Estimate for the work:- Repair and Renovation of Consevency godown Under SMC,Sambalpur

All Dimensions are in MKS,Estimate is on out to out / in to in method

Rate/ Amount in
Sl.No. Description Quantity Cum Rupees.

Nos Mtrs Mtrs Mtrs Cum/Sqm

1 Earth work in excavation in hard & gravelly soil in
foundation and plinth including rough dressing and
levelling the bed depositing the soil with in 50 mtr initial
lead and all lifts and labour required for the work etc
complete. and as per the direction of Eng-In-Charge

1 n x 15.60 X 0.90 x 0.90 = 12.64 cum

total = 12.64 cum @ 99.88 = 1262.08

2 Supplying all materials, labour, T&P and filling in
foundation and plinth with sand well watered and
rammed including conveyance of all materials to work
site, payment of royalty , taxes etc all complete as per
specification and direction of Engineer-in-charge.
1 n x 11.85 X 0.90 x 0.15 = 1.60 cum
1 n x 12.2 x 4.90 x 0.30 = 17.93 cum
1 n x 12.2 x 5.20 x 0.30 = 19.03 cum
1 n x 12.2 x 5.50x 0.30 = 20.13 cum
total = 58.70 cum @ 409.52 = 24037.08
3 Supplying all materials, labour, T&P and providing
cement concrete(1:4:8) with 40cm size hand broken
black hard granite metal including watering , curing,
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.
1 n x 11.85 X 0.90 x 0.15 = 1.60 cum
1 n x 12.2 x 4.90 x 0.10 = 5.98 cum
1 n x 12.2 x 5.20 x 0.10 = 6.34 cum
1 n x 12.2 x 5.50 x 0.10 = 6.71 cum
Total = 20.63 cum @ 3788.99 = 78173.49
 4 Supplying all labour, materials ,T&P and providing
Cement concrete (1:1:3) with crusher broken hard
granite chips on 12mm and size RCC works including
cost of conveyance & royalty ,sundries, watering ,curing
&lifting &laying concrete at a height of 5mtr. Maximum
complete etc all complete(Excluding cost of
reinforcement But including cost of centering &
shuttering)

Plinth beam 1n x 15.6 X 0.25 x 0.15 = 0.59 cum

Total = 0.59 cum
0.59 cum @ 7175.50 = 4197.67

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

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

Ground floor = 0.59 cum

Qnty. as per R.C.C
0.59 @ 1.2 qntl / cum = 0.70 qntl @ 5661.10 = 3974.09

6 Brick work with Fly Ash bricks of size 23cmx11cmx8cm

and crushing strength not less than 75 kg/cm2 in C.M.
(1:4) in f & p including all charges.
1 n x 15.60 X 0.23 x 0.40 = 1.40 cum

1.40 cum @ 4005.23 = 5623.34

 7 Brick work with Fly Ash bricks of size 23cmx11cmx8cm
and crushing strength not less than 75 kg/cm2 in C.M.
(1:4) in superstructure including all charges.

1 n x 4.90 x 0.375 x 0.30 = 0.55 cum

1 n x 5.20 x 0.225 x 0.30 = 0.35 cum
1 n x 5.50 x 0.225 x 0.30 = 0.37 cum
Total = 1.27 cum

1.27 cum
qty = 1.27 cum @ 4038.56 = 5143.11

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

artificial stone flooring with cement concrete (1:2:4)
including punning using 12mm size crusher broken
granites chips. including cost of conveyance & royalty
,sundries & watering for curing & supervision charges,
contractor profit & labour cess etc. all complete as per
the direction of Engineer-in-charge.

room 1 n x 12.2 x 4.90 = 59.78 Sqm

1 n x 12.2 x 5.20 = 63.44 Sqm
1 n x 12.2 x 5.50 = 67.10 Sqm

door sill 3 n x 12.20 x 0.30 = 10.98 Sqm

201.30 Sqm
qty = 231.70 Sqm @ 237.60 = 55051.92

9 Supplying all labour,T&P, materials and making 12mm

thick cement plaster in cement mortar(1:6) for brick
work including Cost of conveyance, sundries, watering
for curing, racking out joints, rounding of corne
,scaffolding & labour cess etc, all complete as per the
direction of engineer-in-charge.
a outer wall 2n x 36.6 X - x 0.60 = 43.92 Sqm
Total 43.92 Sqm

w-

Net total = 43.92 Sqm @ 101.30 = 4449.10

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

door/ window g 1n X 4.90 X 4.6 = 22.54 sqm

g 1n X 5.20 X 4.6 = 23.92 sqm
g 1n X 5.50 X 4.6 = 25.30 sqm
71.760 sqm
71.76 sqm @ 32.00 kg/sqm = 2296.32 kg
Net Total 2296.320 kg @ 86.00 = 197483.52

11 Supplying all labour, T&P materials and two coat of

Weather Coats with any approved shades including cost
of conveyance, taxes of, brushes, sundries & labour cess
etc all complete as per the direction of Engineer-in-
charge
Qty as per total plaster area = 43.92 sqm
Qty = 43.900 sqm @ 78.59 = 3450.10
12 Supplying all labour, T&P materials and two coat of
Distempering with any approved shades including cost of
Conveyance, taxes of, brushes, sundries& labour cess all
complete as per the direction of Engineer-in-charge.
Qty as per total plaster area = 40.00 sqm
Qty = 40.00 sqm @ 46.77 = 1870.80
13 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-in- Charge.

Qty as per door window area = 143.52 sqm

Qty = 143.52 sqm @ 92.43 = 13265.55
397981.86
Add for Display Board 2000.00
399981.86
or say 400000.00

Junior Engineer Asst.Exe. Engineer

S.M.C ,Sambalpur S.M.C ,Sambalpur
Techinically Sanctioned for
for Rs 400000.00 only
 Administrative approved
for Rs 400000.00only

Executive Engineer Commissioner Administrator,

S.M.C ,Sambalpur S.M.C ,Sambalpur S.M.C ,Sambalpur
151.47
39.57
Estimate for the work:- Constn of Guard room at Rajghat,SMC,Sambalpur excluding O.H.C &
departmental profit.
All Dimensions are in MKS,Estimate is on out to out / in to in method

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

1 n x 11.85 X 0.90 x 0.90 = 9.60 cum

f- steps 1 n x 1.20 X 0.45 x 0.15 = 0.08 cum
drainage 1 n x 10.00 X 0.30 x 0.30 = 0.90 cum
total = 10.58 cum @ 86.86 = 918.94
2 Supplying all materials, labour, T&P and filling in
foundation and plinth with sand well watered and
rammed including conveyance of all materials to work
site, payment of royalty , taxes etc all complete as per
specification and direction of Engineer-in-charge.
1 n x 11.85 X 0.90 x 0.15 = 1.60 cum
inside room 1 n x 3.04 X 2.25 x 0.30 = 2.05 cum
f- steps 1 n x 1.20 X 0.45 x 0.08 = 0.04 cum
drainage 1 n x 10.00 X 0.30 x 0.08 = 0.24 cum
total = 3.93 cum @ 398.51 = 1568.12
3 Supplying all materials, labour, T&P and providing
cement concrete(1:4:8) with 40cm size hand broken
black hard granite metal including watering , curing,
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.
1 n x 11.85 X 0.90 x 0.15 = 1.60 cum
inside room 1 n x 3.04 X 2.25 x 0.15 = 1.03 cum
f- steps 1 n x 1.20 X 0.45 x 0.10 = 0.05 cum
drainage 1 n x 10.00 X 0.30 x 0.10 = 0.30 cum
Total = 2.98 cum @ 3396.60 = 10121.02
 4 Supplying all labour, materials ,T&P and providing
Cement concrete (1:1:3) with crusher broken hard
granite chips on 12mm and size RCC works including
cost of conveyance & royalty ,sundries, watering
,curing &lifting &laying concrete at a height of 5mtr.
Maximum complete etc all complete(Excluding cost of
reinforcement But including cost of centering &
shuttering)

Plinth beam 1n x 13.36 X 0.375 x 0.15 = 0.75 cum

Total = 0.75 cum
0.75 cum @ 6583.51 = 4947.51
Lintel
1n x 13.36 X 0.375 x 0.15 = 0.75 cum
Qty 0.75 cum @ 8658.99 = 6507.23
Chajja
1n X 1.50 X 0.45 x 0.063 = 0.04 cum
Qty 0.04 cum @ 11608.96 = 489.75
Roof slab
1n X 3.98 X 3.3 X 0.125 = 1.64 cum
Qty 1.64 cum @ 8879.34 = 14577.66

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

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

Ground floor = 3.19 cum

Qnty. as per R.C.C
3.19 cum @ 0.7 qntl / cum = 2.22 qntl @ 5828.90 = 12946.41

6 Brick work with Fly Ash bricks of size 23cmx11cmx8cm

and crushing strength not less than 75 kg/cm2 in C.M.

(1:4) in f & p including all charges.

1 n x 12.34 X 0.50 x 0.40 = 2.47 cum
1 n x 12.21 X 0.38 x 0.60 = 2.78 cum
f- steps 1 n x 1.20 X 0.75 x 0.15 = 0.14 cum
1 n x 1.2 X 0.50 x 0.15 = 0.09 cum
1 n x 1.20 X 0.25 x 0.15 = 0.05 cum
5.52 cum @ 3533.67 = 19512.50
 7 Brick work with Fly Ash bricks of size 23cmx11cmx8cm
and crushing strength not less than 75 kg/cm2 in C.M.
(1:4) in superstructure including all charges.

5 n x 0.38 x 0.375 x 2.40 = 1.69 cum

2 n x 2.93 x 0.225 x 2.40 = 3.16 cum
2 n x 2.25 x 0.225 x 2.40 = 2.43 cum
Total = 7.28 cum
doo (-) 1 n X 1.20 X 0.225 X 2.10 = 0.57 cum
window 1 n X 0.60 X 0.225 X 0.60 = 0.08 cum
vent 1 n X 2.25 X 0.225 X 1.05 = 0.53 cum
1 n X 1.5 X 0.225 X 1.05 = 0.35 cum
total 1.53 cum
5.75 cum
qty = 5.75 cum @ 3567.00 = 20502.98

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

artificial stone flooring with cement concrete (1:2:4)
including punning using 12mm size crusher broken
granites chips. including cost of conveyance &
royalty ,sundries & watering for curing & supervision
charges, contractor profit & labour cess etc. all
complete as per the direction of Engineer-in-charge.

room 1 n x 3.04 x 2.25 = 6.84 Sqm

door sill 1 n x 1.20 x 0.23 = 0.27 Sqm
7.11 Sqm
qty = 7.11 Sqm @ 208.84 = 1484.85

9 Supplying all labour,T&P, materials and making 12mm

thick cement plaster in cement mortar(1:6) for brick
work including Cost of conveyance, sundries, watering
for curing, racking out joints, rounding of corne
,scaffolding & labour cess etc, all complete as per the
direction of engineer-in-charge.
a outer wall 1 n x 13.36 X - x 2.95 = 39.41 Sqm
Total 39.41 Sqm
Deduction
door 1n X 1.20 x 2.1 = 2.52 Sqm
w- 1n X 2.25 x 1.05 = 2.36 Sqm
1n X 1.50 x 1.05 = 1.58 Sqm
Total = 6.46 Sqm
Net total = 32.95 Sqm @ 91.35 = 3010.39
 10 Supplying all labour,T&P, materials and making 16mm
thick cement plaster in cement mortar(1:6) for brick
work including Cost of conveyance, sundries, watering
for curing, racking out joints, rounding of corne
,scaffolding & labour cess etc, all complete as per the
direction of engineer-in-charge.
inside walls 1 n x 10.58 x 2.40 25.392 Sqm
25.392 Sqm
Deduction
door opening
1n X 1.20 x 2.1 = 2.52 Sqm
1n X 2.25 x 1.05 = 2.36 Sqm
1n X 1.50 x 1.05 = 1.58 Sqm
- Total = 6.46 Sqm
= Net total: 18.93 Sqm @ 127.11 = 2406.76

11 Supplying all labour,T&P, materials and making 6mm

thick cement plaster in cement mortar(1:4) over rcc
work including Cost of conveyance, sundries, watering
for curing, racking out joints, rounding of corners
,scaffolding & labour cess etc, all complete as per the
direction of engineer-in-charge.

Ceilling 1 n x 3.04 x 2.25 - = 6.84 sqm

6.84 sqm
6.84 Sqm @ 131.06 = 896.45

12 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.

door/ window d- 1n X 1.20 X 2.1 = 2.52 sqm

w 1n X 1.50 X 1.05 = 1.58 sqm
w 1n X 2.25 X 1.05 = 2.36 sqm
w 1n X 0.60 X 0.6 = 0.36 sqm
g 1n X 1.50 X 1.05 = 1.58 sqm
g 1n X 2.25 X 1.05 = 2.36 sqm
1n = 0.01 sqm
10.765 sqm
10.76 sqm @ 32.00 kg/sqm = 344.32 kg
Net Total 344.320 kg @ 75.00 = 25824.00
13 Supplying all labour, T&P materials and two coat of
Weather Coats with any approved shades including
cost of conveyance, taxes of, brushes, sundries &
labour cess etc all complete as per the direction of
Engineer-in-charge
Qty as per total plaster area = 32.95 sqm
Qty = 32.950 sqm @ 74.66 = 2460.05
14 Supplying all labour, T&P materials and two coat of
Distempering with any approved shades including cost
of Conveyance, taxes of, brushes, sundries& labour
cess all complete as per the direction of Engineer-in-
charge.
Qty as per total plaster area = 28.67 sqm
Qty = 28.38 sqm @ 42.84 = 1215.80
15 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-in-
Charge.

Qty as per door window area = 6.83 sqm

Qty = 6.83 sqm @ 83.55 = 570.65
129961.07
Add for electrifiction L.S 10000.00
139961.07
or say 140000.00

Junior Engineer Asst.Exe. Engineer

S.M.C ,Sambalpur S.M.C ,Sambalpur

Executive Engineer Commissioner Administrator,

S.M.C ,Sambalpur S.M.C ,Sambalpur S.M.C ,Sambalpur
26522.15

151.47
39.57
 RATE ANALYSIS WITH OUT DEPARTMENTAL PROFIT
SL No. Qnty Unit Rate Amount in Remarks
1 3 4 5 6
1 Supplying all labour, T&P and earth work in excavation in Hard Soil or Gravelly Soil with in 50 m. initial lead &
1.50m. initial lift including Rough dressing, breaking clods, & laying in layers not exceeding 0.30m in depth,
leveling the bed & including sundries , supervision charges, contractor profit & labour cess etc & as per the
direction of Engineer- in-charge.

Data for 100 cum

a) Man Mulia (Un-skilled) 21.5 nos
b) Women Mulia (Un-skilled) 21.5 nos
43.00 nos Each 200.00 8600.00
8600.00 8600.00
Add Labour 1% 86.00
8686.00
Say 86.86 cum
2 Supplying all materials, labour, T&P and filling in foundation and plinth with sand well watered and rammed
including conveyance of all materials to work site, payment of royalty , taxes ,contractor profit & labour cess
etc. all complete as per specification and direction of Engineer-in-charge.

Data for Per Cum

a) Materials
Sand ffor filling 100 cum @ 48.00 4800.00
4800.00 4800.00

a) Labour charges
i) Man Mulia (Unskilled) 12.36 nos @ 200.00 2472.00
2472.00 2472.00
7272.00
Cost of 100 cum 7272.00
Cost for 1 cum = 7272.00 / 100 cum 72.72
C) Lead & Royalty of Sand 321.84 321.84
Total (A+B+C) 394.56
 Add 1 % Labour Cess 3.95
398.51 cum

3 Supplying all materials, labour, T&P and providing cement concrete(1:4:8) with 40cm size hand broken black
hard granite metal including watering , curing, 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.

a) Materials
Metal 0.96 cum @ 634.00 608.64
Sand 0.48 cum @ 55.00 26.40
Cement 1.72 qntl @ 658.00 1131.76
1766.80 1766.80

b) Labour
Mason 2nd class 0.18 nos @ 240.00 43.20
Man Mulia (Un-skilled) 1.80 nos @ 200.00 360.00
Women Mulia(Un-skilled) 1.40 nos @ 200.00 280.00
Man Mulia for mixing stone,
sand and cement and getting
Water 0.70 nos @ 200.00 140.00
823.20 823.20
2590.00
c) Lead & Royalty
Metal 0.96 cum @ 512.78 492.27
Sand 0.48 cum @ 524.24 251.64
Cement 1.72 qntl @ 16.90 29.07
772.97 772.97
3362.97
Add Labour Cess 1% 33.63
Say 3396.60 /CUM
 4 Supplying all labour, materials ,T&P and providing Cement concrete (1:1:3) with crusher broken hard granite
chips of 12mm size for RCC works including cost of conveyance & royalty ,sundries , watering ,curing &lifting
&laying concrete at a height of 5mtr contractor profit & labour cess. Maximum complete etc. all
complete(Excluding cost of reinforcement & centering & shuttering)

a) Materials
Crusher broken Chips 12mm siz 0.90 Cum @ 1168.00 1051.20
Sand 0.45 Cum @ 55.00 24.75
Cement 4.29 Qntl @ 658.00 2822.82
3898.77 3898.77

b) Labour
Mason 2nd class 0.18 nos Each 240.00 43.20
Man Mulia (Un-skilled) 1.80 nos Each 200.00 360.00
Women Mulia(Un-skilled) 1.40 nos Each 200.00 280.00

Man Mulia for mixing stone,

sand and cement and getting
Water 1.40 nos Each 200.00 280.00
Mason 2nd class 0.50 nos Each 240.00 120.00
1083.20 1083.20
4981.97
c) Lead & Royalty
Crusher broken Chips 12mm siz 0.90 cum Cum 402.38 362.14
Sand 0.45 cum Cum 524.24 235.91
Cement 4.29 qntl Qntl 16.90 72.50
670.55 670.55
5652.52
c) Plinth Band
(i) Cost of C.C.(1:1 : 3 ) 1 cum Cum 5652.52 5652.52
(ii) Cost of Centering & Shuttering 10 Sqm sqm 86.58 865.80
6518.32 6518.32
Add Labour Cess 1% 65.18
6583.51 Cum
b) Lintel
(i) Cost of C.C.(1:1 : 3 ) 1 cum Cum 5652.52 5652.52
(ii) Cost of Centering & Shuttering 14 Sqm sqm 208.62 2920.74
8573.26 8573.26
Add Labour Cess 1% 85.73
8658.99
Say 8659.00 Cum
g) Chajja(0.065 cum)
(i) Cost of C.C.(1:1 : 3 ) 1 cum Cum 5652.52 5652.52
for 1 cum
(ii) Cost of Centering & Shuttering 18.61 Sqm sqm 313.89 5841.50
11494.02 11494.02
Add Labour Cess 1% 114.94
11608.96 Cum
e) Roof slab
(i) Cost of C.C.(1:1 : 3 ) 1 cum Cum 5652.52 5652.52
(ii) Cost of Centering & Shuttering 10 Sqm sqm 313.89 3138.90
8791.42 8791.42
Add Labour Cess 1% 87.91
8879.34 Cum

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

Unit -1M.T
Taking output = 1M.T.
a) Materials
 Hysd bar including 5 percent
overlaps(SAIL STEEL TMT-EQR
500/IS 1786 Fe 500 D) and
wastage 1.05 MT MT 51880.00 54474.00
Binding Wire 8 Kg Kg 73.00 584.00
55058.00 55058.00

b) Labour
Labour for cutting, bending, shifting to Site, tying and placing in position
Mate 0.44 nos Each 220.00 96.80
Blacksmith ( Spl) 3 nos Each 260.00 780.00
Man Mulia (U/S) 8 nos Each 200.00 1600.00
2476.80 2476.80
57534.80
COST OF CARRIAGE
Rod (5 km.) 1.05 MT MT 169.00 177.45
For M.T. 177.45 177.45
57712.25
Add Labour Cess 1% 577.12
Per M.T. 58289.37
Rate for Per Qntl 58289.37 / 10 5828.94 Say 5828.90 /Qtl

6 Supplying all materials, labour, T&P and providing Brick work with flyash Bricks 23cm x 11cm x 8cm size having
crushing strength not Less than 75kg/cm with dimensional tolerance 8 percent in Cement mortar in
Cement Mortar (1:6 ) foundation & Plinth including cost of conveyance & royalty ,sundries & watering for
curing & supervision charges,contractor profit & labour cess etc. all complete as per the direction of Engineer-
in-charge .
(Data for per cum)

a) Labour Cost
Mason (Spl) 0.35 nos Each 260.00 91.00
Mason (2nd class) 1.05 nos Each 240.00 252.00
Man mulia(U/S) 1.41 nos Each 200.00 282.00
 Women Mulia (U/S) 1.41 nos Each 200.00 282.00

Preparing mortar and getting

water 0.14 nos Each 200.00 28.00
935.00 935.00
b) K.B. Bricks 23cm x 11cm x 8cm
Materials
size having crushing strength
not Less than 75kg/cm with
dimensional tolerance 8
percent 400 nos 1000 nos 4300.00 1720.00
Sharp sand (screened and wash 0.28 cum cum 55.00 15.40
Cement-0.047 cum 0.672 qntl Qntl 658.00 442.18
2177.58 2177.58
3112.58
Lead & Royalty

K.B. Brick 1000 569.92 227.97

Sharp sand (screened and wash 0.28 cum cum 524.24 146.79
Cement-0.047 cum 0.672 Qntl Qntl 16.90 11.36
386.11 386.11
3498.69
Add Labour Cess 1% 34.99
Cost of foundation & Plinth 3533.67 Cum

2 For Superstructure
Rate same as Foundation & Pilnth 3498.69
For superstructre 33.00
3531.69
Add Labour Cess 1% 35.32
3567.00 Cum

6 Supplying all labour,T&P, materials and making 2.5 cm artificial stone flooring with cement concrete (1:2:4)
including punning using 12mm size crusher broken granites chips. including cost of conveyance & royalty
,sundries & watering for curing & supervision charges, contractor profit & labour cess etc. all complete as per
the direction of Engineer-in-charge.
 (Data for per sqm)
a) Materials
Crusher broken granites chips 0.023 cum Cum 1168.00 26.86
Sand (Screened and washed) 0.012 cum Cum 55.00 0.66
Cement- ( 0.006 cum) or 0.0858 qntl Qntl 658.00 56.46
83.98 83.98
b) Labour charges

Man Mulia for mixing chips

cement and Sand in small
quantity and watering 0.03 nos Each 200.00 6.00
Mason (Spl) 0.13 nos Each 260.00 33.80
Women Mulia 0.22 nos Each 200.00 44.00
Man Mulia 0.11 nos Each 200.00 22.00
105.80 105.80
189.78
Sand
Lead & Royalty
(Screened
Crusher
and broken granites chips 0.023 cum Cum 402.38 9.25
washed) 0.012 cum Cum 524.24 6.29
Cement- ( 0.006 cum) or 0.0858 qntl Qntl 16.90 1.45
17.00 17.00
206.78
Add Labour Cess 1% 2.07
208.84 /Sqm

7 Supplying all labour,T&P, materials and making 12mm thick cement plaster in cement mortar(1:6) for brick
work including Cost of conveyance, sundries, watering for curing, racking out joints, rounding of corners
,scaffolding & labour cess etc, all complete as per the direction of Engineer-in-charge.
Per 1 sqm
a) Materials
Sand (Screened & washed) 0.015 cum cum 55.00 0.83
Cement 0.0025 cum or 0.0358 qntl Qntl 658.00 23.56
 24.38 24.38

b) Labour charges
Mason (2nd class) 0.14 nos Each 240.00 33.60
Women
Man Mulia(U/S)
Mulia(U/S 0.05 nos Each 200.00 10.00
) 0.05 nos Each 200.00 10.00
Man Mulia (U/S)for mixing sand 0.02 nos Each 200.00 4.00
57.60 57.60
81.98
Sand
(Screened
Add
& Lead & Royalty
washed) 0.015 cum cum 524.24 7.86
Cement 0.0358 qntl Qntl 16.90 0.61
8.47 8.47
90.45
Add Labour Cess 1% 0.90
91.35 /Sqm

8 Supplying all labour,T&P, materials and making 16mm thick cement plaster in cement mortar(1:6) for brick or
stone masonry work including Cost of conveyance, sundries, watering for curing, racking out joints, rounding
of corners ,scaffolding ,contractor profit & labour cess etc, all complete as per the direction of Engineer-in-
charge.
Per 1 sqm
a) Materials
Sand (Screened & washed) 0.018 cum cum 55.00 0.99
Cement 0.003 cum or 0.043 qntl Qntl 658.00 28.29
29.28 29.28

b) Labour charges
Mason (2nd class) 0.16 nos Each 240.00 38.40
Women
Man Mulia(U/S)
Mulia(U/S 0.11 nos Each 200.00 22.00
) 0.11 nos Each 200.00 22.00
 Man Mulia (U/S)for mixing sand 0.02 nos Each 200.00 4.00
86.40 86.40
Sand 115.68
(Screened
Add
& Lead & Royalty
washed) 0.018 cum cum 524.24 9.44
Cement 0.043 qntl Qntl 16.90 0.73
10.16 10.16
125.85
Add Labour Cess 1% 1.26
127.11 /Sqm

9 Supplying all materials, labour, T&P and providing 6 mm thick cement plaster (1:4) to RCC surfaces finished
smooth including closed deep chiping and slury treatment including watering , curing conveyance of all
Materials , taxes , royalty etc all complete as per direction of Engineer in-charge
Per 1 sqm
a) Materials
Sand (Screened & washed) 0.0075 cum cum 55.00 0.41
Cement 0.003 cum or 0.0372 qntl Qntl 658.00 24.48
24.89 24.89

b) Labour charges
Mason (2nd class) 0.16 nos Each 240.00 38.40
Man Mulia(U/S) 0.11 nos Each 200.00 22.00
Women Mulia(U/S) 0.11 nos Each 200.00 22.00

Man Mulia (U/S)for mixing

sand and watering 0.02 nos Each 200.00 4.00

Labour for closed deep

chipping & cleaning 0.05 nos Each 200.00 10.00
96.40 96.40
Add Lead 121.29
& Royalty
 Sand (Screened & washed) 0.015 cum cum 524.24 7.86
Cement 0.0358 qntl Qntl 16.90 0.61
8.47 8.47
129.76
Add Labour Cess 1% 1.30
131.06 /Sqm

10 Providing and fixing Iron Door/window Shutters with Angle Iron Frames including fixing of Hold Fasts, Aldrops,
Hinges etc. all complete including fixing with C.C. (1:2:4) complete.
Unit = Sft. Taking Output = 6'-5''x3'-0'' = 19.26 Sft
Frame Angle of size 35x35x6 mm 17.220 /Kg
Shutter An 29'-8" = 9.04 Mtr @ 1.80 Kg/Mtr = 16.272 /Kg
Flat of siz 33'-5" = 10.19 Mtr @ 0.78 Kg/Mtr = 7.948 /Kg
Aldrop, Hinges, Handle etc. L.S. 4.000 /Kg
G.P. Sheet 24 gauge(0.63 mm) 1.79 Sqm @ 4.27 Kg/Sqm 7.643 /Kg
Total Weight of shutter 53.084 /Kg
a) Cost of Angle, Flat etc. 45.440 kg @ Rs 48.42 /Kg Rs 2200.21
b) Cost of G.P. Sheet 7.643 kg @ Rs 52.60 /Kg Rs 402.04

c) Labour for fabrication with

Cost of welding rod & cutting
in pieces 53.084 kg @ Rs 15.00 /Kg Rs 796.25
d) Labour for fixing 1.79 sqm @ Rs 191.18 /Sqm Rs 342.21
Rs 3740.71
Carriage of materials 53.084 kg@ Rs 2.364 /Kg Rs 125.49
Cost of P.C.C (1:2:4) =
6x5''x5''x7'' = 0.614 Cft or say
0.017 Cum 0.017 cum@ Rs 5607.33 /Cum Rs 95.32
Total Rs 3961.52
Add 1% Labour Cess Rs 39.62
Total Cost for 53.084 Kg Rs 4001.14
2.75Kg/Sft or Say Rs. 75.00 /Kg
11
Supplying all labour, T&P materials and two coat of Weather Coats with any approved shades including cost of
conveyance, taxes of, brushes, sundries & labour cess etc all complete as per the direction of Engineer-in-
charge
Data for 10 sqm
Labour
Painter (Spl) 0.52 nos Each 260.00 135.20
Man Mulia (U/S) 0.52 nos Each 200.00 104.00
Man Mulia for preparation of S 0.10 nos Each 200.00 20.00
259.20
For 10.00 Sqm 259.20
Cost for 1 sqm 259.20 / 10 25.92 25.92

Materials

Weather coat-2.50 kg for 10

sqm per sqm 0.25 Kg 0.25 Kg Kg 192.00 48.00 48.00
73.92
Add Labour cess 1% 0.74
74.66 /Sqm

12
Supplying all labour, T&P materials and two coat of Distempering with any approved shades including cost of
Conveyance, taxes of, brushes, sundries& labour cess all complete as per the direction of Engineer-in-charge.
Data for 10 sqm

Painter or Polisher (Spl) 0.52 nos Each 260.00 135.20

Man Mulia (U/S) 0.52 nos Each 200.00 104.00
Man Mulia for preparation of S 0.10 nos Each 200.00 20.00
259.20
Rate for 10 sqm 259.20
Rate for per sqm 259.20 / 10.00 25.92 25.92

Add Cost of materials

 Distemper two coats 2.50 kg for 10 sqm
per sqm 0.250 kg 0.25 Kg Kg 66.00 16.50 16.50
42.42
Add Labour Cess 1.00 % 0.42
42.84 /Sqm
13
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-in- Charge.

Data for 9.30 sqm

Painter (Spl) 1.25 nos Each 260.00 325.00
Man Mulia (U/S) 1.00 nos Each 200.00 200.00
Man Mulia for preparation of S 0.10 nos Each 200.00 20.00
545.00
Rate for 10 sqm 545.00
Rate for per sqm 545.00 / 9.3 58.60 58.60

Add Cost of materials

Paint two coat-1.25 ltrs for 10 sqm
per sqm 0.125 litrs. 0.125 litrs Kg 193.00 24.13 24.13
82.73
Add Labour 1.00 % 0.83
83.55 /Sqm
 Detailed statement of Labours
Costn.of shed for Aahar outlet at Head quarter Hospital campus,Sambalpur.

Mason
Sl. Description Qty & unit Mason (Spl) 2nd class
No.
1 Supplying all labour, T&P and earth work in excavation
in Hard Soil or Gravelly Soil with in 50 m. initial lead &
1.50m. initial lift including Rough dressing, breaking
clods, & laying in layers not exceeding 0.30m in depth,
10.58 Cum
leveling the bed & including sundries , supervision
charges, contractor profit & labour cess etc & as per
the direction of Engineer- in-charge.

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

foundation and plinth with sand well watered and
rammed including conveyance of all materials to work
3.93 Sqm
site, payment of royalty , taxes ,contractor profit &
labour cess etc. all complete as per specification and
direction of Engineer-in-charge.
3 Supplying all materials, labour, T&P and providing
cement concrete(1:4:8) with 40cm size hand broken
black hard granite metal including watering , curing,
conveyance of all materials to work site, payment of 2.98 Cum 0.54 Nos
royalty taxes,contractor profit & labour cess etc. all
complete as per specification and direction of Engineer-
in-charge.
4 Supplying all labour, materials ,T&P and providing
Cement concrete (1:1:3) with crusher broken hard
granite chips of 12mm size for RCC works including cost
of conveyance & royalty ,sundries , watering ,curing
3.19 Cum 2.17 Nos
&lifting &laying concrete at a height of 5mtr contractor
profit & labour cess. Maximum complete etc. all
complete(Excluding cost of reinforcement & centering &
shutterin
5 Supplying all materials, labour, T&P and providing M.S.
reinforcement for R.C.C. work including cutting,
bending, binding and laying the grill and position
including cost of binding wire 18 to 20 gauge,
2.22 qtl
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(SAIL STEEL TMT-EQR 500/IS 1786 Fe 500 D)
 6 Supplying all materials, labour, T&P and providing Brick
work with flyash Bricks 23cm x 11cm x 8cm size having
crushing strength not Less than 75kg/cm with
dimensional tolerance 8 percent in Cement mortar in
Cement Mortar (1:6 ) foundation & Plinth including cost 5.52 Cum 1.93 Nos 5.796 Nos
of conveyance & royalty ,sundries & watering for curing
& supervision charges,contractor profit & labour cess
etc. all complete as per the direction of Engineer-in-
charge .
7 Supplying all labour,T&P, materials and making 2.5 cm
artificial stone flooring with cement concrete (1:2:4)
including punning using 12mm size crusher broken
granites chips. including cost of conveyance & royalty 7.11 Sqm 0.92 Nos
,sundries & watering for curing & supervision charges,
contractor profit & labour cess etc. all complete as per
the direction of Engineer-in-charge.
8 Supplying all labour,T&P, materials and making 12mm
thick cement plaster in cement mortar(1:6) for brick
work including Cost of conveyance, sundries, watering
32.95 Sqm 4.61 Nos
for curing, racking out joints, rounding of corners
,scaffolding & labour cess etc, all complete as per the
direction of Engineer-in-charge.
9 Supplying all labour,T&P, materials and making 16mm
thick cement plaster in cement mortar(1:6) for brick or
stone masonry work including Cost of conveyance,
sundries, watering for curing, racking out joints, 18.93 Sqm 3.0288 Nos
rounding of corners ,scaffolding ,contractor profit &
labour cess etc, all complete as per the direction of
Engineer-in-charge.
9 Supplying all materials, labour, T&P and providing 6 mm
thick cement plaster (1:4) to RCC surfaces finished
smooth including closed deep chiping and slury
6.84 Sqm 1.0944 Nos
treatment including watering , curing conveyance of all
Materials , taxes , royalty etc all complete as per
direction of Engineer in-charge
11 Supplying all labour, T&P materials and two coat of
Weather Coats with any approved shades including cost
of conveyance, taxes of, brushes, sundries & labour 32.95 Sqm
cess etc all complete as per the direction of Engineer-in-
charge
12 Supplying all labour, T&P materials and two coat of
Distempering with any approved shades including cost
of Conveyance, taxes of, brushes, sundries& labour 28.38 Sqm
cess all complete as per the direction of Engineer-in-
charge.
13 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 6.83 Sqm
including preparation of Surface & labour cess all
complete as per the direction of Engineer-in- Charge.

Total= 2.86 Nos 17.24 Nos

ABSTRACT
Masson (special class) 2.86 Nos @ Rs. 260.00 =
Masson (second class) 17.24 Nos @ Rs. 240.00 =
Mate 0.09 Nos @ Rs. 220.00 =
Man Mulia 41.58 Nos @ Rs. 200.00 =
Women Man Mulia 25.52 Nos @ Rs. 200.00 =
Painter (Special class) 3.28 Nos @ Rs. 260.00 =
Black smith (Special class) 0.67 Nos @ Rs. 260.00 =
Semi-skilled Man Women painter(spl) Blacksmith
Mulia Mulia(U/S) Mulia(U/S)
(spl) Carpenter

2.27 Nos 2.27 Nos

0.49 Nos

7.45 Nos 4.172 Nos

2.58 10.21 Nos 4.47 Nos 2.58 Nos

0.0888 1.78 Nos 0.67 Nos

Nos 7.78 Nos 8.556 Nos

1.00 Nos 1.5642 Nos

2.31 Nos 1.65 Nos

2.46 Nos 2.08 Nos

1.23 Nos 0.75 Nos

2.04 Nos 1.71

1.76 Nos 1.48

 0.81 Nos 0.09 Nos

0.09 Nos 41.58 Nos 25.52 Nos 3.28 Nos 0.67 Nos 2.58 Nos

742.64
4137.07
19.54
8316.39
5103.02
853.05
173.16
19344.87
 MATERIAL CONSUPTION STATEMENT
Name of the work:- Constnruction of New office building at Municipality Campus.SMC

Sl.No. Item Qnty,& unit Cement Sand Metal Chips Bricks wood
1 Sand filling in f&p
3.93 cum - 3.93 cum - -
2 C.C (1:4:8)
2.98 cum 5.13 Qntl 1.43 cum 2.86 cum
3 R.C.C (1:1 1/2:3)

plinthbend
0.75 cum 3.22 Qntl 0.34 cum 0.68 cum 7.52 sqm
chajja
0.04 cum 0.18 Qntl 0.02 cum 0.04 cum 0.79 sqm
lintel
0.75 cum 3.22 Qntl 0.34 cum 0.68 cum 10.5 sqm
roofslab
1.64 cum 7.04 Qntl 0.74 cum 1.48 cum 16.4 sqm
4 M.S reinforcement
2.22 qtl
5 B/W (1:6)
11.27 cum 7.57 Qntl 3.16 cum 4508 nos
6 A.S flooring
7.11 cum 0.61 Qntl 0.09 cum 0.16 cum
7 12 mm C.P (1:6)
32.95 Sqm 1.18 Qntl 0.49 cum
8 16 mm C.P (1;6)
18.93 Sqm 0.81 Qntl 0.34 cum
9 6 mm C.P (1;4)
6.84 Sqm 0.25 Qntl 0.05 cum
10 M.S door /window
344.32 Kg
11 Weather coats
32.95 Sqm
12 Destemper
28.38 Sqm
13 Eneamel paints
6.83 Sqm

Total= 29.23 Qntl 6.99 cum 2.86 cum 3.03 cum 4508 nos
or 58.46 bags

or say = 4180 bags

ABSTRACT
Cement 29.23 Qtl @ Rs. 658.00= 19232.62
Sand(filling) 3.93Cum @ Rs. 48.00= 188.64
Sand 6.99Cum @ Rs. 55.00= 384.54
Metal 2.86Cum @ Rs. 634.00= 1813.60
Chips 3.03Cum @ Rs. 1168.00= 3541.11
Bricks 4507.94 Nos @ Rs. 4.30= 19384.13
Rod 0.51Qtl @ Rs. 5188.00= 2648.99
door window 344.32 Kg @ Rs. 75.00= 25824.00
Weathercoats 8.2375 Kg @ Rs. 192.00= 1581.60
Destemper 7.095 Kg @ Rs. 66 = 468.27
Eneamel paints 0.85375 Ltr @ Rs. 193 = 164.77
75232.28

94577.14

carriage and royalty

e/w 10.58
3.93
2.98
3.19
 Rod binding wire M.S Weathercoat Destemper Enamelpaimts

0.5106 Qtl kg

344.32 Qtl
 8.2375 Kg

7.095 kg

0.8538 ltr

0.5106 nos 0 nos 344.32 nos 8.2375 nos 7.095 nos 0.8538 nos