Detailed Estimate
Name of the work- Beautification of Kabarstan at Mandlia
SL
No Items L B H Quantity unit Amount
1- Surface Dressing of the ground in any kind of soil
including removing vegetation inequalities not
exceeding 15 cm depth and disposal of the
rubbish within a lead upto 75 m as directed.
1 20.00 15 300.00 sqm
Total 300.00 sqm
@ Rs 10.60 /sqm Rs 3180.00
2- Dismantling stone masonary in cemetmortar
under 3 M height including stacking the useful old 0.25 20.00 0.5 0.75 1.88 cum
materials for reuse and removing the debris. wall
1.875 cum
@ Rs 976.81 /cum Rs 1831.52
3- Earth work in hard soil within 50 M initial lead
and 1.5 M initial lift including rough dressing and
breaking clods to maximum 5cm to 7cm. And
laying in layers not exceeding 3.0 M in depth and
as per direction of the Engineer-in-charge.
For Kerb Stone/Cutoff wall Foundation 2 30.00 0.4 0.53 12.72 cum
6 30.00 0.4 0.53 38.16 cum
1 22.00 0.4 0.53 4.66 cum
2 6.4 0.4 0.53 2.71 cum
2 24.30 0.40 0.53 10.30 cum
68.56 cum
@ Rs 167.81 /cum Rs 11505.19
4 Filling in foundation or plinth by sand in layers not
exceeding 150mm as directed and consolidating the
same by through saturation with water, ramming
comlete including the cost of supply of sand
For Kerb Stone/Cutoff wall Foundation 2 30.00 0.4 0.10 2.40 cum
6 30.00 0.4 0.10 7.20 cum
1 22.00 0.4 0.10 0.88 cum
2 6.4 0.4 0.10 0.51 cum
2 24.30 0.40 0.10 1.94 cum
Paver bottom 1 202.80 2 0.10 40.56 cum
Paver top 1 202.80 2 0.05 20.28 cum
73.78 cum
@ Rs 482.47 /cum Rs 35594.71
5 Cement concrete (1:3:6) with 40mm. Size hard
broken CB granite metal including cost,
conveyance & royality of mayerials.
For Kerb Stone/Cutoff wall Foundation 2 30.00 0.4 0.10 2.40 cum
6 30.00 0.4 0.10 7.20 cum
1 22.00 0.4 0.10 0.88 cum
2 6.4 0.4 0.10 0.51 cum
2 24.30 0.40 0.10 1.94 cum
Paver bottom 1 202.80 2 0.10 40.56 cum
53.50
@ Rs 4113.07 /cum Rs 220032.79
6 Supplying & laying interlocking designer paver
block of any shade and of approved quality as per
IS: 1237-1980 laid in pattern as directed in
pavement, footpath, driveway, etc including
necessary underlay complete in all respect with
all labour and material. [Border concrete if
necessary to be paid separately] (a) 40 mm thick
block (over 150 mm medium sand bed including
cost of sand but excluding cost of earthwork in
excavation or dismantling of existing hard
surface if necessary)
1 202.80 2 405.60 sqm
405.60 sqm
@ Rs 944.49 /sqm Rs 383085.14
8- Cement concrete (1:2:4) with 12mm. Size hard
broken CB granite chips including cost,
conveyance & royality of mayerials.
For Kerb Stone side filling 1 30.00 0.05 0.15 0.22 cum
Cutt off wall 1 202.80 0.30 0.53 32.25 cum
32.47
@ Rs 5399.11 /cum Rs 175310.18
830539.53
GST 18% 149497.1156808
Detailed Estimate
Name of the work- Beautification of Ring road with foot path(one side)with Ghat development from Collector office back side
(new bridge approach) to Marwari para and Balibandha Ghat under , SMC, Sambalpur, W No-32, under Sambalpur
Municipal Corporation
SL
No Items L B H Quantity unit Amount
1- Surface Dressing of the ground in any kind of soil
including removing vegetation inequalities not
exceeding 15 cm depth and disposal of the
rubbish within a lead upto 75 m as directed.
1 20.00 15 300.00 sqm
Total 300.00 sqm
@ Rs 10.60 /sqm Rs 3180.00
2- Dismantling stone masonary in cemetmortar
under 3 M height including stacking the useful old 0.25 20.00 0.5 0.75 1.88 cum
materials for reuse and removing the debris. wall
1.875 cum
@ Rs 976.81 /cum Rs 1831.52
3- Earth work in hard soil within 50 M initial lead
and 1.5 M initial lift including rough dressing and
breaking clods to maximum 5cm to 7cm. And
laying in layers not exceeding 3.0 M in depth and
as per direction of the Engineer-in-charge.
For Kerb Stone/Cutoff wall Foundation 2 30.00 0.4 0.53 12.72 cum
6 30.00 0.4 0.53 38.16 cum
1 22.00 0.4 0.53 4.66 cum
2 6.4 0.4 0.53 2.71 cum
2 24.30 0.40 0.53 10.30 cum
68.56 cum
@ Rs 167.81 /cum Rs 11505.19
4 Filling in foundation or plinth by sand in layers not
exceeding 150mm as directed and consolidating the
same by through saturation with water, ramming
comlete including the cost of supply of sand
For Kerb Stone/Cutoff wall Foundation 2 30.00 0.4 0.10 2.40 cum
6 30.00 0.4 0.10 7.20 cum
1 22.00 0.4 0.10 0.88 cum
2 6.4 0.4 0.10 0.51 cum
2 24.30 0.40 0.10 1.94 cum
Paver bottom 1 202.80 1.8 0.10 36.50 cum
Paver top 1 202.80 1.8 0.05 18.25 cum
67.69 cum
@ Rs 482.47 /cum Rs 32659.36
5 Cement concrete (1:3:6) with 40mm. Size hard
broken CB granite metal including cost,
conveyance & royality of mayerials.
For Kerb Stone/Cutoff wall Foundation 2 30.00 0.4 0.10 2.40 cum
6 30.00 0.4 0.10 7.20 cum
1 22.00 0.4 0.10 0.88 cum
2 6.4 0.4 0.10 0.51 cum
2 24.30 0.40 0.10 1.94 cum
Paver bottom 1 202.80 1.8 0.10 36.50 cum
49.44
@ Rs 4113.07 /cum Rs 203350.18
6 Supplying & laying interlocking designer paver
block of any shade and of approved quality as per
IS: 1237-1980 laid in pattern as directed in
pavement, footpath, driveway, etc including
necessary underlay complete in all respect with
all labour and material. [Border concrete if
necessary to be paid separately] (a) 40 mm thick
block (over 150 mm medium sand bed including
cost of sand but excluding cost of earthwork in
excavation or dismantling of existing hard
surface if necessary)
1 202.80 1.8 365.04 sqm
365.04 sqm
@ Rs 944.49 /sqm Rs 344776.63
8- Cement concrete (1:2:4) with 12mm. Size hard
broken CB granite chips including cost,
conveyance & royality of mayerials.
For Kerb Stone side filling 1 30.00 0.05 0.15 0.22 cum
Cutt off wall 1 202.80 0.30 0.53 32.25 cum
32.47
@ Rs 5399.11 /cum Rs 175310.18
10
Brick work with Fly ash Brick 25cm x 12cm x
8cm size having crushing strength not less than
75 Kg./Cm2 with dimentional tolerance + 8% in
cement mortar (1:6) in foundation & plinth.
1 10.00 0.25 0.90 2.250 cum
less -6 0.25 0.25 0.90 (0.338) cum
1.913 cum
@ Rs 3984.08 /cum Rs 7619.55
11 Supplying all labour, materials ,T&P and
providing Cement concrete M25 grade (1:1½:3)
with crusher broken hard granite chips of 20mm
& down grade size for RCC works including cost
of conveyance & royalty ,sundries ,
watering ,curing &lifting &laying concrete at a
height of 5mtr contractor profit & labour cess.
Maximum complete etc. all complete(Excluding
cost of reinforcement & centering & shuttering)
Column
6 0.25 0.25 0.90 0.338 cum
Coping 1 10.00 0.40 0.10 0.40 cum
0.738 cum
@ Rs 4720.04 /cum Rs 3481.03
12
Supplying fitting and placing uncoated HYSD bar
reinforcement complete as per drawing and
technical specification.
A- Foot path & Retaining wall RCC= 0.74 cum@1.120qtl/cum 0.83 qtl
0.83 qtl
@ Rs 6441.40 /QTL Rs 5320.60
13
Rigid & smooth centering & shuttering for RCC
work including false works and dismantling them
after casting including cost of materials complete
in ground floor.
B Wall 2 10.00 0.08 1.50 Sq.m
2 10.00 0.10 2.00 Sq.m
Column 80 1.00 0.90 72.00 Sq.m
@ Rs 484.46 /sqm Rs 34881.12
15 16mm thick cement plaster (1:6) over brick or
stone masonary including all cost etc complete.
New Brick Work foot path 10.00 2.00 20.00 Sq.m
Old 1 100.0 4 400.00 Sq.m
420.00 sqm
@ Rs 179.59 /sqm Rs 75427.80
26 Painting walls with weather coat paint of
approved shade on new work two coat to give an
even shade including cost of paint.
As item No-16 420.00 sqm
Rs 71.67 /sqm Rs 30101.40
929444.56
GST 18% 167300.0203348
