Agula Tank DPR

BERHAMPUR MUNICIPAL CORPORATION
DETAILED PROJECT REPORT

For
Reclamation & Peripheral
Devlopment of Ägula Tank”
In BeMC, Berhampu
Under OUIDF Scheme
Agula Tank
Estimated Cost:Rs.10,34,00,000/-
BERHAMPUR MUNICIPAL CORPORATION

Table of Contents
1. EXECUTIVE SUMMERY
1.1: Introduction
1.2: About the organization:
1.3: About the project:
2. LOCATION AND PHYSICAL SITUATION OF SITE
2.1: General
2.2: Latitude and longitude.
2.3: Location
3. HYDROGRAPHIC AND TOPOGRAPHIC DETAILS
3.1: Metrological characteristics
3.2: Topography
4. ENGINEERING OF CIVIL WORKS
4.1: Parking Layout
4.2: Main Gate
4.3: Ticket Counter and Office Room
4.4: Gymnasium and Restaurant
4.5: Indoor Stadium and Library
4.6: Musical Fountain and View Gallery
4.7: All-Round Jogging Track
4.8: Central Island and Statue
4.9: Kiosks
4.10: Children Mini Park
4.11: Garden Restaurant
4.12: Kalyan Mandap.
4.13: Boating Club and Ghats
4.14: Herbal and Medicinal Garden
4.15: Water Kingdom
4.16: Rain water harvesting for Aqua Park
5. DRAWINGS AND DETAILS - ANNEXRE-II
6. ESTIMATE: ANNEXRE-I
7. GEO TECHNICAL CHARACTERSTICS
8. TECHNICAL REPORT
9. SUMMERY OF THE ESTIMATED COST OF THE PROJECT
-1-
1.1: INTRODUCTION:
Brahmapur is the oldest city of Ganjam District in the State of Odisha. The name
Brahmapur is an anglicized form of ‘Brahmapur’ which etymologically means “The Abode of
Brahma, the Creator”. By virtue of its close proximity to Andhra Pradesh, Coastline of Bay of
Bengal & Gopalpur Port, Visakhapatnam Port and City it has become a centre of attraction for
multiethnic people in pursuit of better residential zones, education and to some extent for
employment in unorganized sectors delivering various services and goods. It is mainly a
trading centre for Southern Odisha having its influence over eight districts. The city was
declared as a Municipality in the year 1867. It is the fourth largest city of Odisha with
population of 210418 in 1991 & 307792 in 2001. The present population (2011) is estimated
to be 0.35 million. It has been declared as a Class-I Town category as per 2001 census. Now-
a-days Brahmapur city is famous for its widespread availability of human resources. The
trading volume is growing day by day. But the city of Brahmapur has ever been and will
probably continue to be intricate with the Takurani Yatra being celebrated every alternate
year.
LOCATION & LINKAGE:
Brahmapur city is situated at 19o 20’ N latitude 84o 50’ E longitude. Its average elevation
above mean sea level is 24.000 M. It is surrounded by vast cultivable plains. The entire plain
is bounded in the West & North by a range of hillocks containing Granite rocks of igneous
origin. These Granite rock belts are also another major source of employment and revenue.
The plains have mild slope towards Bay of Bengal.
The city is well connected by roads and rail networks. The Howrah-Chennai Railway
line of South-Eastern Railway passes through the city making Brahmapur as the busiest
station in this region. Similarly N.H.5 runs close to the city providing direct linkage to Kolkata
& Chennai. N.H. 217 also runs through this city. The city is well connected with districts
through S.H.No.7, 17 & 65. These roads originate from the city. The State Capital
Bhubaneswar is situated at a distance of 180 kms from the city along N.H. 5. The nearest sea
port is situated at Gopalpur at a distance of 15 kms from the city and the Port of
Visakhapatnam is located at a distance of 250 kms only.
A helipad has been constructed in the outskirt of the city where small aircrafts and
helicopters can land & take off safely. It is situated at a distance of 10 kms. from the city.
GROWTH OF THE CITY AND MASTER PLAN:
Brahmapur Municipal Corporation comprises of 34 mouzas with an area of 39.07 Sq. km. and
population of 307792 as per 2001 census. Out of 34 mouzas, 33 mouzas were notified as
integral part of Brahmapur Municipality vide Notification No.2346/LSG, dt.28-2-64 & village
Ambapua was included in the Brahmapur Municipality in the year 1989 vide U.D. Deptt.
Notification No.29397, dt.21-8-89.
Like most other places Brahmapur city has been urbanizing and expanding rapidly in a
sporadic & haphazard way. Due to fund constraints, the Municipality is not able to provide
the required infrastructure so as to command a planned expansion. As a result private
entrepreneurs are expanding the city limit on piece meal basis in a manner economically
-2-
suitable to them by sacrificing the city planning rules and regulations. However, Brahmapur
Municipality is committed to ensure effective planning and development by providing
adequate infrastructure under various schemes.
The city has a strong positive attitude for its commercial, religious and human resource
development activities.
The Master Plan area for Brahmapur city comprises of present Brahmapur Municipal
limit (39.07 Sq.km.) and 18 Nos. of nearby adjoining revenue villages (47.75 Sq.km). Thus the
total area over which the Master Plan operates is 86.82 Sq. km. It has been approved by
Govt. under Section 32 of the Odisha Town Planning & Improvement Trust Act, 1956.
SOCIO-ECONOMIC ACTIVITIES:
The city has a great commercial importance for the districts of Ganjam, Boudh,
Phulbani, Koraput, Rayagada, Nawrangpur, Malkangiri & Gajapati of Odisha. A large number
of private small scale industries have been set up in the city. The industrial complex such as
Indian Rare Earths Ltd. ilocated very near to the city and there is also a proposal in the pipe
line for establishing a Titanium Dioxide Plant nearby. One Steel Plant is likely to be
established at Gopalpur about 15 kms from Brahmapur city. Similarly, improvement and
expansion of Gopalpur Port is also in the pipeline to meet the infrastructure requirements for
the industries. A Defense base is also located near the city making it strategically important.
The city has many educational institutions like Medical College, Law College,
Engineering Schools and Colleges, etc. Brahmapur University is also located nearby. It has
got a number of Recreation Centers, Two Stadiums, Cinema Halls, Libraries and other Cultural
Centers.
Brahmapur city has a present population of about 0.35 Million. The gender-wise
population ratio consists of 930 females to every 1000 males. Population of Brahmapur city
comprises of various ethnic classes. The economic stratification parameters show that 36% of
the populations of the city of Brahmapur are below the poverty line, 45% within the
economically weaker section and the balance 19% belong to high and middle income group.
The literacy rate of Brahmapur city is 82.25% which is a fairly good figure.
-3-
It is a major state level trading centre for Spices, Tamarind, Clothes, etc. Brahmapur
city is famous for manufacture and trading of various types of Patto Sarees and Bamboo-Straw
handicrafts. The city is, therefore, popularly known as “Silk City”. This sector can be
developed to a great extent to be a numero-uno pioneer who would boost the economy of
people depending on such type of cottage and small scale industries.
The nearby beautiful heritage centers such as Mahuri Kalua Thakurani, Vairabi,
Dhabaleswar, etc. will prove to be the best areas for exhibition-cum-sale of the products. So,
connectivity to these heritage areas are essential for which a DPR for Urban Transport System
will be prepared and submitted shortly for getting financial assistance under UIDSSMT.
Advertisement & exhibition to promote the growth of these industries. People on

different occasions like Durga Puja Maha Sivaratri, Janmastami, Ratha Yatra, Makar Sankranti,
Kartika Purnima, Id-ul-Fitre and Christmas, etc., assemble in the city and engage themselves
in trading and religious activities. There is 100% communal harmony in the city and the
people of Brahmapur are committed to maintain that.
1.2: ABOUT THE ORGANIZATION:

The Berhampur Municipality Corporation is a Statutory body Constituted under
Odisha Development Act 1982. It came into existence with effect in Dec 2008.
1.3: ABOUT THE PROJECT

Amusement and theme parks are terms for a group of entertainment attractions and
rides and other events in a location for the enjoyment of large numbers of people. An
amusement park is more elaborate than a simple city park or playground, usually providing
attractions meant to cater specifically to certain age groups, as well as some that are aimed
towards all ages. When most think of an amusement park, we picture family fun filled with
smiles and laughter. It's a place people can go for a carefree good time.
The main objective is to provide playing equipments that offer physical growth
opportunity with quality and safety in mind. The system provides the development
foundation that ensures that children have better growth of health and mind. And the goal is
to provide exceptional play equipments that are safe and enjoyed by children of all age
groups.
-4-
2. LOCATION AND PHYSICAL SITUATION OF SITE
2.1: GENERAL:
The Proposed site is Located in the Middle of Town around 5 Km distance from the
peripheral boundaries and in the midst of densely populated Area
SATELLITE VIEW OF PROPOSED PARK SITE
SATELLITE VIEW OF THE BRAHMAPUR TOWN AS AWHOLE
Brahmapur Town is in close proximity to Andhra Pradesh, Coastline of Bay of Bengal &
Gopalpur Port, Visakhapatnam Port and City it has become a centre of attraction for
multiethnic people in pursuit of better residential zones, education and to some extent for
employment in unorganized sectors delivering various services and goods.
-5-
2.2: LATITUDE AND LONGITUDE:
Brahmapur city is situated at 19o 20’ N latitude 84o 50’ E longitude. While the Site has
its position as
Latitude: 19’ 20” N, Longitude: 84’ 50” E
3. HYDROGRAPHIC AND TOPOGRAPHIC DETAILS
3.1: METEOROLOGICAL CHARACTERISTICS
River Rushikulya is called the “Ganga” of Ganjam. It flows at a distance of about 30

kms from the city and discharges into the Bay of Bengal near Gopalpur port. The city has a
good number of big Tanks/Lakes. High humidity prevails in the atmosphere both in summer
& rainy seasons. The climate of the city is pleasant and soothing due to its close proximity to
the Bay of Bengal. Maximum summer temperature is 40o C whereas minimum winter
temperature is 22o C. The mean daily temperature remains at 33o C to 38o C. May is the
hottest month in the year whereas December is the coldest. The average annual rainfall is
1250 mm and the region receives Monsoon and torrential rainfall for four months only in a
year from July to October.
3.2: TOPOGRAPHY:
Its average elevation above mean sea level is 24.000 M. It is surrounded by vast
cultivable plains. The entire plain is bounded in the West & North by a range of hillocks
containing Granite rocks of igneous origin. These Granite rock belts are also another major
source of employment and revenue. The plains have mild slope towards Bay of Bengal
-6-
4. ENGINEERING OF CIVIL WORKS
4.1: PARKING LAYOUT:
Sufficient Parking area for two and four wheelers at both main gates one from
Western side and other fro Northern side. With Ticket counters, Gates and Waiting and
security posts. About 60m x60m area is reserved at the Front (Along old NH-5) Road side with
beautiful Front Gate. (Fig-1)
4.2: MAIN GATE
4.3: TICKET COUNTER AND OFFICE ROOM
Various Rooms are provided to be used for electrical equipments and machineries
such as Main switches, Bus Bars etc. and another for 25 KVA noise proof 3 phase diesel
Genset and Water Supply Motors, Storage Purpose etc. Other rooms for Office, Counters,
Watchman etc at suitable locations
4.4: GYMNASIUM AND RESTAURANT
An Oval shape Building Block, Two Storied. At the Entrance, The Ground floor of which
is a Restaurant, The First floor For Gymnasium.
4.5: INDOOR STADIUM AND LIBRARY
Another similar Oval shape building is for A Similar Oval shape Building is meant for
Indoor Stadium and Library at First Floor.
-7-
4.6: MUSICAL FOUNTAIN AND VIEW GALLERY
A beautiful Musical Fountain is arranged near the Entrance with Lighting arrangement
and viewing gallery all round it for entertainment.
4.7: ALLROUND JOGGING TRACK
About 2 m jogging track all round the Park Bank With interlocking concrete blocks. All
round on the Tank embankment is made a path for public walking especially for Jogging
Track. It has to be prepared with Interlocking Concrete Blocks over Compacted earth. The
path is of 2m wide and about 1800 m in Length.
-8-
4.8: CENTRAL ISLAND
 Location : Centre of the Park

 Total height of the statue : 10.00 m
 Height of the pedestal : 3.00 m
 Area of the island : 25.00 m diameters
 Area of the artificial zoo : 5.00 m annular rings
 Length of the hanging bridge : 10.00 m (2.00 M wide)
4.9: KIOSKS
Three numbers of Kiosks (Multi Purpose Paid Outlets) of Beautiful Pagoda Shape are
placed at various positions for leasing basis and to sell Cold drinks and other snacks.
4.10: CHILDREN MINI PARK
A mini children park with Rockers, Multi play stations, Climbers, SS Swings ,Hangers,
see saws, sliders and other children play equipments at some suitable place. The main
objective is to provide playing equipments that offer physical growth opportunity with quality
and safety in mind. The system provides the development foundation that ensures that
children have better growth of health and mind. And the goal is to provide exceptional play
equipments that are safe and enjoyed by children of all age group.
-9-
4.11: GARDEN RESTAURANT
One beautiful Garden Restaurant on Paid basis with Grass lawns and Flower gardens
are located for public facility.
4.12: KALYAN MANDAP.
One Kalyan Mandap on PPP Mode is planned to let out for Birth, Marriage and Other
Party Purpose inside the Park Premise, Which will generate fund for the Park.
4.13: BOATING CLUB AND GHATS
As the park is purely water body related, Boating facilities are provided at several
Ghats. And various FRC Boats are made available for Tourists use.
- 10 -
4.14: HERBAL AND MEDICINAL PLANT GARDEN ALLROUND:
The Southern Side of the Park, along the Jogging Track is planned for the Botanical
Garden. Planted with Variety of Medicinal Plants, Herbal Trees and Other Important trees.
Plants such as:-
 Neem
 Bela
 Ashoka
 Harida
 Karanja
 Bhada
 Amla
 Sandal wood
 And many more variety of Herbal Plants
The main aim of the plantation being promoting and educating People towards
Ayurveda and Green movement. Each plant to be named for Identity.
(List of Plats are Enclosed in Annexure –II)
4.15: MAIN AQUA PARK WITH SWIMMING FACILITIES,
The main attraction of the Park is the Water Kingdom, The Water Park with sliding,
rain dancing, swimming, water gliding etc.
- 11 -
4.16: RAIN WATER HARVESTING SYSTEM:
Steps have been taken and provisions have been in the estimate for development of
rain water harvesting system within and around the tank for collection and storage of rain
water in to the Agula Tank at Gosaninuagam. It has been proposed to collect the rain/ storm
water from roof tops of indoor stadium, kalian mandap and various hard surfaces within the
park and nearby Apartment building, residential buildings of Nehru Nagar area through line
system.
From roof top catchments, land surface catchment are the sources from which the
rain water shall be collected through down pipes connected to the roof top gutters and later
conveyed to the storage tanks and ultimately recharge the water of Agula Tank for recharge
of the water bodies.
- 12 -
TECHNICAL REPORT
This detail project report has been prepared for

“Reclamation & Peripheral Development of Agula Tank in BeMC,
Berhampur under OUIDF Scheme”.
The probable Estimated Cost for execution of the project

stands for Rs. 10,34,00,000/- (Rupees Ten Crores & Thirty-four
Lakhs) only.
The overall construction & development of the tank will be

carried out in different stages in a smooth manner. The detailed drawings &
design have been prepared after caring out basic engineering methods of
various components of the project. The Cost Estimate have been prepared for
the project basing on the current schedule rates of work approved by
Government of Odisha as well as the Corporation approved rates with
enhanced labour rates of May 2015 prevailing in the region and also on the
past costs for similar works elsewhere.
Berhampur Municipal Corporation Berhampur Municipal Corporation
Executive Engineer
Municipal
Berhampur Municipal Corporation
SUMMERY OF THE TOTAL PROJECT COST
Sl Description Total amount in Rs.
1 Compound Wall around the park for 10m Length (Total length: 2000 Mtr) 4,34,00,000.00
2 Indoor Stadium Block at Park site of BMC Aqua Park 71,08,000.00
3 Central Island inside the Tank at BMC Aqua Park 42,52,000.00
4 Jogging track and Path way around the Park per 500m length (Total length: 2000 Mtr) 1,44,52,000.00
5 Main Gate and Security posts at BMC Aqua Park 64,60,000.00
6 Musical Fountain & Gallery at BMC Aqua Park 45,28,000.00
7 Restaurant Block (Library, Resturant, Gymnasium) 72,13,000.00
8 Public Toilet Block 39,31,000.00
9 Construction of Kalyan Mandap (Phase-2) 37,82,000.00
10 Floating Ducks, Boat house & Boating facilities 15,00,000.00
11 Water treatment & other Plumbing works 15,00,000.00
12 Electrification & Park lighting 15,00,000.00
13 Garden Resturant, Herbal Garden 15,00,000.00
14 Rain water harvesting for collection of Rain water from near by localities for Aqua park 22,72,000.00
Total Project Cost : 10,33,98,000.00
or Limited to say = 10,34,00,000.00
(Rupees Ten Crores & Thirty-four Lakhs ) only
Executive Engineer Dy. Ex. Engineer Junior Engineer
Berhampur Municipal Corporation Berhampur Municipal Corporation Berhampur Municipal Corporation
City Engineer Municipal Commissioner

DETAILS OF DIFFERENT PROJECTS:
> RESTAURANT BUILDING & LIBRARY:
This building is oval in shape and two storied. It has a

restaurant in ground floor with kitchen, toilet and serving area within. The first
floor of the building is reserved for library. The structure rests on pile group, the
design details are attached separately. It is located at the front area after
parking lot and right side of the main gate. The restaurant can be rented out by
open tender. A good amount of revenue is expected from this. (See the plan &
elevation attached in sheet no: 1)
> INDOOR STADIUM & GYMNASIUM:

This building is also similar to the restaurant building
block. However there is no first floor. It is high ceiling roof. There is a Badminton
indoor court with standard dimension at its centre. In addition to the Badminton
court another space has been provided for gymnasium, office, store, toilet &
changing rooms are also available inside the building. (See the plan & elevation
attached in sheet no: 2)
> SECURITY POST & MAIN GATE:
At the entrance & next to the parking area and along

the main road, beautiful ornamented main gate (two gates 2.00 mtr wide & 2.00
mtr ht.) to be provided. The gates have been two nos of round shaped security
rooms adjacent to the gates will be provided. Out of two nos of rooms, one may
be used for ticket counter for the Aqua Park & the other room may be for
security post. (See the plan & elevation attached in sheet no: 3& 4)
> PARKING AREA:
Sufficient parking for four wheelers is provided at the

entrance of the park. The area is about 60.00 mtr X 40.00 mtr with around 40
cars and lOOnos of two wheelers can park in that area.
> ALLROUND JOGGING TRACK:
About one mtr wide & 1500 mtr long jogging track to
be provided as per standard design with inter locking concrete blocks to be laid
over the compacted sub structure.
> MUSICAL FOUNTAIN & LAND SCAPING AT FRONT:
The frontal area has been provided with one round

shaped fountain with beautiful landscaping and another oval shaped fountain
will be provided at the east side of the park.
> CHILDREN’S MINI PARKS, KIOSKS, CAFETERIAS:
A mini park with children playing equipments (cost of

the equipments not included in this estimate) with landscaping, three nos of
kiosks in octagonal shape and cafeterias to be provided in suitable locations for
public convenience. (Cost not included in this estimate)
> BOATING DECKS & COUNTER:
There will be four nos of boating ghats (Decks) of

floating type to be provided in suitable locations around the Aqua Park with
boating equipments. A booking counter for this boating is designed along with
ghats.
> BOUNDARY WALL:
The Brick masonry wall about 750.00 mtr long and 2.50
mtr ht. stand over the pile foundation and girder beam along the periphery of
the park will be provided for protection of unauthorized entry to the park.
> CENTRAL ISLAND:
A central island OF 39.00mtr dia circular shaped &

connected with a steel hanging bridge of 2.00 mtr wide & 7.00 mtr long will be
provided.
IERBAL GARDEN & ARBORICULTURE:
There is sufficient area (about lOacres.) around the

vater body is available and in which the herbal garden will be made with herbal
II medicinal plants of all varieties. Fruit bearing trees also to be planted and a
nini jungle is expected.
KALYAN MANDAP:
The Kalyan Mandap is proposed to construct near the

2nd entry gate to the park which is located in the N/W side of the park and which
will be used for renting out purpose.
TOILET BLOCKS:
For public convenience, separate toilet blocks for gents

& ladies will be provided in two locations around the park.
RAIN WATER HARVESTING SYSTEM:
For recharging the water body, the rain/ storm water

will be collected by laying separate pipe lines around the buildings of the park
and the roof tops of the locality. Provisions have been made in this estimate for
collecting the rain water by laying 160mm dia UPVC pipe line along with
chambers.
Detailed Estimate for The Compound Wall around the park for 10m Length at BMC
Aqua Park, Brahmapur,Ganjam,Odisha.
1 Supplying & laying R.C.C. M-20 grade with 20mm and down grade
black hard granite (crusherbroken) stone chips including all cost of
hoisting,laying, conveyance & royalities of materiel etc complete.
for pile caps. 7x 0.45 x 0.45 x 0.60 = 0.85 cum
Piles 7x 1.00 x 0.07 x 4.00 = 1.96 cum
Girder beam(250x300) 1 x 10.00 x 0.25 x 0.30 = 0.75 cum
Columns 10 x 0.25 x 0.25 x 2.500 = 1.56 cum

Total = 5.12 cum
@ Rs 4623.67 /cum Rs. 23,687.06
2 Supplying & laying Brick masonry with cement mortar (1:6) including
all cost, conveyance & royalities of material etc complete.
23cm thick wall 6 x 10.00 x 0.230 x 2.50 = 34.50 cum
Total = 28.463 cum

@ Rs 3594.15 /cum Rs. 1,02,298.49
3 12 thick inside Cement plaster over brick wall with cement mortar
(1:6) all cost, conveyance & royalities of material etc complete.
wall and columns 2x 10 x 2.51 = 50.20 sqm
Total = 50.20 sqm

@ Rs 97.75 /sqm = Rs. 4,907.05
4 Supplying & Fixing of MS grills above the compound wall. item

including including all cost of material. labour, rubbing & polishing
etc. L/S Total = 750.00 kg
@ Rs 65.00 /kg Rs. 48,750.00
5 White washing two coats with shell lime

same as plaster area Total = 50.20 sqm
@ Rs 8.75 /sqm Rs. 439.25
6 Supplying, fitting and plasing uncoated HYSD bar reinforcement

complete as per drawing and technicial specifiction including all cost
& conveyance of material etc complete.
Vol. of concrete = 5.12 Cum x 1 % 5.12 qntl
@ Rs 6781.35 /qntl = Rs. 34,740.86
2,14,822.71
7 Add 1% Labour cess = Rs. 2,148.23
8 Add 1% contigency = Rs. 2,148.23
Net Total = Rs. 2,16,970.94

Say = Rs. 2,17,000.00
(Rupees Two lakhs & seventeen thousand) only
Berhampur Municipal CorporationBerhampur Municipal Corporation Berhampur Municipal Corporation

Detailed Estimate for Construction of Indoor Stadium Block at Park site of BMC Aqua Park,
Brahmapur,Ganjam,Odisha.
1 Earthwork in excavation in hard soil within a initial lead & lift including
rough dressing & leveling the ground etc complete.
for foundation in betn
piles for RR masonry. 1x 153.15 x 0.91 x 0.76 = 105.92 cum
Total = 105.92 cum
@ Rs 118.68 /cum Rs. 12,570.41

2 Filling in foundation & plinth with sand with well watered & rammed
including all cost,conveyance & royalities of material etc complete.
Plinth area 1x 1.00 x 279.00 x 1.00 = 279.00 cum
Total = 279.00 cum
@ Rs 416.87 /cum Rs. 1,16,306.73

3 Providing & supplying c.c. (1:4:8) with 25mm to 40mm size CHBG metal
including all cost,conveyance & royalities of material etc complete.
for foundation 1x 153.15 x 0.91 x 0.10 = 13.94 cum
Total = 13.94 cum
@ Rs 3473.91 /cum Rs. 48,414.67

4 Supplying & laying RR stone masonry with cement mortar (1:6) including
1x 107.30 x 0.600 x 1.00 = 64.38 cum
Total = 64.38 cum

@ Rs 2578.04 /cum Rs. 1,65,974.22
5 Supplying & laying R.C.C.(1:1.5:3) grade with 20mm and down grade
black hard granite (crusherbroken) stone chips including all cost of
for pile caps. 12 x 1.21 x 1.21 x 1.21 = 21.26 cum
Piles 138 x 1.00 x 0.07 x 7.00 = 67.62 cum
pillar(450x450) 12 x 0.45 x 0.45 x 5.48 = 13.32 cum
pillar(250x450) 10 x 0.25 x 0.25 x 5.48 = 3.43 cum
lintel 1x 107.00 x 0.45 x 0.15 = 7.22 cum
Total = 121.63 cum
@ Rs 5816.35 /cum Rs. 7,07,426.55

6 Supplying & laying R.C.C. M-25 grade with 20mm and down grade black
hard granite (crusherbroken) stone chips including all cost of
Beam over pillar(B1:
1x 69.60 x 0.25 x 0.60 = 10.44 cum
250x600)
(B2: 250x450) 1x 42.97 x 0.25 x 0.45 = 4.83 cum
(B5: 250x450) curved 1x 107.00 x 0.25 x 0.30 = 8.03 cum
Girder beam(250x600) 1x 219.57 x 0.25 x 0.45 = 24.70 cum
Slab 1x 1.00 x 161.00 x 0.150 = 24.15 cum
1x 1.00 x 218.88 x 0.150 = 32.83 cum
Total = 104.98 cum
@ Rs 5561.20 /cum Rs. 5,83,830.07

7 Supplying & laying Brick masonry with cement mortar (1:6) including all
cost, conveyance & royalities of material etc complete.
Curved Longwall 230 mm wall 1x 107.00 x 0.450 x 7.62 = 366.903 cum
Straight 230 mm wall 1x 25.00 x 0.220 x 7.62 = 41.91 cum
Parapet wall 1x 100.00 x 0.230 x 1.00 = 23 cum
431.813 cum
Deduction for door & window 4 x 1.52 x 2.13 x 0.23 = 2.979 cum
3 x 1.21 x 2.13 x 0.23 = 1.778 cum
2 x 0.76 x 2.13 x 0.23 = 0.745 cum
18 x 1.52 x 1.52 x 0.23 = 9.565 cum
10 x 0.6 x 0.3 x 0.23 = 0.414 cum
(-) 15.481 cum
Net Total = 416.332 cum
@ Rs 3594.15 /cum Rs. 14,96,358.98

8 12 thick inside Cement plaster over brick wall with cement mortar (1:6)
Inside 1 x 56.2 x 3.35 = 188.27 sqm
1 x 45 x 3.35 = 150.75 sqm
1 x 107 x 3.35 = 358.45 sqm
Out side 1 x 107 x 3.00 = 321.00 sqm
Parapet Wall 2 x 100 x 1.00 = 200.00 sqm
Roof bottoms GF 1 x 279.64 x 1.00 = 279.64 sqm
Roof bottoms FF 1 x 218.88 x 1.00 = 218.88 sqm
Total = 1716.99 sqm
@ Rs 97.75 /sqm Rs. 1,67,827.27

9 Supplying, fitting & fixing vetrified tile in floors of size 600x600 mm of
approved make with application of polymer modified cement based
water resistant adhesive bed of required thickness of 10 mm & filling
joints with epoxy grout of approved quality including all cost of material,
labour T&P etc
Ground floor 1 x 279.64 x 1 = 279.64 sqm
First Floor 1 x 125 x 1 = 125.00 sqm
Total = 404.64 sqm
@ Rs 1012.18 /sqm Rs. 4,09,568.52

10 Supplying &Fixing ceramic tiles in floors treads or steps and landing on
25 mm thick cement mortar bed (1:1) jointed with neat cement slurry
mixed with pigments to match the shades of tiles including including all
cost of material. Labour.
toilet 1 x 2.98 x 2.98 = 8.88 sqm
toilet 1 x 2.98 x 1.82 = 5.42 sqm
Total = 14.30 sqm
@ Rs 782.18 /sqm Rs. 11,188.36

11 Supplying & Fixing of MS grills & misc. item including including all cost of
material. labour, rubbing & polishing etc complete as directed by EIC.
L/S Total = 1600.00 kg
@ Rs 65.00 /kg Rs. 1,04,000.00

12 White washing two coats with shell lime.
Total = 1716.99 sqm

@ Rs 8.75 /sqm Rs. 15,023.66
13 Supplying, fitting and plasing uncoated HYSD bar reinforcement
complete as per drawing and technicial specifiction including all cost &
conveyance of material etc complete.
Vol. of concrete = 226.61 Cum x 1 % 226.61 qntl
@ Rs 6781.35 /qntl Rs. 15,36,721.60

14 Rigid and smooth centering and shuttering for R.C.C. slab including false
work and dismantiling them after casting including cost od materiala
complete in ground floor.
1 x 279.64 x 1.00 = 279.64 sqm
1 x 218.88 x 1.00 = 218.88 sqm
Total = 498.52 sqm

@ Rs 336.08 /sqm Rs. 1,67,542.00
15 Rigid and smooth centering and shuttering for R.C.C. beam & column
including false work and dismantiling them after casting including cost
od materiala complete in ground floor.
1 x 112.57 x 1.45 = 163.23 sqm
1 x 107 x 1.15 = 123.05 sqm
10 x 1.4 x 0.45 = 6.30 sqm
12 x 1.8 x 5.48 = 118.37 sqm
1 x 0.95 x 107 = 101.65 sqm
Total = 512.59 sqm

@ Rs 516.54 /sqm Rs. 2,64,777.90
Total = Rs. 58,07,530.94

16 Provision for electrification work (concealed,conduct wiring with
necessary fixtures & fittings, 3-phase current connection etc.)
10% of estimated cost = Rs. 5,80,753.09

17 Provision for public health & sanitation inclusive of septic tank with soak
pit, pans, wash basins & all necessary fittings , pipes & fixtures,
Total = Rs. 69,69,037.12

18 Add 1% cess Rs. 69,690.37
Rs. 71,08,417.87
Say Rs. 71,08,000.00
(Rupees Seventy-one Lakhs & eight thousand) only

Detailed Estimate for The Central Island inside the Tank at BMC Aqua Park,
1 Formation of Island by filling with
Earth with Morrom with well
watered & rammed including all
cost,conveyance & royalities of
material etc complete.
Plinth area 1 x 1256.00 x 4.00 x 1.25 = 6280.00 cum
Total = 6280.00 cum
@ Rs 313.37 /cum Rs. 19,67,984.53

2 Providing & supplying c.c. (1:4:8)
with 25mm to 40mm size CHBG
metal including all cost,conveyance
& royalities of material etc
Base of the Retaining wall 1 x 125.66 x 1.00 x 0.25 = 31.42 cum
Under Pathway wall 1 x 100.00 x 2.13 x 0.30 = 63.90 cum
Total = 95.32 cum
@ Rs 3473.91 /cum Rs. 3,31,115.73

3 Supplying & laying Brick masonry
with cement mortar (1:6) including
all cost, conveyance & royalities of
First Step Parapet wall 1 x 100.00 x #### x 0.22 = 22.00 cum
Second Step Parapet wall 1 x 115.00 x #### x 0.22 = 25.30 cum
Third Step Parapet wall 1 x 120.00 x #### x 0.22 = 26.40 cum
Total = 73.70 cum
@ Rs 3594.15 /cum Rs. 2,64,888.50

4 12 thick inside Cement plaster over
brick wall with cement mortar (1:6)
all cost, conveyance & royalities of
Parapet walls 1x 701.6 x 3.22 = 2259.15 sqm
Total = 2259.15 sqm
@ Rs 97.75 /sqm Rs. 2,20,832.11

5 Supplying, fitting & fixing
Interlocking Concrete block on the
Path way around the statue over
concrete bed and joined by pcc
Path way 1 x 279.64 x 1.00 = 279.64 sqm
Total = 279.64 sqm

@ Rs 650.00 /sqm Rs. 1,81,766.00
6 Supplying & Fixing of MS grills & G I
Pipe for Hanging Bridge with
abutments, painted with Oxide
coated anamel paints etc.
L/S 18500.00 kg
@ Rs 65.00 /kg = Rs. 12,02,500.00
41,69,086.87
7 Add 1% cess Rs. 41,690.87

Net Total = Rs. 42,52,468.61
Say Rs. 42,52,000.00
(Rupees Fourty-two lakhs & Fifty-two thousand) only

Detailed Estimate for The Jogging track and Path way around the Park at BMC Aqua Park per 500m
length, Brahmapur,Ganjam,Odisha.
1 Filling in Road area & re-sizing with
Murrom with well watered & rammed
and compacted with Roller , including all
cost,conveyance & royalities of material
etc complete.
Plinth area 1x 500.00 x 10.00 x 0.90 = 4500.00 cum
Total = 4500.00 cum

@ Rs 527.24 /cum Rs. 23,72,587.58
2 Filling in foundation & plinth with sand
with well watered & rammed including all
Base of the track 1x 500.00 x 3.00 x 0.25 = 375.00 cum
Under Retaing wall 1x 500.00 x 1.82 x 0.15 = 136.50 cum
Total = 466.50 cum

@ Rs 416.87 /cum Rs. 1,94,469.86
3 Supplying, fitting & fixing interlocking
Concrete blocks of size 200x150 mm of
approved make with application of base
Road area 1x 1500 x 1 = 1500.00 sqm
Total = 1500.00 sqm
@ Rs 650.00 /sqm Rs. 9,75,000.00

Total Cost = Rs 35,42,057.43
4 Add 1% cess = Rs. 35,420.57
Total = Rs. 36,12,898.58
Say Rs. 36,13,000.00
(Rupees Thirty-six lakhs & thirteen thousand) only
Berhampur Municipal
Corporation
Detailed Estimate for The Main Gate and Security posts at BMC Aqua Park, Brahmapur,Ganjam,Odisha.
1 Filling in foundation & re-sizing with
Murrom with well watered & rammed
including all cost,conveyance & royalities of
Compound wall 1x 32.00 x 1.00 x 1.50 = 48.00 cum
Two Security counters 1x 24.00 x 1.00 x 1.50 = 36.00 cum
Total = 84.00 cum
@ Rs 313.37 /cum Rs. 26,323.08

2 Providing & supplying c.c. (1:4:8) with 25mm
to 40 size CBHG metal including all
cost,conveyance & royalities of material etc
complete.
Parking place 1x 60.96 x 45.00 x 1.00 = 2743.20 cum
Base of the track 2x 15.84 x 1.00 x 0.22 = 6.97 cum
Total = 347.00 cum
@ Rs 3473.91 /cum Rs. 12,05,446.77

3 Supplying & laying RR stone masonry with
cement mortar (1:6) including all cost,
conveyance & royalities of material etc
complete.
2x 12.00 x 0.600 x 1.52 = 21.89 cum
Total = 21.89 cum
@ Rs 2578.04 /cum Rs. 56,428.14

4 Supplying & laying R.C.C. (1:1.5:3) grade
with 20mm and down grade black hard
granite (crusherbroken) stone chips
including all cost of hoisting,laying,
conveyance & royalities of materiel etc
Piles for Compound wall 46 x 1.00 x 0.07 x 5.00 = 16.10 cum
Piles for security post and office 16 x 1.00 x 0.07 x 5.00 = 5.60 cum
pillar(250x250) 16 x 0.25 x 0.25 x 5.48 = 5.48 cum
lintel 2x 15.84 x 0.45 x 0.15 = 2.14 cum
Total = 37.96 cum
@ Rs 5816.35 /cum Rs. 2,20,779.34

5 Supplying & laying R.C.C. M-25 grade with
20mm and down grade black hard granite
(crusherbroken) stone chips including all
cost of hoisting,laying, conveyance &
royalities of materiel etc complete.
Beam over pillar(B1: 250x300) 2x 15.84 x 0.25 x 0.30 = 2.38 cum
Girder Beamfor c-wal(250x300) 2 x 100.00 x 0.25 x 0.30 = 15.00 cum
(B5: 250x300) curved 4x 15.54 x 0.25 x 0.30 = 4.66 cum
SlabGF 2x 1.00 x 24.00 x 0.150 = 7.20 cum
slab FF 2x 1.00 x 32.90 x 0.150 = 9.87 cum
Total = 36.73 cum
@ Rs 5561.20 /cum Rs. 2,04,274.00

6 Supplying & laying Brick masonry with cement
mortar (1:6) including all cost, conveyance &
royalities of material etc complete.
Curved Longwall 230 mm wall 1 x 100.00 x 0.230 x 2.50 = 57.5 cum
Curved Longwall 230 mm wall 2 x 107.00 x 0.230 x 5.48 = 269.7256 cum
Parking dividers wall 1 x 152.00 x 0.300 x 0.60 = 27.36 cum
355.7596 cum
Deduction for door & window 2x 1.21 x 2.13 x 0.23 = 1.186 cum
12 x 0.76 x 1.5 x 0.23 = 3.146 cum
(-) 4.332 cum
Total = 351.428 cum
@ Rs 3594.15 /cum Rs. 12,63,083.66

7 12 thick inside Cement plaster over brick wall
with cement mortar (1:6) all cost, conveyance
& royalities of material etc complete.
Rooms 2x 15.58 x 5.48 = 170.76 sqm
Compound wall 2x 100 x 2.50 = 500.00 sqm
Roof bottoms FF 1 x 218.88 x 1.00 = 218.88 sqm
Total = 889.64 sqm
@ Rs 97.75 /sqm Rs. 86,962.00

8 Supplying, fitting & fixing vetrified tile in
floors of size 600x600 mm of approved
make with application of polymer modified
cement based water resistant adhesive bed
of required thickness of 10 mm & filling
joints with epoxy grout of approved quality.
Ground floor 1x 30 x 1 = 30.00 sqm
First Floor 1x 42 x 1 = 42.00 sqm
Total = 72.00 sqm
@ Rs 1012.18 /sqm Rs. 72,876.96

9 Supplying &Fixing Interlocking Blocks over
72.00
Well rammed PCC bed
Parking Place 1x 60.96 x 45 = 2743.20 sqm
Inside the Boundary 1x 60.96 x 20 = 1219.20 sqm
Total = 3962.40 sqm
@ Rs 650.00 /sqm Rs. 25,75,560.00

10 Supplying & Fixing of MS grills & misc. item
including including all cost of material.
labour, rubbing & polishing etc complete as
directed by EIC.
L/S Total = 1500.00 kg
@ Rs 65.00 /kg Rs. 97,500.00

11 White washing two coats with shell lime. same as plaster area 1778.60 sqm
@ Rs 8.75 /sqm Rs. 15,562.75

12 Supplying, fitting and plasing uncoated HYSD
bar reinforcement complete as per drawing
and technicial specifiction including all cost
& conveyance of material etc complete.
Vol. of concrete = 37.96(M20)+36.73(M25)=74.69cum@1.0% steel qntl 74.69
@ Rs 6781.35 /qntl Rs. 5,06,501.74

13 Rigid and smooth centering and shuttering
for R.C.C. slab including false work and
dismantiling them after casting including
cost od materiala complete in ground floor.
2x 33 x 1.00 = 66.00 sqm
Total = 66.00 sqm
@ Rs 336.08 /sqm Rs. 22,181.28

14 Rigid and smooth centering and shuttering
for R.C.C. beam & column including false
work and dismantiling them after casting
including cost od materiala complete in
1 x 112.57 x 1.45 = 163.23 sqm
1x 107 x 1.15 = 123.05 sqm
10 x 1.4 x 0.45 = 6.30 sqm
12 x 1.8 x 5.48 = 118.37 sqm
1x 0.95 x 107 = 101.65 sqm
Total = 512.59 sqm
@ Rs 516.54 /sqm Rs. 2,64,775.56

Total = Rs. 53,30,131.98
15 Provision for electrification work (concealed
, conduct wiring with necessary fixtures &
fittings LT transformer, 3-phase current
connection etc.)
16 Provision for public health & sanitation
inclusive of septic tank with soak pit, pans,
wash basins & all necessary fittings , pipes &
fixtures,
Total = Rs. 63,96,158.38
17 Add 1% cess = Rs. 63,961.58

Net Total = Rs. 64,60,119.96
Say Rs. 64,60,000.00
(Rupees Sixty-four lakhs &

Sixty thousand) only
Berhampur Municipal Corporation Berhampur Municipal CorporationBerhampur Municipal Corporation

Detailed Estimate for The Musical Fountain at BMC Aqua Park, Brahmapur,Ganjam,Odisha.
1 Supplying & laying Brick masonry with
complete.
Side Parapet wall 1 x #### x 0.250 x 1.00 = 14.00 cum
Seating Chairs, 20 x 2.50 x 0.450 x 1.00 = 22.50 cum
Total = 36.500 cum
@ Rs 3594.15 /cum Rs. 1,31,186.48
2 Supplying & laying RR stone masonry

with cement mortar (1:6) including all
cost, conveyance & royalities of material
etc complete.
Fountain foundation 1 x #### x 0.760 x 1.00 = 42.56 cum
Total = 42.56 cum
@ Rs 2578.04 /cum Rs. 1,09,721.56

3 Supplying & Fixing ceramic tiles in floors
treads or steps and landing on 25 mm
thick cement mortar bed (1:1) jointed
with neat cement slurry mixed with
pigments to match the shades of tiles
labour, rubbing & polishing etc complete
as directed by EIC.
Entire area
1 x #### x 15.00 x 1.00 = 225.00 cum
Total = 225.00 sqm
@ Rs 782.18 /sqm Rs. 1,75,990.50
4 One set of stainless Steel Musical

Fountain with Dancing light arrangement
and Nozzles, Necessary Fitting and
Fixures ,Motor and electrical arrangement
L/S Rs. 40,00,000.00
5 Supplying & Fixing of MS grills above the

compound wall. item including including
all cost of material. labour, rubbing &
polishing etc
L/S 350.00 kg
@ Rs 65.00 /kg Rs. 22,750.00
Total = 44,39,648.53
6 Add 1% cess Rs. 44,396.49
7 Add 1% contigency Rs. 44,396.49
Net Total = Rs. 45,28,441.50
Say Rs. 45,28,000.00
(Rupees Fourty-five lakhs & twenty-eight thousand) only

Detailed Estimate for Construction of Restaurant Block at Park site of BMC Aqua Park,
1 Earthwork in excavation in all kinds of
soil within a initial lead & lift including
rough dressing & leveling the ground etc
complete.
for foundation in betn piles for RR 1x 153.15 x 0.91 x 0.76 = 105.92 cum
masonry.
105.92 cum
Total =
Rs
@ Rs 128.38 /cum 13,597.82
.
2 Filling in foundation & plinth with sand

with well watered & rammed including all
cost,conveyance & royalities of material
etc complete.
Plinth area
1x 1.00 x #### x 1.00 = 279.00 cum
279.00 cum
Total =
Rs
@ Rs 416.87 /cum 1,16,306.17
.
3 Providing & supplying c.c. (1:4:8) with

25mm to 40mm size CBHG metal
including all cost,conveyance & royalities
of material etc complete.
13.94 cum
Total =
Rs
@ Rs 3473.91 /cum 48,414.67
.
4 Supplying & laying RR stone masonry

with cement mortar (1:6) including all
cost, conveyance & royalities of material
etc complete.
1x 107.30 x 0.600 x 1.00 = 64.38 cum
64.38 cum
Total =
Rs
@ Rs 2578.04 /cum 1,65,974.22
.
5 Supplying & laying R.C.C. M-20 grade

Piles 138 x 1.00 x 0.07 x 7.00 = 67.62 cum
pillar(450x450) 12 x 0.45 x 0.45 x 5.48 = 13.32 cum
pillar(250x450) 10 x 0.25 x 0.25 x 5.48 = 3.43 cum
lintel 1x 107.00 x 0.45 x 0.15 = 7.22 cum

121.63 cum
Total =
Rs
@ Rs 4623.67 /cum 5,62,364.18
.
6 Supplying & laying R.C.C. M-25 grade

(B2: 250x450) 1x 42.97 x 0.25 x 0.45 = 4.83 cum
(B5: 250x450) curved 1x 107.00 x 0.25 x 0.30 = 8.03 cum
Slab 1x 1.00 x #### x 0.150 = 41.95 cum
1x 1.00 x #### x 0.150 = 32.83 cum
122.78 cum
Total =
Rs
@ Rs 5561.20 /cum = 6,82,797.18
.
7 Supplying & laying Brick masonry with

complete.
448.577 cum
x x x = 3.723 cum
Deduction for door & window 5 1.52 2.13 0.23
x x x = 4.149 cum
7 1.21 2.13 0.23
x x x = 1.117 cum
3 0.76 2.13 0.23
x x x = 11.691 cum
22 1.52 1.52 0.23
x x x = 0.414 cum
10 0.6 0.3 0.23
(-) 21.094 cum
427.483 cum
Total =
Rs
@ Rs 3594.15 /cum = 15,36,436.99
.
8 12 thick inside Cement plaster over brick

wall with cement mortar (1:6) all cost,
complete.
x x = 188.27 sqm
Inside 1 56.2 3.35
x x = 212.36 sqm
1 63.39 3.35
x x = 358.45 sqm
1 107 3.35
x x = 321.00 sqm
Out side 1 107 3.00
1080.08 sqm
Total =
Rs
@ Rs 97.75 /sqm = 1,05,577.48
.
9 Supplying, fitting & fixing vetrified tile in

floors of size 600x600 mm of approved
make with application of polymer
modified cement based water resistant
adhesive bed of required thickness of 10
mm & filling joints with epoxy grout of
approved quality including all cost of
material, labour T&P etc.
x x = 250.00 sqm
Ground floor 1 250 1
x x = 195.00 sqm
First Floor 1 195 1
445.00 sqm
Total =
Rs
@ Rs 1012.18 /sqm = 4,50,420.10
.
10 Supplying &Fixing ceramic tiles in floors 445
treads or steps and landing on 25 mm
thick cement mortar bed (1:1) jointed
with neat cement slurry mixed with
pigments to match the shades of tiles
toilet x x = 8.88 sqm
1 2.98 2.98
toilet x x = 5.42 sqm
1 2.98 1.82
14.30 sqm
Total =
Rs
@ Rs 782.18 /sqm = 11,188.30
.
11 Supplying & Fixing of MS grills & misc.

item including including all cost of
material. labour, rubbing & polishing etc
complete as directed by EIC.
L/S 1600.00 kg
Rs
@ Rs 65.00 /kg = 1,04,000.00
.
12 White washing two coats with shell lime. same as plaster area 1080.00 sqm
Rs
@ Rs 8.75 /sqm = 6,156.00
.
13 Supplying, fitting and plasing uncoated
HYSD bar reinforcement complete as per
drawing and technicial specifiction
including all cost & conveyance of
Vol. of concrete =
121.63(M20)+122.78(M25)=244.411cum
@1.0% steel qntl 244.41
Rs
@ Rs 6781.35 /qntl = 16,57,402.51
.
14 Rigid and smooth centering and

shuttering for R.C.C. slab including false
work and dismantiling them after casting
including cost od materiala complete in
x x = 279.64 sqm
1 279.64 1.00
x x = 218.88 sqm
1 218.88 1.00
498.52 sqm
Total =
Rs
@ Rs 336.08 /sqm = 1,67,542.60
.

shuttering for R.C.C. beam & column
including false work and dismantiling
them after casting including cost od
materiala complete in ground floor.
x x = 163.23 sqm
1 112.57 1.45
x x = 123.05 sqm
1 107 1.15
x x = 6.30 sqm
10 1.4 0.45
x x = 118.37 sqm
12 1.8 5.48
x x = 101.65 sqm
1 0.95 107
512.59 sqm
Total =
Rs
@ Rs 516.54 /sqm = 2,64,775.56
.
Total = Rs. 58,93,198.19
16 Provision for electrification work

(concealed , conduct wiring with
necessary fixtures & fittings, 3-phase
current connection etc.) Rs
10% of estimated cost = . 5,89,319.82
17 Provision for public health & sanitation

inclusive of septic tank with soak pit,
pans, wash basins & all necessary fittings
, pipes & fixtures, Rs
= . 5,89,319.82
10% of estimated cost
Total = 70,71,837.83
18 Add 1% cess = Rs. 70,718.38

Rs
Total = . 72,13,274.58
Rs
Say . 72,13,000.00
(Rupees Seventy-two
lakhs & thirteen thousand) only
Detailed Estimate for Construction of Public Toilet Block inside the Park of BMC Aqua Park,
1 Earthwork in excavation in hard
soil within a initial lead & lift
including rough dressing &
leveling the ground etc complete.
for foundation in betn piles for RR
masonry. 1x 153.15 x 0.60 x 0.76 = 69.84 cum
Total = 69.84 cum
@ Rs 118.68 /cum Rs. 8,288.18
2 Filling in foundation & plinth with

sand with well watered & rammed
including all cost,conveyance &
Plinth area 1x 1.00 x ##### x 1.00 = 279.00 cum
Total = 279.00 cum
@ Rs 416.87 /cum Rs. 1,16,306.73
3 Providing & supplying c.c. (1:4:8)

with 25mm to 40mm size CBHG
metal including all
cost,conveyance & royalities of
Total = 9.19 cum
@ Rs 3473.91 /cum Rs. 31,921.76
4 Supplying & laying RR stone

masonry with cement mortar (1:6)
including all cost, conveyance &
1x 107.30 x 0.600 x 1.00 = 64.38 cum
Total = 64.38 cum
@ Rs 2578.04 /cum Rs. 1,65,974.48
5 Supplying & laying R.C.C. M-20

grade with 20mm and down grade
black hard granite
(crusherbroken) stone chips
including all cost of
hoisting,laying, conveyance &
Piles 31 x 1.00 x 0.07 x 5.00 = 10.85 cum
pillar(250x450) 18 x 0.25 x 0.25 x 3.65 = 4.11 cum
lintel 1x 32.30 x 0.45 x 0.15 = 2.18 cum
Total = 17.14 cum

@ Rs 4623.67 /cum Rs. 79,233.52
6 Supplying & laying R.C.C. M-25
grade with 20mm and down grade
black hard granite
(crusherbroken) stone chips
including all cost of
hoisting,laying, conveyance &
Slab 1x 1.00 x 60.94 x 0.150 = 9.14 cum
Total = 15.20 cum
@ Rs 5561.20 /cum Rs. 84,514.95

7 Supplying & laying Brick masonry
with cement mortar (1:6)
including all cost, conveyance &
448.577 cum
Deduction for door & window 5x 1.52 x 2.13 x 0.23 = 3.723 cum
7x 1.21 x 2.13 x 0.23 = 4.149 cum

3x 0.76 x 2.13 x 0.23 = 1.117 cum
22 x 1.52 x 1.52 x 0.23 = 11.691 cum
10 x 0.6 x 0.3 x 0.23 = 0.414 cum
(-) 21.094 cum
Total = 427.483 cum
@ Rs 3594.15 /cum Rs. 15,36,434.93
8 12 thick inside Cement plaster

over brick wall with cement
mortar (1:6) all cost, conveyance
& royalities of material etc
Inside 1x 56.2 x 3.35 = 188.27 sqm
1x 63.39 x 3.35 = 212.36 sqm
1x 107 x 3.35 = 358.45 sqm
Out side 1x 107 x 3.00 = 321.00 sqm
Total = 1080.08 sqm
@ Rs 97.75 /sqm Rs. 1,05,577.48

9 Supplying, fitting & fixing vetrified
tile in floors of size 600x600 mm
of approved make with
application of polymer modified
cement based water resistant
adhesive bed of required
thickness of 10 mm & filling joints
with epoxy grout of approved
quality including all cost of
Ground floor 1x 250 x 1 = 250.00 sqm
First Floor 1x 195 x 1 = 195.00 sqm
Total = 445.00 sqm
@ Rs 1012.18 /sqm Rs. 4,50,420.10

10 Supplying &Fixing ceramic tiles in 445
floors treads or steps and landing
on 25 mm thick cement mortar
bed (1:1) jointed with neat
cement slurry mixed with
pigments to match the shades of
tiles including including all cost of
material. Labour.
toilet 1x 2.98 x 2.98 = 8.88 sqm
toilet 1x 2.98 x 1.82 = 5.42 sqm
Total = 14.30 sqm
@ Rs 782.18 /sqm Rs. 11,188.30

11 Supplying & Fixing of MS grills &
misc. item including including all
cost of material. labour, rubbing &
polishing etc complete as directed
by EIC.
L/S 1600.00 kg
@ Rs 65.00 /kg Rs. 1,04,000.00
12 White washing two coats with

same as plaster area 1080.00 sqm
shell lime.
@ Rs 8.75 /sqm Rs. 6,156.00
13 Supplying, fitting and plasing

uncoated HYSD bar reinforcement
complete as per drawing and
technicial specifiction including all
cost & conveyance of material etc
complete.
Vol. of concrete = (M20)+M25)=32.33cum@1.0% steel qntl 32.33
@ Rs 6781.35 /qntl Rs. 2,19,266.50

shuttering for R.C.C. slab including
false work and dismantiling them
after casting including cost od
materiala complete in ground
1x 279.64 x 1.00 = 279.64 sqm
1x 218.88 x 1.00 = 218.88 sqm
Total = 498.52 sqm
@ Rs 336.08 /sqm Rs. 1,67,542.60

shuttering for R.C.C. beam &
column including false work and
dismantiling them after casting
including cost od materiala
complete in ground floor.
1x 112.57 x 1.45 = 163.23 sqm
1x 107 x 1.15 = 123.05 sqm
10 x 1.4 x 0.45 = 6.30 sqm
12 x 1.8 x 5.48 = 118.37 sqm
1x 0.95 x 107 = 101.65 sqm
Total = 512.59 sqm
@ Rs 516.54 /sqm Rs. 2,64,775.56

Total = Rs. 33,51,633.43
16 Provision for electrification work
(concealed , conduct wiring with
necessary fixtures & fittings, 3-
phase current connection etc.)
17 Provision for public health &
sanitation inclusive of septic tank
with soak pit, pans, wash basins &
all necessary fittings , pipes &
fixtures,
Rs. 38,54,378.45
18 Add 1% cess = Rs. 38,543.78
19 Add 1% contigency Rs. 38,543.78
Total = Rs. 39,31,466.02
Say Rs. 39,31,000.00
(Rupees Thirty-nine lakhs & thirty-one thousand) only

DETAILED ESTIMATE FOR :-
Construction of Kalyan Mandap inside the Park

Sl Description of the Items No. L B H Qty Amount
1 Earth work excavation in all kinds of
soil in foundation within initial lead of
50 m and initial lift of 1.50 m including
rough dressing and leveling the bed
etc., complete.
Column 22 x 1.50 x 1.50 x 1.80 = 89.10 cum
Wall 2 x 22.00 x 0.90 x 0.75 = 29.70 cum
1 x 5.70 x 0.90 x 0.75 = 3.85 cum
2 x 6.54 x 0.90 x 0.75 = 8.83 cum
1 x 4.13 x 0.90 x 0.75 = 2.79 cum
2 x 3.90 x 0.90 x 0.75 = 5.27 cum
2 x 11.98 x 0.90 x 0.75 = 16.17 cum
2 x 1.13 x 0.90 x 0.75 = 1.53 cum
4 x 2.37 x 0.90 x 0.75 = 6.40 cum
163.64 cum
Deduct(-) 22 x 1.50 x 0.90 x 0.75 = 22.28 cum
Total = 141.36 cum
@ Rs. ####### / %cum Rs. 18,147.99
2 Supply and filling the F & P with filling

sand of approved quality with well
watered & rammed including cost,
conveyance, royalty & all taxes, etc.,
complete.
Column 22 x 1.50 x 1.50 x 0.30 = 14.85 cum
Wall 2 x 22.00 x 0.90 x 0.15 = 5.94 cum
1 x 5.70 x 0.90 x 0.15 = 0.77 cum
2 x 6.54 x 0.90 x 0.15 = 1.77 cum
1 x 4.13 x 0.90 x 0.15 = 0.56 cum
2 x 3.90 x 0.90 x 0.15 = 1.05 cum
2 x 11.98 x 0.90 x 0.15 = 3.23 cum
2 x 1.13 x 0.90 x 0.15 = 0.31 cum
4 x 2.37 x 0.90 x 0.15 = 1.28 cum
29.76 cum
Deduct(-) 22 x 1.50 x 0.90 x 0.15 = 4.46 cum
Total = 25.30 cum
@ Rs. 416.87 / cum Rs. 10,546.76
3 Supplying all materials, labour T&P

for C.C. (1:3:6) using 25 mm to 40 mm
size HG HAND BROKEN metal
including laying, compacting, curing,
with all cost, conveyance, royalty &
taxes, etc., complete.
Column 22 x 1.50 x 1.50 x 0.30 = 14.85 cum
Wall 2 x 22.00 x 0.90 x 0.15 = 5.94 cum
1 x 5.70 x 0.90 x 0.15 = 0.77 cum
2 x 6.54 x 0.90 x 0.15 = 1.77 cum
1 x 4.13 x 0.90 x 0.15 = 0.56 cum
2 x 3.90 x 0.90 x 0.15 = 1.05 cum
2 x 11.98 x 0.90 x 0.15 = 3.23 cum
2 x 1.13 x 0.90 x 0.15 = 0.31 cum
4 x 2.37 x 0.90 x 0.15 = 1.28 cum
29.76 cum
Deduct(-) 22 x 1.50 x 0.90 x 0.15 = 4.46 cum
Total = 25.30 cum
@ Rs. 3881.38 / cum Rs. 98,198.95

for R.R.H.G. stone masonry in
cement mortar (1:6) in foundation &
plinth including curing, cost &
complete.
Wall 2 x 21.85 x 0.75 x 0.60 = 19.67 cum
1 x 5.55 x 0.75 x 0.60 = 2.50 cum
2 x 6.39 x 0.75 x 0.60 = 5.75 cum
1 x 3.98 x 0.75 x 0.60 = 1.79 cum
2 x 4.05 x 0.75 x 0.60 = 3.65 cum
2 x 12.13 x 0.75 x 0.60 = 10.92 cum
2 x 1.28 x 0.75 x 0.60 = 1.15 cum
4 x 2.52 x 0.75 x 0.60 = 4.54 cum
49.97 cum
Deduct(-) 22 x 0.23 x 0.23 x 0.60 = 0.70 cum
Total = 49.27 cum
@ Rs. 2578.04 / cum Rs. 1,27,020.23
for R.C.C (1:1.5 : 3) using 12 mm to
20 mm size HG Crusher Broken chips
for RCC works including hoisting and
laying, compacting, curing with all cost,
conveyance, royalty & taxes, etc.,
complete.
(i) Column 22 x 1.20 x 1.20 x 0.30 = 9.50 cum
(1.20×1.20+0.35×0.35)/2 =0.78 16 x 0.78 x x 0.30 = 3.74 cum
(1.20×1.20+0.60×0..60)/2 =0.79 6 x 0.90 x x 0.30 = 1.62 cum
Total = 14.86 cum
@ Rs. 5959.24 / cum Rs. 88,554.34
(ii) Grade Beam 2 x 21.33 x 0.23 x 0.30 = 2.94 cum

1 x 5.03 x 0.23 x 0.30 = 0.35 cum
2 x 5.87 x 0.23 x 0.30 = 0.81 cum
1 x 3.46 x 0.23 x 0.30 = 0.24 cum
2 x 12.65 x 0.23 x 0.30 = 1.75 cum
2 x 4.57 x 0.23 x 0.30 = 0.63 cum
4 x 3.04 x 0.23 x 0.30 = 0.84 cum
2 x 1.80 x 0.23 x 0.30 = 0.25 cum
Total = 7.81 cum
@ Rs. 5959.24 / cum Rs. 46,541.68
(iii) Column up to grade beam 16 x 0.23 x 0.23 x 0.60 = 0.51 cum
6 x 0.45 x 0.23 x 0.60 = 0.37 cum
Column up to slab 16 x 0.23 x 0.23 x 4.88 = 4.13 cum
6 x 0.45 x 0.23 x 4.88 = 3.03 cum
Total = 8.04 cum
@ Rs. 9159.92 / cum Rs. 73,645.76
(iv) Slab Beam 4 x 21.33 x 0.23 x 0.30 = 5.89 cum
1 x 5.03 x 0.23 x 0.30 = 0.35 cum
1 x 3.46 x 0.23 x 0.30 = 0.24 cum
4 x 12.65 x 0.23 x 0.30 = 3.49 cum
3 x 12.65 x 0.23 x 0.45 = 3.93 cum
2 x 1.80 x 0.23 x 0.30 = 0.25 cum
Total = 14.15 cum
@ Rs. ####### / cum Rs. 1,55,633.98
(v) Lintel 2 x 21.33 x 0.23 x 0.15 = 1.47 cum

1 x 5.03 x 0.23 x 0.15 = 0.17 cum
2 x 5.87 x 0.23 x 0.15 = 0.41 cum
1 x 3.46 x 0.23 x 0.15 = 0.12 cum
2 x 12.26 x 0.23 x 0.15 = 0.85 cum
2 x 4.57 x 0.23 x 0.15 = 0.32 cum
4 x 3.27 x 0.23 x 0.15 = 0.45 cum
2 x 1.80 x 0.23 x 0.15 = 0.12 cum
Total = 3.91 cum
@ Rs. 8901.38 / cum Rs. 34,804.40
(vi) Roof Slab 1 x 21.40 x 13.41 x 0.12 = 34.44 cum

1 x 5.33 x 4.95 x 0.12 = 3.17 cum
1 x 3.76 x 2.18 x 0.12 = 0.98 cum
Total = 38.59 cum
@ Rs. 9194.21 / cum Rs. 3,54,804.58
(vii) Chajja
W1 3 x 1.20 x 0.45 = 1.62 cum
W2 7 x 1.80 x 0.45 = 5.67 cum
Total = 7.29 cum
@ Rs. 748.86 / sqm Rs. 5,459.18
6 Supplying, fitting & placing uncoated

HYSD reinforcement including cutting,
bending,binding & placing the steel
rods as per drawing & technical
specifications with cost of binding wire
18 to 20 gauges, etc., complete.
(Provisional Quantity taken as 1.0
Quintal per cum of R.C.C. However,
actual sizes and quantities to be
provided at the sites will be measured
during execution of the work.)
column base 14.86 cum @ 1.50 /cum 22.29 qtl
Grade Beam 7.56 cum @ 1.50 /cum 11.34 qtl
Column 8.04 cum @ 1.25 /cum 10.05 qtl
Slab beam 14.15 cum @ 1.25 /cum 17.69 qtl
Lintel 3.91 cum @ 1.00 /cum 3.91 qtl
Slab 38.59 cum @ 1.25 /cum 48.24 qtl
Chajja 0.58 cum @ 1.00 /cum 0.58 qtl
Total = 114.10 qtl
@ Rs. 6781.35 / qtl Rs. 7,73,752.12

for 1st class Brick work with K.B bricks
23cm×11cm×8cm size having
crushing strength not less than
75kg/cm in cement mortar (1:6) in F&P
with all cost, conveyance, royalty &
taxes, etc., complete.
4 x 5.41 x 0.23 x 1.35 = 6.72 cum
6 x 3.04 x 0.23 x 1.35 = 5.66 cum
1 x 6.11 x 0.23 x 1.35 = 1.90 cum
Step 1 x 6.77 x 0.83 x 0.15 = 0.84 cum
1 x 6.77 x 0.53 x 0.15 = 0.54 cum
1 x 6.77 x 0.23 x 0.15 = 0.23 cum
Hall 2 x 15.46 x 0.23 x 0.90 = 6.40 cum
1 x 3.46 x 0.23 x 0.90 = 0.72 cum
1 x 12.65 x 0.23 x 0.90 = 2.62 cum
2 x 1.80 x 0.23 x 0.90 = 0.75 cum
Total = 26.38 cum
@ Rs. 3561.15 / cum Rs. 93,943.01
8 Filling in foundation & plinth with

moorum including well watering
ramming as per direction of OIC
1 x 15.23 x 12.65 x 1.20 = 231.19 cum
2 x 3.66 x 3.04 x 1.65 = 36.72 cum
2 x 1.52 x 3.04 x 1.65 = 15.25 cum
1 x 5.41 x 6.11 x 1.65 = 54.54 cum
1 x 3.00 x 1.80 x 1.20 = 6.48 cum
1 x 4.57 x 4.57 x 1.20 = 25.06 cum
Total = 369.24 cum
@ Rs. 313.37 / cum Rs. 1,15,709.97
9 C.C (1:4:8) with 25mm to 40mm size

CBHG metal including all cost,
conveyance,royalty & taxes
etc.comp.to work site as per
specification approved by the
department & direction of E.I.C 1 x 15.23 x 12.65 x 0.10 = 19.27 cum
2 x 3.66 x 3.04 x 0.10 = 2.23 cum
2 x 1.52 x 3.04 x 0.10 = 0.92 cum
1 x 5.41 x 6.11 x 0.10 = 3.31 cum
1 x 3.00 x 1.80 x 0.10 = 0.54 cum
1 x 4.57 x 4.57 x 0.10 = 2.09 cum
Total = 28.36 cum
@ Rs. 3473.91 / cum Rs. 98,520.09
10 Providing 2.5cm thick D.P.C Prop.

(1:2:4) using 12mm Hg chips including
all cost , conveyance, royalty, etc.
complete
1 x 2 x 20.41 x 0.23 = 9.39 sqm
1 x 2 x 12.65 x 0.23 = 5.82 sqm
1 x 2 x 5.41 x 0.23 = 2.49 sqm
1 x 4 x 3.40 x 0.23 = 3.13 sqm
1 x 2 x 1.80 x 0.23 = 0.83 sqm
1 x 1 x 3.00 x 0.23 = 0.69 sqm
Total = 22.34 sqm
@ Rs. 208.68 / sqm Rs. 4,662.28

for 1st class Brick work with K.B bricks
23cm×11cm×8cm size having
75kg/cm in cement mortar (1:6) in
super structure with all cost,
conveyance, royalty & taxes, etc.,
complete. 2 x 21.33 x 0.23 x 3.35 = 32.87 cum
2 x 5.87 x 0.23 x 3.35 = 9.05 cum
1 x 3.46 x 0.23 x 3.35 = 2.67 cum
2 x 12.65 x 0.23 x 3.35 = 19.49 cum
4 x 3.04 x 0.23 x 3.35 = 9.37 cum
2 x 1.80 x 0.23 x 3.35 = 2.77 cum
76.22 cum
(-) D 1 x 1.50 x 0.23 x 2.13 = 0.73 cum
D1 5 x 1.06 x 0.23 x 2.13 = 2.60 cum
D2 3 x 0.76 x 0.23 x 2.13 = 1.12 cum
W 7 x 1.50 x 0.23 x 1.35 = 3.26 cum
W1 3 x 0.90 x 0.23 x 1.35 = 0.84 cum
ventilator 1 x 3 x 0.90 x 1.35 = 3.65 cum
Lintel 3.91 cum
column 22 x 0.23 x 0.23 x 3.35 = 3.90 cum
20.01 cum
Net Total = 56.21 cum
@ Rs. 3594.15 / cum Rs. 2,02,026.90

for 12mm thick cement plaster (1:4)
over slab including curing, cost &
complete
Roof Slab 1 x 1 x 15.23 x 12.65 = 192.66 sqm
2 x 4 x 3.30 x 0.30 = 7.92 sqm
2 x 2 x 2.54 x 0.30 = 3.05 sqm
1 x 4 x 3.30 x 0.30 = 3.96 sqm
1 x 2 x 2.54 x 0.30 = 1.52 sqm
Total = 209.11 sqm
@ Rs. 110.93 / sqm Rs. 23,196.93

for 12mm thick cement plaster (1:6)
over brick work including curing, cost
& conveyance, royalty & all taxes,
etc., complete
Room (inside) 1 x 2 x 27.88 x 3.35 = 186.80 sqm
2 x 2 x 6.70 x 3.35 = 89.78 sqm
2 x 2 x 4.56 x 3.35 = 61.10 sqm
1 x 2 x 11.52 x 3.35 = 77.18 sqm
1 x 2 x 4.80 x 3.35 = 32.16 sqm
Room (out side) 1 x 2 x 21.33 x 4.25 = 181.31 sqm
1 x 2 x 13.11 x 4.25 = 111.44 sqm
1 x 2 x 2.03 x 4.25 = 17.26 sqm
1 x 1 x 3.46 x 4.25 = 14.71 sqm
roof 1 x 1 x 15.23 x 12.65 = 192.66 sqm
1 x 2 x 3.66 x 3.04 = 22.25 sqm
1 x 2 x 1.52 x 3.04 = 9.24 sqm
1 x 1 x 5.41 x 6.11 = 33.06 sqm
1 x 1 x 3.00 x 1.80 = 5.40 sqm
1 x 1 x 4.57 x 4.57 = 20.88 sqm
###### sqm
(-) D 1 x 1 x 1.50 x 2.13 = 3.20 sqm
D1 1 x 5 x 1.06 x 2.13 = 11.29 sqm
D2 1 x 3 x 0.76 x 2.13 = 4.86 sqm
W 1 x 7 x 1.50 x 1.35 = 14.18 sqm
W1 1 x 3 x 0.90 x 1.35 = 3.65 sqm
37.18 sqm
Net Total = ###### sqm
@ Rs. 97.75 / sqm Rs. 99,513.41
14 Fixing of Vertified tiles in floors trades

or steps and landing on 25mm bed of
cement mortar 1:1 jointed with neat
cement slury mixed with pigment to
match the shade of the tiles including
rubbing and polishing complete
including cost of precast tiles.
1 x 1 x 21.63 x 13.41 = 290.06 sqm
1 x 2 x 3.66 x 3.04 = 22.25 sqm
1 x 1 x 1.52 x 3.04 = 4.62 sqm
1 x 1 x 5.41 x 6.11 = 33.06 sqm
1 x 1 x 3.00 x 1.80 = 5.40 sqm
1 x 1 x 4.57 x 4.57 = 20.88 sqm
Dados 1 x 2 x 27.88 x 0.60 = 33.46 sqm
1 x 2 x 11.52 x 0.60 = 13.82 sqm
2 x 2 x 6.70 x 0.60 = 16.08 sqm
Total = 439.63 sqm
@ Rs. 1012.18 / sqm Rs. 4,44,986.62
15 Fixing of ceramic tiles in dados on

25mm bed of cement mortar 1:1
jointed with neat cement slury mixed
with pigment to match the shade of the
tiles including rubbing and polishing
complete including cost of precast tiles.
2 x 2 x 4.56 x 1.80 = 32.83 sqm
1 x 2 x 4.80 x 1.80 = 17.28 sqm
Total = 50.11 sqm
@ Rs. 782.18 / sqm Rs. 39,196.60
16 Supplying, fixing fitting of M. S. grill in

windows
W 1 x 7 x 1.50 x 1.35 = 14.18 sqm
1 x 3 x 0.90 x 1.35 = 3.65 sqm
17.83 sqm
Total = 480.00 kg
@ Rs. 65.00 / kg Rs. 31,200.00
17 Labour for fitting fixing of M. S. grill in

windows
W 1 x 7 x 1.50 x 1.35 = 14.18 sqm
1 x 3.00 x 0.90 x 1.35 = 3.65 sqm
Total = 17.83 sqm
@ Rs. 16.10 / sqm Rs. 287.06
18 Labour for painting two coats with any
approved paint over one coat of primer
with cost of paint etc. complete fitting
fixing of M. S. grill in windows
1 x 7 x 1.50 x 1.35 = 14.18 sqm
1 x 3 x 0.90 x 1.35 = 3.65 sqm
2.25 x 17.83 sqm
Total = 40.12 sqm
@ Rs. 117.53 / sqm Rs. 4,715.30
19 Supplying, fitting, fixing up window
(sliding type) made up aluminium
section 151 - 154, 151 - 155, 151 - 153
and 151 - 167 as shutter frame with
5mm thick black glass as penal fitted
with rubber beading including locking
arrangement including all fitting, cost
of materials all taxes etc. complete as
per direction of EIC.
W 1 x 7 x 1.50 x 1.35 = 14.18 sqm
1 x 3 x 0.90 x 1.35 = 3.65 sqm
Total = 17.83 sqm
@ Rs. 3221.41 / sqm Rs. 57,437.78
20 Supplying, fitting, fixing of Aluminum

door with OEL anodized Al. door
section of 9202 as vertical member
and, 9201as top member and 9200 as
bottom & middle mamber & 12 mm
thick pre laminated board fixed on
door frame by means of tapered clip
No. 4660 and the frame to be
completed by means of jointing angle
no. 1855 including all cost of labour,
T&P, hire charges of drilling machine,
etc. complete as per direction of EIC.
(data for 3'-6" x 6'-8" = 23.31 Sft or
2.16
D Sqm.) 1 x 1 x 1.50 x 2.13 = 3.20 sqm
D1 1 x 5 x 1.06 x 2.13 = 11.29 sqm
Total = 14.49 sqm
@ Rs. 4573.53 / sqm Rs. 66,270.45
21 Cement washing two coats including
curing, cost & conveyance, royalty &
all taxes, etc., complete
Area as per item no.12 Total = ###### sqm
@ Rs. 18.54 / sqm Rs. 18,876.49
22 Finishing wall with water profing

cement paint with any approved shade
including cost & conveyance, royalty
& all taxes, etc., complete
Area as per item no.12 Total = ###### sqm
@ Rs. 30.50 / sqm Rs. 31,050.22
23 Labour for fitting fixing of fiber door in

3 nos LS Rs. 1,500.00
toilet with cost of doos etc. complete
31,20,203.08
24 Providing towards cost of PH items
Rs. 3,12,020.31
10% of Civil cost
25 Providing towards cost of Electrical
Rs. 3,12,020.31
works 10% of Civil cost
Total = 37,44,243.70
26 Add 1% towards Labour cess Rs. 37,442.44
G. Total = Rs. 37,81,686.13
Say Rs. 37,82,000.00
(Rupees Thirty seven lakhs & eighty-two thousand) only

Detailed Estimate for Rain Water harvesting for BMC Aqua Park, Brahmapur,Ganjam,Odisha.
1 Supplying all labour and T&P for earth
work in all kinds of soil within 50mtr
initial lead and 1.5mtr initial lift
including rough dressing and breaking
of clods to maximum 5cm to 7cm and
laying in layers not exceeding 0.3mtr
in depth as per direction of Engineer-
in-charge.
For Laying of 160mm dia P.V.C.Pipe
Total Road Length: 2 x 650.00 x 0.45 x 1.10 = 643.50 Cum

Near Apartment, Buildings around
1 x 380.00 x 0.45 x 1.10 = 171.00 Cum
Aqua Park :
Total = 814.50 Cum
@ Rs 10698.45 /%Cum = Rs. 87,138.88
2 Supplying all labour and T&P for filling

foundation and plinth with excavated
materials(in all kinds of soil) as per
direction of Engineer-in-charge.
Total Qty to be executed = 2/3rd Qty of excavation = 543.00 Cum
@ Rs 670.60 /%Cum = Rs. 3,641.36
3 Suppling all materials, labour, T&P for

for filling of pipe line tranches with
sand with watering and ramming etc.
all complete as per P.H. Specification
and direction of E.I.C.
Near Apartment, Buildings around
1 x 380.00 x 0.45 x 0.20 = 171.00 Cum
Aqua Park :
Total = 288.00 Cum
@ Rs 416.87 /Cum = Rs. 1,20,057.98
4 Supplying all materials,labour and

T&P for cutting of C.C. road for taking
PVC pipes through as per direction of
Engineer-in-charge etc all complete.
Total Road Length: 2 x 650.00 x 0.45 = 585.00 sqm
Total = 585.00 sqm
@ Rs 269.00 /sqm = Rs. 1,57,365.00
5 Suppling all materials, labour and T&P

for providing C.C. (1:4:8) with 4cm
size C.B.H.G chips with all lead &
royality for re-doing the road cutting
as per direction of E.I.C.
Total = 58.50 Cum
@ Rs 3285.78 /Cum = Rs. 1,92,218.01

6 C.C (1:1.5:3)with 12mm to 20mm size
CBHG chips for RCC works including
all cost, conveyance, royalty & taxes
etc. comp. to work site as per the
specification approved by the
department & direction of E.I.C
Total = 87.75 Cum
@ Rs 5816.35 /Cum = Rs. 5,10,384.27

T&P for laying in trenches
unplasticized PVC pipes and specials
of the following outside dia. for all
classes including jointing with
approved solvent cement by non-heat
application method including testing
as per specification and direction of
Engineer-in-charge etc. all complete.
[including cost of pipes and fittings]
Laying of 160mm dia P.V.C.Pipe Class-III (0.60 mpa] Total = 1680.00 Mtr
@ Rs 504.10 /Mtr = Rs. 8,46,888.00

T&P for constructing Man-hole
chamber with R.C.C. top slab in
(1:1.5:3 ) mix with foundation
concrete (1:2:4 ) inside plaster 12mm.
thick with cement mortar (1:3)
finished with neat cement punning,
12mm. thick out side plaster
(1:3),brick work with K.B. bricks with
75kg/sqcm. in cement mortar (1:3)
finished smooth complete as per
[a] Rectangular Man-hole size (1.20x0.90x0.90 mtr ) type-B
Total = 8 Nos
@ Rs 15910.00 /No = Rs. 1,27,280.00
[b] Circular Man-hole size (0.90mtr.dia.x0.90 mtr )
Total = 20 Nos
@ Rs 10250.00 /No = Rs. 2,05,000.00
Rs. 22,49,973.50
9 Add 1% Labour cess = Rs. 22,499.74
Net Total = Rs. 22,72,473.24
Say = Rs. 22,72,000.00

(Rupees
Twenty-two lakhs & Seventy-two
thousand) only
Berhampur Municipal Corporation

Earth Work
1 Earth work excavation in ordinary soil within initial lead of 50 m and
. initial lift of 1.5 m including rough dressing and levelling the bed.(per
100 cum)
i.) Labour
Man&women mulia 16+16 = 32.00 nos @ Rs 200.00 /each Rs. 6,400.00
ii ) 7.5 % O.H charges Rs. 480.00
iii 7.5% Contractors Profit
) Rs. 480.00
Total ( i+ ii+ iii ) Rs. 7,360.00 /100 Cum
For foundation 20% extra Rs. 1,472.00
Total Rs. 8,832.00 /100 Cum
2 Earth work excavation in slushy soil within initial lead of 50 m. And
. initial lift of 1.5 m. including rough dressing and levelling the bed.(
Data per 100 cum)
i.) Labour
Man&women mulia 21+23 = 44.00 nos @ Rs 200.00 /each Rs. 8,800.00
ii ) 7.5 % O.H charges
Rs. 660.00
) Rs. 660.00
Total Rs. 12,144.00 /100 Cum
3 Earth work excavation in hard or gravelly soil within initial lead of 50
. m and initial lift of 1.5 m including rough dressing and leveling the
bed.(Data per 100cum)
i.) Labour
Man&women mulia
200.00
21.5+21.5 = 43.00 nos @ Rs /each Rs. 8,600.00
Rs. 645.00
) Rs. 645.00
Total Rs. 11,868.00 /100 Cum
4 Earth work excavation in stony earth and gravel mixed with stone
. and boulder within initial lead of 50m and initial lift of 1.5m including
rough dressing and levelling the bed. (data per 100cum)
i.) Labour
Man &
200.00
womenmulia33.53+33.53= 67.06 nos @ Rs /each Rs. 13,412.00
Rs. 1,005.90
) Rs. 1,005.90
Total Rs. 18,508.56 /100 Cum
5 Earth work excavation in all kinds of soil within initial lead of 50 m.
. And initial lift of 1.5 m. including rough dressing and leveling the
bed.(Data per 100cum)
Item - 1.Odinary soil
Rs. 7,360.00
Item - 2. slushy soil
Rs. 10,120.00
Item - 3. hard soil
Rs. 9,890.00
Item - 4. Stony earth
Rs. 15,423.80
Rs. 42,793.80 / 4 Rs. 10,698.45 /100 Cum
Total Rs. 12,838.14 /100 Cum
a. Extra lift of 1.50mor part
therof over the initial lift of
1.50m
1st extra lift of 1.5m(upto
7.50m)
i.) Labour
Man mulia 4.10 nos @ Rs 200.00 /each Rs. 820.00
Rs. 61.50
) Rs. 61.50
Total ( i+ ii+ iii ) Rs. 943.00 /100 Cum
Rs. 10,698.45
Rs. 11,641.45 /100 Cum
6 Cutting in disintegrated rock not required blasting to be removed by
. pick axes & crow bar & depositing materials within 50m initial lead &
1.5m initial lift including rough dressing as per the direction of EIC
i.) Labour
Man & women mulia 55 + 54 109.00 nos @ Rs 200.00 /each Rs. 21,800.00
ii ) =7.5 % O.H charges Rs. 1,635.00
) Rs. 1,635.00
Total Rs. 25,070.00 /100 Cum
For One
cum Rs. 250.70
7 Excavation of foundation in hard rock (granite) removed by chiselling
. including dressing & levelling the bed not exceeding 1.5m in depth &
depositing thr soil within initial lead of 50m & as per specification
approved by the Deptt.
i.) Labour
Man mulia 5.68 nos @ Rs 200.00 /each Rs. 1,136.00
Rs. 85.20
) Rs. 85.20
Total ( i+ ii+ iii ) Rs. 1,306.40 / Cum
8 Excavation of foundation in laterite or any hard rock (other than graniteor

. disintigrated) removed by chiselling including dressing & levelling the bed not
exceeding 1.5m in depth & depositing thr soil within initial lead of 50m & as per
specification approved by the Deptt.
i.) Labour
Rs. 56.10
) Rs. 56.10
Total ( i+ ii+ iii ) Rs. 860.20 / Cum
For foundation 20% extra Rs. 172.04
Total Rs. 1,032.24 / Cum
9 Filling in foundation with sand well watered & rammed including
. cost,conveyance,royality & taxes etc. complete to work site.
(for 100 cum)
Materials
Sand for filling 100 cum @ Rs 49.00 /cum Rs. 4,900.00
i.) Labour
Man mulia 12.36 nos @ Rs 200.00 /each Rs. 2,472.00
Rs. 185.40
) Rs. 185.40
For 1 cum ########## / 100.00 Rs. 77.43
cost of filling sand
339.44
1 cum @ Rs /cum Rs. 339.44
Total Rs. 416.87 /cum
1 Filling in foundation & plinth with excavated materials or moorum
0 including watering ramming as per the direction of O.I.C (data for
. 100 cum)
2
2
/3 of the respective item of earth work /3 x Rs. 9,890.00 Rs. 6,593.33 /100 Cum
Per one cum 6593.33 / 100.00 Rs. 65.93
cost of moorum
220.00
1 cum @ Rs /cum Rs. 220.00
Royalty of moorum
1 cum @ Rs 27.44 /cum Rs. 27.44
Rs. 313.37
a. For all kind soil
2
/3 of the respective item of earth work
2
/3 x Rs. 10,698.45 Rs. 670.60 /100 Cum
CEM
ENT
1 C.C (1:3:6) with 25mm to 40mm size CRUSHER BROKEN metal including all cost,
1 conveyance,royalty & taxes etc.comp.to work site as per specification approved by
. the department & direction of E.I.C
a) Materials
25mm to 40mm size HG metal
(H/B) 732.50
0.96 cum @ Rs /cum Rs. 703.20
Sand (screened & washed)
52.00
0.48 cum @ Rs /cum Rs. 24.96
cement 2.29 qntl @ Rs 607.00 /Qntl Rs. 1,390.03 Rs. 2,118.19
b) Labour
Mason 2nd class 0.18 nos @ Rs 240.00 /each Rs. 43.20
Man & Woman mulia(2.5+1.4) 3.90 nos @ Rs 200.00 /each Rs. 780.00 Rs. 823.20
Rs. 2,941.39
7.5 % O.H charges Rs. 220.60
7.5% Contractors Profit Rs. 220.60
Rs. 3,382.60
c) Conveyance of materials
Metal
314.78
0.96 cum @ Rs /cum Rs. 302.19
Sand
339.44
0.48 cum @ Rs /cum Rs. 162.93
Cement 2.29 qntl @ Rs 14.70 /Qntl Rs. 33.66 Rs. 498.78
Total = (a+b+c+d+e) = /
Rs. 3,881.38 cum
1 C.C (1:3:6) with 12mm to 20mm size CRUSHER BROKEN Chips including all cost,
a) Materials
12mm to 20mm size HG chips
(C/B) 1,014.50
0.96 cum @ Rs /cum Rs. 973.92
52.00
0.48 cum @ Rs /cum Rs. 24.96
b) Labour
Rs. 3,212.11
7.5 % O.H charges Rs. 240.91
Rs. 3,693.93
Metal
314.78
0.96 cum @ Rs /cum Rs. 302.19
Sand
339.44
0.48 cum @ Rs /cum Rs. 162.93
Rs. 4,192.71 cum
1 C.C (1:4:8) with 25mm to 40mm size CR Broken Chips including all cost,
a) Materials
25mm to 40mmsize HG metal
(C/B) 732.50
0.96 cum @ Rs /cum Rs. 703.20
52.00
0.48 cum @ Rs /cum Rs. 24.96
b) Labour
Rs. 2,595.40
7.5 % O.H charges Rs. 194.66
Rs. 2,984.71
Metal
314.78
0.96 cum @ Rs /cum Rs. 302.19
Sand
339.44
0.48 cum @ Rs /cum Rs. 162.93
Rs. 3,473.91 cum
1 C.C (1:4:8) with 4cm size HG HAND BROKEN metal including all cost,
the department & direction of E.I.C
a) Materials
4cm size HG metal (H/B)
561.00
0.96 cum @ Rs /cum Rs. 538.56
52.00
0.48 cum @ Rs /cum Rs. 24.96
b) Labour
Mason 2nd class
240.00
0.18 nos @ Rs /each Rs. 43.20
Man & Woman mulia(2.5+1.4)
200.00
3.90 nos @ Rs /each Rs. 780.00 Rs. 823.20
Rs. 2,430.76
7.5 % O.H charges Rs. 182.31
Rs. 2,795.37
Metal
314.78
0.96 cum @ Rs /cum Rs. 302.19
Sand
339.44
0.48 cum @ Rs /cum Rs. 162.93
Rs. 3,285.78 cum
1 C.C (1:4:8) with 4cm size HG CRUSHER BROKEN metal including all cost,
the department & direction of E.I.C
a) Materials
4cm size HG metal (C/B)
701.00
0.96 cum @ Rs /cum Rs. 672.96
52.00
0.48 cum @ Rs /cum Rs. 24.96
b) Labour
Mason 2nd class
240.00
0.18 nos @ Rs /each Rs. 43.20
200.00
3.90 nos @ Rs /each Rs. 780.00 Rs. 823.20
Rs. 2,565.16
7.5 % O.H charges Rs. 192.39
Rs. 2,949.93
Metal
314.78
0.96 cum @ Rs /cum Rs. 302.19
Sand
339.44
0.48 cum @ Rs /cum Rs. 162.93
Rs. 3,440.34 cum
1 C.C (1:5:10) with 25 to 40mm size HG CB metal including all cost,
6 conveyance,royalty & taxes etc.comp.to work site as per the
specification approved by the deptt. & direction of E.I.C
a) Materials
HG metal (C/B)
732.50
0.96 cum @ Rs /cum Rs. 703.20
52.00
0.48 cum @ Rs /cum Rs. 24.96
cement 1.38 qntl @ Rs 607.00 /Qntl Rs. 837.66 Rs. 1,565.82
b) Labour
Mason 2nd class
240.00
0.18 nos @ Rs /each Rs. 43.20
200.00
3.90 nos @ Rs /each Rs. 780.00 Rs. 823.20
Rs. 2,389.02
7.5 % O.H charges Rs. 179.18
Rs. 2,747.37
Metal
314.78
0.96 cum @ Rs /cum Rs. 302.19
Sand
339.44
0.48 cum @ Rs /cum Rs. 162.93
Rs. 3,232.78 cum
1 C.C (1:5:10) with 4cm size HG HAND BROKEN metal including all
7 cost, conveyance,royalty & taxes etc.comp.to work site as per the
specification approved by the deptt. & direction of E.I.C
a) Materials
25mm to 40mm size HG metal
(H/B) 561.00
0.96 cum @ Rs /cum Rs. 538.56
52.00
0.48 cum @ Rs /cum Rs. 24.96
b) Labour
Mason 2nd class
240.00
0.18 nos @ Rs /each Rs. 43.20
200.00
3.90 nos @ Rs /each Rs. 780.00 Rs. 823.20
Rs. 2,224.38
7.5 % O.H charges Rs. 166.83
Rs. 2,558.04
Metal
314.78
0.96 cum @ Rs /cum Rs. 302.19
Sand
339.44
0.48 cum @ Rs /cum Rs. 162.93
Rs. 3,043.44 cum
1 C.C (1:2:4)with 12mm size HG chips including all cost,
8 conveyance,royalty & taxes etc.comp.to work site as per the
specification approved by the department & direction of E.I.C
a) Materials
12mm size HG chips (C/B)
1,031.00
0.90 cum @ Rs /cum Rs. 927.90
52.00
0.45 cum @ Rs /cum Rs. 23.40
b) Labour
Man&Woman 200.00
mulia(1.8+1.4+1.4) 4.60 nos @ Rs /each Rs. 920.00 Rs. 1,083.20
Rs. 3,995.11
7.5 % O.H charges Rs. 299.63
Rs. 4,594.38
314.78
0.90 cum @ Rs /cum Rs. 283.30
Sand
339.44
0.45 cum @ Rs /cum Rs. 152.75
Rs. 5,077.91 cum
* For 1st floor add15% extra

on labour i.e Rs. 141.31
Rs. 141.31
/
Rs. 5,219.22 cum
* For 2nd floor add 15% extra labour over & above the rate of next Rs. 162.51
lower floor Rs. 162.51
/
Rs. 5,381.73 cum
1 C.C (1:2:4)with 20mm size HG chips including all cost,
9 conveyance, royalty & taxes etc.comp.to work site as per the
specification approved by the department & direction of E.I.C
a) Materials
998.00
0.90 cum @ Rs /cum Rs. 898.20
52.00
0.45 cum @ Rs /cum Rs. 23.40
b) Labour
Man&Woman 200.00
Rs. 3,965.41
7.5 % O.H charges Rs. 297.41
Rs. 4,560.22
Chips
314.78
0.90 cum @ Rs /cum Rs. 283.30
Sand 0.45 cum @ Rs 339.44 /cum Rs. 152.75
Rs. 5,043.75 cum
2 2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size HG
0 chips including all cost, conveyance, royalty & taxes etc.comp.to
a) work site for new work as per the specification approved by the
Materials
4.7mm size HG chips (C/B) 0.0169 cum @ Rs 656.00 /cum Rs. 11.09
Sand (screened & washed) 0.0169 cum @ Rs 52.00 /cum Rs. 0.88
cement 0.1208 qntl @ Rs 607.00 /Qntl Rs. 73.33 Rs. 85.29
b) Labour
Mason (special) 0.10 nos @ Rs 260.00 /each Rs. 26.00
Man&Woman 0.36 nos @ Rs 200.00 /each Rs. 72.00 Rs. 98.00
mulia(0.33+0.03) Rs. 183.29
7.5 % O.H charges Rs. 13.75
Rs. 210.78
Chips 0.0169 cum @ Rs 314.78 /cum Rs. 5.32
Sand 0.0169 cum @ Rs 339.44 /cum Rs. 5.74
Cement 0.1208 qntl @ Rs 14.70 /Qntl Rs. 1.78 Rs. 12.83 /
Total = (a+b+c+d+e) = Rs. 223.62 sqm
2 4cm thick grading concrete (1:2:4) on roof slab with 12mm & down
1 graded size HG chips including all cost, conveyance, royalty & taxes
etc. comp. to work site for old work as per the specification approved
by the department & direction of E.I.C (data per 1sqm)
a) Materials
12mm size HG chips (C/B) 0.018 cum @ Rs 1,031.00 /cum Rs. 18.56
4.7mm size HG chips (C/B) 0.018 cum @ Rs 656.00 /cum Rs. 11.81
b) Labour
mulia(0.528+0.048) Rs. 267.52
Rs. 307.65
Sand 0.018 cum @ Rs 339.44 /cum Rs. 6.11
Cement 0.1287 qntl @ Rs 14.70 /Qntl Rs. 1.89 Rs. 19.33 /
Total = (a+b+c+d+e) = Rs. 326.99 sqm
2 Providing 2.5cm thick D.P.C with C.C prop. (1:2:4) using 12mm HG
2 chips including all cost, conveyance, royalty & taxes etc.comp.to
work site as per the specification approved by the department &
direction of E.I.C (data per 1sqm)
a) Materials
12mm size HG chips (C/B) 0.023 cum @ Rs 1,031.00 /cum Rs. 23.71
b) Labour
mulia(0.33+0.03) Rs. 168.88
Rs. 194.22
Sand 0.018 cum @ Rs 339.44 /cum Rs. 6.11
Total = (a+b+c+d+e) = Rs. 208.68 /sqm
2 C.C (1:2:4)with 12mm size HG chips for RCC works including all
3 cost, conveyance, royalty & taxes etc. comp. to work site as per the
specification approved by the department & direction of E.I.C (To be
used for minor reaper only)
a) Materials
1,031.00
0.90 cum @ Rs /cum Rs. 927.90
52.00
0.45 cum @ Rs /cum Rs. 23.40
b) Labour
Man&Woman
200.00
Rs. 3,995.11
7.5 % O.H charges Rs. 299.63
Rs. 4,594.38
314.78
0.90 cum @ Rs /cum Rs. 283.30
Sand
339.44
0.45 cum @ Rs /cum Rs. 152.75
Rs. 5,077.91 cum

/
Rs. 5,219.22 cum
* For 2nd floor add 15% extra labour over & above the rate of next
/
Rs. 5,381.73 cum
2 C.C (1:11/2:3)with 12mm size HG chips for RCC works including all
4 cost, conveyance, royalty & taxes etc. comp. to work site as per the
specification approved by the department & direction of E.I.C (To be
used for minor reaper only)
a) Materials
12mm size HG metal (C/B)
1,031.00
0.90 cum @ Rs /cum Rs. 927.90
52.00
0.45 cum @ Rs /cum Rs. 23.40
b) Labour
Man&Woman
200.00
Rs. 4,638.53
7.5 % O.H charges Rs. 347.89
Rs. 5,334.31
314.78
0.90 cum @ Rs /cum Rs. 283.30
Sand
339.44
0.45 cum @ Rs /cum Rs. 152.75
Rs. 5,833.42 cum
/
Rs. 5,974.73 cum
/
Rs. 6,137.24 cum
* For 3rd floor add 15% extra labour over & above the rate of next Rs. 186.89
lower floor /
Rs. 6,324.13 cum
2 C.C (1:11/2:3)with 12mm to 20mm size CBHG chips for RCC works
5 including all cost, conveyance, royalty & taxes etc. comp. to work
site as per the specification approved by the department & direction
of E.I.C (To be used for minor reaper only)
a) Materials
12 to 20mm size HG Chips
1,014.50
(C/B) 0.90 cum @ Rs /cum Rs. 913.05
52.00
0.45 cum @ Rs /cum Rs. 23.40
b) Labour
Man&Woman
200.00
Rs. 4,623.68
7.5 % O.H charges Rs. 346.78
Rs. 5,317.23
314.78
0.90 cum @ Rs /cum Rs. 283.30
Sand
339.44
0.45 cum @ Rs /cum Rs. 152.75
Rs. 5,816.35 cum
/
Rs. 5,957.66 cum
/
Rs. 6,120.17 cum
lower floor /
Rs. 6,307.06 cum
2 RCC M-20 grade with 20mm down graded size CBHG chips for
5 RCC works including all cost, conveyance, royalty & taxes etc.
comp. to work site as per the specification approved by the
department & direction of E.I.C (To be used for minor reaper only)
a) Materials
20mm size HG Chips (C/B)
1,214.00
0.54 cum @ Rs /cum Rs. 655.56
10mm size HG Chips (C/B)
1,307.00
0.36 cum @ Rs /cum Rs. 470.52
301.00
0.45 cum @ Rs /cum Rs. 135.45
b) Labour
Mason 2nd class 0.68 nos @ Rs - /each Rs. -
Man&Woman
-
mulia(1.8+1.4+1.4) 4.60 nos @ Rs /each Rs. - Rs. -
Rs. 3,395.04
7.5 % O.H charges Rs. 254.63
Rs. 3,904.30
314.78
0.90 cum @ Rs /cum Rs. 283.30
Sand
339.44
0.45 cum @ Rs /cum Rs. 152.75
Cement 4.29 qntl @ Rs - /Qntl Rs. - Rs. 436.05
Rs. 4,340.35 cum
/
Rs. 4,481.66 cum
* For 2nd floor add 15% extra labour over & above the rate of next Rs. 162.51
lower floor /
Rs. 4,644.17 cum
lower floor /
Rs. 4,831.06 cum
5 R
C
do
w
(c
ru
hoisting and laying 15 cum Rs. Rs.4,623.67 per cum
D Dat ba amo
carriage royality total.
es qnty si unt
20 ### ## #### 1,749.60 800.12 Rs. 10,633.52
m
10 ### ## #### 1,166.40 533.41 Rs. 7,591.21
m
co ### ## #### 2,106.00 185.22 Rs. 2,642.22
ar
C ### ## #### 765.87 Rs. 32,390.57
e
M
at
e(
no
s)
### ## #### Rs. 189.20
M ### ## #### Rs. 360.00
as
M ### ## #### Rs. 4,000.00
an
C ### ## #### Rs. 1,062.00
on
G ### ## #### Rs. 1,440.00
e Rs. 60,308.72
OH Charges@7.5% Rs. 4,523.15
Contractors profit 7.5% Rs. 4,523.15
For 15 Cum Rs. 69,355.03
For 1Cum Rs. 4,623.67
6 R
C
C
w
or
k
of
M
-
2
5
gr
a
d
e
wi
th
20
m
m
an
d
do
w
n
gr
ad
e
bl
ac
k
ha
rd
gr
an
ite
(c
ru
sh
er
br
ok
en
)
st
on
e
ch
ip
s
in
cl
ud
in
g
ho
ist
in
g
an
d
la Rs.
yi
ng
Dat
a
for 15 cum 4192.7 per cum
D
es
cri
pti ba
on carriage
si
c
qnty rat amo
. e. unt royality total.
20
m
m
si
ze
ch
ip
s( 1,749.60
cu
m
)
### ## #### 408.24 Rs. 10,241.64

10
m
m
si
ze
ch
ip
s( 1,166.40
cu
m
)
### ## #### 272.16 Rs. 6,460.56

co
ar
se
sa
nd
(s
cr
ee
ne
d
an
d
w
as 1,458.00
he
d)
(c
u
m
)
### ## #### 94.50 Rs. 1,836.00

C
e
m
en
t ########
(q
ntl
)
### ## #### Rs. 46,948.00
M
at
e(
no
s)
### ## #### Rs. 189.20
M
as
o
n
2n
d
cl
as
s(
no
s)
### ## #### Rs. 360.00

M
an
M
uli
a(
no
s)
### ## #### Rs. 4,000.00
C
on
cr
et
e
mi
xe
r
(h
ou
r)
### ## #### Rs. 1,062.00

G
e
n
er
at
or
3
3
K
V
A
(h
ou
r)
### ## #### Rs. 1,440.00

Rs. 72,537.40
OH Charges@7.5% Rs. 5,440.31
Contractors profit 7.5% Rs. 5,440.31
For 15 Cum Rs. 83,418.01
For 1Cum Rs. 5,561.20
2 R.C.C work of M-15 grade with 20mm & down grade BHG C/B chips including
6 hoisting, laying & all cost, conveyance, royalty & taxes etc. comp. to work site as
per the specification approved by the deptt. & direction of EIC.(data for 1cum)
a) Materials
998.00
0.54 cum @ Rs /cum Rs. 538.92
1,091.00
0.36 cum @ Rs /cum Rs. 392.76
52.00
0.45 cum @ Rs /cum Rs. 23.40
b) Labour
Mate 0.06 nos @ Rs 220.00 /each Rs. 13.20
Man mulia 1.33 nos @ Rs 200.00 /each Rs. 266.00 Rs. 303.20
c) Machinary
Concrete mixture hou
177.00
0.40 r @ Rs /hour Rs. 70.80
Generator 33 KVA hou
240.00
0.40 r @ Rs /hour Rs. 96.00 Rs. 166.80
Rs. 3,124.68
7.5 % O.H charges Rs. 234.35
Rs. 3,593.38
d) Conveyance of materials
Chips
314.78
0.90 cum @ Rs /cum Rs. 283.30
Sand
339.44
0.45 cum @ Rs /cum Rs. 152.75
Total in G.F= (a+b+c+d+e+f) /
= Rs. 4,070.59 cum
/
Rs. 4,110.09 cum
/
Rs. 4,155.46 cum
* For 3rd floor add 15% extra labour over & above the rate of next
/
Rs. 4,207.63 cum
2 Supplying fitting & placing uncoated HYSD reinforcement including cutting,
7 bendind,binding & placing the steel rods as per drawing & technical specification
with cost of binding wire 18 to 20 gauge ( Taking output - 1MT )
a) Materials
HYSD bar including 5%
overlaps & wastage 1.05 MT @ Rs 53,125 /MT Rs. 55,781.25
Binding wire 8.00 kg @ Rs 72.00 /kg Rs. 576.00 Rs.56,357.25
b) Labour
Black smith (special) 3.00 nos @ Rs 260.00 /each Rs. 780.00
Man mulia 8.00 nos @ Rs 200.00 /each Rs. 1,600.00 Rs. 2,476.80
Rs. 58,834.05
7.5 % O.H charges Rs. 4,412.55
7.5% Contractors Profit Rs. 4,412.55
Rs. 67,659.16
Steel 1.05 MT @ Rs 147.00 /MT Rs. 154.35
Total = ( a+b+c+d ) = Rs.67,813.51 / MT
Rate per 1 Qntl in G.F 67,813.51 / 10 Rs. 6,781.35 / Qntl
# For 1st floor add 5% extra Rs. 10.87
Total Rs. 6,792.22 / Qntl
For 2nd floor add 5% extra labour over & above the rate of next
# Rs. 11.41
lower floor
For 3rd floor add 5% extra labour over & above the rate of next
# lower floor Rs. 11.98
2 Rigid & smooth centering & shuttring for RCC works including false work &
8 dismentling them after casting including cost of materials complete
(I RCC floor & roof slab, landing,balconies,projections,sun shades & chajjas upto
) 4.30 mt height (detail for 9 sqm)
a) Materials
Non sal wood scantling
18,260
0.112 cum @ Rs cum Rs. 2,045.12
Planks 38mm
18,260
0.34 cum @ Rs cum Rs. 6,208.40
120mm dia sal bullha 56 mts @ Rs 94.00 mt Rs. 5,264.00
carriage of wood
1.142 cum @ Rs 147.00 1.25cum Rs. 134.30
b) Labour Rs. 13,651.82
Considering the materials to be used 10 times
For once
/10
########## Rs. 1,365.18
carpenter 2nd class
240.00
2.75 no.s @ Rs /each Rs. 660.00
semi skilled mulia
220.00
2.75 no.s @ Rs /each Rs. 605.00 Rs. 1,265.00
Rs. 2,630.18
7.5 % O.H charges Rs. 197.26
Rs. 3,024.71
Rate per 1 sqm.-(a+b+c) / 9
/sqm
Rs. 336.08 t
For 1st floor add 20% extra to the respective centering shuttering items over
# Rs. 25.30
& above the rate of next lower floor
Rs. 361.38 /sqm
For 2nd floor add 20% extra to the respective centering shuttering items over
# Rs. 30.36
Rs. 391.74 /sqm
For 3rd floor add 20% extra to the respective centering shuttering items over
# Rs. 36.43
Rs. 428.17 /sqm
(i (a) For each additional hight of 0.30m over initial hight of 4.30m
i) in ground floor & extra up to ahight of 5.50m 1sqm Rs. 5.00
(b) For each additional hight of 0.30m add extra over 5.50m 1sqm Rs. 8.00
(i R.C.C stairs excluding landing but including railing datail for

ii a) 5.00 Sqm
Materials
18,260
0.228 cum @ Rs cum Rs. 4,163.28
Planks 38mm
18,260
0.039 cum @ Rs cum Rs. 712.14
120mm dia non sal bullha 6.5 mts @ Rs 71.00 mtr Rs. 461.50
carriage of wood
0.35 cum @ Rs 147.00 1.25cum Rs. 41.16
Rs. 5,378.08
For once 5378.08 / 10 Rs. 537.81
b) Labour
carpenter 2nd class
240.00
2.75 no.s @ Rs /each Rs. 660.00
semi skilled mulia
170.00
2.75 no.s @ Rs /each Rs. 467.50 Rs. 1,127.50
Rs. 1,665.31
7.5 % O.H charges Rs. 124.90
Rs. 1,915.10
Total = ( a+b+c ) = Rs. 1,756.99
/sqm
Rs. 351.40 t
# & above the rate of next lower floor Rs. 45.54
Rs. 396.94 /sqm
# Rs. 54.65
Rs. 451.59 /sqm
# Rs. 65.58
Rs. 517.17 /sqm
(a) For each additional hight of 0.30m over initial hight of 4.30m 1sqm Rs. 5.00
(i RCC foundation, plinthband & footing bases of column mass concrete pre-
v cast slabs etc for 10 sqm
a) Materials
25mm thick non sal plank
18,260.00
0.267 cum @ Rs cum Rs. 4,875.42
Non-sal bullah 80mm dia for
strutting 46.00
12.6 mtr @ Rs cum Rs. 579.60
carriage of wood
0.3284 cum @ Rs 147.00 1.25cum Rs. 38.62
Rs. 5,493.64
For once 5493.64 / 10 Rs. 549.36
b) Labour
carpenter 2nd class
240.00
0.50 no.s @ Rs /each Rs. 120.00
semi skilled mulia
220.00
0.50 no.s @ Rs /each Rs. 110.00 Rs. 230.00
Rs. 779.36
Total = ( a+b+c ) = Rs. 896.27
/sqm
Rs. 83.88 t
# Rs. 4.14
Rs. 88.02 /sqm
Rs. 92.99 /sqm
# Rs. 5.96
Rs. 98.95 /sqm
( R.C.C beams, Column, grider & bressmer, etc. Data for 4.20 sqm
a) Materials
38mm thick non sal plank 0.218 cum @ Rs 18,260 cum Rs. 3,980.68
120mm dia sal bullha 15.20 mtr @ Rs 94.00 cum Rs. 1,428.80
80mm dia sal bullha for 8.00 mtr @ Rs 94.00 cum Rs. 752.00
braciing of wood
carriage 0.456 cum @ Rs 147.00 1.25cum Rs. 53.63
Rs. 6,215.11
For once 6215.11 / 10 Rs. 621.51
b) Labour
carpenter 2nd class 2.75 no.s @ Rs 240.00 /each Rs. 660.00
semi skilled mulia 2.75 no.s @ Rs 220.00 /each Rs. 605.00 Rs. 1,265.00
Rs. 1,886.51
7.5 % O.H charges Rs. 141.49
Total = ( a+b+c ) = Rs. 2,169.49
Rate per 1 sqm.-(a+b+c) / Rs. 516.54 /sqm

# For 1st floor add 20% extra to the respective centering shuttering items over Rs. 54.21
Rs. 570.75 /sqm
# For 2nd floor add 20% extra to the respective centering shuttering items over Rs. 65.06
Rs. 635.81 /sqm
# For 3rd floor add 20% extra to the respective centering shuttering items over Rs. 78.07
Rs. 713.88 /sqm
( RCC Lintel (data for 7.80
v a) Materials
sqmt)
18,260
0.413 cum @ Rs cum Rs. 7,541.38
Non-sal bullah 80mm dia for
71
strutting 21 mtr @ Rs cum Rs. 1,491.00
carriage of wood
0.689 cum @ Rs 147.00 1.25cum Rs. 81.03
Rs. 9,113.41
For once 9113.41 / 10 Rs. 911.34
b) Labour
carpenter 2nd class
240.00
1.25 no.s @ Rs /each Rs. 300.00
semi skilled mulia
220.00
1.25 no.s @ Rs /each Rs. 275.00 Rs. 575.00
Rs. 1,486.34
7.5 % O.H charges Rs. 111.48
Total = ( a+b+c ) = Rs. 1,709.29
Rate per 1 sqm.-(a+b+c) /
7.8 /sqm
Rs. 219.14 t
Rs. 232.41 /sqm
Rs. 248.33 /sqm
# Rs. 19.11
Rs. 267.44 /sqm
( RCC wall and fins
v a) including
Materials attached
18,260
0.954 cum @ Rs cum Rs. 17,420.04
18,260
0.269 cum @ Rs cum Rs. 4,911.94
120mm dianon-sal bullah 100.8 mtr @ Rs 71 mtr Rs. 7,156.80
carriage of wood
2.461 cum @ Rs 147.00 1.25cum Rs. 289.41
Rs. 29,778.19
Considering 10 times use of the materials
For use once 29778.19 / 10 Rs. 2,977.82
b) Labour
carpenter 2nd class
240.00
13.5 no.s @ Rs /each Rs. 3,240.00
semi skilled mulia
220.00
13.5 no.s @ Rs /each Rs. 2,970.00 Rs. 6,210.00
Rs. 9,187.82
7.5 % O.H charges Rs. 689.09
Total = ( a+b+c ) = Rs. 10,565.99
23.9 /sqm
Rs. 442.09 t
# For 1st floor add 20% extra to the respective centering shuttering items over Rs. 46.77
Rs. 488.86 /sqm
# For 2nd floor add 20% extra to the respective centering shuttering items over Rs. 56.12
Rs. 544.98 /sqm
# For 3rd floor add 20% extra to the respective centering shuttering items over Rs. 67.35
Rs. 612.33 /sqm
( Double stage centering & shuttering for roof slabs, balconies & projections
v above 3.60m & upto 7.20m height (data for 9.30 sqmt)
ii a) Materials
18,260
0.7068 cum @ Rs cum Rs. 12,906.17
120mm dia sal bullah 112.00 mtr @ Rs 94 mtr Rs. 10,528.00
80mm dia non sal bullah 24.38 mtr @ Rs 46 mtr Rs. 1,121.48
Non sal wood scantling 25mm
18,260
0.2438 cum @ Rs cum Rs. 4,451.79
carriage of wood
2.339 cum @ Rs 147.00 1.25cum Rs. 275.07
Rs. 29,282.50
For use once 29282.50 / 10 Rs. 2,928.25
b) Labour
carpenter 2nd class
240.00
6.05 no.s @ Rs /each Rs. 1,452.00
semi skilled mulia
220.00
6.05 no.s @ Rs /each Rs. 1,331.00 Rs. 2,783.00
Rs. 5,711.25
7.5 % O.H charges Rs. 428.34
Total = ( a+b+c ) = Rs. 6,567.94
9.30 /sqm
Rs. 706.23 t
(i Centering & shuttering for slope roof up to 6.30mt slabs (data for 9.30 sqmt)
x
a) Materials
18,260
0.394 cum @ Rs cum Rs. 7,194.44
120mm dia sal bullah 73.17 mtr @ Rs 94 mtr Rs. 6,877.98
80mm dia non sal bullah 14.02 mtr @ Rs 46 mtr Rs. 644.92
Non sal wood scantling 25mm
18,260
0.0701 cum @ Rs cum Rs. 1,280.03
carriage of wood
1.3612 cum @ Rs 147.00 1.25cum Rs. 160.08
Rs. 16,157.44
For use once 16157.44 / 10 Rs. 1,615.74
b) Labour
carpenter 2nd class
240.00
3.43 no.s @ Rs /each Rs. 823.20
semi skilled mulia
220.00
3.43 no.s @ Rs /each Rs. 754.60 Rs. 1,577.80
Rs. 3,193.54
7.5 % O.H charges Rs. 239.52
Total = ( a+b+c ) = Rs. 3,672.58
9.30 /sqm
Rs. 394.90 t
( R.C.C works for slab & culverts bridges up to 8mt span
x
)
(a Up to 4mt height
)
Rate as per RCC floor &
roof slab as per item -23 (I) Rs. 336.08
add 20% extra for strong
posts & bracing Rs. 25.30
/sqm
Rs. 361.38 t
2 RCC ( 1:11/2:3 ) works including centering & shuttering
8
(a RCC floor & roof slabs, landings, balconies, projecting, sun shade, R.B work,
) slab for culverts/drains & bridges
(I) Ground floor
RCC (1:11/2:3) rate Rs. 5,833.42
Add centering & shuttering sq
10.00 m @ Rs 336.08 /sqm Rs. 3,360.79
Total Rs. 9,194.21 /cum
(ii 1st floor
)
RCC (1:11/2:3) rate Rs. 5,974.73
Add centering & shuttering 10.00 sq @ Rs 361.38 /sqm Rs. 3,613.79
m
(ii 2nd floor
i)
RCC (1:11/2:3) rate Rs. 6,137.24
10.00 m @ Rs 391.74 /sqm Rs. 3,917.39
(iv 3rd floor
)
RCC (1:11/2:3) rate Rs. 6,324.13
10.00 m @ Rs 428.17 /sqm Rs. 4,281.69
(b RCC stair excluding landing but including railing

(I) Ground floor
RCC (1:11/2:3) rate Rs. 5,833.42
9.00 m @ Rs 351.40 /sqm Rs. 3,162.58
(ii 1st floor
)
RCC (1:11/2:3) rate Rs. 5,974.73
m
(ii 2nd floor
i)
RCC (1:11/2:3) rate Rs. 6,137.24
9.00 m @ Rs 451.59 /sqm Rs. 4,064.29
(iv 3rd floor
)
RCC (1:11/2:3) rate Rs. 6,324.13
9.00 m @ Rs 517.17 /sqm Rs. 4,654.51
(c RCC foundation & plinth bend, footing & bases of column mass concrete drain, pre cast slab
) etc.
(I) Ground floor
RCC (1:11/2:3) rate Rs. 5,833.42
1.50 m @ Rs 83.88 /sqm Rs. 125.82
(ii 1st floor
)
RCC (1:11/2:3) rate Rs. 5,974.73
Add centering & shuttering 1.50 sq @ Rs 88.02 /sqm Rs. 132.03
m
(ii 2nd floor
i)
RCC (1:11/2:3) rate Rs. 6,137.24
1.50 m @ Rs 92.99 /sqm Rs. 139.49
(iv 3rd floor
)
RCC (1:11/2:3) rate Rs. 6,324.13
1.50 m @ Rs 103.25 /sqm Rs. 154.88
(d RCC beam, column, grider & bressmer etc.
(I) Ground floor
RCC (1:11/2:3) rate Rs. 5,833.42
10 m @ Rs 516.54 /sqm Rs. 5,165.45
(ii 1st floor
)
RCC (1:11/2:3) rate Rs. 5,974.73
Add centering & shuttering 10 sq @ Rs 570.75 /sqm Rs. 5,707.55
m
(ii 2nd floor
i)
RCC (1:11/2:3) rate Rs. 6,137.24
10 m @ Rs 635.81 /sqm Rs. 6,358.15
(iv 3rd floor
)
RCC (1:11/2:3) rate Rs. 6,324.13
10 m @ Rs 713.88 /sqm Rs. 7,138.85
(e RCC lintel
)
(I) Ground floor
RCC (1:11/2:3) rate Rs. 5,833.42 /cum
14.00 m @ Rs 219.14 /sqm Rs. 3,067.96
(ii 1st floor
)
RCC (1:11/2:3) rate Rs. 5,974.73
m
(ii 2nd floor

i)
RCC (1:11/2:3) rate Rs. 6,137.24
14.00 m @ Rs 248.33 /sqm Rs. 3,476.62
(iv 3rd floor
)
RCC (1:11/2:3) rate Rs. 6,324.13
14.00 m @ Rs 267.44 /sqm Rs. 3,744.16
(f) RCC chajjas
(I) Ground floor
RCC (1:11/2:3) rate cu
0.065 m x Rs. 5,833.42 Rs. 379.17
1.10 m @ Rs 336.08 /sqm Rs. 369.69
Total Rs. 748.86 /sqm
(ii 1st floor
)
0.065 m x Rs. 5,974.73 Rs. 388.36
m
(ii 2nd floor
i)
0.065 m x Rs. 6,137.24 Rs. 398.92
1.10 m @ Rs 391.74 /sqm Rs. 430.91
(iv 3rd floor
)
0.065 m x Rs. 6,324.13 Rs. 411.07
1.10 m @ Rs 428.17 /sqm Rs. 470.99
(g RCC walls & fins including
) attached pillasters
(I) Ground floor
0.08 m x Rs. 5,833.42 Rs. 466.67
2.00 m @ Rs 442.09 /sqm Rs. 884.18
Total Rs. 1,350.86 /sqm
(ii 1st floor
)
0.08 m x Rs. 5,974.73 Rs. 477.98
m
(iii 2nd floor
)
0.08 m x Rs. 6,137.24 Rs. 490.98
2.00 m @ Rs 544.98 /sqm Rs. 1,089.96
(iv 3rd floor
)
0.08 m x Rs. 6,324.13 Rs. 505.93
2.00 m @ Rs 612.33 /sqm Rs. 1,224.66
(h Plinth bend
)
(I) Ground floor
RCC (1:11/2:3) rate Rs. 5,833.42 /cum
5.00 m @ Rs 83.88 /sqm Rs. 419.40
(ii 1st floor
)
RCC (1:11/2:3) rate Rs. 5,974.73
(iii 2nd floor
)
RCC (1:11/2:3) rate Rs. 6,137.24
5.00 m @ Rs 92.99 /sqm Rs. 464.95
(iv 3rd floor
)
RCC (1:11/2:3) rate Rs. 6,324.13
5.00 m @ Rs 98.95 /sqm Rs. 494.75
MASONARY BRICK WORK

2 Brick work with K.B bricks 23cm x 11cm x 8cm size having
9 crusing strength not less then 75Kg/cm2 in cement mortar (1:3)
in foundation & plinth per cum.
a) Materials
K.B brick 25cm x 12cm x 8cm 400 nos @ Rs 3.539 / No. Rs. 1,415.60
Sharp sand(screened &
52.00
washed) 0.28 cum @ Rs /cum Rs. 14.56
b) Labour
Meson special 0.35 nos @ Rs 260.00 /each Rs. 91.00
Man & Woman mulia 2.96 nos @ Rs 200.00 /each Rs. 592.00 Rs. 935.00
Rs. 3,172.47
7.5 % O.H charges Rs. 237.94
Total = ( a+b+c ) = Rs. 3,648.34
K.B bricks
0.668
400 Nos @ Rs / No. Rs. 267.20
Sand
339.44
0.28 cum @ Rs /cum Rs. 95.04
x Rs. 4,030.13 cum
(i) Brick masonary for super structure in G.F Rs. 33.00
/
Rs. 4,063.13 cum
(ii Brick masonary for super structure in 1st floor & subsequent higher floors
) add 15% extra labour over & above the rates of next lower floor
Rs. 140.25
10 % O.H charges Rs. 14.03 Rs. 154.28
/
Rs. 4,217.41 cum
(iii Brick work in 2nd floor
) Rs. 163.39 /
Rs. 4,380.80 cum
(iv Brick work in 3rd floor
) Rs. 187.90
/
Rs. 4,568.70 cum
a) Materials
52.00
b) Labour
Rs. 2,972.16
7.5 % O.H charges Rs. 222.91
Total = ( a+b+c ) = Rs. 3,417.98
K.B bricks
0.668
400 Nos @ Rs / No. Rs. 267.20
Sand
339.44
0.28 cum @ Rs /cum Rs. 95.04
Rs. 3,794.93 cum
/
Rs. 3,827.93 cum
15 % O.H charges Rs. 123.38 Rs. 123.38
/
Rs. 3,951.31 cum
) Rs. 141.89
/
Rs. 4,093.20 cum
) Rs. 163.17
/
Rs. 4,256.37 cum
a) Materials
52.00
b) Labour
Rs. 2,773.06
7.5 % O.H charges Rs. 207.98
Total = ( a+b+c ) = Rs. 3,189.02
K.B bricks
0.67
400 Nos @ Rs / No. Rs. 267.20
Sand
339.44
0.28 cum @ Rs /cum Rs. 95.04
Rs. 3,561.15 cum
/
Rs. 3,594.15 cum
Rs. 140.25
10 % O.H charges Rs. 14.03 Rs. 123.38
/
Rs. 3,717.53 cum
) Rs. 141.89
/
Rs. 3,859.42 cum
) Rs. 163.17
/
Rs. 4,022.59 cum
a) Materials
52.00
b) Labour
Rs. 2,669.27
7.5 % O.H charges Rs. 200.20
Total = ( a+b+c ) = Rs. 3,069.66
K.B bricks
0.668
400 Nos @ Rs / No. Rs. 267.20
Sand
339.44
0.28 cum @ Rs /cum Rs. 95.04
x Rs. 3,439.26 cum
/
Rs. 3,472.26 cum
Rs. 140.25
10 % O.H charges Rs. 14.03 Rs. 154.28
/
Rs. 3,626.54 cum
) Rs. 163.39
/
Rs. 3,789.93 cum
) Rs. 187.90
/
Rs. 3,977.83 cum
MASONARY STONE WORK

3 R.R stone masonary in cement mortar (1:8) in foundation & plinth including
3 all cost conveyance royalty & taxes etc. comp. to work site per 1cum
a) Materials
HBG Stone
245.00
1.00 cum @ Rs /cum Rs. 245.00
52.00
b) Labour
Stone dresser or cutter 2.12 nos @ Rs 200.00 /each Rs. 424.00
Sangi mulia 1.41 nos @ Rs 220.00 /each Rs. 310.20
Man & Woman mulia 1.21 nos @ Rs 200.00 /each Rs. 242.00 Rs. 1,273.70
Rs. 1,791.58
7.5 % O.H charges Rs. 134.37
Total = ( a+b+c ) = Rs. 2,060.32
Stone
314.78
1.00 cum @ Rs cum Rs. 314.78
Sand
339.44
0.24 cum @ Rs /cum Rs. 81.47
Rs. 2,462.87 cum
(i) Stone masonary for super structure add Rs. 41.90
/
Rs. 2,504.77 cum
a) Materials
HBG stone
245.00
1.00 cum @ Rs /cum Rs. 245.00
52.00
b) Labour
Man mulia for mixing 0.35 nos @ Rs 200.00 /each Rs. 70.00
mulia 1.41 nos @ Rs 200.00 /each Rs. 282.00
Man & Woman mulia 1.41 nos @ Rs 200.00 /each Rs. 282.00 Rs. 1,063.40
Rs. 1,820.85
7.5 % O.H charges Rs. 136.56
Total = ( a+b+c ) = Rs. 2,093.97
Stone
314.78
1.00 cum @ Rs cum Rs. 314.78
Sand
339.44
0.34 cum @ Rs /cum Rs. 115.41
Rs. 2,536.14
/
Rs. 2,578.04 cum
a) Materials
HBG stone
245.00
1.00 cum @ Rs /cum Rs. 245.00
52.00
b) Labour
Mulia for mixing 0.35 nos @ Rs 200.00 /each Rs. 70.00
mulia 1.41 nos @ Rs 150.00 /each Rs. 211.50
Rs. 1,993.45
7.5 % O.H charges Rs. 149.51
Total = ( a+b+c ) = Rs. 2,292.47
Stone
314.78
1.00 cum @ Rs cum Rs. 314.78
Sand
339.44
0.34 cum @ Rs /cum Rs. 115.41
x Rs. 2,735.27 cum
/
Rs. 2,777.17 cum
PLASTERING
3 12mm thick cement plaster (1:3) on brick work including all cost conveyance
5 royalty & taxes etc. comp. to work site per 1sqm
a) Materials
52.00
b) Labour
Rs. 101.78
Total = ( a+b+c ) = Rs. 117.05
Sand
339.44
0.015 cum @ Rs /cum Rs. 5.09
Total = (a+b+c+d+e) = Rs. 123.19 /
(i) Cement plaster in each subsequent higher floors above ground floor add 3% extra sqm
labour over & above the rates of next lower floor Rs. 1.73
10 % O.H charges Rs. 0.17 Rs. 1.90
1st floor Rs. 125.09 /
(ii) C.P work in 2nd floor & 3rd floor Rs. 1.79 sqm
Rs. 126.88 /
3 12mm thick cement plaster (1:6) on brick work including all cost conveyance sqm
a) Materials
Sharp sand(screened & 0.015 cum @ Rs 52.00 /cum Rs. 0.78
washed)
b) Labour
Rs. 80.11
Total = ( a+b+c ) = Rs. 92.13
Sand 0.015 cum @ Rs 339.44 /cum Rs. 5.09
Total = (a+b+c+d+e) = Rs. 97.75 /
(i) Cement plaster in each subsequent higher floors above ground floor add 3% Rs. 1.73 sqm
10 % O.H charges Rs. 0.17 Rs. 1.54
Rs. 100.87 /
3 12mm thick cement plaster (1:4) over brick work including all cost sqm
7 conveyance royalty & taxes etc. comp. to work site per 1sqm.
a) Materials
washed)
b) Labour
Rs. 91.34
Total = ( a+b+c ) = Rs. 105.04
Sand 0.015 cum @ Rs 339.44 /cum Rs. 5.09
Total = (a+b+c+d+e) = Rs. 110.93 /
(i) Cement plaster in each subsequent higher floors above ground floor add 3% sqm
extra labour over & above the rates of next lower floor Rs. 1.73
10 % O.H charges Rs. 0.17 Rs. 1.55
Rs. 114.08 /
sqm
3 12mm thick cement plaster (1:4) over brick work with cement punning
8 including all cost conveyance royalty & taxes etc. comp. to work site per
1sqm.
a) Materials
washed)
b) Labour
Rs. 97.87
Total = ( a+b+c ) = Rs. 112.55
Sand 0.015 cum @ Rs 339.44 /cum Rs. 5.09
Total = (a+b+c+d+e) = Rs. 118.59 /
(i) Cement plaster in each subsequent higher floors above ground floor add 3% sqm
10 % O.H charges Rs. 0.17 Rs. 1.54
Rs. 121.71 /
sqm
3 12mm thick cement plaster (1:4) over brick work with cement punning and
9 bitumen painting over top of wall including all cost conveyance royalty &
taxes etc. comp. to work site per 1sqm.
Rate as per above item 12mm CP (1:4) Rs. 118.59
Add for bitumen painting one coat Rs. 6.60
Rs. 125.19 /
sqm
4 20mm thick cement plaster (1:6) for stone work including all cost conveyance
a) Materials
washed)
b) Labour
Rs. 122.09
Total = ( a+b+c ) = Rs. 140.40
Sand 0.021 cum @ Rs 339.44 /cum Rs. 7.13
Total = (a+b+c+d+e) = Rs. 148.37 /
10 % O.H charges Rs. 0.26 Rs. 2.85
Rs. 153.90 /
4 16mm thick cement plaster (1:6) on brick work including all cost conveyance sqm
a) Materials
washed)
b) Labour
Rs. 113.44
Total = ( a+b+c ) = Rs. 130.45
Sand 0.018 cum @ Rs 339.44 /cum Rs. 6.11
Total = (a+b+c+d+e) = Rs. 137.19 /
10 % O.H charges Rs. 0.26 Rs. 3.82
Rs. 145.02 /
sqm
4 6mm thick cement plester (1:4) to RCC surface finish smooth including
2 closed deep chiping & slury treatment including all cost conveyance royalty
and taxes etc. comp.
a) Materials
52.00
b) Labour
Rs. 90.57
Total = ( a+b+c ) = Rs. 104.16
Sand
339.44
0.0075 cum @ Rs /cum Rs. 2.55
Total = (a+b+c+d+e) = Rs. 107.25 /
sqm
4 Cement flush pointing to stone masonary (1:3) including all cost conveyance
3 royalty and taxes etc. comp.
a) Materials
52.00
b) Labour
Rs. 86.77
Total = ( a+b+c ) = Rs. 99.78
Sand
339.44
0.009 cum @ Rs /cum Rs. 3.05
Total = (a+b+c+d+e) = x Rs. 103.47 /
sqm
4 Cement punning including cost & conveyance of cement per sqm.

a) Materials
cement 0.0114 qntl @ Rs 607.00 /Qntl Rs. 6.92
b) Labour
Mason special 0.027 nos @ Rs 260.00 /each Rs. 7.02
Rs. 19.34
Total = ( a+b+c ) = Rs. 22.24
Cement 0.0114 qntl @ Rs 14.70 /Qntl Rs. 0.17
Total = (a+b+c+d) = Rs. 22.41 /
sqm
WHITE WASHING / COLOUR WASHING
4 White washing 1 coat with shell lime per 1sqm (data for 93 )sqm
a) Materials
Shell lime (unslaked) 11.8 kg @ Rs 17.00 /kg Rs. 200.60
b) Labour
Painter 2nd class 0.75 nos @ Rs 240.00 /each Rs. 180.00
Rs. 480.60
Total = ( a+b+c ) = Rs. 552.69
Rate per 1sqm 480.82 / 93 Rs. 5.17 /
sqm
a) Materials
b) Labour
Painter 2nd class 1 nos @ Rs 240.00 /each Rs. 240.00
Rs. 707.22
Total = ( a+b+c ) = Rs. 813.30
Rate per 1sqm 712.68 / 93 Rs. 8.75 /
sqm
a) Materials
b) Labour
Man mulia 1 nos @ Rs 200.00 /each Rs. 200.00 Rs. 560.00
Rs. 956.44
Total = ( a+b+c ) = Rs. 1,099.91
Rate per 1sqm 956.16 / 93 Rs. 11.83 /
sqm
4 Colour washing two coats with shell lime and colouring materials per 1sqm (
8 data for 93 sqm)
(a Rate for white washing two Rs. 7.66
(b coatsextra
Add with labour
shell lime
and Rs. 25.00
colouring materials Rs. 32.66
Rate per 1sqm 32.66 / 93 Rs. 0.35 /
4 Cement washing 1 coat per 1sqm (data for 93 )sqm sqm
a) Materials
Cement 1.001 qntl @ Rs 621.70 /qntl Rs. 622.32
b) Labour
Rs. 1,002.32
Total = ( a+b+c ) = Rs. 1,152.67
Rate per 1sqm 1052.04 / 93 Rs. 12.39 /
sqm
5 Cement washing 2 coat per 1sqm (data for 93 )sqm
a) Materials
Cement 1.5015 qntl @ Rs 621.70 /qntl Rs. 933.48
b) Labour
Painter 2nd class 1 nos @ Rs 240.00 /each Rs. 240.00
Rs. 1,499.48
7.5 % O.H charges Rs. 112.46
Total = ( a+b+c ) = Rs. 1,724.40
Rate per 1sqm 1573.18 / 93 Rs. 18.54 /
sqm
FLOORING
5 10 cm dry epidorite metal
1 or any hard metal of of 4cm
size well watered &
rammed to receive A.S
a) Materials
Hard metal 4 cm size cu
264.00
0.14 m @ Rs cum Rs. 36.96
b) Labour
Man & and women mulia 0.38 nos @ Rs 200.00 /each Rs. 76.00 Rs. 88.00
Rs. 124.96
Total = ( a+b+c ) = Rs. 143.70
Hard metal 4 cm size cu
314.78
0.14 m @ Rs /cum Rs. 44.07
/
Rs. 187.77 sqm
5 2.5 cm thick A.S flooring with C.C (1:2:4) including punning & using 12mm
2 size HG chips with all cost conveyance royalty and taxes etc comp.
a) Materials
cement 0.0858 qntl @ Rs 607.00 /Qntl Rs. 52.08
12 mm size HG C/Bchips
1,031.00
0.023 cum @ Rs /cum Rs. 23.71
Sand
52.00
0.012 cum @ Rs /cum Rs. 0.62 Rs. 76.42
b) Labour
Men & Women mulia 0.36 nos @ Rs 200.00 /each Rs. 72.00 Rs. 105.80
Rs. 182.22
Total = ( a+b+c ) = Rs. 209.55
Cement 0.0858 qntl @ Rs 14.70 /Qntl Rs. 1.26
Chips
314.78
0.023 cum @ Rs /Qntl Rs. 7.24
Sand
339.44
0.012 cum @ Rs /cum Rs. 4.07 Rs. 12.57
Total = (a+b+c+d+e) = Rs. 222.12 /
sqm
5 Fixing tiles in floors trades or steps and landing on 25mm bed of cement
3 mortar 1:1 jointed with neat cement slury mixed with pigment to match the
shade of the tiles including rubbing and polishing complete excluding cost
of precast tiles per 1sqm (data for 10sqm)
a) Materials
Sharp sand(screened & washed) 0.13 cum @ Rs 52.00 /cum Rs. 6.76
b) Labour
Semi skilled mulia 5.5 nos @ Rs 220.00 /each Rs. 1,210.00
Mulia 2.16 nos @ Rs 200.00 /each Rs. 432.00 Rs. 2,203.60
Rs. 3,871.72
7.5 % O.H charges Rs. 290.38
Total = ( a+b+c ) = Rs. 4,452.48
Sand 0.13 cum @ Rs 339.44 /cum Rs. 44.13
Total = (a+b+c+d+e) = Rs. 4,536.84
Rate per 1 sqm 4536.84 / 10 Rs. 453.68
Wax policeing Rs. 8.50
/
Rs. 462.18 sqm
(i) For flooring in each subsequent higher floors above ground floor add 5% extra labour over &
above the rates of next lower floor Rs. 11.02
10 % O.H charges Rs. 1.10 Rs. 12.12
1st floor Rs. 474.30
(ii 2nd floor
) Rs. 4.66
Rs. 478.96 /
(iii 3rd floor
) Rs. 4.89
/
Rs. 483.85 sqm
(iv 4th floor
) Rs. 5.13
/
Rs. 488.98 sqm
5 Fixing tiles in dados striking and rises of steps on 12mm cement plaster ( 1:3
4 ) jointed with neat cement slury mixed with pigment to match the shade of
the tiles including rubbing and polishing complete excluding cost of precast
tiles per 1sqm (data for 10sqm)
a) Materials
52.00
b) Labour
Semi skilled mulia 7.6 nos @ Rs 220.00 /each Rs. 1,672.00
Mulia 3.25 nos @ Rs 200.00 /each Rs. 650.00 Rs. 3,167.00
c) 10 % O.H charges (a+b) Rs. 400.94
Sand
339.44
0.15 cum @ Rs /cum Rs. 50.92
e) Royalty Rs. 4,481.50
Total = (a+b+c+d+e) =
Rate per 1 sqm 3688.12 / 10 Rs. 368.81 320
Wax policeing Rs. 8.50
/
Rs. 377.31 sqm
(i) For flooring in each subsequent higher floors above ground floor add 3%
10 % O.H charges Rs. 1.58 Rs. 17.42
1st floor Rs. 394.73
(ii 2nd floor
) Rs. 6.70
/
Rs. 401.43 sqm
(iii 3rd floor
) Rs. 7.03
/
Rs. 408.46 sqm
(iv 4th floor
) Rs. 7.38
/
Rs. 415.84 sqm
5 Supplying, fitting & fixing vetrifed tile in floors of size 600mm x 600mm of
5 approved make with application of polimer modified cement based water
resistant adhesive bed of required thickness of 10mm & filling joints with
epoxy grout of approved quality including cost of all materials, labour T&P
etc required for the work.Data for 10 sqm, vide page - 235 of A/R - 2006, item -
1,in other building items chapter.
a) Materials
Cost of tile
605.00
10 sqm @ Rs /sqm Rs. 6,050.00
Cost of polymer modified
adhessive 54 kg @ Rs 20.00 /kg Rs. 1,080.00
White cement 0.076 qtl @ Rs 1,750.00 /qtl Rs. 133.00 Rs. 7,263.00
b) Labour
Mulia 2.16 nos @ Rs 200.00 /each Rs. 432.00 Rs. 993.60
Rs. 8,256.60
7.5 % O.H charges Rs. 619.25
d) Conveyance of materials Rs. 9,495.09
add cost of tiles
4.88
10 sqm @ Rs /sqm Rs. 48.80
Cement 0.616 qtl @ Rs 14.70 /Qntl Rs. 9.06 Rs. 57.86
c) Total = ( a+b+c ) = Rs. 9,552.95
Rate per 1 sqm 6262.13 /

/ 10 Rs. 955.29 sqm
5 Finishing wall surface of walls with Acrylic wall putty (water based) of
6 approved make & finished smooth & even surface to receive painting
including cost of scaffolding staging charges with cost of all materials taxes,
labour T&P etc. complete. Data for 10 sqm. Page - 236 of A/R - 2006 in other
building item chapter.
a) Materials
Synthetic putty 8.00 kg @ Rs 30.00 /kg Rs. 240.00
b) Labour
c) 10 % O.H charges (a+b) Rs. 47.40
Total = (a+b+c) = Rs. 521.40
Rate per 1 sqm 521.40 /
/ 10 Rs. 52.14 sqm
DISMANTLING
5 Dismantling brick or stone masonary in lime or cement mortar under 3mt
7 height including stacking the useful materials for re-use & removing the
debris with in 50mt lead (data for 2.83 cum) per 1cum
(a Labour
Man & and women mulia 8.50 nos @ Rs 200.00 /each Rs. 1,700.00
7.5 % O.H charges Rs. 127.50
Rs. 1,955.00
Total = (a+b+c) = Rs. 1,466.25
Rate for 1sqm 1466.25 / 2.83 Rs. 518.11 /cum
5 Dismantling brick or stone masonary in lime or stone mortar above 3mt
8 height including stacking the useful materials for re-use & removing the
debris with in 50mt lead (data for 2.83 cum) per 1cum
(a Labour
)
Man & and women mulia 9.00 nos @ Rs 200.00 /each Rs. 1,800.00
7.5 % O.H charges Rs. 135.00
Rs. 2,070.00
Total = (a+b+c) = Rs. 1,552.50
5 Dismantling removing cement concrete flooring 7.5 cm to 10 cm thick

9 including stacking the useful materials for reuse and removing the debris
withen 50 mt lwad. Per 1sqm (data for 9.30 sqm)
(a Labour
Man & and women mulia 2.75 nos @ Rs 200.00 /each Rs. 550.00
Rs. 632.50
Total = (a+b+c) = Rs. 474.38
Rate for 1sqm 474.38 / 9.30 Rs. 51.01 /sqmt
6 Dismantling removing 2.5 cm thick A.S flooring (data for 9.30 sqm)
(a Labour
)
Total = (a+b+c) = Rs. 460.00
6 Removing old grading plaster from roof slab, cleaning the surface, lowering
1 & removing the debris with in 50 mt lead (Data for 9.3sqm)
(a Labour
Total = (a+b+c) = Rs. 356.50
6 Removing old tarfalt from roof cleaning the surface lowing & removing the
2 debris with in 50 mt lead (data for 9.30 sqm)
(a Labour
Total = (a+b+c) = Rs. 402.50
6 Dismantling G.C.I or A.C sheet roofing after carefully removing nut & bolt
3 including stacking of materials for re-use & removing the debris with in 50 mt
lead (data for 9.30 sqm)
(a Labour
)
Fitter 2nd class 0.25 nos @ Rs 240.00 /each Rs. 60.00
Rs. 360.00
Total = (a+b+c) = Rs. 414.00
6 Dismantling & removing cement concrete including the useful materials for
4 reuse & removing the debris with in 50 mt lead.
(a Labour
)
Total = (a+b+c) = Rs. 368.00 /cum
6 Dismantling & removing R.C.C column,beams,slabs, staircase, landing ,
5 lintels including stacking the useful materials for reuse & removing the
debris with in 50 mt lead.
(a Labour
)
Semi skilled mulia 1.50 nos @ Rs 220.00 /each Rs. 330.00
Rs. 630.00
Total = (a+b+c) = Rs. 724.50 /cum
6 Removing old cement plaster from wall including racking out joints 12mm
6 deep & removing the debris with in 50mt lead.(for 9.3 sqm)
(a Labour
)
Total = (a+b+c) = Rs. 230.00
6 Dismantling & removing marble chips floor & skirting from walls including
7 racking out joints12m deep, stacking the useful materials for reuse &
removing the debris with in 50 mt lead.
(a Labour
)
Total = (a+b+c) = Rs. 517.50
6 Dismantling & removing marble chips dados & skirting from walls including
8 racking out joints12m deep, stacking the useful materials for reuse &
removing the debris with in 50 mt lead.
(a Labour
)
Total = (a+b+c) = Rs. 253.00
6 Dismentling of bituminous courses of flexible pavements and dismantled

9 materials up to a lead of 1km, staking serviceable and
unserviceablematerials separately. Unit - cum, Taking out put - 1cum, refer
page - 204, item - 27, of A/R - 07
(a Labour
)
Mulia unskilled 1.5 nos @ Rs 200.00 /each Rs. 300.00 Rs. 313.20
(b Machinary
)
Tractor - trolley hou
231.00
0.38 r @ Rs /hour Rs. 87.78
(c 10 % OH Charges (a+b)
) Rs. 40.10
Total = (a+b+c) =
Rs. 441.08 /cum
ROAD WORK
7 Picking up hard stone metal surface to a depth of 5cm including screening
0 useful materials & removing rubish & replacing useble road metal to camber .
Unit- 100 sqm, Taking out put - 9.30sqm
(a Labour
)
Cost per 9.30 sqm =
(a+b+c) = Rs. 115.00
Rate for 100 sqm = ( a+b+c ) x 100 / 9.3 Rs. 1,236.56 /100sqmt
7 Making 50mm x 50mm furrows, 25mm / 50mm deep, 45 degree to the center
1 line of the road and one metre interval in the exiting thin bituminious wearing
coarse including sweeping and disposal of excavated material within 1000
meters lead. Unit - sqm, Taking output - 210 sqm.
(i) 25mm deep furrow cutting

(a Labour
)
(b Machinary
)
231.00
0.20 r @ Rs /hour Rs. 46.20
Rs. 463.80
Cost for 210 sqm = a+b+c Rs. 525.57
Rate per sqm (a+b+c) / 210
/sqm
Rs. 2.50 t
(ii 50mm deep furrow cutting
)
(a Labour
)
(b Machinary
)
231.00
0.40 r @ Rs /hour Rs. 92.40
Rs. 927.60
Cost for 210 sqm = a+b+c Rs. 1,051.14
Rate per sqm (a+b+c) / 210
/sqm
Rs. 5.01 t
7 Scarifying old graveled surface before consolidation of new gravel . Unit- 100
2 sqm, Taking out put - 9.30sqm
(a Labour
)
Woman mulia 0.070 nos @ Rs 200.00 /each Rs. 14.00
Cost per 9.30 sqm =
(a+b+c) = Rs. 15.84
Rate for 100 sqm = ( a+b+c ) x 100 / 9.3 Rs. 170.30 /100sqmt
7 Sectioning old gravelled surface to proper camber . Unit- 100 sqm, Taking
3 out put - 9.30sqm
(a Labour
)
Woman mulia 0.10 nos @ Rs 200.00 /each Rs. 20.00
Cost per 9.30 sqm =
(a+b+c) = Rs. 23.00
Rate for 100 sqm = ( a+b+c ) x 100 / 9.3 Rs. 247.31 /100sqmt
7 Supplying all materials and labour for laying sub-base in layers not
4 exceeding 100mm thick watering & compaction to be required density in with
PRR. Unit = 1cum, taking out put -2.83 cum
(i) Sub-base with moorum
(a Labour
)
Man & Woman mulia 2.5 nos @ Rs 200.00 /each Rs. 500.00
(b Mechinary
)
Add hire & running charges of PRR for consolidation considering 425 cum of
outturn with PRR per day ( 8 hour ) = 2.83 x 8 x 269.00 / 425
hou
0.05327 r @ Rs 339.00 /hour Rs. 18.06
Rs. 518.06
Cost per 2.83 cum
=(a+b+c+d) = Rs. 595.77
rate per cum = 452.02/ 2.83 Rs. 210.52
(e Cost of moorum including cu
) conveyance 1.28 m @ Rs 247.44 /cum Rs. 316.72
(ii Sub-base with stone dust
)
rate per cum = 272.23 / 2.83 Rs. 210.52
Cost of stone dust cu
including conveyance 1.28 m @ Rs 402.78 /cum Rs. 515.56
7 Providing, laying, spreading, and compacting stone agreegate of specific
5 size to water bound macadam specification including spreading in uniform
thickness, hand packing, rolling with 8-10 tones PRR to proper grade and
camber, applying and brooming requisite type of screening / binding
materials to fill up the interstices of course agreegate, watering and
compacting to the required density as per Clause 404 of MoSRT&H
Specification for road and Bridge work (4th Revision) UNIT = CUM, Taking
Output = 360 cum
(a Labour
)
Mate 10.08 nos @ Rs 220.00 /each Rs. 2,217.60
Mulia skilled 2.00 nos @ Rs 240.00 /each Rs. 480.00
Mulia unskilled 250 nos @ Rs 200.00 /each Rs. 50,000.00 Rs. 52,697.60
(b Mechinary
)
PRR hou
339.00
12.00 r @ Rs /hour Rs. 4,068.00
Water tanker 6 KL capacity hou
582.00
24.00 r @ Rs /hour Rs. 13,968.00 Rs. 18,036.00
(c Material
)
(i) Grading -I
( Using moorum or gravel
A Grading -I, 90mm to 45mm @ 1.21 cum per 10sqm for compacted thickness of 100
mm
(1.21/10) x 360 / 0.10 =
583.00
435.60 cum @ Rs /cum Rs. 2,53,954.80
Crushable type sush as Moorum or gravel for grading - I @
0.30cum per 10sqm
(0.30/10) x 360 / 0.10
44.00
108.00 cum @ Rs /cum Rs. 4,752.00
Cost of water 144.00 KL @ Rs 10.00 /KL Rs. 1,440.00 Rs. 3,30,880.40
7.5 % O.H charges Rs. 24,816.03

(e Conveyance of materials
)
Grading metal
314.78
435.60 cum @ Rs /cum Rs. 1,37,118.17
moorum
203.44
108.00 cum @ Rs /cum Rs. 21,971.52 Rs. 1,59,089.69
Cost for 360 cum = Rs. 5,38,619.35
Rate per 1 cum = Rs. 1,496.16 /cum
( Using stone screened dust
B
)
Labour and machinary as
obove
Grading -I, 90mm to 45mm @ 1.21 cum per 10sqm for compacted thickness
of 100 mm
(1.21/10) x 360 / 0.10 =
583.00
435.60 cum @ Rs /cum Rs. 2,53,954.80
Stone screened dust for grading - I, @ 0.30cum per 10sqm
(0.30/10) x 360 / 0.10
88.00
108.00 cum @ Rs /cum Rs. 9,504.00
Binding Material for grading - I, @ 0.08cum per 10sqm
(0.08/10) x 360 / 0.10
88.00
28.80 cum @ Rs /cum Rs. 2,534.40
Cost of water 144.00 KL @ Rs 10.00 /KL Rs. 1,440.00
Rs. 2,67,433.20 Rs. 3,38,166.80
7.5 % O.H charges Rs. 25,362.51

(c Conveyance of materials
)
Grading metal
314.78
435.60 cum @ Rs /cum Rs. 1,37,118.17
Dust & binding material 136.80 cum @ Rs 314.78 /cum Rs. 43,061.90 Rs. 1,80,180.07
Cost for 360 cum = Rs. 5,68,089.09
(ii Grading - II
)
obove
A
)
Grading -II, 63mm to 45mm @ 0.91 cum per 10sqm for compacted thickness
of 75 mm
(0.91/10) x 360 / 0.075 =
646.00
435.60 cum @ Rs /cum Rs. 2,81,397.60
Crushable type sush as Moorum or gravel for grading - II @ 0.22cum per 10sqm
(0.22/10) x 360 / 0.075
44.00
96.01 cum @ Rs /cum Rs. 4,224.44
Cost of water 144.00 KL @ Rs 10.00 /KL Rs. 1,440.00
Rs. 3,57,795.64
7.5 % O.H charges Rs. 26,834.67
)
Grading metal
314.78
435.60 cum @ Rs /cum Rs. 1,37,118.17
moorum
203.44
96.01 cum @ Rs /cum Rs. 19,532.27 Rs. 1,56,650.44
Cost for 360 cum = Rs. 5,67,132.63
B
)
obove Rs. 70,733.60
Grading -II, 63mm to 45mm @ 0.91 cum per 10sqm for compacted thickness
of 75 mm
(0.91/10) x 360 / 0.075 =
646.00
435.60 cum @ Rs /cum Rs. 2,81,397.60
Stone screened dust for grading - II, @ 0.18cum per 10sqm
(0.18/10) x 360 / 0.075
88.00
96.01 cum @ Rs /cum Rs. 8,448.88
Binding Material for grading -II, @ 0.06cum per 10sqm
(0.06/10) x 360 / 0.075 =
88.00
28.80 cum @ Rs /cum Rs. 2,534.40
Rs. 3,64,554.48
7.5 % O.H charges Rs. 27,341.59
)
Grading metal
314.78
435.60 cum @ Rs /cum Rs. 1,37,118.17
Dust & binding material
314.78
124.81 cum @ Rs /cum Rs. 39,287.69 Rs. 1,76,405.86
Cost for 360 cum = Rs. 5,94,660.71
(ii Grading - III
)
obove Rs. 70,733.60
A
)
Grading -III, 53mm to 22.40mm @ 0.91 cum per 10sqm for compacted
thickness of 75 mm
(0.91/10) x 360 / 0.075 =
699.00
435.60 cum @ Rs /cum Rs. 3,04,484.40
Crushable type sush as Moorum or gravel for grading - III @
0.22cum per 10sqm
(0.22/10) x 360 / 0.075
44.00
96.01 cum @ Rs /cum Rs. 4,224.44
Rs. 3,80,882.44
7.5 % O.H charges Rs. 28,566.18
)
Grading metal
314.78
435.60 cum @ Rs /cum Rs. 1,37,118.17
moorum
96.01 cum @ Rs 203.44 /cum Rs. 19,532.27 Rs. 1,56,650.44
Cost for 360 cum = Rs. 5,93,682.45
B
)
obove Rs. 70,733.60
Grading -III, 53mm to 22.4mm @ 0.91 cum per 10sqm for compacted
(0.91/10) x 360 / 0.075 =
699.00
435.60 cum @ Rs /cum Rs. 3,04,484.40
Stone screened dust for grading -III, @ 0.18cum per 10sqm
(0.18/10) x 360 / 0.075
88.00
96.01 cum @ Rs /cum Rs. 8,448.88
Binding Material for grading -III, @ 0.06cum per 10sqm
(0.06/10) x 360 / 0.075 =
88.00
28.80 cum @ Rs /cum Rs. 2,534.40
Rs. 3,87,641.28
7.5 % O.H charges Rs. 29,073.10
)
Grading metal
314.78
435.60 cum @ Rs /cum Rs. 1,37,118.17
Dust & binding material
124.81 cum @ Rs 314.78 /cum Rs. 39,287.69 Rs. 1,76,405.86
Cost for 360 cum = Rs. 6,21,210.53
7 Providing and applying primer coat with bitumen emulsion on prepareed
6 surface of granular base including clearing of the road surface and spraying
primer @ 0.60 kg / sqm using mechanical means as per cluse 502 of MoSRT
& H srecification for road & bridge works. unit -sqm. Taking out put - 3500
sqm
(a Labour
)
Mulia unskilled 14.00 nos @ Rs 200.00 /each Rs. 2,800.00 Rs. 2,967.20
(b Mechinary
)
Mechanical broom @ 1250 hou
sqm per hour 2.80 r @ Rs 230 /hour Rs. 644.00
Air compressor hou
2.80 r @ Rs 206 /hour Rs. 576.80
Emulsion pressure
distributor @ 1750 sqm per hou
hour 2.00 r @ Rs 692 /hour Rs. 1,384.00
Water tanker 6KL capacity hou
@ 1 trip per hour 1.00 r @ Rs 582 /hour Rs. 582.00 Rs. 3,186.80
(c material
)
Slow setting bitumen
emulsion @ 0.6 kg per sqm 2.10 MT @ Rs 50,245.12 / MT Rs. 1,05,514.75
Cost of water 6.00 KL @ Rs 10.00 /hour Rs. 60.00 Rs. 1,05,574.75
Rs. 1,10,990.75
7.5 % O.H charges Rs. 8,324.31
Rs. 1,27,639.36
cost for 3500 sqm = Rs. 1,27,639.36
a+b+c+d
Rate per 1 sqm = 127639.36 / 3500 Rs. 36.47
7 Labour for applying tack coat / prime coat, Unit- Sqm, taking out
7 put - 5889 sqm
(a Labour
)
Man mulia 100 nos @ Rs 200.00 /each Rs. 20,000.00
Semi skilled mulia 20 nos @ Rs 220.00 /each Rs. 4,400.00 Rs. 24,400.00
7.5 % O.H charges Rs. 1,830.00
Cost per 5889 sqm =(a+b+c) Rs. 27,610.00
Cost per 1sqm
27610.00 / 5889.000 Rs. 4.69 /sqm
(A For tack coat
)
Materials
(i For normal bituminious surface for 3500
) sqmt
Bitumen @0.20 kg 1.17780 MT @ Rs 50,245 /each Rs. 59,178.70
/sqm=700 kg Rs. 59,178.70
Rate per 1 sqm = 59178.70 / 3500 Rs. 16.91
Total ( a + A )
Rs. 21.60 /sqm
(ii For granular base treated with primer for 3500 sqmt
)
Bitumen @0.40
50,245
kg/sqm=1050 kg 2.35560 MT @ Rs /MT Rs. 1,18,357.40
Rs. 1,18,357.40
Rate per 1 sqm = 118357.40 / 3500 Rs. 33.82
Rs. 38.50 /sqm

(ii For granular base not primed for 3500 sqmt
i)
Bitumen @0.60
50,245
kg/sqm=1400 kg 2.10 MT @ Rs /MT Rs. 1,05,514.75
Rs. 1,05,514.75
Rate per 1 sqm = 105514.75 / 3500 Rs. 30.15
Rs. 34.84 /sqm

# Labour for scraping cleaing road surface & laying 20 mm thick premix carpat
using 0.27 cum of 13.2mm to 5.6 mm size HCBG chips & 14.60 kgs
penitration grade bitumen for 10 sqm including hand packing to proper
camber & consolidate with PRR including hire & running charge of PRR, hot
mix plant, Bitumen boiler & all other T & P articles, including all cost
conveyance royalty & taxes etc. comp to work sitr as per the specification of
deptt. & direction of EIC. UNIT - Sqm, Taking output - 5889 sqm.
(a Labour
Semi skilled mulia 47 nos @ Rs 220.00 each Rs. 10,340.00
Men mulia 427 nos @ Rs 200.00 /each Rs. 85,400.00 Rs. 95,740.00
(b material
)
Fual required 2.57 MT @ Rs 3980.00 /MT Rs. 10,228.60
Bitumen 8.60 MT @ Rs 50245.12 /MT Rs. 4,32,108.03
Chips Avg. of 13.2 to 5.6 cu
mm i .e (517+653)/2 159 m @ Rs 856.50 /cum Rs. 1,36,183.50 Rs. 5,78,520.13
(c Mechinary
)
Hire running charges of HM plant 8 - 10 TPH
hou
1025.00
14.9 r @ Rs /hour Rs. 15,272.50
Hire running charges of
Bitumen boiler 5 Nos
hou
128.00
74.5 r @ Rs /hour Rs. 9,536.00
Hire running charges of PRR considering 535 sqm of out turn
per day ( 8 hour ) = 5889 x 2152 / 535
hou
339
88.06 r @ Rs /hour Rs. 29,852.34 Rs. 54,660.84
(d 10% over head charges on
) (a+b+c) Rs. 72,892.10
(e Sundries, T & P 2% on
) a+b+c Rs. 14,578.42
(f) Conveyance of materials
Chips cu
216.00
159 m @ Rs /cum Rs. 34,344.00
10 % OH Charges Rs. 3,434.40
(g Royalty
)
Chips cu
159 m @ Rs 70.56 /cum Rs. 11,219.04
Total a+b+c+d+e+f+g Rs. 8,65,388.93
Rate per 1 sqm =
865388.93 / 5889 Rs. 146.95 /sqm
7 Supplying all materials, labour, T & P for 6mm thick pre- coated seal coat
9 type-B using 0.06cum of 6.7mm size chips and 6.8 kg of 60/70 penetration
grade of bitumen per 10 sqm .includinng cost conveyance, royalty, taxes, hire
and running chrages of PRR, HMP, tar boiler,etc.all complete.Unit - Sqm,
Taking out put - 5889 sqm
(a Labour
)
Semi skilled mulia 9.00 nos @ Rs 220.00 each Rs. 1,980.00
(b material
)
Fual required 1.2 MT @ Rs 3,980 /MT Rs. 4,776.00
Bitumen 4.00 MT @ Rs 50,245.12 /MT Rs. 2,00,980.48
cu
Chips 6.70mm 35.334 m @ Rs 708 /cum Rs. 25,016.47 Rs. 2,30,772.95
(c Mechinary
)
Hire running charges of HM plant 8 - 10 TPH
hou
1,025
3.3 r @ Rs /hour Rs. 3,382.50
hou
128
16.5 r @ Rs /hour Rs. 2,112.00
Hire running charges of PRR considering 535 sqm of out turn
hou
339
50.713 r @ Rs /hour Rs. 17,191.71 Rs. 22,686.21
) (a+b+c) Rs. 31,523.92
) a+b+c Rs. 6,304.78
Chips cu
216.00
35.334 m @ Rs /cum Rs. 7,632.14
10 % OH Charges Rs. 763.21
(g Royalty
)
Chips cu
35.334 m @ Rs 70.56 /cum Rs. 2,493.17
Total a+b+c+d+e+f+g Rs. 3,63,956.38
Rate per 1 sqm =
363956.38 / 5889 Rs. 61.80 /sqm
8 Blinding the road surface with sand 6mm thick including cost, conveyance,
0
royalty & taxes etc. comp. to work site.Unit -100 sqm, taking out put - 93 sqm
(a Labour
)
Men mulia 0.30 nos @ Rs 200.00 /each Rs. 60.00
(b material
)
Sand 0.06cum / 10sqm for 93 sqm = (0.06 / 10) x 93
cu
49.00
0.558 m @ Rs /cum Rs. 27.34 Rs. 87.34
(c 10% over head charges
) Rs. 8.73
(d Sundries, T & P 2% on
) a+b+c Rs. 1.75
)
Sand cu
312.00
0.558 m @ Rs /cum Rs. 174.10
) Rs. 2.51
(f) Royalty
Sand cu
0.558 m @ Rs 19.60 /cum Rs. 10.94
Total a+b+c+d+e+f Rs. 285.37
Rate per 1sqm = /100s
285.37 x 100 / 93 Rs. 306.84 qm
8 Supplying all materials labour for scraping cleaning the road surface
1 applying tack coat using 3.0 kg of bitumen for 10 sqm & laying 75 mm thick
built up spray grouting in two layer 37.50 mm thick in each layer using 0.45
cum of 25 mm to 40 mm size HG metal & 12.00 kg penrtration grade bitumen
for 10sqm in each layer with 0.12 cum of 12mm size HG chips as key stone
for 10sqm spreading over & layng including heating, pouring & spreading
over & spreading bitumen, metal and chips & rolling with PRR & all other
machinaries including cost, conveyance of all materials.
(a Labour
)
Men mulia 2230 nos @ Rs 200.00 /each Rs. 4,46,000.00 Rs. 4,65,800.00
(b material
)
Fual required 4.75 MT @ Rs 3,980 /MT Rs. 18,905.00
Bitumen 15.90 MT @ Rs 50,245.12 /MT Rs. 7,98,897.41
HCBG Metal 25mm to cu
40mm Avg rates ( 528+491 ) 530.01 m @ Rs 849.50 /cum Rs. 4,50,243.50
cu
Chips 12mm 70.66 m @ Rs 1,031.00 /cum Rs. 72,850.46 Rs. 13,40,896.36
(c Mechinary
)
hou
128
235.56 r @ Rs /day Rs. 30,151.68
Hire running charges of PRR considering 200 sqm of
out turn per day ( 8 hour ) = 5889 / 200
hou
339
235.56 r @ Rs /day Rs. 79,854.84 Rs. 1,10,006.52
) (a+b+c) Rs. 1,91,670.29
) a+b+c Rs. 38,334.06
Chips & metal cu
216.00
600.67 m @ Rs /cum Rs. 1,29,744.72
10 % OH Charges Rs. 12,974.47
(g Royalty
)
Chips & metal cu
600.67 m @ Rs 70.56 /cum Rs. 42,383.28
Total a+b+c+d+e+f+g Rs.23,31,809.69
Rate per 1 sqm =
2331809.69 / 5889 Rs. 395.96 /sqm
8 Providing and laying bitumenious macadam with hot mix plant using crushed
2 agreegates of specified grading premixed with bituminious binder
transported to site, laid over a previously prepared surface with hydrostatic
paver finisher with sensor control to the required grade, level & alignment &
rolling with smooth wheeled, vibratory & tendem roller to achive the desire
compaction as per clausem - 504 of MoRT&H Specification for road & bridge
works ( 4th Revision ) Unit - cum, Taking output - 205 cum. Page-169
(a Labour
)
Mate 0.76 nos @ Rs 220.00 each Rs. 167.20
Mulia unskilled 14.00 nos @ Rs 200.00 /each Rs. 2,800.00
Mulia Skilled 5.00 nos @ Rs 240.00 /each Rs. 1,200.00 Rs. 4,167.20
(b Mechinary
)
Batch mix HMP 100 - 200 hou
11,167
TPH 6.00 r @ Rs /hour Rs. 67,002.00
Paver finisher by
hydrostatic with sensor hou
control @ 75 cum per hour 6.00 r @ Rs 1,725 /hour Rs. 10,350.00
6.00 r @ Rs 1,125 /hour Rs. 6,750.00
Front end loader 1cum hou
520
bucket 6.00 r @ Rs /hour Rs. 3,120.00
Tipper 10 tonne capacity T/k
450 x 1 x 38 km 17100 m @ Rs 2.5 /Km Rs. 42,750.00
Add 10% of carriage to cover cost of loading & unloading Rs. 4,275.00
Smooth wheeled roller 8 - hou
339
10 ton 3.90 r @ Rs /hour Rs. 1,322.10
Vibratory roller 8 tonnes hou
994
3.90 r @ Rs /hour Rs. 3,876.60
Wheeled tandam roller hou
738
3.90 r @ Rs /hour Rs. 2,878.20 Rs. 1,42,323.90
(c material, Grading-II ( 19mm
) nominal size )
(I) Bitumen @ 3.3% of mix
Weight of mix =205 x 2.2=
450 tonnes
450 x 3.3 % = 14.85 TN @ Rs 50,245.12 /MT Rs. 7,46,140.03
(ii Total weight of mix = 450
) tonnes
Weight of Bitumen = 450
tonnes
Weight of agreegate = 450 - 14.85 = 435.15 tonnes
Taking density of agreegate = 1.50 ton / cum
25 - 10mm - 40% = cu
928
116.04 m @ Rs /MT Rs. 1,07,627.10
10 - 5mm - 40% = cu
873.50
116.04 m @ Rs /MT Rs. 1,01,360.94
5mm and below 20% (
Avarage of 4.7mm & dust cu
i.e 457 + 62 = 519 / 2 = 58.02 m @ Rs 372.00 /MT Rs. 21,583.44 Rs. 9,76,711.51
) (a+b+c) Rs. 1,12,320.26
)
Stone product cu
73.00
290.10 m @ Rs /cum Rs. 21,177.30
10 % OH Charges Rs. 2,117.73
(f) Royalty
Agreegates 290.11 cu @ Rs 70.56 /cum Rs. 20,470.16
Total a+b+c+d+e+f Rs. 12,79,288.06
Rate per 1 cum = 1279288.06 / 205 Rs. 6,240.43 /cum
8 Labour for laying 25mm thick semi-dance bituminous concrete with batch
3 type hot mix plant using batch type hot mix plant using crushed agreegate of
specific grading, premixed with bituminous binder transported to site, laid
over a previously prepared surface with hydrostastic sensor paver finisher to
the required grade, level & allignment rolling with smooth wheel, vibratory &
tendem rollers to achive the desired compaction as per clause-508 of MoRTH
specification for road & bridge works (4th revision) unit-cum, taking out put-
195 cum
(a Labour
)
Mate 0.76 nos @ Rs 220.00 each Rs. 167.20
Mulia unskilled 14.00 nos @ Rs 200.00 /each Rs. 2,800.00
Mulia Skilled 5.00 nos @ Rs 240.00 /each Rs. 1,200.00 Rs. 4,167.20
(b Mechinary
)
Batch mix HMP 100 - 200 hou
11,167
TPH 6.00 r @ Rs /hour Rs. 67,002.00
Paver finisher by
hydrostatic with sensor hou
control @ 75 cum per hour 6.00 r @ Rs 1,725 /hour Rs. 10,350.00
6.00 r @ Rs 1,125 /hour Rs. 6,750.00
Front end loader 1cum hou
520
bucket 6.00 r @ Rs /hour Rs. 3,120.00
Tipper 10 tonne capacity 450 x 1 x T/k
38 km 17100 @ Rs 2.5 /Km Rs. 42,750.00
m
Add 10% of carriage to cover cost of loading & unloading Rs. 4,275.00
Smooth wheeled roller 8 -10 ton hou
339
3.90 r @ Rs /hour Rs. 1,322.10
Vibratory roller 8 tonnes hou
994
3.90 r @ Rs /hour Rs. 3,876.60
Wheeled tandam roller hou
738
3.90 r @ Rs /hour Rs. 2,878.20 Rs. 1,42,323.90
(c material, Grading-II ( 19mm
) nominal size )
(I) Bitumen @ 5% of mix
Weight of mix =205 x 2.2=
450 tonnes
450 x 5 % = 22.50 TN @ Rs 50,245.12 /MT Rs. 11,30,515.20
(ii Total weight of mix = 450
) tonnes
Weight of Bitumen = 22.50
tonnes
Weight of agreegate = 450 - 22.50 = 427.50 tonnes
Taking density of agreegate = 1.50 ton / cum
Volume of agreegate -
427.50/1.50 = 285.00/cum
9.5 - 4.75mm - 57% = cu
873.50
162.45 m @ Rs /MT Rs. 1,41,900.08
4.75mm - quarru rabbish cu
372.00
41% = 116.85 m @ Rs /MT Rs. 43,468.20
Filler @ 2% of weight of cu
agreegate 5.7 m @ Rs 88.00 /MT Rs. 501.60 Rs. 13,16,385.08
) (a+b+c) Rs. 1,46,287.62
)
Stone product cu
73.00
285.00 m @ Rs /cum Rs. 20,805.00
10 % OH Charges Rs. 2,080.50
(f) Royalty
cu
Agreegates 279.30 @ Rs 70.56 /cum 19,707.41
m
5.70 cu @ Rs 70.56 /cum 402.19 Rs. 20,109.60
Total a+b+c+d+e+f Rs.16,52,158.89
Rate per 1 cum = 1652158.89 / 195 Rs. 8,472.61 /cum
8 Labour for Spreeding Moorum consolidation with HRR for 2.83 cum
(a Labour
women mulia 1.5 nos @ Rs 200.00 /each Rs. 300.00
Rs. 600.00
(b 10 % OH Charges on (a)
) Rs. 60.00
(c 2% T & P
) Rs. 12.00
Cost per 2.83 sqm =
(a+b+c) = Rs. 672.00
Rate for 100 sqm = ( a+b+c ) / 2.83 Rs. 237.46
Cost of Morrum with
convayance Royality Rs. 200.50
10 % OH Charges Rs. 20.05
Royality Rs. 19.60
Rs. 477.61 /cum
8 Cleaning the existing B.T Road surface for 5889
(a Labour
) Rs. 1,200.00
(c 2% T & P
) Rs. 240.00
(a+b+c) = Rs. 13,440.00
Rate for 1 sqm = ( a+b+c ) / 5889 Rs. 2.28 /sqm
8 Cleaning the existing Granual Road surface for 5889

(a Labour
)
) Rs. 5,000.00
(c 2% T & P
) Rs. 1,000.00
(a+b+c) = Rs. 56,000.00
Rate for 1 sqm = ( a+b+c ) / 5889 Rs. 9.51 /sqm
8 Providing soiling soiling stone for 2.83 cum

(a Labour
)
Stone packer 0.5 nos @ Rs 220.00 /each Rs. 110.00
women mulia 2.5 nos @ Rs 200.00 /each Rs. 500.00
Rs. 710.00
(b 10 % OH Charges on (a) Rs. 71.00
(c 2% T & P
) Rs. 14.20
Cost per 2.83 sqm =
(a+b+c) = Rs. 795.20
Cost of soiling with
convayance and royality
cu
2.83 m @ Rs 359.00 /cum Rs. 1,015.97
cu
70.56
2.83 m @ Rs /cum Rs. 199.68
Rs. 2,010.85
per cum1226.35/2.83 Rs. 710.55 /cum
8 Scarifing the existing Bituninous road surface to a depth of 50mm and

8 disposal of seacrified matiral with in all lifts and lead upto 1000m.
(a Labour
)
Semi skilled mulia 0.010 nos @ Rs 220.00 each Rs. 2.20
Men mulia 0.250 nos @ Rs 200.00 /each Rs. 50.00 Rs. 52.20
(b Mechinary
)
Tractor with ripper attachment @ 60cum
hou
249.00
0.08 r @ Rs /hour Rs. 19.92
Front end loader 1 CUM
bucket
hou
520.00
0.20 r @ Rs /hour Rs. 104.00
Tipper 5.5 CUM Capacity 4 tipper per cum
0.230 hou @ Rs 506.00 /hour Rs. 116.38 Rs. 240.30
(c 10% over head charges on
) (a+b) Rs. 29.25
Total a+b+c Rs. 321.75
Rate per 1 sqm =
321.75 / 100 Rs. 3.22 /sqm
# Providing and laying Surface dressing with 12 kgs penetration Grade of
Bitumen and 0.15 cum of 19 mm nomial size chips for 10 sqm and rolling
with PRR including hire and running charge of PRR and cost and convayance
of all matirals
(a Labour
)
(b material
)
Fual required 1.60 MT @ Rs 3,980.00 /MT Rs. 6,368.00 Rs. 6,368.00
(c Mechinary
)
Hire running charges of PRR considering per day
hou
320
80 r @ Rs /hour Rs. 25,600.00 Rs. 25,600.00
) (a+b+c) Rs. 8,546.80
) a+b+c Rs. 1,709.36
Rs. 95,724.16
Rate for 1sqm /
Rs. 16.25 sqm
(f) Cost and Conveyance of
materials
Bitumin 80/100 1.2 kg @ Rs 50.24 /kg Rs. 60.29
Chips cu
1,214.00
0.015 m @ Rs /cum Rs. 18.21
(g Royalty
)
Chips cu
0.015 m @ Rs 70.56 /cum Rs. 1.06
Rs. 95.81 /sqm
PAINTING
9 Priming one coat with any approved paint (labour only) for 9.3 sqm
0
(a Labour
)
Painter special 0.50 nos @ Rs 260.00 /each Rs. 130.00
(b 10% over head charges
) Rs. 23.00
(c 2% Sundries, brushes,
) putty etc. Rs. 4.60
Rs. 257.60
Add for cost of Primer 0.054 / lit @ Rs 118.00 / lit Rs. 6.37
Total GF Rs. 34.07 /sqmt
1st floor 3% extra on labour Rs. 7.59
Rs. 41.66 /sqmt
9 Painting one coat with any approved paint on new wood work (labour only)
(a Labour
)
) Rs. 35.90
Rs. 402.08
Rate for 1sqm
9.30
402.08 / Rs. 43.23 /sqmt
Add for cost of Enamel 0.075 / lit @ Rs 176.00 / lit Rs. 13.20
Paint GF
Total Rs. 56.43 /sqmt
Rs. 68.28 /sqmt
9 Painting two coat with any approved paint on new wood work (labour only)
(a Labour
)
) Rs. 72.50
(c 2% Sundries, brushes, Rs. 14.50
Add for cost of Enamel 0.125 / lit @ Rs 176.00 / lit Rs. 22.00
Paint GF
Total Rs. 109.31 /sqmt
Rs. 133.24 /sqmt
9 Coaltaring two coat (labour only) per 1sqm, Datafor 9.30sqm
3
(a Labour
)
) Rs. 30.00
Rs. 336.00
Add for cost of Coal tar 0.28 / lit @ Rs 40.00 / lit Rs. 11.20
Rs. 47.33 /sqmt
9 Finishing walls with water proofing cement paint of approved

(a Labour
)
) Rs. 10.32
Rs. 115.58
Rate for 1sqm 115.58 / 10 Rs. 11.56 /sqmt
Add for cost of Paint 0.25 kg @ Rs 42.00 kg Rs. 10.50
Total
Rs. 22.06 /sqmt
Out side 5% extra on labour Rs. 5.68
Rs. 27.73
Rs. 31.14 /sqmt
9 Wall painting two coats with plastic emulsion paing of approved shade on
5 new work to give an even shed.Per 1sqm. Data for 10sqm
(a Labour
)
) Rs. 26.84
Rs. 300.61
Rate for 1sqm 300.61 / 10 Rs. 30.06 /sqmt
Add for cost of Paint 0.125 / lit @ Rs 227.00 / lit Rs. 28.38
Total GF Rs. 58.44 /sqmt
Rs. 67.29 /sqmt
9 Distempering one coat to walls with distemper of approved shade on old

(a Labour
)
) Rs. 16.58
2% T & P Rs. 1.93
Rs. 184.31
Add cost of Distemper 0.166 kg @ Rs 60.00 kg Rs.
Rs. 9.96
28.39 /sqmt
9 Distempering two coat to walls with distemper of approved shade on new
7 work to give an even shade excluding cost of distemper per sqm (data for 10
sqm)
(a Labour
)
) Rs. 16.58
2% T & P Rs. 1.93
Rs. 184.31
Add cost of Distemper 0.25 / kg @ Rs 60.00 / kg Rs. 15.00
Rs. 33.43 /sqmt
9 Finishing plastered surface of walls with plaster of paris & making smooth to
(a Labour
)
) Rs. 24.40
2% T & P
/sqm
Rs. 2.77 t
Rs. 271.17
Add cost of Plaster of paris 0.25 kg @ Rs 11.00 / kg Rs. 2.75
Rs. 29.87 /sqmt
OTHER BUILDING ITEMS
9 Supplying, fitting, fixing up window (sliding type) made up aluminium section
9 151 - 154, 151 - 155, 151 - 153 and 151 - 167 as shutter frame with 5mm thick
black glass as penal fitted with rubber beading including locking
arrangement including all fitting, cost of materials all taxes etc. complete as
per direction of EIC. ( Data for 4' x 4' = 16 Sft or 1.49 Sqm)
(a materials
Al. Section 151 - 154 1.2 m @ 0.875 kg/m 1.05
Top & bottom Sec No 151 -
155 3.6 m @ 0.747 kg/m 2.689
Inter lock Sec. No 151 - 153 2.4 m @ 0.609 kg/m 1.4616
Al. Section No 151 - 152 2.4 m @ 0.379 kg/m 0.91
H. Section No. 151 - 167 2.4 m @ 0.489 kg/m 1.174
7.28
Wastage 5% 0.36
7.65
7.65 kg @ Rs 226.00 / kg Rs. 1,728.90
PVC plug 8 Nos @ Rs 1.50 / No Rs. 12.00
Aluminium screw of Rs. 30.00
different sizes L.S.
U rubber beading 9.75 Mts @ Rs 15.00 / mts Rs. 146.25
sq Rs. 921.68
562.00
5mm thick black glass 1.64 m @ Rs / sqm
Window pile 7.5 Nos @ Rs 10.00 / No Rs. 75.00
Al. wheel runner 8 Nos @ Rs 25.00 / No Rs. 200.00
Handle with lock 2 Nos @ Rs 40.00 / No Rs. 80.00
Hire charge of drill machine 1 day @ Rs 100.00 / No Rs. 100.00 Rs. 3,293.83
(b Labour
)
Carpenter 1st class 0.5 nos @ Rs 260.00 /each Rs. 130.00
Helper to carpenter 1.5 nos @ Rs 220.00 /each Rs. 330.00
) /sqm
Rs. 417.38 t
Total a+b+c Rs. 4,591.21
Rate for 1sqm 4591.21 / 1.49 Rs. 3,081.35
1 Supplying, fitting, fixing fully glazed aluminum openable window using 15
(a
) materials
outer Al. Section No.-2082 6.09 m @ 0.594 kg/m 3.62
Mullion Sec.No.- 9139 2.44 m @ 0.890 kg/m 2.17
Shutter Sec.No.- 4124 7.31 m @ 0.520 kg/m 3.80
Tappered clip Al. Sec.No.-
4125 10.97 m @ 0.197 kg/m 2.16
Al. angle Section No.- 1855 0.91 m @ 0.518 kg/m 0.47
12.22
Wastage 10% 1.22
13.45
13.45 kg @ Rs 224.00 / kg Rs. 3,011.68
Handle 2.00 Nos @ Rs 40.00 / No Rs. 80.00
Friction Stay 4.00 Nos @ Rs / No Rs. 488.00
122.00
sq
5mm thick black glass 2.23 m
Wastage 10% 0.22
sq Rs. 1,117.20
456.00
2.45 m @ Rs / sqm
PVC plug 15.00 Nos @ Rs 7.00 / No Rs. 105.00
Al. screws of diff. Sizes LS Rs. 50.00
Hire charge of drill machine 1.00 day @ Rs 100.00 / No Rs. 100.00 Rs. 5,028.67
(b Labour
)
Carpenter 1st class 8 nos @ Rs 260.00 /each Rs. 2,080.00
Semi skilled mulia 8 nos @ Rs 220.00 /each Rs. 1,760.00 Rs. 3,840.00
) Rs. 886.87
Rate for 1sqm
2.23 /sqm
9755.54 / Rs. 4,374.68 t
1 Supplying, fitting, fixing of Aluminum door with OEL anodized Al. door
(a
) materials
Al. Section No.-9202 4.06 m @ 1.202 kg/m 4.88

Al. angle Section No.- 1855 2.44 m @ 0.518 kg/m 1.26
14.55
Wastage 10% 1.46
16.01
16.01 kg @ Rs 224.00 / kg Rs. 3,585.72
12 mm thick Pre laminated sq
Novapan Board 2.16 m
sq
Wastage 10% 0.22 m
sq Rs. 1,339.94
563.00
2.38 m @ Rs / sqm
4"anodised Al. Hinges 4.00 Nos @ Rs 39.00 / No Rs. 156.00
Eac Rs. 25.00
25.00
Door stopper 1.00 h @ Rs /Each
6 Level mortice lock 1.00 Nos @ Rs 400.00 / No Rs. 400.00
Autometic door closer 1.00 Nos @ Rs 600.00 / No Rs. 600.00
Hire charge of drill machine 1.50 day @ Rs 100.00 / No Rs. 150.00
Al. screws of diff. Sizes LS Rs. 50.00 Rs. 6,559.69
(b Labour
)
Carpenter 1st class 6.22 nos @ Rs 260.00 /each Rs. 1,617.20
Semi skilled mulia 6.22 nos @ Rs 220.00 /each Rs. 1,368.40 Rs. 2,985.60
) Rs. 954.53
Rate for 1sqm
2.16 /sqm
10499.82 / Rs. 4,861.03 t
1 Supplying, fitting, fixing of Aluminum door with OEL anodized Al. door
(a
) materials
Al. angle Section No.- 1855 .42 m @ 0.518 kg/m 0.22
27.13
Wastage 5% 1.36
28.49
12 mm thick Pre laminated 28.49 sq
kg @ Rs 226.00 / kg Rs. 6,438.74
Novapan Board 0.97 m
Wastage 10% 0.10 sq
2.38 sq @ Rs 619.00 / sqm Rs. 1,473.22
sq
6 mm Black glass 0.84 m
sq
Wastage 10% 0.08 m
sq Rs. -
-
0.92 m @ Rs / sqm
4"anodised Al. Hinges 4.00 Nos @ Rs 39.00 / No Rs. 156.00
Eac Rs. 25.00
25.00
Door stopper 1.00 h @ Rs /Each
6 Level mortice lock 1.00 Nos @ Rs 400.00 / No Rs. 400.00
Autometic door closer 0.00 Nos @ Rs 600.00 / No Rs. -
Hire charge of drill machine 1.50 day @ Rs 100.00 / No Rs. 150.00
Al. screws of diff. Sizes LS 0.92 Rs. 50.00 Rs. 9,092.31
(b Labour
)
Carpenter 1st class 0.42 nos @ Rs 260.00 /each Rs. 109.20
Helper to carpenter 2.3 nos @ Rs 220.00 /each Rs. 506.00
Mulia 3 nos @ Rs 200.00 /each Rs. 600.00 Rs. 1,618.40
) Rs. 1,071.07
Rate for 1sqm
2.16 /sqm
11781.78 / Rs. 5,454.53 t
1 Providing fitting and fixing of false ceilling with Aluminium anodised

(a
) materials
Aluminium anodised T
section No.3215 22.66 Kg @ 224.00 Kg 5,075.84
Perimeter angle Section
No.1705 3.62 Kg @ 190.00 Kg 687.80
PVC rawl plug 42.00 Nos @ 7.00 each 294.00
9" connecting hooks with
nut & washer 42.00 Nos @ 5.50 each 231.00
G.I wire 2.00 kg @ 40.00 kg 80.00
12mm thick prelaminated
Novapan board including sq
wastage 21.48 m @ 563.00 kg/m 12,093.24
65mm PVC plug 50.00 Nos @ 0.60 each 30.00
Screws 50mm x 8mm 50.00 Nos @ 0.66 each 33.00
Hire charges of drills
machine 1.50 day @ 100.00 day 150.00 Rs. 18,674.88
(b Labour
)
Mulia 28.00 nos @ Rs 200.00 /each Rs. 5,600.00 Rs. 12,880.00
) Rs. 3,155.49
Rate for 1sqm
19.53 /sqm
34710.37 / Rs. 1,777.28 t
1 Providing fitting and fixing of partition walling OEL aluminum
(a
) materials
Al. section No.9210, 8.74 m
@ 1.377 kg/m 12.03 Kg
Al. section No.9210, 8.74 m
@ 1.377 kg/m 6.22 Kg
Tappered clip Sec.
No.9207, 34.94m @ 5.90 Kg
Al. angle Sec. No. 1855,
4.88m@ 0.518Kg/m 2.53 Kg
26.68 Kg @ 224.00 /kg 5,976.32
U Rubber beds 34.94 M @ 22.00 /M 768.68
12mm thick prelaminated
Novapan board 4.76
Wastage10% 0.48
sq
5.24 m @ 563.00 kg/m 2,947.87
PVC rawl plug 10.00 Nos @ 7.00 each 70.00
3" Screws 10.00 Nos @ 2.00 each 20.00
Screws 50 mm x 8 mm 15.00 Nos @ 0.66 each 9.90
Hire charges of drills
2.00 day @ 100.00 day 200.00 Rs. 9,992.77
machine
(b Labour
)
Mulia 17.00 nos @ Rs 200.00 /each Rs. 3,400.00 Rs. 7,820.00
) Rs. 1,781.28
Rate for 1sqm
4.76
19594.04 / Rs. 4,116.40 /Rmt
1 Supplying, fitting, & fixing of stainless steel of 304 grade in hand railing
0 (a
) materials
(I) Railing- 50mm outer dia of
2mm thick 3.26mt @ 3.50 11.41 kg @ 240.24 /kg 2,741.14
(ii Balustrade of size 32mm x
) 32mm x 2mm (4x0.90m =
3.60mtr.
Stainless@stail
1.70kg/mtr
square pipe 6.12 kg @ 256.62 /kg 1,570.51
(ii bracing of size 32mm x
i) 32mm x 2mm in 3 row
(3x3.26m = 9.78 mtr @ 1.70
kg/mtr 16.63 kg @ 256.62 /kg 4,267.59
Fabrication 34.16 kg @ 10 /kg 341.60
Buffing, policeing etc.2% of
(i + ii + iii) 171.58 Rs. 9,092.43
(b Labour
)
High skilled labour 0.89 nos @ Rs 260.00 /each Rs. 231.40
Semi skilled mulia 0.89 nos @ Rs 220.00 /each Rs. 195.80 Rs. 427.20
) Rs. 951.96
Rate for 1sqm /
3.26
10471.59 / Rs. 3,212.14 cum
FLOORS
54 (a) S/F/F of marble up to size 0.1sqm i.e up to 1'1" x 1'1" (16mm thick) in floors.
For inside works For Ground floor For 1st floor For 2nd floor For 3rd floor For 4th floor
Fixing Charges Rs. 462.18 Rs. 474.30 Rs. 478.96 Rs. 483.85 Rs. 488.98
Cost of marbel Rs. 450.00 Rs. 450.00 Rs. 450.00 Rs. 450.00 Rs. 450.00
Total rate /sqm Rs. 912.18 Rs. 924.30 Rs. 928.96 Rs. 933.85 Rs. 938.98
(b) S/F/F of marble up to size 0.10 sqm to 0.4sqm i.e up to 2'1" x 2'1" (16mm thick) in floors
Total rate /sqm Rs. 1,012.18 Rs. 1,024.30 Rs. 1,028.96 Rs. 1,033.85 Rs. 1,038.98
(c) S/F/F of marble up to size 0.4sqm to 1.0 sqm i.e up to 3' 3" x 3' 3" (16mm thick) in floors
(d) S/F/F of ceramic floor tiles of premium grade having thickness 7mm to 8mm ( 30cm x 30cm /
40cm x 40cm special plain / printed series )
Cost of tile Rs. 320.00 Rs. 320.00 Rs. 320.00 Rs. 320.00 Rs. 320.00
(e) S/F/F of virtified floor tiles of premium grade having thickness 8mm to 10mm ( 60cm x 60cm
plain / ivory)
(f) S/F/F of virtified floor tiles of premium grade having thickness 8mm to 10mm ( 60cm x 60cm
colour / priented series )
(g) S/F/F of checked tiles in floor
(h) S/F/F of Kota stone tiles size above 0.10 sqm in floors.(16 mm thick)
Cost of Kota Rs. 407.00 Rs. 407.00 Rs. 407.00 Rs. 407.00 Rs. 407.00
(i) S/F/F of Kota stone tiles size up to 0.10 sqm in floors.(16 mm thick)
(j) S/F/F of Kodappa tiles above0.10sqm & up to size 0.40sqm (10mm thick) in floors.
Cost of Kodappa Rs. 250.00 Rs. 250.00 Rs. 250.00 Rs. 250.00 Rs. 250.00
(k) S/F/F of Kodappa tiles size above 0.40sqm (10mm thick) in floors.
DADOS
(l) S/F/F of marble up to size 0.1sqm i.e up to 1'1" x 1'1" (16mm thick) in Dados.
(m) S/F/F of Kota stone tiles size up to 0.10 sqm in dados.(16 mm thick)
(n) S/F/F of Kodappa tiles size above 0.40sqm (10mm thick) in dados.
(o) S/F/F of ceramic wall tiles of premium grade having thickness 6.5mm to 6.7mm ( 30cm x 30cm /
40cm x 40cm special plain / printed series )
7 Supplying all materials,labour and T&P for constructing Man-hole chamber with R.C.C. top slab
in (1:1.5:3 ) mix with foundation concrete (1:2:4 ) inside plaster 12mm. thick with cement mortar
(1:3) finished with neat cement punning, 12mm. thick out side plaster (1:3),brick work with K.B.
bricks with crushing strength not less than 75kg/sqcm. in cement mortar (1:3) finished smooth
complete as per specification. [IS-4111 (part-1) 1967.) (excluding earth work ) (per
each)
[a] Rectangular Man-hole size (1.20x0.90x0.90 m tr) type-B. Rs 11933.4
Royality = Rs. 108.1
i Cement concrete (1:3:6) with 40mm. size hard granite metal :-
1.85x1.55x0.15 mtr. = 0.430125 cum.@Rs. 3743.9 / cum=Rs. 1610.345
ii 1st class brick work in cement mortar (1:3):-
2x1.70x0.25x0.90 mtr. = 0.765 cum.
2x0.90x0.25x0.90 mtr. = 0.405 cum.
Deduction for pipe:-
2xn/4(0.15)Jx0.25 mtr. = 0.008837 cum.
1.161163 cum.@Rs. 3938.5 / cum=Rs. 4573.241
iii Cement concrete (1:2:4 )with 6mm. size h.b.g. chips:-
(0.30+0.20)/2xl.20x0.90 mtr. = 0.27 cum.
Deduction for channel:-
n/4x(0.15)2xl.20 mtr. = 0.021209 cum.
0.248792 cum.@Rs. 4619.5 / cum=Rs. 1149.292
iii 12mm. thick cement plaster (1:3) with punning :-
2x(1.20+0.90)x0.60 mtr. = 2.52 sqm.
2x1/2x0.90x0.10 mtr. = 0.09 sqm.
1.20x0.90 mtr. = 1.08 sqm.
3.69 sqm.@Rs. 132.1/sqm =Rs. 487.449
iv Cement flush pointing (1:3) :-
2(1.70+1.40)x0.90 mtr. = 5.58 sqm.@Rs. 8 1 .8 /sqm =Rs. 456.444
v R.C.C. (1:1.5:3) with 12mm. size h.b.g. chips:-

1.70x1.40x0.10 mtr. = 0.238 cum.
Deduction for cover:-
0.60x0.45x0.10 mtr. = 0.027 cum.
0.211 cum.@Rs. 5764.5 /cum=Rs. 1216.31
v Centering and shuttering:-
1.20x0.90 mtr. = 1.08 sqm.
2(1.70+1.40)x0.10 mtr. = 0.62 sqm.
2(0.60+0.45)x0.10 mtr. = 0.21 sqm.
1.91 sqm.@Rs. 303.9 / sqm =Rs. 580.449
vi M.S. reinforcement @ 1 qntl./cum of R.C.C. item:-
0.211 qntl.@ Rs. 5792.4 / qntl. =Rs. 1222.196
vii Extra labour for making channel:-
Mason (special) 0.08 Nos @Rs. 205 per each per day=Rs. 16.4
Mason (2nd class) 0.08 Nos @Rs. 190 per each per day=Rs. 15.2
O.H. charges on extra labour for making channel @7)4% 2.37
Contractor's profit on extra labour for making channel@ TA% 2.37
Labour cess on extra labour for making channel @ 1% 0.316
viii
Supplying and fixing of precast R.C.C.MH cover=lNo.@Rs. 601 / each=Rs 601
Rs. 11933.38
[a]. Supplying all materials,labour and T&P for providing R.C.C. cover slab of 15cm.thick on the top of the
[b] M.H.chamber (1.20x0.90x0.90mtr)

i 1st class brick work in cement mortar (1:3):-
5.20x0.25x0.10 mtr. = 0.13 cum.@Rs. 4045.8 / cum=Rs. 525.954
-
[
r [b]
Extra for every additional depth of O.IOmtr. or part there qf Man-hole size (0.90mtr.
dia.x0.90mtr) from 0.90mtr to 1.65mtr depth, [data for 0.1 Orntr.] (per ea ch )
L
t Rovality = Rs.
Rs
1
438.8
r i 1st class brick work in cement mortar (1:3):-
r ii
iii
12mm. thick cement plaster (1:3) with punning :-
Cement flush pointing (1:3) :-
r rtxl.40x0.10 mtr. = 0.43988 sqm.(5>Rs. 81.8 / sqm =Rs.

Rs.
35.98218
438.8047
r
r
r
L
r
:
:
:
:
t
:
:
:
:
:
:
it
*"
ii
It
r i
H:
:
LEAD STATEMENT with MATERIAL COST
Labour & Material rates (w.e.f - 01.07.2013 )
Sl. Name of Lead Basic Cost Total Cost Royalty in

Items Unit Conveyance
No Quarry (KM) in Rs. in Rs. Rs.
Cost in Rs.
1 Sand (filling) Purosottampur cum 27 49.00 312.00 361.00 27.44
2 Sand (morter) Purosottampur cum 27 52.00 312.00 364.00 27.44
3 Moorum Langaladai cum 10 44.00 176.00 220.00 27.44
4 CBHG Chips( 4.7 mm) Majhigaon cum 15 656.00 216.00 872.00 98.78
5 CBHG Chips( 6.7 mm) Majhigaon cum 15 708.00 216.00 924.00 98.78
6 CBHG Chips( 10 mm) Majhigaon cum 15 1,091.00 216.00 1,307.00 98.78
7 CBHG Chips( 11.2 mm) Majhigaon cum 15 1,084.00 216.00 1,300.00 98.78
8 CBHG Chips( 12 mm) Majhigaon cum 15 1,031.00 216.00 1,247.00 98.78
9 CBHG Chips( 13.2 mm) Majhigaon cum 15 1,005.00 216.00 1,221.00 98.78
10 CBHG Chips( 20 mm) Majhigaon cum 15 998.00 216.00 1,214.00 98.78
11 CBHG Chips( 22.4 mm) Majhigaon cum 15 797.00 216.00 1,013.00 98.78
12 CBHG Metal( 25 mm) Majhigaon cum 15 764.00 216.00 980.00 98.78
13 CBHG Metal( 26.5 mm) Majhigaon cum 15 745.00 216.00 961.00 98.78
14 CBHG Metal( 40 mm CB) Majhigaon cum 15 701.00 216.00 917.00 98.78
15 CBHG Metal (40 mm HB) Majhigaon cum 15 561.00 216.00 777.00 98.78
16 HBG Stone( 0.025cum) stackedMajhigaon cum 15 245.00 216.00 461.00 98.78
17 Stone other than granite Majhigaon cum 15 264.00 216.00 480.00 98.78
broken to 4cm size
17 Hard broken soling stone other Majhigaon cum 15 143.00 216.00 359.00 98.78
then granite 15cm and above
18 IRC.Gr - I Metal ( 90mm to Majhigaon cum 15 583.00 216.00 799.00 98.78

45mm)
19 IRC.Gr - II Metal ( 63mm to Majhigaon cum 15 646.00 216.00 862.00 98.78
45mm)
20 IRC.Gr - III Metal ( 53mm to Majhigaon cum 15 699.00 216.00 915.00 98.78
22.4mm)
21 Stone screened dust Majhigaon cum 15 88.00 216.00 304.00 98.78
22 Cement PPC/PSC Local Qntl 5 607.00 14.70 621.70
23 Steel (HYSD)/SAILTMT Local MT 5 53125.00 147.00 53,272.00
24 KB Brick (75 kg / sqm) of size Purosottampur 1 No 27 3.539 0.668 4.207
23cmX11cmX8cm
25 K. Brick Khoa Purosottampur cum 27 301.00 312.00 613.00
26 binding wire kg 72.00 72.00
27 Non-sal scantling & planks cum 18,260.00 18,260.00
28 Non-sal reaper cum 12,100.00 12,100.00
29 Teak wood planks (shutter) cum 67,430.00 67,430.00
30 Piasal wood planks (shutter) cum 47,740.00 47,740.00
31 Sal wood planks (more than cum 30,140.00 27,400.00
75mm thick & less than
200mm thick)
32 75mm to 120mm sal bullah up each 94.00 94.00
to 5.5m long
33 Non sal bullahs 75mm mean mt 46.00 46.00
dia of any length
dia of any length
dia of any length
36 Non sal bullahs 150mm to mt 88.00 88.00
200mm mean dia of any length
37 Carriage of wood cum 147.00
38 Shell lime unslaked Kg 17.00 16.00
39 Trator with trolly rent hour 231.00 231.00
40 Kota Stone upto 0.10sqm sqm 366.00 333.00
41 Ceramic Glazed tiles(For Floor) sqm 390.00 390.00
42 Ceramic Glazed tiles(For sqm 352.00 352.00
Walls)
43 Chequered Tiles sqm 198.00
198.00
44 Red oxide primer Lit 118.00 118.00
45 Enamel Paint Lit 176.00 176.00
46 Coal tar lit 40.00 40.00
47 Cement Paint kg 42.00 42.00
48 Plastic Emulsion Paint kg 227.00 227.00
49 Distemper kg 60.00 60.00
50 Plaster of paris kg 11.00 11.00
51 Bitumen (80/100) local MT 0 50,245.12 - 50,245.12
52 Fuel MT 3,980.00 3,980.00
53 Hire charge of Roller (8-10 Hour 339.00 339.00
tonnes)
54 Concrete Mixture Hour 177.00
55 Generator 33 KVA Hour 240.00
56 Generator 250 KVA Hour 1,125.00
57 Water tanker 6KL capacity Hour 582.00
58 HM Plant 8-10 TPH Hour 1,025.00
59 Bitumen boiler Hour 128.00
60 Batch mix HMP 100 TPH Hour 11,167.00
61 Paver finisher Hour 1,725.00
62 Vibratory roller 8 tonnes Hour 994.00
63 Wheeled tandam roller Hour 738.00
64 Front end loader 1cum bucket Hour 520.00
■
CST1*
A T —
Engg. /\
/\ate-rial T e s t in g Lafc>.
Govt. Regd. No. : 1 5/07-08

Giri Road, In front o f Indian O v e rse a s Bank
Berham pur, Phone : 9 2 3 8 2 8 2 1 2 1
Service Tax Registration No.AAPFM9260PST001
D ete rm inatio n of Safe bearing c a p a c ity

For
C o n stru ctio n of Park in A g u la T a n k B e rh a m p u r.
M/s MATLAB
Berhampur
______ _
_
■ » fa® ............... p ii
mr^i\
B
- — "^rt S is . ^ y /
■ Govt. Regd. No. : 15/07-08
A ^ JP -r f y jC t ^ ^ H A ^ G i r i Road, In front of Indian Overseas Bank
j ' ' Berhampur, Phone : 9238282121. ■

Engg. Material Testing Lab.
TRIAXIAL SHEAR TEST "Q” TEST

sample No : 1 ( Pit No. 1 at 2 Mt. depth) Project: Construction^ Park in Agula
Tank,Berhampur.
Sample Sent by J.E.,BMC, Berhampurj
■ i .i'
\
Date of T e st: 22.06.12 Bulk . 1.99 gm/cc
Type of sample : Undisturbed Sclil Sample Natural 25.9 %
"N' Weight of soil mass : 171 gm ' j. Specifif Gravity : 2.64
. i? Insitu Dry Density:
Weight of core cu tte r: ; 1.53 gm/cc
Diameter of the soil mass : 38mm
Height of Soil mass : 76mm i
Test No 1 2 3
Dia of Specimen 38 mm 38 mm 38 mm
Height of Specimen 76 mm 76 mm 76 mm
B1Factor
Lateral Pressure 1 kg 2 kg 3 kg
Volume Change
Strain Proving Pressure Proving Pressure Proving Pressure Proving
Strain Gauge Ring Dial Gauge Ring Dial Gauge Ring Dial Gauge Ring Dial
Reading reading Reading reading Reading reading Reading reading
1 76 0 j- 0 - 0 —
1
2 152 9 \~
6 - 7 —
.
3 228 13 h 15 — 15 —
4 304 15 i 19 —
+—
20 —
i
5 380 16 22 —■ 24 —
6 456 — r 23 — 27 —
7 532 i __ — — 29 —
i
8 608 — — — 31 —
9 684 -- -- — — — —
10 760 — - — — - - —
11 P.R.R. = 15 P.R.R. = 22 —
at 4 at 5 P.R.R. = 29
% Strain % Strain at 7
% Strain
12.27
.4.6 gm/crrT
Tested by Vern____
Lab . A sst -C )
W/ r .M A T l a *=* jyi/<j _?y$A ?" L A. ®
'c$.c*.rhampur B e r h 3 | T ,P u r
b
ii » i ,
Determination of Safe Bearing Capacity of foundation soil with^
///>■
Cohesion & Angle of shearing Resistance (Ref.l.S.6403-1981) \
Bulk density of soil=y 1.990 gm /cm
Moisture content=-w 25.90 %
Apparent c o h e s io n s 20 4 .6 0 gm /cm 2
Angle of shearing re s is ta n c e ^ 12.27 degree
Specific Gravity of Soil 2.64
Specific Gravity of W ater 1.00
Void ratio : e = (G *Y w /Y d-1) 0.67 %
Nature of soil=
Dry density=yd=y,(1+e) 1.58 gm /cm 3
2.00 B= 2.00 D= 2.00 m
Surcharge of soil=q=yxD 398
if D< or =B, shallow Footing
Method of Analysis to be adopted= Lo cal S h ear

•
for General Shear [(<t»>36°);(N>,=30)3 for Local Shear (4><28°);{N< =5)]

(e<0.55 for cohesionless soil) (e>0.75 for Cohesive Soil)
c= ^ 04.60 C'= 136.40
<t>= 12.27 <j>'= 8.25
NC— eo(N«,M% un, (4S«4>3H) 9.426 fsjcl== c<**!«p»»nfx1»n2<4S**7?j.>) 7.626
|Vjq=: N a 'c o t f 1
3.050 Nq' 2.106
|S |y = ’ 1.762 Ny'= 0.901
Factor of safety(generally=3)
Factors affe ctin g Bearing: C a p a c ity
i)sh ape= strip
Sc
n
r
K 1.00 1.00 1.00
T ii)inclination not considered Angle of incli. with Vertica!(degree)=
n Ic lq ly
r 1.00 1.00 1.00
t iii)depth yes considered
r Dc Dq . j Dy
t:
!
1.248173 1.124086 1.124086
r: iv)water table m - considered
r
Depth of water table below the (ground Level j m
Correction factor for location of water table W'= ; 0.5
tz For Soils with C & <j>value

|Safe Bearing Capacity
(cNcScDclc+7D(Nq-1)SqDqIq+0.5yBNySyDylyW')/FS+YxD, or, 1022.35 gm/cm2
I) - , (c,Nc'Scp^lc+yD(Nq’-1)SqDqlqRw1+0.5yBr1;SgDglgW,)/FS+yxD 10.22 tonnes/sqm
IT
Calculated by rfiecfljy
Lab..Asst:
K M(s MAT LA
/ g . !V1A r i .A b
P
1
r.
r.
r
r
r
r
r
r
r
r i
i
1
DESIGN PARAMETERS
1. S.B.C. of Soil as provided : 14.9 T/Sq M(As per Conducted
Test Report), Under the Filled in Soil and Embankment
2. Free Swell Index: 36%
3. M25 Nominal Mix Grade and FE 415 TMT steel
i IS "2?11 for Pile and Pile Group
5, IS-456 for RCC member designs
6. IS-800 for Structural Steel Design
DESIGN REQUIREMENTS
Based on IS 456? IS 2911 and Provided Soil Testing Report,
out of which two Numbers of Oval Shaped Double storied

RCC structure and the Rest are Simple single storied
Structures.
DETAILS OF STRUCTURAL DRAWINGS AND THE CODES SPECIFIED IN THE!
DRAWINGS
CODE USED DRAWING TITLE SHEE REFERENCE
T NO
1. BMCAP/A/RB/F DESIGN OP FOUNDATION DESIGN OF

RESTAURANT
BUILDING
2. BM CA P/A/RB/C-B DESIGN OF COLUMN AND GIRDER -do-
BEAM
BMC A P/A/RB/B-R DESIGN OF LINTEL/CHH AJJA/BEAM -do-
AND SLAB
4. BMCAP/B/IS/F DESIGN OF FOUNDATION DESIGN OF
INDOOR
STADIUM
5. BMCAP/B/IS/C-B DESIGN OF COLUMN AND GIRDER -do-
BEAM
6. B MC A P/B/IS/B-R DESIGN OF LINTEL/CHHAJJA/BEAM -do-
AND SLAB
7. BMCAP/D/SP/F DESIGN OF FOUNDATION DESIGN 01
SECURITY POST
8. BMCAP/D/SP/C-B-R DESIGN OF LINTEL/CHHAJJA/BEAM/ -do-
COLUMNS/ROOF SLAB
9. BMCAP/F/STI/F DESIGN OF FOUNDATION/BASE AND DESIGN OF
STAND OF STATUE STATUE WORK j
J & w < f. / I @ o /t M %K
■rUL\C(./y1 / - 0kM<L- r'oh>\cloxyi £ 4*L B ^&r
A y J ? C jL p .< f f c /w -A ~
cs -j; d jis i Jj£/>,vn'i ti_ §
°) D ' c X ^ ■ ( $ > & c * 'iY y
' J). £.'^' ~•Y\ c. 4. ■(. 'r+fiAs.
<? (J J ) i-i£ y c ,i-j^
vC r$- : •'■?'■.:>'• ■■>;■.:<■■;' /S/.: X ; v ; '. : J;V .V. '
/. S ' ft). C rff-i'kt'n ‘" / < v cIm j t i — / f j- / f \ ,.f—

z c.oJ+A f e u * - is ?y£ , id & v /
5 ' r v -•v
vVu
C..C //K t Ixx
' kjl t p> ”3
p> '5 )>s&f- ..G C 'x /Jf Ct’QC tc/ Uo ^^ jU
u .. CU(/
0LA<f /k y
s z o ju * >: / y ^ y if) y a ^ ' A - v/ ^ - Z G u t k 'f u u A '
X.e-<'\ c c ' 1G.-1 J xa.<4 ) ~
Q >* ^v v m i ^ 4 / Mcy-aid 4>-&£sGj C aw <&f / •

■
s' , f M > <:•’ . - V-; . , f! i

C ¥v» vw Id . ' t A T w ^Syi, S p '. t i . k j
• ■'
£ c f rs J l A *? • -f ^ u in '' «.) 5-irtfv Y -f^i rsrk>« <J :
<S //o4y - <n> H
D fc M > f a . . ? Ca.a,->t> I c] .XC k / f
J % X l l CO- kQ If.
To 4~<4 k jjc i or ■*.•

j . Y
d v / t - . y y r r r lO .W fA '
,4 - d d S xa /
“VV'OC^ ?../?/ y 4?.!)
■ jd 4 c U IS - 4 4 | , ^? i 9 5 ' “f
f <y; f ^ -2- $ --• i
d S k '- c ^ d ' ev" i ecv^^
Junior Engineer n t c ^
_ , -------° -™ Dy. Ex. Engineer Executive Engineer
Berhampur Municipal Corporation Berhampur Municipal Corporation Berhampur Municipal Corporation 1
n 07 Ll£X^ V t c 4 ~c■
n c/
• V
t c t o i ■5
n C' -y'e. te
n <"
(* *o
2> / 0 2 '■i )/ Cum "(V t y 7 S 7Q2 ?>
n fi y C Ck W Cy& '3 3 - 0 3 "2 m - c »a 7 ..s ;
r a
/ocv ,*.Je — . *^7 gy.S'S' -^9 0 O' 3.3 k fK'f'hn^ — ■ :■■'
3 0 •
n /) (too k- r£- 7 C s 9 A ^ A a 5A / y r, 7 ~. 3 / 9 O
7
n ■^737 ^ ^ o a / ~7 S T 6 . ;? 3, a i y
n ^fo/7 /O. 5 ’ fc'A/

n
A:j 3 .0 </
„ / / y jO 'O r 73™
7
//7- y> - .A iiSTl fer
n • 7 p ;U p - ^ r > ~- /S l <t ~ r C f ,
rr oL_0a cf0y i JS cx c j ) 1 U ^ T (> u y > -. -s i>5 Q ' W
7
r
---- *’-------------*
* m ectcL p,h (r^dsJ - /ro ‘p ^ __ fxi

r - 1■ = /5.sy
r
“ITT
7 cL jQXSL C&L
r
c; / cvv? c y j r n y y .-.;!,
"f.64-^~{ l/o f \ C J H ^ .& 3 S O Cc-rrvi £/7&'S.7J

7 fa W^vCi 33, 3 C u t* C u J <>2 7 / / /
r
A A
7 57A ^ :fL i x y ■M
7
rr f> i e tux
J
-
-= •
/ 2.
3
? C
f •
5 <f S-t
a 2
3 ) ci ot
/■icy/--p
r
1- c
/ -c
r / t «CP-'ce
/ y .y -c x 7 c* o n * 3/ t x;
70 ^'
y " ■ ; ;
-------------- — ........ .
/ . 77 . : , . 7 : ™ 3 0
C o?;/t---------
r i \ C I <-. ^ / Jc P r n r y j .— „ / 0
AW a / u$..cx?r /■
vvT
C0 /<*/■.■■) / O
K^
Junior Engineer Dy. Ex. Engineer '1
e
\V
7
Berhampur Municipal Corporation BorhampVr ^ i ' E ^ r a t i o n B «to ^ S 3 S
Corporation
6 ^ £ a .< 2 _
7\
/ L< --
/>
a - - U / h ’m e e k C t-i.b e J he■ ‘e/ f t\ r r>? £ a'/vjn jtA
4 f - C : 5- ClTLQ-. o
a
< (j 3 (jL/ryT
/ a ^ - r * 5 eiuc*.. cy /-.e y iN J"t < 1 LijC f
'Vy? ,
7 f «f $/ r h c f ) of - v '& S Y h f w
°?i/ ~
3 M
S . t t J '. i Ct
f 1/ 1 »
i If
•S’“JjjflWMirr.'in^?.*''^
i 'C
/
Ilf
■ f C f /
(‘ #
l*£22
f?>
v v *. £ U l H ^ C tiL £ j <2CxSUj (Z jZ tp C tL -lfty C *T «f ^
fVc f y -e c & j ^ y C.<*Z> Cc<* Cyt -c tt. C

j
C : S o/i£<^ CkJC; p t *>£. J c%P~

/~\£t rr/ ( t ) D k. k d r ^ oc\ ^
rf
^ ~ ^ '_ v C / r»< £ *
y4 / 5ar/ctt, c^ “ i/rj>ij
,4 / \ J 'Y ) cI<l.o t"Q £* > v ? /fie?<K*

Agula Tank DPR

Uploaded by

Copyright:

Available Formats

You might also like

Agula Tank DPR

Uploaded by

Document Information

Original Description:

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Agula Tank DPR

Uploaded by

Copyright:

Available Formats

BERHAMPUR MUNICIPAL CORPORATION

DETAILED PROJECT REPORT

BERHAMPUR MUNICIPAL CORPORATION

LOCATION & LINKAGE:

GROWTH OF THE CITY AND MASTER PLAN:

Advertisement & exhibition to promote the growth of these industries. People on

1.2: ABOUT THE ORGANIZATION:

1.3: ABOUT THE PROJECT

SATELLITE VIEW OF PROPOSED PARK SITE

SATELLITE VIEW OF THE BRAHMAPUR TOWN AS AWHOLE

3. HYDROGRAPHIC AND TOPOGRAPHIC DETAILS

3.1: METEOROLOGICAL CHARACTERISTICS

River Rushikulya is called the “Ganga” of Ganjam. It flows at a distance of about 30

4.2: MAIN GATE

4.3: TICKET COUNTER AND OFFICE ROOM

4.4: GYMNASIUM AND RESTAURANT

4.5: INDOOR STADIUM AND LIBRARY

4.7: ALLROUND JOGGING TRACK

 Location : Centre of the Park

4.10: CHILDREN MINI PARK

4.12: KALYAN MANDAP.

4.13: BOATING CLUB AND GHATS

4.15: MAIN AQUA PARK WITH SWIMMING FACILITIES,

This detail project report has been prepared for

The probable Estimated Cost for execution of the project

The overall construction & development of the tank will be

Berhampur Municipal Corporation Berhampur Municipal Corporation

Executive Engineer Dy. Ex. Engineer Junior Engineer

Berhampur Municipal Corporation Berhampur Municipal Corporation Berhampur Municipal Corporation

City Engineer Municipal Commissioner

Berhampur Municipal Corporation Berhampur Municipal Corporation

> RESTAURANT BUILDING & LIBRARY:

This building is oval in shape and two storied. It has a

> INDOOR STADIUM & GYMNASIUM:

> SECURITY POST & MAIN GATE:

At the entrance & next to the parking area and along

> PARKING AREA:

Sufficient parking for four wheelers is provided at the

> MUSICAL FOUNTAIN & LAND SCAPING AT FRONT:

The frontal area has been provided with one round

> CHILDREN’S MINI PARKS, KIOSKS, CAFETERIAS:

A mini park with children playing equipments (cost of

> BOATING DECKS & COUNTER:

There will be four nos of boating ghats (Decks) of

> BOUNDARY WALL:

> CENTRAL ISLAND:

A central island OF 39.00mtr dia circular shaped &

There is sufficient area (about lOacres.) around the

The Kalyan Mandap is proposed to construct near the

For public convenience, separate toilet blocks for gents

RAIN WATER HARVESTING SYSTEM:

For recharging the water body, the rain/ storm water

Girder beam(250x300) 1 x 10.00 x 0.25 x 0.30 = 0.75 cum

Columns 10 x 0.25 x 0.25 x 2.500 = 1.56 cum

Total = 28.463 cum

wall and columns 2x 10 x 2.51 = 50.20 sqm

Total = 50.20 sqm

4 Supplying & Fixing of MS grills above the compound wall. item