtrs Cum/Sqm
1 Earth work in excavation in hard and gravelly soil in foundation and
plinth including rough dressing and levelling the bed depositing the
soil with in 50 mtr initial lead and all lifts and labour required for the
work etc complete. and as per the direction of Eng-In-Charge

culvert 1 n x 6.00 X 3.30 x 2.30 = 45.54 cum

(2.3+1.0)/
wing wall 4 n x 2.00 X 0.6 x 2 = 7.92 cum
for divertion of drain 1 n x 10 x 0.60 x 0.60 = 3.60 cum

total = 57.06 cum @

2 Supplying all materials, labour, T&P and filling in foundation and plinth
with sand well watered and rammed including conveyance of all
materials to work site, payment of royalty , taxes etc all complete as
per specification and direction of Engineer-in-charge.

culvert 1 n x 6.00 X 3.30 x 0.10 = 1.98 cum

wing wall 4 n x 2.00 X 0.6 x 0.10 = 0.48 cum
for divertion of drain 1 n x 10 x 0.60 x 0.10 = 0.60 cum
total = 3.06 cum @

3 Cement Concrete (1:4:8) using 40 mm sized h.b.g metal in F & P

including cost, conveyance, royalty, curing &taxes of all materials etc.
& labour required for the work complete.
boundary
culvert 1 n x 6.00 X 3.30 x 0.15 = 2.97 cum
wing wall 4 n x 2.00 X 0.6 x 0.15 = 0.72 cum
for divertion of drain 1 n x 10.00 x 0.60 x 0.15 = 0.90 cum

Total = 4.59 cum @

4 Supplying all labour, materials ,T&P and providing Cement concrete

(1:1:3) with crusher broken hard granite chips on 12mm and
size RCC works including cost of conveyance & royalty ,sundries,
watering ,curing &lifting &laying concrete at a height of 5mtr.
Maximum complete etc all complete(Excluding cost of
reinforcement But including cost of centering & shuttering)
A)
culvert base 1n x 6.00 X 3.00 x 0.3 = 5.40 cum
wing wall base 4n x 2.00 X 0.25 x 0.3 = 0.60 cum
 6.00 cum @
B)
culvert wall
wing wall 2 n x 6.00 X 0.30 x 2 = 7.20 cum
base 4 n x 2.00 X 0.25 x (2+1)/2 = 3.00 cum
hunch 4 n x 0.50 X 0.15 x 0.15 = 0.05 cum
out side 2 n x 6.00 X 0.30 x 2.00 = 7.20 cum
triangular
projection 2n x 6.00 X 1/2(0.30) x 0.15 = 0.27 cum
C) 17.72 @
roof slab 1n x 6.00 X 1.50 x 0.30 = 2.70 cum

Total = 2.70 cum @

5 Supplying all materials, labour, T&P and providing M.S.

reinforcement for R.C.C. work including cutting, bending, binding
and laying the grill and position including cost of binding wire 18
to 20 gauge, conveyance of all materials to Work site, payment of
royalty taxes, etc all complete as per specification and direction of
Engineer-in-charge(SAIL STEEL TMT-EQR 500/IS 1786 Fe 500 D)
(including 1% labour cess)

Qnty as per item of RCC work A&B

23.72 cum @ 1.20 qntl / cum 28.46
Qnty as per item of RCC work A&B
2.70 cum @ 1.50 qntl / cum 4.05
32.51 qntl @

6 Supplying all labour, T&P, and materials and providing cement

concrete (1:2:4) with 12mm size crusher broken hard granite chips
including all cost of conveyance ,royalty,sundries,watering for curing
,supervision charge, contractor profit & labour cess etc.all complete as
per the direction of Engineer-in-charge.
floor area 2 n x 3.00 x 1.00 x 0.075 = 0.45 cum
0.45 cum @
7 Supplying all labour T& P for dewatering from earthpit using
fiveHP dissel engine pump motor set & vessel , bucket etc
complete.
48.00 hrs @

20 Add contingency 1%
21 Add for photograph and display board

OR say
 Junior Engineer Asst. Engineer
Sambalpur Municipal Corporation Sambalpur Municipal C

Technical sanctioned for Administrative a

Rs 0.00 Rs 0.00

Executive Engineer Administrator

Sambalpur Municipal Corporation Sambalpur Municipal C

Commissioner
Sambalpur Municipal Corporation
 Amount in
Rupees.

89.90 = 5129.69

350.23 = 1071.70

3369.11 = 15464.21
6047.45 = 36284.70
0.9

6047.45 = 107130.58

8952.07 = 24170.59

6629.27 = 215504.31

5221.51 = 2349.68

56.00 = 2688.00

409793.47
4097.93
2000.00
415891.40
OR say
 Asst. Engineer
mbalpur Municipal Corporation

Administrative approvalfor
0.00

Administrator
mbalpur Municipal Corporation
47.851265
32.002438
 Estimate for the work:-Renovation of Charbhati crimission ground

Sl. Description Quantity Rate/

No. Cum
Nos Mtrs Mtrs Mtrs Cum/Sqm
1 Earth work in excavation in hard and gravelly soil in foundation and plinth
including rough dressing and levelling the bed depositing the soil with in
50 mtr initial lead and all lifts and labour required for the work etc
complete. and as per the direction of Eng-In-Charge

1 n x 10.10 X 0.60 x 0.60 = 3.64 cum

1 n x 7.31 X 0.6 x 0.60 = 2.63 cum
column for post 6 n x 0.6 x 0.60 x 0.60 = 1.73 cum
total = 8.00 cum @

3 Supplying all materials, labour, T&P and filling in foundation and plinth
with sand well watered and rammed including conveyance of all materials
to work site, payment of royalty , taxes etc all complete as per
specification and direction of Engineer-in-charge.

1 n x 10.10 X 0.60 x 0.15 = 0.91 cum

1 n x 7.31 X 0.6 x 0.15 = 0.66 cum
column for post 6 n x 0.6 x 0.60 x 0.15 = 0.43 cum
1 n x 9.85 x 8.41 x 0.30 = 198.81 cum
cleaning area 1 n x 6.25 x 7.31 x 0.10 = 36.55 cum
total = 237.36 cum @
4 Cement Concrete (1:4:8) using 40 mm sized h.b.g metal in F & P including
cost, conveyance, royalty, curing &taxes of all materials etc. & labour
required for the work complete.

1 n x 10.10 X 0.60 x 0.10 = 0.61 cum

1 n x 7.31 X 0.6 x 0.10 = 0.44 cum
column for post 6 n x 0.6 x 0.60 x 0.10 = 0.29 cum
1 n x 9.85 x 8.41 x 0.10 = 8.28 cum
cleaning area 1 n x 6.25 x 7.31 x 0.10 = 4.57 cum
Total = 14.19 cum @

5 Supplying all labour, materials ,T&P and providing Cement concrete

(1:1:3) with crusher broken hard granite chips on 12mm and size
RCC works including cost of conveyance & royalty ,sundries,
watering ,curing &lifting &laying concrete at a height of 5mtr.
Maximum complete etc all complete(Excluding cost of reinforcement
But including cost of centering & shuttering)

lintel 1n x 10.1 X 0.225 x 0.15 = 0.34 cum

1n x 7.81 X 0.225 x 0.3 = 0.53 cum
1n x 10.00 X 0.225 x 0.15 = 0.34 cum
 1.21 cum @
chajja 2n x 2.3 X 0.60 x 0.065 = 0.18 cum
column 6n x 0.375 X 0.375 x 0.5 = 0.42 cum
Total = 0.60 cum @

6 Supplying all materials, labour, T&P and providing M.S. reinforcement

for R.C.C. work including cutting, bending, binding and laying the grill
and position including cost of binding wire 18 to 20 gauge,
conveyance of all materials to Work site, payment of royalty taxes, etc
all complete as per specification and direction of Engineer-in-
charge(SAIL STEEL TMT-EQR 500/IS 1786 Fe 500 D)(including 1%
labour cess)

Qnty as per item of RCC work

1.81 cum @ 0.08 qntl / cum 0.14 qntl @

7 Supplying all materials, labour, T&P and providing Brick work in with K.B.
Bricks 25cm x 12cm x 8cm size having crushing strength not Less than
75kg/cm with dimensional tolerance 8 percent in Cement mortar in
Cement Mortar (1:6 ) foundation & Plinth including cost of conveyance &
royalty ,sundries & watering for curing & supervision charges,contractor
profit & labour cess etc. all complete as per the direction of Engineer-in-
charge .

1 n x 10.10 X 0.375 x 0.60 = 2.27 cum

1 n x 7.31 X 0.375 x 0.60 = 1.64 cum
column for post 6 n x 2 x (0.83+0.378) x 0.50 = 7.20 cum
Total = 11.12 cum @

8 Supplying all materials, labour, T&P and providing Brick work in with K.B.
Bricks 25cm x 12cm x 8cm size having crushing strength not Less than
75kg/cm with dimensional tolerance 8 percent in Cement mortar in
Cement Mortar (1:6 )super structure including cost of conveyance &
royalty ,sundries & watering for curing & supervision charges,contractor
profit & labour cess etc. all complete as per the direction of Engineer-in-
charge .

1 n x 10.10 X 0.225 x (3.20+2.10)/2 = 6.02 cum

1 n x 7.31 X 0.225 x (3.20+2.10)/3 = 4.36 cum
10.38 cum
deduction
d- 2 n x 1.80 x 0.225 x 2.1 = 1.70 cum
1.70
total 8.68
= 10.92 cum @
9 Supplying all labour,T&P, materials and making 12mm thick cement
plaster in cement mortar(1:6) for brick work including Cost of
conveyance, sundries, watering for curing, racking out joints, rounding of
corne ,scaffolding & labour cess etc, all complete as per the direction of
engineer-in-charge.
1n x 25.00 - x 2.00 = 50.00 Sqm
Net total 50.00 Sqm @

10 Supplying all labour,T&P, materials and making 16mm thick cement

plaster in cement mortar(1:6) for brick work including Cost of
conveyance, sundries, watering for curing, racking out joints, rounding of
corne ,scaffolding & labour cess etc, all complete as per the direction of
engineer-in-charge.
1n x 25.00 - x 2.00 = 50.00 Sqm
50.00 Sqm @

Supplying all labour,T&P, materials and making 12mm thick cement plaster with

punning in cement mortar(1:6) for brick work including Cost of conveyance,

sundries, watering for curing, racking out joints, rounding of corners ,scaffolding

& labour cess etc, all complete as per the direction of Engineer-in-charge.
1n x 19.65 - x 1.20 = 23.58 Sqm
23.58 Sqm @

11 Supplying all labour, T&P and fixing MS Door/windows made up of with

Wrought iron angles/flats including all cost conveyance taxes,contractor
profit & labour cess all complete as per the direction of Engineer-in-
Charge.

(A) gate
2 n X 1.80
2.10X = 7.56 sqm
grill 2 n X 7.31
0.60X = 8.77 sqm
total = 16.33 sqm
16.33 sqm @ 32.00 kg/sqm = 522.62 kg @
12 Supplying all labour, T&P materials and two coat of Weather Coats with
any approved shades including cost of conveyance, taxes of, brushes,
sundries & labour cess etc all complete as per the direction of Engineer-
in-charge

Qty = 50.00 sqm @

13 Supplying all labour, T&P and painting two coats with any approved
synthetic enamal paint on new/old wood/iron work including cost of
Sundries, brushes, soap, &putty etc including preparation of Surface
,contractor profit & labour cess all complete as per the direction of
Engineer-in- Charge.

Qty = 16.33 Sqm

Total 16.33 Sqm @
14 Supplying all labour, T&P, and materials and providing cement concrete
(1:2:4) with 12mm size crusher broken hard granite chips including all
cost of conveyance ,royalty,sundries,watering for curing ,supervision
charge, contractor profit & labour cess etc.all complete as per the
direction of Engineer-in-charge.
22 n x 0.225 x 0.15 x 0.15 = 0.11 cum
floor 1 n x 15.54 x 9.85 x 0.10 = 15.31 cum
15.42 cum @
19 Supplying all labour, T&P materials and two coat of Distempering with any approved
shades including cost of Conveyance, taxes of, brushes, sundries& labour cess all

complete as per the direction of Engineer-in-charge.

Qty same as item no. = 50.00 sqm @

14 Supplying all labour, T&P and dismantling brick or stone

masonry in lime or cement mortar under 3m.height including
stacking the useful materials for reuse and removing the debris
within 50m. Lead,contractor profit & labour cess etc. all
complete as per the direction of Engineer-in-charge.
1 n x 19 x 0.25 x 0.25 = 1.19 cum
1.19 cum @

15 Providing of sheet for roofing,

1 n x 16 x 7.61 = 121.76 sqm
1 n x 3.83 x 3.35 = 12.83 sqm
1 n x 4.57 x 3.35 = 15.31 sqm
134.59 sqm
A) Trans perent 0.05mm 15% = 20.19 sqm @

B) colour coated sheet 85 % = 114.40 sqm @

15 Labour charges for fitting ,fixing of sheet = 114.40 sqm @

16 J.hooks , nut bolt ,cup washer ,domond G.I cup washer

L.S

17 supplying of m.s pipe ,angle,purline etc.

a) 075 mm dia pipe
1 n x 6 x 2.50 = 15.00 mtr
@ 8.63 kg / mtr 129.45 kg

b) ms angle
= 104.00 mtr
@ 7.85 kg / mtr 816.40 kg

c) purline
= 84.00 mtr
 @ 3.92 kg / mtr 329.28 kg
= ### kg @
18 Supplying all materials, labour, T&P and hoisting joists
and trusses and placing in position (LABOUR ONLY) and as
per the direction of Engineer in charge .

17 Add for sanitory work such as septic tank,soak pit &P.Hfittings etc.
19 Add for Electrification

20 Add contingency 1%
21 Add for photograph and display board

OR sa

Junior Engineer Asst. Enginee

Sambalpur Municipal Corporation Sambalpur Municip

Technical sanctioned for Administrativ

Rs 34,90,000.00 Rs 34,90,0

Executive Engineer Administrator

Sambalpur Municipal Corporation Sambalpur Municip

Commissioner
Sambalpur Municipal Corporation
on ground ,Sambalpur.

Amount in
Rupees.

lenth 141

89.90 = 718.80

350.23 = 83131.05

3369.11 = 47791.50
6771.66 = 8163.57

6047.45 = 3636.18

6629.27 = 958.23

3303.5 =36725.84

3336.80 = 36437.86
 87.50 = 4375.00 2.25

119.98 = 5999.00
227937.03

96.30 = 2270.75

72.00 = 37628.93

67.40 = 3370.00

52.69 = 860.53
5221.51 = 80506.68

52.70 = 2635.00
355208.92

581.80 = 690.89

300.00 = 6056.57

420.00 = 48048.81

70.10 = 8019.57

= 1000.00
 65.00 = 82883.45

583145.96

L.S 120000.00
L.S 100000.00
803145.96
8031.46
2000.00
813177.42
OR say 34,90,000.00

Asst. Engineer
mbalpur Municipal Corporation

Administrative approvalfor
34,90,000.00

Administrator
mbalpur Municipal Corporation
47.851265
32.002438
 Estimate for the work:-Renovation of Charbhati crimission ground

Sl. Description Quantity Rate/

No. Cum
Nos Mtrs Mtrs Mtrs Cum/Sqm
1 Earth work in excavation in hard and gravelly soil in foundation and plinth
including rough dressing and levelling the bed depositing the soil with in
50 mtr initial lead and all lifts and labour required for the work etc
complete. and as per the direction of Eng-In-Charge

1 n x 10.10 X 0.60 x 0.60 = 3.64 cum

1 n x 7.31 X 0.6 x 0.60 = 2.63 cum
1 n x 7.06 x 0.60 x 0.60 = 2.54 cum
column for post 6 n x 0.6 x 0.60 x 0.60 = 1.73 cum
total = 10.54 cum @

3 Supplying all materials, labour, T&P and filling in foundation and plinth
with sand well watered and rammed including conveyance of all materials
to work site, payment of royalty , taxes etc all complete as per
specification and direction of Engineer-in-charge.

1 n x 10.10 X 0.60 x 0.10 = 0.61 cum

1 n x 7.31 X 0.6 x 0.10 = 0.44 cum
1 n x 7.06 x 0.60 x 0.10 = 0.42 cum
column for post 6 n x 0.6 x 0.60 x 0.10 = 0.29 cum
inside 1 n x 9.85 x 8.41 x 0.30 = 198.81 cum
cleaning area 1 n x 6.25 x 7.31 x 0.10 = 36.55 cum
total = 237.12 cum @
4 Cement Concrete (1:4:8) using 40 mm sized h.b.g metal in F & P including
cost, conveyance, royalty, curing &taxes of all materials etc. & labour
required for the work complete.

1 n x 10.10 X 0.60 x 0.10 = 0.61 cum

1 n x 7.31 X 0.6 x 0.10 = 0.44 cum
1 n x 7.06 x 0.60 x 0.10 = 0.42 cum
column for post 6 n x 0.6 x 0.60 x 0.10 = 0.29 cum
1 n x 9.85 x 8.41 x 0.08 = 49.70 cum
cleaning area 1 n x 6.25 x 7.31 x 0.10 = 36.55 cum
Total = 88.01 cum @

5 Supplying all labour, materials ,T&P and providing Cement concrete

(1:1:3) with crusher broken hard granite chips on 12mm and size
RCC works including cost of conveyance & royalty ,sundries,
watering ,curing &lifting &laying concrete at a height of 5mtr.
Maximum complete etc all complete(Excluding cost of reinforcement
But including cost of centering & shuttering)
lintel 1n x 10.1 X 0.225 x 0.15 = 0.34 cum
1n x 7.81 X 0.225 x 0.3 = 0.53 cum
1n x 16 X 0.225 x 0.15 = 0.54 cum
1.41 cum @
column 6n x 0.375 X 0.375 x 0.5 = 0.42 cum
Total = 0.42 cum @

6 Supplying all materials, labour, T&P and providing M.S. reinforcement

for R.C.C. work including cutting, bending, binding and laying the grill
and position including cost of binding wire 18 to 20 gauge,
conveyance of all materials to Work site, payment of royalty taxes, etc
all complete as per specification and direction of Engineer-in-
charge(SAIL STEEL TMT-EQR 500/IS 1786 Fe 500 D)(including 1%
labour cess)

Qnty as per item of RCC work

1.83 cum @ 1.00 qntl / cum 1.83 qntl @

7 Supplying all materials, labour, T&P and providing Brick work in with K.B.
Bricks 25cm x 12cm x 8cm size having crushing strength not Less than
75kg/cm with dimensional tolerance 8 percent in Cement mortar in
Cement Mortar (1:6 ) foundation & Plinth including cost of conveyance &
royalty ,sundries & watering for curing & supervision charges,contractor
profit & labour cess etc. all complete as per the direction of Engineer-in-
charge .

1 n x 10.10 X 0.375 x 0.60 = 2.27 cum

1 n x 7.31 X 0.375 x 0.60 = 1.64 cum
1 n x 7.06 x 0.375 x 0.60 = 1.59 cum
column for post 6 n x 2 x (0.83+0.378) x 0.50 = 7.20 cum

Total = 12.71 cum @

8 Supplying all materials, labour, T&P and providing Brick work in with K.B.
Bricks 25cm x 12cm x 8cm size having crushing strength not Less than
75kg/cm with dimensional tolerance 8 percent in Cement mortar in
Cement Mortar (1:6 )super structure including cost of conveyance &
royalty ,sundries & watering for curing & supervision charges,contractor
profit & labour cess etc. all complete as per the direction of Engineer-in-
charge .

1 n x 10.10 X 0.225 x (3.20+2.10)/2 = 6.02 cum

1 n x 7.31 X 0.225 x (3.20+2.10)/3 = 4.36 cum
1 n x 7.06 x 0.225 x (3.20+2.10)/4 = 4.21 cum
sintex staging 2 n x 3 x 0.225 x 0.75 = 1.01 cum
14.59
 deduction
d- 2 n x 1.80 x 0.225 x 2.1 = 1.70 cum
grill 2 n x 7.31 x 0.225 x 0.6 = 1.97 cum
3.67
total 10.92
= 10.92 cum @
9 Supplying all labour,T&P, materials and making 12mm thick cement
plaster in cement mortar(1:6) for brick work including Cost of
conveyance, sundries, watering for curing, racking out joints, rounding of
corne ,scaffolding & labour cess etc, all complete as per the direction of
engineer-in-charge.

1n x 49.00 - x 3.00 = 147.00 Sqm

Net total 147.00 Sqm @

10 Supplying all labour,T&P, materials and making 16mm thick cement

plaster in cement mortar(1:6) for brick work including Cost of
conveyance, sundries, watering for curing, racking out joints, rounding of
corne ,scaffolding & labour cess etc, all complete as per the direction of
engineer-in-charge.
1n x 39.00 - x 2.50 = 97.50 Sqm
97.50 Sqm @

Supplying all labour,T&P, materials and making 12mm thick cement plaster with

punning in cement mortar(1:6) for brick work including Cost of conveyance,

sundries, watering for curing, racking out joints, rounding of corners ,scaffolding

& labour cess etc, all complete as per the direction of Engineer-in-charge.
1n x 19.65 - x 1.20 = 23.58 Sqm
23.58 Sqm @

11 Supplying all labour, T&P and fixing MS Door/windows made up of with

Wrought iron angles/flats including all cost conveyance taxes,contractor
profit & labour cess all complete as per the direction of Engineer-in-
Charge.

(A) gate
2 n X 1.80 X
2.10 = 7.56 sqm
grill 2 n X 7.31 X
0.60 = 8.77 sqm
total = 16.33 sqm
16.33 sqm @ 32.00 kg/sqm = 522.62 kg @
12 Supplying all labour, T&P materials and two coat of Weather Coats with
any approved shades including cost of conveyance, taxes of, brushes,
sundries & labour cess etc all complete as per the direction of Engineer-
in-charge

Qty = 97.50 sqm @

13 Supplying all labour, T&P and painting two coats with any approved
synthetic enamal paint on new/old wood/iron work including cost of
Sundries, brushes, soap, &putty etc including preparation of Surface
,contractor profit & labour cess all complete as per the direction of
Engineer-in- Charge.

Qty = 16.33 Sqm

Total 16.33 Sqm @
14 Supplying all labour, T&P, and materials and providing cement concrete
(1:2:4) with 12mm size crusher broken hard granite chips including all
cost of conveyance ,royalty,sundries,watering for curing ,supervision
charge, contractor profit & labour cess etc.all complete as per the
direction of Engineer-in-charge.
22 n x 0.225 x 0.15 x 0.15 = 0.11 cum
floor 1 n x 15.54 x 0.98 x 0.10 = 1.52 cum
1.63 cum @
19 Supplying all labour, T&P materials and two coat of Distempering with any approved
shades including cost of Conveyance, taxes of, brushes, sundries& labour cess all

complete as per the direction of Engineer-in-charge.

Qty same as item no. = 97.50 sqm @

14 Supplying all labour, T&P and dismantling brick or stone

masonry in lime or cement mortar under 3m.height including
stacking the useful materials for reuse and removing the debris
within 50m. Lead,contractor profit & labour cess etc. all
complete as per the direction of Engineer-in-charge.
1 n x 19 x 0.25 x 0.25 = 1.19 cum
1.19 cum @

14 Providing of sheet for roofing,

1 n x 16.00 x 7.61 = 121.76 sqm
1 n x 3.83 x 3.35 = 12.83 sqm
1 n x 4.57 x 3.35 = 15.31 sqm
134.59 sqm
10 % for over lap 13.46
A) Trans perent 0.05mm 15% = sqm @

B) colour coated sheet 85 % = 114.40 sqm @

15 Labour charges for fitting ,fixing of sheet = 114.40 sqm @

16 J.hooks , nut bolt ,cup washer ,domond G.I cup washer

L.S

17
17 Add for sanitory work such as septic tank,soak pit &P.Hfittings etc.
19 Add for Electrification

20 Add contingency 1%
21 Add for photograph and display board

OR sa

Junior Engineer Asst. Enginee

Sambalpur Municipal Corporation Sambalpur Municip

Technical sanctioned for Administrativ

 Rs 34,90,000.00 Rs 34,90,0

Executive Engineer Administrator

Sambalpur Municipal Corporation Sambalpur Municip

Commissioner
Sambalpur Municipal Corporation
on ground ,Sambalpur.

Amount in
Rupees.

lenth 141

89.90 = 947.29

350.23 = 83046.05

3369.11 = 296513.01
6771.66 = 9534.84

6047.45 = 2551.27

6629.27 = 12131.07

3303.5 =41973.45
3336.80 = 36437.86

87.50 = 12862.5

119.98 = 11698.05

96.30 = 2270.75

72.00 = 37628.93

67.40 = 6571.50
 52.69 = 860.53

5221.51 = 8533.49

52.70 = 5138.25

581.80 = 690.89

300.00 = 0.00

420.00 = 48048.81

70.10 = 8019.57

= 2000.00
 568698.83

L.S 120000.00
L.S 100000.00
788698.83
7886.99
2000.00
798585.82
OR say 34,90,000.00

Asst. Engineer
mbalpur Municipal Corporation

Administrative approvalfor
 34,90,000.00

Administrator
mbalpur Municipal Corporation
47.851265
32.002438