Proposal Estimate For The Work:-"Construction Of Ramsagar Park In Sambalpur ( O

no.228,230 & 231,Khata no.1180 and Area-9.76 Acre) (AMRUT/OD/Sambalpur/PR

General Cost Abstract.

Sl.
No.
1

Head
2

Amount
Figure
3

CIVIL PORTION

9742875.00

LANDSCAPING AND HORTICULTURE WORK

1581350.00

CHILDREN PLAYING EQUIPMENT &

DUSTBEEN AND BENTCHES

ELECTRICAL

1963800.00

Sub-Total

14274257.00

986232.00

Note :
1.WCT @ 4% added in all item
2. Labour cess @1% added on the CPWD SOR
Item.

Junior Engineer,
Sambalpur Municipal
Corporation.
Sambalpur.

Asst. Engineer,
Sambalpur Municipal Corporation.
Sambalpur.

Executive Engineer ,
Sambalpur Municipal Corporation.
Sambalpur.

Commissioner,
Sambalpur Municipal
Corporation.
Sambalpur.

Administrator,
Sambalpur Municipal Corporation.
Sambalpur.

agar Park In Sambalpur ( Over plot

MRUT/OD/Sambalpur/PR/01)."

ct.
Remark

pur Municipal Corporation.

Sambalpur.

balpur Municipal Corporation.

Sambalpur.

Analysis Of Rates For The Work:-"Construction Of Ramsagar Park In Sambalpur ( Over plot
no.228,230 & 231,Khata no.1180 and Area-9.76 Acre) (AMRUT/OD/Sambalpur/PR/01)."
Item
No

Particulars

Qnt.

Unit

Rate
5

Amount
6

(Dewatering)
1)

Dismantling and removing cement concrete including stacking the useful

materials for reuse and removing the debris within 50M lead etc.complete.
Per 1 Cum

2)

Each
Each

@ Rs.

4.00

Each
Each

@ Rs.

200.00

100.00

Cum

@ Rs.

14.00

Woman Mulia
0.10
@ Rs.
200.00

Over head charges

7.50%

Contractor's profit
7.50%
Total

Add 1% Labour Cess

Rs
Rate
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 per 1 Cum etc.complete.
Man mulia

1.50

200.00

300.00
20.00
320.00
24.00
24.00
368.00
3.68
371.68
371.68

Per 2.83 Cum

Woman Mulia
4.50
@ Rs.
200.00

Over head charges

7.50%

Contractor's profit
7.50%
Total

Add 1% Labour Cess

Rs
Rate
Supplying & engaging Hudraulic excavator of 1 Cum bucket capacity including
all cost of H&R etc.complete.
Man mulia

3)

Per 100.00 Cum

Hire Charges of Hydraulic
Excavator
Oil & Fuel charges

L.S.

Operator

1.67

Helper

1.67

Over head charges

7.50%

Hr
Hr

@ Rs.

32.50

@ Rs.

30.00

800.00
900.00
1700.00
127.50
127.50
1955.00
19.55
1974.55
1974.55

1400.00
500.00
54.16
50.00
2004.16
150.31

Contractor's profit

7.50%

Total
Add 1% Labour Cess
For 100 Cum

21 I Page
1
4)

Rate
2
3
4
5
6
Pumping of water by Motor of Diesel engine to required dewatering
incuding all cost of Hire & Running charges of the Pump , T&P , labour
etc. complete.

Rs
7

150.31
2304.78
23.04
2327.82
23.28
8

(Vide S/R-2014; Item No.50; Pg. No-26)

Diesel Pump-20 H.P. (For 8 Hr
of Shift, Operational Hour-7)
Mulia
Operator
Over head charges
Contractor's profit

No

@ Rs.

1162.00

3486.00

6
1

No
No

@ Rs.
@ Rs.

200.00
240.00

Rs

1200.00
240.00
4926.00
369.45
369.45
5664.90
56.64
5721.54
715.19

Rs

440.00
10000.00
10440.00
783.00
783.00
12006.00
120.06
12126.06
121.26
1.21

132.00
9.90

0.075
0.075

Add 1% Labour Cess

For 8 Hrs
Rate

1)

(Desilting & Bed Lining)

Clearing grass and removal of rubbish up to a distance of 50 metres
outside the periphery of the area etc. complete and as per direction of
the Engineer-in-Charge.
Vide AR (P) 196 Item No.2 (Data For 1 Hector=10000 Sqm)
Mate
2.00
Nos
@ Rs.
Mulia
50.00
Nos
@ Rs.
Over head charges
Contractor's profit

220.00
200.00

0.075
0.075

Add 1% Labour Cess

For 10000 Sqm
For 100 Sqm
Rate
2)

Clearance of slush and muck from pit by manual means including

removal of debris within 50 m. initial lead and one extra lift over initial lift
of 1.5m as directed by the Engineer-in-charge.
Vide AR (P) 22-23 Item No.20 (Data For 1 Cum)
Mulia (0.22+0.44) nos.
0.66
Nos
Over head charges
0.075

@ Rs.

200.00

Contractor's profit

0.075

Add For 1 extra lift

Total
Add 1% Labour Cess
For 1 Cum
Rate

Rs

9.90
151.80
9.52
161.32
1.61
162.93
162.93

22 I Page
1
3)

2
3
4
5
6
Providing Sand Bed /Lining to approved thickness including all cost,
conveyance, taxes & royalty etc. complete.
[Vide AR(P) 8 Item No.15] Data for 100 cum
Cost of sand
100.00
Cum
Male mulia
12.36
Nos
Over head charges
Contractor's profit

@ Rs.
@ Rs.

48.00
200.00

4800.00
2472.00
7272.00
545.40
545.40
8362.80

@ Rs.

322.40

Rs

32240.00
40602.80
406.02
4.06
410.08
410.08

6400.00

0.075
0.075

Carriage and royalty

Sand
For 100 Cum
For 1 Cum
Add 1% Labour Cess

100.00

Cum

Rate

(Toe-Wall & Bathing Ghat Construction)

1)

Earth work in ordinary soil within 50m. Initial lead and one extra lift over
initial lift of 1.5m etc. complete.
Vide AR (P) 2 Item No.2(A) (Data For 100 Cum)
Mulia (16.00 + 16.00) nos.

32.00

Over head charges

Contractor's profit

0.075
0.075

480.00
480.00
7360.00

For Excavation of foundation ,

Add Extra 20%

0.200

1472.00

Rs

8832.00
88.32
0.88
89.20
89.20

For 100 Cum

For 1 Cum
Add 1% Labour Cess
Rate

Nos

@ Rs.

200.00

2)

Filling F&P with Sand well watered, rammed,including all cost,

conveyance, taxes & royalty etc. complete. .
[Vide AR(P) 8 Item No.15] Data for 100 cum
Cost of sand
100.00
Cum
Male mulia
12.36
Nos
Over head charges
Contractor's profit

1
3)

48.00
200.00

4800.00
2472.00
7272.00
545.40
545.40
8362.80

@ Rs.

322.40

Rs
7

32240.00
40602.80
406.02
4.06
410.08
410.08
8

0.075
0.075

Carriage and royalty

Sand
For 100 Cum
For 1 Cum
Add 1% Labour Cess
23 I Page

@ Rs.
@ Rs.

100.00

Cum

Rate

2
3
4
5
C.C.(1:4:8) using 40 mm size C.B.H.G. Metal including all cost,
conveyance, taxes & royalty etc. complete.
Vide AR(P) 38 Item No.4
4 cm size c.b.h.g. Metal
Sand
Cement

0.96
0.48
1.72

Cum
Cum
Qtl

@ Rs.
@ Rs.
@ Rs.

780.00
55.00
658.00

748.80
26.40
1131.76

Labour charges
Mason 2nd Class

0.18

Nos.

@ Rs.

240.00

43.20

Mulia

3.90

Nos.

@ Rs.

200.00

780.00

2730.16
204.76
204.76
3139.68

Rs

386.49
251.90
29.06
3807.13
38.07
3845.20
3845.20

254.00

(1.80+1.40+0.70)

Over head charges

Contractor's profit

0.075
0.075

Carrriage and royalty of materials

Metal
Sand
Cement

0.96
0.48
1.72

Cum
Cum
Qtl

@ Rs.
@ Rs.
@ Rs.

402.60
524.80
16.90

Add 1% Labour Cess

Rate
4)

R.R. Stone masonary in C.M.(1:6) including all cost, conveyance, taxes &
royalty etc. complete.
[Vide AR(P) 75 Item No.3]
Cost of rough stone

1.00

Cum

@ Rs.

254.00

Sand
Cement
Mason Spl. Class
Mason 2nd Class
Mulia (1.41+0.35+1.41)nos =
Over head charges
Contractor's profit

0.34
0.8151
0.35
1.41
3.17

Cum
Qtl.
Nos.
Nos.
Nos.

@ Rs.
@ Rs.
@ Rs.
@ Rs.
@ Rs.

55.00
658.00
260.00
240.00
200.00

18.70
536.33
91.00
338.40
634.00
1872.43
140.43
140.43
2153.29

Cum
Cum
Qtl.

@ Rs.
@ Rs.
@ Rs.

402.60
524.80
16.90

Rs

402.60
178.43
13.77
2748.09
27.48
2775.57
2775.57

1168.00
55.00
658.00
240.00
200.00

1051.20
24.75
2125.34
163.20
920.00
4284.49
321.33

321.33
4927.15

Rs

362.34
236.16
54.58
5580.23
55.80
5636.03
5636.03

48.95

7.50%
7.50%

Carriage & royalty of materials.

Rough stone
1.00
Sand
0.34
Cement
0.8151
Add 1% Labour Cess
Rate

24 I Page
1
5)

2
3
4
5
C.C.(1:2:4) using 12 mm size C.B.H.G. Chips including all cost,
conveyance, taxes & royalty etc. complete.
Granite chips (C.B.) 12 mm size
Sand
Cement
Mason 2nd. Class
Mulia (1.8+1.4+1.4) =

0.90
0.45
3.23
0.68
4.60

Over head charges

0.075

Contractor's profit

0.075

Carrriage and royalty of materials

Metal
Sand
Cement

0.90
0.45
3.23

Cum
Cum
Qtl
Nos.
Nos.

Cum
Cum
Qtl

@ Rs.
@ Rs.
@ Rs.
@ Rs.
@ Rs.

@ Rs.
@ Rs.
@ Rs.

402.60
524.80
16.90

Add 1% Labour Cess

Rate
6)

20 mm thick C.P. in C.M. (1:4) including all cost, conveyance, taxes &
royalty etc. complete.
Cost of cement
0.0744
Qtl.
@ Rs. 658.00

Sand
Mason 2nd class
Mulia (0.11+0.02+0.11) =

0.021
0.16
0.24

Over head charges

Contractor's profit

0.075
0.075

Carriage & royalty of materials

Cement
Sand

0.0744
0.021

Cum
nos
nos

@ Rs.
@ Rs.
@ Rs.

55.00
240.00
200.00

1.15
38.40
48.00
136.50
10.23
10.23
156.96

Qtl.
Cum

@ Rs.
@ Rs.

16.90
524.80

Rs

1.25
11.02
169.23
1.69
170.92
170.92

260.00
200.00
43.00

57.20
64.00
107.50
228.70

C.O.
6
B.F.

Rs

228.70
8
228.70
17.15
17.15
728.40
7.28
735.68
73.56
73.56

Add 1% Labour Cess

Rate
7)

Wall painting two coats with cemet paint of approved shade & quality
including all cost, conveyance, taxes etc. complete.
[Vide AR page-98/18] (Data For 10.00 Sqm)
Painter or polisher spl.class
0.22 nos
Mulia (0.22 + 0.10) =
0.32 nos
Cost of Powder
2.50 kg

@ Rs
@ Rs
@ Rs

25 I Page
1

Over head charges

Contractor's profit

0.075
0.075

Add 1% Labour Cess

For 10 Sqm
For 1 Sqm
Rate

(Embankment Construction & Stone Pitching)

1)

Excavation of soil using Hydraulic Excavator and Tippers with Disposal

upto 2 km lead, including cutting and loading in tippers, trimming buttom
and side slopes, in accordance with requirements of line grades and
cross section, and transporting to the embankment location within all
laeds and lifts as per technical specifications and as directed by the
Engineer-in-charge including all cost, conveyance, taxes & royalty etc.
complete.
Vide AR (P) 19 Item No.16

(A) Excavation by Mechanical means

Considering Hitachi Excavator for the following specification.
Capacity of bucket
Cycle Time for one bucket excavation
Bucket Fill Factor
Overall Efficiency

=
=
=
=

Taking effective working per Hour

50

0.91
16.00
0.90
83.00

Cum
Sec.

127.46

Cum

109.62

Cum

Min

Production per hour (Loose earth)

= (50x60x0.91x0.90x0.83)/16
Considering a swell factor of 0.86
for all kinds of soil, Quantity of
Land excavation per Hour
Hire charges of Excavator
excluding Supervision Charges

Rs.

1816.85

Cost of Excavation per Cum =

1816.85/109.62
(B) Transportation cost

Capacity of Tipper (Loose Soil)

Taking 80% carring Capacity, the
Capacity of Tipper
Lead
a) Loading time = (Body
capacity/excavator output per
min.)
b) Loaded Haul @ 20 Km/hour
c) Empty Haul @ 20 Km/hour
d) Spotting, turning and unloading
time
Total Cycle Time
Quantity to be carried per Hour

5.70

Cum

4.56

Cum

23.88

Cum 26 I Page

20.54

Cum

1.00

=
Km

2.15

Min.

3.00

Min.

3.00

Min.

=
=

1.40
9.55

Min.
Min.

Considering a swell factor of 0.86

for all kinds of soil, Quantity of
Land excavation per Hour
Hire charges of Excavator
excluding Supervision Charges/hr
Depriciation of tyres and tubes =
(6x9500/4000)
Hire Charges of Tipper per Hour

Rs.

573.15

Rs.

14.25

Rs.

587.40

Cost of Transportation of all kinds

of soil within initial lead of 1 km =
(587.40/20.54)

Add Trimming of Slope and Bed

Manually

L.S.

Over head charges

Contractor's profit

7.50%
7.50%

Royalty
Add 1% Labour Cess

2)

Rs

94.41

638.12

Rs

744.96
1383.08
13.83
1396.91
13.96
13.96

Cum

Rate

Compacting and watering upto O.M.C. rolling earth work with .R.R. in
embankment in layers not exceeding 0.23m by power road roller including
hire and running charges of the roller etc. complete. (measurement to be
taken on the finished compacted section of the fill under O.M.C.
condition)
Vide AR (P) 6 Item No.9-b(i) (Data For 100 Cum)
1. Hire and running charges of
P.R.R. Rs. 339.00/hr
(considering a roller will compact
425 cum/day)
For 100 Cum

(Rs339.00.00 X 8 X 100) / 425

2. Cost of watering with an av.

Lead of 5km by truck
(considering carrying water 20Nos.
Of maxphalt drums
in each trip) 5 trips of water
required for 390cum earth
For 100 cum
For 100 Cum

1
3)

((5 x100) /390.00)=1.28 Trips

1.28 Trip
@ Rs
582.00

Add 1% Labour Cess

For 100 Cum
For 1 Cum
Rate
27 I Page
2
3
4
5
6
Supplying & engaging labourers for sprinkling of water as directed by the
Eng. In. Charge including all cost, conveyance, taxes etc. complete.
Vide AR (P) 3 Item No.7
Labour charges for sprinkling water, labour required
for 390 cum 50 Nos.

For 100 cum of earth

((50.00x100)/390)=12.80

Mulia

12.80

Over head charges

Contractor's profit

0.075
0.075

Nos

@ Rs.

200.00

Add 1% Labour Cess

For 100 Cum
For 1 Cum
Rate
4)

2560.00
192.00
192.00
2944.00
29.44
2973.44
29.73
29.73

Rough stone dry packing in approns and revetments with hard granite
stone (15 cm to 30 cm) etc. all complete.
Materials
Rough stone granite including
spalls for filling and wedging

1.00

Cum

@ Rs.

254.00

254.00

Labour
Masson Special
Stone Packer
Mulia (0.52+0.52) Nos

0.17
0.35
1.04

Nos
Nos
Nos

@ Rs. 260.00
@ Rs. 220.00
@ Rs. 200.00
Sub-Total

Over head charges

Contractor's profit

0.075
0.075

44.20
77.00
208.00
583.20
43.74
43.74
670.68

Rs

514.00
1184.68
11.84
1196.52
1196.52

Sub-Total
Carriage & royalty of materials
Stone

1.00

Cum

@ Rs. 514.00
Sub-Total

Add 1% Labour Cess

Rate
5)

Rs

Grouting approns and Revetments with C.C. (1:2:4) using 12 mm size

chips etc. all complete.
[Vide AR(P) 45 Item No.10] DATA for 1 Sqm
Materials
C.C. (1:2:4)
Extra Labour charges
Mason Special
Mulia (0.11+0.11)nos =

0.03

Cum

@ Rs.

5636.03

169.08

0.05
0.22

Nos.
Nos.

@ Rs. 260.00
@ Rs. 200.00
Sub-Total

13.00
44.00
226.08

226.08
8
226.08

28 I Page
1

C.O.
6
B.F.

Over head charges

Contractor's profit

Rs

0.075
0.075

Rate

4.27
4.27
234.62
234.62

(1.50 M Wide Side-Walk-100 Rmt.)

1)

Providing and laying 60 mm thick factory made cement concrete

interlocking paver block of M -30 grade made by block making machine
with strong vibratory compaction, of approved size, design & shape, laid
in required colour and pattern over and including 50 mm thick compacted
bed of coarse sand, filling the joints with fine sand etc. all complete as per
the direction of Engineer-in-charge.

(Vide Item No.16.68 DAR Vol-2,201

Interlocking Paving Block UNIPAVER (0.36 Sft/Each)
(A)
Materials
Data For 10 Sqm
Interlocking Paving Block
UNIPAVER
Coarse Sand
Fine Sand
Labour
Mason 1st Class
Mason 2nd Class
Mulia
Over head charges
Contractor's profit

300.00

Nos

@ Rs.

23.00

6900.00

0.50
0.15

Cum
Cum

@ Rs.
@ Rs.

48.00
55.00

24.00
8.25

0.50
0.50
1.50

Cum
Cum
Cum

@ Rs. 260.00
@ Rs. 240.00
@ Rs. 200.00
Sub-Total

130.00
120.00
300.00
7482.25
561.16
561.16
8604.57

121.29

Rs

161.20
78.72
8965.78
89.65
9055.43
905.54

0.075
0.075
Sub-Total

Carriage & royalty of materials

Interlocking Paving Block
UNIPAVER
Coarse Sand
Fine Sand
Add 1% Labour Cess
Cost For 10.00 Sqm
Rate
(B)

300.00

Nos

@ Rs.

0.40

0.50
0.15

Cum
Cum

@ Rs. 322.40
@ Rs. 524.80
Sub-Total

Interlocking Paving Block JUMBO COLARADO (0.45 Sft/Each)

Materials
Data For 10 Sqm
Interlocking Paving Block
240.00
Nos
@ Rs.
23.00

5520.00
UNIPAVER
Coarse Sand
0.50
Cum
@ Rs.
48.00

24.00
Fine Sand
0.15
Cum
@ Rs.
55.00

8.25
Sub-Total

5552.25

29 I Page
1

Labour
Mason 1st Class
Mason 2nd Class
Mulia

0.50
0.50
1.50

Cum
Cum
Cum

Over head charges

Contractor's profit

0.075
0.075

C.O.
6
B.F.

@ Rs. 260.00
@ Rs. 240.00
@ Rs. 200.00
Sub-Total

Sub-Total
Carriage & royalty of materials
Interlocking Paving Block
JUMBO COLARADO
Coarse Sand
Fine Sand

240.00

Nos

@ Rs.

0.40

0.50
0.15

Cum
Cum

@ Rs. 322.40
@ Rs. 524.80
Sub-Total

Add 1% Labour Cess

Cost For 10.00 Sqm
Rate

5552.25
8
5552.25

130.00
120.00
300.00
6102.25
457.66
457.66
7017.57

97.03

Rs

161.20
78.72
7354.52
73.54
7428.06
742.81

(0.90 M Height S.S. Barricading/Hand Railing-100 Rmt.)

1)

Supplying, fitting and fixing of Stainless steel of 304 grade in hand railing
using 50mm dia of 2mm thick circular pipe with Balustrade of size 32mm
x 32mm x 2mm @ 0.90mtr. C/C and stainless square pipe bracing of size
32mm x 32mm x 2mm in 3 rows in stair case as per approved design and
specification, buffing, polishing etc with cost, conveyance, taxes of all
materials, labour, T&P etc. required for the complete in all respect.

Data for 3.26 Rmt.

Materials
Railing- 50mm outer dia of 2mm
thick 3.26 rmt. @ 3.50kg/mtr.
11.41

Kg

@ Rs.

240.24

Balustrade of size
32mmx32mmx2mm (4x0.90m =
3.60mtr. @ 1.70kg/mtr.
Stainless steel square pipe
bracing of size
32mmx32mmx2mm in 3 rows
(3x3.26m = 9.78mtr. @ 1.70kg/mtr.
Fabrication
Buffing, polishing etc. 2%

2741.13

1570.51

6.12

Kg

@ Rs.

256.62

16.63

Kg

@ Rs.

256.62

4267.59

34.16

Kg

@ Rs.

10.00

341.60
172.42

Sub-Total
Labour
High skilled labour
Semi skilled labour

0.89 Nos.
0.89 Nos.

@ Rs.
@ Rs.

260.00
220.00

Sub-Total
30 I Page
1

2
Over head charges
Contractor's profit
Carriage of steel

7.50%
7.50%
34.16
Kg

C.O.
6
B.F.

5
@ Rs.
@ Rs.
@ Rs.

260.00
260.00
0.17

Sub-Total
Rate per Kg
Add 1% Labour Cess
10.48 Kg/Mtr

Rate
1

9093.25

231.40
195.80
9520.45

9520.45
8
9520.45
714.03
714.03
5.80
10954.31
320.68
3.21

323.88

Rs
7

323.88
8

800.00
900.00
1700.00

Rs

127.50
127.50
1955.00
19.55
1974.55

120.00
120.00
200.00

440.00
33.00
33.00
506.00
5.06

(Rehabilitation Of Boundary Wall- 100.70 Rmt)

1)

Dismantling R.R. Stone Masonary in cement mortar, stacking the useful

materials for reuse, disposing debries within 50 m of lead etc. complete.
Data for 2.83 Cum
Man mulia
Woman mulia

4.00
4.50

Over head charges

Contractor's profit

0.075
0.075

nos
nos

@ Rs.
200.00
@ Rs.
200.00
Sub-Total

Sub-Total
Add 1% Labour Cess
Cost For 2.83 Cum
Rate

2)

697.72

Dismantling iron grills, stacking the useful materials for reuse, disposing
debries within 50 m of lead etc. complete.
(Vide Item-18/Pg. No.219; AR-2006)
Consider a door of (1.22Mx2.13M= 2.60 Sqm)
Carpenter (2nd class)
0.50
Man mulia
0.60
Woman mulia
1.00
Over head charges
Contractor's profit

nos
nos
nos

@ Rs.
240.00
@ Rs.
200.00
@ Rs.
200.00
Sub-Total

0.075
0.075
Sub-Total

Add 1% Labour Cess


Rs

Cost For 2.60 Sqm

Rate

511.06
248.08

Executive Engineer,
Junior Engineer,
S.M.C.,
Sambalpur.

30-A I Page

Asst. Executive Engineer,

S.M.C., Sambalpur.

S.M.C.,
Sambalpur.

alpur ( Over plot

lpur/PR/01)."
Per Unit
9

/Cum

/Cum

/Cum
9

/Hr

/Sqm

/Cum

/Cum

/Cum

/Cum
9

/Cum

/Cum

/Cum

/Sqm

/Sqm

16.57

28.60
3.00
57.17
4.29
4.29
65.75
28.00
0.66
94.41

/Cum

/Cum
9

/Cum

/Cum

/Sqm

/Sqm

/Sqm

/Kg.
9

/Cum

/Cum

ive Engineer,

S.M.C.,
Sambalpur.

LEAD S TAT E M E N T
Sl
No

Name of Materials

1
2
2
3
4
5
6

Name of quarry
3

Crusher broken
Aggregate
Hand broken Aggregate
Sand for Mortar
Sand for Filling
Cement
M.S. Rod
Paving Blocks

Lead in
KM

Carriage Cost
Upto 5 Km

Next upto 50
Km

Mundher

21.00

156.40

147.20

Jujomura

33.00

156.40

257.60

River Veden
Local
Sambalpur
Sambalpur
Sambalpur

42.00
20.00
5.00
5.00
5.00

156.40
156.40
16.90
16.90
1010.80

340.40
138.00
0.00
0.00
0.00

Certified that the leads provided in this estimate are minimum and correct to
Junior Engineer,

Asst.Executive Engineer,

Sambalpur Municipal Corporation,

Sambalpur Municipal Corporation,

Sambalpur.

Sambalpur.

20 I Page

TEMENT

age Cost
Beyond 50
Km
7

Total lead

Royality

Total lead &

royality

Unit

10

11

303.60

99.00

402.60

Cum

414.00
496.80
294.40
16.90
16.90
1010.80

100.00
28.00
28.00

514.00
524.80
322.40
16.90
16.90
1010.80

Cum
Cum
Cum
Qntl
Qntl
2500 nos

e minimum and correct to the best of my knowledge.

Engineer,

l Corporation,

ur.

Executive Engineer,
Sambalpur Municipal Corporation,
Sambalpur.

Proposal Estimate For The Work:-"Construction Of Ramsagar Park In Sambalpur

( Ov
231,Khata no.1180 and Area-9.76 Acre) (AMRUT/OD/Sambalpur/PR/01)."
Item
No.
1

Item Of Work

No

(Dewatering-1 Job)
1

Dismantling and removing cement concrete including stacking the useful materials for reuse and removing the
debris within 50M lead etc.complete.

Embankment Path

1
@

12.50
371.68

6.50
/Cum

0.25

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 per 1 Cum etc.complete.
Embankment Edge
Plinth
Pillars

1
4

12.50
0.60

0.60
0.60

1974.55

/Cum

1.50
1.50
Total

@
3

Supplying & engaging Hudraulic excavator of 1 Cum bucket capacity including all cost of H&R etc.complete.
Embankment Path

1
@

12.50
23.28

9.50
/Cum

3.50

Pumping of water by Motor of Diesel engine to required dewatering incuding all cost of Hire & Running charges
of the Pump , T&P , labour etc. complete.
Dewatering
Day time
Night time

10
9

Days
Days

10
5

Hr/Each
Hr/Each
Total

@
Dewatering

715.19

/Hr
1

(Desilting & Bed Lining-1 Job)

1

Clearing grass and removal of rubbish up to a distance of 50 metres outside the periphery of the area etc.
complete and as per direction of the Engineer-in-Charge.
Tank Area
Embankment Slope
Area
Periphery Area

(As per record=9.76 Acre)

(Take 25%)
(Take 20%)
Total

16 I Page
2

1.21

/Sqm

Clearance of slush and muck from pit by manual means including removal of debris within 50 m. initial lead and
one extra lift over initial lift of 1.5m etc. complete.
Tank Area

(As per record=9.76 Acre)

Embankment Area

(Take 45%)
Net

Pondage Area
Muck Depth
Qnt

(Take 50%)

@
3

(Mean depth)
(Area x Depth)
/Cum

162.93

Providing Sand Bed /Lining to approved thickness including all cost, conveyance, taxes & royalty etc. complete.
Tank Area

(As per record=9.76 Acre)

Embankment Area

(Take 45%)
Net

Pondage Area
Muck Depth
Qnt

(Take 50%)

@
410.08
Desilting & Bed Lining

(Mean depth)
(Area x Depth)
/Cum
1

(Toe-Wall Construction-100 Rmt.)

1

Earth work in hard soil within 50m. Initial lead and one extra lift over initial lift of 1.5m etc. complete.
Foundation

1
@

1
@

1
@

100.00
410.08

0.75
/Cum

0.15

100.00
3845.20

0.75
/Cum

0.15

R.R. Stone masonary in C.M.(1:6) including all cost, conveyance, taxes & royalty etc. complete.
Foundation-1st Ft.
Shaft Wall
@

0.60

C.C.(1:4:8) using 40 mm size C.B.H.G. Metal including all cost, conveyance, taxes & royalty etc. complete.
Foundation-Base

0.75
/Cum

Filling F&P with Sand wel watered, rammed,including all cost, conveyance, taxes & royalty etc. complete. .
Foundation-Base

100.00
89.20

17 I Page
2

1
1

100.00
100.00

0.60
0.45

2775.57

/Cum

0.30
0.60
Total

C.C.(1:2:4) using 25 mm size C.B.H.G. Chips including all cost, conveyance, taxes & royalty etc. complete.
Shaft Wall-Top

1
@

0.45
/Cum

0.05

20 mm thick C.P. in C.M. (1:4) including all cost, conveyance, taxes & royalty etc. complete.
Shaft Wall-Top

1
@

100.00
5636.03

100.00
170.92

1.65
/Sqm

Wall painting two coats with cemet paint of approved shade & quality including all cost, conveyance, taxes etc.
complete.
Shaft Wall-Top

1
@

100.00
73.56

1.65
/Sqm

For
Toe Wall

(Embankment Construction & Stone Pitching-100 Rmt.)

1

Excavation of soil using Hydraulic Excavator and Tippers with Disposal upto 2 km lead, including cutting and
loading in tippers, trimming buttom and side slopes, in accordance with requirements of line grades and cross
section, and transporting to the embankment location within all laeds and lifts as per technical specifications and
as directed by the Engineer-in-charge including all cost, conveyance, taxes & royalty etc. complete.

Embankmet-Top
Embankmet-Bottom
Embankmet-Mid
Embankmet-Ht
Earthwork-Qnt.
@
2

1
1

100.00
100.00

3.66
6.10

94.41

/Cum

Compacting and watering upto O.M.C. rolling earth work with .R.R. in embankment in layers not exceeding
0.23m by power road roller including hire and running charges of the roller etc. complete. (measurement to be
taken on the finished compacted section of the fill under O.M.C. condition)
Earthwork-Qnt.
@

13.96

Supplying & engaging labourers for sprinkling of water as directed by the Eng. In. Charge including all cost,
conveyance, taxes etc. complete.
Earthwork-Qnt.
@

29.73

(Vide Item no.1)

/Cum

Rough stone dry packing in approns and revetments with hard granite stone (15 cm to 30 cm) etc. all complete.
Embankmet Slope

1
@

(Vide Item no.1)

/Cum

18 I Page
2

100.00
1196.52

5.58
/Cum

0.20

Grouting approns and Revetments with C.C. (1:2:4) using 12 mm size chips etc. all complete.
Embankmet Slope

1
@

100.00
234.62

5.58
/Sqm

For
Embankmet & Stone Pitching

(1.50 M Wide Side-Walk-100 Rmt.)

1

Providing and laying 60 mm thick factory made cement concrete interlocking paver block of M -30 grade made
by block making machine with strong vibratory compaction, of approved size, design & shape, laid in required
colour and pattern over and including 50 mm thick compacted bed of coarse sand, filling the joints with fine sand
etc. all complete as per the direction of Engineer-in-charge.

Interlocking Paving Block UNIPAVER (0.36 Sft/Each)

(A)
Mid Path

1
@

(B)

100.00
905.54

0.90
/Sqm

Interlocking Paving Block JUMBO COLARADO (0.45 Sft/Each)

Path-Boarder
2
100.00
0.30
@

742.81

/Sqm

For
Side-Walk

(0.90 M Height S.S. Barricading/Hand Railing-100 Rmt.)

1

Supplying, fitting and fixing of Stainless steel of 304 grade in hand railing using 50mm dia of 2mm thick circular
pipe with Balustrade of size 32mm x 32mm x 2mm @ 0.90mtr. C/C and stainless square pipe bracing of size
32mm x 32mm x 2mm in 3 rows in stair case as per approved design and specification, buffing, polishing etc
with cost, conveyance, taxes of all materials, labour, T&P etc. required for the complete in all respect.

Barricading
Periphery
Ghat

1
1

620.00
55.00

10.50

Kg/Rmt

323.88

/Kg

For
S.S. Barricading/Hand Railing

Junior Engineer,
S.M.C., Sambalpur.

19 I Page
2

Asst. Executive Engineer,

S.M.C., Sambalpur.

(Lawn Preparation.)

Preparation of lawns with grassing including weeding, cheeling the grass, forking the ground, top dressing with
sludge or manure, mixing the same with forked soil, watering and maintaining the lawn for 30 days or more till
the grass forms a thick lawn free from weeds and fit for mowing and disposal of rubbish as directed, including
supplying good earth including the cost of sludge or manure etc.complete.

Park Area
@

60.00

/Sqm

Lawn Preparation

(Garbage Bin)
1

Supplying, fixing readymade PVC Garbage Bin with hinged & Openable lid of 500 Ltr Capacity of approved
specification including all cost, conveyance, taxes etc. complete.

Garbage Bin

(Approx.)
@

5000.00

/Each

(Prov.)

For
Garbage Bin

(Green Fencing & Plantation)

1

Preparation of pits of 0.50 m Dia @ 0.65 M C/C Spacing in line, planting decorative and approved garden
shrubs, including weeding, cheeling the grass, forking the ground, top dressing with sludge or manure, mixing
the same with forked soil, watering and maintaining the pits for 30 days or more till the shrub plant sustains and
free from weeds and fit for mowing and disposal of rubbish as directed, including supplying good earth including
the cost of sludge or manure etc.complete.

Data
100.00
Double Rows @ 1.20 m C/C spacing in rows &
spacing in pants.
Qnt
@

Rmt

@ 0.75 m C/C

77.00

/Each

(Prov.)

For
Green Fencing & Plantation

19-A I Page
1
2

(Strengthening Approach Road)

1

Earth work in ordinary soil within 50m. Initial lead and one extra lift over initial lift of 1.5m etc. complete.
Approach Road

10.00

10.00

0.30

@
2

1
@

/Cum

10.00
410.08

10.00
/Cum

0.15

C.C. (1:4:8) using 40 mm size C.B.H.G. metal including all cost conveyance, taxes and royalties etc. complete.
Approach Road

1
@

89.20

Filling F&P, with Sand well watered, rammed including all cost conveyance, taxes and royalrty etc. complete.
Approach Road

10.00
3845.20

10.00
/Cum

0.15

C.C. (1:2:4) using 12 mm size C.B.H.G. chips including all cost conveyance, taxes and royalties etc. complete.
Approach Road

1
@

10.00
5636.03

10.00
/Cum

0.075

For
Approach Road Strengthening

(Rehabilitation Of Boundary Wall- 100.70 Rmt)

1

Dismantling R.R. Stone Masonary in cement mortar, stacking the useful materials for reuse, disposing debries
within 50 m of lead etc. complete.
Pillar
Plinth
Sub-structure
@

697.70

/Cum

38
@

2.10
248.08

1.15
/Sqm

1.20
89.20

1.20
/Cum

1.50

Filling F&P, with Sand well watered, rammed including all cost conveyance, taxes and royalrty etc. complete.
Col. Found.

38
@

1.20
410.08

1.20
/Cum

0.15

C.C. (1:4:8) using 40 mm size C.B.H.G. metal including all cost conveyance, taxes and royalties etc. complete.
Col. Found.

38
@

19-B I Page
1
2
6

1.12
1.00
0.60

E/W in excavation in ordinary soil within initial lead & lift etc. complete.
Col. Found.

0.55
0.55
0.55

38
@

0.55
2.65
2.65

Dismantling iron grills, stacking the useful materials for reuse, disposing debries within 50 m of lead etc.
complete.
Grill

38
38
38

1.20
3845.20

1.20
/Cum

0.15

R.C.C.(1:1.5:3) in Column Foundation using 20 mm size C.B.H.G. chips including all cost conveyance, taxes
and royalties etc. complete.
Col. Base.
Col. Pedestal

38
38

1.20
0.50

1.20
0.50

0.25
0.30

Col. Shaft

38

0.30

0.30

6615.20

/Cum

0.65

Total
@
7

R.C.C.(1:1.5:3) in Plinth Band using 20 mm size C.B.H.G. chips including all cost conveyance, taxes and
royalties etc. complete.
Plinth Band

38
@

2.65
6967.30

0.30
/Cum

0.20

Supplying, straightening, cutting, bending & binding M.S. or HYSD reinforcement including all cost conveyance,
taxes etc. complete.
Col. Foundation
@
Plinth Band
@

18.76
123.67
6.05
123.67

Cum
Kg/Cum
Cum
Kg/Cum

Total
Say
@
9

6498.14

/Qtl

Brick work with Fly Ash bricks of size 23cmx11cmx8cm and crushing strength not less than 75 kg/cm2 in C.M.
(1:6) in Superstructure including all cost conveyance, taxes etc. complete.
Pillars
Wall

38
38

0.30
2.65

0.30
0.38

2.12
1.00

Total
@
10

4043.70

/Cum

C.C. (1:2:4) using 12 mm size C.B.H.G. chips including all cost conveyance, taxes and royalties etc. complete.
Pillars
Wall

38
38

0.30
2.65

0.30
0.38

0.025
0.025

Total
@
11

5636.10

/Cum

Supplying, fitting & fixing M.S. grills of approved pattern & design including all cost, conveyance, taxes etc.
complete.
Grill

38
@
@

19-C I Page
1
2
12

2.10
24.22
76.00

1.15
Kg/Sqm
/Kg

Synthetic enamel painting two coats over a coat of priming including all cost, conveyance, taxes etc. complete.
Grill

38

For
Rehabilitation Of Boundary Wall
@

2.10
137.50

1.15
/Sqm

1.25

(Recreational Ghat Construction-51.60 M Wide-1 No)

1

Earth work in ordinary soil within 50m. Initial lead and one extra lift over initial lift of 1.5m etc. complete.
Ghat
Sides-Top
Mid steps-Top
Sides-Slant
Mid steps-Slant
Platform-Bottom

(Embankment Top to Toe)

12
1.80
18
5.00
12
7.50
132
7.40
6
8.60

1.35
0.45
0.60
0.60
2.00

1.20
0.45
0.60
0.45
0.60
Total

@
2

89.20

/Cum

Filling F&P with Sand wel watered, rammed,including all cost, conveyance, taxes & royalty etc. complete.
Ghat
Sides-Top
Mid steps-Top
Sides-Slant
Mid steps-Slant
Platform-Bottom

(Embankment Top to Toe)

12
1.80
18
5.00
12
7.50
132
7.40
6
8.60

1.35
0.45
0.60
0.60
2.00

0.15
0.15
0.15
0.15
0.15
Total

@
3

410.08

/Cum

C.C.(1:4:8) using 40 mm size c.b.h.g. Metal including all cost, conveyance, taxes & royalty etc. complete. etc.
complete.
Ghat
Sides-Top
Mid steps-Top
Sides-Slant
Mid steps-Slant
Platform-Bottom

(Embankment Top to Toe)

12
1.80
18
5.00
12
7.50
132
7.40
6
8.60

1.35
0.45
0.60
0.60
2.00

0.15
0.15
0.15
0.15
0.15
Total

19-D I Page
1
2
4

3845.20

/Cum

R.R.Stone masonary in c.m.(1:4) including all cost, conveyance, taxes & royalty etc. complete. etc. complete.
Ghat
Sides-Top
Mid steps-Top
Sides-Slant
Mid steps-Slant

(Embankment Top to Toe)

12
1.80
18
5.00
12
7.50
132
7.40

1.35
0.45
0.60
0.60

1.20
0.00
0.45
0.15

Platform-Bottom

8.60

2.00

2775.57

/Cum

0.15
Total

@
5

C.C.(1:2:4) using 12 mm size c.b.h.g. Chips including all cost, conveyance, taxes & royalty etc. complete.

Ghat
Sides-Top
Mid steps-Top
Sides-Slant
Mid steps-Slant
Platform-Bottom

(Embankment Top to Toe)

12
1.80
18
5.00
12
7.50
132
7.40
6
8.60

1.35
0.45
0.60
0.60
2.00

0.05
0.05
0.05
0.05
0.05
Total

@
6

5636.03

/Cum

20 mm thick cement plastering with c.m.(1:6) including all cost, conveyance, taxes & royalty etc. Complete

Ghat
(A) Plan Area
Sides-Top
Mid steps-Top
Sides-Slant
Mid steps-Slant
Platform-Bottom

(Embankment Top to Toe)

(B) Side Area

Sides-Top
Mid steps-Top
Sides-Slant
Mid steps-Slant
Platform-Bottom

12
18
12
132
6

1.80
5.00
7.50
7.40
8.60

1.35
0.45
0.60
0.60
2.00
Total

4
6
4
44
2

4.50
5.00
7.50
7.40
12.60

1.35
0.60
0.75
0.75
0.15
Total

155.80

/Sqm

(A) + (B) =
@

19-E I Page
1
2
7

Fixing tiles (Metro Make Anti Skid/Scratch Proof-600 mm x 60 mm) in floors treads of steps and landing on
25mm thick bed of cement mortar (1:1) jointed with neat cement slurry mixed with pigment to match the shades
of the tiles including rubbing and polishing etc. complete.
Ghat
Sides-Top
Mid steps-Top
Sides-Slant
Mid steps-Slant

(Embankment Top to Toe)

12
1.80
18
5.00
12
7.50
132
7.40

1.35
0.45
0.60
0.60

Platform-Bottom

8.60

2.00

1280.00

/Sqm

Total
@
8

Fixing tiles (Vitrified tile (REGENT Digital Granite finish 605x605 mm) in dados skirting and risers of steps on
12mm thick cement plaster (1:3) jointed with neat cement slurry etc. complete.
Ghat
Sides-Top
Mid steps-Top
Sides-Slant
Mid steps-Slant
Platform-Bottom

(Embankment Top to Toe)

4
4.50
6
5.00
4
7.50
44
7.40
2
12.60

1.35
0.60
0.75
0.75
0.15
Total

1358.80

/Sqm

Ghat

Junior Engineer,
S.M.C., Sambalpur.

19-F I Page

Asst. Executive Engineer,

S.M.C., Sambalpur.

Sambalpur
( Over plot no.228,230 &
OD/Sambalpur/PR/01)."
Qnt

Unit

Amount

Figure

10

7552.53

26478.71

or reuse and removing the

20.32

Cum

ing stacking the useful

e.

11.25
2.16
13.41

Cum

ost of H&R etc.complete.

482.74
415.63

Cum

9675.11

103702.91
147409.26

69447.29

69447.29
10

of Hire & Running charges

100.00
45.00
145.00

Hrs

Job

ob)

iphery of the area etc.

39497.32
9874.33
7899.46
57271.11

Sqm

C.O.
8

B.F.

69447.29

353941.39

668128.74
1091517.42

4014.00

4613.40

43258.50

49960.26

101846.16
10

s within 50 m. initial lead and

39497.32
17773.79
21723.53
10861.76
0.20
2172.35

Sqm
M
Cum

xes & royalty etc. complete.

39497.32
17773.79
21723.53
10861.76
0.15
1629.26

Sqm
M
Cum

Job

Rmt.)

m etc. complete.
45.00

Cum

royalty etc. complete. .

11.25

Cum

& royalty etc. complete.

11.25

Cum

c. complete.
18.00
27.00
45.00

Cum

C.O.
8

B.F.

101846.16

12681.06

28201.80

12137.40
358568.74
3585.69

140341.80

20750.84

44192.15

133479.94

338764.73
10
338764.73

& royalty etc. complete.

2.25

Cum

mplete.
165.00

Sqm

ost, conveyance, taxes etc.

165.00
100
Rmt

Sqm
Rmt

ching-100 Rmt.)

ad, including cutting and

s of line grades and cross
r technical specifications and
y etc. complete.

365.76
609.60
487.68
3.05
1486.45

Sqm
Sqm
Sqm
Mtr
Cum

in layers not exceeding

plete. (measurement to be

1486.45

Cum

Charge including all cost,

1486.45

Cum

to 30 cm) etc. all complete.

111.56

Cum

C.O.
8
B.F.

l complete.
557.78
100
Rmt

Sqm
Rmt

130867.28
469632.01
4696.32

81498.87

44568.36
44568.36
445.68

2295522.79
2295522.79
3400.77

Rmt.)

block of M -30 grade made

n & shape, laid in required
illing the joints with fine sand

Sft/Each)
90.00

Sqm

0.45 Sft/Each)
60.00
100
Rmt

Sqm
Rmt

ailing-100 Rmt.)

m dia of 2mm thick circular

uare pipe bracing of size
ion, buffing, polishing etc
lete in all respect.

620.00
55.00

675.00
7087.5
675
Rmt

Rmt

Kg
Rmt

Executive Engineer,
S.M.C., Sambalpur.

10

he ground, top dressing with

wn for 30 days or more till
bish as directed, including

8333.00

Sqm

Total
Sqm

499980.00
499980.00
60.00

50000.00
50000.00
5000.00

20713.00
20713.00
207.13

Ltr Capacity of approved

10.00
10.00
1

Nos
Nos
Nos

on)

and approved garden

h sludge or manure, mixing
he shrub plant sustains and
pplying good earth including

269.00

nos

100.00
1

Rmt
Rmt

oad)

1.5m etc. complete.

30.00

Cum

10

2676.00

6151.20

57678.00

42270.22
108775.42
1087.75

38645.60

22766.30

7321.53

3366.75

31569.09

103669.27
10
103669.27

nd royalrty etc. complete.

15.00

Cum

and royalties etc. complete.

15.00

Cum

and royalties etc. complete.

7.50
100.00
1

Cum
Sqm
Sqm

00.70 Rmt)

or reuse, disposing debries

12.88
55.39
33.24
101.51

Cum

hin 50 m of lead etc.

91.77

82.08

Sqm

Cum

nd royalrty etc. complete.

8.21

Cum

and royalties etc. complete.

8.21

l cost conveyance, taxes

13.68
2.85

Cum

C.O.
8
B.F.

2.23

18.76

Cum

124101.15

42152.16

199362.93

184109.66

5917.90

6974.52

666287.59
10
666287.59

15774.00
1361251.60
13517.89

onveyance, taxes and

6.05

Cum

cluding all cost conveyance,

2320.14
748.23
3068.37
30.68

Kg
Qtl

ss than 75 kg/cm2 in C.M.

7.26
38.27

45.53

Cum

and royalties etc. complete.

0.09
0.96

1.05

Cum

conveyance, taxes etc.

91.77
50.86

Sqm
Kg

C.O.
8
B.F.

yance, taxes etc. complete.

114.72
100.70
1

Sqm
Rmt
Rmt

M Wide-1 No)

1.5m etc. complete.

34.99
18.23
32.40
263.74
61.92
325.66

Cum

29049.00

42399.00

397563.00

469011.00
10
469011.00

royalty etc. complete.

4.37
6.08
8.10
87.91
15.48
103.39

Cum

royalty etc. complete. etc.

4.37
6.08
8.10
87.91
15.48
103.39

7
complete. etc. complete.

34.99
0.00
24.30
87.91

Cum

C.O.
8
B.F.

15.48
162.68

Cum

451541.00

194241.00

146026.00

###
10
###

royalty etc. complete.

1.46
2.03
2.70
29.30
5.16
34.46

Cum

& royalty etc. Complete

29.16
40.50
54.00
586.08
103.20
689.28
24.30
18.00
22.50
244.20
3.78
247.98
937.26

of steps and landing on

igment to match the shades

29.16
40.50
54.00
586.08

Sqm

C.O.
8
B.F.

103.20
689.28

Sqm

882279.00

336956.00
2480054.00

ng and risers of steps on

24.30
18.00
22.50
244.20
3.78
247.98
1

Sqm
No

Executive Engineer,
S.M.C., Sambalpur.

Detailed Estimate For The Work:-"Construction Of Ramsagar Park In Sambalpur

( Over plot no.228,230 & 231,Khata no.1180 and Area-9.76 Acre)
(AMRUT/OD/Sambalpur/PR/01)."
Item
No.
1
1

Item Of Work

No

4
5
CIVIL PORTION

Qnt

Demolishing cement concrete 1:4:8 or leaner mix manually/ by mechanical means including disposal of
material within 50 metres lead as per direction of Engineer - in Charge
Embankment Path

12.50

6.50

20.00
2

Cum

0.25
Say
@

20.32
20.00
578.00

Demolishing stone rubble masonry manually/ by mechanical means including stacking of serviceable
material and disposal of unserviceable material within 50 metres lead as per direction of Engineer-incharge : In cement mortar
Embankment Edge

Plinth
Pillars

1
4

Pillar
Plinth
Sub-structure

38
38
38

x
x

12.50
0.60

x
x

0.60
0.60

x
x

1.50
1.50

0.55
2.65
2.65

0.55
0.55
0.55

1.12
1.00
0.62

116.00

Limitted to
Cum

=
=

11.25
2.16

12.88
55.39
34.34
116.02
116.00
768.00

Pumping of water by 20 HP Motor of Diesel engine to required dewatering for daytime of 10 days and
night time of 9 days incuding all cost of Hire & Running charges of the Pump , T&P , labour etc.
complete.
Dewatering
Day time
Night time

10
9

Days
Days

10
5

Hr/Each
Hr/Each

100.00
45.00
145.00

Say

145.00

Total
145.00
4

Cum

743.79

Clearing grass and removal of rubbish up to a distance of 50 metres outside the periphery of the area
etc. complete and as per direction of the Engineer-in-Charge.
Tank Area
Embankment Slope Area
Periphery Area

(As per record=9.76 Acre)

39497.32

APX.

=
=

15798.93

APX.

19410.96
35209.88

35210.00

Cum

Say
@

35210.00

3.41

Clearance of slush and muck from pit by manual means including removal of debris within 50 m. initial
lead and one extra lift over initial lift of 1.5m etc. complete.
Tank Area

(As per record=9.76 Acre)

39497.32

Embankment Area

APX.

Pondage Area
Muck Depth

APX.
(Mean depth)
(Area x Depth)

17773.79
21723.53
6701.71
0.20
1340.34

Qnt
1340.00
6

Cum

Say
@

1340.00

106.00

Providing sand bed/lining of 150 mm thickness with sand well watered and rammed in layers with all
lead and lift including cost, conveyance, loading, unloading, royalties and taxes of all materials, cost of
all labour, sundries, T&P required for the work etc. complete in all respect as per direction by the
Engineer in charge.
Tank Area

(As per record=9.76 Acre)

39497.32

Embankment Area

APX.

Pondage Area
Muck Depth
Qnt

APX.

21723.53
17773.79
6665.17
0.15
999.78
1000.00

(Mean depth)
(Area x Depth)
1000.00

Cum

Say
@

339.00

Earth work in excavation in all kinds of soil by mechanical means (Hydraulic excavator) / manual means
in foundation trenches or drains (not exceeding 1.5 m in width or 10 sqm on plan), including dressing of
sides and ramming of bottoms, lift upto 1.5 m, including getting out the excavated soil and disposal of
surplus excavated soil as directed, within a lead of 50 m

i)
ii)

Toe wall construction

1
100.00
Rehabilation of b.wall(column) 38
1.20
Ghat(100 Rmt wide)
(Embankment Top to Toe)
Sides-Top
24
1.80
Mid steps-Top
36
5.00
Sides-Slant
24
7.50
Mid steps-Slant
264
7.40
Platform-Bottom
12
8.60

1.00
1.20

1.00
1.50

100.00
82.08

1.35
0.45
0.60
0.60
2.00

1.20
0.45
0.60
0.45
0.60

Jogging track
Foundation for electric pole
Profile correction
(i+ii+iii+iv+v+vi)

750.00
1.10

2.00
1.00
apx

0.20
1.00

69.98
36.45
64.80
527.47
123.84
822.55
300.00
63.80
347.57
1716.00

1716.00

Cum

iii)

iv)
v)
vi)

1
58

165.38

Supplying and filling in foundation, trenches and plinth, ditches with sand well watered and rammed in
layers not exceeding 23 cm. in depth with all lead and lift including cost, conveyance, loading,
unloading, royalties and taxes of all materials, cost of all labour, sundries, T&P required for the work etc.
complete in all respect as per direction by the Engineer in charge.

i)
ii)

Toe wall construction

1
100.00
Rehabilation of b.wall(column) 38
1.20
Ghat(100 Rmt wide)
(Embankment Top to Toe)
Sides-Top
24
1.80
Mid steps-Top
36
5.00
Sides-Slant
24
7.50
Mid steps-Slant
264
7.40
Platform-Bottom
12
8.60

0.75
1.20

0.15
0.15

11.25
8.21

1.35
0.45
0.60
0.60
2.00

0.15
0.15
0.15
0.15
0.15

Jogging track

750.00

1.50

0.10

376.00

Cum

Say
@

8.75
12.15
16.20
175.82
30.96
243.88
112.50
112.50
375.84
376.00

iii)

iv)

(i+ii+iii+iv)

339.00

i)
ii)
iii)

iv)
v)
vi)

Providing and laying in position cement concrete of grade 1:4:8 (1 Cement : 4 coarse sand : 8 graded
stone aggregate 40 mm nominal size) excluding the cost of centering and shuttering - All work up to
plinth level :
Toe wall construction
1
100.00
0.75
0.15
11.25
Rehabilation of b.wall(column) 38
1.20
1.20
0.15
8.21
Ghat(100 Rmt wide)
(Embankment Top to Toe)
Sides-Top
24
1.80
1.35
0.15
8.75
Mid steps-Top
36
5.00
0.45
0.15
12.15
Sides-Slant
24
7.50
0.60
0.15
16.20
Mid steps-Slant
264
7.40
0.60
0.15
175.82
Platform-Bottom
12
8.60
2.00
0.15
30.96
243.88
Jogging track
1
750.00
1.50
0.10
112.50
Foundation for electric pole
58
1.10
1.00
0.10
6.38
Bed lining
apx
19.00
(i+ii+iii+iv+vi)
401.22
Say
401.00
401.00
Cum
@

4,110.00

10

Centering and shuttering including strutting, propping etc. and removal of form work for : Foundations,
footings,
bases for columns
C.C (1:4:8)
Toe wall construction
2
(100.0x0.15+0.75x0.15)
30.23
Rehabilation of b.wall(column) 38
4.00
1.20
0.15
27.36
Ghat construction
Sides-Top
12
2(2(1.8x0.15+1.35x0.15))
22.68
Mid steps-Top
18
2(2(5.0x0.15+0.45x0.15))
58.86
Sides-Slant
12
2(2(0.75x0.15+0.60x0.15))
9.72
Mid steps-Slant
132
2(2(7.4x0.15+0.6x0.15))
634.39
Platform-Bottom
6
2(2(8.6x0.15+2.0x0.15))
38.16
Jogging track
1
2(2(750.0x0.1+1.8x0.1))
150.36
C.C (1:2:4)
Toe wall construction
2
(100.0x0.05+0.75x0.05)
27.00
Rehabilation of b.wall(column) 38
(0.3x0.025+0.3x0.025)
1.14
38
(2.65x0.025+0.38x0.025)
5.76
Ghat construction
Sides-Top
12
2(2(1.8x0.05+1.35x0.05))
7.56
Mid steps-Top
18
2(2(5.0x0.05+0.45x0.05))
19.62
Sides-Slant
12
2(2(7.5x0.05+0.6x0.05))
19.44
Mid steps-Slant
132
2(2(7.3x0.05+0.6x0.05))
208.56
Platform-Bottom
6
2(2(8.6x0.05+2.0x0.05))
12.72
Total
1273.56
say
1273.00
1273.00
Cum
@

105.00

11

Supplying and laying of Random Rubble Masonary in Cement Mortar 1:6 (1 cement: 6 coarse sand) in
any shape and thickness for compound wall, toe walls, drains,or at any other places as directed
including providing recessess, openings,scaffolding, staging, raking out joints, curing etc. including
handling, all leads and lifts, dressing of stones, all complete as per directions of Engineer-in-Charge.
Foundation-1st Ft.
Shaft Wall

1
1

100.00
100.00

0.60
0.45

0.30
0.60
Total
Say

18.00
27.00
45.00
45.00

45.00
12

Cum

3,429.00

Providing and laying in position cement concrete of specified grade excluding the cost of centering and
shuttering - All work up to plinth level : 1:2:4 (1 Cement : 2 coarse sand : 4 graded stone aggregate 40
mm nominal size)
Shaft Wall-Top
Pillars
Wall
Ghat
Sides-Top
Mid steps-Top
Sides-Slant
Mid steps-Slant

1
38
38

100.00
0.45
0.30
0.30
2.65
0.38
(Embankment Top to Toe)
24
1.80
1.35
36
5.00
0.45
24
7.50
0.60
264
7.40
0.60

0.05
0.025
0.025

2.25
0.09
0.96

0.05
0.05
0.05
0.05

2.92
4.05
5.40
58.61

Platform-Bottom

12

0.05

10.32

8.60

2.00

81.29

85.00
13

1
1

100.00
100.00

3.66
6.10

1486.00

Cum

98.18

Cum

Say
@

1486.45
1486.00

378.00

Supply and placement of hard granite stones(15 cm to 30 cm) for rough stone dry packing in approns
and revetments for all depths and heights including cost of material, royalties, transportation to site for
all leads and lifts, including loading, unloading, spreading in layers all complete as per specifications
and direction of Engineer-in-charge
Embankmet Slope

100.00

5.58

112.00

Cum

0.20
Say
@

111.60
112.00

1,472.00

C.C.(1:2:4) using 25 mm size C.B.H.G. Chips including all cost, conveyance, taxes & royalty etc.
complete.
Embankmet Slope

17

Say
@

365.76
609.60
487.68
3.05
1486.45
1486.00

(Vide Item no.13)

1486.00

16

6,014.00

Preparation and consolidation of subgrade with power road roller after excavating earth, dressing and
consolidating with road roller including making good the undulations etc. and re-rolling the sub grade
and disposal of surplus earth with lead upto 50 metres including compaction of earth work in
embankment under optimum moisture conditions to give at least 95% of the maximum dry density
(proctor density).
Earthwork-Qnt.

15

Excavation of soil using Hydraulic Excavator and Tippers with Disposal upto 2 km
lead, including cutting and loading in tippers, trimming buttom and side slopes, in
accordance with requirements of line grades and cross section, and transporting to
the embankment location within all laeds and lifts as per technical specifications and
as directed by the Engineer-in-charge including all cost, conveyance, taxes & royalty
etc. complete.
Embankmet-Top
Embankmet-Bottom
Embankmet-Mid
Embankmet-Ht
Earthwork-Qnt.

14

Cum

Say
@

84.59
85.00

100.00

5.58

14.00

Cum

0.03
Say
@

13.95
14.00

6,014.00

Dismantling iron grills, stacking the useful materials for reuse, disposing debries within 50 m of lead etc.
complete.
Grill

38

2.10

1.15

91.77

92.00

Cum

Say
@

92.00

204.00

18

R.C.C. work of M-20 grade having minimum compressive strength in work test of 200 Kg/Cm2 at 28
days using 20 mm and down graded size black hard crusher broken granite stone chips of approved
quality and from approved quarry including hoisting lowering and laying concrete and compacting by
using vibrators watering, curing for 28 days, centring & shuttering and finishing the exposed surface
smooth providing grooves or beads where necessary in all floors including cost, conveyance, royalties
and taxes of all materials , cost of all labour with cost of all T&P required for the work etc. complete in all
respect but excluding cost and conveyance of M.S. rods or steel & binding wires and labour charges for
strengthening, cutting, bending grills and placing in proper position.
Col. Base.
38
1.20
1.20
0.25
13.68
Col. Pedestal
38
0.50
0.50
0.30
2.85
Col. Shaft
38
0.30
0.30
0.65
2.23
Plinth Band
38
2.65
0.30
0.20
6.05
24.81
Say
25.00
25.00
Cum
@

5,639.00

19

Supplying

and

placing

in

position

HIGH

YEILD-STRENGTH

DEFORMED

STEEL

BARS

REINFORCEMENT of Grade Fe500 (D) conforming to IS:1786, for RCC work including transporting the
Steel, straightening, cleaning, decoiling, cutting, bending to required shapes and lengths as per details,
binding with 18 SWG black soft annealed binding wire at every intersection, supplying and placing with
proper cover blocks, supports, chairs, overlaps, welding, spacers, fanhooks etc. for all heights and
depths etc. all complete as directed. SUPPLY OF ALL MATERIAL IN CONTRACTOR'S SCOPE.
Rehabilation of b.wall
Col. Foundation
@
Plinth Band
@

18.76
123.67
6.05
123.67

Cum
Kg/Cum
Cum
Kg/Cum

2320.14
748.23
3068.37
30.68

Total
Say

Foundation for electric poles

120 % OF item no 28

5.00
20

Tonne

Say
@

19.2
49.88
50.00
5.00

55,280.00

Fly Ash bricks (25x12x8)cm size in superstructure having crushing strength 100kg/cm2 to 149kg/cm2 in
cement mortar (1:6) after immersing the bricks for six hours in water before use including splays,
cutting, circular moulding, corbelling, champhering and similar such type of works, scaffolding, watering,
curing, including cost, conveyances, royalties, taxes of all materials and cost of all labour with T&P
required for the work etc. complete as per specification & direction of Engineer-in-charge.
Rehabilation of b.wall
Pillars
Wall
Ghat
Sides-Top
Mid steps-Top
Sides-Slant
Mid steps-Slant

38
0.30
38
2.65
(Embankment Top to Toe)
12
1.80
18
5.00
12
7.50
132
7.40

0.30
0.38

2.12
1.00

1.35
0.45
0.60
0.60

0.45
0.40
0.15
0.15

7.26
38.27
45.53
13.12
16.20
8.10
87.91

125.33
170.86

171.00
21

Cum

171.00

4,371.00

Providing and fixing at or near ground level precast cement concrete 1:2:4 (1 cement : 2 coarse sand : 4
graded stone aggregate 20 mm nominal size) in kerbs,edgings etc. as per approved pattern and setting
in position with cement mortar 1:3 (1 Cement : 3 coarse sand), including the cost of required centering,
shuttering complete.
2

750.00

0.15

47.00

22

Say
@

0.21
Say
@

Cum

47.25

47.00

6,172.00
Providing and fixing Rotational moulded polyethylene cylindrical vertical water storage tanks
conforming to IS : 12701--1996 including cutting holes through the tank and fixing mild steel
tubes and fittings and providing extra sockets and jam nuts, fixing ball valve etc, including
hoisting upto a height of 5 metres above ground level and placing the tank to the required
position etc all complete as per specification and direction of the Engineer in charge.

1000 litre capacity Double Layer Cylindrical Vertical water storage tanks
1.00
1.00
23

10,830.00

Filling the mound (Maximum height 1.5 m) with available excavated earth in layers including watering
and compaction with cost, conveyance, royalties and taxes of all materials, cost of all labour, carriage of
water, T & P sundries, as required for the work etc all complete as per the direction of Engineer-incharge.
Conical shape mound of 510 s

24

Cum

(510
255.00

0.15)
Cum

3
@

255.00

75.00

Providing and laying in trenches galvanized mild steel tubes (heavy grade) of 15mm dia conforming to
IS: 1239/2004, Part-1 of the following nominal bore and tube fittings including testing as per
specification complete. (Earth work in trenches to be measured and paid for separately)
200.00
200.00

25

Cum

Cum

115.00
Providing & fixing of Brass or Gun Metal Full Way Valve conforming to IS:781-1995 of the
following nominal sizes with wheel as per specification complete.
15mm dia Brass or Gun Metal Full Way Valve
2.00
2.00

26

(Excavated earth - Earth used for mound)

1446.00
1446.00

27

626.00

Disposal of rubbish / malba / similar unserviceable, dismantled or waste materials,surplus earth by

mechanical means, including loading, transporting, unloading to approved municipal dumping ground or
as approved by Engineer-in-charge, upto 5 Km initial lead, for all leads including all lifts involved.

Cum

163.00

Filling available excavated earth (excluding rock) in trenches, plinth, sides of foundations etc. in layers
not exceeding 20cm in depth, consolidating each deposited layer by ramming and watering, lead up to
50 m and lift upto 1.5 m.
58

0.50

0.50

15.00

Cum

1.00

14.50

SAY
@

15.00

75.00

28

R.C.C. work of M-30 grade having minimum compressive strength in work test of 300 Kg/Cm2 at 28
days using 20 mm and down graded size black hard crusher broken granite stone chips of approved
quality and from approved quarry including hoisting lowering and laying concrete and compacting by
using vibrators watering, curing for 28 days, centring & shuttering and finishing the exposed surface
smooth providing grooves or beads where necessary in all floors including four number of Hot Dip
Galvanised foundation bolt (M24 X 500 Long) with nuts,washer,base plate 200 X 200 X 12 mm thick and
providing PVC pipe for cable entry including cost, conveyance, royalties and taxes of all materials , cost
of all labour with cost of all T&P required for the work etc. complete in all respect but excluding cost and
conveyance of M.S. rods or steel & binding wires and labour charges for strengthening, cutting, bending
grills and placing in proper position.
58

0.50

0.50

1.10

15.95

SAY
16.00
29

Cum

16.00

673.00

1.50

SAY
1010.00
30

Cum

1009.50

1010.00

632.20

20 mm cement plaster of mix :1:4 (1 cement: 4 coarse sand)

Apx
1800.00
31

12,272.00

Providing and laying 60mm thick factory made cement concrete interlocking paver block of M -30 grade
made by block making machine with strong vibratory compaction, of approved size, design & shape, laid
in required colour and pattern over and including 50mm thick compacted bed of coarse sand, filling the
joints with fine sand etc. all complete as per the direction of Engineer-in-charge.

Cum

1800.00

172.00

Finishing walls with water proofing cement paint of required shade :

New work (Two or more coats applied @ 3.84 kg/10 sqm)
Shaft Wall-Top

32

100.00
165.00

1.65
Cum

=
@

35.00

800.00
1600.00

2.00
Cum

=
@

1600.00

790.28

Supplying, fitting & fixing in all floors of M.S. grills, grill gates, M.S. gates, garage door, collapsible gates
with top and bottom rails, steel windows, crital frames for windows, balustrades of stair case and
parapet railing made out of M.S Square bar/ flat as per approved drawing and design including making
holes in walls and R.C.C structure, wood work etc., and making good to the damages to walls with
cement concrete (1:2:4) with hard crusher broken granite stone chips of 12mm to 20mm size (20mm
size not to exceed 25%) of approved quality with cost of all materials, labour, cost of welding, all T&P,
sundries etc. complete in all respect as per specification & direction of the EI.C. (Screws & other
hardware required materials to be used in the work shall be of approved quality & specification & shall
have to be supplied by the contractor at his own cost.)
Grill

1
@

2.10
31.50

1.15
Kg/Sqm

1.25

total
76.00
34

165.00

40 mm thick rubbed stone flooring over 20 mm (average) thick base of cement mortar 1:5 (1 cement :5
coarse sand) with joints 3 mm thick, side buttered with cement mortar 1:2 (1 cement : 2 stone dust)
admixed with pigment to match the shade of stone and pointing with same mortar.
Red sand stone
1

33

Cum

2.42
76.23

76.00

63.00

Painting with synthetic enamel paint of approved brand and manufacture to give an even shade :
Two or more coats on new work
Grill

38

2.10

1.15

1.25

114.72

Say
114.00
35

Cum

114.00

Supplying, fitting and fixing of Stainless steel of 304 grade in hand railing using
50mm dia of 2mm thick circular pipe with Balustrade of size 32mm x 32mm x 2mm
@ 0.90mtr. C/C and stainless square pipe bracing of size 32mm x 32mm x 2mm in
3 rows in stair case as per approved design and specification, buffing, polishing etc
with cost, conveyance, taxes of all materials, labour, T&P etc. required for the
complete in all respect.
750.00

Cum

100.00

750
1,230.00

Landscaping and Horticulture Work

1

Trenching in ordinary soil up to a depth of 60 cm including removal and stacking of serviceable materials
and then disposing of surplus soil, by spreading and neatly leveling within a lead of 50 m and making up
the trenched area to proper levels by filling with earth or earth mixed with sludge or/and manure before
and after flooding trench with water (excluding cost of imported earth, sludge or manure).
Area (4750 Sqm)

4750.00

2850.00
2

Cum

4750.00

1900.00

2850.00
2850.00

43.00

0.40
Total
@

1900.00
1900.00

337.00

4750.00

Cum

0.15
Total
@

712.50
712.50

251.00

Supplying and stacking at site dump manure from approved source, including carriage up to 1 km
(manure measured in stacks will be reduced by 8% for payment) :
Area (4750 Sqm)

4750.00

b)

Area (4750 Sqm)

142.50
4750.00

c)

Area (4750 Sqm)

142.50
4750.00

Cum
-

Cum
-

142.50
5

Cum

712.50

a)

0.60
Total
@

Supplying and stacking sludge at site including royalty and carriage up to 1 km (sludge measured in
stacks will be reduced by 8% for payment).
Area (4750 Sqm)

Supplying and stacking of good earth at site including royalty and carriage up to 1 km (earth measured
in stacks will be reduced by 20% for payment).
Area (4750 Sqm)

Cum

0.03
Total
@
0.03
Total
@
0.03
Total
@

142.50
142.50

179.00
142.50
142.50

199.00
142.50
142.50

215.00

Rough dressing the trenched ground including breaking clods.

Area (4750 Sqm)

4750.00
4750.00

Cum

Total
@

4750.00
4750.00

1.00

Uprooting weeds from the trenched area after 10 to 15 days of its flooding with water including disposal
of uprooted vegetation.
Area (4750 Sqm)

4750.00

4750.00
7

Cum

4750.00

4750.00

3040.00

Cum

3040.00

3040.00

4750.00
4750.00

3.00

Total
@

4750.00
4750.00

2.00

Total
@

3040.00
3040.00

29.00

Cum

Total
@

3040.00
3040.00

20.00

Grassing with Selection No. 1 grass including transplanting the Grass with 75 mm spacing on either
side, watering and maintenance of the lawn as required (during initial development of 15 days or more,
watering is to be done every day) till the grass forms a thick lawn free from weeds and fit for mowing,
including watering and maintenance of the lawn as required etc. for a period of one year after planting,
all complete.
Area (4750 Sqm)

4750.00

4750.00

Cum

Total
@

4750.00
4750.00

10.00

Renovating lawns including weeding, cheeling the grass, forking the ground, top dressing with sludge or
manure, mixing the same with forked soil, watering and maintaining the lawn for 30 days or more till the
grass forms a thick lawn free from weeds and fit for mowing and disposal of rubbish as directed,
including supplying good earth if needed but excluding the cost of sludge or manure (the good earth
shall be paid for separately).
Area (4750 Sqm)

4750.00
4750.00

12

Mixing earth and sludge or manure in the required proportion specified or directed by the Officer-incharge.
Area (3040 Sqm)

11

Cum

3040.00

10

Total
@

Spreading of sludge, dump manure and / or good earth in required thickness as per direction of Officerin-charge (Cost of sludge, dump manure and / or good earth to be paid separately).
Area (3040 Sqm)

Fine dressing of the ground

Area (4750 Sqm)

Cum

Total
@

4750.00
4750.00

19.00

Providing and transplanting best quality Shrubs and Hedges species native/ drought tolerant species or
as per the owners choice of approx. height 450-900mm in erect position without breaking the earth balls
around the roots, packing the soil tight around the plant and water properly, including preparation of
beds for hedging and shrubbery by excavating 600 x 600mm deep, pits dug a few days in advance, top
soil with manure (compost) 2 :1 by volume (2 parts of stacked volume of earth after reduction by 20% : 1
part of stacked volume of manure after reduction by 8%) along with Urea, N.P.K. mixed in proportion as
per the suppliers specifications, flooding with water, dressing including removal of rubbish and surplus
earth if any with all leads and lifts etc, all complete. All shrubs to be approved before planting inclusive
of maintenance as specified for one year after planting including rectification/ replacement of any
damaged work or plant, watering at required frequency, providing and laying manure as required etc. all
complete
1000.00
1000.00
Cum
@

100.00

12

Providing and transplanting best quality Edge Plant Species i.e. Duranta goldii, Duranta variegated, or
any other native/ drought tolerant species or as per the owners choice along pathways of approx. height
250-400mm in erect position without breaking the earth balls around the roots, packing the soil tight
around the plant and water properly, including preparation of beds for hedging

and shrubbery by

excavating 300x300mm deep, pits dug a few days in advance, top soil with manure (compost) 2 :1 by
volume (2 parts of stacked volume of earth after reduction by 20% : 1 part of stacked volume of manure
after reduction by 8%) along with Urea, N.P.K. mixed in proportion as per the suppliers specifications,
flooding with water, dressing including removal of rubbish and surplus earth if any with all leads and lifts
etc, all complete. All species to be approved before planting inclusive of maintenance as specified for
one year after planting including rectification/ replacement of any damaged work or plant, watering at
required frequency, providing and laying manure as required etc. all complete
3000.00
3000.00

14

Cum

8.00

Planting best quality pot-grown healthy Groundcover species native/ drought tolerant species or as per
the owners choice of approx. height 300mm with minimum stem of species in erect position without
breaking the earth balls around the roots, packing the soil tight around the plant and water properly,
including preparation of beds by excavating 300 x 300 mm deep, pits dug a few days in advance, top
soil with manure (compost) 2 :1 by volume (2 parts of stacked volume of earth after reduction by 20% : 1
part of stacked volume of manure after reduction by 8%) along with Urea, N.P.K. mixed in proportion as
per the suppliers specifications flooding with water, dressing including removal of rubbish and surplus
earth if any with all leads and lifts etc, all complete. All groundcovers to be approved before planting
inclusive of maintenance as specified for one year after planting including rectification/ replacement of
any damaged work or plant, watering at required frequency, providing and laying manure as required
etc. all complete.
250.00
250.00

15

Cum

15.00

Planting best quality pot-grown healthy Ornamental species [Agave spp., Bamboo buddha belly,
Bismarckia nobilis, Cycas circinallis, Cycus revoluta, Furcarea watsoniana, Golden bamboo, Phoenix
roebelenii, Phoenix sylvestris, Sansveira spp., Washingtonia robusta, Wodyetia bifurcata, Roystonea
regia (Royal palm) or any other native/ drought tolerant species or as per the owners choice] of approx.
height 1500-2500mm in erect position with minimum stem of species in erect position without breaking
the earth balls around the roots, packing the soil tight around the plant and water properly, including
preparation of beds by excavating 1200 x 1200 mm deep, pits dug a few days in advance, top soil with
manure (compost) 2 :1 by volume (2 parts of stacked volume of earth after reduction by 20% : 1 part of
stacked volume of manure after reduction by 8%) along with Urea, N.P.K. mixed in proportion as per the
suppliers specifications flooding with water, dressing including removal of rubbish and surplus earth if
any with all leads and lifts etc, all complete. All plants to be approved before planting inclusive of
maintenance as specified for one year after planting including rectification/ replacement of any damaged
work or plant, watering at required frequency, providing and laying manure as required etc. all complete.
150.00
150.00
Cum
@

468.00

16

Planting best quality pot-grown healthy Climbers/ vines/ creepers species [Allamanda catharitica,
Bignonia venusta, Bougainvillea spp., Clerodendron splendens, Clerodendron thompsani, Duranta
repens gold, Duranta repens variegate, Ficus repens, Jacquemontia violacea, Jasminum nitidum,
Passiflora caerulea, Quisqualis indica, Rhyncospermum jasminoides, Vernonia elaengifolia or any other
native or drought tolerant species or as per the owners choice] of approx. height 450-900 mm in erect
position with 300mm to 450mm spacing and minimum stem of species in erect position without
breaking the earth balls around the roots, packing the soil tight around the plant and water properly,
including preparation of beds by excavating 450 x 450 mm deep, pits dug a few days in advance, top
soil with manure (compost) 2 :1 by volume (2 parts of stacked volume of earth after reduction by 20% : 1
part of stacked volume of manure after reduction by 8%) along with Urea, N.P.K. mixed in proportion as
per the suppliers specifications flooding with water, dressing including removal of rubbish and surplus
earth if any with all leads and lifts etc, all complete. All climbers to be approved before planting inclusive
of maintenance as specified for one year after planting including rectification/ replacement of any
damaged work or plant, watering at required frequency, providing and laying manure as required etc. all
complete.
300.00
300.00

Cum

140.00

CHILDREN PLAYING EQUIPMENT

1

Providing and fixing in position FRP Roller slide of approved design and
make, of minimum 6.0 meter x 1.0 meter size (safe play area of minimum
size 7meter x 2meter) and overall minimum height of 2.1 meter from
ground consisting of
1. SLIDE CHUTE (UV stabilized HDPE RollerMat with nylon bush)
2. MAIN FRAME (MS angle 50 mm x 50mm x 5mm, handrail 25NB GI
pipe.
3. LADDER FRAME (25NB & 20NB Frame GI Pipe .
4. Small H-Support (25NB GI Pipe length 600mm with 10mm tor rod of
length 300mm )
5. T-Support (80NB GI Pipe Length 1750mm welded to 80NB GI Pipe
500mm with two 80NB HDPE End Caps & two 70x50x10 Clits)
6. CENTRAL SUPPORT (80NB hot dip galvanized pipe of length 1980mm
conforming to IS 1239 with GI thickness of 60 micron)
7.
PLATFORM (16 SWG GI Plate of size - 500x 450x 60mm,
5000mmx90mm
(Cold formed 16 Gauge GI Plated Sheet steps
conforming to En1176-1:1998, 550 mm high Guard Railing.

Including fixing each supporting leg / anchoring arm of playing instrument

with foundation angle/base angle/ base plate/tor rod etc. in 1:11/2:3 grade
concrete block of 0.45 x 0.45 x 0.45 m size excavation for concrete block
pit, curing etc. all complete.

1.00

Nos

156,000.00

Providing and fixing in position FRP Wave Slidewith hand grip of

approved design and make of minimum 6.0 meter x 1.0 meter size ( safe
play area minimum 6.5meter X 2.0meter), and overall minimum height of
2.1 meter from ground consisting of :
1. SLIDE CHUTE (UV stabilized FRP)
2. PLATFORM (16 SWG GI of size - 500x450x60mm),
3. LADDER FRAME (25NB & 20NB Frame GI Pipe,
4. HAND GRIP FOR LADDER (conforming to EN1176-1:1998
5. LADDER STEP (Cold formed 16 Gauge GI Plated Sheet Confirming to
EN1176-1:1998 Length 500mm, width 90mm & Step height 225mm)
6. RAILLING (550mm high conforming to EN 1176- 1:1998)
7. CENTRAL SUPPORT (80NB hot dip GI Pipe of 2590mm length )
8. MEDIUM SUPPORT (25NB GI Pipe length 1490mm with 10mm tor rod
of length 300mm), SMALL SUPPORT (25NB GI Pipe length 600mm with
10mm tor rod of length 300mm),
9. BASE for central support (made of 40 x 40x5 mm angle , plate 150x
150 x5 mm ),

Including fixing each supporting leg / anchoring arm of playing instrument

with foundation angle/base angle/ base plate/tor rod etc. in1:11/2:3 grade
concrete block of 0.45 x 0.45 x 0.45 m size excavation for concrete block
pit, curing etc. all complete.

1.00

Nos

Providing and fixing in position Double post Swing of approved design and
make of minimum 3.5m X 1.0m size ( Safe Play area minimum.4.5m X
2.0m) consisting of
1. VERTICAL SUPPORT (100NB GI Pipeconforming, Pipe length 2955mm,
foundation plate 300X300X10 for the vertical pipe , and a profile plate of
150X50X5 to fix the top pipe with vertical pipe),
2. TOP PIPE (50NB GI Pipe,Pipe length 2955mm, profile plate of 150X50X5
welded on both ends of the pipe to fix the top pipe with vertical pipe),
3. CHAIN (Rubber dip molded swing chain of dia.6mm & 1450mm Long),
4. S-HOOK(dia 8mm & 145x130 Triangular hook of SS 304 Grade),
5. RUBBER SEAT (Molded anti skid Rubber Seat tested for rubber
hardness as per Shore Durometer Type A scale conforming ASTM D2240
having value of approx. 50),
6. FOUNDATION ANGLE (40X5 of length 900mm conforming to standards
IS-808-1964 and 10mm tor rods ),
Including fixing each supporting leg / anchoring arm of playing instrument
with foundation angle/base angle/ base plate/tor rod etc. in 1:11/2:3 grade
concrete block of 0.45 x 0.45 x 0.45 m size excavation for concrete block pit,
curing etc. all complete.

2.00

Nos

90,688.00
2

45,968.00

Providing and fixing in position FRPMerry Go Round (MGR) of approved

design and make of minimum area 1.8meter dia, (Safe Play area minimum
3.0m dia),over all minimum 900 mm height from ground consisting of
1. FRP PLATFORM (Minimum 5MM Thick, 1800 mm dia with checkered
texture)
2. PLATFORM SUPPORTING (structured frame of IAS- 40x40x5 &
25x25x5,ISF-130x50x10 & 65x50x5 welded together, Triangular frame. OF
75x40x5 C channel),
3. CENTER SUPPORT (80NB 500 mm long GI pipe with 150x150mm base
plate ,with Ball Bearing no. 6209Z and Taper Roller Bearing no. 30209)
4. RAILLING OVER PLATFORM (3 nos 20NB GIPipe with GI Railing frame
conforming to EN 1176-1:1998

Including fixing each supporting leg / anchoring arm of playing instrument

with foundation angle/base angle/ base plate/tor rod etc. in 1:11/2:3 grade
concrete block of 0.45 x 0.45 x 0.45 m size excavation for concrete block pit,
curing etc. all complete.

1.00

Nos

Providing and fixing in position Sunset Scrambler(hemispherical structure)

50,648.00
1

of approved design and make of minimum Area 3.5m X3.5m (Safe play Area
minimum 4.5mX4.5m) consisting of
1. STRUCTURAL FRAME PIPES (15NB CRC pipes with pressed ends fixed
together with 150Dia. 4mm thick GI plate.
2. SIDE SUPPORT PIPE(750mm long of 25NB GI Pipe.)
Including fixing each supporting leg / anchoring arm of playing instrument
with foundation angle/base angle/ base plate/tor rod etc. in 1:11/2:3 grade
concrete block of 0.45 x 0.45 x 0.45 m size excavation for concrete block pit,
curing etc. all complete.
.
1.00

Nos

Providing and fixing in position Double Bar of approved design and make of

53,560.00
2

minimum Area of 2.0 m x 3.5 m (Safe Play Area minimum 2.5 m x 4.0m),
consisting of pair of horizontal bar (40NB GI pipe with end cap) 4 nos vertical
supports( 40NB GI Pipes,25 NB GI pipe spacer for each two vertical pipes.)
Including fixing each supporting leg / anchoring arm of playing instrument
with foundation angle/base angle/ base plate/tor rod etc. in 1:11/2:3 grade
concrete block of 0.45 x 0.45 x 0.45 m size excavation for concrete block pit,
curing etc. all complete.
2.00

Nos

13,832.00

Providing and fixing in position Spiral Scrambler of approved design and

make of minimum area 1.4 m x 0.6 m (Safe Play Area minimum 2.4 m x 1.6
m.) and minimum over all height of 2.7m from ground consisting of
1. CENTER FRAME (40NB GI Pipe bend and fixed over the foundation
angles, 20NB Spacer pipes),
2. COIL (Spiral shape bend structure made from 25NB GI pipe attached to
centre frame with the 20NB GI spacer, 15NB GI Support pipes fixing to the
foundation angles

Including fixing each supporting leg / anchoring arm of playing instrument

with foundation angle/base angle/ base plate/tor rod etc. in 1:11/2:3 grade
concrete block of 0.45 x 0.45 x 0.45 m size excavation for concrete block pit,
curing etc. all complete.

1.00

Nos

Providing and fixing in position Circular Swing of approved design and make
of minimum area 2.0 m x 1.5 m (Safe Play Area minimum 3.0 m x 2.5
m).consisting of
1. SEAT: ( rotational moulded FRP seatwith back rest bolted to the
assembly)
2. CIRCULAR SWING SIDE FRAMES (25NB & 15NB GI pipe bend and
fixed to form a structural frame for seats with spacer),
3. SWING TOP with two bearing fixed to horizontal top member 50 NB GI
pipe)
4. SWING LEGS(40 NB GI pipes, 2300 mm long, 4 nos)

30,368.00
1

Including fixing each supporting leg / anchoring arm of playing instrument

with foundation angle/base angle/ base plate/tor rod etc. in 1:11/2:3 grade
concrete block of 0.45 x 0.45 x 0.45 m size excavation for concrete block pit,
curing etc. all complete.

1.00

Nos

45,448.00

DUST BIN & BENCHES

1
Supplying the following Making Garden equipments inlcuidng fixing at work
site etc. complete as per direction of EIC.
20

Animal shaped dustbin [50 ltr capacity, 2' 6" (H) and 1'0"(L) ]
20.00

Nos

12.00

Nos

15.00

Nos

4 Seater Concrete Chair

1 Seater Concrete Chair

4,160.00
12
6,760.00
15
1,040.00

10
Providing and fixing in position 3 seaters Designer Bench of approved
design and make of minimum area 1.5 meter x 0.60meter. Overall all
minimum height 0.80 m consisting of
1. FRP Channel Strip-seat & back with end cap- (C - Section of thickness
upto 5mm ,1200mm long with wooden finish bolted to side frames.)
2. BENCH FRAME (cast iron designer frame conforming to IS 1730made
from sand casting method)

10.00

Nos

26,000.00

ELECTRICAL

LIGHTING SYSTEM
56
1

Support:- Supply & fixing of 50 mm dia medium gauge Gl pipe of length 3

mtr. as per direction of Engineer-in-Charge.
56.00

Nos

1,820.00
60

Post Top Lantern on the support and Gate:- Supply & fixing of 40 watt
LED decorative post (Mapple of Cromton Greaves or equivalent) top of IP65, housing pressure dicast, surge protection of 5 KV, outer dia more than
50 mm, clear defuser, 50000 burning hours as per direction of Engineer-inCharge.
60.00

Nos

13,728.00
6

Supply and fixing of 80W LED flood light fitting [Model- CGL Model
Achilles ( LFBX11-70-CDL) or equivalent ] made out of cast alluminium
housing with lence & IP 65 protection. (MAKE - BAJAJ
/Phillips/Crompoton) for illumination of Boating area / Amphithetre
including cost of materials, labour, T&P and transportation etc. complete as
per direction of the Engineer-in-Charge.
.
6.00

Nos

CABLING SYSTEM

Nos

500.00
60

Supply & fixing of 5 Amp. To 32 Amp. 240 V MCB single in the existing
MCB DB. -Single Pole
60.00

39,000.00
60

MCB DB - Supply & fixing of 2 way single door MCB distribution

board on recessed but without MCB.
60.00

Nos

177.00

Supply and laying of size 4 core x 16 sq.mm PVC insulated PVC sheathed
armoured underground aluminum cable including cost of materials, labour,
T&P and transportation etc. complete as per direction of the Engineer-inCharge.
300.00

Nos

Nos

Nos

170.00
350

Cable trenching in all type of soil excepting rocky soil including excavation
of earth with supply of 50mm HDPE pipes laying & filling of sand and loose
earth to the original ground level with surface dressing after laying of various
sizes of cables inside the trench and removal of surplus earth to a lead up to
5 KM.

1000.00

235.00
1600

Supply and laying of size 3 Core x 1.5 sqmm PVC insulated PVC sheathed
Copper Flexible cable including cost of materials, labour, T&P and
transportation etc. complete as per direction of the Engineer-in-Charge.
350.00

Supply and laying of size 3 core x 6 sq.mm PVC insulated PVC sheathed
armoured underground aluminum cable including cost of materials, labour,
T&P and transportation etc. complete as per direction of the Engineer-inCharge.
1600.00

Nos

300

52.00
1000

302.00

EARTHING SYSTEM
10

G.I. earth pipe electrode with salt and charcoals: Earthing with G. I. earth
pipe 3 Mtrs. long 40mm dia of ISI marked including accessories and
providing masonary enclosure with cover plate having locking arrangement
and watering pipe etc. as required as per the direction of the Engineer-inCharge. (with Charcoal and salt) (Sl. No. 3.2).
8.00

Nos

11

4,160.00
100

Supplying and laying 25 mm X 5 mm G.I strip at 0.50 metre below ground as

strip earth electrode, including connection/ terminating with G.I. nut, bolt,
spring, washer etc. as required. (Jointing shall be done by overlapping and
with 2 sets of G.I. nut bolt & spring washer spaced at 50mm)
100.00
12

Nos

Supply & laying 6 SWG GI wire 0.50mt below ground level for conductor
earth eloctrode including connection /turmination with GI thimble etc. as
required
150.00

Nos

150

ELECTRICAL PANEL BOARDS

13

Supply and fixing of 3 Phase outdoor type Panel Board of size 4'-0" x 2'- 0" x
1'-0" (L x B x T) made of 16 SWG C.R sheet. The same is to be installed in a
rigid cement concrete foundation with help of nut & bolt complete with two
coats of approved paint i. e. D. A. grey. The Panel Board consisting of the
following accessories.
(i) Neon Indicator - 3 nos.
(ii) Ring Copper Socket - 3 nos.
(iv) Toggle Switch - 3 nos.

114.00

28.00

(v) 40 Amp Contactor - 3 nos.

(vi) 63 Amp Kit Kat - 3 nos.
(vii) Brass Bus Bar - 3 nos.
(viii) 3 phase 63 Amp MCB - 3 nos.
(ix) Stud Connector - 3 nos.
(x) 32 Amp Rotary Switch- 4
(x) Danger Board - 1 no. with complete wiring
with 10sq.mm / 4sq.mm / 2.5sq.mm copper wire
as per direction of the Engineer- in- charge.
2.00

Nos

2
26,000.00
Gross total

Junior Engineer
SMC,Sambalpur

Commissioner
SMC,Sambalpur

Asst.Exe .Engineer
SMC,Sambalpur

Executive Engineer
SMC,Sambalpur

Administrator
SMC,Sambalpur

Unit

Amount

Figure

10

Cum
Cum
/Cum

11560.00

11460

89088.00

/Cum

107849.55

Sqm
/Cum

120066.10

/Cum

Hrs
Hrs

Sqm
Mtr

Cum
/Cum

142040.00

470603.65

Sqm
M
Cum
Sqm
/Cum

339000.00

cum
cum
cum
cum
/Cum

283791.42

Cum
Cum
Cum
Cum
Cum
Cum
Cum
Cum
Cum
cum
cum
cum
cum
/Cum

127464.00

Cum
Cum

Cum
Cum
Cum
Cum
Cum
Cum
Cum
Cum
Cum
cum
cum
cum
cum
cum
/Cum

1220859.07

1648110.00

133665.00

Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
/Cum

Cum
cum

/Cum

154305.00

Cum

3156939.07
Cum
Cum
Cum
Cum
Cum
Cum
Cum
Cum
Cum
/Cum

511190.00

Cum
Cum
Cum
Cum
Cum
Cum
/Cum

145895.48

Cum
Cum
/Cum

561708.00

Cum
Cum
/Cum

164864.00

Cum
Cum
/Cum

84196.00

Sqm

Cum
/Cum

18768.00

140975.00

276400.00

Cum
Cum
Cum
/Cum

Kg
Qtl
Qtl
Qtl

Qtl
Tonne
/Cum

4643560.55

cum

747441.00

/Cum

290084.00

Nos
/Cum

10830.00

Cum
/Cum

19125.00

Mtr
/Cum

23000.00

/Cum

1252.00

Cum
/Cum

235697.35

Cum
Cum
/Cum

1125.00

/Cum

Cum

cum

Nos

5808376.55

6389489.90
Cum
Cum
/Cum

196352.00

Sqm
Sqm
/Cum

638522.00

/Cum

309600.00

Sqm
/Cum

5775.00

Sqm
/Cum

1264448.00

Sqm
Kg
Kg
/Cum

4788.00

sqm

Sqm

Sqm
/Cum

11400.00

922500.00

Rmt
/Cum

9742874.90
9742875.00

Cum
Cum
/Cum

122550.00

Cum
Cum
/Cum

640300.00

Cum
Cum
/Cum

178837.50

25507.50

28357.50

30637.50

4750.00

Cum
Cum
/Cum
Cum
Cum
/Cum
Cum
Cum
/Cum

Sqm
Sqm
/Cum

9742874.90

Sqm
Sqm
/Cum

14250.00

Sqm
Sqm
/Cum

9500.00

1054690.00

Sqm
Sqm
/Cum

88160.00

Sqm
Sqm
/Cum

60800.00

Sqm
Sqm
/Cum

47500.00

Sqm
Sqm
/Cum

90250.00

Nos
/Cum

100000.00

Nos
/Cum

24000.00

1465400.00

Nos
/Cum

3750.00

Nos
/Cum

70200.00

Nos
/Cum

42000.00

1581350.00

Nos

Each

156000.00

1581350.00

Nos

Each

90688.00

91936.00

Nos

Each

246688.00

Nos

Each

50648.00

53560.00

27664.00

Nos

Each

Nos

Each

389272.00

Nos

Each

30368.00

45448.00

83200.00

81120.00

15600.00

Nos

Each

Nos
Each

Nos
Each

Nos
Each

500864.00

Nos

Each

260000.00

986232.00

NOS.

Each

101920.00

823680.00

234000.00

30000.00

10620.00

NOS.

Each
NOS.

Each
NOS.

Each
NOS.
Each

986232.00

Mtr.

Each

70500.00

272000.00

18200.00

302000.00

33280.00

11400.00

4200.00

Mtr.

Each
Mtr.

Each
Mtr.

1560920.00
Each
Set

Each
Mtr.

Each
Mtr.

Each

Set
Each

Engineer
mbalpur

rator
balpur

52000.00
1963800.00

14274256.90

1963800.00