Details Estimate for the work:Description

Sl.No.

Qty

Earth work in excavation in hard & 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-InCharge
3
x 13.975 x
0.6
x 0.6
1
x 2.05
x
0.6
x 0.6
2
x 2.3
x
0.6
x 0.6
2
x 1.15
x
0.6
x 0.6

Septic tank
S.P

4.05

X /4

2.05 X

2.50
total
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-incharge.
3
x 13.975 x
0.6
x 0.1
1
x 2.05
x
0.6
x 0.1
2
x 2.3
x
0.6
x 0.1
2
x 1.15
x
0.6
x 0.1
Septic tank
1
X
4.05
X 2.05 X 0.1
S.P
1
X
X 2.0
X 0.1
/4
plinth

X 2.0

2.30

11

1.2

1.5

x 0.45

13.125

0.9

x 0.45
Total
total

Unit

=
=
=
=
=

15.093
0.738
1.656
0.828
19.10 cum

7.85 cum
45.26 cum

5.32
18.42 cum
18.42 Cum @

=
=
=
=
=

2.52
0.12
0.28
0.14
0.83

cum

0.31

cum

8.91

cum

=
=

Cement Concrete (1:4:8) using 40 mm sized

hand broken hard granite metal including
cost, conveyance, royalty, curing &taxes of
all materials etc. & labour required for the
work complete.
3
x
1
x
2
x
2
x

Septic tank
S.P

x
x
x
x

0.6
0.6
0.6
0.6

4.05

X 2.05

/4

X 2.0

x
x
x
x

0.1
0.1
0.1
0.1
X 0.1
X 0.1

Total
Total
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.

S.P
Septic tank
5

13.975
2.05
2.3
1.15

0.15
4.05
0.10
Total
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 (1:4 ) 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 .
First footing
3
x 13.875 x
0.5
x 0.4
1
x 1.95
x
0.5
x 0.4
2
x 2.4
x
0.5
x 0.4
1
1

X /4
X

X 2.0
X
X 2.05 X

=
=
=
=
=
=
=

=
=

=
=
=

2.52
0.123
0.276
0.138
0.83 cum
0.31 cum
4.20 cum
4.20 Cum @

0.63 Cum
0.83 Cum
1.46 Cum @

8.33
0.39
0.96

2
Septic tank
l/w
s/w
soak pit
steps

x
2
2
1
1
1
1

1.25
X
X
X /4x
X
X
X

0.5

x 0.4

3.45
1.00

X 0.225 X
X 0.225 X
(1.70-1.20) X
1.20
X 0.750 X
1.20
X 0.500 X
1.20
X 0.250 X

second footing
3
x 13.75
1
x 1.82
2
x 2.52
2
x 1.375

x
x
x
x

0.375
0.375
0.375
0.375

x
x
x
x

2.10
2.10
2.00
0.15
0.15
0.15

0.45
0.45
0.45
0.45

=
=
=
=
=
=

3.26
0.95
2.52
0.14
0.09
0.05

Cum
Cum
Cum
Cum
Cum
Cum

=
=
=

6.96
0.31
0.85

0.46
25.75 Cum @

10.22
8.18
9.20
1.02
3.24
1.80
4.05
1.18
38.88
=
4.83 Cum
=
0.33 Cum
=
5.16 Cum
33.73
@

Total
5

0.50

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
(1:4
)
superstructure 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
1
1
1
2
2
8
1
deduction
door
11
lintel
11

x
x
x
x
x
x
x
x

13.625
13.625
13.625
1.7
2.4
1.5
1.5
15.77
X
X

0.9
1.20

x
x
x
x
x
x
x
x

0.250
0.250
0.250
0.250
0.250
0.250
0.125
0.250

x
x
x
x
x
x
x
x

X 0.250 X
X 0.250 X

3.00
2.40
2.70
2.40
2.70
2.40
2.70
0.30
1.95
0.10
Total

=
=
=
=
=
=
=
=

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.
1
x 13.625
x 3.00
1
x 13.625
x 2.40
1
x 13.625
x 2.70
1
x 1.7
x 2.40
2
x 2.65
x 2.70
2
x 1.75
x 2.40
9
x 1.5
x 2.70

Septic tank
l/w
2
s/w
2
deduction
door
11

Supplying
making

X
X

3.45
1.00

X 0.225 X
X 0.225 X

0.9

all

16mm

labour,T&P,
thick

=
=
=
=
=

40.88
32.70
36.79
4.08
14.31

=
=

8.40 Sqm
36.45 Sqm
3.26
Cum
0.95
Cum
177.81 Sqm
= 19.31 Sqm
=
19.31 Cum
158.50 Sqm @

36.00 Sqm
32.40 Sqm
32.70 Sqm
44.55 Sqm
7.20 Sqm
2.88 Sqm
155.73 Sqm
= 19.31 Sqm
=
19.31 Cum
= 136.43 Sqm @

2.10
2.10

=
=

1.95
Total
Total
materials and

cement

plaster

Sqm
Sqm
Sqm
Sqm
Sqm

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.

10
10
1
11
2
1
deduction
door
11

x
x
x
x
x
x

1.2
1.2
13.625
1.5
1.5
1.2
X

0.9

x
x
x
x
x
x

3.00
2.70
2.40
2.70
2.40
2.40
X

1.95
Total
Total

=
=
=
=
=
=

Supplying all materials, labour, T&P and providing

Cement punning including watering , curing
conveyance of all Materials , taxes , royalty &
labour cess etc all complete as per direction of
Engineer in-charge
2x
10
x 1.2
x 0.90
2x
10
x 1.5
x 0.90
2
x 13.125
x 0.90
3
x 14.125
x 1.90

Septic tank
l/w
2
s/w
2
deduction
door
11

=
=
=
=

21.60
27.00
23.63
80.51

X
X

3.45
1.00

X 0.225 X
X 0.225 X

2.10
2.10

=
=

0.9

0.90
Total
Total

=
=
=

Sqm
Sqm
Sqm
Sqm

3.26
Cum
0.95
Cum
156.94 Sqm
8.91 Sqm
8.91 Sqm
148.03 Sqm @

Supplying all labour, materials ,T&P and

providing Cement concrete (1:1:3)

with

crusher broken hard granite chips on 12mm

size

RCC

works

conveyance&

including

royalty

cost

,sundries,

of

watering

,curing &lifting &laying concrete at a height

of

5mtr.

Maximum

complete(Excluding

complete
cost

of

etc

all

reinforcement

But including cost of centering & shuttering)

plinthbend
x 13.625
x
0.25 x
0.10
3
2
X
2.40
X
0.25 X
0.10
1
X
4.7
X
0.25 X
0.10
Total
lintel
11
X
1.20
X 0.250 X
0.10
roofslab
s/t slab

s/p

1
1
1

X
2.00
X
3.45
X /4

X
2.0 X
X
1.45 X
X 1.7
X

0.125
0.125
0.125
Total
Total

=
=
=
=
=
=
=
=
=

1.02
0.12
0.12
1.26
0.33

Cum
Cum
Cum
Cum @
Cum @

0.50
0.63
0.28
1.41
3.00

Cum
Cum
Cum
Cum @

10

11

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
specificationAs per
andrcc direction
of
Engineer-initem =3.00CUM
charge(SAIL STEEL TMT-EQR 500/IS 1786 Fe 500 D)
(including 1% labour cess)

2.40 qntl @

0.14 Cum @

294.93 Cum @

Supplying all labour,T&P, materials and making

filling Brick Khoa inside Soak pit or soak gallery
including cost of conveyance & royalty ,supervision
charges, contractor profit & labour cess etc. all
complete as per the direction of Engineer-incharge.
1

soak pit
12

X 1.2

/4

0.125

Supplying all labour, T&P, materials an painting

walls with water proofing cement paint approved
shade two coats to give an even shade including
cost of conveyance, taxes etc,
sundries,

brushes,putty&

labour

& including
cess

as

per

direction of Engineer-in-charge..
As per item no.6&7
13

Supplying all labour,T&P, materials and making 2.5 cm artificial

stone flooring with cement concrete (1:2:4) including punning
using 12mm size crusher broken granites chips. 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.

Steps
14

11
1

X
X

1.2
13.12

X
X

1.5
0.9

=
=

19.80 Sqm
11.81 Sqm

1.2

0.9

=
=

1.08 Sqm
31.61 Sqm @

=
=

19.31 Sqm
579.15 kg @

Total
Supplying of M.S door with grill shutter made out of
M.S angle ,Flat,sheet complete in all respect.
11
X
X 1.95
0.90
19.31 @ 30 kg/sqm

15

Labour for fitting ,fixing of M.S door and window

made out of M.S angle ,Flat,sheet & etc. complete in
all respect.
Supplying
labour,
Qnty
same asall
item
no.14 T&P and painting two coats with =
any approved synthetic paint on new/old wood work
including cost of Sundries, brushes, soap, &putty
16
etc including preparation of Surface & labour cess
all complete as per the direction of Engineer-inCharge.
Qnty same as item no.12

19.31 Sqm

19.31 Sqm

48.02 sqm
4.802 sqm
52.83 sqm

17 Supplying all materials, labour,T&P and fixing G.C.I.

Sheet in roof drilling hole in wind ties including

fixing of ridges valleys wind ties etc. including cost
of G.C.I. sheet & fittings & contractor profit & labour
cess etc all complete as per the direction of
Engineer-in-charge.
1x
13.92 x
3.45
Add 10 % for overlaping

18

=
=

Supplying all materials, labour, T&P and for iron

work wrought and put up in trusses and record racks
as per the direction of Engineer in charge.
1x

69.62 mtr

264.556 kg
264.556 kg

19

Add for Electification

20

Add for P.H & Sanitary fittings

Add 1% contingency
OR

Junior Engineer
Sambalpur Municipal Corporation
Sambalpur

Techinically Sanctioned
for Rs only

Assistant Engineer,
Sambalpur Municipal Corpora
Sambalpur

Executive Engineer
Sambalpur Municipal Corporation
Sambalpur

Commissioner
Sambalpur Municipal Corpora
Sambalpur
Administrative approved
for Rs only
Administrator,
Sambalpur Municipal Corporation
Sambalpur

Amount in
Rupees.

89.9 =

4068.94

350.23 =

6452.07

3369.11 =

14139.31

5221.51 =

7614.27

3306.92 =

85162.70

119.98
3336.80 = 112540.67

119.98
87.50 =

13868.99

119.98
119.98 =

16368.27

20.00 =

2960.66

5945.80 =
7940.30 =

7487.99
2620.30

8126.20 =

11434.27

6629.27 =

15891.49

981.00 =

138.62

21.70 =

6399.93

202.30 =

6394.30

65.00 =

37644.75

70.00 =

1351.70

72.80 =

1405.77

415.70 =

21959.93

70.00 =
18518.92
TOTAL
= 394423.85
L.S
L.S
TOTAL
SAY

30000.00
80000.00
3944.24
508368.08

Assistant Engineer,
mbalpur Municipal Corporation
Sambalpur

Commissioner
mbalpur Municipal Corporation
Sambalpur