Estimate for the work - Protection & Improvement of Play field at Dhankauda,Sambalpur.

Sl.
No.
1
1

Description
2

peripheri drainage

Kabadi Court

Badminton Court

Breadth
5

Height
6

100
1
1
1
1
1

0.75
287.00
362.00
100.00
17.00
17.00

0.75
0.45
1.00
0.60
17.00
17.00

0.800
0.450
0.500
0.300
0.600
0.600
Total

648.92

cum. @

Rs.

99.88

362.00

1.00

362.00

sqm.

Rs.

100
1
1
1
1
1

0.75
287.00
362.00
100.00
17.00
17.00

0.75
0.45
1.00
0.60
17.00
17.00

0.100
0.075
0.100
0.075
0.600
0.600
Total

402.81

cum. @

Rs.

409.52

100
1
1

0.75
287.00
100.00

0.75
0.45
0.60

0.100
0.075
0.075
Total

Rs.

3788.99

=
=
=
=
=
=
=

Supplying all labour,T&P, materials and 10cm

thick dry brick khoa well watered &
rammed to receive A.S.flooring including cost
of conveyance & royalty ,supervision charges,
contractor profit & labour cess etc. all
complete as per the direction of Engineer-incharge.
=

Total
479.39

Sand filling in foundation & plinth including

watering, ramming, cost, conveyance, royalty,
curing, taxes of all materials etc. & labour
required for the work complete.
Boudary wall Column Base
false wall
track

peripheri drainage

Kabadi Court

Badminton Court

Length
4

Earthwork in excavation in hard & gravelly soil

in foundation and plinth including rough
dressing an levelling the beds depoisting the
soil within 50mtrs nitial lead & labor required
for the work complete.
Boudary wall Column Base
false wall
track

Nos.
3

=
=
=
=
=
=

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.
Boudary wall Column Base
false wall

peripheri drainage

19.81

Cum @

=
=
=

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.

peripheri drainage

1
2
4.50

100
100
100

Rs.

6182.48

0.75
0.75
2
(0.75 +0.2252)/2
0.23
0.23

Plinth Bend

cum@
362.00

Rs.
0.23

column s/s

16.29
100

cum@
0.23

Rs.
0.23

cum@

Rs.

=
=

0.200
0.200
0.200
Total

=
=
=
=

6715.01
0.200
Total

=
=

7569.80
0.900
Total

=
=

12030.14

Supplying, cutting, bending, fitting and placing in

position including cost, conveyance, taxes of binding
materials, labour & M.S. Rod (HYSD bar) complete.

Same as of Qnty.of Itam no-4

41.56 cum
41.56

Qntl. @

@ 0.8 Qntl/Cum
OR =
Rs.
6700.59

287.00

0.38

=
=

=
=

Brick work with Fly Ash bricks of size

23cmx11cmx8cm and crushing strength not
less than 75 kg/cm2 in C.M.(1:6) in f & p
including all charges
Boudary wall

64.58
9

0.075
0.300
Total

20.71
1

4.56

Cum @

0.60
0.10

R.C.C. work with cement Concrete(1:11/2:3)

using 20 mm.& down graded Size C.B.H.G.
chips including hoisting, laying, labour, cost
conveyance, royalty, centering & shuttering
complete.
Boudary wall Column Base
slope base
pedestral up tl pl

100.00
100.00

cum@

Rs.

0.600
Total

4005.23

Brick work with Fly Ash bricks of size

23cmx11cmx8cm and crushing strength not
less than 75 kg/cm2 in C.M.(1:6) in super
structure including all charges
Boudary wall

1
58.12

287.00
cum@

0.23
Rs.

0.900
Total

=
=

4038.56

10 12mm thick cement plaster in cement mortar

(1:6) over brick work including cost, curing,
conveyance, royalty & taxes of all materials &
labour required for the work complete.
Boudary wall

362.00

724.00

sqm @

1.000
Total
Rs.

103.77

=
=

11 Painting two coats with Weather coats of

approved shade on new/ old work including

cost of paint.
Qty same as item no 7
64.58

sqm.

Rs.

Total
78.59

Kabadi Court

17.00

17.00

0.200

Badminton Court

17.00

17.00

0.200

115.60

cum. @

Rs.

134.21

Kabadi Court

17.00

17.00

0.250

Badminton Court

17.00

17.00

0.250

Total

144.50

cum. @

Rs.

180.46

350.00

5.00

0.200

52.00

30.00

0.100

12 Construction of embankment with Fly ash confirming

to Table 1 of IRC-SP-58-2001 obtained from Coal or
Lignite Burning Thermal Power Stations as Waste
material, spread and compacted in layer of 200mm
thickness each at OMC. all as specified in IRC- SP58-2001 and as per direction of the E.I.C. including
all cost, conveyance, taxes etc. complete.

Total

13 Supplying earth by mechanical means, stacking at

site, unstacking, spreading, breaking clods and
levelling upto approved grading and R.L.compacting
with P.R.R. at O.M.C. including all cost, conveyance,
taxes & royalty etc. complete.

14 Suppllying all labour and T & P and metarial for

filling of alluvial soil inthe proposed site
including earthwork excavation of in ordinary
soil at nearest burrow pit,loading into th truck &
unloading
at
site
and
spearding,levelling,dressing and well water &
ramming etc all complete as per direction of
Engineer-in -charge.

Pay ground inside

Total
506.00

cum. @

Rs.

364.80

350.00

4.00

0.300

52.00

30.00

0.100
Total

576.00

cum. @

Rs.

103.32

15 Ramming or rolling eath work with light H.R.R. In

embankment in layers not exceeding 0.3m

Pay ground inside

16 Supplying all labour, T&P and fixing MS

Door/windows made up of with Wrought iron

angles/flats including all
cost conveyance
taxes,contractor profit & labour cess all
complete as per the direction of Engineer-inCharge.
Gate

1
1

3.60
2.40

14.40
504.00

Sqm. @
Kg. @

35.00Kg
Rs.

2.40
2.40
Total
/ Sqm.
70.00

17 Supplying all labour, T&P and painting two

coats with any approved eneamel paint

new/old wood / iron work including cost of
Sundries, brushes, soap, &putty etc including
preparation of Surface & labour cess all
complete as per the direction of Engineer-inCharge.

Qty same as item no 7

14.40

sqm.

Rs.

Total
92.43

TOTAL :Rs.
Add phography & display boad
NET TOTAL :Rs.
Or Say
Rs.
(Rupees twen

Submitted to

Junior Engineer,
Sambalpur Muncipal Corporation,
Sambalpur.

Asst. Executive Engineer,

Sambalpur Muncipal Corpora
Sambalpur.

Technically Sanctioned
Executive Engineer,
Sambalpur Muncipal
Corporation,
Sambalpur.
Sambalpur Muncipal Corporation,
Sambalpur.

Commissioner,
Sambalpur Muncipal Corporation,
Sambalpur.

Administrator,

Sambalpur Muncipal Corp

Sambalpur.

Qty
7

Unit
8

45.00
58.12
181.00
18.00
173.40
173.40
648.92
/cum.

Cum.
Cum.
Cum.
Cum.
Cum.
Cum.
Cum.
Rs.

362.00

Cum.

362.00
/sqm.

Sqm.
Rs.

5.63
9.69
36.20
4.50
173.40
173.40
402.81
/ cum.

Cum.
Cum.
Cum.
Cum.
Cum.
Cum.
Cum.
Rs.

5.63
9.69
4.50
19.81
/cum

Cum.
Cum.
Cum.
Cum.
Rs.

Amount
9

1999731.69

64813.88

173539.18

0.0912
0.00

164959.26

0.00

75064.63

4.50
6.00
4.50
/cum

Cum.
Cum.
Cum.
Rs.

11.25
8.45
1.01
20.71
/cum
16.29
16.29
/cum
4.56
4.56
/cum

Cum.
Cum.
Cum.
Cum.
Rs.
Cum.
Cum.
Rs.
Cum.
Cum.
Rs.

41.56
41.56
/Qntl.

Qntl
Rs.

278468.1

64.58
64.58
/cum

Cum.
Cum.
Rs.

258637.73

58.12
58.12
/cum

Cum.
Cum.
Rs.

234711.01

724.00
724.00
/sqm

Sqm.
Sqm.
Rs.

75129.48

27821.16

139084.64

123312.04

54812.33

64.58
64.58
/sqm.

Sqm.
Sqm.
Rs.

57.80

Cum.

57.80

Cum.

115.60

Cum.

/cum.

Rs.

72.25

Cum.

72.25

Cum.

144.50

Cum.

/cum.

Rs.

350.00

Cum.

156.00

Cum.

506.00

Cum.

/cum.

Rs.

420.00

Cum.

156.00
576.00

Cum.
Cum.

/cum.

Rs.

5074.95

15514.68

26076.47

184588.80

59512.32

8.64
5.76
14.40
504.00
/ Kg.

Sqm.
Sqm.
Sqm.
Kg
Rs.

14.40
14.40
/sqm.

Sqm.
Sqm.
Rs.

35280.00

0.003963
1330.99

AL :Rs.
1997731.69
d phography & display boad
2000.00
ET TOTAL :Rs.
1999731.69
Say
Rs.
2,000,000.00
(Rupees twenty lakhs ) only.

bmitted to

Asst. Executive Engineer,

mbalpur Muncipal Corporation,
Sambalpur.

nistrator,

Administrative approved for

Rs.20,00,000.00 only

ambalpur Muncipal Corporation,

Sambalpur.

36.57422

Estimate for the work - Protection & Improvement of Play field at Dhankauda,Sambalpur.
Sl.
No.
1
1

Description
2

peripheri drainage

play Court

longjump pit

Breadth
5

Height
6

100
1
1
1
1
12

0.75
287.00
132.00
100.00
42.00
2.73

0.75
0.45
4.90
0.60
20.00
0.63

0.800
0.450
0.500
0.300
0.300
8.000
Total

710.17

cum. @

Rs.

99.88

132.00

4.90

0.100

1
12

42.00
2.73

20.00
0.60

0.100
8.000

=
=

=
=
=
=
=
=
=

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-in-charge.
running track
play Court

longjump pit

Length
4

Earthwork in excavation in hard & gravelly soil

in foundation and plinth including rough
dressing an levelling the beds depoisting the
soil within 50mtrs nitial lead & labor required
for the work complete.
Boudary wall Column Base
false wall
running track

Nos.
3

161.78

cum. @

Rs.

Total
1196.18

100
1
1
1
1

0.75
287.00
132.00
100.00
42.00

0.75
0.45
4.90
0.60
20.00

0.100
0.075
0.100
0.075
0.150

210.49

cum. @

Rs.

409.52

100
1
1

0.75
287.00
100.00

0.75
0.45
0.60

0.100
0.075
0.075
Total

Rs.

3788.99

Sand filling in foundation & plinth including

watering, ramming, cost, conveyance, royalty,
curing, taxes of all materials etc. & labour
required for the work complete.
Boudary wall Column Base
false wall
running track

peripheri drainage

play Court

=
=
=
=
=

Total
4

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.
Boudary wall Column Base
false wall

peripheri drainage

19.81

Cum @

=
=
=

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.

peripheri drainage

1
2
4.50

100
100
100

Rs.

6182.48

0.75
0.75
2
(0.75 +0.2252)/2
0.23
0.23

Plinth Bend

cum@
362.00

Rs.
0.23

column s/s

16.29
100

cum@
0.23

Rs.
0.23

cum@

Rs.

=
=

0.200
0.200
0.200
Total

=
=
=
=

6715.01
0.200
Total

=
=

7569.80
0.900
Total

=
=

12030.14

Supplying, cutting, bending, fitting and placing in

position including cost, conveyance, taxes of binding
materials, labour & M.S. Rod (HYSD bar) complete.

Same as of Qnty.of Itam no-4

41.56 cum
41.56

Qntl. @

@ 0.8 Qntl/Cum
OR =
Rs.
6700.59

287.00

0.38

=
=

=
=

Brick work with Fly Ash bricks of size

23cmx11cmx8cm and crushing strength not
less than 75 kg/cm2 in C.M.(1:6) in f & p
including all charges
Boudary wall

64.58
9

0.075
0.300
Total

20.71
1

4.56

Cum @

0.60
0.10

R.C.C. work with cement Concrete(1:11/2:3)

using 20 mm.& down graded Size C.B.H.G.
chips including hoisting, laying, labour, cost
conveyance, royalty, centering & shuttering
complete.
Boudary wall Column Base
slope base
pedestral up tl pl

100.00
100.00

cum@

Rs.

0.600
Total

4005.23

Brick work with Fly Ash bricks of size

23cmx11cmx8cm and crushing strength not
less than 75 kg/cm2 in C.M.(1:6) in super
structure including all charges
Boudary wall

1
58.12

287.00
cum@

0.23
Rs.

0.900
Total

=
=

4038.56

10 12mm thick cement plaster in cement

mortar (1:6) over brick work including

cost, curing, conveyance, royalty & taxes
of all materials & labour required for the
work complete.
Boudary wall

362.00

0.900

Total
651.60

sqm @

Rs.

103.77

11 Painting two coats with Weather coats of

approved shade on new/ old work
including cost of paint.

Qty same as item no 7

64.58

sqm.

Rs.

Total
78.59

132.00

4.90

0.100

64.68

cum. @

Rs.

1161.31

362.00

10.00

0.200

42.00

20.00

0.100

12 Supplying all materials, labour, T&P and

filling with Granite stone screening
(Passing through 2.36mm sieve &
retained on 180 micron sieve) watered
and rammed including conveyance of all
materials to work site, payment of royalty
, taxes ,contractor profit & labour cess etc
all complete as per specification and
direction of Engineer-in-charge.
running track

Total

13 Suppllying all labour and T & P and metarial for

filling of alluvial soil inthe proposed site
including earthwork excavation of in ordinary
soil at nearest burrow pit,loading into th truck &
unloading
at
site
and
spearding,levelling,dressing and well water &
ramming etc all complete as per direction of
Engineer-in -charge.

Pay ground inside

Total
808.00

cum. @

Rs.

364.80

362.00

10.00

0.200

42.00

20.00

0.100
Total

808.00

cum. @

Rs.

10.39

running track

132.00

4.90

play Court

42.00

20.00

14 Ramming or rolling eath work with light H.R.R. In

embankment in layers not exceeding 0.3m

Pay ground inside

15 Fine dressing and turfing the slope of the

dam or dyke with compact dub grass with

initial lead and lift and as per the direction of
EIC.

1486.80

Laying of synthetic grass

Laying of Pipes
For watering facility

sqm@

Rs.

Total
6.61

16 Supplying all labour, T&P and fixing MS

Door/windows made up of with Wrought
iron

angles/flats

including

all

cost

conveyance taxes,contractor profit &

labour cess

all complete as per the

direction of Engineer-in- Charge.

Gate

1
1

3.60
2.40

14.40
504.00

Sqm. @
Kg. @

14.40

sqm.

35.00Kg
Rs.

2.40
2.40
Total
/ Sqm.
70.00

17 Supplying all labour, T&P and painting two

coats with any approved eneamel paint

new/old wood / iron work including cost of
Sundries, brushes, soap, &putty etc including
preparation of Surface & labour cess all
complete as per the direction of Engineer-inCharge.

Qty same as item no 7

Rs.

Total
92.43

TOTAL :Rs.
Add phography & display boad
NET TOTAL :Rs.
Or Say
Rs.
(Rupees twen

Submitted to

Junior Engineer,
Sambalpur Muncipal Corporation,
Sambalpur.

Asst. Executive Engineer,

Sambalpur Muncipal Corpora
Sambalpur.

Technically Sanctioned
Executive Engineer,
Sambalpur Muncipal
Corporation,
Sambalpur.
Sambalpur Muncipal Corporation,
Sambalpur.

Commissioner,
Sambalpur Muncipal Corporation,
Sambalpur.

Administrator,

Sambalpur Muncipal Corp

Sambalpur.

Qty
7

Unit
8

45.00
58.12
323.40
18.00
252.00
13.65
710.17
/cum.

Cum.
Cum.
Cum.
Cum.
Cum.
Cum.
Cum.
Rs.

64.68

Sqm.

84.00
13.10

Cum.
Cum.

161.78
/cum.

Sqm.
Rs.

5.63
9.69
64.68
4.50
126.00

Cum.
Cum.
Cum.
Cum.
Cum.

210.49
/ cum.

Cum.
Rs.

5.63
9.69
4.50
19.81
/cum

Cum.
Cum.
Cum.
Cum.
Rs.

Amount
9

2081963.65

70931.53

193522.79

0.0912
0.00

86200.38

0.00

75064.63

4.50
6.00
4.50
/cum

Cum.
Cum.
Cum.
Rs.

11.25
8.45
1.01
20.71
/cum
16.29
16.29
/cum
4.56
4.56
/cum

Cum.
Cum.
Cum.
Cum.
Rs.
Cum.
Cum.
Rs.
Cum.
Cum.
Rs.

41.56
41.56
/Qntl.

Qntl
Rs.

278468.1

64.58
64.58
/cum

Cum.
Cum.
Rs.

258637.73

58.12
58.12
/cum

Cum.
Cum.
Rs.

234711.01

651.60

Sqm.

27821.16

139084.64

123312.04

54812.33

651.60
/sqm

Sqm.
Rs.

67616.53

64.58
64.58
/sqm.

Sqm.
Sqm.
Rs.

5074.95

64.68

Sqm.

64.68

Cum.

/cum.

Rs.

724.00

Cum.

84.00

Cum.

808.00

Cum.

/cum.

Rs.

724.00

Cum.

84.00
808.00

Cum.
Cum.

/cum.

Rs.

646.80

Sqm.

840.00

Sqm.

1486.80
/cum.

Sqm.
Rs.
L.S
L.S
L.S

75113.53

294758.40

8395.12

9827.75
15000.00
5000.00
20000.00

8.64
5.76
14.40
504.00
/ Kg.

Sqm.
Sqm.
Sqm.
Kg
Rs.

14.40
14.40
/sqm.

Sqm.
Sqm.
Rs.

35280.00

0.003963
1330.99

AL :Rs.
2079963.65
d phography & display boad
2000.00
ET TOTAL :Rs.
2081963.65
Say
Rs.
2,000,000.00
(Rupees twenty lakhs ) only.

bmitted to

Asst. Executive Engineer,

mbalpur Muncipal Corporation,
Sambalpur.

Administrative approved for

Rs.20,00,000.00 only

nistrator,

ambalpur Muncipal Corporation,

Sambalpur.

36.57422