Estimate for the work:-Renovation of crimetorium ,Samb

Total Old Boundry = 104.50mtrs ,new boundry = 35.90mtrs Including gate

Sl. Description Quantity Rate/
No. Cum
No
s Mtrs Mtrs Mtrs Cum/Sqm
1 Earth work in excavation in all kinds of soil in foundation
and plinth including rough dressing and levelling the bed
depositing the soil with in 50 mtr initial lead and all lifts and
labour required for the work etc complete. and as per the
direction of Eng-In-Charge
boundary
a- Column 8 n x 0.75 X 0.75 x 0.750 = 3.38 cum
a- Column 4 n x 1.20 X 1.2 x 0.90 = 5.18 cum
Wall 7 n x 2.53 X 0.6 x 0.60 = 6.36 cum
Pathway 1 n x 30 x 1.50 x 0.30 = 13.50 cum
2 n x 2.5 x 0.60 x 0.60 = 1.80 cum
f- step 1 n x 1.2 X 0.80 x 0.15 = 0.14 cum
Site Development 1 n x 25.00 X 25.00 x 0.30 = 187.50 cum
Drain 1 n x 20.00 X 1.00 x 0.60 = 12.00 cum

sitting area 2 n x 15.2 x 0.45 x 0.30 = 4.10 cum

sitting area 1 n x 19 x 0.45 x 0.30 = 2.57 cum

total = 236.54 cum @ Rs. 129.66

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

and plinth with sand well watered and rammed including
conveyance of all materials to work site, payment of royalty ,
taxes etc all complete as per specification and direction of
Engineer-in-charge.
boundary
a- Column 8 n x 0.75 X 0.75 x 0.100 = 0.45 cum
a- Column 4 n x 1.20 X 1.2 x 0.100 = 0.58 cum
Wall 7 n x 2.53 X 0.6 x 0.100 = 1.06 cum
Pathway 1 n x 30 x 1.50 x 0.100 = 4.50 cum
2 n x 2.5 x 0.60 x 0.100 = 0.30 cum
f- step 1 n x 1.2 X 0.80 x 0.100 = 0.10 cum
Cutooff wall for Edging 1 n x 100.00 X 0.30 x 0.100 = 3.00 cum
Drain 1 n x 20.00 X 1.00 x 0.10 = 2.00 cum
sitting area 1 n x 49.4 x 0.23 x 0.600 = 6.67 cum
sitting area 2 n x 15.2 x 0.45 x 0.100 = 1.37 cum
sitting area 1 n x 19.00 x 0.45 x 0.100 = 0.86 cum
total = 20.87 cum @ Rs. 409.52
 3 Cement Concrete (1:4:8) using 40 mm sized h.b.g metal in F
& P including cost, conveyance, royalty, curing &taxes of all
materials etc. & labour required for the work complete.
boundary
a- Column 8 n x 0.75 X 0.75 x 0.100 = 0.45 cum
a- Column 4 n x 1.20 X 1.2 x 0.100 = 0.58 cum
Wall 7 n x 2.53 X 0.6 x 0.100 = 1.06 cum
Pathway 1 n x 30 x 1.50 x 0.100 = 4.50 cum
2 n x 2.5 x 0.60 x 0.100 = 0.30 cum
f- step 1 n x 1.2 X 0.80 x 0.100 = 0.10 cum
Cutooff wall for Edging 1 n x 100.00 X 0.30 x 0.100 = 3.00 cum
Drain 1 n x 20.00 X 1.00 x 0.10 = 2.00 cum
sitting area Inside 1 n x 49.4 x 0.23 x 0.100 = 1.11 cum
sitting area 2 n x 15.2 x 0.45 x 0.100 = 1.37 cum
sitting area 1 n x 19.00 x 0.45 x 0.100 = 0.86 cum

Plinth filling 0.33 n x 47 x 0.15 x 0.30 = 0.70 cum

0.33 n x 18.00 x 0.15 x 0.30 = 0.27 cum

Total = 16.28 cum @ Rs. 3788.99

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

concrete (1:1:3) with crusher broken hard granite chips
on 12mm and size RCC works including cost of
conveyance & royalty ,sundries, watering ,curing &lifting
&laying concrete at a height of 5mtr. Maximum complete
etc all complete(Excluding cost of reinforcement But
including cost of centering & shuttering)
(A) Column base / footing
(i)Column base 8 n x 0.75 X 0.75 x 0.15 = 0.68 cum
4n x 1.1 X 1.1 x 0.2 = 0.97 cum
(0.32+.752) /2
(ii)Slope base 8n x x 0.2 = 0.44 cum
(0.0.42+.1.102) /2
4n x x 0.2 = 0.55 cum

(iii)Pedestal up to plinth beam

8 n x 0.225 X 0.225 x 0.2 = 0.08 cum
4n x 0.4 X 0.4 x 0.35 = 0.22 cum
Total = 2.94 cum @ Rs. 6614.70

(B)Column super structructure

(a)Ground Floor
8n X 0.225 X 0.225 X 1.80 = 0.73 cum
4n X 0.400 X 0.4 X 2.10 = 1.34 cum
Total = 2.07 cum @ Rs. 11929.80
7n 3.725 0.225 0.25 = 1.47 cum
c) plinthbend
Deducting colm
area and Gate
Total = 1.47 cum @ Rs. 7469.40
d) (I)Roof slab
Drain Slab 1n X 1.2 X 5.3 X 0.15 = 0.95 cum
toilet 1n X 4.15 X 2.3 X 0.15 = 1.43 cum

2.39 cum @ Rs. ###

Lintel
Old WallTop Bend 1n 101.40 0.25 0.075 = 1.90 cum
1.90 cum @ Rs. 9856.30

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

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

Qnty as per item of RCC work

10.76 @ 1.00 qntl / cum 10.76 qntl @ Rs. 6700.71
cum

6 Supplying all materials, labour, T&P and providing Brick work

in with Fly ash. Bricks 25cm x 12cm x 8cm size having
crushing strength not Less than 75kg/cm with dimensional
tolerance 8 percent in Cement mortar in Cement Mortar
(1:6 ) foundation & Plinth including cost of conveyance &
royalty ,sundries & watering for curing & supervision
charges,contractor profit & labour cess etc. all complete as
per the direction of Engineer-in-charge .
Siiting Bench 2 n x 49.40 x 0.225 x 0.8 = 17.78 cum
Closing 2 n x 0.23 x 0.225 x 0.8 = 0.08 cum

false wall
4 x 3.73 x 0.375 x 0.45 = 2.51438
b.wall 3 n x 3.41 x 0.375 x 0.45 = 1.73 cum
step 2 n x 3.65 x 0.75 x 0.15 = 0.82 cum
2 n x 3.65 x 0.5 x 0.15 = 0.55 cum
2 n x 3.65 x 0.25 x 0.15 = 0.27 cum
Total = 5.88 cum @ Rs. 4005.23

7 Supplying all materials, labour, T&P and providing Brick work

in withFly ash. Bricks 25cm x 12cm x 8cm size having
crushing strength not Less than 75kg/cm with dimensional
tolerance 8 percent in Cement mortar in Cement Mortar
(1:6 )super structure including cost of conveyance &
royalty ,sundries & watering for curing & supervision
charges,contractor profit & labour cess etc. all complete as
per the direction of Engineer-in-charge .
 Old Bndry 27 n x 0.25 x 0.225 x 0.9 = 1.37 cum
New Wall
7 n x 1.53 x 0.225 x 1.80 = 4.32 cum
7 n x 1.53 x 1.525 x = 3.24 cum
(0.90+1.8
0)/2
14 n x 0.34 x 0.225 x 0.80 = 0.85 cum
deduction 8.93 cum
door 7 n x 0.30 x 0.225 x 0.3 = 0.14 cum
total
total = 8.79 cum @ Rs. 4038.56
8 Supplying all labour,T&P, materials and making 12mm thick
cement plaster in cement mortar(1:6) for brick work including
Cost of conveyance, sundries, watering for curing, racking out
joints, rounding of corneRs. ,scaffolding & labour cess etc, all
complete as per the direction of engineer-in-charge.

outer wall 1n x 143.50 - x 2.00 = 287.00 Sqm

sit 1n x 49.40 - x 0.60 = 29.64 Sqm
2n x 0.45 - x 0.60 = 0.54 Sqm
Top 1n x 49.40 - x 0.45 = 22.23 Sqm
Other area = 33.21 = 33.21 Sqm
Net total 372.62 Sqm @ Rs. 87.50

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

cement plaster in cement mortar(1:6) for brick work including
Cost of conveyance, sundries, watering for curing, racking out
joints, rounding of corneRs. ,scaffolding & labour cess etc, all
complete as per the direction of engineer-in-charge.

inside walls Qnty same as item no.9 = 372.62 sqm

372.62 Sqm @ Rs. 119.98

10 Supplying all labour, T&P and fixing MS Door/windows made
up of with Wrought iron angles/flats including all cost
conveyance taxes,contractor profit & labour cess all
complete as per the direction of Engineer-in- Charge.

(A) gate
main 1 n X 5.00 X 2.10 = 10.50 sqm
1 n X 1.20 X 2.00 = 2.40 sqm
12.90 sqm
@ 52 Kg / sqm = 670.80 Kg
grill 27 n X 3.725 X 0.90 = 90.52 sqm
90.52 sqm
@ 32 Kg / sqm = 2896.56 Kg
2896.56 Kg @ Rs. 86.30
11 Supplying all labour, T&P materials and two coat of Weather
Coats with any approved shades including cost of
conveyance, taxes of, brushes, sundries & labour cess etc all
complete as per the direction of Engineer-in-charge
Old Shed 200.000

Bndry = 745.24 sqm

945.240 sqm @ Rs. 67.40
12 Supplying all labour, T&P and painting two coats with any
approved synthetic enamal paint on new/old wood/iron work
including cost of Sundries, brushes, soap, &putty etc
including preparation of Surface ,contractor profit & labour
cess all complete as per the direction of Engineer-in- Charge.

0.5 x 103.42 = 51.71 Sqm

Total 51.71 Sqm @ Rs. 52.69
13 Supplying all labour, T&P, and materials and providing
cement concrete (1:2:4) with 12mm size crusher broken hard
granite chips including all cost of conveyance
,royalty,sundries,watering for curing ,supervision charge,
contractor profit & labour cess etc.all complete as per the
direction of Engineer-in-charge.

Path way 1 n x 30 x 1.50 x 0.10 = 4.50 cum

drainage 2 n x 20 x 0.20 x 0.50 = 4.00 cum

1 n x 20 x 0.60 x 0.08 = 0.90 cum
seat 1 n x 49.4 x 0.45 x 0.08 = 1.67 cum
11.07 cum @ Rs. 6182.46
14 p/f 60 mm thick factory made C.C interlocking paver Block of
M-30 grade made by block making machine over and i/c 50
mm thick bed of C. sand, filling the joints.

625.00 Sqm @ Rs. 1033.00

15 Supplying , fitting, fixing marble tiles stone in floor on

25cm thick Bed of cement mortar(1:1) joined with neat
white cement slung mixed with pigment to match the
shade of tiles including rubbing & polishing complete
wih cost and conveyance of all materials to site.
1 n X 49.40 X 0.45 = 22.23 sqm
22.23 sqm @ Rs. 1249.91
 16 Supplying all labour,T&P, Materials and fixing ceramic glazed tiles
in dados,skirtting and risers of steps on 12mm thick bed of
cement plaster (1:3) jointed with cement slurry mixed pigment to
match the shades of the tiles including rubbing and polishing etc.
Complete after providing a base plaster of 12mm thick in cement
mortar (1:4) using tiles of size 20cmx20cm or 20cmx30cm
including cost of tiles ,conveyance, taxes ,contractor profit &
labour cess etc all complete as per the specification and the
direction of engineer-in-charge.(tiles of approved shades to be
used)

Gate 8 n x 0.5 x 2.10 = 8.40 sqm

8 n x 0.4 x 2.10 = 6.72 sqm
15.12 sqm @ Rs. 942.30

Add for PH works L.S

17 Add for Electrification L.S

18 Add contingency 1% Rs.

19 Add for photograph and display board Rs.
Rs.
OR say

Junior Engineer Asst. Engineer

Sambalpur Municipal Corporation Sambalpur Municipal Corporat

Technical sanctioned for Administrative approvalf

Rs 0.00 Rs 0.00

Executive Engineer Administrator

Sambalpur Municipal Corporation Sambalpur Municipal Corporat

Commissioner
Sambalpur Municipal Corporation
ium ,Sambalpur.
ncluding gates
Amount in
Rupees.

lenth 141

-18 123

= Rs. 30669.13

= Rs. 8548.53
= Rs. 61693.28

0.9

Rs. 19420.76

Rs. 24730.48

Rs. 10955.51
Rs. 24118.98

Rs. 18739.29

Rs. 72117.86

Rs. 23565.55
Rs. 35492.88

Rs. 32604.25

Rs. 44706.95

Rs. 249973.13
Rs. 50229.18

Rs. 2724.53

Rs. 68422.83

Rs. 645625.00

Rs. 27785.50
 Rs. 14247.58

Rs. 20000.00
Rs. 30000.00
1516371.18
Rs. 3000.00
Rs. 2000.00
Rs. 5000.00
Rs.

nicipal Corporation

rative approvalfor
0.00

nicipal Corporation
 Estimate for the work:-Renovation of Charbhati crimission ground

Sl. Description Quantity Rate/

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

1 n x 10.10 X 0.60 x 0.60 = 3.64 cum

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

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

1 n x 10.10 X 0.60 x 0.15 = 0.91 cum

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

1 n x 10.10 X 0.60 x 0.10 = 0.61 cum

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

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

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

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

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

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

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

Qnty as per item of RCC work

1.81 cum @ 0.08 qntl / cum 0.14 qntl @

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

1 n x 10.10 X 0.375 x 0.60 = 2.27 cum

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

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

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

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

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

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

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

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

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

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

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

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

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

Qty = 50.00 sqm @

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

Qty = 16.33 Sqm

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

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

Qty same as item no. = 50.00 sqm @

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

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

15 Providing of sheet for roofing,

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

B) colour coated sheet 85 % = 114.40 sqm @

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

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

L.S

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

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

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

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

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

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

OR sa

Junior Engineer Asst. Enginee

Sambalpur Municipal Corporation Sambalpur Municip

Technical sanctioned for Administrativ

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

Executive Engineer Administrator

Sambalpur Municipal Corporation Sambalpur Municip

Commissioner
Sambalpur Municipal Corporation
on ground ,Sambalpur.

Amount in
Rupees.

lenth 141

89.90 = 718.80

350.23 = 83131.05

3369.11 = 47791.50
6771.66 = 8163.57

6047.45 = 3636.18

6629.27 = 958.23

3303.5 =36725.84

3336.80 = 36437.86
 87.50 = 4375.00 2.25

119.98 = 5999.00
227937.03

96.30 = 2270.75

72.00 = 37628.93

67.40 = 3370.00

52.69 = 860.53
5221.51 = 80506.68

52.70 = 2635.00
355208.92

581.80 = 690.89

300.00 = 6056.57

420.00 = 48048.81

70.10 = 8019.57

= 1000.00
 65.00 = 82883.45

583145.96

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

Asst. Engineer
mbalpur Municipal Corporation

Administrative approvalfor
34,90,000.00

Administrator
mbalpur Municipal Corporation
47.851265
32.002438