Balibandha Park Revise

Proposal 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)."
General Cost Abstract.

Sl. Amount
Head Remark
No. Figure
1 2 7 3 4
1 CIVIL PORTION 9742875.00
2 LANDSCAPING AND HORTICULTURE WORK 1581350.00
3
CHILDREN PLAYING EQUIPMENT & DUSTBEEN
AND BENTCHES 986232.00
4 ELECTRICAL 1963800.00
Sub-Total 14274257.00
Note :
1.WCT @ 4% added in all item
2. Labour cess @1% added on the
CPWD SOR Item.
Junior Engineer, Asst. Engineer,

Sambalpur Municipal
Sambalpur Municipal Corporation. Corporation.
Sambalpur. Sambalpur.
Executive Engineer ,
Sambalpur Municipal Corporation.
Sambalpur.
Commissioner, Administrator,
Sambalpur Municipal
Sambalpur Municipal Corporation. Corporation.
Sambalpur. 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)
Item
Particulars Qnt. Unit Rate Amount Per Unit
No
1 2 3 4 5 6 7 8 9
(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
Man mulia 1.50 Each @ Rs. 200.00 300.00
Woman Mulia 0.10 Each @ Rs. 200.00 20.00
320.00
Over head charges 7.50% 24.00
Contractor's profit 7.50% 24.00
Total 368.00
Add 1% Labour Cess 3.68
371.68
Rate Rs 371.68 /Cum
2) 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.
Per 2.83 Cum
Man mulia 4.00 Each @ Rs. 200.00 800.00
Woman Mulia 4.50 Each @ Rs. 200.00 900.00
1700.00
Total 1955.00
1974.55
Rate Rs 1974.55 /Cum
3) Supplying & engaging Hudraulic excavator of 1 Cum bucket
capacity including all cost of H&R etc.complete.
Per 100.00 Cum
Hire Charges of Hydraulic
Excavator 100.00 Cum @ Rs. 14.00 1400.00
Oil & Fuel charges L.S. 500.00
Operator 1.67 Hr @ Rs. 32.50 54.16
Helper 1.67 Hr @ Rs. 30.00 50.00
2004.16
Total 2304.78
For 100 Cum 2327.82
21 I Page Rate Rs 23.28 /Cum
1 2 3 4 5 6 7 8 9
4) 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.
(Vide S/R-2014; Item No.50; Pg. No-26)
Diesel Pump-20 H.P.
(For 8 Hr of Shift, 3 No @ Rs. 1162.00 3486.00
Operational Hour-7)
Mulia 6 No @ Rs. 200.00 1200.00
Operator 1 No @ Rs. 240.00 240.00
4926.00
Over head charges 0.075 369.45
Contractor's profit 0.075 369.45
5664.90
For 8 Hrs 5721.54
Rate Rs 715.19 /Hr
(Desilting & Bed Lining)

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.
Vide AR (P) 196 Item No.2 (Data For 1 Hector=10000 Sqm
Mate 2.00 Nos @ Rs 220.00 440.00
Mulia 50.00 Nos @ Rs 200.00 10000.00
10440.00
12006.00
For 10000 Sqm 12126.06
For 100 Sqm 121.26
Rate Rs 1.21 /Sqm
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 @ Rs 200.00 132.00
151.80
Add For 1 extra lift 9.52
Total 161.32
For 1 Cum 162.93
Rate Rs 162.93 /Cum
22 I Page
1 2 3 4 5 6 7 8 9
3) 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 @ Rs. 48.00 4800.00
Male mulia 12.36 Nos @ Rs. 200.00 2472.00
7272.00
8362.80
Carriage and royalty
Sand 100.00 Cum @ Rs. 322.40 32240.00
For 100 Cum 40602.80
For 1 Cum 406.02
410.08
Rate Rs 410.08 /Cum
(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)
32.00 Nos @ Rs. 200.00 6400.00
nos.
7360.00
For Excavation of
foundation , 0.200 1472.00
Add Extra 20%
For 100 Cum 8832.00
For 1 Cum 88.32
89.20
Rate Rs 89.20 /Cum
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 @ Rs. 48.00 4800.00
Male mulia 12.36 Nos @ Rs. 200.00 2472.00
7272.00
8362.80
Carriage and royalty
Sand 100.00 Cum @ Rs. 322.40 32240.00
For 100 Cum 40602.80
For 1 Cum 406.02
410.08
23 I Page Rate Rs 410.08 /Cum
1 2 3 4 5 6 7 8 9
3) 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 0.96 Cum @ Rs. 780.00 748.80
Sand 0.48 Cum @ Rs. 55.00 26.40
Cement 1.72 Qtl @ Rs. 658.00 1131.76
Labour charges
Mason 2nd Class 0.18 Nos. @ Rs. 240.00 43.20
Mulia
3.90 Nos. @ Rs. 200.00 780.00
(1.80+1.40+0.70)
2730.16
3139.68
Carrriage and royalty of materials
Metal 0.96 Cum @ Rs. 402.60 386.49
Sand 0.48 Cum @ Rs. 524.80 251.90
Cement 1.72 Qtl @ Rs. 16.90 29.06
3807.13
3845.20
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. 254.00 254.00
Sand 0.34 Cum @ Rs. 55.00 18.70
Cement 0.8151 Qtl. @ Rs. 658.00 536.33
Mason Spl. Class 0.35 Nos. @ Rs. 260.00 91.00
Mason 2nd Class 1.41 Nos. @ Rs. 240.00 338.40
Mulia (1.41+0.35+1.41)no 3.17 Nos. @ Rs. 200.00 634.00
1872.43
2153.29
Carriage & royalty of materials.
Rough stone 1.00 Cum @ Rs. 402.60 402.60
Sand 0.34 Cum @ Rs. 524.80 178.43
Cement 0.8151 Qtl. @ Rs. 16.90 13.77
2748.09
2775.57
24 I Page
1 2 3 4 5 6 7 8 9
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 m 0.90 Cum @ Rs. 1168.00 1051.20
Sand 0.45 Cum @ Rs. 55.00 24.75
Cement 3.23 Qtl @ Rs. 658.00 2125.34
Mason 2nd. Class 0.68 Nos. @ Rs. 240.00 163.20
Mulia (1.8+1.4+1.4) = 4.60 Nos. @ Rs. 200.00 920.00
4284.49
4927.15
Carrriage and royalty of materials
Metal 0.90 Cum @ Rs. 402.60 362.34
Sand 0.45 Cum @ Rs. 524.80 236.16
Cement 3.23 Qtl @ Rs. 16.90 54.58
5580.23
5636.03
6) 20 mm thick C.P. in C.M. (1:4) including all cost,

Cost of cement 0.0744 Qtl. @ Rs. 658.00 48.95
Sand 0.021 Cum @ Rs. 55.00 1.15
Mason 2nd class 0.16 nos @ Rs. 240.00 38.40
Mulia (0.11+0.02+0.11) = 0.24 nos @ Rs. 200.00 48.00
136.50
156.96
Carriage & royalty of materials
Cement 0.0744 Qtl. @ Rs. 16.90 1.25
Sand 0.021 Cum @ Rs. 524.80 11.02
169.23
170.92
Rate Rs 170.92 /Sqm
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.cla 0.22 nos @ Rs 260.00 57.20
Mulia (0.22 + 0.10) = 0.32 nos @ Rs 200.00 64.00
Cost of Powder 2.50 kg @ Rs 43.00 107.50
228.70
25 I Page C.O. 228.70

1 2 3 4 5 6 7 8 9
B.F. 228.70
728.40
For 10 Sqm 735.68
For 1 Sqm 73.56
Rate Rs 73.56 /Sqm
(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,
Vide AR (P) 19 Item No.16

(A) Excavation by Mechanical means
Considering Hitachi Excavator for the following specification.
Capacity of bucket = 0.91 Cum

Cycle Time for one bucket excavation = 16.00 Sec.
Bucket Fill Factor = 0.90
Overall Efficiency = 83.00 %
Taking effective working per = 50 Min
Production per hour (Loose
earth) =
(50x60x0.91x0.90x0.83)/16 = 127.46 Cum
Considering a swell factor
of 0.86 for all kinds of soil,
Quantity of Land
excavation per Hour = 109.62 Cum
Hire charges of Excavator Rs. 1816.85
excluding Supervision
Charges
Cost of Excavation per
16.57
Cum = 1816.85/109.62
(B) Transportation cost
Capacity of Tipper (Loose = 5.70 Cum
Soil)
Taking 80% carring
Capacity, the Capacity of = 4.56 Cum
Tipper
Lead = 1.00 Km
a) Loading time = (Body
capacity/excavator output
per min.) = 2.15 Min.
b) Loaded Haul @ 20 = 3.00 Min.
Km/hour
c) Empty Haul @ 20
Km/hour = 3.00 Min.
d) Spotting, turning and
unloading time = 1.40 Min.
Total Cycle Time = 9.55 Min.
Quantity to be carried per
Hour = 23.88 Cum 26 I Page
1 2 3 4 5 6 7 8 9
Considering a swell factor
of 0.86 for all kinds of soil,
Quantity of Land
excavation per Hour = 20.54 Cum
Hire charges of Excavator
excluding Supervision
Charges/hr Rs. 573.15
Depriciation of tyres and
tubes = (6x9500/4000) Rs. 14.25
Hire Charges of Tipper per
Hour Rs. 587.40
Cost of Transportation of
all kinds of soil within initial
lead of 1 km = 28.60
(587.40/20.54)
Add Trimming of Slope and
L.S. 3.00
Bed Manually
57.17
65.75
Royalty 1 Cum 28.00
94.41
Rate Rs 94.41 /Cum
2) 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 Cu
1. Hire and running
charges of P.R.R. Rs.
339.00/hr
(considering a roller will
compact 425 cum/day) (Rs339.00.00 X 8 X 100) / 425
For 100 Cum 638.12
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 ((5 x100) /390.00)=1.28 Trips

For 100 Cum 1.28 Trip @ Rs 582.00 744.96
1383.08
For 100 Cum 1396.91
For 1 Cum 13.96
Rate Rs 13.96 /Cum
27 I Page
1 2 3 4 5 6 7 8 9
3) 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 Nos @ Rs. 200.00 2560.00

2944.00
For 100 Cum 2973.44
For 1 Cum 29.73
Rate Rs 29.73 /Cum
4) 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 1.00 Cum @ Rs. 254.00 254.00
and wedging
Labour
Masson Special 0.17 Nos @ Rs. 260.00 44.20
Stone Packer 0.35 Nos @ Rs. 220.00 77.00
Mulia (0.52+0.52) Nos 1.04 Nos @ Rs. 200.00 208.00
Sub-Total 583.20
Sub-Total 670.68
Stone 1.00 Cum @ Rs. 514.00 514.00
Sub-Total 1184.68
1196.52
5) 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) 0.03 Cum @ Rs. 5636.03 169.08
Extra Labour charges
Mason Special 0.05 Nos. @ Rs. 260.00 13.00
Mulia (0.11+0.11)nos = 0.22 Nos. @ Rs. 200.00 44.00
Sub-Total 226.08
28 I Page C.O. 226.08

1 2 3 4 5 6 7 8 9
B.F. 226.08
234.62
Rate Rs 234.62 /Sqm
(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-2,2013)

(A) Interlocking Paving Block UNIPAVER (0.36 Sft/Each)
Materials Data For 10 Sqm
Interlocking Paving
300.00 Nos @ Rs. 23.00 6900.00
Block UNIPAVER
Coarse Sand 0.50 Cum @ Rs. 48.00 24.00
Fine Sand 0.15 Cum @ Rs. 55.00 8.25
Labour
Mason 1st Class 0.50 Cum @ Rs. 260.00 130.00
Mason 2nd Class 0.50 Cum @ Rs. 240.00 120.00
Mulia 1.50 Cum @ Rs. 200.00 300.00
Sub-Total 7482.25
Sub-Total 8604.57
Interlocking Paving
300.00 Nos @ Rs. 0.40 121.29
Block UNIPAVER
Fine Sand 0.15 Cum @ Rs. 524.80 78.72
Sub-Total 8965.78
Cost For 10.00 Sqm 9055.43
Rate Rs 905.54 /Sqm
(B) Interlocking Paving Block JUMBO COLARADO (0.45 Sft/Each)

Materials Data For 10 Sqm
Interlocking Paving
240.00 Nos @ Rs. 23.00 5520.00
Block UNIPAVER
Fine Sand 0.15 Cum @ Rs. 55.00 8.25
Sub-Total 5552.25
29 I Page C.O. 5552.25
1 2 3 4 5 6 7 8 9
B.F. 5552.25
Labour
Mason 1st Class 0.50 Cum @ Rs. 260.00 130.00
Mason 2nd Class 0.50 Cum @ Rs. 240.00 120.00
Mulia 1.50 Cum @ Rs. 200.00 300.00
Sub-Total 6102.25
Sub-Total 7017.57
Interlocking Paving
Block JUMBO 240.00 Nos @ Rs. 0.40 97.03
COLARADO
Fine Sand 0.15 Cum @ Rs. 524.80 78.72
Sub-Total 7354.52
Cost For 10.00 Sqm 7428.06
Rate Rs 742.81 /Sqm
(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. @ 2741.13
3.50kg/mtr. 11.41 Kg @ Rs. 240.24
Balustrade of size
32mmx32mmx2mm
(4x0.90m = 3.60mtr. @ 1570.51
1.70kg/mtr. 6.12 Kg @ Rs. 256.62
Stainless steel square pipe
bracing of size
32mmx32mmx2mm in 3 16.63 Kg @ Rs. 256.62 4267.59
rows (3x3.26m = 9.78mtr.
@ 1.70kg/mtr.
Fabrication 34.16 Kg @ Rs. 10.00 341.60
Buffing, polishing etc. 2% 172.42
Sub-Total 9093.25
Labour
High skilled labour 0.89 Nos. @ Rs. 260.00 231.40
Semi skilled labour 0.89 Nos. @ Rs. 220.00 195.80
Sub-Total 9520.45
30 I Page C.O. 9520.45

1 2 3 4 5 6 7 8 9
B.F. 9520.45
Over head charges 7.50% @ Rs. 260.00 714.03
Contractor's profit 7.50% @ Rs. 260.00 714.03
Carriage of steel 34.16 Kg @ Rs. 0.17 5.80
Sub-Total 10954.31
Rate per Kg 320.68
10.48 Kg/Mtr 323.88
Rate Rs 323.88 /Kg.
1 2 3 4 5 6 7 8 9
(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 4.00 nos @ Rs. 200.00 800.00
Woman mulia 4.50 nos @ Rs. 200.00 900.00
Sub-Total 1700.00
Sub-Total 1955.00
Cost For 2.83 Cum 1974.55
Rate Rs 697.72 /Cum
2) 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 nos @ Rs. 240.00 120.00
Man mulia 0.60 nos @ Rs. 200.00 120.00
Woman mulia 1.00 nos @ Rs. 200.00 200.00
Sub-Total 440.00
Sub-Total 506.00
Cost For 2.60 Sqm 511.06
Rate Rs 248.08 /Cum
Executive Engineer,
Junior Engineer, Asst. Executive Engineer,
S.M.C., Sambalpur. S.M.C., Sambalpur. S.M.C., Sambalpur.
30-A I Page
LEAD STATEMENT
Carriage Cost
Sl Name of Lead
Name of Materials Total lead
No quarry in KM Upto 5 Next upto Beyond
Km 50 Km 50 Km
1 2 3 4 5 6 7 8
1 Crusher broken
Mundher 21.00 156.40 147.20
Aggregate 303.60
2 Hand broken
Jujomura 33.00 156.40 257.60
Aggregate 414.00
2 Sand for Mortar River Veden 42.00 156.40 340.40 496.80
3 Sand for Filling Local 20.00 156.40 138.00 294.40
4 Cement Sambalpur 5.00 16.90 0.00 16.90
5 M.S. Rod Sambalpur 5.00 16.90 0.00 16.90
6 Paving Blocks Sambalpur 5.00 1010.80 0.00 1010.80
Certified that the leads provided in this estimate are minimum and correct to the best of m
Junior Engineer, Asst.Executive Engineer, Executive Enginee

Sambalpur Municipal Corporation, Sambalpur Municipal Corporation, Sambalpur Municipal Corp
Sambalpur. Sambalpur. Sambalpur.
20 I Page
Royalit Total lead
Unit
y & royality
s
9 10 11
99.00 402.60 Cum
100.00 514.00 Cum

28.00 524.80 Cum
28.00 322.40 Cum
16.90 Qntl
16.90 Qntl
1010.80 2500 nos
d correct to the best of my knowledge.
Executive Engineer,
Sambalpur Municipal Corporation,
Sambalpur.
Proposal Estimate For The Work:-"Construction Of Ramsagar Park In Sambalpur
( Over plot no.228,230 & 231,Khata no.1180 and Area-9.76 Acre)
Ite Amount
Uni
m Item Of Work No L B D Qnt
t
No.
1 2 3 4 5 6 7 8 9
(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 Pat 1 12.50 6.50 0.25 20.32 Cum

@ 371.68 /Cum
2 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 1 12.50 0.60 1.50 11.25
Pillars 4 0.60 0.60 1.50 2.16
Total 13.41 Cum
@ 1974.55 /Cum
3 Supplying & engaging Hudraulic excavator of 1 Cum bucket capacity including all cost of
H&R etc.complete.
Embankment Pat 1 12.50 9.50 3.50 415.63 Cum

@ 23.28 /Cum
4 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 10 Days 10 Hr/Each 100.00
Night time 9 Days 5 Hr/Each 45.00
Total 145.00 Hrs
@ 715.19 /Hr
Dewatering 1 Job
(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 (As per record=9.76 Acre) 39497.32
Embankment
(Take 25%) 9874.33
Slope Area
Periphery Area (Take 20%) 7899.46
Total 57271.11 Sqm
@ 1.21 /Sqm
16 I Page C.O.
1 2 3 4 5 6 7 8 9
B.F.
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 etc. complete.

Embankment
(Take 45%) 17773.79
Area
Net 21723.53 Sqm
Pondage Area (Take 50%) 10861.76
Muck Depth (Mean depth) 0.20 M
Qnt (Area x Depth) 2172.35 Cum
@ 162.93 /Cum
3 Providing Sand Bed /Lining to approved thickness including all cost, conveyance, taxes
& royalty etc. complete.

Embankment
(Take 45%) 17773.79
Area
Net 21723.53 Sqm
Pondage Area (Take 50%) 10861.76
@ 410.08 /Cum
Desilting & Bed Lining 1 Job
(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 1 100.00 0.75 0.60 45.00 Cum

@ 89.20 /Cum
2 Filling F&P with Sand wel watered, rammed,including all cost, conveyance, taxes &
royalty etc. complete. .
Foundation-Base 1 100.00 0.75 0.15 11.25 Cum

@ 410.08 /Cum
3 C.C.(1:4:8) using 40 mm size C.B.H.G. Metal including all cost, conveyance, taxes &
royalty etc. complete.
Foundation-Base 1 100.00 0.75 0.15 11.25 Cum

@ 3845.20 /Cum
4 R.R. Stone masonary in C.M.(1:6) including all cost, conveyance, taxes & royalty etc.
complete.
Foundation-1st Ft 1 100.00 0.60 0.30 18.00
Shaft Wall 1 100.00 0.45 0.60 27.00
Total 45.00 Cum
@ 2775.57 /Cum
17 I Page C.O.
1 2 3 4 5 6 7 8 9
B.F.
5 C.C.(1:2:4) using 25 mm size C.B.H.G. Chips including all cost, conveyance, taxes &
Shaft Wall-Top 1 100.00 0.45 0.05 2.25 Cum
@ 5636.03 /Cum
6 20 mm thick C.P. in C.M. (1:4) including all cost, conveyance, taxes & royalty etc.
complete.
Shaft Wall-Top 1 100.00 1.65 165.00 Sqm
@ 170.92 /Sqm
7 Wall painting two coats with cemet paint of approved shade & quality including all cost,
Shaft Wall-Top 1 100.00 1.65 165.00 Sqm
@ 73.56 /Sqm
For 100 Rmt
Toe Wall 1 Rmt
(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 1 100.00 3.66 365.76 Sqm

Embankmet-Bott 1 100.00 6.10 609.60 Sqm
Embankmet-Mid 487.68 Sqm
Embankmet-Ht 3.05 Mtr
Earthwork-Qnt. 1486.45 Cum
@ 94.41 /Cum
2 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. (Vide Item no.1) 1486.45 Cum

@ 13.96 /Cum
3 Supplying & engaging labourers for sprinkling of water as directed by the Eng. In.
Charge including all cost, conveyance, taxes etc. complete.
@ 29.73 /Cum
4 Rough stone dry packing in approns and revetments with hard granite stone (15 cm to
30 cm) etc. all complete.
Embankmet Slop 1 100.00 5.58 0.20 111.56 Cum
@ 1196.52 /Cum
18 I Page C.O.
1 2 3 4 5 6 7 8 9
B.F.
5 Grouting approns and Revetments with C.C. (1:2:4) using 12 mm size chips etc. all
complete.
Embankmet Slop 1 100.00 5.58 557.78 Sqm
@ 234.62 /Sqm
For 100 Rmt
Embankmet & Stone Pitching 1 Rmt
(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.
(A) Interlocking Paving Block UNIPAVER (0.36 Sft/Each)

Mid Path 1 100.00 0.90 90.00 Sqm
@ 905.54 /Sqm
(B) Interlocking Paving Block JUMBO COLARADO (0.45 Sft/Each)

Path-Boarder 2 100.00 0.30 60.00 Sqm
@ 742.81 /Sqm
For 100 Rmt
Side-Walk 1 Rmt
(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 1 620.00 620.00
Ghat 1 55.00 55.00
675.00 Rmt
@ 10.50 Kg/Rmt 7087.5 Kg
@ 323.88 /Kg
For 675 Rmt
S.S. Barricading/Hand Railing 1 Rmt
Executive Engineer,
Junior Engineer, Asst. Executive Engineer, S.M.C., S.M.C.,
S.M.C., Sambalpur. Sambalpur. Sambalpur.
19 I Page
1 2 3 4 5 6 7 8 9
(Lawn Preparation.)
1 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 8333.00 Sqm

@ 60.00 /Sqm
Total
Lawn Preparation 1 Sqm
(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.) 10.00 Nos

@ 5000.00 /Each (Prov.)
For 10.00 Nos
Garbage Bin 1 Nos
(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 Rmt

Double Rows @ 1.20 m C/C spacing in rows & @ 0.75 m C/C
spacing in pants.
Qnt 269.00 nos
@ 77.00 /Each (Prov.)
For 100.00 Rmt
Green Fencing & Plantation 1 Rmt
19-A I Page
1 2 3 4 5 6 7 8 9
(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 1 10.00 10.00 0.30 30.00 Cum
@ 89.20 /Cum
2 Filling F&P, with Sand well watered, rammed including all cost conveyance, taxes and
royalrty etc. complete.
@ 410.08 /Cum
3 C.C. (1:4:8) using 40 mm size C.B.H.G. metal including all cost conveyance, taxes and
royalties etc. complete.
@ 3845.20 /Cum
4 C.C. (1:2:4) using 12 mm size C.B.H.G. chips including all cost conveyance, taxes and
@ 5636.03 /Cum
For 100.00 Sqm
Approach Road Strengthening 1 Sqm
(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 38 0.55 0.55 1.12 12.88

Plinth 38 2.65 0.55 1.00 55.39
Sub-structure 38 2.65 0.55 0.60 33.24
101.51 Cum
@ 697.70 /Cum
2 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 Sqm

@ 248.08 /Sqm
3 E/W in excavation in ordinary soil within initial lead & lift etc. complete.
Col. Found. 38 1.20 1.20 1.50 82.08 Cum

@ 89.20 /Cum
4 Filling F&P, with Sand well watered, rammed including all cost conveyance, taxes and
royalrty etc. complete.
Col. Found. 38 1.20 1.20 0.15 8.21 Cum
@ 410.08 /Cum
5 C.C. (1:4:8) using 40 mm size C.B.H.G. metal including all cost conveyance, taxes and
Col. Found. 38 1.20 1.20 0.15 8.21 Cum
@ 3845.20 /Cum
19-B I Page C.O.
1 2 3 4 5 6 7 8 9
B.F.
6 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. 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
Total 18.76 Cum
@ 6615.20 /Cum
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 0.30 0.20 6.05 Cum
@ 6967.30 /Cum
8 Supplying, straightening, cutting, bending & binding M.S. or HYSD reinforcement

including all cost conveyance, taxes etc. complete.
Col. Foundation 18.76 Cum

@ 123.67 Kg/Cum 2320.14
Plinth Band 6.05 Cum
@ 123.67 Kg/Cum 748.23
Total 3068.37 Kg
Say 30.68 Qtl
@ 6498.14 /Qtl
9 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 38 0.30 0.30 2.12 7.26
Wall 38 2.65 0.38 1.00 38.27
Total 45.53 Cum
@ 4043.70 /Cum
10 C.C. (1:2:4) using 12 mm size C.B.H.G. chips including all cost conveyance, taxes and
Pillars 38 0.30 0.30 0.025 0.09
Wall 38 2.65 0.38 0.025 0.96
Total 1.05 Cum
@ 5636.10 /Cum
11 Supplying, fitting & fixing M.S. grills of approved pattern & design including all cost,
Grill 38 2.10 1.15 91.77 Sqm
@ 24.22 Kg/Sqm 50.86 Kg
@ 76.00 /Kg
19-C I Page C.O.

1 2 3 4 5 6 7 8 9
B.F.
12 Synthetic enamel painting two coats over a coat of priming including all cost,
Grill 38 2.10 1.15 1.25 114.72 Sqm
@ 137.50 /Sqm
For 100.70 Rmt
Rehabilitation Of Boundary Wall 1 Rmt
(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 (Embankment Top to Toe)
Sides-Top 12 1.80 1.35 1.20 34.99
Mid steps-Top 18 5.00 0.45 0.45 18.23
Sides-Slant 12 7.50 0.60 0.60 32.40
Mid steps-Slant ### 7.40 0.60 0.45 263.74
Platform-Bottom 6 8.60 2.00 0.60 61.92
Total 325.66 Cum
@ 89.20 /Cum
2 Filling F&P with Sand wel watered, rammed,including all cost, conveyance, taxes &

Sides-Top 12 1.80 1.35 0.15 4.37
Mid steps-Top 18 5.00 0.45 0.15 6.08
Sides-Slant 12 7.50 0.60 0.15 8.10
Mid steps-Slant ### 7.40 0.60 0.15 87.91
Platform-Bottom 6 8.60 2.00 0.15 15.48
Total 103.39 Cum
@ 410.08 /Cum
3 C.C.(1:4:8) using 40 mm size c.b.h.g. Metal including all cost, conveyance, taxes &
royalty etc. complete. etc. complete.

Sides-Top 12 1.80 1.35 0.15 4.37
Mid steps-Top 18 5.00 0.45 0.15 6.08
Sides-Slant 12 7.50 0.60 0.15 8.10
Mid steps-Slant ### 7.40 0.60 0.15 87.91
Platform-Bottom 6 8.60 2.00 0.15 15.48
Total 103.39 Cum
@ 3845.20 /Cum
19-D I Page C.O.

1 2 3 4 5 6 7 8 9
B.F.
4 R.R.Stone masonary in c.m.(1:4) including all cost, conveyance, taxes & royalty etc.
complete. etc. complete.

Sides-Top 12 1.80 1.35 1.20 34.99
Mid steps-Top 18 5.00 0.45 0.00 0.00
Sides-Slant 12 7.50 0.60 0.45 24.30
Mid steps-Slant ### 7.40 0.60 0.15 87.91
Platform-Bottom 6 8.60 2.00 0.15 15.48
Total 162.68 Cum
@ 2775.57 /Cum
5 C.C.(1:2:4) using 12 mm size c.b.h.g. Chips including all cost, conveyance, taxes &

Sides-Top 12 1.80 1.35 0.05 1.46
Mid steps-Top 18 5.00 0.45 0.05 2.03
Sides-Slant 12 7.50 0.60 0.05 2.70
Mid steps-Slant ### 7.40 0.60 0.05 29.30
Platform-Bottom 6 8.60 2.00 0.05 5.16
Total 34.46 Cum
@ 5636.03 /Cum
6 20 mm thick cement plastering with c.m.(1:6) including all cost, conveyance, taxes &
royalty etc. Complete
(A) Plan Area
Sides-Top 12 1.80 1.35 29.16
Mid steps-Top 18 5.00 0.45 40.50
Sides-Slant 12 7.50 0.60 54.00
Mid steps-Slant ### 7.40 0.60 586.08
Platform-Bottom 6 8.60 2.00 103.20
Total 689.28
(B) Side Area
Sides-Top 4 4.50 1.35 24.30
Mid steps-Top 6 5.00 0.60 18.00
Sides-Slant 4 7.50 0.75 22.50
Mid steps-Slant 44 7.40 0.75 244.20
Total 247.98
(A) + (B) = 937.26 Sqm
@ 155.80 /Sqm
19-E I Page C.O.

1 2 3 4 5 6 7 8 9
B.F.
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.

Sides-Top 12 1.80 1.35 29.16
Mid steps-Top 18 5.00 0.45 40.50
Sides-Slant 12 7.50 0.60 54.00
Mid steps-Slant ### 7.40 0.60 586.08
Total 689.28 Sqm
@ 1280.00 /Sqm
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.
Sides-Top 4 4.50 1.35 24.30
Mid steps-Top 6 5.00 0.60 18.00
Sides-Slant 4 7.50 0.75 22.50
Mid steps-Slant 44 7.40 0.75 244.20
Total 247.98 Sqm
@ 1358.80 /Sqm
Ghat 1 No
Executive Engineer,
Junior Engineer, Asst. Executive Engineer, S.M.C., S.M.C.,
S.M.C., Sambalpur. Sambalpur. Sambalpur.
19-F I Page
mbalpur
Acre)
Amount
Figure
10
7552.53
26478.71
482.74
9675.11
103702.91
147409.26
69447.29
69447.29
10
69447.29
353941.39
668128.74
1091517.42
4014.00
4613.40
43258.50
49960.26
101846.16
10
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
130867.28
469632.01
4696.32
81498.87
44568.36
44568.36
445.68
2295522.79
2295522.79
3400.77
ngineer,
S.M.C.,
Sambalpur.
10
499980.00
499980.00
60.00
50000.00
50000.00
5000.00
20713.00
20713.00
207.13
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
124101.15
42152.16
199362.93
184109.66
5917.90
6974.52
666287.59
10
666287.59
15774.00
1361251.60
13517.89
29049.00
42399.00
397563.00
469011.00
10
469011.00
451541.00
194241.00
146026.00
1260819.00
10
1260819.00
882279.00
336956.00
2480054.00
ngineer,
S.M.C.,
Sambalpur.
Detailed Estimate For The Work:-"Construction Of Park In Balibandha
,sambalpur Sambalpur
Item Amount
Item Of Work No L B D Qnt Unit
No. Figure
1 2 3 4 5 6 7 8 9 10
CIVIL PORTION
1 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 2 Days 10 Hr/Each 20.00
Night time 1 Days 5 Hr/Each 5.00
Total 25.00 Hrs
Say 25.00 Hrs
25.00 hrs @ 743.79 /Hrs 18594.75
4 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. =
Embankment Slope
APX. = 200.00
Area
Periphery Area APX. = 1193.24
1393.24
Say 1394.00 Sqm
1394.00 Cum @ 3.41 /Cum 4753.54
5 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.
Embankment Area APX. 1092.60
1335.40 Sqm
Pondage Area APX. 411.97
Muck Depth (Mean depth) 0.20 Mtr
(Area x Depth) 82.39
Qnt Say 83.00 Cum
83.00 Cum @ 106.00 /Cum 8798.00
6 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.
Embankment Area APX. 1092.92
1335.08 Sqm
Pondage Area APX. 500.66
Say 50.00 Sqm
50.00 Cum @ 339.00 /Cum 16950.00
7 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) Toe wall construction 1 100.00 1.00 1.00 100.00 Cum
ii) Ghat(10 Rmt wide) (Embankment Top to Toe)
Steps area 1 10.00 3.80 0.30 11.40 cum
Out side drain 1 40.00 0.60 0.30 7.20 cum
Main Drain 1 10.00 0.60 0.60 3.60 cum
iv) Path 1 106.00 2.00 0.20 42.40 cum
v) Approach 1 40.00 3.00 0.20 24.00 cum
vi) Profile correction of road apx 20.00 cum

208.60 cum
208.60 Cum @ 165.38 /Cum 34498.27
8 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.

ii) Rehabilation of b.wall(co 38 1.20 1.20 0.15 8.21 Cum
iii) Ghat(100 Rmt wide) (Embankment Top to Toe) Cum
Sides-Top 24 1.80 1.35 0.15 8.75 Cum
Mid steps-Top 36 5.00 0.45 0.15 12.15 Cum
Sides-Slant 24 7.50 0.60 0.15 16.20 Cum
Mid steps-Slant 264 7.40 0.60 0.15 175.82 Cum
Platform-Bottom 12 8.60 2.00 0.15 30.96 Cum
243.88 Cum
iv) Jogging track 1 750.00 1.50 0.10 112.50 cum
112.50 cum
(i+ii+iii+iv) 375.84 cum
Say 376.00 cum
376.00 Cum @ 339.00 /Cum 127464.00
9 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 :
ii) Rehabilation of b.wall(co 38 1.20 1.20 0.15 8.21 Cum
iii) Ghat(100 Rmt wide) (Embankment Top to Toe) Cum
Sides-Top 24 1.80 1.35 0.15 8.75 Cum
Mid steps-Top 36 5.00 0.45 0.15 12.15 Cum
Sides-Slant 24 7.50 0.60 0.15 16.20 Cum
243.88 Cum
iv) Jogging track 1 750.00 1.50 0.10 112.50 cum
v) Foundation for electric p 58 1.10 1.00 0.10 6.38 cum
vi) Bed lining apx 19.00 cum
(i+ii+iii+iv+vi) 401.22 cum
Say 401.00 cum
401.00 Cum @ 4,110.00 /Cum 1648110.00
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 Sqm
Rehabilation of b.wall(co 38 4.00 1.20 0.15 27.36 Sqm
Ghat construction Sqm
Sides-Top 12 2(2(1.8x0.15+1.35x0.15)) 22.68 Sqm
Mid steps-Top 18 2(2(5.0x0.15+0.45x0.15)) 58.86 Sqm
Sides-Slant 12 2(2(0.75x0.15+0.60x0.15)) 9.72 Sqm
Mid steps-Slant 132 2(2(7.4x0.15+0.6x0.15)) 634.39 Sqm
Platform-Bottom 6 2(2(8.6x0.15+2.0x0.15)) 38.16 Sqm
Jogging track 1 2(2(750.0x0.1+1.8x0.1)) 150.36 Sqm
C.C (1:2:4)
Toe wall construction 2 (100.0x0.05+0.75x0.05) 27.00 Sqm
Rehabilation of b.wall(co 38 (0.3x0.025+0.3x0.025) 1.14 Sqm
38 (2.65x0.025+0.38x0.025) 5.76 Sqm
Ghat construction Sqm
Sides-Top 12 2(2(1.8x0.05+1.35x0.05)) 7.56 Sqm
Mid steps-Top 18 2(2(5.0x0.05+0.45x0.05)) 19.62 Sqm
Sides-Slant 12 2(2(7.5x0.05+0.6x0.05)) 19.44 Sqm
Mid steps-Slant 132 2(2(7.3x0.05+0.6x0.05)) 208.56 Sqm
Platform-Bottom 6 2(2(8.6x0.05+2.0x0.05)) 12.72 Sqm
Total 1273.56 Sqm
say 1273.00 Sqm
1273.00 Cum @ 105.00 /Cum 133665.00
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. 1 100.00 0.60 0.30 18.00
Shaft Wall 1 100.00 0.45 0.60 27.00
Total 45.00 Cum
Say 45.00 cum
45.00 Cum @ 3,429.00 /Cum 154305.00
12 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 1 100.00 0.45 0.05 2.25 Cum
Pillars 38 0.30 0.30 0.025 0.09
Wall 38 2.65 0.38 0.025 0.96
Ghat (Embankment Top to Toe) Cum
Sides-Top 24 1.80 1.35 0.05 2.92 Cum
Mid steps-Top 36 5.00 0.45 0.05 4.05 Cum
Sides-Slant 24 7.50 0.60 0.05 5.40 Cum
81.29 Cum
84.59 Cum
Say 85.00 Cum
85.00 Cum @ 6,014.00 /Cum 511190.00
13 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 1 100.00 3.66 365.76 Cum
Embankmet-Bottom 1 100.00 6.10 609.60 Cum
Embankmet-Mid 487.68 Cum
Embankmet-Ht 3.05 Cum
Earthwork-Qnt. 1486.45 Cum
Say 1486.00 Cum
1486.00 Cum @ 98.18 /Cum 145895.48
14 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).
Say 1486.00 Cum
1486.00 Cum @ 378.00 /Cum 561708.00
15 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 1 100.00 5.58 0.20 111.60 Cum
Say 112.00 Cum
112.00 Cum @ 1,472.00 /Cum 164864.00
16 C.C.(1:2:4) using 25 mm size C.B.H.G. Chips including all cost, conveyance,
taxes & royalty etc. complete.
Embankmet Slope 1 100.00 5.58 0.03 13.95 Cum

Say 14.00 Cum
14.00 Cum @ 6,014.00 /Cum 84196.00
17 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 Sqm

Say 92.00 Cum
92.00 Cum @ 204.00 /Cum 18768.00
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 Cum
24.81 Cum
Say 25.00 Cum
25.00 Cum @ 5,639.00 /Cum 140975.00
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 18.76 Cum
@ 123.67 Kg/Cum 2320.14
Plinth Band 6.05 Cum
@ 123.67 Kg/Cum 748.23
Total 3068.37 Kg
Say 30.68 Qtl
Foundation for electric poles
120 % OF item no 28 19.2 Qtl
49.88 Qtl
50.00 Qtl
Say 5.00 Tonne
5.00 Tonne @ 55,280.00 /Cum 276400.00
20 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 38 0.30 0.30 2.12 7.26
Wall 38 2.65 0.38 1.00 38.27
Ghat (Embankment Top to Toe) 45.53
Sides-Top 12 1.80 1.35 0.45 13.12
Mid steps-Top 18 5.00 0.45 0.40 16.20
Sides-Slant 12 7.50 0.60 0.15 8.10
Mid steps-Slant 132 7.40 0.60 0.15 87.91
125.33
170.86
Say 171.00 cum
171.00 Cum @ 4,371.00 /Cum 747441.00
21 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 0.21 47.25 Cum
Say 47.00 cum
47.00 Cum @ 6,172.00 /Cum 290084.00
22 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 Nos
1.00 Cum @ 10,830.00 /Cum 10830.00
23 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-in-charge.
Conical shape mound of 1 (510 x 0.15) / 3 255.00 Cum
255.00 Cum @ 75.00 /Cum 19125.00
24 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 Mtr
200.00 Cum @ 115.00 /Cum 23000.00
Providing & fixing of Brass or Gun Metal Full Way Valve conforming to
25 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 Nos
2.00 Cum @ 626.00 /Cum 1252.00
26 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.
(Excavated earth - Earth used for mound) -61.40 Cum

-61.40 Cum @ 163.00 /Cum -10008.20
27 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 1.00 14.50 Cum
SAY 15.00 Cum
15.00 Cum @ 75.00 /Cum 1125.00
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 Cum
SAY 16.00 Cum
16.00 Cum @ 12,272.00 /Cum 196352.00
29 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.
1 x 673.00 x 1.50 = 1009.50 Sqm

SAY 1010.00 Sqm
1010.00 Cum @ 632.20 /Cum 638522.00
30 20 mm cement plaster of mix :1:4 (1 cement: 4 coarse sand)
Apx 1800.00 sqm
1800.00 Cum @ 172.00 /Cum 309600.00
31
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 1 x 100.00 x 1.65 = 165.00 Sqm
165.00 Cum @ 35.00 /Cum 5775.00
32 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 x 800.00 x 2.00 = 1600.00 Sqm
1600.00 Cum @ 790.28 /Cum 1264448.00
33 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 x 2.10 x 1.15 1.25 = 2.42 Sqm
@ 31.50 Kg/Sqm 76.23 Kg
total 76.00 Kg
76.00 Cum @ 63.00 /Cum 4788.00
34 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 Sqm
Say 114.00 Sqm
114.00 Cum @ 100.00 /Cum 11400.00
35 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 Rmt
750.00 Cum @ 1,230.00 /Cum 922500.00
8487368.84
9742875.00
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) 1 x 4750.00 x - x 0.60 = 2850.00 Cum

Total 2850.00 Cum
2850.00 Cum @ 43.00 /Cum 122550.00
2 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) 1 x 4750.00 x - x 0.40 = 1900.00 Cum

Total 1900.00 Cum
1900.00 Cum @ 337.00 /Cum 640300.00
3 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) 1 x 4750.00 x - x 0.15 = 712.50 Cum
Total 712.50 Cum
712.50 Cum @ 251.00 /Cum 178837.50
4 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) :
a) Area (4750 Sqm) 1 x 4750.00 x - x 0.03 = 142.50 Cum
Total 142.50 Cum
142.50 Cum @ 179.00 /Cum 25507.50
b) Area (4750 Sqm) 1 x 4750.00 x - x 0.03 = 142.50 Cum
Total 142.50 Cum
142.50 Cum @ 199.00 /Cum 28357.50
c) Area (4750 Sqm) 1 x 4750.00 x - x 0.03 = 142.50 Cum
Total 142.50 Cum
142.50 Cum @ 215.00 /Cum 30637.50
5 Rough dressing the trenched ground including breaking clods.

Area (4750 Sqm) 1 x 4750.00 x - x - = 4750.00 Sqm
Total 4750.00 Sqm
4750.00 Cum @ 1.00 /Cum 4750.00
6 Uprooting weeds from the trenched area after 10 to 15 days of its flooding with
water including disposal of uprooted vegetation.
Area (4750 Sqm) 1 x 4750.00 x - x - = 4750.00 Sqm
Total 4750.00 Sqm
4750.00 Cum @ 3.00 /Cum 14250.00
7 Fine dressing of the ground
Area (4750 Sqm) 1 x 4750.00 x - x - = 4750.00 Sqm

Total 4750.00 Sqm
4750.00 Cum @ 2.00 /Cum 9500.00
8 Spreading of sludge, dump manure and / or good earth in required thickness as
per direction of Officer-in-charge (Cost of sludge, dump manure and / or good
earth to be paid separately).
Area (3040 Sqm) 1 x 3040.00 x - x - = 3040.00 Sqm
Total 3040.00 Sqm
3040.00 Cum @ 29.00 /Cum 88160.00
9 Mixing earth and sludge or manure in the required proportion specified or directed
by the Officer-in-charge.
Area (3040 Sqm) 1 x 3040.00 x - x - = 3040.00 Sqm

Total 3040.00 Sqm
3040.00 Cum @ 20.00 /Cum 60800.00
10 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) 1 x 4750.00 x - x - = 4750.00 Sqm
Total 4750.00 Sqm
4750.00 Cum @ 10.00 /Cum 47500.00
11 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) 1 x 4750.00 x - x - = 4750.00 Sqm
Total 4750.00 Sqm
4750.00 Cum @ 19.00 /Cum 90250.00
12 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 Nos
1000.00 Cum @ 100.00 /Cum 100000.00
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 Nos
3000.00 Cum @ 8.00 /Cum 24000.00
14 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
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
complete.
250.00 Nos
250.00 Cum @ 15.00 /Cum 3750.00
15 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 Nos
150.00 Cum @ 468.00 /Cum 70200.00
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
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
complete.
300.00 Nos
300.00 Cum @ 140.00 /Cum 42000.00
1581350.00
CHILDREN PLAYING EQUIPMENT
1 Providing and fixing in position FRP Roller slide of 1 Nos
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
1.00 Nos @ 156,000.00 Each 156000.00
etc. all complete.
2 Providing and fixing in position FRP Wave Slidewith hand 1 Nos

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 ),

plate/tor rod etc. in1:11/2:3 grade concrete block of 0.45 x
0.45 x 0.45 m size excavation for1.00
concrete Nos @
block pit, curing 90,688.00 Each 90688.00
etc. all complete.
3 Providing and fixing in position Double post Swing of 2 Nos
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 ),
etc. all complete.
2.00 Nos @ 45,968.00 Each 91936.00

4 Providing and fixing in position FRPMerry Go Round 1 Nos
(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

etc. all complete.
1.00 Nos @ 50,648.00 Each 50648.00

5 Providing and fixing in position Sunset 1 Nos
Scrambler(hemispherical structure) 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.)
etc. all complete.
.
1.00 Nos @ 53,560.00 Each 53560.00
6 Providing and fixing in position Double Bar of approved 2 Nos

design and make of 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.)
etc. all complete.
2.00 Nos @ 13,832.00 Each 27664.00
7 Providing and fixing in position Spiral Scrambler of 1 Nos

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

etc. all complete.
1.00 Nos @ 30,368.00 Each 30368.00

8 Providing and fixing in position Circular Swing of approved 1 Nos
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)

etc. all complete.
1.00 Nos @ 45,448.00 Each 45448.00

DUST BIN & BENCHES
1
Supplying the following Making Garden equipments
inlcuidng fixing at work site etc. complete as per direction of
EIC.
20 Nos
Animal shaped dustbin [50 ltr capacity, 2' 6" (H) and 1'0"(L) ]
20.00 Nos @ 4,160.00 Each 83200.00

4 Seater Concrete Chair 12 Nos
12.00 Nos @ 6,760.00 Each 81120.00
1 Seater Concrete Chair 15 Nos
15.00 Nos @ 1,040.00 Each 15600.00
2 10 Nos
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 Each 260000.00

986232.00
ELECTRICAL
LIGHTING SYSTEM
56 NOS.
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 Each 101920.00
2 Post Top Lantern on the support and Gate:- Supply & 60 NOS.
fixing of 40 watt LED decorative post (Mapple of Cromton
Greaves or equivalent) top of IP-65, housing pressure
dicast, surge protection of 5 KV, outer dia more than 50 mm,
clear defuser, 50000 burning hours as per direction of
Engineer-in-Charge.
60.00 Nos @ 13,728.00 Each 823680.00
3 Supply and fixing of 80W LED flood light fitting [Model- 6 NOS.
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 @ 39,000.00 Each 234000.00

MCB DB - Supply & fixing of 2 way single door MCB 60 NOS.
4 distribution board on recessed but without MCB.
60.00 Nos @ 500.00 Each 30000.00

60 NOS.
5 Supply & fixing of 5 Amp. To 32 Amp. 240 V MCB single in
the existing MCB DB. -Single Pole
60.00 Nos @ 177.00 Each 10620.00
CABLING SYSTEM
Supply and laying of size 4 core x 16 sq.mm PVC 300 Mtr.

insulated PVC sheathed armoured underground aluminum
6
cable including cost of materials, labour, T&P and
transportation etc. complete as per direction of the
Engineer-in-Charge.
300.00 Nos @ 235.00 Each 70500.00

Supply and laying of size 3 core x 6 sq.mm PVC insulated 1600 Mtr.
PVC sheathed armoured underground aluminum cable
7 including cost of materials, labour, T&P and transportation
etc. complete as per direction of the Engineer-in-Charge.
1600.00 Nos @ 170.00 Each 272000.00

8 Supply and laying of size 3 Core x 1.5 sqmm PVC 350 Mtr.
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 Nos @ 52.00 Each 18200.00

9 Cable trenching in all type of soil excepting rocky soil 1000 Mtr.
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 Nos @ 302.00 Each 302000.00

EARTHING SYSTEM
10 G.I. earth pipe electrode with salt and charcoals: Earthing 8 Set
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-in-
Charge. (with Charcoal and salt) (Sl. No. 3.2).
8.00 Nos @ 4,160.00 Each 33280.00

11 100 Mtr.
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 Nos @ 114.00 Each 11400.00
12 Supply & laying 6 SWG GI wire 0.50mt below ground level 150 Mtr.
for conductor earth eloctrode including connection
/turmination with GI thimble etc. as required
150.00 Nos @ 28.00 Each 4200.00
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.
(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 / 2 Set
4sq.mm / 2.5sq.mm copper wire2.00 as Nos @ 26,000.00 Each 52000.00
per direction of the Engineer- in-
1963800.00
charge.
Gross total 13018750.84
Junior Engineer Asst.Exe .Engineer Executive Engineer
SMC,Sambalpur SMC,Sambalpur SMC,Sambalpur
Commissioner Administrator
SMC,Sambalpur SMC,Sambalpur
32146.29
211058.56
2147138.56
3633760.04
4798576.04
5133983.84
8487368.84
1054690.00
1465400.00
1581350.00
246688.00
389272.00
500864.00
986232.00
1560920.00
1963800.00

Balibandha Park Revise

Загружено:

Сведения о документе

Авторское право

Доступные форматы

Поделиться этим документом

Поделиться или встроить документ

Параметры публикации

Этот документ был вам полезен?

Это неприемлемый материал?

Авторское право:

Доступные форматы

Balibandha Park Revise

Загружено:

Авторское право:

Доступные форматы

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

General Cost Abstract.

Junior Engineer, Asst. Engineer,

(Desilting & Bed Lining)

2) Clearance of slush and muck from pit by manual means

4) R.R. Stone masonary in C.M.(1:6) including all cost,

6) 20 mm thick C.P. in C.M. (1:4) including all cost,

7) Wall painting two coats with cemet paint of approved

25 I Page C.O. 228.70

Vide AR (P) 19 Item No.16

Capacity of bucket = 0.91 Cum

2) Compacting and watering upto O.M.C. rolling earth work

2. Cost of watering with an

For 100 cum ((5 x100) /390.00)=1.28 Trips

Mulia 12.80 Nos @ Rs. 200.00 2560.00

4) Rough stone dry packing in approns and revetments with

5) Grouting approns and Revetments with C.C. (1:2:4) using

28 I Page C.O. 226.08

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

(Vide Item No.16.68 DAR Vol-2,2013)

(B) Interlocking Paving Block JUMBO COLARADO (0.45 Sft/Each)

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

Data for 3.26 Rmt.

30 I Page C.O. 9520.45

Data for 2.83 Cum

2) Dismantling iron grills, stacking the useful materials for

Junior Engineer, Asst.Executive Engineer, Executive Enginee

99.00 402.60 Cum

100.00 514.00 Cum

Embankment Pat 1 12.50 6.50 0.25 20.32 Cum

Embankment Pat 1 12.50 9.50 3.50 415.63 Cum

(Desilting & Bed Lining-1 Job)

Tank Area (As per record=9.76 Acre) 39497.32

Tank Area (As per record=9.76 Acre) 39497.32

(Toe-Wall Construction-100 Rmt.)

Foundation 1 100.00 0.75 0.60 45.00 Cum

Foundation-Base 1 100.00 0.75 0.15 11.25 Cum

Foundation-Base 1 100.00 0.75 0.15 11.25 Cum

(Embankment Construction & Stone Pitching-100 Rmt.)

Embankmet-Top 1 100.00 3.66 365.76 Sqm

Earthwork-Qnt. (Vide Item no.1) 1486.45 Cum

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

(A) Interlocking Paving Block UNIPAVER (0.36 Sft/Each)

(B) Interlocking Paving Block JUMBO COLARADO (0.45 Sft/Each)

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

Park Area 8333.00 Sqm

Garbage Bin (Approx.) 10.00 Nos

(Green Fencing & Plantation)

Data 100.00 Rmt

Pillar 38 0.55 0.55 1.12 12.88

Grill 38 2.10 1.15 91.77 Sqm

Col. Found. 38 1.20 1.20 1.50 82.08 Cum

8 Supplying, straightening, cutting, bending & binding M.S. or HYSD reinforcement

Col. Foundation 18.76 Cum

19-C I Page C.O.

Ghat (Embankment Top to Toe)

Ghat (Embankment Top to Toe)

19-D I Page C.O.

Ghat (Embankment Top to Toe)

Ghat (Embankment Top to Toe)

19-E I Page C.O.

Ghat (Embankment Top to Toe)

vi) Profile correction of road apx 20.00 cum

i) Toe wall construction 1 100.00 0.75 0.15 11.25 Cum