APPROXIMATE ESTIMATE PART- I

Station:- Panagarh
Name of work :- Provision of overhead Crane (20 Ton) at Plant Eqpt repair shed of 75
Plant Coy Wksp EME under GE Panagarh

Sr
Items of work Cost Remarks
No
1 Cost of Land
2 (a) Surveys and soil investigation
(b) Site clearance and development
3 (a) Building 2139830.00
(b) Internal Electrification 0.00
(c ) Air conditioning & refrigeration
4 Furniture
Special Items of work (to be detailed in Part-
5
II)
6 External services
(a) Road/ Path / Culvert / Hardstanding 0.00
(i) Internal
(ii) Access
(b) Water Supply
© Electric Supply
(d) Sewage Disposal
(e) Area Drainage
(f) Fencing/Gate/wall/ Fire fighting
7 Arboriculture, if any
8 Consultancy ,if any
9 Contingencies (3% on items 1 to 7 above) 64194.90
Establishment charges(Limited to 2% on
10
items 1 to 7 above)
Grand Total 2204024.90

Say Rs 22.04 Lakhs

Time required for physical completion of

works under normal circumstances from 78 WEEKS
date of adminstrative approval

Station :- Panagarh (Jugraj Meena, IDSE)

EE
Date:- Nov 2023 Garrison Engineer
 APPROXIMATE ESTIMATE - II

Station:- Panagarh
Name of work :- Provision of overhead Crane (20 Ton) at Plant Eqpt repair shed of 75 Plant Coy Wksp EME under GE Panagarh

SL. Name Auth Description of items A/U Qty Rate Amount Remarks
No. of wk
1 Surface excavation n.exc (Not exceeding) 30 cm deep and averging 15 cm deep and getting Sqm 720.00 53.10 38232 3001
out soft/loose soil complete all as spd and directed.
1 As Para 2 Excavating in trenches, n exc 1.5 m wide and n exc 1.5 m in depth; for foundation, etc. or for Cum 32.40 675.00 21870.00 3006
above 2.29 shafts, wells, cesspits, manholes, pier holes, etc. n exc 10 sq m on plan and n exc 1.5 m in
of depth and getting out in hard /dense soil.
SoA
2022
3 Removing excavated spoil to a distance not exc.50m and depositing where directed at a Cum 109.00 320.40 34923.60 3029
level not exc. 1.5 m above the starting point complete all as specified and as directed.

4 Returning filling in soft /loose excavated soil including spreading leveling watering and well CUM 31.00 139.1 4312.1 3009
ramming in layers not exceeding 25 CM and all as specified and directed.

M&L for brickwork with fly ash modular bricks straight or curved on plan to any radius built in Cum 40.35 5731.64 231271.67 5019
CM 1:6.

9 M&L for RCC (1:1.5:3) type A1 (nominal mix)(using 20mm stone aggregate) coloumn, Cum 2.16 9300.00 20088.00 4044
pillars, piers, posts and struts complete all as spd and directed 04005,
04008

10 M&L for RCC (1:1.5:3) type A1 (nominal mix) using 20mm stone aggregate Foundations, Cum 3.46 7188.81 24844.53 4039
including rafts, footings, foundation beams; plinth beams; bases for columns, etc.; 04005,
basement slabs, under-reamed piles and mass concrete complete all as spd and directed 04008

11 M & L for Mild steel TMT bars 10mm dia and over, cut to length, bent to shape required, Kg 373.92 82.60 30885.79 10034
including cranking, bending spirally for hooping for columns, hooking ends and binding with
and including mild steel wire (annealed) not less than 0.9mm dia or securing with clips.
SL. Name Auth Description of items A/U Qty Rate Amount Remarks
No. of wk
12 M&L TMT mild steel bars 6mm to 8mm dia ,cut to length, bent to shape required, including Kg 200.00 84.55 16910.00 10035
cranking, bending spirally for hooping for columns, hooking ends and binding with
theincluding mild steel wire (annealed) not less than 0.9mmdia or securing with clips quality
conforming to

13 M&L TMT mild steel bars 5mm and over upto and including 10mm dia in stirrups, spacers Kg 100.00 85.18 8518.00 10036
and binders dia complete all as spd and directed.

14 M&L for Formwork to sides of concrete foundations, footings, bases of columns (Flat), raft Sqm 23.00 316.72 7284.56 7004
and raft beams, sides and soffits (if any) of foundation and plinth beams; and similar work;
vertical or to batter for roughed finished surfaces of concrete.

15 M&L for Formwork to sides of pillars, posts, struts, piers, columns (square) and stanchions Sqm 29.00 678.47 19675.63 7014
for fair and finished surfaces complete all as spd and directed.

16 S & F Steel work in tubular trusses/posts including special shaped washer etc. complete Kg 6138.00 124.11 761787.18 10049
using ERW or induction butt welded tubes conforming to I. S.1161- 1979 grade St.-240

17 S & F Plates (plain or chequered) channels, square cut or notched (ordinary and counter Kg 254.00 93.63 23782.02 10043
sunk) forming holes, without any attachment using Fe 410 -W (Gde E- 250) quality A.

18 S & F mild steel screws bolts 5 to 10 mm dia (machine made) with hexagonal or square Kg 7.00 152.54 1067.78 10015
heads at one end and screw the other or screwed both end to be fitted with wahsers and on
hexagonal or square n. exc 5 cm long complete all as spd and directed.

19 S & F Mild steel bolts (16 to 20mm dia) purpose made with hexagonal or square head one Kg 87.00 89.20 7760.40 10019
end and screwed the other, or screwed both ends; each screwed end to be fitted with
washers and one hexagonal or square nut, n.exc 30cm long complete all as spd and
directed.

20 M& L for preparation of painting of new steel surfaces over 10 cm in width or girth over a coat Sqm 121.00 141.30 17097.30 17029
of primer using red oxide and applying two coats of synthetic enamel paint.

21 S & F Pre- painted galvalume aluminum zinc coating GI based corrugated steel sheet Sqm 564.00 767.01 432593.64 11017
0.50mm thick of an colour having tensile strength of 550 Mpa as in roof covering/cladding to
wall, fixed with self tapping screws as specified.
SL. Name Auth Description of items A/U Qty Rate Amount Remarks
No. of wk
22 S&F for Pre-painted galvalume aluminium zinc coating GI based plain steel sheet 0.50mm of Sqm 28.80 717.01 20649.89 11018
an colour having tensile strength of 550Mpa as in roof covering/cladding to wall, fixed with
self tapping screws complete all as specified and directed.

23 Excavating over areas, n exc 1.5 m deep and getting out soft/loose soil complete all as spd Cum 198.00 258.50 51183.00 3004
and directed.

24 M&L for Moorum/red bajri filling in floors or pavings, laid in layers n exc. 15 cm thick, spread, Cum 132.00 1240.10 163693.20 3045
levelled and rammed including watering complete all as spd and directed.

25 M&L for Hardcore using broken stone or boulders of gauge n exc. 63 mm, deposited, spread Cum 66.51 2070.80 137733.05 3042
and levelled in layers n exc. 15 cm thick, watered and rammed to a true surface.

26 M & L for Plain Cement Concrete Type D2 14:8 (using 40 mm graded stone aggregate) as Cum 66.51 5483.10 364691.95 4025
foundation and mass filling complete all as spd and directed.

27 M&L for Cement concrete type B-1, 1:2:4 (20mm graded aggregate) with an admixture of Cum 66.51 6503.4 432554.14 4025,
metallic floor hardner 5% by weight of cement (except metallic hardner) complete all as spd 4008,
and directed. 4009
28 Supply only Metallic floor hardener Kg 1026 27.00 27702.00 13149
29 M&L for forming 12mm thick expansion joints filled with pre-formed bituminous filler and top XSqm 15 578.30 8674.50 20077
30mm primed and sealed with sealing compound, Grade'A' of 100mm thick concrete slab
complete all as spd and directed.

Total 2037931.34
Add MV @ 5% on SSR 2020 101896.57
Total Amount Rs 2139827.91
Say Rs 2139830.00

JE (Civil) AGE B/R-I

 COSTED SCHEDULE OF WORKS

Station:- Panagarh
Name of work :- Provision of overhead Crane (20 Ton) at Plant Eqpt repair shed of 75 Plant Coy Wksp EME under GE Panagarh
JOB NO:- 17CORPS/PANA/REV/15/2023-24

Drg
No
SL. Name Auth Description of items A/U Qty Rate Amount Remarks
No. of wk
HQ 17 COPRS Adm approval letter No :-20603/REV/PANA/AA/Q3(W) dated 04 Dec 23
As above

1 1 Excavating in trenches, n exc 1.5 m wide and n exc 1.5 m in depth; for foundation, etc. Cum 12.00 675.00 8100.00 3006
or for shafts, wells, cesspits, manholes, pier holes, etc. n exc 10 sq m on plan and n
exc 1.5 m in depth and getting out in hard /dense soil.

2 Removing excavated spoil to a distance not exc.50m and depositing where directed at Cum 2.00 320.40 640.80 3029
a level not exc. 1.5 m above the starting point complete all as specified and as
directed.

3 Returning filling in soft /loose excavated soil including spreading leveling watering and CUM 10.00 139.1 1391 3009
well ramming in layers not exceeding 25 CM and all as specified and directed.

4 M & L for PCC type D2 1:4:8 using 40 mm graded aggregates as in foundations ,fillings Cum 16.00 5483.10 87729.60 4025
and mass concrete.

5 M&L brick work with fly ash old size bricks straight or curved on plan exc 6 m mean Cum 15 5853.82 87807.3 5019
radius build in CM 1:6 all as specified as directed.

6 M &L for RCC (nominal mix) 1:2:4 type B1 using 20 mm graded aggregates as in Cum 6.00 6494.11 38964.66 4039
foundations, including rafts, footings, foundation beams; plinth beams; bases for
columns, etc.; basement slabs, under-reamed piles and mass concrete.

7 M &L for RCC (nominal mix) 1:2:4 type B1 using 20 mm graded aggregates as in slabs Cum 2.00 7455.00 14910.00 4041
supported on walls, beams and columns in floors, roofs, landings, balconies, canopies,
deck slabs and in shelves and the like complete all as spd and directed. .

8 M&L for RCC (Nominal mix) 1:2:4 type B1 using 20mm graded aggregates as in Cum 0.27 8605.30 2323.43 4044
columns, pillars, piers, posts and struts complete all as spd and directed.

9 M & L for Mild steel TMT bars 10mm dia and over, cut to length, bent to shape Kg 339.00 82.60 28001.40 10034
required, including cranking, bending spirally for hooping for columns, hooking ends
and binding with and including mild steel wire (annealed) not less than 0.9mm dia or
securing with clips.
 Drg
No
SL. Name Auth Description of items A/U Qty Rate Amount Remarks
No. of wk
10 M&L TMT mild steel bars 6mm to 8mm dia ,cut to length, bent to shape required, Kg 10.00 84.55 845.50 10035
including cranking, bending spirally for hooping for columns, hooking ends and binding
with theincluding mild steel wire (annealed) not less than 0.9mmdia or securing with
clips quality conforming to

11 M&L TMT mild steel bars 5mm and over upto and including 10mm dia in stirrups, Kg 10.00 85.18 851.80 10036
spacers and binders dia complete all as spd and directed.
12 M&L for Formwork to sides of concrete foundations, footings, bases of columns (Flat), Sqm 20.00 316.72 6334.40 7004
raft and raft beams, sides and soffits (if any) of foundation and plinth beams; and
similar work; vertical or to batter for roughed finished surfaces of concrete.

13 M&L for Formwork to sides of pillars, posts, struts, piers, columns (square) and Sqm 4.00 678.47 2713.88 7014
stanchions for fair and finished surfaces complete all as spd and directed.

14 M&L for Formwork to sides and soffits of floor or roof beams, beam haunchings, Sqm 2.00 462.80 925.60 7010
girders, bressummers, lintels, cantilevers, shelves including sup- ports, overhangs,
etc. also splays between floors and beams, etc.

15 S & F Steel work in tubular trusses/posts including special shaped washer etc. Kg 614.00 124.11 76203.54 10049
complete using ERW or induction butt welded tubes conforming to I. S.1161- 1979
grade St.-240

16 S & F Plates (plain or chequered) channels, square cut or notched (ordinary and Kg 127.00 93.63 11891.01 10043
counter sunk) forming holes, without any attachment using Fe 410 -W (Gde E- 250)
quality A.
17 8. S & F mild steel screws bolts 5 to 10 mm dia (machine made) with hexagonal or Kg 9.00 136.78 1231.02 10016
square heads at one end and screw the other or screwed both end to be fitted with
wahsers and on hexagonal or square exc 5 cm but n. exc 10 cm long complete all as
spd and directed.

18 M& L for preparation of painting of new steel surfaces over 10 cm in width or girth over Sqm 27.00 141.30 3815.10 17029
a coat of primer using red oxide and applying two coats of synthetic enamel paint.

19 M&L for prepration of new plastered surfaces and applying Two or more coats of 100% Sqm 94.00 140.31 13189.14 15001,
Premium acrylic emulsion paint having VOC less than 50 gm/litre and UV resistance as 15014A
per IS 15489:2004, Alkali & fungal resistance, dirt resistance exterior paint of required
shade (Company Depot Tinted) with silicon additives @ 1.43 litre/ 10 sqm over and
including priming coat of exterior primer applied @ 0.90 litre/ 10 sqm over new
surfaces.
20 S & F Pre- painted galvalume aluminum zinc coating GI based corrugated steel sheet Sqm 103.00 767.01 79002.03 11017
0.50mm thick of an colour having tensile strength of 550 Mpa as in roof
covering/cladding to wall, fixed with self tapping screws as specified.
 Drg
No
SL. Name Auth Description of items A/U Qty Rate Amount Remarks
No. of wk
21 S&F for Pre-painted galvalume aluminium zinc coating GI based plain steel sheet Sqm 16.00 717.01 11472.16 11018
0.50mm of an colour having tensile strength of 550Mpa as in roof covering/cladding to
wall, fixed with self tapping screws complete all as specified and directed.

22 Excavating over areas, n exc 1.5 m deep and getting out hard/dense soil complete all Cum 44.00 450.00 19800.00 3004
as spd and directed.

23 M&L for Moorum/red bajri filling in floors or pavings, laid in layers n exc. 15 cm thick, Cum 26.00 1240.10 32242.60 3045
spread, levelled and rammed including watering complete all as spd and directed.

24 M&L for Hardcore using broken stone or boulders of gauge n exc. 63 mm, deposited, Cum 26.00 2070.80 53840.80 3042
spread and levelled in layers n exc. 15 cm thick, watered and rammed to a true
surface.

25 M & L for rendering 15 mm thick in CM (1:4) on fair faces of brick work or concrete Sqm 94.00 304.24 28598.56 14001
surfaces of wall, surface finished even and smooth without using extra cement. 14004
14005
26 Supply only liquid water proofing compound Ltr 3.49 261.50 912.45 4100

27 M&L for Machine cut kota stone slab flooring 20-25mm thick over cement screed base Sqm 75.00 1284.24 96318.00 13013,
laid and jointed with grey cement slurry mixed with pigment to match the shade of the 14009,
slab including rubbing and polishing complete laid over including cement screed and 14010
jointed over screed bed or bedding layer of mortar 20mm thick in CM 1:6 for laying floor
finish complete all as spd and directed.

28 M&L for 18 to 20mm thick green marble (table rubbed and polished) in steps, Sqm 25.00 3993.12 99828.00 06117(e)
risers ,jambs, pillars, window cills,bathroom corners cooking platforms and like in 14009
cement mortar (1:4) including pointing in white cement (1:2) using marble dust with 14010
admixture of pigment to match with green marble shade including 20mm thick screed
bed or bedding layer of mortar 20mm thick in cm (1:4) for laying floor finishes complete
all as spd and directed.

29 Rounding to edges of stone slabs exposed edge, such as in steps, cooking platform RM 35.00 48.50 1697.50 13025
and other similar situation complete all as spd and directed.
 Drg
No
SL. Name Auth Description of items A/U Qty Rate Amount Remarks
No. of wk
30 S&F for framed work as in doors or gates of angle or other section with gusset plates, Kg 250.00 117.70 29425.00 10048
rails, braces, etc., complete, drilled for fixing of steel sheeting or other covering. Doors,
etc. to be prepared for hanging or sliding with and including either hooks and hinges or
steel hanging door fittings (exclusive of steel sheeting or other covering, running rails
and guides) and hanging; also fastening and fixing complete all as spd and directed.

31 M&L 75mm PCC 1:3:6 type C1 (using 20mm graded stone aggregate) fininshed the as Sqm 31.00 475.65 14745.07 13034,
in plinth protection surfaces even and smooth without using extra cement complete all 13040
as specified and directed. 4011C,
4012C

Total 855751.35
Add MV @ 5% on SSR 2020 42787.57
Total Amount Rs 898538.92
Say Rs 898540.00

JE (Civil) AGE B/R-I

 ENGINEER APPRECIATION

Station: Panagarh
Name of work :- Provision of overhead Crane (20 Ton) at Plant Eqpt repair shed of 75 Plant Coy Wksp EME under
GE Panagarh

SNo. Particulars Remarks

1 Scope of work including size and nature of accommodation : As above

2 Type of constructions proposed - permanent / temporary, authorised / : Authorised

special.
3 Preparatory works required- site survey and development and time NA
required for the time
:
4 (a) Brief description of - original accn- permanent, semi permanent or : Temporary
temporary
(b) Approximate area of bldgs/shed involved : 75 Sqm

5 Are any special items of wk involved incl those which depart from No
approved scales of accn.
6 Are any repairs/addl/altn required? If so, brief description of buildings to NA
be repaired and nature of repairs reqd

7 What external and internal services are required? Does any services Yes, as per AEs
exit? If so, extent thereof.

8 Does the site involve any unduly high expenditure on any service(s)? NA
9 Feasible target date of completion. : 78 Weeks from dt of
release
10 Time required for completion of various phases of the works in normal : 78 Weeks from dt of
circumstances. release

11 Details of budgetary requirements/projections based on annual cash NA

outflow
12 Special measures, if any, required for completing the project by the NA
target date

13 Is any conultancy, departmental or outside, required? If so, details : NA

thereof.
14 Reqmt of supervisory staff : Existing staff sufficient

15 Any other engineering / techniical / management aspects of the project : Nil

which require to be highlighted while planning, sanctioning or
implementing the project.

Station :- C/O 56 APO (Jugraj Meena, IDSE)

EE
Date :- Nov 2023 Garrison Engineer Panagarh