2015 Current Analysis, Aska After 05.02.2017

FOR W.B.M.
Road
1 Earth work in embankment in hard soil or gravelly soil within 50 mt initial lead
and 1.5 mt. initial lift including rough dressing and breaking clods to maximum 5
c.m to 7 c.m. and laying in layers not exceeding 0.3 mt in depth and as per
specification approved by the department along with proper compaction with
P.R.R including hire and running charges of P.R.R.
a. Labour
Man Mulia 21.5 Nos @ 200.00 4300.00
Women mulia 21.5 Nos @ 200.00 4300.00
8600.00
b. Compaction by P.R.R.
For ordinary compaction by P.R.R.(Assume
708 cum output per day )
so for 100 Cum - 339 x 8 x 100 /708 1.130 HRS. @ 339.00 383.05
Total A+B = 8983.05
Overhead charges on Material & labour 7.50 % 673.73
Contractor's Profit = 7.50 % 673.73
Sundries T&P etc. 0.00 % 0.00
Rate for 100 cum ( Labour Charges)= 10713.56
Per
Including Labour cess = 10820.70 100cum.
2 Laying sub base in layers not exceeding 100 mm watering and compacting to the
required density in O.M.C with P.R.R. including cost, conveyance , royality of
sub-base material ( moorum and sand )
a. Labour for 2.83 Cum

Man mulia for removing from stacks
spreading and rolling 1 Nos @ 200.00 200.00
Women Mulia for watering and
conveyance etc. 1.5 Nos @ 200.00 300.00
Labour for admixing sand and
moorum 0.25 Nos @ 200.00 50.00
550.00
b. Machinary for 2.83 Cum
Add hire & running charges of
P.R.R. for consolidation considering
425 cum of out turn with P.R.R. per
day(8 hours) @ 18.06
0.0533 HRS. 339.00
Total (a + b)= 568.06
Cost for 2.83 Cum = 568.06

Rate per 1 Cum = 200.73
c. Cost of Material For 1 cum.
Moorum 0.896 cum @ 50.00 44.80
Sand 0.30 cum @ 59.00 17.70
263.23
302.71
Moorum 0.896 cum @ 222.40 199.27
Sand 0.30 cum @ 194.80 58.44
For Labour & Material per 1 Cum = 560.42
Including Labour cess = 566.00 Per cum.

3 Providing , laying, spreading and compacting stone agree grates of specific sizes
to water bound macadam specification including spreading spreading in uniform
thickness, hand packing , rolling with 3 wheeled steel roller 8 to 10 tones in
stages to proper grade and camber. Applying and brooming requisite type of
screening /binding materials to fill up interstices of coarse agree gate , watering
and compacting to the required density
Taking out put = 360 Cum

a. Labour
Mate - 10.08 Nos @ 220.00 2217.60
Skilled mulia 2 Nos @ 240.00 480.00
Unskilled mulia 250 Nos @ 200.00 50000.00
52697.60
b. Machinary :-
Smooth 3 wheeled steel roller
@30 Cum/hour @ 4068.00
12 HRS. 339.00
Water tanker 6 KL capacity 24 HRS. @ 582.00 13968.00
c (i).Material for Grade -I
(A)Using MOORUM Or Gravel as binding material
Grading -I (90mm to 45mm)
@1.21 Cum per 10 Sr.mt. for
compacted thickness of 100 mm. 435.60 cum @ 670.00 291852.00
Crushable type such as moorum or
gravel for grading I
@Rs.0.3 cum per 10 Sq.mt 108 cum @ 50.00 5400.00
Cost of Water 144 K.L. @ 10.00 1440.00
Total ( a + b + c ) = 369425.60
Cost for 360 Cum = 424839.44
d. Conveyance & Royalty of Material For 360 cum.
Grading -I (90mm to 45mm) 435.6 cum @ 386.70 168446.52
moorum or gravel 108 cum @ 222.40 24019.20
c (ii).Material for Grade -II

Grading -II (63mm to 45mm) @0.91
Cum per 10 Sr.mt. for compacted thickness
of 75 mm. 435.60 cum @ 742.00 323215.20
Crushable type such as moorum or gravel for
grading I @Rs.0.22cum per 10 Sq.mt
105.59 cum @ 50.00 5279.50
Cost of Water 144 K.L. @ 10.00 1440.00
Total ( a + b + c ) = 400668.30
Cost for 360 Cum = 460768.54
Grading -II (63mm to 45mm) 435.6 cum @ 386.70 168446.52
moorum or gravel 105.59 cum @ 222.40 23483.22
c (iii).Material for Grade -I

(A)Using stone screened dust & binding material
Grading -I (90mm to 45mm)
stone screened dust for grading I

@ 0.27 cum per 10 Sq.mt 97.2 cum @ 101.00 9817.20
Binding Material
@ 0.06 cum per 10 Sq.mt 28.8 cum @ 101.00 2908.80
Cost of Water 144 K.L. @ 10.00 1440.00
Total ( a + b + c ) = 376751.60
Cost for 360 Cum = 433264.34
Grading -I (90mm to 45mm) 435.6 cum @ 386.70 168446.52
stone screened dust 97.2 cum @ 386.70 37587.24
Binding Material 28.8 cum @ 386.70 11136.96
c (iv).Material for Grade -II

Grading -II (63mm to 45mm)
stone screened dust for grading II
@Rs.0.20 cum per 10 Sq.mt 96.01 cum @ 101.00 9697.01
Binding Material
@Rs.0.06 cum per 10 Sq.mt 28.8 cum @ 101.00 2908.80
Cost of Water 144 K.L. @ 10.00 1440.00
Total ( a + b + c ) = 407994.61
Cost for 360 Cum = 469193.81
Grading -II (63mm to 45mm) 435.6 cum @ 386.70 168446.52
c (iii).Material for Grade -III
Grading -III (53mm to 22.40mm)
stone screened dust for grading III

@ 0.18 cum per 10 Sq.mt 86.4 cum @ 101.00 8726.40
Binding Material
@ 0.06 cum per 10 Sq.mt 28.8 cum @ 101.00 2908.80
Cost of Water 144 K.L. @ 10.00 1440.00
Total ( a + b + c ) = 433595.60
Cost for 360 Cum = 498634.94
Grading -III (53mm to 22.40mm) 435.60 cum @ 386.70 168446.52
c (iii).Material for Grade -III

(B)Using MOORUM Or Gravel as binding material
Grading -III (53mm to 22.40mm)
Crushable type such as moorum or

gravel for grading III
@Rs.0.22cum per 10 Sq.mt
105.59 cum @ 50.00 5279.50
Cost of Water 144 K.L. @ 10.00 1440.00
Total ( a + b + c ) = 427239.90
Cost for 360 Cum = 491325.88
Grading -III (53mm to 22.40mm) 435.60 cum @ 386.70 168446.52
moorum or gravel 105.59 cum @ 222.40 23483.22

4 Scarifying the existing granular road surface to a depth of 50mm
and disposal of scarified material with in all lifts and lead up to 1000
mtrs
Taking output -100 Sq.mt.
a. Labour
Mate - 0.02 Nos @ 220.00 4.40
Unskilled mulia for
loading & unloading- 5 Nos @ 200.00 1000.00
1004.40
b. Machinary :-
Tractor Tralley 1.67 HRS. @ 231.00 385.77
Labour & Machinery = 1390.17

Cost for 100 Sqm.= 1598.69
Cost for 1 Sqm.= 15.99
Including Labour cess = 16.10 Per Sqm
4 Scarifying the existing B.T. Road surface to a depth of 50mm and

disposal of scarified material with in all lifts and lead up to 1000
mtrs
Taking output -100 Sq.mt.
a. Labour
Mate - 0.01 Nos @ 220.00 2.20
Unskilled mulia 0.25 Nos @ 200.00 50.00
52.20
b. Machinary :-
Tractor with ripper attachment
@ 60 Cum per hour @ 19.92
0.08 HRS. 249.00
Front end loader
1 cum bucket capacity 0.2 HRS. @ 520.00 104.00
Tipper 5.5 cum capacity
4 trips per hour 0.23 HRS. @ 582.00 133.86
Labour & Machinery = 309.98
5 Providing & spreading Metal to proper Camber & Consolidation
with H.R.R. including watering and turf edging with cost &
conveyance of metal and filler material(Moorum).
Data for 2.83 Cum
a. Labour
Man Mulia for removing from stacks
spreading metal to proper camber turf
edging & rolling 3 Nos @ 200.00 600.00
Women Mulia for conveying metal from
stack and watering & turfing 2 Nos @ 200.00 400.00
Cost for 2.83 Cum = 1000.00
40mm metal 1.210 cum @ 645.00 780.45
Moorum 0.30 cum @ 50.00 15.00
c. Conveyance & Royalty of Material For 1 cum.
40mm metal 1.210 cum @ 386.70 467.91
Moorum 0.30 cum @ 222.40 66.72
Total per 1 Cum = 1855.75
6 Labour for spreading moorum & Consolidation with HRR

including Watering with cost & conveyance of Moorum.
Data for 2.83 Cum
a. Labour
Man Mulia for removing from stacks
spreading & rolling 1.5 Nos @ 200.00 300.00
Women Mulia for watering & conveyance
etc. 1.5 Nos @ 200.00 300.00
Cost for 2.83 Cum = 600.00
b. Cost of Material For 1 cum.
Moorum 1.28 cum @ 50.00 64.00
Moorum 1.28 cum @ 222.40 284.67
7 Providing & spreading Metal for patch or pot hole repairs and
consolidation with H.R.R. or rammers , crusher screening /
gravelling and sand binding etc. complete including cost &
conveyance of metal , crusher screening /moorum and sand .
Data for 2.83 Cum
a. Labour
Man Mulia for picking the portion for patch
repairs , removing metal from stacks and
spreading & rolling or ramming . 3.25 Nos @ 200.00 650.00
Women Mulia for conveying materials ,
watering , gravelling & sand binding . 3.5 Nos @ 200.00 700.00
Cost for 2.83 Cum = 1350.00
40mm Hand Broken metal 1.210 cum @ 645.00 780.45
Moorum 0.30 cum @ 50.00 15.00
sand 0.006 cum @ 59.00 0.35
Moorum 0.30 cum @ 222.40 66.72
sand 0.006 cum @ 194.80 1.17
consolidation with H.R.R. or rammers , crusher screening and sand
binding etc. complete including cost & conveyance of metal ,
crusher screening and sand .
Data for 2.83 Cum
a. Labour
Man Mulia for picking the portion for patch
repairs , removing metal from stacks and
spreading & rolling or ramming . 3.25 Nos @ 200.00 650.00
Women Mulia for conveying materials ,
watering , gravelling & sand binding . 3.5 Nos @ 200.00 700.00
Cost for 2.83 Cum = 1350.00
crusher screening dust 0.30 cum @ 101.00 30.30
sand 0.006 cum @ 59.00 0.35
b. Cost , Conveyance & Royalty of Material For 1 cum.
crusher screening dust 0.30 cum @ 386.70 116.01
sand 0.006 cum @ 194.80 1.17
10 Construction of embankment with approved material
obtained from borrow pits with all lifts and leads,
transporting to site by mechanical means within a lead of
5kms, spreading, grading to required slope and
compacting to meet requirement of table 300-2 & Clause
305 of MoSRT&H Specifications for Road & Bridge
works (4th Revision)
Unit = cum
Taking output = 100 cum
a. Labour
Mate - 0.04 Nos @ 220.00 8.80
208.80
b). Machinery
Hydraulic Excavator 1
cum bucket capacity @
60 cum per hour 1.67 HRS. @ 840.00 1402.80
Tipper 10 tonne
capacity tonne.k 160 x
5(L) 800 Tonne.K @ 2.50 2000.00
Add 10 per cent of cost
of carriage to cover
cost of loading and 200.00
unloading
Dozer 80 HP for
spreading @ 200 cum
per hour 0.5 HRS. @ 1831.00 915.50
Motor grader for
grading @ 100 cum per
hour 1 HRS. @ 772.50 772.50
Water tanker 6 KL
capacity 4 HRS. @ 582.00 2328.00
Vibratory roller 8 -10
tonnes @ 100 cum per
hour 1 HRS. @ 994.00 994.00
8612.80
c). Material
Cost of water 24 K.L. @ 10.00 240.00
Compensation for earth

taken from private land 100 Cum @ 0.00 0.00
240.00
Cost for 100 cum = (a+b+c) 9061.60
d). Overhead charges on Material & labour 7.50 % 679.62
Cost for 100 cum = (a+b+c+d) 10420.84
Rate per cum = (a+b+c+d)/100 104.21
e). Royalty of Earth 38.40
Total Cost for 142.61
N.B. Compensation for earth will vary from place to place and will have to be
assessed realistically as per particular ground situation. In case earth is
available from Govt. land, compensation for earth will not be required. The
position is required to be clearly stated in the cost .
11 Loosening, leveling and Compacting original ground
supporting embankment to facilitate placement of first
layer of embankment, scarified to a depth of 150 mm,
mixed with water at OMC and then compacted by rolling
so as to achieve minimum dry density as given in table
300-2 for embankment construction construction & Clause
Unit = cum
Taking output = 600 cum
a. Labour
Mate - 0.08 Nos @ 220.00 17.60
417.60
b). Machinery
Tractor with ripper
attachment 6 HRS. @ 249.00 1494.00
Water tanker 6 KL
capacity 4 HRS. @ 582.00 2328.00
Vibratory roller 8 -10
tonnes Capacity 7.5 HRS. @ 994.00 7455.00
11277.00
c). Material
Cost of water 24 K.L. @ 10.00 240.00
240.00
Total (a+b+c)= 11934.60
d). Overhead charges on Material & labour 7.50 % 895.10
Cost for 600 cum = (a+b+c+d) 13724.80
Rate per cum = (a+b+c+d)/600 22.87
LEAD , CONVEYANCE & ROYALTY STATEMENT OF ASKA NAC
Sl. Carriage
Name of the materials Lead in Km 6 to 50 Km Beyond 50 Km Royalty Total Unit
No. Actual O.H. Charges
Sand (screened
1 5 0 0 124.00 19.60 143.60 Cum
and washed)
2 Filling sand 5 0 0 124.00 19.60 143.60 Cum
3 Earth 5 0 0 124.00 19.60 143.60 Cum
Chips,metal,granite
4 15 10 0 197.00 19.70 70.60 287.30 Cum
rock products etc.
Stone other than

5 8 3 0 145.90 14.60 70.60 231.10 Cum
granite
Washed
6 8 3 0 145.90 19.60 165.50 Cum
gravel,moorum.
K.B.Bricks
7 25 20 0 729.50 0.00 729.50 1000 Nos
( 250 mm)
K.B.Bricks
8 25 20 0 583.60 0.00 583.60 1000 Nos
( 225 mm)
9 K.B.brick khoa. 25 20 0 270.00 0.00 270.00 Cum
C.B. Bricks
10 5 0 0 319.60 0.00 319.60 1000 Nos
(225 mm)
11 C.B.brick khoa. 5 0 0 124.00 0.00 124.00 Cum
M.S.
12 155 45 105 105.35 0.00 105.35 Qntl.
Reinforcement.
13 Cement. 5 0 0 13.40 0.00 13.40 Qntl.
wood / Wood
14 5 0 0 107.20 0.00 107.20 Cum
Product
15 Tiles 40 35 0 10.86 0.00 10.86 Sqm.
16 Bitumen. 45 40 0 410.00 0.00 410.00 M.T.
CONVEYANCE OF MATERIALS
Moorum, Rough stone,metal, Bricks Iron,Grills Bulky materials like
khoa,Surkhi, (25cm.)
,cement,Bitumen ,
chips,shing- =2000nos & machineries,
washed (23 cm)
les,sand,Laterite
A.C./ GCI Sheet & Paint
=2500nos concrete pipes &
Distance stone, Quarry rubbish (Per 1000kg) .
,All kinds of
gravel
, fly ash and tiles= 180 furnitures etc.
Wood (Per 1.25cum.)
earth. sqm.
Rly.Station Other place
[per cum.] [per cum] (Per Truck) [per truck load.]
Rs. Rs. Rs. Rs. Rs. Rs.
Up to
124.00 124.00 799.00 145.00 134.00 1092.00
5.00km.
Every
extra km.
7.30 7.30 33.00 6.90 6.90 34.00
up to
50.00km.
Every
extra km.
5.20 5.20 26.50 5.80 5.80 26.50
beyond
50.00km.
C
Lead from
Which Place
from Rushikulya
& Bada Nadi
near by Aska
-Do-
From Govt /
Private Land
From the rural
area near by
Gunthapada &
Balisira
From Rural Area

near by
Babanapur
From Rural Area

near by
Babanapur
from Rural Area

near by Hinjilicut
-Do-
-Do-
from Rural Area

near by Aska
NAC
from Rural Area
near by Aska
NAC
From BBSR
From Aska
From Aska
From Berhampur
From
Haladiagada
near Berhampur
LABOUR RATE
Sl.No. Description of Labourer Catagory. Rate per day

[Rs.]
1 Female mulia,Man mulia,Sweeper,Watch man Unskilled 150.00

etc.
2 Sangi mulia, Mate ,Pump helper,Watch Semi-skilled 170.00
man(store), Security guard etc.
3 Mason- 2nd class , Carpenter , Blacksmith Skilled 190.00
,Fitter , Painter ,Plumber,Electrician etc.
4 Mason(1st.class),Fitter(special),Blacksmith(sp High skilled 205.00

ecial), Carpenter(1st class),Stone cutter,Helper
to sinker,khallasi and Plumber(spacial) etc.
HIRE CHARGES OF PLANTS & MACHINERIES
Descriptions Usage Rate [ in Rs.]

Sl.No.
Machine Activity output Unit Rate
concrete
1 Concrete mixer (0.4/0.28 cum) 2.5cum/hour Per Hour 177.00
mixing
concrete
2 Concrete mixer (1 cum) 7.5cum/hour Per Hour 177.00
mixing
Generation
3 Generator 33 KVA. of electric 50 KVA. Per Hour 240.00
energy
Hydraulic Excavator 1 cum

Excavation
4 bucket capacity @ 60 cum per 60 cum/hour Per Hour 840.00
of soil
hour
5.5cum Or Per
5 Tipper 10 tonne capacity Transportation 2.50
10 Tonne Tonne.Km.
Dozer 80 HP for spreading @ 200 spreading

6 200cum/hour Per Hour 1831.00
cum per hour of soil
7 Motor grader 3.35 mtr. blade Grading 200cum/hour Per Hour 1545.00
Spreading
8 Water tanker 6 KL capacity 6 KL. Per Hour 582.00
of Water
Compaction of
9 Vibratory roller 8 -10 tonnes Earth/soil 100cum/hour Per Hour 994.00
Tractor with ripper attachment scarifying 60 cum/hour Per Hour 249.00

10 @ 60 Cum per hour
Tractor Tralley Transportation 2.50 cum Per Hour 231.00
11
Tractor with odinary grader spreading 60 cum/hour Per Hour 289.00

12 @ 60 Cum per hour of soil
Front end loader Loading 1 Cum. Per Hour 520.00
13 1 cum bucket capacity earth &
others
Tipper 5.5 cum capacity Transportation 5.5 Cum. Per Hour 582.00
14 4 trips per hour
Mixing of
15 Hot Mix Plant- 8-10 TPH premix cum/hr. Per Hour 1025.00
Bitumen
16 Tar Boiler Spraying 30 cum/hr. Per Hour 74.00
Smooth 3 wheeled steel roller Compaction 30 cum/hr. Per Hour 339.00

17 8 -10 ton capaciy@30
Cum/hour Drilling Holes
18 Hand Drill Machine upto 12mm Per Day 100.00
size
RATE OF MATERIALS [BASIC RATE] Southern Zone
Sl.No. Name of the Items Unit Rate in [Rs.]
1 K.B.bricks(25cm) having crushing strength not

1000nos 4019.00
less than 75kg/sqm.
2 K.B.bricks(230mm) having crushing strength not
1000nos 3539.00
less than 75kg/sqm.
3 Well clamp burnt bricks ( 23cm x 11 cm x 8cm)
1000nos 2915.00
having crushing strength not less than 35kg/sqm.
4 Bricks Khoa (K.B.) 4 cm size cum. 301.00
5 Bricks Khoa (C.B.) 4 cm size cum. 246.00
6 Sand(screened and washed) cum. 52.00
7 Sand for filling cum. 49.00
8 Gravel or Moorum cum. 44.00
9 I.R.C. Grade - I ( 90mm to 45 mm) cum. 583.00
10 I.R.C. Grade - II ( 63mm to 45 mm) cum. 646.00
11 I.R.C. Grade - III (53 mm to 22.4 mm) cum. 699.00
12 Stone screened Dust ( Granite stone screening) cum. 88.00
13 Granite metal Crosser Broken (4cm size) cum. 701.00
14 Granite metal Hand Broken (4cm size) cum. 561.00
15 Granite metal Crosser Broken 26.5 (25 to 40) mm cum. 745.00

size Passing th. 45mm & retained on 22.4 mm
sieve
16 Granite metal Hand Broken 26.5 (25 to 40) mm cum. 570.00
size Passing th. 45mm & retained on 22.4 mm
sieve
17 Granite chips Crosser Broken (20mm size) cum. 998.00
18 Granite chips Crosser Broken (13.2 mm size) cum. 1005.00
19 Granite chips Crosser Broken (12mm size) cum. 1031.00
20 Granite chips Crosser Broken (11.2 mm size) cum. 1084.00
21 Granite chips Crosser Broken (10 mm size) cum. 1091.00
22 Granite chips Crosser Broken (6.7mm size) cum. 708.00
23 Stone other than granite broken (upto 4cm size) cum. 264.00
24 Laterite stone (rough dressed) cum. 559.00
25 Granite broken stone not less than cum. 245.00

0.0025cum.stacked.
26 Granite broken stone not less than 0.0025cum. cum. 200.00
Picked up
27 Gravel or moorum cum. 44.00
28 Seasoned rough dressed Sal wood minimum cum.

lateral dimension 50mm to 150mm.and above 32560.00
2.75mtr long
29 Seasoned rough dressed Sal wood minimum cum.
lateral dimension 50mm to 150mm.and up to 30690.00
2.75mtr long
30 Seasoned Piasal wood planks for shutters cum.
47740.00
31 Non-Sal wood scantling and planks ( tentera , kasi, cum. 18260.00
Gambhari , Kuruma )
32 Non-sal bullah 125mm dia. to any length mtr 71.00
33 Non-sal bullah 75mm dia. to any length mtr 46.00
34 Sal wood bullah 75mm.to 120mm dia up to 5.5mtr mtr 94.00

long
35 Coal tar kg 40.00
36 Cement paint kg 42.00
37 Distemper kg 60.00
38 Plastic emulsion paint ltr 227.00

39 Enamel paint ltr 176.00
40 Red oxide primer ltr 118.00
41 Wood primer ltr 133.00
42 Aluminium paint [ISI] ltr 150.00
43 Wall cement primer [ISI] (oil bound) ltr 108.00
44 Wall cement primer [ISI] (water bound) ltr 140.00
45 Weather seal coat ltr 175.00
46 Kerosin oil ltr 15.00
47 Diesel ltr 35.00
48 G.C.I.sheet( 0.4 mm thick) sqm 266.00
49 A.C.sheet sqm 182.00

50 A.C. Ridges. mtr (pair) 171.00
51 Cement grade-33 qntl 680.00
54 qntl 680.00
Cement.
54 White Cement. qntl 1750.00
55 Steel (plain) M.T. 49800.00

Avg. Price of SAIL TMT (10MM)
56 Steel (HYSD)-Fe-500D M.T. 49800.00
Avg. Price of SAIL TMT (10MM)
57 Fire wood qntl 437.00
58 Pig lead kg 130.00
59 Lead wool kg 135.00
60 Spun yarn kg 40.00
61 3mm thick Rubber insertion kg 46.00
62 M.S. Bolt , nut & Washer kg 70.00
63 Marble tiles(16mm thick) dunguri variety. sqm 682.00

( above 0.4 Sqm. To 1.00 Sqm.)
64 Granite Tiles (10mm thick) sqm 1210.00
( above 0.1 Sqm. & upto 0.40 Sqm.)
65 Granite Tiles (20mm thick) sqm 1900.00
( above 0.40 Sqm.)
66 Glazed tiles for walls. sqm 352.00
67 Glazed tiles for floors. sqm 390.00
68 Vitrified tiles 600mm x 600 mm Plain ( Ivory ) sqm 605.00
69 Vitrified tiles 600mm x 600 mm coloured / Printed sqm 660.00

series ( Homogeneous)
70 Shell lime (unslaked) kg 17.00
71 Solvent cement. kg 182.00
72 Cost of nails. each 25.20
73 M.S. hinges(100X58X1.9mm) each 13.00
74 Mobil ltr 140.00
75 Chequred tiles. sqm 198.00
76 Binding wire Kg 72.00

77 Plastic emulsion paint ltr 227.00
78 Seasoned sal wood planks for shutters cum. 30140.00
79 K.B.bricks(230mm) having crushing strength not
1000nos 3539.00
less than 75kg/sqm.
80 Well clamp burnt bricks ( 23cm x 11 cm x 8cm)
1000nos 2915.00
having crushing strength not less than 35kg/sqm.
81 Bitumen (80 /100) with drum M.T. 36913.00
82 Alluminium Extruded Section KG 240.00
83 P.V.C rawl plug No 7.00
84 9" connecting hooks with nuts and washer No 5.50
85 GI Wirethick pre-laminated board including
12mm KG. 40.00
86 wastage Per Sqm. 630.00
87 65 mm pvc plug No 0.60
88 screws 50x8 mm No 0.75
89 T Rubber Beads Per Mtr 10.00
90 3" Screws No 2.00
91 Cement Based Putty KG. 30.00
92 5 mm Thick Black Glass Sqm. 590.00
93 6 mm Thick Black Glass Sqm. 720.00
RATE OF ITEMS FOR ASKA N.A.C.
1 Earth work in all kinds of soil within 50 Mtr initial lead and 1.5 mtr. initial lead
and 1.5 mtr lift including rough dressing the bed as per direction of engineer in
charge
A In ordinary soil
per
Including Labour cess = 5429.80 100 Cum
B In hard soil
per
C In stoney soil
per
D In slushy soil
per
per
So earthwork in all kinds of soil Including Labour cess = 7892.70 100 Cum
per
For earthwork in excavation of foundation 1.2 times 9471.20 100 Cum
2 Refilling the trench with excavated earth well watered and rammed as per
direction of engineer in charge
per
Two third of the rate of all kinds of soil Including Labour cess = 5261.80 100 Cum
3 Filling foundation and plinth with sand well watered and rammed as per direction
of engineer in charge
Including Labour cess = 211.50 per Cum
4(A) P. C. C. ( 1: 3 : 6 )_using 40 mm size hard black granite Crosser broken metal

4(B) P. C. C. ( 1: 3 : 6 )_using 40 mm size hard black granite Hand-broken metal

5(A) P. C. C. ( 1: 4 :8 )_using 40 mm H. B. G. Crosser Broken Metal

Including Labour cess = 3042.00 Per Cum
5(B) P. C. C. ( 1: 4 :8 )_using 40 mm H. B. G. Hand Broken Metal

6 P. C. C. ( 1: 2 : 4 )_using 12 mm size hard granite crusher broken chips

7 2.5 cm thick grading concrete (1:2:2)on roof slab with 6 mm size h.g.chips
(For 1st Floor)Including Labour cess = 215.50 Per Cum
8 Cement concrete ( 1: 2 : 4 )_using 12 mm size hard granite crusher broken chips

for R.C.C. works including hoisting and laying
9(A) RCC work of M-20 grade with 20mm & down grade black hard granite (crusher
broken) stone chips including hoisting and laying .
(For 1st Floor)Including Labour cess = 4286.30 Per Cum
9(B) RCC work of M-25 grade with 20mm & down grade black hard granite (crusher
broken) stone chips including hoisting and laying .
9(C ) Cement concrete ( 1: 1.5 : 3 )_using 12 mm size hard granite crusher broken chips
for R.C.C. works including hoisting and laying
10 Cutting, bending, binding M.S. or tor rod R.C.C. work including tying the grills
and placing in position including cost of steel and binding wire.
Including Labour cess = 6604.40 Per Qntl
(For 1st Floor)Including Labour cess = 6699.80 Per Qntl
11 Rigid and smooth centering and shuttering for R.C.C. work including false works
and dismentalling them after casting
i R.C.C. floor and roof slabs, landing, balconies etc,
(For 1st Floor)Including Labour cess = 331.00 Per Sqm
ii R.C.C. staircase.
iii R.C.C. Beams and Columns.

iv R.C.C. foundation,column bases etc.

v R.C.C. Lintel.
vi R.C.C. walls and fins.
12 Brick work with K.B. bricks having crushing strength not less than 75 Kg / cm2
in cement mortar ( 1 : 3 ) in foundation and plinth
in cement mortar ( 1 : 4 ) in foundation and plinth
14 Brick work with K.B. bricks (250 mm)having crushing strength not less than 75
Kg / cm2 in cement mortar ( 1 : 6 ) in foundation and plinth
14 Brick work with K.B. bricks (230 mm) having crushing strength not less than 75
In super structure = 3057.20 Per Cum
In super structure (1st Floor) = 3165.50 Per Cum
14 Brick work with C.B. bricks (230 mm) having crushing strength not less than 75
in cement mortar ( 1 :5 ) in foundation and plinth
15 Brick work with K.B. bricks (230mm) having crushing strength not less than 75
Kg / cm2 in cement mortar ( 1 :5 ) in foundation and plinth
15 Brick work with C.B. bricks (230mm) having crushing strength not less than 75
Kg / cm2 in cement mortar ( 1 :5 ) in foundation and plinth
16 R.R.H.G. stone masonry in cement mortar ( 1 : 5 ) in foundation and plinth.

with dismatalled stone available at site (Including Labour cess )= 1707.90 Per Cum

18 R.R.H.G. stone masonry in cement mortar ( 1 :8 ) in foundation and plinth.
18 R.R.H.G. stone masonry in clay or sand or gravel grouted in foundation and

(A) plinth.
18 Dry Stone Masonry or rough stone dry masonry for guard walls and retaining
(B) walls with hard granite stones .
19 2.5 cm thick A.S. flooringin Cement concrete ( 1: 2 : 4 ) including punning using

12 mm size hard granite broken chips.
Including Labour cess = 187.50 Per sqm
20 2.5 cm thick Damp Proof Course in C. C. ( 1 : 2 : 4 )

21 10 cm thick dry brick khoa well watered and rammed

22 Fixing tiles in floors treads of steps and landing on 25 mm thick bed of cement
(A). mortar ( 1:1 ) jointed with neat cement slurry mixed with pigment to match the
shade of tile including rubbing and polishing complete.

Extra In 1st Floor Including Labour cess = 8.60 Per sqm
Total In 1st Floor Including Labour cess = 785.20 Per sqm
N.B.= Extra labour for laying tile flooring on stair treads not exceeding 30c.m. in
width including cost of forming , nosing etc.
Extra Labour including labour cess = 18.30 Per sqm
22 Fixing tiles in dados skirtings and riser of steps on 12 mm thick cement plaster
(B). ( 1:3 ) jointed with neat cement slurry mixed with pigment to match the shade of
tile including rubbing and polishing complete.

22 supply , fitting,fixing Vitrified tiles in floors of size 600mm x 600 mm Plain

( C ( Ivory ) of approved make conforming to IS :13755 laid on 20 mm thick cement
). mortar (1:4) ( 1 Cement : 4 Course Sand) and filling joints with white cement of
approved quality including cost of all materials , labour , T & P ethe work all
complete as per direction of engineer - in- charge .(For New Work Only ).

22 supply , fitting,fixing Vitrified tiles in floors of size 600mm x 600 mm

( D coloured / Printed series ( Homogeneous) of approved make conforming to IS :
). 13755 laid on 20 mm thick cement mortar (1:4) ( 1 Cement : 4 Course Sand) and
filling joints with white cement of approved quality including cost of all
materials , labour , T & P ethe work all complete as per direction of engineer - in-
charge .(For New Work Only ).

22 supply , fitting,fixing Vitrified tiles in dados skirtings and riser of steps of size
( E 600mm x 600 mm Plain ( Ivory ) of approved make conforming to IS :13755
). laid on 12 mm thick cement plaster ( 1:3 ) jointed with neat cement slurry and
filling joints with white cement of approved quality including cost of all

22 supply , fitting,fixing Vitrified tiles in dados skirtings and riser of steps of size
( F 600mm x 600 mm coloured / Printed series ( Homogeneous) of approved make
). conforming to IS :13755 laid on 12 mm thick cement plaster ( 1:3 ) jointed with
neat cement slurry and filling joints with white cement of approved quality
including cost of all materials , labour , T & P ethe work all complete as per
direction of engineer - in- charge .(For New Work Only ).

23 Fixing Marble Tiles ( above 0.4 sqm. To 1.00 sqm. ) in floors treads of steps and
landing on 25 mm thick bed of cement mortar (1:1 ) jointed with neat cement
( A). slurry mixed with pigment to match the shade of tile including rubbing and
polishing complete.

23 Fixing Marble Tiles ( above 0.4 sqm. To 1.00 sqm. ) in dados skirtings and riser
( B of steps on 12 mm thick cement plaster ( 1:3 ) jointed with neat cement slurry
). mixed with pigment to match the shade of tile including rubbing and polishing
complete.

23 Priming 1 coat with any approved primer on wooden surface including cost of
primer.
23(B) Priming 1 coat with any approved primer on wall surface including cost of primer.
23(B) Priming 1 coat with any approved primer on wall surface including cost of primer.
24 Painting 2 coats with any approved synthetic enamel paint including cost of
(A) paint .
24 Painting 2 coats with any approved synthetic enamel paint over a coat of Priming
(B) 1 coat with any approved primer including cost of paint & primer..
25 Finishing walls with water proofing cement paint of approved shade two coats to
(A) give an even shade including cost of paint.
(B) give an even shade including cost of paint with a coat of cement wash.

26 Wall painting 2 coats with plastic emulsion paint of approved shade two coats to
give an even shade including cost of paint.
(A) give an even shade including cost of paint including priming 1 coat with any
approved primer (Oil Bond ) including cost of primer .
(B) give an even shade including cost of paint including priming 1 coat with any
approved primer ( Water bond ) including cost of primer .
27 Distempering 1 coat to walls with distemper of approved shade to give an even

shade including cost of distemper.
28 Distempering 2 coats to walls with distemper of approved shade to give an even

shade including cost of distemper.
Including Labour cess = 36.50

(A) shade including cost of distemper including priming 1 coat with any approved
primer (Oil Bond ) including cost of primer .

(A) shade including cost of distemper including priming 1 coat with any approved
primer (Water Bond ) including cost of primer .
29 12 mm thick cement plaster with C.M.(1:3) over brick work



For Inside / outside Plastering in Ground Floor Including Labour cess = 79.60 Per sqm
For Inside Plastering in 1st Floor Including Labour cess = 80.90 Per Sqm
For Outside Plastering in 1st Floor Including Labour cess = 82.60 Per Sqm
32 12 mm thick cement plaster with C.M.(1:4) over brick work with cement punning

For Inside / outside Plastering in Ground Floor Including Labour cess = 109.80 Per sqm
For Inside Plastering in 1st Floor Including Labour cess = 111.80 Per Sqm
For Outside Plastering in 1st Floor Including Labour cess = 113.20 Per Sqm
34 20 mm thick cement plaster with C.M.(1:4)

35 20 mm thick cement plaster with C.M.(1:6) over stone work

36 6 mm thick cement plaster with C.M.(1:4) finished smooth.

(In 1st floor)Including Labour cess = 72.90 Per Sqm
37 cement punning.
38 cement flush pointing to stone masonry in C.M.(1:3).

39 cement flush pointing to brick masonry in C.M.(1:3).

40 White washing 1 coat with shell lime



43 Colour washing 2 coat with shell lime and colouring material

44 Cement washing two coats

45 Supplying and fixing G.C.I. sheet in roof drilling hole in wind ties including
fixing of ridges valleys wind ties etc. including cost of G.C.I. sheet but excluding
cost of iron fittings
46 Supplying and fixing big six A.C. sheet in roof including fixing of ridges wind
ties etc. including cost of A.C. sheet but excluding cost of iron fittings
47 Dressed seasoned sal wood work framed and fixed in choukats of doors and
windows.
48 Dressed seasoned non sal wood work framed and fixed in choukats of doors and
windows.
( Data for 0.028 Cum)
49 32 mm thick piasal wood or local teak wood panelled shutters with all labour, iron
fittings, and wooden hinged cleats etc.fitted and fixed complete but excluding cost
of iron fittings.
50 25 mm thick piasal wood or local teak wood panelled shutters with all labour, iron
fittings, and wooden hinged cleats etc.fitted and fixed complete but excluding cost
of iron fittings.
51 25 mm thick sal wood panelled shutters with all labour, iron fittings, and wooden
hinged cleats etc.fitted and fixed complete but excluding cost of iron fittings.
52 Dismentalling brick or stone masonry in cement mortar under 3 mtr height

including stacking the useful material for reuse and removing the debris within 50
mtr lead
53 Dismentalling and removing 25 mm thick A.S. flooring including stacking the

useful material for reuse and removing the debris within 50 mtr lead
54 Removing oldcement plaster including raking out joints 12 mm deep and

removing the debris within 50 mtr lead
55 Dismentalling G.C.I. or A.C. sheet roofing after carefully removing the bolts and
nuts including stacking the useful material for reuse and removing the debris
within 50 mtr lead
56 Dismentalling and removing doors, windows and venrtilators including removal

of frames, hinges and stacking the same for reuse and removing the debris within
50 mtr lead
57 Dismentalling and removing 25 mm thick grade concrete from roof slab cleaning
the surface and removing the debris within 50 mtr lead
58 Removing grading plaster from roof slab cleaning the surface and removing the
debris within 50 mtr lead
59 Dismentalling and removing cement concrete including stacking the useful

material for reuse and removing the debris within 50 mtr lead
60 Dismentalling and removing R.C.C. columns, beams, slabs, staircase landing,

lintels including stacking the useful material for reuse and removing the debris
within 50 mtr lead
61 Dismentalling and removing R.C.C.chajja,shelve, fin including stacking the useful

62 Dismentalling and removing marbel chips flooring including stacking the useful
63 Dismentalling and removing marbel chips dado from wall including stacking the
64 Dismentalling and removing old tiled flooring including stacking the useful
65 Dismentalling and removing old tiled cladding from wall including stacking the
66 supply , fitting,fixing Vitrified tiles in floors of size 600mm x 600 mm Plain

(A) ( Ivory ) of approved make conforming to IS :13755 with application of polymer
modified quick set cement based water resistant adhesive conforming to IS :
15477of 3mm thick bed and filling joints with white cement of approved quality
including cost of all materials , labour , T & P ethe work all complete as per
direction of engineer - in- charge .(For Repair Work Only ).

66 supply , fitting,fixing Vitrified tiles in floors of size 600mm x 600 mm

(B) coloured / Printed series ( Homogeneous) of approved make conforming to IS :
13755 with application of polymer modified quick set cement based water
resistant adhesive conforming to IS : 15477of 3mm thick bed and filling joints
with white cement of approved quality including cost of all materials , labour , T
& P ethe work all complete as per direction of engineer - in- charge .
(For Repair Work Only ).

67 Providing fitting and fixing of false ceilling with Aluminium anodised T Section
No. 3215 with 2'-0" center to center, L section No. 1705 upto 15 micron on 4
walls to be fixed by means of steel screw and P.V.C plug and the Aluminium grid
2'-0"x2'-0" suspended from ceiling etc complete
68 Providing fitting and fixing up partition walling OEL aluminum anodized section
No.9210 and 9207 as single groove and double groove respectively as horizontal
and vertical member and OEL section 4660 as Tapered clip for fixing up 12mm
thick pre laminated board (Nova pan Make) and jointing angle No. 1855 etc.as per
direction of Engg. in charge excluding cost of laminated board .
Including Labour cess = 378.30 Per KG
68 Supplying, fitting, fixing up window (sliding type) made up aluminum Section

151-154, 151-155, as windows frame section No. 151- 155, 151-153 and 151-167
as shutter frame with 5mm thick black glass as panel fitted with rubber beading
including locking arrangement including all fitting including cost of materials all
taxes labour, T&P etc. complete as per direction of Engineer-in- charge.

68 Providing fitting, fixing of Al. door with OEL anodized Al. door section of 9202
as vertical member, 9201 as top member and 9200 as bottom and middle member
and 6mm plain glass in top portion with 12mm thick pre-laminated board in
bottom portion fixed on door frame by means of tapered clip No. 4660 and the
frame to be completed by means of jointing angle No. 1855 including all cost of
labour, T&P, hire charges of drilling machine, labour charges etc. complete.
69 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.
Including Labour cess = 306.60 Per Kg.

70 Finishing wall surface of walls with Acrylic wall putty (Water based ) of approved
make and finished smooth and even surface to receive painting including cost of
scaffolding staging charges with cost of all materials taxes, labour T&P etc
complete.

FOR WBM & BITUMEN ROAD
1 Picking up Hard stone metal surface to a depth of 5 cm. including
screening useful materials & removing rubbish & replacing usable road
metal to camber .
Per
Including Labour cess = 912.30 100 sqm
2
Soling Road Surface with granite broken stone of size not less than
0.025 cum picked up including filling the interstices with earth &
rolling with Hand Road Roller with cost ,Royalty & conveyance of
soling stone .
Including Labour cess = 820.60 Per cum
3
Providing , laying & cleaning the road surface applying tack coat
using 3.0kg of bitumen for 10 sqm & laying 75 mm thick built up
spray grouting in two layer 37.50mm thick each layer using 0.45
cum of 25mm to 40mm size HG metal & 12 Kg of bitumen for 10
sqm in each layer with 0.12 cum of 12mm size HG chips as key
stone for 10 sqm spreading over and laying including heating ,
pouring & spreading bitumen , metal & chips & rolling with PRR
including hire running charges of all machinaries , T & P required
heating bitumen , pouring , cost, conveyance, royality, taxes etc.
comp. to work site.
3
Providing , laying & cleaning the road surface applying tack coat
using 3.0kg of bitumen for 10 sqm & laying 37.50 mm thick built up
spray grouting in one layer using 0.45 cum of 25mm to 40mm size
HG metal & 12 Kg of bitumen for 10 sqm in each layer with 0.12
cum of 12mm size HG chips as key stone for 10 sqm spreading over
and laying including heating , pouring & spreading bitumen , metal
& chips & rolling with PRR including hire running charges of all
machinaries , T & P required heating bitumen , pouring , cost,
conveyance, royality, taxes etc. comp. to work site.
4 Providing & applying Primer Coat / Tack coat 0.20Kg for sqm. on
prepared surface .
5 Providing & laying for surface dressing with 12 kg penetration

grade of bitumen and 0.15 cum of chips per 10 sqm and rolling with
PRR as per direction of E.I.C
Per
Including Labour cess = 80.10 Sqm.
6 Labour for scraping cleaning road surface & laying 20mm thick
premix carpat using 0.23 cum of 13.2mm to 5.6mm size chips with
12.70 Kg penetration grade of bitumen for 9.29 sqm including hand
packing to proper camber & consoildate with PRR including hire &
running charges of PRR, bitumen mixture, Tar boiler & all other
T & P including cost & conveyance of all materials required for the
work as per specification & direction of EIC .
Per
7 Providing & laying 6mm thick pre-coated seal cost type-B using 0.06 cum
per 10 sqm of HG crusher broken chipes per seive analysis conforming to
MOST. IRC specification & 6.8 Kg /10sqm of bitumen including
conveying chips from stacking yard with lead & lift & feeding the chips in
butumen mixture, heating bitumen to required temp. conveying hot binder
for recoating chips to the required quantaty over the road surface
uniformly to proper slope & camber including consolidation with PRR
cost & conveyance of bitumen of approved quality with all labour T & P ,
hot mix plant, all other mechinaries required for the work, cost of wire
brushed etc. comp.
8 Conveying from stacks & blinding the road surface with sand
(6 mm Thick)
9 Cleaning the existing black topped surface with removal of foreign

materials with brooms or soft brushes and finally dusting with old
gunny bags and / or compressed air to receive bituminous treatment
Per
FOR W.B.M. Road
1 Earth work in embankment in hard soil or gravelly soil within 50 mt
initial lead and 1.5 mt. initial lift including rough dressing and
breaking clods to maximum 5 c.m to 7 c.m. and laying in layers not
exceeding 0.3 mt in depth and as per specification approved by the
department along with proper compaction with P.R.R including hire
and running charges of P.R.R.
Per
Including Labour cess = 7721.80 100cum.
2 Laying sub base in layers not exceeding 100 mm watering and

compacting to the required density in O.M.C with P.R.R. including
cost, conveyance , royality of sub-base material (
moorum and sand )
3 Providing , laying, spreading and compacting stone agree grates of

specific sizes to water bound macadam specification including
spreading spreading in uniform thickness, hand packing , rolling
with 3 wheeled steel roller 8 to 10 tones in stages to proper grade
and camber. Applying and brooming requisite type of screening
/binding materials to fill up interstices of coarse agree gate ,
watering and compacting to the required density
c (i).Material for Grade -I

c (ii).Material for Grade -II

c (iii).Material for Grade -I

c (iv).Material for Grade -II

4 Scarifying the existing granular road surface to a depth of 50mm

and disposal of scarified material with in all lifts and lead up to 1000
mtrs
5 Scarifying the existing B.T. Road surface to a depth of 50mm and

disposal of scarified material with in all lifts and lead up to 1000
mtrs
6 Providing & spreading Metal to proper Camber & Consolidation
with H.R.R. including watering and turf edging with cost &
conveyance of metal and filler material(Moorum).
7 Labour for spreading moorum & Consolidation with HRR

including Watering with cost & conveyance of Moorum.
consolidation with H.R.R. or rammers , crusher screening /
gravelling and sand binding etc. complete including cost &
conveyance of metal , crusher screening /moorum and sand .
consolidation with H.R.R. or rammers , crusher screening and sand
binding etc. complete including cost & conveyance of metal ,
crusher screening and sand .
10 Construction of embankment with approved material

obtained from borrow pits with all lifts and leads,
transporting to site by mechanical means within a lead of
5kms, spreading, grading to required slope and
compacting to meet requirement of table 300-2 & Clause

N.B. Compensation for earth will vary from place to place and will have to be
assessed realistically as per particular ground situation. In case earth is
available from Govt. land, compensation for earth will not be required. The
position is required to be clearly stated in the cost .
11 Loosening, leveling and Compacting original ground

supporting embankment to facilitate placement of first
layer of embankment, scarified to a depth of 150 mm,
mixed with water at OMC and then compacted by rolling
so as to achieve minimum dry density as given in table
300-2 for embankment construction construction & Clause

ESTIMATE FOR - Construction of Sign Board of sizes 1.2m. X 1.0 m.
1 Earth work in excavation in all kinds of soil within 50 Mtr initial lead and 1.5 mtr. initial
lead and 1.5 mtr lift including rough dressing the bed as per direction of engineer in
charge ( In foundation & Plinth )
1 x 1.50 x 0.50 avg. x 0.30 avg. = 0.225
Total Qnty. = 0.225
@ Rs. 9471.20 per % Cum =
5 Providing P. C. C. ( 1: 3 :6 )_using 40 mm size hard granite Hand-broken metal

including cost of all materials , labour , T & P etc. complete.
1 x 1.50 x 0.50 avg. x 0.15 avg. = 0.113
Total Qnty. = 0.113

@ Rs. 3336.20 per Cum =
6 Providing Brick work with C.B. bricks (230 mm) having crushing strength not less than
75 Kg / cm2 in cement mortar ( 1 : 6 ) in super structure .
1 x 1.20 x 0.23 avg. x 1.00 avg. = 0.276
Total Qnty. = 0.276

@ Rs. 2698.10 per Cum =
9 Providing 16 mm thick cement plaster with C.M.(1:6) over brick work .

wall 2 x 1.20 x 1.00 avg. = 2.40
1 x 3.20 x 0.23 avg. = 0.74
Total Qnty. = 3.14

@ Rs. 109.80 per Sqm =
10 Providing neat cement punning .

wall 2 x 1.20 x 1.00 avg. = 2.40
1 x 3.20 x 0.23 avg. = 0.74
Total Qnty. = 3.14
@ Rs. 19.30 per Sqm =
13 Providing Finishing walls with water proofing cement paint of approved shade two
coats to give an even shade including cost of paint .
wall 2 x 1.20 x 1.00 avg. = 2.40
1 x 3.20 x 0.23 avg. = 0.74
Total Qnty. = 3.14
@ Rs. 30.70 per Sqm =
15 Engraving letters of various
sizes from 5cm to 10 cm
includind painting
Total Amount =
Or Say =
ESTIMATE FOR - Construction of Sign Board of sizes 1.0m. X 0.90 m.
charge ( In foundation & Plinth )
1 x 1.30 x 0.50 avg. x 0.30 avg. = 0.195
Total Qnty. = 0.195
@ Rs. 9471.20 per % Cum =

1 x 1.30 x 0.50 avg. x 0.15 avg. = 0.098
Total Qnty. = 0.098

@ Rs. 3336.20 per Cum =
6 Providing Brick work with C.B. bricks (230 mm) having crushing strength not less than
1 x 1.00 x 0.23 avg. x 0.90 avg. = 0.207
Total Qnty. = 0.207

@ Rs. 2698.10 per Cum =

wall 2 x 1.00 x 0.90 avg. = 1.80
1 x 2.80 x 0.23 avg. = 0.64
Total Qnty. = 2.44

@ Rs. 109.80 per Sqm =
10 Providing neat cement punning .

wall 2 x 1.00 x 0.90 avg. = 1.80
1 x 2.80 x 0.23 avg. = 0.64
Total Qnty. = 2.44
@ Rs. 19.30 per Sqm =

13 Providing Finishing walls with water proofing cement paint of approved shade two
coats to give an even shade including cost of paint .
wall 2 x 1.00 x 0.90 avg. = 1.80
1 x 2.80 x 0.23 avg. = 0.64
Total Qnty. = 2.44
@ Rs. 30.70 per Sqm =
15 Engraving letters of various

sizes from 5cm to 10 cm
includind painting
Total Amount =
Or Say =
0 m.
Cum
Rs. 21.31
Cum
Rs. 376.99
Cum
Rs. 744.68
Sqm.
Rs. 344.77
Sqm.
Rs. 60.60
Sqm
Rs. 96.40
L.S.= Rs. 200.00
Rs. 1844.75
Rs. 1845.00
90 m.
Cum
Rs. 18.47
Cum
Rs. 326.95
Cum
Rs. 558.51
Sqm.
Rs. 267.91
Sqm.
Rs. 47.09
Sqm
Rs. 74.91
L.S.= Rs. 200.00
Rs. 1493.84
Rs. 1494.00
Estimate for- Improvement through Cement Concrete road at Bus Stand Marathi Basa & connection with Bada- Nadi River Bond in ward
No. 12 of NAC Aska under 14th Finance GABG 2016-17
1 Loosening, leveling and Compacting original ground supporting embankment to facilitate

placement of first layer of embankment, scarified to a depth of 150 mm, mixed with water at
OMC and then compacted by rolling so as to achieve minimum dry density as given in table
300-2 for embankment construction construction & Clause 305 of MoSRT&H Specifications for
Road & Bridge works (4th Revision)
Over Existing Earthern road

1 x 12.50 x( 2.40 + 2.40 )/2x 0.15 = 4.500
1 x 32.00 x( 2.55 + 2.55 )/2x 0.15 = 12.240
1 x 30.00 x( 3.05 + 3.05 )/2x 0.15 = 13.725
1 x 45.00 x( 3.60 + 4.20 )/2x 0.15 = 26.325

Total Qnty. = 56.790 Cum
@ Rs. 23.10 per Cum = Rs. 1311.85
2 Construction of embankment with approved material obtained from borrow pits with all lifts and
leads, transporting to site by mechanical means within a lead of 5kms, spreading, grading to
required slope and compacting to meet requirement of table 300-2 & Clause 305 of MoSRT&H
Specifications for Road & Bridge works (4th Revision)
1 x 12.50 x( 2.40 + 2.40 )/2x 0.60 = 18.000
1 x 32.00 x( 2.55 + 2.55 )/2x 0.60 = 48.960
1 x 30.00 x( 3.05 + 3.05 )/2x 0.30 = 27.450
1 x 45.00 x( 3.60 + 4.20 )/2x 0.30 = 52.650
Deduction for
Quantity - ( assumed 100% of the Excavation Volume ) = 37.878 Cum
Quantity - ( assumed 80% of the Excavation Volume in F & P ) = 30.302 Cum
Total Deduction (-) = 68.180 Cum
Net Qnty. = 78.880 Cum
@ Rs. 144.00 per Cum = Rs. 11358.72
3 Laying sub base in layers not exceeding 100 mm watering and compacting to the required density in
O.M.C with P.R.R. including cost, conveyance , royality of sub-base material ( moorum and sand )
For Road sub base 1 x 12.50 x( 2.40 + 2.40 )/2x 0.100 = 3.000
@ Rs. 566.00 per Cum. = Rs. 21428.76
4 Dry Stone Masonry or rough stone dry masonry for guard walls and retaining walls with hard granite
stones .
@ Rs. 1196.90 per Cum. = Rs. 8976.75
5 Earth work in excavation in all kinds of soil within 50 Mtr initial lead and 1.5
mtr initial lift including rough dressing the bed as per direction of engineer in
charge .
CC Road 1 x 13.00 x( 2.00 + 2.00 )x 0.150 = 3.900
1 x 20.00 x( 2.40 + 2.40 )x 0.150 = 7.200
1 x 15.00 x( 2.20 + 2.80 )x 0.150 = 5.625

@ Rs. 10805.40 per % Cum = Rs. 1807.20
mtr. initial lead and 1.5 mtr lift including rough dressing the bed as per
direction of engineer in charge ( In Foundation & Plinth )
Guard Wall- 1 x 67.50 x 0.75 avg. x 0.70 avg. = 35.438
Culvert 1 x 3.05 x 2.00 avg. x 0.40 avg. = 2.440
@ Rs. 12966.50 per % Cum = Rs. 4911.45
7 Filling foundation and plinth with sand well watered and rammed as per
Guard Wall- 1 x 67.50 x 0.75 avg. x 0.10 avg. = 5.063

For Culvert 1 x 3.05 x 2.00 avg. x 0.10 avg. = 0.610
@ Rs. 290.50 per Cum = Rs. 1648.01
8 Providing , laying, spreading and compacting stone agree grates of specific

sizes to water bound macadam specification including spreading spreading in
uniform thickness, hand packing , rolling with 3 wheeled steel roller 8 to 10
tones in stages to proper grade and camber. Applying and brooming
requisite type of screening /binding materials to fill up interstices of coarse
agree gate , watering and compacting to the required density
(A) For Grading -I (90mm to 45mm)

Using stone screened dust & binding material
CC Road 1 x 12.50 x( 2.40 + 2.40 ) / 2x 0.100 = 3.000
1 x 32.00 x( 2.55 + 2.55 ) / 2x 0.100 = 8.160
1 x 30.00 x( 3.05 + 3.05 ) / 2x 0.100 = 9.150
1 x 45.00 x( 3.60 + 4.20 ) / 2x 0.100 = 17.550
@ Rs. 1824.80 per Cum = Rs. 69086.93
Providing P. C. C. ( 1: 3 : 6 ) using 40 mm size hard black granite Hand-

9
broken metal including cost of all materials , labour , T & P etc. complete.
CC Road 1 x 12.50 x( 2.40 + 2.40 ) / 2x 0.150 = 4.500
1 x 32.00 x( 2.55 + 2.55 ) / 2x 0.150 = 12.240
1 x 30.00 x( 3.05 + 3.05 ) / 2x 0.150 = 13.725
1 x 45.00 x( 3.60 + 4.20 ) / 2x 0.150 = 26.325

1 x 13.00 x( 2.00 + 2.00 ) / 2x 0.150 = 3.900
1 x 20.00 x( 2.40 + 2.40 ) / 2x 0.150 = 7.200
1 x 15.00 x( 2.20 + 2.80 ) / 2x 0.150 = 5.625
Guard Wall- Lean Conc. 1 x 67.50 x 0.750 avg. x 0.15 avg. = 7.594
@ Rs. 3706.20 per Cum = Rs. 305127.74
10 Providing Cement concrete ( 1: 2 : 4 )_using 12 mm size hard granite crusher

broken chips for PCC / R.C.C. works including hoisting and laying with cost of
all materials , labour , T & P etc. complete.
CC Road 1 x 12.50 x( 2.40 + 2.40 ) / 2x 0.100 = 3.000
CC Road 1 x 32.00 x( 2.55 + 2.55 ) / 2x 0.100 = 8.160
1 x 30.00 x( 3.05 + 3.05 ) / 2x 0.100 = 9.150
1 x 45.00 x( 3.60 + 4.20 ) / 2x 0.100 = 17.550

1 x 13.00 x( 2.00 + 2.00 ) / 2x 0.100 = 2.600
1 x 20.00 x( 2.40 + 2.40 ) / 2x 0.100 = 4.800
1 x 15.00 x( 2.20 + 2.80 ) / 2x 0.100 = 3.750

Guard Wall- upto GL 1 x 67.50 x 0.450 avg. x 0.450 avg. = 13.669
- from GL to Top 1 x 67.50 x( 0.25 + 0.45 ) / 2x 1.200 = 28.350
For Culvert raft 1 x 3.05 x 1.700 avg. x 0.100 avg. = 0.519

- Culvert Wall 2 x 3.05 x( 0.250 + 0.350 ) / 2x 1.00 = 1.830
culvert slab 1 x 3.05 x 1.700 avg. x 0.200 avg. = 1.037
@ Rs. 5123.80 per Cum = Rs. 483763.58
RCC slab - 1.037 Cum. @ Assume 1 Qntl per 1cum of Concrete volume. = 1.037
Total Qnty. = 1.037 Qntl.

@ Rs. 6053.30 per Qntl. = Rs. 6277.27
12 Providing Rigid and smooth centering and shuttering for R.C.C. work including
false works and dismentalling them after casting .
(a). R.C.C. foundation,column bases etc.
For Expantion &

Contraction Joint 10 x 6.80 x 0.10 avg. = 6.80
Road 2 x 135.50 x 0.100 avg. = 27.10

Total Qnty. = 33.90 Sqm
@ Rs. 99.30 per Sqm. = Rs. 3366.27
(b). R.C.C. floor and roof slabs, landing, balconies etc,
For Culvert Slab- Bottom 1 x 3.05 x 1.20 avg. = 3.66
- side 1 x 9.50 x 0.200 avg. = 1.90

@ Rs. 364.60 per Sqm. = Rs. 2027.18
13
Providing formwork for concrete with F1 finish for
upstream faces of dam,spillway, glacis of barrages,
unexposed surfaces of foundation, block joints
etc.with steel shutters rigidly fixed and removal of
forms and making good to the surfaces where
necessary complete with all labour, materials and T
& P complete as directed by the Engineer-in-
charge.
Guard Wall- upto GL 1 x 67.50 x 3.30 avg. = 222.75
For Culvert wall 2 x 3.05 x 2.10 avg. = 12.81

@ Rs. 321.20 per Sqm. = Rs. 75661.87
14 Providing Photograph & Sign-board L/S = Rs. 3246.00
Total Amount = Rs. 999999.58
Limited to = Rs. 1000000.00

Estimate for- Construction of approach Road and Drain through CC from Aska- Balipadar state Highway to S.W.M. plot of NAC Aska at
Gada gada Hill under 13th. Finance GABG 2012-13 & 2013-14

1 x 91.00 x( 4.70 + 4.70 )/2x 0.15 = 64.155
@ Rs. 23.10 per Cum = Rs. 1481.98
For Road side shoulder 1 x 91.00 x 0.50 avg. x 0.45 avg. = 20.475
@ Rs. 566.00 per Cum. = Rs. 35796.67
Key Wall 1 x 91.00 x 0.50 avg. x 0.40 avg. = 18.200
CC Drain- 1 x 91.00 x 1.05 avg. x 0.50 avg. = 47.775

@ Rs. 12966.50 per % Cum = Rs. 8554.65
@ Rs. 290.50 per Cum = Rs. 2775.73


CC Road 1 x 91.00 x( 4.70 + 4.70 ) / 2x 0.100 = 42.770
@ Rs. 1824.80 per Cum = Rs. 78046.70

6
CC Road 1 x 91.00 x( 4.70 + 4.70 ) / 2x 0.150 = 64.155
Key Wall- Lean Conc. 1 x 91.00 x 0.500 avg. x 0.15 avg. = 6.825
@ Rs. 3706.20 per Cum = Rs. 316187.04

CC Road 1 x 91.00 x( 5.00 + 5.00 ) / 2x 0.100 = 45.500
CC Key Wall 1 x 91.00 x 0.300 avg. x 0.300 avg. = 8.190
CC Drain- Raft 1 x 91.00 x 0.900 avg. x 0.100 avg. = 8.190
- Wall 2 x 91.00 x( 0.15 + 0.25 ) / 2x 0.600 = 21.840

Pre cast slab at Entrance
13 x 0.65 x 0.900 avg. x 0.150 avg. = 1.141
of SWM Plot
@ Rs. 5123.80 per Cum = Rs. 434810.79
RCC slab - 1.141 Cum. @ Assume 1 .10 Qntl per 1cum of Concrete volume. = 1.255
@ Rs. 6053.30 per Qntl. = Rs. 7596.89
For Expantion &

Road 1 x 91.00 x 0.100 avg. = 9.10
CC Key Wall 2 x 91.00 x 0.300 avg. = 54.60
Pre Cast Slab 13 x 3.10 x 0.150 avg. = 6.05

@ Rs. 99.30 per Sqm. = Rs. 7273.73
10
charge.
CC Drain -Raft & wall 1 x 91.00 x 1.90 avg. = 172.90

@ Rs. 321.20 per Sqm. = Rs. 55535.48
Or Say = Rs. 950000.00

Estimate for- Construction of approach Road and Drain through CC from Aska- Balipadar state Highway to S.W.M. plot of NAC Aska at
Gada gada Hill (Reach -2 ) under Solid Waste Management Fund for the Year 2015-16.

1 x 29.00 x( 4.70 + 4.70 )/2x 0.15 = 20.445

1 x 30.00 x( 4.70 + 4.20 )/2x 0.15 = 20.025
1 x 75.00 x( 3.90 + 3.90 )/2x 0.15 = 43.875
@ Rs. 23.10 per Cum = Rs. 1948.37
2 Scarifying the existing granular road surface to a depth of 50mm and disposal of scarified
material with in all lifts and lead up to 1000 mtrs
Over Existing WBM Road
1 x 70.00 x( 3.90 + 3.90 )/2 = 273.000
@ Rs. 16.10 per Cum = Rs. 4395.30
For Road side Shoulder 1 x 349.00 x 0.50 avg. x 0.40 avg. = 69.800
@ Rs. 566.00 per Cum. = Rs. 71332.98
Key Wall- 1 x 349.00 x 0.50 avg. x 0.40 avg. = 69.800
@ Rs. 12966.50 per % Cum = Rs. 14814.23


@ Rs. 290.50 per Cum = Rs. 4768.56

CC Road 1 x 29.00 x( 4.70 + 4.70 ) / 2x 0.100 = 13.630
1 x 30.00 x( 4.70 + 4.20 ) / 2x 0.100 = 13.350

1 x 145.00 x( 3.90 + 3.90 ) / 2x 0.100 = 56.550
@ Rs. 1824.80 per Cum = Rs. 152425.54

7
CC Road 1 x 29.00 x( 4.70 + 4.70 ) / 2x 0.150 = 20.445
1 x 30.00 x( 4.70 + 4.20 ) / 2x 0.150 = 20.025
1 x 145.00 x( 3.90 + 3.90 ) / 2x 0.150 = 84.825
Key Wall -. 1 x 349.00 x 0.500 avg. x 0.15 avg. = 26.175
@ Rs. 3706.20 per Cum = Rs. 606352.85

CC Road 1 x 29.00 x( 5.00 + 5.00 ) / 2x 0.100 = 14.500
CC Road 1 x 30.00 x( 5.00 + 4.50 ) / 2x 0.100 = 14.250
CC Road 1 x 145.00 x( 4.50 + 4.50 ) / 2x 0.100 = 65.250
CC Drain- Raft 1 x 59.00 x 0.950 avg. x 0.100 avg. = 5.605
- Wall 2 x 59.00 x( 0.15 + 0.25 ) / 2x 0.600 = 14.160
For Culvert - raft 1 x 6.00 x 1.700 avg. x 0.100 avg. = 1.020
- Culvert Wall 1 x 6.00 x( 0.250 + 0.350 ) / 2x 1.00 = 1.800

@ Rs. 5123.80 per Cum = Rs. 768749.33
@ Rs. 6053.30 per Qntl. = Rs. 13583.61
For Expantion &

Road 1 x 349.00 x 0.100 avg. = 34.90
CC Key Wall 2 x 349.00 x 0.300 avg. = 209.40

@ Rs. 99.30 per Sqm. = Rs. 25197.38
- side 1 x 15.40 x 0.200 avg. = 3.08

@ Rs. 364.60 per Sqm. = Rs. 3748.09
11
charge.
CC Drain -Raft & wall 1 x 59.00 x 1.90 avg. = 112.10
For Culvert -Raft & wall 2 x 6.60 x 2.10 avg. = 27.72

@ Rs. 321.20 per Sqm. = Rs. 44910.18

Estimate for- Improvement of approach Road and Culvert through CC from Aska- Balipadar state Highway to S.W.M. plot of NAC Aska
at Gada gada Hill (Reach -3 ) under Solid Waste Management Fund for the Year 2016-17.
1 Scarifying the existing granular road surface to a depth of 50mm and disposal of scarified
Over Existing WBM Road
1 x 287.50 x( 3.90 + 3.90 )/2 = 1121.25
@ Rs. 16.10 per Cum = Rs. 18052.13
For Road side Shoulder 2 x 287.50 x 0.50 avg. x 0.40 avg. = 115.000
@ Rs. 566.00 per Cum. = Rs. 65090.00
@ Rs. 12966.50 per % Cum = Rs. 16467.46

@ Rs. 290.50 per Cum = Rs. 4524.54

(A) For Grading -II (63mm to 45mm)

CC Road 1 x 287.50 x( 3.90 + 3.90 ) / 2x 0.075 = 84.094
@ Rs. 1924.30 per Cum = Rs. 161822.08

6
CC Road 1 x 287.50 x( 3.90 + 3.90 ) / 2x 0.150 = 168.188
Key Wall -. 1 x 287.50 x 0.500 avg. x 0.15 avg. = 21.563

@ Rs. 3706.20 per Cum = Rs. 712150.04

CC Road 1 x 287.50 x( 4.50 + 4.50 ) / 2x 0.100 = 129.375

For Culvert - raft 1 x 6.00 x 1.700 avg. x 0.100 avg. = 1.020
- Culvert Wall 1 x 6.00 x( 0.250 + 0.350 ) / 2x 1.00 = 1.800

@ Rs. 5123.80 per Cum = Rs. 952949.94
@ Rs. 6053.30 per Qntl. = Rs. 13583.61
For Expantion &
Road 2 x 287.50 x 0.100 avg. = 57.50
CC Key Wall 4 x 287.50 x 0.300 avg. = 345.00

@ Rs. 99.30 per Sqm. = Rs. 41264.12
- side 1 x 15.40 x 0.200 avg. = 3.08

@ Rs. 364.60 per Sqm. = Rs. 3748.09
10
Providing formwork for concrete with F1 finish for upstream faces of
dam,spillway, glacis of barrages, unexposed surfaces of foundation, block
joints etc.with steel shutters rigidly fixed and removal of forms and making
good to the surfaces where necessary complete with all labour, materials and
T & P complete as directed by the Engineer-in-charge.
For Culvert -Raft & wall 2 x 6.60 x 2.10 avg. = 27.72
@ Rs. 321.20 per Sqm. = Rs. 8903.66

ESTIMATE FOR - Renovation of Compound Wall ( East & North ) side of this NAC Office including Back Side Gate in Ward No 04 of NAC
Aska under 14th Finance GABG 2016-17
1 Dismentalling brick or stone masonry in cement mortar under 3 mtr height including stacking the
useful material for reuse and removing the debris within 50 mtr lead .
In Existing Masonary Drain
1 x 21.900 x 0.360 x( 1.80 + 1.800 )/2 = 14.191
1 x 40.020 x 0.230 x( 1.50 + 1.500 )/2 = 13.807
6 x 0.230 x 0.360 x( 1.50 + 1.500 )/2 = 0.745
@ Rs. 697.70 per Cum = Rs. 20053.99
mtr initial lift including rough dressing the bed as per direction of engineer in
charge ( in foundation & plinth)
RCC Gate Pillar
2 x 1.40 x 1.40 avg. x 1.30 avg. = 5.096
Foundation
RCC Pillar Foundation 23 x 1.10 x 1.10 avg. x 1.30 avg. = 36.179
Plinth Beam 1 x 1.94 x 0.55 avg. x 0.60 avg. = 0.640
@ Rs. 12966.50 per % Cum = Rs. 5434.91
3 Conveyance of surplus materials i.e. earth , dimatalled materials within 5 K.M. lead.
Quantity - ( assume 80% of the Excavation Volume ) = 33.532 Cum
Quantity - ( assumed 50% of the Dismanteled Volume ) = 14.372 Cum
@ Rs. 158.00 per Cum = Rs. 7568.83

direction of engineer in charge .
RCC Gate Pillar
2 x 1.40 x 1.40 avg. x 0.15 avg. = 0.588
Foundation
@ Rs. 290.50 per Cum = Rs. 1383.65
Providing P. C. C. ( 1: 3 : 6 )_using 40 mm size hard black granite Hand-

5
RCC Gate Pillar
2 x 1.40 x 1.40 avg. x 0.15 avg. = 0.588
Foundation
Lean Concrete for Plinth
1 x 58.24 x 0.55 avg. x 0.10 avg. = 3.203
Beam( East Side)
Lean Concrete for Plinth
1 x 3.88 x 0.55 avg. x 0.10 avg. = 0.213
Beam( North Side)
@ Rs. 3706.20 per Cum = Rs. 30313.01

Cement concrete ( 1: 2 :4 )_using 12 mm size hard granite crusher broken
6
chips for R.C.C. works including hoisting and laying
RCC Gate Pillar

Foundation
RAFT 2 x 1.20 x 1.20 avg. x 0.25 avg. = 0.720
Pedestal 2 x 0.75 x 0.75 avg. x 0.50 avg. = 0.563
Pillar upto Top 2 x 0.46 x 0.46 avg. x 2.90 avg. = 1.227
RCC Pillar Foundation
RAFT 23 x 0.90 x 0.90 avg. x 0.25 avg. = 4.658
Pillar upto Top 23 x 0.23 x 0.36 avg. x 2.60 avg. = 4.951
Plinth Beam( East Side) 1 x 63.30 x 0.36 avg. x 0.25 avg. = 5.697
Plinth Beam( North Side) 1 x 4.86 x 0.36 avg. x 0.25 avg. = 0.437
Top Bearing over wall 1 x 55.38 x 0.36 avg. x 0.025 avg. = 0.498
Top Bearing over Pillar 23 x 0.36 x 0.50 avg. x 0.025 avg. = 0.104
Top Bearing over Gate
2 x 0.60 x 0.60 avg. x 0.025 avg. = 0.018
Pillar
@ Rs. 5123.80 per Cum = Rs. 111621.98
Providing Rigid and smooth centering and shuttering for R.C.C. work including
7

RCC Gate Pillar
Foundation
RAFT 2 x 1.20 x 0.25 avg. x 4 = 2.400
Pedestal 2 x 0.75 x 0.50 avg. x 4 = 3.000
RAFT 23 x 0.90 x 0.25 avg. x 4 = 20.700
Pedestal 23 x 0.60 x 0.50 avg. x 4 = 27.600
Plinth Beam 1 x 68.16 x 0.25 avg. x 2 = 34.080

@ Rs. 99.30 per Sqm. = Rs. 8716.55
(b). R.C.C. Beams and Columns.

RCC Gate Pillar
Foundation
Pillar upto Top 2 x 0.46 x 2.90 avg. x 4 = 10.670
Pillar upto Top 23 x( 0.23 + 0.36 )x2 x 2.60 = 70.560
@ Rs. 546.20 per Sqm. = Rs. 44367.83
Cutting, bending, binding M.S. or tor rod for R.C.C. work including tying the grills and
8 placing in position including cost of steel and binding wire.
RCC slab - 21.128 Cum. @ Assume 1.10 Qntl per 1cum of Concrete volume. = 23.241
@ Rs. 6053.30 per Qntl. = Rs. 140684.75

Providing Brick work with K.B. bricks (230 mm) having crushing strength not less than
9 75 Kg / cm2 in cement mortar ( 1 : 6 ) in super structure
For Wall
Wall over Plinth Beam
1 x 58.24 x 0.36 avg. x 0.60 avg. = 12.580
upto G.L.( East Side)
from G.L. to Top ( East
1 x 58.24 x 0.23 avg. x 2.00 avg. = 26.790
Side)
Wall over Plinth Beam
1 x 4.86 x 0.36 avg. x 0.50 avg. = 0.875
upto G.L.( North Side )
from G.L. to Top ( East
1 x 4.86 x 0.23 avg. x 2.10 avg. = 2.347
Side)
Top Bearing over Pillar 23 x 0.36 x 0.46 avg. x 0.075 avg. = 0.286
2 x 0.60 x 0.60 avg. x 0.075 avg. = 0.054
Pillar
Total Quantity = 44.539 Cum
Deduction For
Quantity reused from
Assume 50% of Quantity to be reused from Dismantling Volume = 14.372
Dismantling Item
Total Deduction(-) = 14.372 Cum
Net Quantity = 30.167 Cum
@ Rs. 3829.80 per Cum = Rs. 115533.58
Providing Brick work with K.B. bricks (230 mm) having crushing strength not less than
10 75 Kg / cm2 in cement mortar ( 1 : 5 ) in super structure with the dismetalled Brick
available at site.
Quantity reused from

Assume 50% of Quantity to be reused from Dismantling Volume = 14.372
Dismantling Item
@ Rs. 1516.10 per Cum = Rs. 21789.39
Providing 16 mm thick cement plaster with C.M.(1:6) over brick work etc.
11
complete .
For Inside Wall Plaster
RCC Gate Pillar = 2 x 1.61 x 2.50 = 8.05
RCC Pillar = 2 x 0.36 x 2.30 = 1.66
Wall from GL to Top 2 x 68.16 x 2.00 = 272.64
-Do-UP School Side 1 x 63.07 x 0.70 = 44.15
Wall & Pillar Carnice = 2 x 68.16 x 0.175 = 23.86
off-set at Pillar Carnice = 23 x 0.28 x 0.175 = 1.13

off-set at Gate Pillar
2 x 2.40 x 0.175 = 0.84
Carnice =
Top Bearing over wall = 2 x 59.52 x 0.360 = 42.85
Top Bearing over Pillar = 23 x 0.36 x 0.500 = 4.14

2 x 0.60 x 0.600 = 0.72
Pillar =
Total Qnty. = 400.04 Sqm.
@ Rs. 133.80 per Sqm = Rs. 53525.35
13 Fixing Granite Tiles (10mm thick) ( above 0.1 Sqm. & upto 0.40 Sqm. in
dados skirtings and riser of steps on 12 mm thick cement plaster ( 1:3 )
jointed with neat cement slurry mixed with pigment to match the shade of tile
including rubbing and polishing complete.
For Dado
Gate Pillar = 2 x 2( 0.50 + 0.50 )x 2.50 = 10.00
= 10.00 Sqm.
@ Rs. 1669.20 per Sqm = Rs. 16692.00
Supplying , fitting & fixing of M.S. GRILLS & Shutter with all fittings & labour
14 charges for fixing at site including all taxes , freight transportation , loading &
unloading charges .
Repairing of Old Main
1 x 3.05 x 0.90 = 2.75
Gate (G)=
Grill over Compound Wall = 1 x 53.66 x 0.50 = 26.83

@ 33.00 kg per sqm. = 976.14 KG.
@ Rs. 60.00 per KG. = Rs. 58568.40
15 Painting 2 coats with any approved synthetic enamel paint over a coat of
Priming 1 coat with any approved primer including cost of paint & primer.
Repairing of Old Main
1 x 3.050 x 2.20 @ 225 % = 15.10
Gate (G)=
Ventilator = 1 x 53.660 x 0.50 @ 50 % = 13.42
@ Rs. 132.20 per Sqm. = Rs. 3770.34
Finishing walls with water proofing cement paint of approved shade two coats
16
to give an even shade including cost of paint with a coat of cement wash.
Quantity= Same as ( inside + Outside + ceiling ) Plastering = 390.04 Sqm.
@ Rs. 36.10 per Sqm = Rs. 14080.44
Providing Signboard &

17 L.S. Rs. 3895.00
Photography
Grand Total = Rs. 658000.00
Or Say = Rs. 658000.00

ESTIMATE FOR -IMPROVEMENT THROUGH C.C. ROAD FROM THE HOUSE OF PRAFULLA KUMAR MUNI TOWARDS THE END
OF SOUTH CO. OFFICE AT TALUKA MAIN ROAD IN WARD NO. 10 OF NAC ASKA .
Length of the road = 152.20 Mtr.
1 Scarifying the existing B.T. Road surface to a depth of 50mm and disposal of scarified
material with in all lifts and lead up to 1000 mtrs .
1 x 152.20 x 4.00 avg. = 608.80
@ Rs. 3.40 per Sqm = Rs. 2069.92
charge .
For side Extention 1 x 152.20 x 2.50 avg. x 0.20 avg. = 76.10
@ Rs. 8104.10 per % Cum = Rs. 6167.22

@ Rs. 158.00 per Cum = Rs. 12023.80
4 Providing , laying, spreading and compacting stone agree grates of specific sizes to
water bound macadam specification including spreading spreading in uniform
thickness, hand packing , rolling with 3 wheeled steel roller 8 to 10 tones in stages to
proper grade and camber. Applying and brooming requisite type of screening /binding
materials to fill up interstices of coarse agree gate , watering and compacting to the
required density

@ Rs. 1720.30 per Cum = Rs. 65457.42
(B) For Grading -II (63mm to 45mm)

For Pot Hole 27 x 2.00 x 1.50 avg. x 0.075 avg. = 6.075
@ Rs. 1820.00 per Cum = Rs. 62995.66
5 Providing P. C. C. ( 1: 3 : 6 )_using 40 mm size hard black granite Hand-broken metal

1 x 152.20 x 6.50 avg. x 0.150 avg. = 148.395
@ Rs. 3691.60 per Cum = Rs. 547814.98
6 Providing Cement concrete ( 1: 2 : 4 ) using 12 mm size hard granite crusher broken
chips for PCC / R.C.C. works including hoisting and laying .
For CC Road 1 x 152.20 x 6.50 avg. x 0.100 avg. = 98.930
@ Rs. 5151.40 per Cum = Rs. 509628.00
7 Providing Rigid and smooth centering and shuttering for R.C.C. work including false
works and dismentalling them after casting .

For Road 2 x 152.20 x 0.10 avg. = 30.44
For Expantion & Contraction
Joint 10 x 6.50 x 0.10 avg. = 6.50

@ Rs. 93.50 per Sqm. = Rs. 3453.89
required density in O.M.C with P.R.R. including cost, conveyance , royality of sub-base
material ( moorum and sand )
2 x 152.20 x 0.50 avg. x 0.250 avg. = 38.05
@ Rs. 496.30 per Cum = Rs. 18884.22

Or Say = Rs. 1230000.00
ESTIMATE FOR - IMPROVEMENT THROUGH C.C. ROAD BALANCE PORTION AT TALUKA MAIN ROAD
NEAR SOUTH CO. OFFICE IN WARD NO. 10 OF NAC ASKA .
1 x 24.00 x 4.00 avg. = 96.00
@ Rs. 3.40 per Sqm = Rs. 326.40
charge .
@ Rs. 8104.10 per % Cum = Rs. 972.49

@ Rs. 158.00 per Cum = Rs. 1896.00
required density

@ Rs. 1720.30 per Cum = Rs. 10321.80

@ Rs. 1820.00 per Cum = Rs. 10647.00

1 x 24.00 x 6.50 avg. x 0.150 avg. = 23.400
@ Rs. 3691.60 per Cum = Rs. 86383.44

@ Rs. 5151.40 per Cum = Rs. 83710.25

For Road 2 x 25.00 x 0.10 avg. = 5.00
Joint 2 x 6.50 x 0.10 avg. = 1.30

@ Rs. 93.50 per Sqm. = Rs. 589.05
2 x 25.00 x 0.50 avg. x 0.250 avg. = 6.25
@ Rs. 496.30 per Cum = Rs. 3101.88

Or Say = Rs. 200000.00
ESTIMATE FOR - REPAIR AND MAINTENANCE OF ROAD FROM THE HOUSE OF KESABA PANIGRAHI TO HARIHARA HIGH
SCHOOL SQUARE AT KUMBHARA SAHI IN WARD NO. 11 OF NAC ASKA .
1 x 114.25 x 4.00 avg. = 457.00
@ Rs. 3.40 per Sqm = Rs. 1553.80
charge .
@ Rs. 8104.10 per % Cum = Rs. 5555.36

@ Rs. 158.00 per Cum = Rs. 10830.90
required density

@ Rs. 1720.30 per Cum = Rs. 58963.28

@ Rs. 1820.00 per Cum = Rs. 52927.42

1 x 114.25 x 7.00 avg. x 0.150 avg. = 119.963
@ Rs. 3691.60 per Cum = Rs. 442855.41

@ Rs. 5151.40 per Cum = Rs. 415589.20

For Road 2 x 115.25 x 0.10 avg. = 23.05
Joint 8 x 7.00 x 0.10 avg. = 5.60

@ Rs. 93.50 per Sqm. = Rs. 2678.78
1 x 115.25 x 0.50 avg. x 0.250 avg. = 14.41
@ Rs. 496.30 per Cum = Rs. 7149.82

Or Say = Rs. 1000000.00
ESTIMATE FOR - REPAIR & MAINTENANCE THROUGH C.C. ROAD FROM THE HOUSE OF KANDHA PARIDA TO ASKA-
BHANJANAGAR MAIN ROAD IN WARD NO. 18 OF NAC ASKA .
charge .
For Key / guard wall 2 x 75.00 x 0.40 avg. x 0.50 avg. = 30.00
@ Rs. 8104.10 per % Cum = Rs. 3993.30
@ Rs. 158.00 per Cum = Rs. 7785.45
required density

@ Rs. 1720.30 per Cum = Rs. 8360.66

1 x 40.50 x 1.20 avg. x 0.150 avg. = 7.290
1 x 75.00 x 4.50 avg. x 0.150 avg. = 50.625
@ Rs. 3691.60 per Cum = Rs. 247023.41

@ Rs. 5151.40 per Cum = Rs. 335356.14
For Road 2 x 115.50 x 0.10 avg. = 23.10
For Key / guard wall 4 x 75.00 x 0.35 avg. = 105.00
Joint 8 x 4.50 x 0.10 avg. = 3.60

@ Rs. 93.50 per Sqm. = Rs. 12313.95
2 x 40.50 x 0.50 avg. x 0.100 avg. = 4.05
2 x 75.00 x 0.50 avg. x 0.250 avg. = 18.75
@ Rs. 496.30 per Cum = Rs. 11315.64

Or Say = Rs. 628000.00
ESTIMATE FOR - IMPROVEMENT OF C.C. ROAD & DRAIN FROM PARK SQUARE TO THE END OF KALIMUKHI HARIJANA SAHI
MAIN ROAD IN WARD NO. 13 OF NAC ASKA .
charge .
@ Rs. 8104.10 per % Cum = Rs. 987.08
charge in Foundation & plinth.
For Existing Drain 1 x 121.00 x 0.40 avg. x 0.30 avg. = 14.52
@ Rs. 9724.90 per % Cum = Rs. 1412.06
3 Dismentalling brick or stone masonry in cement mortar under 3 mtr height including
stacking the useful material for reuse and removing the debris within 50 mtr lead .
1 x 82.00 x 0.35 avg. x 0.40 avg. = 11.480

@ Rs. 523.30 per Cum = Rs. 6007.48
Quantity - ( assumed 35% of the Dismetalled Volume ) = 4.018 Cum
@ Rs. 158.00 per Cum = Rs. 4853.44
5 Providing R.R.H.G. stone masonry in cement mortar ( 1 : 5 ) in foundation and plinth

with the dismetalled stone available at site .
1 x 82.00 x 0.35 avg. x 0.40 avg. = 11.480

@ Rs. 1795.20 per Cum = Rs. 20608.90

Repairing of existing damaged
CC Road 1 x 15.00 x 0.90 avg. x 0.100 avg. = 1.350
drain Wall 1 x 82.00 x 0.35 avg. x 0.300 avg. = 8.610
Drain Bed 1 x 121.00 x 0.40 avg. x 0.100 avg. = 4.840
@ Rs. 3691.60 per Cum = Rs. 88358.45
Drain Wall Bearing 2 x 121.00 x 0.35 avg. x 0.050 avg. = 4.235
@ Rs. 5151.40 per Cum = Rs. 290770.77

Joint 10 x 4.50 x 0.10 avg. = 4.50
drain Wall 1 x 82.00 x 0.30 avg. = 24.60

@ Rs. 93.50 per Sqm. = Rs. 2720.85
9 Providing 20 mm thick cement plaster with C.M.(1:4) over stone masonry woark .
Existing Drain wall 1 x 121.00 x 1.90 avg. = 229.90
@ Rs. 140.80 per Sqm = Rs. 32369.92

Or Say = Rs. 450000.00
ESTIMATE FOR - IMPROVEMENT OF ROAD & DRAIN FROM SAI TEMPLE TO REDIKA SAHI SQUARE
IN WARD NO. 14 OF NAC ASKA .
charge .
@ Rs. 8104.10 per % Cum = Rs. 2517.94
charge IN Foundation & plinth.
@ Rs. 9724.90 per % Cum = Rs. 1164.07
1 x 55.00 x 0.35 avg. x 0.40 avg. = 7.700

@ Rs. 523.30 per Cum = Rs. 4029.41
@ Rs. 158.00 per Cum = Rs. 7226.13

1 x 55.00 x 0.35 avg. x 0.40 avg. = 7.700

@ Rs. 1795.20 per Cum = Rs. 13823.04

@ Rs. 3691.60 per Cum = Rs. 160706.42
@ Rs. 5151.40 per Cum = Rs. 263416.84

Joint 8 x 5.00 x 0.10 avg. = 4.00
drain Wall 2 x 32.00 x 0.30 avg. = 19.20
drain Wall 1 x 46.00 x 0.20 avg. = 9.20
drain Wall 2 x 36.00 x 0.25 avg. = 18.00

@ Rs. 93.50 per Sqm. = Rs. 4712.40
@ Rs. 140.80 per Sqm = Rs. 40972.80

Or Say = Rs. 500000.00
ESTIMATE FOR - IMPROVEMENT OF ROAD & DRAIN FROM GAYATRI TEMPLE TO TO HARIJANA SAHI SQUARE
charge .
@ Rs. 8104.10 per % Cum = Rs. 522.71
@ Rs. 9724.90 per % Cum = Rs. 1073.63
2 x 92.00 x 0.35 avg. x 0.55 avg. = 35.420

@ Rs. 523.30 per Cum = Rs. 18535.29

@ Rs. 158.00 per Cum = Rs. 4722.15

2 x 92.00 x 0.35 avg. x 0.55 avg. = 35.420

@ Rs. 1795.20 per Cum = Rs. 63585.98

pothole at existing damaged
road near stand post 1 x 4.00 x 1.00 avg. x 0.150 avg. = 0.600
@ Rs. 3691.60 per Cum = Rs. 108717.62
@ Rs. 5151.40 per Cum = Rs. 222798.05
8 Providing Cement concrete ( 1: 1.5 : 3 )_using 12 mm size hard granite crusher broken
chips for R.C.C. works including hoisting and laying .
For Pre cast slab 9 x 1.10 x 0.60 avg. x 0.150 avg. = 0.891
@ Rs. 5982.10 per Cum = Rs. 5330.05
9 Cutting, bending, binding M.S. or tor rod for R.C.C. work including tying the grills and
placing in position including cost of steel and binding wire.
RCC slab - 0.891 Cum. @ 1.2 Qntl. Per 1cum. Of concrete vol. = 1.069
@ Rs. 6613.20 per Qntl. = Rs. 7069.51
(a). R.C.C. foundation,Plinth Bend , footing bases of columns , mass

concrete, Precast slabs etc.
Joint 10 x 3.80 x 0.10 avg. = 3.80
drain Wall 2 x 92.00 x 0.30 avg. = 55.20
Pre- cast slab 9 x 3.40 x 0.15 avg. = 4.59

@ Rs. 93.50 per Sqm. = Rs. 5945.67
@ Rs. 140.80 per Sqm = Rs. 29793.28

Or Say = Rs. 470000.00
ESTIMATE FOR - IMPROVEMENT OF ROAD & DRAIN AT HARISCHANDRA GHAT IN WARD NO. 05 OF NAC ASKA .
charge .
@ Rs. 8104.10 per % Cum = Rs. 3025.87
At Existing Masonry Drain wall
with side earth 1 x 50.50 x 0.60 avg. x 1.00 avg. = 30.30
At Existing Masonry Drain 1 x 50.50 x 0.60 avg. x 0.50 avg. = 15.15
At Existing Culvert 1 x 7.00 x 0.50 avg. x 0.50 avg. = 1.75
At Existing Culvert 2 x 7.00 x 0.40 avg. x 0.80 avg. = 4.48
@ Rs. 9724.90 per % Cum = Rs. 5025.83
Quantity - ( assumed 100% of the Excavation Volume ) AS
IN ITEM No. 01 = 37.338 Cum
Quantity - ( assumed 80% of the Excavation Volume ) AS
IN ITEM No. 02 = 41.344 Cum
@ Rs. 158.00 per Cum = Rs. 12431.68
4 Filling foundation and plinth with sand well watered and rammed as per direction of
engineer in charge
For New CC Drain 1 x 50.50 x 1.20 avg. x 0.100 avg. = 6.060
@ Rs. 272.20 per Cum = Rs. 1897.23

For water logged portion 1 x 26.00 x 6.25 avg. x 0.150 avg. = 24.375
@ Rs. 3691.60 per Cum = Rs. 146438.39
CC Drain Raft 1 x 50.50 x 1.10 avg. x 0.100 avg. = 5.555
CC Drain wall 2 x 50.50 x 0.25 avg. x 1.000 avg. = 25.250
For Culvert Raft 1 x 7.00 x 1.30 avg. x 0.150 avg. = 1.365
culvert wall 2 x 7.00 x 0.35 avg. x 0.800 avg. = 3.920
Partition wall over drain 6 x 1.00 x 0.15 avg. x 1.100 avg. = 0.990
Partition wall over drain 1 x 3.75 x 0.10 avg. x 1.100 avg. = 0.413
@ Rs. 5151.40 per Cum = Rs. 337184.89
Precast RCC slab for culvert 10 x 0.70 x 1.30 avg. x 0.150 avg. = 1.365
Precast slab for partion wall
over drain 6 x 1.10 x 0.23 avg. x 0.150 avg. = 0.228
@ Rs. 5982.10 per Cum = Rs. 9529.49
@ Rs. 6613.20 per Qntl. = Rs. 12644.44
Joint 4 x 6.50 x 0.10 avg. = 2.60

@ Rs. 93.50 per Sqm. = Rs. 1027.57
10 Providing formwork for concrete with F1 finish for upstream faces of

good to the surfaces where necessary complete with all labour, materials
and T & P complete as directed by the Engineer-in-charge.
CC Drain wall 1 x 50.50 x 3.10 avg. = 156.55

culvert wall 2 x 7.00 x 0.80 avg. = 11.20
Partition wall over drain 6 x 2.15 x 1.10 avg. = 14.19
Partition wall over drain 1 x 3.75 x 1.10 avg. = 4.13

@ Rs. 263.50 per Sqm. = Rs. 49029.45

Or Say = Rs. 580000.00
ESTIMATE FOR - CONSTRUCTION OF CC DRAIN FROM DOLA MANDAPA TO RADHA KRUSHNA MANDIRA PASSING
THROUGH UTTARA SAHI OF VILLAGE LALASASANA IN WARD NO. 17 OF NAC ASKA .
New cc Drain 1 x 141.00 x 1.15 avg. x 0.90 avg. = 145.94
@ Rs. 9724.90 per % Cum = Rs. 15884.17
engineer in charge
@ Rs. 272.20 per Cum = Rs. 5393.64

@ Rs. 3691.60 per Cum = Rs. 73149.05

New CC Drain Raft 1 x 40.00 x 0.80 avg. x 0.100 avg. = 3.200
@ Rs. 5151.40 per Cum = Rs. 292264.68


@ Rs. 263.50 per Sqm. = Rs. 111882.10

Or Say = Rs. 500000.00
ESTIMATE FOR - CONSTRUCTION OF CC DRAIN BALANCE PORTION FROM DOLA MANDAPA TO RADHA KRUSHNA MANDIRA
PASSING THROUGH UTTARA SAHI OF VILLAGE LALASASANA IN WARD NO. 17 OF NAC ASKA .
New cc Drain 1 x 74.00 x 1.15 avg. x 0.90 avg. = 76.59
@ Rs. 9724.90 per % Cum = Rs. 7448.30
engineer in charge
@ Rs. 272.20 per Cum = Rs. 2316.42

@ Rs. 3691.60 per Cum = Rs. 31415.52


Culvert Approach 1 x 12.00 x 0.30 avg. x 0.150 avg. = 0.540
@ Rs. 5151.40 per Cum = Rs. 130484.96
Precast RCC slab for culvert 20 x 0.60 x 0.95 avg. x 0.150 avg. = 1.710
@ Rs. 5982.10 per Cum = Rs. 10229.39
@ Rs. 6613.20 per Qntl. = Rs. 13570.29
@ Rs. 93.50 per Sqm. = Rs. 869.55
8 Providing formwork for concrete with F1 finish for upstream faces
of dam,spillway, glacis of barrages, unexposed surfaces of
foundation, block joints etc.with steel shutters rigidly fixed and
removal of forms and making good to the surfaces where
necessary complete with all labour, materials and T & P
complete as directed by the Engineer-in-charge.

@ Rs. 263.50 per Sqm. = Rs. 50697.40
Or Say = Rs. 249000.00

ESTIMATE FOR - CONSTRUCTION OF CHILDREN'S PARK INSIDE INDIRA PARK IN WARD NO. 13 OF NAC ASKA
charge .
Foot Path 1 x 40.00 x 1.60 avg. x 0.20 avg. = 12.800

@ Rs. 8104.10 per % Cum = Rs. 1037.32
charge in Foundation & plinth .
Guard wall for Foot Path 2 x 40.00 x 0.30 avg. x 0.30 avg. = 7.200
wall Foundation 1 x 59.70 x 0.75 avg. x 0.60 avg. = 26.865

@ Rs. 9724.90 per % Cum = Rs. 3312.79
engineer in charge
Guard wall for Foot Path 2 x 40.00 x 0.30 avg. x 0.05 avg. = 1.200
plinth filling inside children's
park . 1 x 45.50 x 16.00 avg. x 0.150 avg. = 109.200
Deduction for excavation volume -
( assumed 100% of item No. 01 ) = 12.800 Cum
Deduction for excavation volume -
( assumed 70% of item No. 02 ) = 23.846 Cum
Total Deduction (-) = 36.646 Cum

@ Rs. 272.20 per Cum = Rs. 23083.65

Guard Wall for Foot Path 2 x 40.00 x 0.20 avg. x 0.300 avg. = 4.800
@ Rs. 3691.60 per Cum = Rs. 64662.07
5 Providing Brick work with K.B. bricks (230 mm) having crushing strength not less than
75 Kg / cm2 in cement mortar ( 1 : 6 ) in foundtion & plinth super structure .

1 x 59.70 x 0.36 avg. x 0.40 avg. = 8.597
@ Rs. 3616.20 per Cum = Rs. 71676.70

Brick Pillar above plinth 5 x 0.36 x 0.36 avg. x 1.50 avg. = 0.972
16 x 0.23 x 0.36 avg. x 1.25 avg. = 1.656
wall for fixing of Grills 1 x 14.30 x 0.23 avg. x 1.25 avg. = 4.111
Coping Over Wall 1 x 20.33 x 0.36 avg. x 0.075 avg. = 0.549
@ Rs. 3649.50 per Cum = Rs. 26597.56

For DPC of wall foundation 1 x 59.70 x 0.36 avg. x 0.050 avg. = 1.075
Bearing over Coping 1 x 20.33 x 0.36 avg. x 0.025 avg. = 0.183
@ Rs. 5151.40 per Cum = Rs. 37388.86

wall Foundation 1 x 59.70 x 0.90 avg. = 53.73
Brick Pillar above plinth 5 x 0.36 x 1.50 avg. x 2 side = 5.40
Offset at 230mm brick pillar 16 x 0.26 x 1.25 avg. = 5.20
wall for fixing of Grills 1 x 17.98 x 3.19 avg. = 57.36
Off set at main gate 2 x 0.36 x 1.85 avg. = 1.33
Off set at Grill Opening 19 x 4.80 x 0.23 avg. = 20.98
@ Rs. 115.40 per Sqm = Rs. 16617.60
9 Fixing chequred tiles in floors treads of steps and landing on 25 mm thick bed of
cement mortar ( 1:1 ) jointed with neat cement slurry mixed with pigment to match the
shade of tile including rubbing and polishing complete.
Footr Path Outside Gate 1 x 1.250 x 3.450 = 4.31
at main gate 1 x 4.000 x 2.700 = 10.80
Foot Path 1 x 17.700 x 2.800 = 49.56
Foot Path 1 x 40.00 x 2.00 avg. = 80.00
@ Rs. 648.40 per Sqm = Rs. 93804.03
10 Supplying of M.S. grill for door & windows by using M.S. Flat / square bar & angles
including all taxes , freight transportation , loading & unloading charges .
Grill Opening (G) 19 x 2.10 x 1.500 avg. = 59.850
Main Gate 1 x 2.30 x 1.800 avg. = 4.140
Design Grill over main Gate
1 x 3.00 x 0.400 avg. = 1.200
(G)
@ 35.00 KG per Sqm. = 2281.650 KG.
Total Qnty. = 2281.650 KG.

@ Rs. 62.00 per KG. = Rs. 141462.30
11 Wall painting 2 coats with plastic emulsion paint of approved shade two coats to give an
even shade including cost of paint including priming 1 coat with any approved primer
( Water bond ) including cost of primer .
Quantity - ( assumed 100% of the plastring volume ) = 144.000 Sqm
@ Rs. 88.20 per Sqm = Rs. 12700.80
12 Painting 2 coats with any approved synthetic enamel paint over a coat of Priming 1
coat with any approved primer including cost of paint & primer.
Grill Opening (G) 19 x 2.10 x 1.500 avg. x 75 % = 44.89
Main Gate 1 x 2.30 x 1.800 avg. x 75 % = 3.11
Design Grill over main Gate
1 x 3.00 x 0.400 avg. x 225 % = 2.70
(G)
@ Rs. 110.20 per Sqm = Rs. 6073.12
Providing Sign Board &

13 L.S.= Rs. 1583.00
Photography
Or Say = Rs. 500000.00

ESTIMATE FOR -IMPROVEMENT OF BALANCE ROAD BOTH END ( EAST & WEST) AT GANDHI NAGAR
charge .
Extention of Road( East End) 1 x 16.00 x 4.00 avg. x 0.20 avg. = 12.80
Extention of Road(West End) 1 x 14.00 x 4.00 avg. x 0.20 avg. = 11.20
@ Rs. 8104.10 per % Cum = Rs. 1944.98
required density

@ Rs. 1720.30 per Cum = Rs. 20643.60

@ Rs. 1820.00 per Cum = Rs. 16380.00

Surface drain 1 x 16.00 x 0.50 avg. x 0.100 avg. = 0.800
CC drain 1 x 14.00 x 0.60 avg. x 0.100 avg. = 0.840
@ Rs. 3691.60 per Cum = Rs. 61428.22

Surface drain 1 x 16.00 x 0.50 avg. x 0.075 avg. = 0.600
CC drain raft 1 x 14.00 x 0.60 avg. x 0.075 avg. = 0.630
CC drain wall 2 x 14.00 x 0.150 avg. x 0.250 avg. = 1.050
@ Rs. 5151.40 per Cum = Rs. 96228.15

For Road 2 x 41.00 x 0.10 avg. = 8.20
Joint 4 x 4.00 x 0.10 avg. = 1.60
CC drain wall 2 x 14.00 x 0.50 avg. = 14.00

@ Rs. 93.50 per Sqm. = Rs. 2225.30

Or Say = Rs. 200000.00
ESTIMATE FOR -IMPROVEMENT OF BALANCE ROAD & DRAIN AT BLOCK COLONY IN WARD NO. 17 OF NAC ASKA .

1 x 33.50 x 3.00 avg. = 100.50
@ Rs. 3.40 per Sqm = Rs. 341.70
charge .
@ Rs. 8104.10 per % Cum = Rs. 938.45

@ Rs. 158.00 per Cum = Rs. 1829.64
required density

@ Rs. 1720.30 per Cum = Rs. 8644.51

@ Rs. 1820.00 per Cum = Rs. 6859.58

1 x 33.50 x 4.50 avg. x 0.150 avg. = 22.613
@ Rs. 3691.60 per Cum = Rs. 84892.03

Culvert Raft 1 x 4.50 x 0.85 avg. x 0.100 avg. = 0.383
Culvert wall 2 x 4.50 x 0.25 avg. x 0.300 avg. = 0.675
Precast RCC Slab 5 x 0.85 x 1.00 avg. x 0.125 avg. = 0.531
@ Rs. 5151.40 per Cum = Rs. 85842.93
@ Rs. 6613.20 per Qntl. = Rs. 4212.61
For Road 2 x 33.50 x 0.10 avg. = 6.70
Joint 3 x 4.50 x 0.10 avg. = 1.35
For Culvert Wall 2 x 4.50 x 0.30 avg. = 2.70

@ Rs. 93.50 per Sqm. = Rs. 1005.13
2 x 33.50 x 0.50 avg. x 0.250 avg. = 8.38
@ Rs. 496.30 per Cum = Rs. 4156.51

Or Say = Rs. 200000.00
ESTIMATE FOR - RENOVATION OF DRAIN FROM RATHA CHHAKA TO SUNAMBA UP SCHOOL AT SUNAMBA MAIN ROAD
At Existing Masonry Drain wall 2 x 142.00 x 0.35 avg. x 0.60 avg. = 59.64
Earth inside Drain 1 x 142.00 x 0.35 avg. x 0.40 avg. = 19.88
Earth below masonry drain 1 x 142.00 x 1.05 avg. x 0.20 avg. = 29.82
@ Rs. 9724.90 per % Cum = Rs. 10633.21

@ Rs. 158.00 per Cum = Rs. 13820.58
engineer in charge
@ Rs. 272.20 per Cum = Rs. 4058.50

@ Rs. 3691.60 per Cum = Rs. 82562.63

New CC Drain wall 2 x 142.00 x 0.200 avg. x 0.600 avg. = 34.080
Precast RCC slab 18 x 0.95 x 0.600 avg. x 0.150 avg. = 1.539
@ Rs. 5151.40 per Cum = Rs. 252980.10
@ Rs. 6613.20 per Qntl. = Rs. 12214.58
Precast RCC slab 18 x 3.10 x 0.15 avg. = 8.37

@ Rs. 93.50 per Sqm. = Rs. 782.60

@ Rs. 263.50 per Sqm. = Rs. 71092.30

Or Say = Rs. 450000.00
ESTIMATE FOR - SPECIAL REPAIR OF DRAIN FROM LALASASANA KOTHAGHARA TO THE END OF DAKHINA SAHI
@ Rs. 9724.90 per % Cum = Rs. 2614.05
1 x 233.00 x 0.35 avg. x 0.60 avg. = 48.930

@ Rs. 523.30 per Cum = Rs. 25605.07

1 x 233.00 x 0.35 avg. x 0.60 avg. = 48.930

@ Rs. 1795.20 per Cum = Rs. 87839.14
4 Providing R.R.H.G. stone masonry in cement mortar ( 1 : 5 ) in foundation and plinth .
2 x 168.00 x 0.35 avg. x 0.30 avg. = 35.280

@ Rs. 2472.30 per Cum = Rs. 87222.74
engineer in charge .
@ Rs. 272.20 per Cum = Rs. 1829.18

@ Rs. 3691.60 per Cum = Rs. 24807.55

@ Rs. 5151.40 per Cum = Rs. 47598.94
@ Rs. 5982.10 per Cum = Rs. 5922.28
@ Rs. 6613.20 per Qntl. = Rs. 7856.48


@ Rs. 93.50 per Sqm. = Rs. 476.85
@ Rs. 140.80 per Sqm = Rs. 56770.56

Or Say = Rs. 350000.00
ESTIMATE FOR - SPECIAL REPAIR OF DRAIN FROM LACHHANAPALLY MAIN ROAD TO RD ROAD NEAR LACHHANAPALLY U P
SCHOOL IN WARD NO. 16 OF NAC ASKA .
For Existing Hume Pipe Culvert 1 x 8.00 x 1.35 avg. x 1.25 avg. = 13.50
Extention of Drain 1 x 15.00 x 1.35 avg. x 0.90 avg. = 18.23
@ Rs. 9724.90 per % Cum = Rs. 4188.03
1 x 63.00 x 0.35 avg. x 0.60 avg. = 13.230

@ Rs. 523.30 per Cum = Rs. 6923.26
For Existing Drain BED 1 x 63.00 x 0.45 avg. x 0.100 avg. = 2.835
@ Rs. 272.20 per Cum = Rs. 1322.89

For Existing Drain BED 1 x 63.00 x 0.45 avg. x 0.100 avg. = 2.835
For Existing Hume Pipe Culvert 1 x 8.00 x 1.35 avg. x 0.15 avg. = 1.62
@ Rs. 3691.60 per Cum = Rs. 27661.16

1 x 63.00 x 0.35 avg. x 0.60 avg. = 13.230
@ Rs. 1795.20 per Cum = Rs. 23750.50
6 Providing R.R.H.G. stone masonry in cement mortar ( 1 : 5 ) in foundation and plinth .

For Existing Drain wall 1 x 63.00 x 0.35 avg. x 0.300 avg. = 6.615
2 x 15.00 x 0.35 avg. x 0.90 avg. = 9.450
@ Rs. 2472.30 per Cum = Rs. 39717.50
For New CC culvert raft 1 x 8.00 x 1.25 avg. x 0.100 avg. = 1.000
Culvert Wall 2 x 8.00 x 0.40 avg. x 0.750 avg. = 4.800
@ Rs. 5151.40 per Cum = Rs. 52987.30
@ Rs. 5982.10 per Cum = Rs. 8973.15
@ Rs. 6613.20 per Qntl. = Rs. 11903.76


Culvert Wall 2 x 8.00 x 0.75 avg. = 12.00

@ Rs. 93.50 per Sqm. = Rs. 1697.03
@ Rs. 140.80 per Sqm = Rs. 20359.68

Add Contigency upto 1% L/S = Rs. 516.00

Or Say = Rs. 200000.00
ESTIMATE FOR - MAKING OF RCC COVER SLAB FOR COVERING DRAIN AT AN EMERGENCY CONDITION & STACKING AT
NAC OFFICE , ASKA .
1 Supplying of M.S. grill for door & windows by using M.S. Flat / square bar & angles
including all taxes , freight transportation , loading & unloading charges .
Cover Slab Frame 6 x 3.10 x 0.150 avg. = 2.790
@ 40.00 KG per Sqm. = 111.600 KG.

@ Rs. 62.00 per KG. = Rs. 6919.20
@ Rs. 5982.10 per Cum = Rs. 81709.50
RCC slab - 0.691 Cum. @ 1 Qntl. Per 1cum. Of concrete vol. = 0.691
@ Rs. 6613.20 per Qntl. = Rs. 102299.59


@ Rs. 93.50 per Sqm. = Rs. 7097.59

Or Say = Rs. 200000.00
ESTIMATE FOR -CONSTRUCTION OF DRAIN AT SUNAMBA GOUDA SAHI IN WARD NO. 08 OF NAC ASKA .
Length of the DRAIN = 45.00 Mtr.

Neww CC Drain 1 x 45.00 x 0.70 avg. x 0.50 avg. = 15.750
@ Rs. 9724.90 per % Cum = Rs. 1531.67

@ Rs. 158.00 per Cum = Rs. 1990.80
@ Rs. 272.20 per Cum = Rs. 857.43

@ Rs. 3691.60 per Cum = Rs. 14537.52

Neww CC Drain Raft 1 x 45.00 x 0.60 avg. x 0.075 avg. = 2.025
Neww CC Drain Wall 2 x 45.00 x 0.150 avg. x 0.300 avg. = 4.050
@ Rs. 5151.40 per Cum = Rs. 31294.76

Neww CC Drain raft & Wall 1 x 45.00 x 0.98 avg. = 43.88

@ Rs. 93.50 per Sqm. = Rs. 4102.31
7 Providing 6 mm thick cement plaster with C.M.(1:4) finished smooth.

@ Rs. 75.00 per Sqm = Rs. 3375.00

Or Say = Rs. 58000.00
ESTIMATE FOR - S.R. TO B.T. ROAD AT MAHATMA GANDHI ROAD IN WARD NO.-05 & 06 OF NAC ASKA .
1 Cleaning the existing black topped surface with removal of foreign materials with
brooms or soft brushes and finally dusting with old gunny bags and / or compressed air
to receive bituminous treatment .
2 x 10.00 x 4.00 avg. = 80.00
4 x 4.00 x 0.50 avg. = 8.00
10 x 2.00 x 0.90 avg. = 18.00
14 x 1.50 x 0.90 avg. = 18.90
24 x 0.90 x 0.60 avg. = 12.96
32 x 0.60 x 0.60 avg. = 11.52
@ Rs. 1.00 per Sqm. = Rs. 149.38
2 Providing , laying & cleaning the road surface applying tack coat using 3.0kg of bitumen
for 10 sqm & laying 37.5 mm thick built up spray grouting using 0.45 cum of 25mm to
40mm size HG metal & 12 Kg of bitumen for 10 sqm in each layer with 0.12 cum of
12mm size HG chips as key stone for 10 sqm spreading over and laying including
heating , pouring & spreading bitumen , metal & chips & rolling with PRR including hire
running charges of all machinaries , T & P required heating bitumen , pouring , cost,
4 x 4.00 x 0.50 avg. = 8.00

12 x 2.00 x 0.90 avg. = 21.60
18 x 1.50 x 0.90 avg. = 24.30
@ Rs. 150.20 per Sqm. = Rs. 8095.78
3 Providing & laying for surface dressing with 12 kg penetration grade of bitumen and
0.15 cum of chips per 10 sqm and rolling with PRR as per direction of E.I.C .
1 x 6.00 x 2.00 avg. = 12.00

1 x 10.00 x 2.50 avg. = 25.00

@ Rs. 75.10 per Sqm. = Rs. 2778.70
4 Providing & applying Primer Coat / Tack coat 0.20Kg for sqm. on prepared surface .
2 x 10.00 x 4.00 avg. = 80.00

4 x 4.00 x 0.50 avg. = 8.00
10 x 2.00 x 0.90 avg. = 18.00
14 x 1.50 x 0.90 avg. = 18.90
24 x 0.90 x 0.60 avg. = 12.96
32 x 0.60 x 0.60 avg. = 11.52

@ Rs. 9.70 per Sqm. = Rs. 1448.99
5 Labour for scraping cleaning road surface & laying 20mm thick premix carpat using
0.23 cum of 13.2mm to 5.6mm size chips with 12.70 Kg penetration grade of bitumen
for 9.29 sqm including hand packing to proper camber & consoildate with PRR
including hire & running charges of PRR, bitumen mixture, Tar boiler & all other T&
P including cost & conveyance of all materials required for the work as per specification
& direction of EIC .
2 x 10.00 x 4.00 avg. = 80.00

4 x 4.00 x 0.50 avg. = 8.00
10 x 2.00 x 0.90 avg. = 18.00
14 x 1.50 x 0.90 avg. = 18.90
24 x 0.90 x 0.60 avg. = 12.96
32 x 0.60 x 0.60 avg. = 11.52

@ Rs. 101.80 per Sqm. = Rs. 15206.88
6 Providing & laying 6mm thick pre-coated seal cost type-B using 0.06 cum per 10 sqm of
HG crusher broken chipes per seive analysis conforming to MOST. IRC specification &
6.8 Kg /10sqm of bitumen including conveying chips from stacking yard with lead & lift
& feeding the chips in butumen mixture, heating bitumen to required temp. conveying
hot binder for recoating chips to the required quantaty over the road surface uniformly
to proper slope & camber including consolidation with PRR cost & conveyance of
bitumen of approved quality with all labour T & P , hot mix plant, all other mechinaries
required for the work, cost of wire brushed etc. comp.
2 x 10.00 x 4.00 avg. = 80.00

4 x 4.00 x 0.50 avg. = 8.00
10 x 2.00 x 0.90 avg. = 18.00
14 x 1.50 x 0.90 avg. = 18.90
24 x 0.90 x 0.60 avg. = 12.96
32 x 0.60 x 0.60 avg. = 11.52

@ Rs. 41.40 per Sqm. = Rs. 6184.33
7 Conveying from stacks & blinding the road surface with sand (6 mm Thick)
2 x 10.00 x 4.00 avg. = 80.00
4 x 4.00 x 0.50 avg. = 8.00
10 x 2.00 x 0.90 avg. = 18.00
14 x 1.50 x 0.90 avg. = 18.90
24 x 0.90 x 0.60 avg. = 12.96
32 x 0.60 x 0.60 avg. = 11.52

@ Rs. 1.40 per Sqm. = Rs. 209.13
Or Say = Rs. 34073.00
ESTIMATE FOR - S.R. TO B.T. ROAD FROM OMFED CHHAKA TO TALUKA CHHAKA IN WARD NO.-18 OF NAC ASKA .
1 Cleaning the existing black topped surface with removal of foreign materials with
brooms or soft brushes and finally dusting with old gunny bags and / or compressed air
to receive bituminous treatment .
8 x 2.00 x 1.00 avg. = 16.00
10 x 1.50 x 1.00 avg. = 15.00
15 x 0.90 x 0.90 avg. = 12.15
18 x 0.90 x 0.60 avg. = 9.72
28 x 0.60 x 0.60 avg. = 10.08
3 x 30.00 x 4.50 avg. = 405.00
@ Rs. 1.00 per Sqm. = Rs. 467.95
for 10 sqm & laying 75 mm thick built up spray grouting in two layer 37.50mm thick
each layer using 0.45 cum of 25mm to 40mm size HG metal & 12 Kg of bitumen for 10
sqm in each layer with 0.12 cum of 12mm size HG chips as key stone for 10 sqm
spreading over and laying including heating , pouring & spreading bitumen , metal &
chips & rolling with PRR including hire running charges of all machinaries , T & P
required heating bitumen , pouring , cost, conveyance, royality, taxes etc. comp. to
work site.
8 x 2.00 x 1.00 avg. = 16.00

12 x 1.50 x 1.00 avg. = 18.00
18 x 0.90 x 0.90 avg. = 14.58
24 x 0.90 x 0.60 avg. = 12.96
35 x 0.60 x 0.60 avg. = 12.60
@ Rs. 275.10 per Sqm. = Rs. 20395.91
for 10 sqm & laying 37.5 mm thick built up spray grouting using 0.45 cum of 25mm
to 40mm size HG metal & 12 Kg of bitumen for 10 sqm in each layer with 0.12 cum of
12mm size HG chips as key stone for 10 sqm spreading over and laying including
heating , pouring & spreading bitumen , metal & chips & rolling with PRR including hire
running charges of all machinaries , T & P required heating bitumen , pouring , cost,
8 x 1.50 x 1.00 avg. = 12.00

12 x 0.90 x 0.90 avg. = 9.72
18 x 0.90 x 0.60 avg. = 9.72
24 x 0.60 x 0.60 avg. = 8.64
@ Rs. 150.20 per Sqm. = Rs. 6020.02
4 Providing & laying for surface dressing with 12 kg penetration grade of bitumen and
0.15 cum of chips per 10 sqm and rolling with PRR as per direction of E.I.C .
1 x 10.00 x 6.50 avg. = 65.00

@ Rs. 75.10 per Sqm. = Rs. 4881.50
5 Providing & applying Primer Coat / Tack coat 0.20Kg for sqm. on prepared surface .
8 x 2.00 x 1.00 avg. = 16.00
10 x 1.50 x 1.00 avg. = 15.00
15 x 0.90 x 0.90 avg. = 12.15
18 x 0.90 x 0.60 avg. = 9.72
28 x 0.60 x 0.60 avg. = 10.08
3 x 30.00 x 4.50 avg. = 405.00

@ Rs. 9.70 per Sqm. = Rs. 4539.12
6 Labour for scraping cleaning road surface & laying 20mm thick premix carpet using
0.23 cum of 13.2mm to 5.6mm size chips with 12.70 Kg penetration grade of bitumen
for 9.29 sqm including hand packing to proper camber & consoildate with PRR
including hire & running charges of PRR, bitumen mixture, Tar boiler & all other T&
P including cost & conveyance of all materials required for the work as per specification
& direction of EIC .
8 x 2.00 x 1.00 avg. = 16.00

10 x 1.50 x 1.00 avg. = 15.00
15 x 0.90 x 0.90 avg. = 12.15
18 x 0.90 x 0.60 avg. = 9.72
28 x 0.60 x 0.60 avg. = 10.08
3 x 30.00 x 4.50 avg. = 405.00

@ Rs. 101.80 per Sqm. = Rs. 47637.31
7 Providing & laying 6mm thick pre-coated seal cost type-B using 0.06 cum per 10
sqm of HG crusher broken chipes per seive analysis conforming to MOST. IRC
specification & 6.8 Kg /10sqm of bitumen including conveying chips from stacking yard
with lead & lift & feeding the chips in butumen mixture, heating bitumen to required
temp. conveying hot binder for recoating chips to the required quantaty over the road
surface uniformly to proper slope & camber including consolidation with PRR cost &
conveyance of bitumen of approved quality with all labour T & P , hot mix plant, all other
mechinaries required for the work, cost of wire brushed etc. comp.
8 x 2.00 x 1.00 avg. = 16.00

10 x 1.50 x 1.00 avg. = 15.00
15 x 0.90 x 0.90 avg. = 12.15
18 x 0.90 x 0.60 avg. = 9.72
28 x 0.60 x 0.60 avg. = 10.08
2 x 30.00 x 4.50 avg. = 270.00

@ Rs. 41.40 per Sqm. = Rs. 13784.13
8 Conveying from stacks & blinding the road surface with sand (6 mm Thick)
8 x 2.00 x 1.00 avg. = 16.00
10 x 1.50 x 1.00 avg. = 15.00
15 x 0.90 x 0.90 avg. = 12.15
18 x 0.90 x 0.60 avg. = 9.72
28 x 0.60 x 0.60 avg. = 10.08
3 x 30.00 x 4.50 avg. = 405.00

@ Rs. 1.40 per Sqm. = Rs. 655.13
Or Say = Rs. 98381.00
ESTIMATE FOR - S / R TO C.C.ROAD ( DAMAGED PORTION ) AT PADHI COLONY IN WARD NO. 10 OF NAC ASKA .
1 Closed deep cheaping and cleaning to old cement concrete surface for receiving new /
fresh cement concrete .
1 x 70.00 x 3.60 avg. = 252.00
@ Rs. 5.30 per Sqm = Rs. 1335.60
2 Providing P. C. C. ( 1: 3 : 6 ) using 40 mm size hard black granite Hand-broken metal

Water Logged Area- 1 x 40.00 x 3.60 avg. x 0.125 avg. = 18.00
@ Rs. 3336.20 per Cum = Rs. 60051.60

CC Road- 1 x 70.00 x 3.60 avg. x 0.10 avg. = 25.20

@ Rs. 4639.30 per Cum = Rs. 116910.36
Add contigency upto 1% = Rs. 1702.00
Or Say = Rs. 180000.00
ESTIMATE FOR - IMPROVEMENT OF DRAIN FROM THE HOUSE OF BAPA SAHU TO THE HOUSE OF KALIA PRADHAN AT
KHAMBESWARI PATANA MAIN ROAD IN WARD NO. 04 OF NAC ASKA .
Length of Drain = 63.50 Mtr.

1 x 63.50 x 0.35 avg. x 0.45 avg. = 10.001
@ Rs. 9471.20 per % Cum = Rs. 947.21
2 x 63.50 x 0.35 avg. x 0.40 avg. = 17.780
@ Rs. 509.60 per Cum = Rs. 9060.69


@ Rs. 125.20 per Cum = Rs. 3478.18
1 x 63.50 x 0.85 avg. x 0.075 avg. = 4.048

@ Rs. 211.50 per Cum = Rs. 856.15
5 Providing P. C. C. ( 1: 3 :6 ) using 40 mm size hard granite Hand broken metal including

cost of all materials, labour , T&P etc. complete .
1 x 63.50 x 0.80 avg. x 0.100 avg. = 5.080

@ Rs. 3336.20 per Cum = Rs. 16947.90

RAFT 1 x 63.50 x 0.80 avg. x 0.10 avg. = 5.080

Wall 2 x 63.50 x 0.150 avg. x 0.45 avg. = 8.573
RCC slab - 5 x 0.60 x 0.90 avg. x 0.125 avg. = 0.338

@ Rs. 4639.30 per Cum = Rs. 64908.45
(a). R.C.C. Wall & Fin

Wall 1 x 63.50 x 1.600 avg. = 101.60
RCC slab - 5 x2( 0.60 + 0.90 )avg. x 0.125 = 1.88
@ Rs. 352.00 per Sqm. = Rs. 36424.96
8 Cutting, bending, binding M.S. or tor rod R.C.C. work including tying the grills and

@ Rs. 6604.40 per Qntl. = Rs. 2232.29
9 Providing 12 mm thick cement plaster with C.M.(1:4) over brick /concrete work
1 x 63.50 x 1.30 avg. = 82.55

@ Rs. 93.60 per Sqm = Rs. 7726.68
Or Say = Rs. 144000.00

ESTIMATE FOR - SIDE EXTENTION THROUGH CEMENT CONCRETE FROM RUSHIKULYA OVER BRIDGE TO SAROJ BHABAN
charge .
Retaining Wall 1 x 20.50 x 1.00 avg. x 1.50 avg. = 30.750
For Extention of Road 1 x 12.00 x 3.80 avg. x 0.20 avg. = 9.120
1 x 12.00 x 2.00 avg. x 0.20 avg. = 4.800
2 x 177.00 x 0.80 avg. x 0.20 avg. = 56.640
@ Rs. 7892.70 per % Cum = Rs. 7996.09

Retaining Wall Base 1 x 20.50 x 1.00 avg. x 0.20 avg. = 4.100
Retaining Wall 1 x 20.50 x 0.55 avg. x 2.00 avg. = 22.550
1 x 12.00 x 2.00 avg. x 0.10 avg. = 2.400
2 x 177.00 x 0.80 avg. x 0.10 avg. = 28.320
Aproach to Irrigation Ring
Road 1 x 2.00 x 4.00 avg. x 0.15 avg. = 1.200
@ Rs. 3336.20 per Cum = Rs. 210614.31

1 x 12.00 x 2.00 avg. x 0.10 avg. = 2.400
2 x 177.00 x 0.80 avg. x 0.10 avg. = 28.320
Aproach to Irrigation Ring
Road 1 x 2.50 x 4.00 avg. x 0.10 avg. = 1.000

@ Rs. 4639.30 per Cum = Rs. 168313.80

For Road 2 x 177.00 x 0.10 avg. = 35.40
Retaining Wall 2 x 20.50 x 2.00 avg. = 82.00
@ Rs. 75.50 per Sqm. = Rs. 8863.70
5 Providing 12 mm thick cement plaster with C.M.(1:4) over brick /concrete work .
1 x 20.50 x 1.50 avg. = 30.75

@ Rs. 93.60 per Sqm = Rs. 2878.20

Or Say = Rs. 400000.00
ESTIMATE FOR - CONSTRUCTION OF C.C. ROAD FROM DEPAUL SCHOOL TO HARIHARA HIGH SCHOOL SQUARE AT
HOSPITAL ROAD IN WARD NO. 02 OF NAC ASKA .(reach -I)
Size of the road = 41.50 x 6.50 Mtr.
charge .
1 x 41.50 x 1.50 avg. x 0.20 avg. = 12.450

@ Rs. 7892.70 per % Cum = Rs. 982.64

@ Rs. 125.20 per Cum = Rs. 1558.74
required density

1 x 41.50 x 1.50 avg. x 0.10 avg. = 6.225
@ Rs. 1378.60 per Cum = Rs. 8581.79

1 x 41.50 x 1.50 avg. x 0.075 avg. = 4.669

@ Rs. 1455.30 per Cum = Rs. 6794.80

1 x 39.50 x 6.50 avg. x 0.15 avg. = 38.513
@ Rs. 3336.20 per Cum = Rs. 128487.07
chips for PCC / R.C.C. works including hoisting and laying with cost of all materials ,
labour , T & P etc. complete.
1 x 41.50 x 6.50 avg. x 0.10 avg. = 26.975
@ Rs. 5440.30 per Cum = Rs. 146752.09

For Road 2 x 41.50 x 0.10 avg. = 8.30
Joint 4 x 6.50 x 0.10 avg. = 2.60

@ Rs. 75.50 per Sqm. = Rs. 822.95
1 x 41.50 x 1.30 avg. x 0.200 avg. = 10.790
@ Rs. 416.10 per Cum = Rs. 4489.72

Or Say = Rs. 300000.00
ESTIMATE FOR - CONSTRUCTION OF C.C. ROAD FROM BANIBIHAR TO KUMBHARA SAHI SQUARE (FROM THE CULVERT
NEAR HARIHARA HIGH SCHOOL SQUARE TOWARDS DEPAUL SCHOOL) IN WARD NO. 02 OF NAC ASKA OUT OF ROAD
MAINTENANCE HARD CASE, 2011-12 .
1 x 12.00 x 12.00 avg. = 144.00
1 x 26.00 x 5.00 avg. = 130.00
@ Rs. 3.30 per Sqm = Rs. 904.20
charge .
2 x 26.00 x 0.75 avg. x 0.20 avg. = 7.800
2 x 12.00 x 2.00 avg. x 0.20 avg. = 9.600

@ Rs. 7892.70 per % Cum = Rs. 1373.33

@ Rs. 125.20 per Cum = Rs. 2178.48
required density
2 x 26.00 x 0.75 avg. x 0.10 avg. = 3.900
2 x 12.00 x 2.00 avg. x 0.10 avg. = 4.800
@ Rs. 1378.60 per Cum = Rs. 11993.82

2 x 26.00 x 0.75 avg. x 0.075 avg. = 2.925
2 x 12.00 x 2.00 avg. x 0.075 avg. = 3.600

@ Rs. 1455.30 per Cum = Rs. 9495.83

1 x 12.00 x 16.00 avg. x 0.15 avg. = 28.800
1 x 26.00 x 6.50 avg. x 0.15 avg. = 25.350
@ Rs. 3174.60 per Cum = Rs. 171904.59
1 x 12.00 x 16.00 avg. x 0.10 avg. = 19.200
1 x 26.00 x 6.50 avg. x 0.10 avg. = 16.900

@ Rs. 5440.30 per Cum = Rs. 196394.83

For Road 2 x 26.00 x 0.10 avg. = 5.20
Joint 2 x 16.00 x 0.10 avg. = 3.20
2 x 6.50 x 0.10 avg. = 1.30
@ Rs. 75.50 per Sqm. = Rs. 732.35
1 x 26.00 x 1.80 avg. x 0.250 avg. = 11.70
@ Rs. 306.50 per Cum = Rs. 3586.05

Or Say = Rs. 400000.00
ESTIMATE FOR - S/R THROUGH CC DRAIN FROM THE SHOP OF RAMA HARI CHOUDURY TO THE END OF ROUTA GALI AT
BANIBIHAR IN WARD NO. 02 OF NAC ASKA .
1 x 20.00 x 0.90 avg. x 0.40 avg. = 7.200
1 x 67.00 x 0.35 avg. x 0.45 avg. = 10.553

@ Rs. 9471.20 per % Cum = Rs. 1681.42
2 x 42.00 x 0.25 avg. x 0.30 avg. = 6.300
1 x 25.00 x 0.35 avg. x 0.45 avg. = 3.938

@ Rs. 509.60 per Cum = Rs. 5217.28


@ Rs. 125.20 per Cum = Rs. 3504.47
1 x 62.00 x 0.90 avg. x 0.075 avg. = 4.185

1 x 25.00 x 0.80 avg. x 0.075 avg. = 1.500

@ Rs. 211.50 per Cum = Rs. 1202.38

1 x 62.00 x 0.90 avg. x 0.075 avg. = 4.185
1 x 25.00 x 0.80 avg. x 0.075 avg. = 1.500
Ramp At Culvert 1 x 3.60 x 0.60 avg. x 0.150 avg. = 0.324
extention of road 1 x 6.00 x 0.60 avg. x 0.150 avg. = 0.540

@ Rs. 3336.20 per Cum = Rs. 21848.77

RAFT 1 x 62.00 x 0.80 avg. x 0.10 avg. = 4.960
1 x 25.00 x 0.80 avg. x 0.10 avg. = 2.000
Wall 2 x 57.00 x 0.175 avg. x 0.50 avg. = 9.975
2 x 5.00 x 0.200 avg. x 0.35 avg. = 0.700
2 x 25.00 x 0.175 avg. x 0.50 avg. = 4.375
Ramp At Culvert 1 x 3.60 x 0.90 avg. x 0.100 avg. = 0.324
extention of road 1 x 6.00 x 0.60 avg. x 0.100 avg. = 0.360

@ Rs. 4639.30 per Cum = Rs. 106694.62
(a). R.C.C. walls and fins.

wall 1 x 57.00 x 1.60 avg. = 91.20
Wall 1 x 5.00 x 1.60 avg. = 8.00
Wall 1 x 13.00 x 1.60 avg. = 20.80
Wall 1 x 12.00 x 2.20 avg. = 26.40
RCC slab - 5 x( 0.75 + 0.90 )x2 x 0.075 = 1.24
@ Rs. 352.00 per Sqm. = Rs. 51969.28

@ Rs. 6604.40 per Qntl. = Rs. 2007.74
1 x 57.00 x 1.80 avg. = 102.60

1 x 5.00 x 1.50 avg. = 7.50
1 x 23.00 x 1.50 avg. = 34.50

@ Rs. 93.60 per Sqm = Rs. 13534.56
Or Say = Rs. 209737.00
ESTIMATE FOR - CONSTRUCTION OF C.C DRAIN FROM THE CULVERT NEAR LION'S CLUB TO TIPISARA NALA AT HOSPITAL
ROAD IN WARD NO. 02 OF NAC ASKA .
1 x 35.00 x 1.90 avg. x 1.00 avg. = 66.500
@ Rs. 9471.20 per % Cum = Rs. 6298.35
1 x 35.00 x 1.90 avg. x 0.100 avg. = 6.650

@ Rs. 211.50 per Cum = Rs. 1406.48

1 x 35.00 x 1.90 avg. x 0.100 avg. = 6.650

@ Rs. 3336.20 per Cum = Rs. 22185.73
RAFT 1 x 35.00 x 1.70 avg. x 0.15 avg. = 8.925
Wall 2 x 35.00 x 0.325 avg. x 0.90 avg. = 20.475

@ Rs. 4639.30 per Cum = Rs. 136395.42

RAFT & wall 1 x 35.00 x 3.90 avg. = 136.50
@ Rs. 352.00 per Sqm. = Rs. 48048.00
1 x 35.00 x 2.70 avg. = 94.50

@ Rs. 93.60 per Sqm = Rs. 8845.20
Or Say = Rs. 225000.00
ESTIMATE FOR - CONSTRUCTION OF CEMENT CONCRETE ROAD IN FRONT OF KHAMBESWARI TEMPLE AT KHAMBESWARI
PATANA MAIN ROAD IN WARD NO. 03 OF NAC ASKA OUT OF MAINTENANCE OF ROAD & BRIDGES GRANT UNDER 13TH
FINANCE COMMISSION GRANT 2011-12

1 x 94.50 x 4.00 avg. = 378.00
@ Rs. 3.30 per Sqm = Rs. 1247.40
2 Earth work in excavation in all kinds of soil within 50 Mtr initial lead and 1.5 mtr. lift
including rough dressing the bed as per direction of engineer in charge .
1 x 94.50 x 2.00 avg. x 0.20 avg. = 37.800

@ Rs. 7892.70 per % Cum = Rs. 2983.44

@ Rs. 125.20 per Cum = Rs. 4732.56
required density

1 x 94.50 x 2.00 avg. x 0.10 avg. = 18.900
@ Rs. 1378.60 per Cum = Rs. 26055.54

1 x 94.50 x 2.00 avg. x 0.075 avg. = 14.175

@ Rs. 1455.30 per Cum = Rs. 20628.88

1 x 94.50 x 6.00 avg. x 0.15 avg. = 85.050
@ Rs. 3336.20 per Cum = Rs. 283743.81
1 x 94.50 x 6.00 avg. x 0.10 avg. = 56.700

@ Rs. 5440.30 per Cum = Rs. 308465.01

Joint 9 x 6.00 x 0.10 avg. = 5.40

@ Rs. 75.50 per Sqm. = Rs. 407.70

Or Say = Rs. 650000.00
ESTIMATE FOR - CONSTRUCTION OF CEMENT CONCRETE ROAD FROM NIRANJAN WOMEN'S COLLEGE TO COMMUNITY
CENTRE ( GOSTHI SADHANA KENDRA ) AT KHAMBESWARI PATANA MAIN ROAD IN WARD NO. 03 OF NAC ASKA .

1 x 45.50 x 4.00 avg. = 182.00
@ Rs. 3.30 per Sqm = Rs. 600.60
charge .
1 x 45.50 x 3.50 avg. x 0.20 avg. = 31.850
@ Rs. 7892.70 per % Cum = Rs. 2513.82

@ Rs. 125.20 per Cum = Rs. 3987.62
required density

1 x 44.50 x 3.50 avg. x 0.10 avg. = 15.575
@ Rs. 1378.60 per Cum = Rs. 21471.70

1 x 44.50 x 3.50 avg. x 0.075 avg. = 11.68

@ Rs. 1455.30 per Cum = Rs. 16999.72

1 x 44.50 x 7.50 avg. x 0.15 avg. = 50.06
@ Rs. 3336.20 per Cum = Rs. 167018.51
1 x 45.50 x 7.50 avg. x 0.10 avg. = 34.13

@ Rs. 5440.30 per Cum = Rs. 185650.24

Joint 4 x 7.50 x 0.10 avg. = 3.00

@ Rs. 75.50 per Sqm. = Rs. 226.50

Or Say = Rs. 400000.00
ESTIMATE FOR - SIDE EXTENTION THROUGH CC ROAD & CONSTRUCTION OF C.C. DRAIN FROM THE HOUSE OF P. K.
BISOYI TO HANUMAN MANDIRA IN WARD NO. 07 OF NAC ASKA .
charge .

FOR SIDE DRAIN 1 x 71.00 x 0.70 avg. x 0.40 avg. = 19.88
@ Rs. 7892.70 per % Cum = Rs. 4595.13

@ Rs. 125.20 per Cum = Rs. 7289.14

For Side Drain 1 x 71.00 x 0.70 avg. x 0.075 avg. = 3.728
@ Rs. 2905.40 per Cum = Rs. 66527.85

For Side Drain 1 x 71.00 x 0.70 avg. x 0.100 avg. = 4.970
DRAIN WALL 2 x 71.00 x 0.15 avg. x 0.250 avg. = 5.325
@ Rs. 4639.30 per Cum = Rs. 114465.45

For Drain Raft 2 x 71.00 x 0.10 avg. = 14.20
For Drain 3 x 71.00 x 0.25 avg. = 53.25
Joint 7 x 2.70 x 0.075 avg. = 1.42

@ Rs. 75.50 per Sqm. = Rs. 5199.69
Or Say = Rs. 200000.00

ESTIMATE FOR - CONSTRUCTION OF C.C. ROAD FROM BALAJI GAS DIPPO TO GANDAPALLY U.P. SCHOOL IN WARD NO. 08
OF NAC ASKA .
1 x 120.00 x 3.00 avg. = 360.00
@ Rs. 3.30 per Sqm = Rs. 1188.00
charge .
2 x 120.00 x 0.50 avg. x 0.20 avg. = 24.000
@ Rs. 7892.70 per % Cum = Rs. 1894.25
required density

2 x 120.00 x 0.50 avg. x 0.10 avg. = 12.000
@ Rs. 1378.60 per Cum = Rs. 16543.20

2 x 120.00 x 0.50 avg. x 0.075 avg. = 9.000

@ Rs. 1455.30 per Cum = Rs. 13097.70
4 Providing P. C. C. ( 1: 3 :6 ) using 40 mm size hard granite hand broken metal including

cost of all materials , labour , T & P etc. complete..
1 x 120.00 x 4.00 avg. x 0.15 avg. = 72.000
@ Rs. 3336.20 per Cum = Rs. 240206.40

1 x 120.00 x 4.00 avg. x 0.10 avg. = 48.000

@ Rs. 4639.30 per Cum = Rs. 222686.40
1 x 120.00 x 0.50 avg. x 0.200 avg. = 12.000
@ Rs. 416.10 per Cum = Rs. 4993.20

Or Say = Rs. 502000.00
ESTIMATE FOR - IMPROVEMENT THROUGH C.C. ROAD FROM TALUKA SQUARE TO FOREST RANGE OFFICE
1 x 84.00 x 4.00 avg. = 336.00
@ Rs. 3.30 per Sqm = Rs. 1108.80
charge .
@ Rs. 7892.70 per % Cum = Rs. 2651.95
3 Dismentalling and removing R.C.C. columns, beams, slabs, staircase landing, lintels
including stacking the useful material for reuse and removing the debris within 50 mtr
lead
EXISTING CULVERT SLAB 1 x 6.00 x 1.40 avg. x 0.20 avg. = 1.680

@ Rs. 543.00 per Cum = Rs. 912.24


@ Rs. 125.20 per Cum = Rs. 4417.06
required density

@ Rs. 1378.60 per Cum = Rs. 23160.48

@ Rs. 1455.30 per Cum = Rs. 18336.78

1 x 82.50 x 6.00 avg. x 0.150 avg. = 74.250
For Culvert Extention 1 x 1.50 x 1.80 avg. x 0.200 avg. = 0.540
@ Rs. 3336.20 per Cum = Rs. 249514.40
For Culvert Base 1 x 7.50 x 0.80 avg. x 0.100 avg. = 0.600
For Culvert Wall 2 x 1.50 x 0.40 avg. x 1.000 avg. = 1.200
For Culvert Wall Extention 2 x 6.00 x 0.30 avg. x 0.300 avg. = 1.080
@ Rs. 5440.30 per Cum = Rs. 298427.66

@ Rs. 6604.40 per Qntl. = Rs. 12482.32

For Road 2 x 84.00 x 0.10 avg. = 16.80
For Culvert Raft & wall 2 x 1.50 x 2.10 avg. = 6.30
For Culvert Wall Extention 4 x 6.00 x 0.30 avg. = 7.20
Joint 8 x 6.00 x 0.10 avg. = 4.80

@ Rs. 75.50 per Sqm. = Rs. 2650.05

FOR CULVERT RCC SLAB 1 x 7.50 x 0.80 avg. = 6.00
RCC SLAB(Side) 2 x( 1.40 + 7.00 )x 0.15 = 2.52

@ Rs. 275.80 per Sqm. = Rs. 2349.82
2 x 8.30 x 1.00 avg. = 16.60

@ Rs. 93.60 per Sqm = Rs. 1553.76
2 x 84.00 x 0.75 avg. x 0.200 avg. = 25.20
@ Rs. 416.10 per Cum = Rs. 10485.72

Or Say = Rs. 630000.00
ESTIMATE FOR - IMPROVEMENT THROUGH C.C. ROAD FROM THE HOUSE OF KESABA PANIGRAHI TO THE CC ROAD TO BE
MADE ON BRGF GRANT( UPTO JENA SAHI GALI ) IN WARD NO. 11 OF NAC ASKA .
1 x 37.00 x 4.50 avg. = 166.50
@ Rs. 3.30 per Sqm = Rs. 549.45
charge .
2 x 37.00 x 1.65 avg. x 0.15 avg. = 18.315
FOR Surface Drain 1 x 37.00 x 0.50 avg. x 0.30 avg. = 5.550
FOR CULVERT 1 x 8.50 x 0.90 avg. x 0.50 avg. = 3.825
@ Rs. 7892.70 per % Cum = Rs. 2185.49

@ Rs. 125.20 per Cum = Rs. 3466.79

@ Rs. 3336.20 per Cum = Rs. 147293.23
FOR ROAD 1 x 37.00 x 7.80 avg. x 0.10 avg. = 28.860
FOR Surface Drain Raft 1 x 37.00 x 0.50 avg. x 0.10 avg. = 1.850
FOR Surface Drain Wall 2 x 37.00 x 0.10 avg. x 0.25 avg. = 1.850
FOR CULVERT wall 2 x 8.50 x 0.20 avg. x 0.40 avg. = 1.360
FOR CULVERT Slab 1 x 8.50 x 0.90 avg. x 0.125 avg. = 0.956
@ Rs. 5440.30 per Cum = Rs. 193897.73
For Road 3 x 37.00 x 0.10 avg. = 11.10
FOR Surface Drain Wall 2 x 37.00 x 0.25 avg. = 18.500
For Culvert 2 x 8.50 x 0.100 avg. = 1.70
FOR CULVERT wall 4 x 8.50 x 0.40 avg. = 13.600
Joint 5 x 7.80 x 0.10 avg. = 3.90
@ Rs. 75.50 per Sqm. = Rs. 3684.40

FOR CULVERT RCC SLAB 1 x 8.50 x 0.50 avg. = 4.25
RCC SLAB(Side) 2 x 9.50 x 0.15 avg. = 2.85

@ Rs. 275.80 per Sqm. = Rs. 1958.18
RCC slab - 0.956 Cum. @ 1.Qntl. Per 1cum. Of concrete vol. = 0.956

@ Rs. 6604.40 per Qntl. = Rs. 6313.81

Or Say = Rs. 361000.00
ESTIMATE FOR - CONSTRUCTION OF C.C. ROAD FROM JENA SAHI GALI TO THE HOUSE OF
( TO THE CC ROAD TO BE MADE ON BRGF GRANT ) IN WARD NO. 11 OF NAC ASKA
1 x 130.00 x 4.50 avg. = 585.00
@ Rs. 3.30 per Sqm = Rs. 1930.50
charge .
2 x 130.00 x 0.95 avg. x 0.15 avg. = 37.050
@ Rs. 7892.70 per % Cum = Rs. 6002.40

@ Rs. 125.20 per Cum = Rs. 9521.46

@ Rs. 3336.20 per Cum = Rs. 433238.93
FOR ROAD 1 x 130.00 x 6.40 avg. x 0.10 avg. = 83.200
FOR Surface Drain Raft 1 x 130.00 x 0.50 avg. x 0.10 avg. = 6.500
FOR Surface Drain Wall 2 x 130.00 x 0.10 avg. x 0.25 avg. = 6.500

@ Rs. 5440.30 per Cum = Rs. 523356.86
For Road 3 x 130.00 x 0.10 avg. = 39.00
FOR Surface Drain Wall 2 x 130.00 x 0.25 avg. = 65.000
Joint 12 x 6.40 x 0.10 avg. = 7.68
@ Rs. 75.50 per Sqm. = Rs. 8431.84

Or Say = Rs. 984000.00
ESTIMATE FOR - IMPROVEMENT THROUGH CC DRAIN FROM BUS STAND SQUARE TO TIPISARA NALA
AT LAXMI BAZAR IN WARD NO 13 OF NAC ASKA .
Length of the Drain = 95.00 Mtr.

1 x 95.00 x 0.35 avg. x 0.50 avg. = 16.625
@ Rs. 9471.20 per % Cum = Rs. 1574.59
STEPS 20 x 1.20 x 0.90 avg. x 0.40 avg. = 8.640

DRAIN 2 x 95.00 x 0.35 avg. x 0.50 avg. = 33.250
@ Rs. 509.60 per Cum = Rs. 21347.14


@ Rs. 125.20 per Cum = Rs. 7326.08
1 x 60.00 x 0.90 avg. x 0.075 avg. = 4.050
1 x 35.00 x 1.05 avg. x 0.075 avg. = 2.756

@ Rs. 211.50 per Cum = Rs. 1439.47

1 x 60.00 x 0.90 avg. x 0.100 avg. = 5.40
1 x 35.00 x 1.05 avg. x 0.100 avg. = 3.68
@ Rs. 3336.20 per Cum = Rs. 30276.02

RAFT 1 x 60.00 x 0.80 avg. x 0.10 avg. = 4.800
1 x 35.00 x 0.90 avg. x 0.125 avg. = 3.938
Wall 2 x 60.00 x 0.175 avg. x 0.60 avg. = 12.600
Wall 2 x 35.00 x 0.200 avg. x 0.80 avg. = 11.200
@ Rs. 4639.30 per Cum = Rs. 150953.54

wall 1 x 60.00 x 1.90 avg. = 114.00
wall 1 x 35.00 x 2.525 avg. = 88.38
@ Rs. 352.00 per Sqm. = Rs. 71237.76
1 x 60.00 x 1.50 avg. = 90.00

1 x 35.00 x 1.80 avg. = 63.00

@ Rs. 93.60 per Sqm = Rs. 14320.80
Or Say = Rs. 300000.00
ESTIMATE FOR - CONSTRUCTION OF CC DRAIN FROM BUS STAND SQUARE TO TIPISARA NALA ( BALANCE PORTION )
AT LAXMI BAZAR IN WARD NO 13 OF NAC ASKA .
Length of the Drain = 95.00 Mtr.

1 x 95.00 x 1.20 avg. x 1.10 avg. = 125.400

@ Rs. 9471.20 per % Cum = Rs. 11876.88
@ Rs. 125.20 per Cum = Rs. 15700.08
1 x 95.00 x 1.20 avg. x 0.100 avg. = 11.400

@ Rs. 211.50 per Cum = Rs. 2411.10

1 x 64.00 x 1.20 avg. x 0.100 avg. = 7.680

@ Rs. 3336.20 per Cum = Rs. 25622.02

1 x 95.00 x 1.20 avg. x 0.15 avg. = 17.100
2 x 95.00 x 0.250 avg. x 1.10 avg. = 52.250
@ Rs. 4639.30 per Cum = Rs. 321735.46
Wall 1 x 95.00 x 4.70 avg. = 446.50
@ Rs. 352.00 per Sqm. = Rs. 157168.00
1 x 95.00 x 2.80 avg. = 266.00

@ Rs. 93.60 per Sqm = Rs. 24897.60

Or Say = Rs. 565005.00
ESTIMATE FOR - CONSTRUCTION OF C.C. ROAD AT KALIMUKHI NAC SLUM COLONY IN WARD NO. 13 OF NAC ASKA .

charge .
1 x 48.00 x 5.00 avg. x 0.15 avg. = 36.000
@ Rs. 7892.70 per % Cum = Rs. 2841.37

1 x 48.00 x 5.00 avg. x 0.125 avg. = 30.000
@ Rs. 3336.20 per Cum = Rs. 100086.00

1 x 48.00 x 5.00 avg. x 0.10 avg. = 24.000

@ Rs. 4639.30 per Cum = Rs. 111343.20

For Road 2 x 48.00 x 0.10 avg. = 9.60
Joint 5 x 5.00 x 0.10 avg. = 2.50

@ Rs. 75.50 per Sqm. = Rs. 913.55
2 x 48.00 x 1.00 avg. x 0.200 avg. = 19.200
@ Rs. 416.10 per Cum = Rs. 7989.12

Or Say = Rs. 224500.00
ESTIMATE FOR - IMPROVEMENT OF C.C. ROAD AT MALA STREET ( CHAKRAPANI NAGAR )

1 Closed deep cheaping and cleaning to old cement concrete surface for receiving new /
fresh cement concrete .
1 x 20.60 x 1.45 avg. = 29.87
1 x 7.50 x 3.60 avg. = 27.00
1 x 16.20 x 2.80 avg. = 45.36
1 x 20.50 x 2.40 avg. = 49.20
1 x 6.25 x 1.60 avg. = 10.00
1 x 11.50 x 1.60 avg. = 18.40
@ Rs. 5.30 per Sqm = Rs. 953.10

1 x 20.60 x 1.45 avg. x 0.15 avg. = 4.481
1 x 7.50 x 3.60 avg. x 0.15 avg. = 4.050
1 x 16.20 x 2.80 avg. x 0.15 avg. = 6.804
1 x 20.50 x 2.40 avg. x 0.15 avg. = 7.380
1 x 6.25 x 1.60 avg. x 0.15 avg. = 1.500
1 x 11.50 x 1.60 avg. x 0.15 avg. = 2.760
@ Rs. 3336.20 per Cum = Rs. 89994.00

1 x 20.60 x 1.45 avg. x 0.10 avg. = 2.987
1 x 7.50 x 3.60 avg. x 0.10 avg. = 2.700
1 x 16.20 x 2.80 avg. x 0.10 avg. = 4.536
1 x 20.50 x 2.40 avg. x 0.10 avg. = 4.920
1 x 6.25 x 1.60 avg. x 0.10 avg. = 1.000
1 x 11.50 x 1.60 avg. x 0.10 avg. = 1.840
@ Rs. 4639.30 per Cum = Rs. 83428.53

Or Say = Rs. 176000.00
ESTIMATE FOR - CONSTRUCTION OF C.C. ROAD FROM LALASASANA KOTHAGHARA TO NEW U.P.SCHOOL
1 Picking up Hard stone metal surface to a depth of 5 cm. including screening useful
materials & removing rubbish & replacing usable road metal to camber .
1 x 45.00 x 4.50 avg. = 202.50
@ Rs. 912.30 per % Sqm. = Rs. 1847.41

1 x 5.00 x 5.50 avg. x 0.10 avg. = 2.750
1 x 42.00 x 4.50 avg. x 0.10 avg. = 18.900
@ Rs. 3336.20 per Cum = Rs. 72228.73

1 x 5.00 x 5.50 avg. x 0.10 avg. = 2.750
1 x 42.00 x 4.50 avg. x 0.10 avg. = 18.900

@ Rs. 4639.30 per Cum = Rs. 100440.85

For Road 2 x 47.00 x 0.10 avg. = 9.40
Joint 5 x 4.50 x 0.10 avg. = 2.25

@ Rs. 75.50 per Sqm. = Rs. 879.58
2 x 42.00 x 0.50 avg. x 0.200 avg. = 8.400
@ Rs. 416.10 per Cum = Rs. 3495.24
Or Say = Rs. 180000.00
ESTIMATE FOR - CONSTRUCTION OF ROAD & DRAIN FROM THE HOUSE OF SUNDARI PRADHANA TO SUDHIRA PRADHAN
AT VILLAGE PAKALAPALLY IN WARD NO 18 OF NAC ASKA .
1 Loosening, leveling and Compacting original ground supporting embankment to

facilitate placement of first layer of embankment, scarified to a depth of 150 mm, mixed
with water at OMC and then compacted by rolling so as to achieve minimum dry density
as given in table 300-2 for embankment construction construction & Clause 305 of
MoSRT&H Specifications for Road & Bridge works (4th Revision)
1 x 85.00 x 4.20 avg. x 0.15 avg. = 53.550

@ Rs. 21.90 per Cum = Rs. 1172.75
2 Construction of embankment with approved material obtained from borrow pits with all
lifts and leads, transporting to site by mechanical means within a lead of 5kms,
spreading, grading to required slope and compacting to meet requirement of table 300-
2 & Clause 305 of MoSRT&H Specifications for Road & Bridge works
(4th Revision)
1 x 85.00 x 4.20 avg. x 0.60 avg. = 214.200
@ Rs. 119.90 per Cum = Rs. 25682.58
1 x 85.00 x 4.20 avg. x 0.200 avg. = 71.400
2 x 85.00 x 0.30 avg. x 0.175 avg. = 8.925
@ Rs. 416.10 per Cum = Rs. 33423.23
required density
(A) For Grading -I (90mm to 45mm) Using MOORUM Or Gravel as binding material
For Road 1 x 85.00 x 3.60 avg. x 0.10 avg. = 30.600
@ Rs. 1309.40 per Cum = Rs. 40067.64
(B) For Grading -II (63mm to 45mm) Using MOORUM Or Gravel as binding material
For Road 1 x 85.00 x 3.60 avg. x 0.075 avg. = 22.950

@ Rs. 1385.90 per Cum = Rs. 31806.41
1 x 85.00 x 1.05 avg. x 0.60 avg. = 53.550
@ Rs. 9471.20 per % Cum = Rs. 5071.83
1 x 85.00 x 1.05 avg. x 0.075 avg. = 6.694
@ Rs. 211.50 per Cum = Rs. 1415.78

1 x 85.00 x 1.05 avg. x 0.075 avg. = 6.694
@ Rs. 3336.20 per Cum = Rs. 22332.52

RAFT 1 x 85.00 x 0.90 avg. x 0.10 avg. = 7.650
Wall 2 x 85.00 x 0.200 avg. x 0.60 avg. = 20.400
@ Rs. 4639.30 per Cum = Rs. 130132.37
raft & wall 1 x 85.00 x 2.60 avg. = 221.00
@ Rs. 352.00 per Sqm. = Rs. 77792.00
1 x 85.00 x 1.80 avg. = 153.00
@ Rs. 93.60 per Sqm = Rs. 14320.80
Or Say = Rs. 384500.00
ESTIMATE FOR - Improvement of Cement Concrete road at NAC Marga ( Choudhury Colony )
in ward no. 04 of NAC Aska
charge
1 x 45.00 x 1.90 avg. x 0.200 avg. = 17.100
1 x 60.00 x 1.15 avg. x 0.200 avg. = 13.800
@ Rs. 7892.70 per % Cum = Rs. 2438.84

@ Rs. 125.20 per Cum = Rs. 3868.68
3 Providing P. C. C. ( 1: 3 :6 ) using 40 mm size hard granite hand broken metal .

1 x 45.00 x 1.90 avg. x 0.125 avg. = 10.688
1 x 60.00 x 1.15 avg. x 0.125 avg. = 8.625
@ Rs. 3336.20 per Cum = Rs. 64432.03

1 x 45.00 x 5.40 avg. x 0.100 avg. = 24.300
1 x 60.00 x 4.15 avg. x 0.100 avg. = 24.900
@ Rs. 4639.30 per Cum = Rs. 228253.56
5 Providing Sign board &

Photography L.S. Rs. 1007.00
Or Say = Rs. 300000.00
ESTIMATE FOR - Construction of Cement Concrete road & drain from redika sahi square to tulabhina sahi square in ward no.
14 of NAC Aska
1 x 15.00 x 3.50 avg. = 52.500

1 x 14.50 x 3.10 avg. = 44.950
@ Rs. 3.30 per Sqm = Rs. 321.59
charge ( in foundation & plinth )
1 x 32.80 x 0.40 avg. x 0.40 avg. = 5.248

@ Rs. 9471.20 per % Cum = Rs. 497.05
2 x 3.30 x 0.40 avg. x 0.60 avg. = 1.584
1 x 29.50 x 0.40 avg. x 0.60 avg. = 7.080
@ Rs. 509.60 per Cum = Rs. 4415.17

@ Rs. 125.20 per Cum = Rs. 1741.78

1 x 3.30 x 1.20 avg. x 0.100 avg. = 0.396
1 x 29.50 x 0.90 avg. x 0.100 avg. = 2.655
1 x 15.00 x 3.40 avg. x 0.150 avg. = 7.650
1 x 14.50 x 2.95 avg. x 0.150 avg. = 6.416
@ Rs. 3336.20 per Cum = Rs. 57105.74

1 x 15.00 x 3.40 avg. x 0.100 avg. = 5.100
1 x 14.50 x 2.95 avg. x 0.100 avg. = 4.278
@ Rs. 4639.30 per Cum = Rs. 43507.36
7 Cement concrete ( 1: 1.5 : 3 )_using 12 mm size hard granite crusher broken chips for
R.C.C. works including hoisting and laying
Drain Raft 1 x 3.30 x 1.00 avg. x 0.100 avg. = 0.330
1 x 29.50 x 0.80 avg. x 0.100 avg. = 2.360
Drain Wall 2 x 3.30 x 0.25 avg. x 0.600 avg. = 0.990
1 x 29.50 x 0.100 avg. x 0.600 avg. = 1.770
1 x 29.50 x 0.25 avg. x 0.600 avg. = 4.425
Precast Slab 4 x 1.00 x 0.825 avg. x 0.150 avg. = 0.495
@ Rs. 5440.30 per Cum = Rs. 76000.99

RAFT 1 x 32.80 x 0.10 avg. = 3.28
Precast Slab 4 x( 1.00 + 0.825 )x2 x 0.15 = 1.10
Precast Slab 30 x( 1.00 + 0.800 )x2 x 0.15 = 8.10
@ Rs. 75.50 per Sqm. = Rs. 942.24
(b). R.C.C. walls and fins.

Drain Wall 3 x 32.80 x 0.60 avg. = 59.04
@ Rs. 352.00 per Sqm. = Rs. 20782.08
1.20 Qntl. Per 1cum. Of concrete
RCC slab - 13.970 Cum. @ = 16.764
volume
@ Rs. 6604.40 per Qntl. = Rs. 110716.16
Providing Sign board &

10 L.S. Rs. 1470.00
Photography
Or Say = Rs. 317500.00
ESTIMATE FOR - Construction of Cement Concrete road & drain from the house of Laxman patra to the house of Basanti Devi
charge
1 x 32.00 x 11.75 avg. x 0.250 avg. = 94.000
1 x 13.00 x 11.30 avg. x 0.200 avg. = 29.380
@ Rs. 7892.70 per % Cum = Rs. 9738.01
lift including rough dressing the bed as per direction of engineer in charge ( in
foundation & plinth )
For Drain 1 x 20.00 x 1.25 avg. x 1.20 avg. = 30.000

@ Rs. 9471.20 per % Cum = Rs. 2841.36
Quantity - ( assumed 100% of the Excavation Volume as in

= 153.380 Cum
item No. 01 & 02 )

@ Rs. 125.20 per Cum = Rs. 19203.18

1 x 32.00 x 11.75 avg. x 0.150 avg. = 56.400
1 x 18.00 x 11.30 avg. x 0.150 avg. = 30.510
For Drain 1 x 20.00 x 1.25 avg. x 0.100 avg. = 2.500
@ Rs. 3336.20 per Cum = Rs. 298289.64
P.C.C. / R.C.C. works including hoisting and laying
CC ROAD 1 x 32.00 x 11.75 avg. x 0.100 avg. = 37.600
1 x 20.00 x 11.30 avg. x 0.100 avg. = 22.600
For Drain (Raft) 1 x 20.00 x 1.05 avg. x 0.100 avg. = 2.100
For Drain (Wall) 2 x 20.00 x 0.25 avg. x 1.00 avg. = 10.000
@ Rs. 5440.30 per Cum = Rs. 393333.69
Road Side 2 x 32.00 x 0.10 avg. = 6.40
Road Side 2 x 20.00 x 0.10 avg. = 4.00
Road Expansion Joint 4 x 11.50 x 0.10 avg. = 4.60
@ Rs. 75.50 per Sqm. = Rs. 1132.50
(b). R.C.C. walls and fins.

Drain Wall 2 x 20.00 x 1.05 avg. x 2 = 84.000
@ Rs. 352.00 per Sqm. = Rs. 29568.00

7 L.S. Rs. 1894.00
Photography
Or Say = Rs. 756000.00
ESTIMATE FOR - Renovation of damaged Cause way through Cement concrete near pakalapally chhaka
1 x 33.25 x 4.00 avg. = 133.000
@ Rs. 3.30 per Sqm = Rs. 438.90
charge
1 x 33.25 x 1.20 avg. x 0.200 avg. = 7.980

@ Rs. 7892.70 per % Cum = Rs. 629.84
required density (i) for
Grade -I (Using stone screened dust & binding material)
1 x 33.25 x 1.20 avg. x 0.100 avg. = 3.990

@ Rs. 1378.60 per Cum = Rs. 5500.61

1 x 33.25 x 5.20 avg. x 0.150 avg. = 25.935
@ Rs. 3336.20 per Cum = Rs. 86524.35

1 x 33.25 x 5.20 avg. x 0.100 avg. = 17.290
@ Rs. 4639.30 per Cum = Rs. 80213.50
Or Say = Rs. 175040.00
ESTIMATE FOR - Special repair of the C.C. Road ( which is water logged ) at Gandhi Nagar in Ward no. 16 of NAC Aska
charge
1 x 20.00 x 3.60 avg. x 0.300 avg. = 21.600
2 x 20.00 x 0.30 avg. x 0.100 avg. = 1.200
@ Rs. 7892.70 per % Cum = Rs. 1799.54
required density (i) for
Grade -I (Using stone screened dust & binding material)
1 x 20.00 x 3.60 avg. x 0.200 avg. = 14.400

2 x 20.00 x 0.30 avg. x 0.100 avg. = 1.200
@ Rs. 1378.60 per Cum = Rs. 21506.16

1 x 35.00 x 3.60 avg. x 0.150 avg. = 18.900
@ Rs. 3336.20 per Cum = Rs. 63054.18

1 x 40.00 x 3.60 avg. x 0.100 avg. = 14.400
@ Rs. 4639.30 per Cum = Rs. 66805.92

Or Say = Rs. 154697.00

ESTIMATE FOR - Special repair of the CC Road from the house of Kalia Choudhury to the house of Antaryami Behera
in Ward No. 01 of NAC Aska .
charge
1 x 90.00 x 6.50 avg. x 0.200 avg. = 117.000

1 x 13.00 x 7.00 avg. x 0.200 avg. = 18.200
1 x 30.00 x 4.75 avg. x 0.200 avg. = 28.500
1 x 7.50 x 4.75 avg. x 0.200 avg. = 7.125
@ Rs. 7892.70 per % Cum = Rs. 13482.70

@ Rs. 125.20 per Cum = Rs. 21387.29

1 x 90.00 x 6.50 avg. x 0.150 avg. = 87.750
1 x 13.00 x 7.00 avg. x 0.200 avg. = 18.200
1 x 30.00 x 4.75 avg. x 0.150 avg. = 21.375
1 x 7.50 x 4.75 avg. x 0.150 avg. = 5.344
@ Rs. 3336.20 per Cum = Rs. 442610.32

1 x 90.00 x 6.50 avg. x 0.100 avg. = 58.500
1 x 13.00 x 7.00 avg. x 0.100 avg. = 9.100
1 x 30.00 x 4.75 avg. x 0.100 avg. = 14.250
1 x 7.50 x 4.75 avg. x 0.100 avg. = 3.563
@ Rs. 4639.30 per Cum = Rs. 396256.53

Road Side 2 x 103.00 x 0.10 avg. = 20.60
Road Expansion Joint 14 x 6.50 x 0.10 avg. = 9.10
Precast Slab 10 x 3.00 x 0.13 avg. = 3.75
@ Rs. 75.50 per Sqm. = Rs. 2525.48
1.00 Qntl. Per 1cum. Of concrete
RCC slab - 0.675 Cum. @ = 0.675
volume
@ Rs. 6604.40 per Qntl. = Rs. 4457.97

7 L.S. Rs. 1780.00
Photography
Or Say = Rs. 882500.00
ESTIMATE FOR - Construction of smasana ghata inside NAC Aska in Ward No. 08 out of 13th finance commission grant 2011-
12

Wall Foundation 4 x 2.63 x 1.20 avg. x 1.50 avg. = 18.936
@ Rs. 9471.20 per % Cum = Rs. 2611.78

Inside Plinth 1 x 3.38 x 3.38 avg. x 0.50 avg. = 5.712

@ Rs. 211.50 per Cum = Rs. 1791.41

Steps 4 x 1.50 x 0.90 avg. x 0.10 avg. = 0.540

@ Rs. 3336.20 per Cum = Rs. 16721.03

For Wall Foundation
1st Footing = 4 x 2.93 x 0.90 avg. x 0.30 avg. = 3.164
2nd Footing = 4 x 3.23 x 0.60 avg. x 0.60 avg. = 4.651
3rd Footing upto PL= 4 x 3.38 x 0.45 avg. x 0.60 avg. = 3.650
@ Rs. 2127.00 per Cum = Rs. 24386.06
RAFT 4 x 0.90 x 0.90 avg. x 0.20 avg. = 0.648
Pillar upto Plinth 4 x 0.45 x 0.45 avg. x 0.90 avg. = 0.729
` Pillar Upto Roof 4 x 0.23 x 0.23 avg. x 3.50 avg. = 0.741
Lintel 4 x 3.60 x 0.23 avg. x 0.15 avg. = 0.497
Chajjah 4 x 4.66 x 0.60 avg. x 0.08 avg. = 0.839
Roof Slab 1 x 4.26 x 4.26 avg. x 0.10 avg. = 1.815
@ Rs. 5440.30 per Cum = Rs. 35633.97

RAFT 4 x 0.90 x 0.20 avg. x 4 = 2.880
Pedestal 4 x 0.60 x 0.40 avg. x 4 = 3.840
Pillar upto Plinth 4 x 0.45 x 1.00 avg. x 4 = 7.200
@ Rs. 75.50 per Sqm. = Rs. 1513.78

Pillar Upto Roof 4 x 0.23 x 3.50 avg. x 4 = 12.88
@ Rs. 411.70 per Sqm. = Rs. 5302.70
(c). R.C.C. Lintel.

Lintel 4 x 3.60 x 0.53 avg. = 7.63
Chajjah 4 x 4.66 x 0.60 avg. = 11.18
@ Rs. 188.50 per Sqm. = Rs. 3545.69
(d). R.C.C. floor and roof slabs, landing, balconies etc,

Roof Slab 1 x 3.60 x 3.60 avg. = 12.96
Roof Slab Projection 4 x 4.26 x 0.20 avg. = 3.41
@ Rs. 275.80 per Sqm. = Rs. 4514.85

@ Rs. 6604.40 per Qntl. = Rs. 51910.58
75 Kg / cm2 in cement mortar ( 1 : 6 ) in super structure
For Wall
230mm thick = 4 x 3.60 x 0.23 avg. x 3.35 = 11.095
Steps = 4 x 1.50 x 0.46 avg. x 0.60 = 1.656
Deduction For
opening = 4 x 1.20 x 0.23 avg. x 2.00 = 2.208
8 x 0.90 x 0.23 avg. x 1.20 = 1.987
Ventilator ( V ) = 8 x 0.60 x 0.23 avg. x 0.45 = 0.497
@ Rs. 3057.20 per Cum = Rs. 24637.97
9 Providing 2.5 cm thick grading concrete (1:2:2) on roof slab with 6 mm size h.g.chips
etc. complete .
over Roof Slab Ground Floor 1 x 4.26 x 4.26 avg. = 18.15
@ Rs. 204.40 per Sqm = Rs. 3709.86
10 Providing 16 mm thick cement plaster with C.M.(1:6) over brick work etc. complete .
(Ground Floor )
Inside rooms = 4 x 3.60 x 3.50 = 50.40
Addition For offset

Door opening( D ) = 4 x 5.20 x 0.23 = 4.78
Window opening( W ) = 8 x 4.20 x 0.23 = 7.73
Ventilator ( V ) = 8 x 1.50 x 0.23 = 2.76
Total Addtion(+) = 15.27 Sqm.
Deduction For
Door opening( D ) = 4 x 2.00 x 1.2 = 9.60
Ventilator ( V ) = 8 x 0.60 x 0.45 = 2.16
Total Deduction(-) = 20.40 Sqm.
Net Quantity = 45.27 Sqm.
@ Rs. 109.80 per Sqm = Rs. 4970.65
For Outside Wall Plaster with
parapet
Outside wall = 4 x 4.06 x 4.2 = 68.21
Outside Chajjah = 4 x 4.66 x 0.6 = 11.18
Deduction For
Door opening( D ) = 4 x 2.00 x 1.2 = 9.60
Ventilator ( V ) = 8 x 0.60 x 0.45 = 2.16
@ Rs. 79.60 per Sqm = Rs. 4695.60
12 Providing 6 mm thick cement plaster with C.M.(1:4) finished smooth….etc. complete .
For Inside Ceiling Plaster

Inside Ceiling= 1 x 3.60 x 3.6 = 12.96
Addition For offset

Door opening ( D ) = 8 x 0.60 x 0.23 = 1.10
Outside Chajjah(Bottom) = 4 x 4.66 x 0.6 = 11.18
Slab Projections= 1 x 17.04 x 0.2 = 3.41
Total Addtion(-) = 15.69 Sqm.
@ Rs. 71.50 per Sqm = Rs. 2048.48
13 Providing 2.5 cm thick A.S. flooringin Cement concrete ( 1: 2 : 4 ) including punning

using 12 mm size hard granite broken chips….etc. complete .
For Flooring
Room Inside = 1 x 3.60 x 3.60 = 12.96
Addition For offset
Opening = 4 x 1.20 x 0.23 = 1.10
@ Rs. 187.50 per Sqm = Rs. 2636.25
14 Supplying , fitting & fixing of M.S. GRILLS & Shutter with all fittings & labour charges for
fixing at site including all taxes , freight transportation , loading & unloading charges .
Ventilator ( V ) = 8 x 0.60 x 0.45 = 2.16

@ 30.00 kg per sqm. = 64.80 KG.
@ Rs. 55.00 per KG. = Rs. 3564.00
15 Finishing walls with water proofing cement paint of approved shade two coats to give
an even shade including cost of paint with a coat of cement wash.
Rs. 30.70 per Sqm = Rs. 4080.34
16 Providing Signboard &

Or Say = Rs. 200000.00
ESTIMATE FOR - Construction of smasana ghata inside NAC Aska in Ward No. 18 out of 13th finance commission grant 2011-
12

@ Rs. 9471.20 per % Cum = Rs. 2407.20


@ Rs. 211.50 per Cum = Rs. 1540.78

Steps 4 x 1.50 x 0.90 avg. x 0.10 avg. = 0.540

@ Rs. 3336.20 per Cum = Rs. 11326.40

For Wall Foundation
1st Footing = 4 x 2.63 x 0.90 avg. x 0.30 avg. = 2.840
2nd Footing = 4 x 2.93 x 0.60 avg. x 0.60 avg. = 4.219
3rd Footing upto PL= 4 x 3.08 x 0.45 avg. x 0.60 avg. = 3.326
@ Rs. 2127.00 per Cum = Rs. 22088.90
RAFT 4 x 0.90 x 0.90 avg. x 0.20 avg. = 0.648
Pillar upto Plinth 4 x 0.45 x 0.45 avg. x 0.90 avg. = 0.729
` Pillar Upto Roof 4 x 0.23 x 0.23 avg. x 3.30 avg. = 0.698
Roof Beam 4 x 3.53 x 0.23 avg. x 0.20 avg. = 0.650
Roof Slab 1 x 5.26 x 5.26 avg. x 0.10 avg. = 2.767
@ Rs. 5440.30 per Cum = Rs. 36547.94

RAFT 4 x 0.90 x 0.20 avg. x 4 = 2.88
Pedestal 4 x 0.60 x 0.40 avg. x 4 = 3.84
Pillar upto Plinth 4 x 0.45 x 1.00 avg. x 4 = 7.20
@ Rs. 75.50 per Sqm. = Rs. 1477.54

Pillar Upto Roof 4 x 0.23 x 3.50 avg. x 4 = 12.88
Roof Beam 4 x 3.53 x 0.63 avg. x 1 = 8.90
@ Rs. 411.70 per Sqm. = Rs. 8966.83
(c). R.C.C. floor and roof slabs, landing, balconies etc,

Roof Slab 1 x 3.30 x 3.30 avg. = 10.89
Roof Slab Projection 4 x 4.51 x 0.20 avg. = 3.61
@ Rs. 275.80 per Sqm. = Rs. 3999.10

@ Rs. 6604.40 per Qntl. = Rs. 44368.36
For Wall
Steps = 2 x 1.50 x 0.46 avg. x 0.60 = 0.828
@ Rs. 3057.20 per Cum = Rs. 2531.36
etc. complete .
over Roof Slab Ground Floor 1 x 5.26 x 5.26 avg. = 27.67
@ Rs. 204.40 per Sqm = Rs. 5655.75
Column = 4 x 0.92 x 3.3 = 12.14
Beam = 4 x 3.30 x 0.43 = 5.68
@ Rs. 79.60 per Sqm = Rs. 1418.47

Inside Ceiling= 1 x 3.30 x 3.3 = 10.89
Addition For offset

Slab Projections= 4 x 4.51 x 0.85 = 15.33
@ Rs. 71.50 per Sqm = Rs. 1874.73
12 Providing 2.5 cm thick A.S. flooringin Cement concrete ( 1: 2 : 4 ) including punning

using 12 mm size hard granite broken chips….etc. complete .
For Flooring
Room Inside = 1 x 3.30 x 3.30 = 10.89
Addition For offset
Opening = 4 x 3.30 x 0.23 = 3.04
@ Rs. 187.50 per Sqm = Rs. 2611.88
Rs. 30.70 per Sqm = Rs. 1352.03
14 Providing Sgn board &

Or Say = Rs. 150000.00
ESTIMATE FOR - COMPLETION OF 1ST FLOOR WITH STAIRCASE OF NAC OFFICE OUT OF PERFORMANCE BASED
INCENTIVE ( GENERAL AREA BASIC GRANT ) 2011-12
1 Providing P. C. C. ( 1: 3 :6 )_using 40 mm size hand broken hard granite metal .

Staircase Passage - 1 x 6.80 x 3.70 avg. x 0.125 avg. = 3.145
For Plinth Protection = 1 x 17.85 x 0.40 avg. x 0.125 avg. = 0.893
For Plinth Protection inside = 1 x 17.85 x 0.52 avg. x 0.075 avg. = 0.696

@ Rs. 3336.20 per Cum = Rs. 15793.57
2 Providing & Filling foundation and plinth with sand well watered and rammed as per
direction of engineer in charge .
Staircase Passage - 1 x 6.80 x 3.70 avg. x 0.300 avg. = 7.548
For Plinth Protection inside = 1 x 17.85 x 0.52 avg. x 0.150 avg. = 1.392
@ Rs. 211.50 per Cum = Rs. 1890.81
For Wall
Front Wall = 1 x 6.65 x 0.35 avg. x 0.90 = 2.095
Front Wall = 1 x 0.35 x 0.35 avg. x 2.35 = 0.288
For Plinth Protection = 1 x 17.85 x 0.23 avg. x 0.23 = 0.944
@ Rs. 3057.20 per Cum = Rs. 10171.30

Front Wall Bearing = 1 x 6.65 x 0.35 avg. x 0.050 avg. = 0.116
For Plinth Protection = 1 x 17.85 x 0.75 avg. x 0.050 avg. = 0.669
Precast Slab for almirah = 6 x 0.45 x 1.35 avg. x 0.050 avg. = 0.182
@ Rs. 4639.30 per Cum = Rs. 4490.84

@ Rs. 6604.40 per Qntl. = Rs. 1202.00
6 Removing oldcement plaster including raking out joints 12 mm deep and removing the
debris within 50 mtr lead
For outside Old Wall Plaster
Wall upto ground floor = 1 x 47.82 x 4.000 avg. = 191.28

@ Rs. 18.20 per Sqm = Rs. 3481.30
Wall upto ground floor = 1 x 47.82 x 4.000 avg. = 191.28
Plinth Protection = 1 x 17.85 x 0.9 = 16.07
@ Rs. 79.60 per Sqm = Rs. 16505.06
8 supply , fitting,fixing Vitrified tiles in floors of size 600mm x 600 mm coloured / Printed
series ( Homogeneous) of approved make conforming to IS :13755 laid on 20 mm thick
cement mortar (1:4) ( 1 Cement : 4 Course Sand) and filling joints with white cement of
approved quality including cost of all materials , labour , T & P ethe work all complete
as per direction of engineer - in- charge .(For New Work Only ).
Room-1&2 - 2 x 3.80 x 4.750 avg. = 36.10

Room-3 - 1 x 3.95 x 4.750 avg. = 18.76
Verandah - 1 x 12.45 x 1.850 avg. = 23.03
conference hall - 1 x 9.25 x 4.750 avg. = 43.94
conference hall Verandah - 2 x 9.75 x 1.850 avg. = 36.08
Door offset - 5 x 1.05 x 0.230 avg. = 1.21

@ Rs. 866.70 per Sqm. = Rs. 137909.30
9 Fixing tiles in dados skirtings and riser of steps on 12 mm thick cement plaster ( 1:3 )
jointed with neat cement slurry mixed with pigment to match the shade of tile including
rubbing and polishing complete
Toilet - 2 x( 2.30 + 1.400 )avg. x 2.40 = 17.76

at Wash Basin - 1 x 0.85 x 2.000 avg. = 1.70
at Wash Basin - 1 x 1.90 x 2.000 avg. = 3.80

@ Rs. 721.40 per Sqm. = Rs. 16779.76
10 supply , fitting,fixing Vitrified tiles in dados skirtings and riser of steps of size 600mm x
600 mm coloured / Printed series ( Homogeneous) of approved make conforming to
IS :13755 laid on 12 mm thick cement plaster ( 1:3 ) jointed with neat cement slurry and
filling joints with white cement of approved quality including cost of all materials ,
labour , T & P ethe work all complete as per direction of engineer - in- charge .(For New
Work Only ).
Room-1&2 - 4 x( 3.80 + 4.750 )avg. x 0.20 = 6.84

Room-3 - 2 x( 3.95 + 4.750 )avg. x 0.20 = 3.48
Verandah - 2 x( 12.45 + 1.850 )avg. x 0.20 = 5.72
conference hall - 2 x( 9.25 + 4.750 )avg. x 0.20 = 5.60
conference hall Verandah - 2 x( 9.75 + 0.000 )avg. x 0.20 = 3.90

Deduction for Door offset - 5 x( 1.05 - 0.460 )avg. x 0.20 =(-) 0.59
Net Qnty. = 24.95 Sqm.

@ Rs. 933.10 per Sqm. = Rs. 23280.85
11 Fixing Marble Tiles ( above 0.4 sqm. To 1.00 sqm. ) in floors treads of steps and landing
on 25 mm thick bed of cement mortar (1:1 ) jointed with neat cement slurry mixed with
pigment to match the shade of tile including rubbing and polishing complete. ( In 1st
Floor )
Head Room (outside) - 1 x 4.25 x 1.850 avg. = 7.86
Head Room (inside) - 1 x 1.50 x 2.100 avg. = 3.15
Step treads - 20 x 0.275 x 1.050 avg. = 5.78
Landing -1 - 1 x 2.10 x 1.300 avg. = 2.73
Verandah - 1 x 4.25 x 1.850 avg. = 7.86
Toilet - 1 x 1.40 x 2.300 avg. = 3.22
1 x 2.10 x 0.230 avg. = 0.48
1 x 1.35 x 0.230 avg. = 0.31
1 x 0.85 x 0.230 avg. = 0.20
@ Rs. 1052.80 per Sqm. = Rs. 33479.04
pigment to match the shade of tile including rubbing and polishing complete. ( In
Ground Floor )
Step treads - 21 x 0.275 x 1.050 avg. = 6.06
Landing -1 - 1 x 2.10 x 1.300 avg. = 2.73
Landing -2 - 1 x 1.05 x 1.650 avg. = 1.73
Staircase Passage - 1 x 6.80 x 3.700 avg. = 25.16
1 x 1.05 x 0.230 avg. = 0.24
@ Rs. 1044.20 per Sqm. = Rs. 37956.67
13 Fixing Marble Tiles ( above 0.4 sqm. To 1.00 sqm. ) in dados skirtings and riser of
steps on 12 mm thick cement plaster ( 1:3 ) jointed with neat cement slurry mixed with
1st Floor )
Dado in Head Room (outside) - 1 x( 2.60 + 1.700 )avg. x 0.20 = 0.86
Step Risers - 20 x 1.05 x 0.175 avg. = 3.68
Dado in staircase - 2 x( 5.50 + 2.100 )avg. x 0.25 = 3.80
Dado in Verandah - 1 x( 5.90 + 1.850 )avg. x 0.20 = 1.55
Dado in Toilet-1 - 2 x( 2.30 + 1.400 )avg. x 0.20 = 1.48
@ Rs. 1036.80 per Sqm. = Rs. 10896.77
14 Fixing Marble Tiles ( above 0.4 sqm. To 1.00 sqm. ) in dados skirtings and riser of
steps on 12 mm thick cement plaster ( 1:3 ) jointed with neat cement slurry mixed with
Ground Floor )
Step Risers - 20 x 1.05 x 0.175 avg. = 3.68
Dado in staircase - 1 x( 11.00 + 2.100 )avg. x 0.25 = 3.28
Dado in Staircase Passage - 2 x( 6.80 + 3.700 )avg. x 0.20 = 4.20
Dado in Toilet-1 - 2 x( 2.30 + 1.400 )avg. x 0.20 = 1.48
Deduction for Door offset - 1 x( 1.05 - 0.460 )avg. x 0.20 =(-) 0.12
@ Rs. 1024.40 per Sqm. = Rs. 12815.24
15 Providing fitting and fixing of false ceilling with Aluminium anodised T Section No. 3215
with 2'-0" center to center, L section No. 1705 upto 15 micron on 4 walls to be fixed by
means of steel screw and P.V.C plug and the Aluminium grid 2'-0"x2'-0" suspended from
ceiling etc complete
For Ceiling
Room-1&2 - 2 x 3.80 x 4.750 avg. = 36.10
Room-3 - 1 x 3.95 x 4.750 avg. = 18.76
@ Rs. 1173.70 per Sqm = Rs. 115961.56
16 Supplying, fitting, fixing up window (sliding type) made up aluminum Section 9778 as
windows frame , section No. 4095 , 4096 and 9777 , 3994 as shutter frame with 5mm
thick black glass as panel fitted with rubber beading including locking arrangement
including all fitting including cost of materials all taxes labour, T&P etc. complete as per
direction of Engineer-in- charge.
For Window - 11 x 1.37 x 1.370 avg. = 20.65

@ Rs. 2898.30 per Sqm = Rs. 59849.90
17 Providing fitting, fixing of Al. door with OEL anodized Al. door section of 9202 as vertical
member, 9201 as top member and 9200 as bottom and middle member and 6mm plain
glass in top portion with 12mm thick pre-laminated board in bottom portion fixed on
door frame by means of tapered clip No. 4660 and the frame to be completed by means
of jointing angle No. 1855 with atomatic Door Closure including all cost of labour, T&P,
hire charges of drilling machine, labour charges etc. complete.
For Doors - 5 x 1.05 x 2.150 avg. = 11.29

@ Rs. 5571.70 per Sqm = Rs. 62904.49
18 Supplying & Fixing PVC Door Shutter from extruded PVC Styles and rails made from
rigin PVC multi-cavity holo chamber 90x37mm with average wall thickness of 2mm .
The corner of styles shall be mitered cut and fixed to each other with the help of MS
rectangular tubular galvanised L shaped brakets of 2 nos of size 200x100x1.2 mm at
each corner by self tapings steel screws. PVC multi-cavity holo section of size 105x37
mm with avarage wall thickness with 1no medium duty L drop on tower bolt complete as
per direction of Engg. in charge .
Toilet Door - 1 x 0.80 x 2.150 = 1.72

@ Rs. 2000.00 per Sqm. = Rs. 3440.00
19 Supplying & Fixing of M.S. grill for door & windows by using M.S. Flat / square bar &
angles including all taxes , freight transportation , loading & unloading charges .
Window Grills (G) 11 x 1.37 x 1.370 avg. = 20.65
Ventilator at Stair Case - 1 x 5.25 x 0.600 avg. = 3.15
@ 30.00 KG per Sqm. = 714.00 KG.

@ Rs. 55.00 per KG. = Rs. 39270.00
20 Providing & Fixing in position 50mm thick precast cement concrete jally ( 1:2:4) with
hard granite chips including roughening , cleaning , fixing and finishing in cement
mortar (1:3) etc. complete
Ventilator at Stair Case - 1 x 5.25 x 0.600 avg. = 3.15
Ventilators - 7 x 0.30 x 0.600 avg. = 1.26
Ventilators - 8 x 0.30 x 0.450 avg. = 1.08
@ Rs. 450.00 per sqm. = Rs. 2470.50
21 Finishing wall surface of walls with Acrylic wall putty (Water based ) of approved make
and finished smooth and even surface to receive painting including cost of scaffolding
staging charges with cost of all materials taxes, labour T&P etc complete.
Ceiling Plastering
Head Room - 1 x 1.85 x 2.050 avg. = 3.79
1 x 11.32 x 0.600 avg. = 6.79
2 x 5.05 x 0.100 avg. = 1.01
inside- 1 x 2.05 x 5.050 avg. = 10.35
Landing of Stair case - 1 x 2.70 x 2.050 avg. = 5.54
Waste slab- 1 x 6.60 x 1.025 avg. = 6.77
Toilet - 2 x 2.30 x 1.425 avg. = 6.56
Verandah - 1 x 25.865 x 1.850 avg. = 47.85
Room-1&2 - 2 x 3.80 x 4.750 avg. = 36.10
Room-3 - 1 x 3.92 x 4.750 avg. = 18.62
Landing G.F.- 1 x 1.05 x 2.050 avg. = 2.15
1 x 7.50 x 1.025 avg. = 7.69
Verandah G.F. - 1 x 4.05 x 1.850 avg. = 7.49
Toilet Passage G.F. - 1 x 4.75 x 1.400 avg. = 6.65
Chajjah F.F.- 8 x 2.50 x 0.600 avg. = 12.00
1 x 21.28 x 0.600 avg. = 12.77
Chajjah G.F.- 1 x 4.01 x 0.600 avg. = 2.41
@ Rs. 47.60 per Sqm = Rs. 11652.96
22 Providing Wall painting 2 coats with plastic emulsion paint of approved shade two
coats to give an even shade including cost of paint including Priming 1 coat with any
approved primer including cost of primer..
Quantity= Same as item No. As above 1429.69 Sqm

Rs. 80.80 per Sqm = Rs. 115518.95
Window Grills (G) 11 x 1.37 x 1.370 avg. @ 100 % = 20.65
Ventilator at Stair Case - 1 x 5.25 x 0.600 avg. @ 100 % = 3.15
Fixed Grill - 1 x 1.40 x 1.370 avg. @ 100 % = 1.92
2 x 0.42 x 1.370 avg. @ 100 % = 1.15
2 x 2.30 x 1.600 avg. @ 100 % = 7.36
1 x 1.25 x 1.600 avg. @ 100 % = 2.00
1 x 0.80 x 1.600 avg. @ 100 % = 1.28
1 x 1.83 x 1.070 avg. @ 100 % = 1.96
1 x 0.75 x 1.220 avg. @ 100 % = 0.92
1 x 1.17 x 1.370 avg. @ 100 % = 1.60
1 x 2.06 x 1.370 avg. @ 100 % = 2.82
1 x 1.97 x 1.360 avg. @ 100 % = 2.68
1 x 1.49 x 1.360 avg. @ 100 % = 2.03
2 x 1.41 x 1.300 avg. @ 100 % = 3.67
2 x 1.41 x 1.320 avg. @ 100 % = 3.72
2 x 1.77 x 1.330 avg. @ 100 % = 4.71
1 x 1.35 x 1.380 avg. @ 100 % = 1.86
1 x 0.89 x 1.220 avg. @ 100 % = 1.09
3 x 1.18 x 1.650 avg. @ 100 % = 5.84
2 x 1.25 x 1.400 avg. @ 100 % = 3.50
Sun shade 2 x 1.70 x 0.600 avg. @ 225 % = 4.59
1 x 1.40 x 0.600 avg. @ 225 % = 1.89
Grill Gate (G) 1 x 1.68 x 2.350 avg. @ 225 % = 8.88
1 x 1.22 x 2.220 avg. @ 225 % = 6.09
1 x 1.40 x 2.300 avg. @ 225 % = 7.25
1 x 1.07 x 2.150 avg. @ 225 % = 5.18
1 x 1.32 x 2.150 avg. @ 225 % = 6.39
1 x 1.35 x 2.150 avg. @ 225 % = 6.53
Main Gate - 1 x 3.02 x 2.100 avg. @ 225 % = 14.27
@ Rs. 102.20 per Sqm = Rs. 13794.96
Providing Granite Sign board

24 L.S. Rs. 3004.00
& Photography
Or Say = Rs. 754520.00

SR to road & Drain from Sai Temple square to Tota Bauri Sahi Square
in ward no-15 of Aska N ac
charge .
Drain 1 x 65.50 x 1.300 avg. x 0.150 avg. = 12.773
@ Rs. 10805.40 per % Cum = Rs. 1380.17

@ Rs. 158.00 per Cum = Rs. 2018.13
Drain 1 x 65.50 x 1.300 avg. x 0.150 avg. = 12.773
Drainwall 1 x 65.50 x 0.350 avg. x 0.300 avg. = 6.878
@ Rs. 3706.20 per Cum = Rs. 72830.54
5 Providing Cement concrete ( 1: 2 : 4 )_using 12 mm size hard granite crusher broken

c.c road 1 x 22.00 x 4.100 avg. x 0.10 avg. = 9.020
Drain bearing 1 x 65.50 x 0.300 avg. x 0.100 avg. = 1.965
Culvert slab 8 x 0.75 x 0.600 avg. x 0.125 avg. = 0.450
@ Rs. 5123.80 per Cum = Rs. 163500.46
@ Rs. 6053.30 per Qntl. = Rs. 2996.38
Joint 4 x 4.65 x 0.10 avg. = 1.86
Precast slab 8 x 2.70 x 0.125 avg. = 2.70
Drain wall 2 x 65.50 x 0.300 avg. = 39.30
@ Rs. 99.30 per Sqm. = Rs. 452.81

Or Say = Rs. 244669.00

SR to road from the House of Prasanna Parida to Madhu sudan Parida at Village
Pakalapally in ward no -18
charge .

@ Rs. 10805.40 per % Cum = Rs. 1225.33

@ Rs. 158.00 per Cum = Rs. 1791.72

@ Rs. 3706.20 per Cum = Rs. 45171.17

@ Rs. 5123.80 per Cum = Rs. 201416.58
(a). works
R.C.C.and dismentalling them
foundation,column after
bases casting .
etc.
Joint 7 x 4.10 x 0.10 avg. = 2.87
Road side 2 x 94.50 x 0.100 avg. = 18.90
@ Rs. 99.30 per Sqm. = Rs. 1371.00
Or Say = Rs. 252749.00

Improvement of road from U.P school at Allipur lane to Bada nadi river bond in ward no- 12 of NAC Aska.
charge .
1 x 41.50 x 3.40 avg. x 0.15 avg. = 21.165

@ Rs. 10805.40 per % Cum = Rs. 2286.96
water bound macadam specification including spreading spreading in uniform thickness,
hand packing , rolling with 3 wheeled steel roller 8 to 10 tones in stages to proper
grade and camber. Applying and brooming requisite type of screening /binding materials
to fill up interstices of coarse agree gate , watering and compacting to the required
density
(A) For Grading -I (90mm to 45mm) Using

stone screened dust & binding material
1 x 41.50 x 3.40 avg. x 0.10 avg. = 14.110

@ Rs. 1824.80 per Cum = Rs. 25747.93


@ Rs. 3706.20 per Cum = Rs. 78441.72


@ Rs. 5123.80 per Cum = Rs. 72296.82

Joint 3 x 3.40 x 0.10 avg. = 1.02
Road Side 2 x 41.50 x 0.10 avg. = 8.30
@ Rs. 99.30 per Sqm. = Rs. 925.48
2 x 41.50 x 0.50 avg. x 0.250 avg. = 10.375
@ Rs. 566.00 per Cum = Rs. 5872.25
7 Providing Photograph & Painting Sign-board L/S = Rs. 706.00
Or Say = Rs. 186277.00

Repair And Renovation of the Road from Gandhi Nagar Square near Lacchamanpalli Bandha to Lachhamanpalli Kotha ghara in
Ward No. 16 of NAC Aska
1 x 117.80 x 3.30 avg. = 388.740

@ Rs. 3.60 per Sqm = Rs. 1399.46
charge .
Over Existing Culvert 1 x 2.00 x 6.50 avg. x 0.25 avg. = 3.250
For Side Extention 1 x 15.30 x 2.75 avg. x 0.20 avg. = 8.415
For Side Extention 1 x 100.50 x 1.85 avg. x 0.20 avg. = 37.185

@ Rs. 10805.40 per % Cum = Rs. 5278.44
charge ( In Foundation & Plinth )
For c.c drain 1 x 100.50 x 0.95 avg. x 0.40 avg. = 38.190

@ Rs. 12966.50 per % Cum = Rs. 5247.80
stacking the useful material for reuse and removing the debris within 50 mtr lead
2 x 6.50 x 0.50 avg. x 0.50 avg. = 3.250

@ Rs. 697.70 per Cum = Rs. 2267.53
5 Dismentalling and removing R.C.C. columns, beams, slabs, staircase landing, lintels
including stacking the useful material for reuse and removing the debris within 50 mtr
lead
1 x 6.50 x 2.00 avg. x 0.25 avg. = 3.250

@ Rs. 731.70 per Cum = Rs. 2378.03
engineer in charge

@ Rs. 290.50 per Cum = Rs. 2773.69
water bound macadam specification including spreading spreading in uniform thickness,
hand packing , rolling with 3 wheeled steel roller 8 to 10 tones in stages to proper
grade and camber. Applying and brooming requisite type of screening /binding materials
to fill up interstices of coarse agree gate , watering and compacting to the required
density
(A) For Grading -I (90mm to 45mm) Using

1 x 15.30 x 2.75 avg. x 0.10 avg. = 4.208
1 x 100.50 x 1.85 avg. x 0.10 avg. = 18.593

@ Rs. 1824.80 per Cum = Rs. 41607.26
(B) For Grading -II (63mm to 45mm) Using

1 x 15.30 x 2.75 avg. x 0.075 avg. = 3.156
1 x 100.50 x 1.85 avg. x 0.075 avg. = 13.944
@ Rs. 1924.30 per Cum = Rs. 32905.53

1 x 100.50 x 5.150 avg. x 0.15 avg. = 77.636
For CC Drain 1 x 100.50 x 0.950 avg. x 0.125 avg. = 11.934
1 x 16.30 x 0.700 avg. x 0.10 avg. = 1.141
@ Rs. 3706.20 per Cum = Rs. 389336.31


1 x 100.50 x 5.150 avg. x 0.100 avg. = 51.758
Culvert Wall Extention 2 x 6.50 x 0.500 avg. x 1.000 avg. = 6.500
Culvert Bed 1 x 6.50 x 1.000 avg. x 0.075 avg. = 0.488
For c.c drain raft 1 x 100.50 x 0.750 avg. x 0.075 avg. = 5.653
-Wall 2 x 100.50 x 0.175 avg. x 0.400 avg. = 14.070
For c.c drain raft & Wall 1 x 16.30 x 0.900 avg. x 0.100 avg. = 1.467
Culvert Slab 1 x 6.50 x 2.000 avg. x 0.250 avg. = 3.250
@ Rs. 5123.80 per Cum = Rs. 479833.62
@ Rs. 6053.30 per Qntl. = Rs. 25635.73

For Road 2 x 116.80 x 0.10 avg. = 23.36
Joint 8 x 5.15 x 0.10 avg. = 4.12
Precast Slab 16 x 3.00 x 0.075 avg. = 3.60
@ Rs. 99.30 per Sqm. = Rs. 3086.24
(b). RCC Floor and Roof Slabs, landing, balconies etc.

Culvert Slab bottom 1 x 6.50 x 1.00 avg. = 6.50
Culvert Slab side 1 x 17.00 x 0.25 avg. = 4.25
@ Rs. 364.60 per Sqm. = Rs. 3919.45

dam,spillway, glacis of barrages, unexposed surfaces of foundation,
block joints etc.with steel shutters rigidly fixed and removal of forms
and making good to the surfaces where necessary complete with all
labour, materials and T & P
complete as directed by the Engineer-in-charge.
For Culvert wall Extention 4 x 7.00 x 1.00 avg. = 28.00

For CC Drain Raft & wall 2 x 100.50 x 0.875 avg. = 175.88
For Drain 1 x 16.30 x 0.60 avg. = 9.78
@ Rs. 321.20 per Sqm. = Rs. 68627.59
13 Providing 20 mm thick cement plaster with C.M.(1:4) over stone

Masonry Work
For Existing Culvert wall 2 x 7.50 x 1.40 avg. = 21.00
@ Rs. 155.60 per Sqm. = Rs. 3267.60
2 x 100.50 x 0.50 avg. x 0.200 avg. = 20.100
@ Rs. 566.00 per Cum = Rs. 11376.60
Total Amount = Rs. ###
Or Say = Rs. ###

Repair /Renovation/Restoration of Khambeswari patana Jagannath Mandir Adapa Mandop of NAC Aska.
1 Earth work in all kinds of soil within 50 Mtr initial lead and 1.5 mtr. initial lead and 1.5 mtr
lift including rough dressing the bed as per direction of engineer in charge in Foundation &
Plinth
Pillar 7 x 4.000 x 4.750 x 3.500 = 465.500

Compound Wall
Long Wall= 1 x 48.000 x 4.000 x 3.500 = 672.000
Total Qnty. = 1137.500 cuft
32.206 cum
@ Rs. 11500.80 per 100 Cum = Rs. 3703.90
engineer in charge
Pillar 7 x 4.000 x 4.750 x 0.500 = 66.500
Compound Wall
Long Wall= 1 x 48.000 x 4.000 x 0.500 = 96.000
4.601 cum
@ Rs. 267.20 per Cum = Rs. 1229.33
3 P. C. C. ( 1: 3 : 6 )_using 40 mm size hard black granite Hand-broken metal

Pillar 7 x 4.000 x 4.750 x 0.500 = 66.500
Compound Wall
Long Wall= 1 x 48.000 x 4.000 x 0.500 = 96.000
4.601 cum
@ Rs. 3430.50 per Cum = Rs. 15783.02
4 R.R.H.G. stone masonry in cement mortar ( 1 : 5 ) in foundation and plinth with the
dismetalled stone available at site.
For Compound wall

1st Footing Long Wall= 1 x 52.690 x 3.000 x 1.250 = 197.588
2nd Footing upto PL
Long 1 x 63.750 x 1.500 x 1.250 = 119.531
Wall=
8.978 cum
@ Rs. 2437.10 per Cum = Rs. 21881.39
5 Providing Brick work with K.B. bricks (230 mm) having crushing strength not less than 75
Kg / cm2 in cement mortar ( 1 : 6 ) in super structure
For Compound Wall
Long Wall= 1 x 70.750 x 0.750 x 5.500 = 291.844
@ Rs. 3433.20 per Cum = Rs. 28368.03
6 Providing RCC work of M-20 grade with 20mm & down grade black hard granite (crusher
broken) stone chips including hoisting and laying with Rigid and smooth centering and
shuttering for R.C.C. work in Ground floor
(a). R.C.C. foundation,column

bases etc.
Pillar raft 7 x 3.330 x 4.080 x 0.833 = 79.222
Pillar pedestal upto plinth 7 x 1.750 x 2.500 x 1.667 = 51.052
3.688 cum
@ Rs. 4416.30 per Cum = Rs. 16289.04
Plinth beam andPlinth bend.

Long Wall= 1 x 76.000 x 0.750 x 0.833 = 47.481
1.344 cum
@ Rs. 4632.30 per Cum = Rs. 6227.24

Pillar 7 x 0.750 x 1.500 x 7.000 = 55.125
Total = 1.561 Cum
@ Rs. 8086.70 per Cum = Rs. 12621.16
7 Cutting, bending, binding M.S. or tor rod R.C.C. work including tying the grills and placing
in position including cost of steel and binding wire.
1 Qntl. Per 1cum. Of

Quantity for RCC Works 6.593 Cum. @ = 6.593 Qntl.
concrete vol.
@ Rs. 4815.80 per Qntl. = Rs. 31752.65
8 Providing 16 mm thick cement plaster with C.M.(1:6) over brick work etc. complete in
Ground Floor .
Compound Wall 2 x 76.000 x 5.500 = 836.00 Sqm.
Total Quantity = 77.70 Sqm.
@ Rs. 120.20 per Sqm = Rs. 9338.96
9 Supplying , fitting & fixing of M.S. GRILLS with all fittings & labour charges for
fixing at site including all taxes , freight transportation , loading & unloading
charges .
gate 1 x 4.000 x 5.000 = 20.00 Sqm.
@ 20.00 kg per sqm. = 37.17 KG.
@ Rs. 60.00 per KG. = Rs. 2230.48
10 Providing Photograph & Sign board L/S = Rs. 575.00
Or Say = Rs. 150000.00

ESTIMATE FOR - Construction of Pay & Use Toilet at New Bus Stand , Aska .
lift including rough dressing the bed as per direction of engineer in charge
Levelling of Total Area = 1 x 50.000 x 20.000 x 0.500 = 500.000

@ Rs. 10805.40 per 100 Cum = Rs. 54027.00
lift including rough dressing the bed as per direction of engineer in charge in Foundation &
Plinth
Entrance Room =
Column Foundation C1 = 6 x 1.500 x 1.500 x 1.500 = 20.250
Long Wall= 2 x 1.830 3.66 x 1.200 x 1.500 = 6.588
Short Wall= 2 x 2.200 4.40 x 1.200 x 1.500 = 7.920
Gents & Ladies Toilet Block =
Long Wall= 4 x 3.690 14.76 x 1.200 x 1.500 = 26.568
Long Wall= 2 x 0.690 1.38 x 1.200 x 1.500 = 2.484
Long Wall= 2 x 0.010 0.02 x 1.200 x 1.500 = 0.036
Long Wall= 1 x 5.060 5.06 x 1.200 x 1.500 = 9.108
Short Wall= 2 x 2.505 5.01 x 1.200 x 1.500 = 9.018
Short Wall= 2 x 1.975 3.95 x 1.200 x 1.500 = 7.110
Short Wall= 1 x 2.255 2.26 x 1.200 x 1.500 = 4.059
40.50
@ Rs. 9724.90 per 100 Cum = Rs. 17919.68

@ Rs. 158.00 per Cum = Rs. 108114.03
engineer in charge
Inside Foundation Trench =
Wall Foundation= 1 x 40.500 x 1.200 x 0.100 = 4.860
Back Filling Of
Quantity - ( assumed 40% of the Excavation Volume ) = 73.706
foundation trench=
Inside Plinth Filling =
Entrance Room = 1 x 3.380 x 4.380 x 0.500 = 7.402
Bath Block = 2 x 6.240 x 1.280 x 0.500 = 7.987
Toilet Block = 2 x 4.060 x 3.160 x 0.500 = 12.830
Passage= 2 x 6.240 x 1.280 x 0.500 = 7.987
Area for Open Bath= 2 x 1.370 x 1.730 x 0.200 = 0.948
2 x 3.650 x 3.220 x 0.200 = 4.701
@ Rs. 290.50 per Cum = Rs. 37139.26

For Flooring =
Bath Block = 2 x 6.010 x 1.50 x 0.10 = 1.803
Toilet Block = 2 x 1.350 x 3.38 x 0.10 = 0.913
4 x 1.235 x 3.08 x 0.10 = 1.522
Passage= 2 x 6.460 x 1.50 x 0.10 = 1.938
2 x 3.870 x 3.44 x 0.10 = 2.663
Plinth Beam (230mm wide ) 1 x 10.360 x 0.450 x 0.100 = 0.466
Plinth Protection = 1 x 54.740 x 0.600 x 0.100 = 3.284
@ Rs. 3600.90 per Cum = Rs. 121771.64
For Foundation
1st Footing = 1 x 53.350 x 0.900 x 0.300 = 14.405
2nd Footing = 1 x 71.800 x 0.750 x 0.400 = 21.540
3rd Footing = 1 x 71.800 x 0.600 x 0.400 = 17.232
4th Footing upto Plinth Beam = 1 x 84.100 x 0.450 x 0.600 = 22.707

@ Rs. 2586.40 per Cum = Rs. 196266.38
For Wall
( 230mm thick ) wall
1 x 12.880 x 0.23 x 2.650 = 7.850
for Open Bath Area =
for WC Block with Parapet 2 x 9.660 x 0.23 x 3.335 = 14.819
=
for Rest of the block with
Parapet =
Toilet Block= 2 x 14.080 x 0.23 x 3.885 = 25.162
( 230mm thick ) wall for Rest of
2 x 5.770 x 0.23 x 3.085 = 8.188
the block without Parapet =
2 x 17.560 x 0.115 x 2.535 = 10.238
for WC Block =
2 x 3.600 x 0.115 x 3.335 = 2.761
for Toilet Block =
Total = 82.028 Cum
Deduction For
Collapssible shutter ( C S ) = 1 x 2.400 x 0.23 x 2.40 = 1.325
Door Shutter ( DS ) = 2 x 1.050 x 0.23 x 1.25 = 0.604
Door Shutter ( DS 2 ) = 2 x 1.050 x 0.23 x 2.15 = 1.038
PVC Door ( D1 ) = 12 x 0.800 x 0.23 x 2.15 = 4.747
PVC Door ( D1 ) = 8 x 0.800 x 0.115 x 2.15 = 1.582
Window Shutter with Grill( W ) = 4 x 1.050 x 0.23 x 1.250 = 1.208
Ventilator ( V1 ) = 20 x 0.45 x 0.23 x 0.30 = 0.621
Ventilator ( V2 ) = 6 x 0.60 x 0.23 x 0.45 = 0.373
Ventilator ( V2 ) = 4 x 1.20 x 0.23 x 0.60 = 0.662
Opening at WC Block = 2 x 1.35 x 0.23 x 2.40 = 1.490
Opening at Toilet Block = 2 x 1.95 x 0.23 x 2.40 = 2.153

@ Rs. 2964.30 per Cum = Rs. 243155.60
6 RCC work of M-25 grade with 20mm & down grade black hard granite (crusher broken)
stone chips including hoisting and laying , centering & shuttering with all cost ,
conveyance etc. Complete .
(a). R.C.C. foundation, footing

bases of columns , mass
Column Foundation- Raft 33 x 1.200 x 1.20 x 0.30 = 14.256
Pedestal-1 33 x 0.750 x 0.75 x 0.80 = 14.850
Pedestal-2 upto Plinth Beam 33 x 0.450 x 0.45 x 0.60 = 4.010
Total = 33.116 Cum
@ Rs. 5101.90 per Cum = Rs. 168954.52
(b). Plinth Bend & Plinth Beam

Total = 6.234 Cum
@ Rs. 5350.10 per Cum = Rs. 33352.52
(c). R.C.C. Lintel.

Lintel ( 230mm wide ) 1 x 93.220 x 0.23 x 0.150 = 3.216
Total = 4.197 Cum
@ Rs. 8434.70 per Cum = Rs. 35400.44
(d). R.C.C. Chajjah

Chajjah ( 6000mm wide ) 1 x 17.040 x 0.60 x 0.0625 = 0.639
Total = 0.639 Cum
Or Say in Sqm = 10.22 Sqm
@ Rs. 710.70 per Cum = Rs. 7263.35
(e). R.C.C. Beams and Columns.

Column upto WC Roof Top 3 x 0.230 x 0.46 x 2.80 = 0.889
Column upto WC Parapet Top 8 x 0.230 x 0.46 x 3.60 = 3.047
Column upto Toilet Block
Parapet Top 22 x 0.230 x 0.46 x 3.95 = 9.194
Roof Beam 1 x 20.920 x 0.23 x 0.25 = 1.203
Roof Beam 2 x 1.950 x 0.23 x 0.25 = 0.224
Total = 14.557 Cum
@ Rs. 10414.90 per Cum = Rs. 151609.70
(f). R.C.C. floor and roof slabs,

landing, balconies ,projecting
sunshades and chajjahs etc.
Roof Slab over Enrance Room 1 x 5.300 x 4.300 x 0.115 = 2.621

Roof Slab over Toilet Block 2 x 3.920 x 7.040 x 0.115 = 6.347
2 x 3.610 x 4.98 x 0.115 = 4.135
Total = 13.103 Cum
@ Rs. 8598.90 per Cum = Rs. 112671.39

concrete vol.
@ Rs. 6361.20 per Qntl. = Rs. 457026.78
4 Providing 2.5 cm thick grading concrete (1:2:2) on roof slab with 6 mm size h.g.chips etc.
complete in 1st floor.
Roof Slab over Enrance Room 1 x 4.600 x 3.600 = 16.560

Roof Slab over Toilet Block 2 x 3.230 x 6.460 = 41.730
2 x 4.280 x 3.61 = 30.900
@ Rs. 218.70 per Sqm = Rs. 19505.85
Ground Floor .
Bath Block = 2 x 6.240 x 1.280 x 0.500 = 7.987
Toilet Block = 2 x 4.060 x 3.160 x 0.500 = 12.830
Passage= 2 x 6.240 x 1.280 x 0.500 = 7.987
2 x 3.650 x 3.220 x 0.200 = 4.701
Inside Room 1 x 11.520 x 3.000 = 34.56 Sqm.

Addition For Offset
Collapssible shutter ( C S ) = 1 x 7.20 x 0.23 = 1.66
Window Shutter with Grill( W ) = 4 x 4.60 x 0.23 = 4.23
Ventilator ( V1 ) = 20 x 1.50 x 0.23 = 6.90
Total Addition(+) = 12.79 Sqm.

Deduction For
Ventilator ( V1 ) = 20 x 0.450 x 0.30 = 2.70
@ Rs. 115.80 per Sqm = Rs. 3895.51
Ground Floor (For Outside Wall Plaster )
Outside Wall 1 x 11.980 x 3.400 = 40.73 Sqm.
Roof Beam offset 1 x 24.820 x 0.500 = 12.41 Sqm.
Addition For Chajjah
Outside Chajjah = 1 x #REF! x #VALUE! = #REF!
Total Addition(-) = #REF! Sqm.
Deduction For
Collapssible shutter ( C S ) = 1 x 2.4 0 x 2.4 = 5.76
Window Shutter with Grill( W ) = 1 x 1.05 0 x 1.25 = 1.31
Ventilator ( V1 ) = 4 x 0.45 0 x 0.3 = 0.54
Net Quantity = #REF! Sqm.
@ Rs. 84.00 per Sqm = Rs.

Inside Hall 1 x 2.920 x 8.600 = 25.11
Inside Chajjah 1 x #REF! x 0.60 = #REF!
Outside Chajjah 1 x #REF! x 0.60 = #REF!
Total Qnty. = #REF! Sqm.
8 Supplying , fitting & fixing of M.S. GRILLS with all fittings & labour charges for fixing at
site including all taxes , freight transportation , loading & unloading charges .
#REF! ### ### #REF! #REF! ### #REF! = #REF!

Window Shutter with Grill( W ) = 4 x 1.05 0 x 1.25 = 5.25
Ventilator ( V1 ) = 20 x 0.45 0 x 0.3 = 2.70
@ 36.00 kg per sqm. = #REF! KG.
@ Rs. 60.00 per KG. = Rs.
4 2.5 cm thick A.S. flooring in Cement concrete ( 1: 2 : 4 ) including punning using 12 mm

size hard granite broken chips in 1st Floor .
Inside Hall 1 x 9.860 x 5.455 = 53.79
Addition For Offset
Door opening( D ) = 1 x 1.225 x 0.23 = 0.28

Door opening( D1 ) = ### x 1.050 x 0.23 = #REF!
Total Addition(-) = #REF! Sqm.
Net Quantity = #REF! Sqm.
9 Finishing walls with water proofing cement paint of approved shade two coats to give an
even shade including cost of paint with a coat of cement wash.
Quantity= Same as ( inside + Outside + ceiling ) Plastering = #REF! Sqm.

Rs. #REF! per Sqm = Rs.
10 Painting 2 coats with any approved synthetic enamel paint over a coat of Priming 1 coat
with any approved primer including cost of paint & primer.
#REF! ### ### #REF! #REF! ### #REF! @ 150 %= #REF!
Window Shutter with Grill( W ) = 4 x 1.05 0 x 1.25 @ 150 %= 7.88
Ventilator ( V1 ) = 20 x 0.45 0 x 0.3 @ 100 %= 2.70

Rs. #REF! per Sqm = Rs.
Or Say = Rs. 1714860.00

ESTIMATE FOR - Construction of Dora Samaj Gruha at bus stand of Aska Nac

inside Room
Room 1 1 x 15.350 x 4.35 x 0.10 = 6.677
Room2 1 x 4.550 x 4.35 x 0.10 = 1.979
@ Rs. 36.00 per Cum = Rs. 311.62

Quantity for RCC Works ### Cum. @ = #VALUE! Qntl.
concrete vol.
Total Qnty. = #VALUE! Qntl.
@ Rs. 6361.20 per Qntl. = Rs. #VALUE!
complete
over Roof Slab 1 x ### #REF! ### #REF! = #VALUE!

Total Qnty. = #VALUE! Sqm
@ Rs. 205.10 per Sqm = Rs. #VALUE!
Ground Floor .

Addition For Offset
Door opening( D 2 ) = 1 x 5.90 0 x 0.23 = 1.36
Window opening( W2 ) = 1 x 6.70 x 0.23 = 1.54
Grill Opening( G1 ) = 2 x 6.70 x 0.23 = 3.08
Ventilator ( V ) = 2 x 5.50 x 0.23 = 2.53

Deduction For
Door opening( D 2 ) = 2 x 1.50 0 x 2.20 = 6.60
Grill Opening( G1 ) = 2 x 2.00 x 1.35 = 5.40
Ventilator ( V ) = 2 x 2.00 x 0.75 = 3.00
@ Rs. 115.80 per Sqm = Rs. 12402.18
Outside Wall with Parapet 2 x 7.650 x 5.300 = 81.09 Sqm.
Deduction For
Grill Opening( G1 ) = 2 x 2.00 0.00 x 1.35 = 5.40
Ventilator ( V ) = 2 x 2.00 x 0.75 = 3.00
@ Rs. 84.00 per Sqm = Rs. 6811.56

Inside Hall 1 x ### x #REF! = #VALUE!
1 x 1.150 x 7.19 = 8.27
Verandah 1 x 2.000 x 7.19 = 14.38
#REF! 1 x ### x 1.23 = #VALUE!
#REF! 2 x ### x 1.15 = #VALUE!
#REF! 1 x ### x 1.23 = #VALUE!
#REF! 1 x ### x 0.73 = #VALUE!
Total Qnty. = #VALUE! Sqm.
@ Rs. 75.30 per Sqm = Rs. #VALUE!
Quantity= Same as ( Inside +Ceiling+Outside ) Plastering = #VALUE! Sqm.

Total Qnty. = #VALUE! Sqm.
Rs. 32.20 per Sqm = Rs. #VALUE!

size hard granite broken chips.
For Flooring
Verandah = 1 x 11.20 x 2.000 = 22.40
Addition For offset
Gate ( G ) = 1 x 1.35 x 0.23 = 0.31
@ Rs. 200.30 per Sqm = Rs. 4548.81
9 supply , fitting,fixing Vitrified tiles in floors of size 600mm x 600 mm coloured / Printed
series ( Homogeneous) of approved make conforming to IS :13755 laid on 20 mm thick
cement mortar (1:4) ( 1 Cement : 4 Course Sand) and filling joints with white cement of
approved quality including cost of all materials , labour , T & P ethe work all complete as
per direction of engineer - in- charge .(For New Work Only ).
For Flooring
Hall = 1 x 15.00 x 10.150 = 152.25
Hall = 1 x 11.20 x 1.000 = 11.20
Addition For offset
Door ( D1 ) = 1 x 1.20 x 0.23 = 0.28
Door ( D2 ) = 1 x 1.50 x 0.23 = 0.35
@ Rs. 974.40 per Sqm = Rs. 159879.55
10 supply , fitting,fixing Vitrified tiles in dados skirtings and riser of steps of size 600mm x 600
mm coloured / Printed series ( Homogeneous) of approved make conforming to IS :13755
laid on 12 mm thick cement plaster ( 1:3 ) jointed with neat cement slurry and filling joints
with white cement of approved quality including cost of all materials , labour , T & P ethe
work all complete as per direction of engineer - in- charge .(For New Work Only ).
For Wall
Hall = 1 x 52.30 x 0.200 = 10.46
Deduction For Opening
Door ( D1 ) = 1 x 1.20 x 0.20 = 0.24
Door ( D2 ) = 1 x 1.50 x 0.20 = 0.30
Total Deduction = 0.54 Sqm.
@ Rs. 1042.20 per Sqm = Rs. 10338.62
Window opening( W2 ) = 2 x 1.63 0.00 x 1.20 = 3.90

@ 30.00 kg per sqm. = 117.00 KG.
@ Rs. 65.00 per KG. = Rs. 7605.00
with any approved primer including cost of paint & primer..
Gate ( G ) = 1 x 1.35 0.00 x 2.20 @ 100 %= 2.97

Grill Opening( G1 ) = 2 x 2.00 0.00 x 1.35 @ 100 %= 5.40
Ventilator ( V ) = 3 x 2.00 #REF! x 0.75 @ 100 %= 4.50

Rs. 107.00 per Sqm = Rs. 1377.09
Total Amount = Rs. #VALUE!
Or Say = Rs. #VALUE!
ESTIMATE FOR - RESTORATION OF KALINGA GIMNASIUM & YOGA CENTRE OF NAC ASKA
1 Providing Brick work with C.B. bricks (230 mm) having crushing strength not less than 75
For Wall
( 360mm thick ) = 1 x 4.52 x 0.36 x 1.5 = 2.441
for parapet = 1 x 13.17 x 0.36 x 0.3 = 1.422
Total = 3.863 Cum
@ Rs. 3329.50 per Cum = Rs. 12861.86
2 Providing 16 mm thick cement plaster with C.M.(1:6) over brick work etc. complete Inside
Plastering .
Gim Room= 1 x 2( 3.70 + 4.325 )x 2.675 = 42.93
Addition For offset
Door opening ( D ) = 1 x 4.85 x 0.36 = 1.75
Total Addtion(-) = 3.55 Sqm.
Deduction for
Door ( D) - 1 x 1.15 x 1.850 = 2.13
Window ( W1) - 1 x 1.15 x 1.350 = 1.55
@ Rs. 133.80 per Sqm = Rs. 5726.64
3 Providing 12 mm thick cement plaster with C.M.(1:6) over brick work etc. complete (Out
Side Plastering )
parapet
Wall( North) 1 x 4.520 x 4.20 = 18.98
Wall (East) 1 x 5.170 x 3.45 = 17.84
Wall (west) 1 x 4.560 x 3.45 = 15.73
Wall (South ) 1 x 3.960 x 2.00 = 7.92
Deduction for
Door ( D) - 1 x 1.15 x 1.850 = 2.13
Window ( W) - 1 x 1.15 x 1.350 = 1.55
@ Rs. 94.80 per Sqm = Rs. 5383.69
pigment to match the shade of tile including rubbing and polishing complete.
For Flooring
Gim Room= 1 x 3.70 x 4.325 = 16.00
Addition For offset
Door ( D ) = 1 x 1.15 x 0.36 = 0.41
@ Rs. 1222.00 per Sqm = Rs. 20056.08
5 Fixing Marble Tiles ( above 0.4 sqm. To 1.00 sqm. ) in dados skirtings and riser of steps
on 12 mm thick cement plaster ( 1:3 ) jointed with neat cement slurry mixed with pigment
to match the shade of tile including rubbing and polishing complete.
For Dado
Gim Room= 1 x 2( 3.70 + 4.33 )x 0.30 = 4.82
= 4.82 Sqm.
Deduction For
Door opening( D ) = 1 x 1.15 x 0.30 = 0.35
@ Rs. 1243.50 per Sqm = Rs. 5558.45
6 Wall painting 2 coats with plastic emulsion paint of approved shade two coats to give an
even shade including cost of paint including priming 1 coat with any approved primer
( Water bond ) including cost of primer .

Rs. 101.90 per Sqm = Rs. 10148.22
7 Painting 2 coats with any approved synthetic enamel paint including cost of paint
Door Shutter ( D ) = 1 x 1.15 x 1.85 @ 225 %= 4.79

Window shutter with Grill( W )= 1 x 1.15 x 1.35 @ 250 %= 3.88
Rs. 92.40 per Sqm = Rs. 800.93
Or Say = Rs. 50000.00

ESTIMATE FOR - COMPLETION OF KALYAN MANDAP WEST SIDE OF
SUNAMBA BRAHMANSAHI, ASKA NAC
chips for R.C.C. works including hoisting and laying with Rigid and smooth centering and
shuttering for R.C.C. work in 1st floor
(a). R.C.C. Beams and Columns.

Pillar upto roof 14 x 0.230 x 0.23 x 3.10 = 2.296
Roof Beam 2 x 55.100 x 0.23 x 0.20 = 5.069
Total = 7.365 Cum
@ Rs. #VALUE! per Cum = Rs. #VALUE!
(b). R.C.C. floor and roof slabs,

Roof Slab 1 x 16.800 x 7.00 x 0.10 = 11.760
Outside Chajjah 1 x 20.250 x 0.60 x 0.075 = 0.911
Total = 12.67 Cum
(c). R.C.C. Lintel.

Lintel 1 x 41.000 x 0.23 x 0.15 = 1.415
Total = 1.415 Cum
1.2 Qntl. Per 1cum. Of
concrete vol.
@ Rs. #REF! per Qntl. = Rs. #REF!
Kg / cm2 in cement mortar ( 1 : 6 ) in super structure in 1st Floor
For Wall
( 230mm thick ) 1st Floor = 2 x 15.41 x 0.23 x 3.10 = 21.975
1 x 6.07 x 0.23 x 3.10 = 4.328
2 x 0.70 x 0.23 x 3.10 = 0.998
Total = 27.301 Cum
Deduction For
Door opening( D 1 ) = 1 x 1.50 x 0.23 x 2.25 = 0.776

Window opening( W1 ) = 9 x 1.35 x 0.23 x 1.35 = 3.773
Window opening( W2 ) = 2 x 0.70 x 0.23 x 1.35 = 0.435
Ventilator ( V ) = 10 x 0.60 x 0.23 x 0.45 = 0.621
@ Rs. 3992.70 per Cum = Rs. 86625.62
over Roof Slab 1 x 16.800 x 7.000 = 117.60
@ Rs. #REF! per Sqm = Rs. #REF!
5 Providing 16 mm thick cement plaster with C.M.(1:6) over brick work etc. complete in 1st
Floor .
Inside Hall 1 x 40.000 x 3.250 = 130.00 Sqm.
Column Pillar 3 x 0.920 x 3.050 = 8.42 Sqm.
Roof Beam 2 x 33.620 x 0.200 = 13.45 Sqm.
Addition For Offset
Door opening( D 1 ) = 1 x 6.00 x 0.23 = 1.38

Ventilator ( V ) = 10 x 2.10 x 0.23 = 4.83
Total Addition(-) = 19.280 Sqm.
Deduction For
Door opening( D 1 ) = 1 x 1.50 x 2.25 = 3.38

Ventilator ( V ) = 10 x 0.60 x 0.45 = 2.70
@ Rs. 136.50 per Sqm = Rs. 20034.92
Floor .
parapet
Addition For Chajjah Offset
Door opening( D 1 ) = 1 x 2.10 x 0.60 = 1.26

Deduction For
Door opening( D 1 ) = 1 x 1.50 x 2.25 = 3.38

Ventilator ( V ) = 10 x 0.60 x 0.45 = 2.70
@ Rs. 98.70 per Sqm = Rs. 13544.60

Outside Chajjah 1 x 20.250 x 0.60 = 12.15
@ Rs. 88.70 per Sqm = Rs. 10074.55
Door opening( D 1 ) = 1 x 1.50 x 2.25 = 3.38

Ventilator ( V ) = 10 x 0.60 x 0.45 = 2.70
@ 27.00 kg per sqm. = 657.99 KG.
@ Rs. 60.00 per KG. = Rs. 39479.40
Total Amount = Rs. #REF!
Or Say = Rs. #REF!

ESTIMATE FOR - CONSTRUCTION OF KOTHAGHARA AT LACHHANAPALLI EAST END NEAR STARTING OF RD
ROAD
.

Roof Beam 1 x 21.100 x 0.23 x 0.20 = 0.971
Total = 1.500 Cum

Roof Slab 1 x 10.550 x 4.21 x 0.115 = 5.108
Total = 5.257 Cum
(c). R.C.C. Lintel.

Lintel 1 x 12.100 x 0.23 x 0.15 = 0.417
Total = 0.417 Cum
concrete vol.
For Wall
( 230mm thick ) = 1 x 9.40 x 0.23 x 1.10 = 2.378
2 x 2.70 x 0.23 x 1.10 = 1.366
Total = 3.744 Cum
Deduction For
Roof Beam over wall = 2 x 1.050 x 0.23 x 0.20 = 0.097

Ventilator ( V ) = 5 x 0.60 x 0.23 x 0.45 = 0.311
@ Rs. 3992.70 per Cum = Rs. 13319.65
over Roof Slab 1 x 10.550 x 4.210 = 44.42
Floor .
Roof Beam 1 x 14.800 x 0.630 = 9.32 Sqm.
Addition For Offset
Door opening( D ) = 1 x 5.53 x 0.23 = 1.27

Ventilator ( V ) = 5 x 2.10 x 0.23 = 2.42
Deduction For
Door opening( D ) = 1 x 1.225 x 2.15 = 2.63

Ventilator ( V ) = 5 x 0.600 x 0.45 = 1.35
@ Rs. 136.50 per Sqm = Rs. 9129.12
Floor .
parapet
Roof Beam Projection 4 x 1.050 x 0.630 = 2.65 Sqm.

Deduction For
Door opening( D ) = 1 x 1.225 0 x 2.15 = 2.63

Window opening( W1 ) = 4 x 1.225 0 x 1.225 = 6.00
Ventilator ( V ) = 5 x 0.6 0 x 0.45 = 1.35
@ Rs. 98.70 per Sqm = Rs. 5372.24

Inside Hall 1 x 9.400 x 2.700 = 25.38
Outside slab Projection 1 x 9.400 x 1.050 = 9.87
@ Rs. 88.70 per Sqm = Rs. 3318.27
8 Supplying , fitting & fixing of M.S. GRILLS & shutters with all fittings & labour charges for
fixing at site including all taxes , freight transportation , loading & unloading charges .
Door opening( D ) = 1 x 1.225 0 x 2.15 = 2.63

Ventilator ( V ) = 5 x 0.60 0 x 0.45 = 1.35
@ 36.00 kg per sqm. = 359.28 KG.
@ Rs. 60.00 per KG. = Rs. 21556.80

Inside Hall 1 x 9.860 x 2.930 = 28.89
Addition For Offset
Door opening( D ) = 1 x 1.225 x 0.23 = 0.28

@ Rs. 240.00 per Sqm = Rs. 6933.55

Rs. 36.10 per Sqm = Rs. 8888.88
Door opening( D ) = 1 x 1.225 0 x 2.15 @ 150 %= 3.95
Window opening( W1 ) = 4 x 1.225 0 x 1.225 @ 150 %= 9.00
Ventilator ( V ) = 5 x 0.6 0 x 0.45 @ 100 %= 1.35

Rs. 132.20 per Sqm = Rs. 1890.46

Or Say = Rs. #REF!
ESTIMATE FOR - COMPLETION OF PURBAMUNDA KOTHAGHARA AT LACHHANAPALLI ,

ASKA N.A.C.

Roof Beam 1 x 25.550 x 0.23 x 0.20 = 1.175
Total = 1.704 Cum

Roof Slab 1 x 10.550 x 6.585 x 0.115 = 7.989
Total = 8.279 Cum
(c). R.C.C. Lintel.

Lintel 1 x 19.850 x 0.23 x 0.15 = 0.685
Total = 0.685 Cum
concrete vol.
For Wall
( 230mm thick ) 1st Floor = 1 x 9.40 x 0.23 x 1.10 = 2.378
2 x 5.225 x 0.23 x 1.10 = 2.644
Total = 5.022 Cum
Deduction For
Roof Beam over wall = 2 x 1.050 x 0.23 x 0.20 = 0.097

Ventilator ( V ) = 7 x 0.60 x 0.23 x 0.45 = 0.435
@ Rs. 3992.70 per Cum = Rs. 17927.22
over Roof Slab 1 x 10.550 x 6.585 = 69.47
Floor .
Roof Beam 1 x 10.450 x 0.630 = 6.58 Sqm.
Addition For Offset
Door opening( D ) = 1 x 5.53 x 0.23 = 1.27

Door opening( D1 ) = 1 x 5.35 x 0.23 = 1.23
Ventilator ( V ) = 7 x 2.10 x 0.23 = 3.38
Deduction For
Door opening( D ) = 1 x 1.225 x 2.15 = 2.63

Door opening( D 1) = 1 x 1.050 x 2.15 = 2.26
Ventilator ( V ) = 7 x 0.600 x 0.45 = 1.89
@ Rs. 136.50 per Sqm = Rs. 10964.98
Floor .
parapet
Roof Beam Projection 4 x 0.900 x 0.630 = 2.27 Sqm.
Door opening( D 1) = 1 x 1.500 x 0.23 = 0.35

Deduction For
Door opening( D ) = 1 x 1.225 0 x 2.15 = 2.63

Door opening( D 1) = 1 x 1.05 0 x 2.15 = 2.26
Ventilator ( V ) = 7 x 0.6 0 x 0.45 = 1.89
@ Rs. 98.70 per Sqm = Rs. 6677.06

Inside Hall 1 x 9.400 x 5.225 = 49.12
Outside slab Projection 1 x 9.400 x 0.900 = 8.46
@ Rs. 88.70 per Sqm = Rs. 5450.17
Door opening( D ) = 1 x 1.225 0 x 2.15 = 2.63

Door opening( D 1) = 1 x 1.05 0 x 2.15 = 2.26
Ventilator ( V ) = 7 x 0.60 0 x 0.45 = 1.89
@ 36.00 kg per sqm. = 514.08 KG.
@ Rs. 60.00 per KG. = Rs. 30844.80

Rs. 36.10 per Sqm = Rs. 7560.22
Door opening( D ) = 1 x 1.225 0 x 2.15 @ 150 %= 3.95
Door opening( D 1) = 1 x 1.05 0 x 2.15 @ 150 %= 3.39
Window opening( W1 ) = 5 x 1.225 0 x 1.225 @ 150 %= 11.25
Ventilator ( V ) = 7 x 0.6 0 x 0.45 @ 100 %= 1.89

Rs. 132.20 per Sqm = Rs. 2707.46
Or Say = Rs. #REF!

ESTIMATE FOR - Completion of community hall over store room inside NAC Office under SJ
( Infrastructure support ) through departmentally
1 Providing 16 mm thick cement plaster with C.M.(1:6) over brick work etc. complete
Inside Plastering .(1st Floor )
Meeting Hall
Long Wall( North) 1 x 9.540 x 3.35 = 31.96
Short Wall(East) 1 x 5.170 x 3.35 = 17.32
Short Wall(west) 1 x 5.120 x 3.35 = 17.15
CO Room
Short Wall
(South & North) 2 x 3.050 x 3.35 = 20.44
Long Wall(East) 1 x 3.600 x 3.35 = 12.06
Wall Connection with staircase 1 x 1.400 x 1.10 = 1.54
Parapet
Wall( North) 1 x 9.540 x 0.80 = 7.63
Wall(East) 1 x 9.230 x 0.80 = 7.38
Wall (South ) 1 x 3.280 x 0.80 = 2.62
Extra for design 9 x 2.450 x 0.08 = 1.76
Total Qnty. = 128.500
Addition For offset
Door opening ( D 1 ) = 1 x 5.43 x 0.23 = 1.25
Ventilator ( V1 ) = 9 x 3.50 x 0.75 = 23.63
Inside Chajjah(Top) = 1 x 3.05 x 0.55 = 1.68
Total Addtion(-) = 34.12
Deduction for
Door ( D1) - 1 x 1.07 x 2.180 = 2.33
Window ( W1) - 6 x 1.37 x 1.370 = 11.26
Ventilators ( V1) - 9 x 0.45 x 0.300 = 1.22
Total Deduction = 14.810
Net Qnty. = 147.810
@ Rs. 103.20 per Sqm
(Out Side Plastering ) in 1st Floor.
parapet
Long Wall( North) 1 x 10.000 x 4.83 = 48.30
Short Wall(East) 1 x 9.230 x 4.83 = 44.58
Short Wall
(South ) 2 x 3.280 x 4.83 = 31.68
Wall Connection with staircase 1 x 1.400 x 1.10 = 1.54
Parapet Wall (west) 1 x 5.680 x 1.98 avg. = 11.25
Addition For offset
Outside Chajjah ( Top) = 1 x 13.60 x 0.55 = 7.48
Deduction for
Window ( W1) - 6 x 1.37 x 1.370 = 11.26
Ventilators ( V1) - 9 x 0.45 x 0.300 = 1.22
Total Deduction = 12.480
Net Quantity = 158.19
@ Rs. 74.80 per Sqm
3 Providing 6 mm thick cement plaster with C.M.(1:4) finished smooth….etc. complete

(1st Floor ).
( 1st Floor )
Community Hall = 1 x 9.54 x 5.150 = 49.13
C.O. Room = 1 x 3.05 x 3.60 = 10.98
Roof Beam = 2 x 0.70 x 5.15 = 7.21
= 67.32
Addition For offset
Ventilator ( V ) = 9 x 0.45 x 0.23 = 0.93
Outside Chajjah(Bottom) = 1 x 13.00 x 0.55 = 7.15
Inside Chajjah(Bottom) = 1 x 3.05 x 0.55 = 1.68
Total Qnty. = 77.08
@ Rs. 67.00 per Sqm
3 supply , fitting,fixing Vitrified tiles in floors of size 600mm x 600 mm coloured /

Printed series ( Homogeneous) of approved make conforming to IS :13755 laid on
20 mm thick cement mortar (1:4) ( 1 Cement : 4 Course Sand) and filling joints with
white cement of approved quality including cost of all materials , labour , T & P ethe
work all complete as per direction of engineer - in- charge .
(For New Work Only ).
For Flooring
Community Hall = 1 x 9.54 x 5.150 = 49.13
C.O. Room = 1 x 3.05 x 3.60 = 10.98
Addition For offset
Door ( D1 ) = 1 x 1.07 x 0.23 = 0.25
Total Qnty. = 60.36
@ Rs. 1010.50 per Sqm
4 supply , fitting,fixing Vitrified tiles in dados skirtings and riser of steps of size 600mm
x 600 mm coloured / Printed series ( Homogeneous) of approved make conforming
to IS :13755 laid on 12 mm thick cement plaster ( 1:3 ) jointed with neat cement
slurry and filling joints with white cement of approved quality including cost of all
For Dado
Community Hall = 1 x 2( 9.54 + 5.15 )x 0.15 = 4.41
C.O. Room = 1 x 2( 3.05 + 3.60 )x 0.15 = 2.00
= 6.41
Deduction For
Door opening( D 1 ) = 2 x 0.61 x 0.15 = 0.18
Total Deduction(-) = 0.18
Net Quantity = 6.23
@ Rs. 1151.10 per Sqm
5 Supplying, fitting, fixing up window (sliding type) made up aluminum Section 151-
154, 151-155, as windows frame section No. 151- 155, 151-153 and 151-167 as
shutter frame with 5mm thick black glass as panel fitted with rubber beading
including locking arrangement including all fitting including cost of materials all taxes
labour, T&P etc. complete as per direction of Engineer-in- charge.

Total Qnty. = 10.94
@ Rs. 3217.30 per Cum
6 Providing fitting, fixing of Al. door with OEL anodized Al. door section of 9202 as
vertical member, 9201 as top member and 9200 as bottom and middle member and
6mm plain glass in top portion with 12mm thick pre-laminated board in bottom
portion fixed on door frame by means of tapered clip No. 4660 and the frame to be
completed by means of jointing angle No. 1855 including all cost of labour, T&P, hire
charges of drilling machine, labour charges etc. complete.
Door opening( D ) = 1 x 1.07 x 2.15 = 2.30

Total Qnty. = 2.30
@ Rs. 6699.50 per Sqm
7 Supplying , fitting & fixing of M.S. GRILLS with all fittings & labour charges for fixing
at site including all taxes , freight transportation , loading & unloading charges .

Total Qnty. = 10.94
@ 32.00 kg per sqm. = 350.08
@ Rs. 62.50 per KG. =
de NAC Office under SJSRY
ally
Sqm.
Sqm.
Sqm.
Sqm.
per Sqm = Rs. 15253.99
Sqm.
Sqm.
Sqm.
Sqm.
per Sqm = Rs. 11832.61
Sqm
Sqm.
Sqm.
per Sqm = Rs.
Sqm.
per Sqm = Rs. 60994.79
Sqm.
Sqm.
Sqm.
per Sqm = Rs. 7171.35
Sqm.
per Cum = Rs. 35197.26
Sqm.
per Sqm = Rs. 15412.20
Sqm.
KG.
per KG. = Rs. 21880.00

ESTIMATE FOR - Construction of Vending Zone near by Bijupattanayak Square
1 Earth work in all kinds of soil within 50 Mtr initial lead and 1.5 mtr. initial lead and 1.5
mtr lift including rough dressing the bed as per direction of engineer in charge in
Foundation & Plinth

Wall Foundation
Long Wall= 2 x 16.300 x 1.050 x 1.200 = 41.076
Short Wall= 3 x 2.230 x 1.050 x 1.200 = 8.429
@ Rs. 12966.50 per 100 Cum
required density in O.M.C with P.R.R. including cost, conveyance , royality of sub-
base material ( moorum and sand )
Filling Between Vending Zone &

1 x 30.000 x 3.500 x 1.200 = 126.000
PWD Main Road
Deduction for Excavation Quantity used after Back filling-
= 55.028
( assumed 70% of the Excavation Volume )
Net Qnty. = 70.972
@ Rs. 566.00 per 100 Cum
engineer in charge
Wall Foundation
Long Wall= 2 x 16.300 x 1.050 x 0.150 = 5.135
Short Wall= 3 x 2.230 x 1.050 x 0.150 = 1.054
Addition for Back Filling of
2 x 12.950 x 2.830 x 0.600 = 43.978
foundation Trench =
@ Rs. 290.50 per Cum

For wall Foundation
Long Wall= 2 x 16.300 x 1.050 x 0.150 = 5.135
Short Wall= 3 x 2.230 x 1.050 x 0.150 = 1.054
Plinth Beam = 8 x 2.830 x 0.450 x 0.100 = 1.019
For Flooring =
Inside Room= 10 x 2.45 x 3.050 x 0.100 = 7.473
Toe Wall for verandah = 1 x 28.26 x 0.450 x 0.100 = 1.272
Outside Verandah = 2 x 13.17 x 0.410 x 0.100 = 1.080
@ Rs. 3706.20 per Cum
5 R.R.H.G. stone masonry in cement mortar ( 1 : 6 ) in foundation and plinth .

For wall Foundation
2nd Footing Long Wall= 2 x 20.800 x 0.600 x 0.300 = 7.488
3rd Footing upto PL
Long 2 x 22.300 x 0.450 x 0.600 = 12.042
Wall=
1st Footing Short Wall= 3 x 2.530 x 0.750 x 0.300 = 1.708
2nd Footing Short Wall= 3 x 2.680 x 0.600 x 0.300 = 1.447
3rd Footing upto PL
Short 3 x 2.830 x 0.450 x 0.600 = 2.292
Wall=
@ Rs. 2586.40 per Cum
6 Providing Brick work with K.B. bricks (230 mm) having crushing strength not less
than 75 Kg / cm2 in cement mortar ( 1 : 6 ) in Foundation & Plinth
Toe Wall for verandah =
( 230 mm thick ) Long Wall = 1 x 28.260 x 0.23 x 0.30 = 1.950
Total Qnty. = 1.950
@ Rs. 3796.50 per Cum
than 75 Kg / cm2 in cement mortar ( 1 : 6 ) in super structure
For Compound Wall
( 230 mm thick ) Front Long
1 x 24.500 x 0.23 x 3.25 = 18.314
Wall with Ridge=
( 230 mm thick ) Back Long Wall
1 x 24.500 x 0.23 x 2.65 = 14.933
=
( 230 mm thick ) Short Wall with
11 x 3.050 x 0.23 x 3.20 = 24.693
Ridge =
Deduction For
MS Shutter = 10 x 2.000 x 2.25 x 0.23 = 10.350
Ventilator = 10 x 0.600 x 0.45 x 0.23 = 0.621
@ Rs. 3829.80 per Cum
8 Providing RCC work of M-20 grade with 20mm & down grade black hard granite
(crusher broken) stone chips including hoisting and laying with Rigid and smooth
centering and shuttering for R.C.C. work in Ground floor
(a). R.C.C. foundation,column
bases etc.
Column Foundation C1- Raft 22 x 0.750 x 0.75 x 0.30 = 3.713
Pedestal-1 22 x 0.600 x 0.60 x 0.30 = 2.376
Pedestal-2 upto plinth 22 x 0.450 x 0.45 x 0.60 = 2.673
Total = 8.762
@ Rs. 4728.10 per Cum
(b). R.C.C. Plinth Bend & Plinth

Beam.
Plinth Beam Long Wall 2 x 24.500 x 0.23 x 0.200 = 2.254
Plinth Beam Short wall 3 x 3.050 x 0.23 x 0.200 = 0.421
Plinth Beam 8 x 3.050 x 0.23 x 0.300 = 1.684
Total = 4.359
@ Rs. 4976.30 per Cum
(c). R.C.C. Lintel , Bed block /

Bearing of Chajjah
Lintel ( 230mm Thick ) 1 x 24.500 x 0.23 x 0.200 = 1.127
Bed Block ( 230mm Thick ) 10 x 0.900 x 0.23 x 0.100 = 0.207
Total = 1.334
@ Rs. 8060.90 per Cum
(d). R.C.C. Beams and Columns.
Column upto Top For C1 Front = 11 x 0.230 x 0.23 x 2.95 = 1.717
Column upto Top For C1 Back = 11 x 0.230 x 0.23 x 2.65 = 1.542

Total = 3.259
@ Rs. 8948.70 per Cum
(e). R.C.C. Chajjah
Chajjah 1 x 24.800 x 0.600 x 0.075 = 1.116
Total = 1.116
Or Say = 14.880

Quantity for RCC Works 18.830 Cum. @ = 18.830
concrete vol.
@ Rs. 6053.30 per Qntl.
Ground Floor .
Inside Room 10 x( 3.050 + 2.450 )x2x 3.200 = 352.00
Addition for offset 10 x 6.500 x 0.230 = 14.95
Total Quantity = 366.95

Deduction For
MS Shutter = 10 x 2.000 x 2.25 = 45.000
Ventilator = 10 x 0.600 x 0.45 = 2.700
Ground Floor
Outside Wall- Front with Ridge 1 x 24.500 x 4.580 = 112.21
Outside Wall- Back 1 x 24.500 x 3.250 = 79.63
Outside Wall- Side 2 x 3.510 x 4.330 = 30.40
Outside Wall- only Ridge 9 x 3.280 x 0.830 = 24.50
Chajjah Top 1 x 24.800 x 0.600 = 14.88

Deduction For
MS Shutter = 10 x 2.000 x 2.25 = 45.000
Ventilator = 10 x 0.600 x 0.45 = 2.700
@ Rs. 94.80 per Sqm
MS Frame with Shutter = 10 x 2.000 x 2.85 = 57.000

Ventilator = 10 x 0.600 x 0.45 = 2.700
Total Qnty. = 59.70
@ 37.50 kg per sqm. = 2238.75
MS Truss For GCI Sheet
Roofing
40 x40x5 mm Angle 8 x 13.630 @ 3.00 kg per R. Mtr. = 327.120
65 x65 x6 mm Angle 30 x 3.550 @ 5.80 kg per R. Mtr. = 617.700
Ms / GI Bolt & Nut LS @ 0.30 kg per Sqm = 34.570
@ Rs. 60.00 per KG. =
13 Supplying and fixing G.C.I. sheet in roof drilling hole in wind ties including fixing of
ridges valleys wind ties etc. including cost of G.C.I. sheet but excluding cost of iron
fittings
Over Room 2 x 13.400 x 4.30 = 115.24

14 2.5 cm thick A.S. flooring in Cement concrete ( 1: 2 : 4 ) including punning using 12

mm size hard granite broken chips in 1st Floor .
Inside Room 10 x 2.450 x 3.050 = 74.73
Verandah Opening 1 x 28.260 x 0.640 = 18.09
Total Qnty. = 92.82
Addition For Offset
Shutter opening( RS ) = 10 x 2.000 x 0.23 = 4.60

Total Addition(-) = 4.600
Quantity= Same as ( inside + Outside ) Plastering = 533.17

Rs. 36.10 per Sqm =
MS Frame with Shutter = 10 x 2.000 x 2.85 @ 225 %= 128.25
Ventilator = 10 x 0.600 x 0.45 @ 50 %= 1.35
Rs. 132.20 per Sqm =
17 Providing Photograph & Sign board
Total Amount =
Or Say =
pattanayak Square
Cum
per 100 Cum = Rs. 10193.10
Cum
Cum
per 100 Cum = Rs. 40170.15
Cum
per Cum = Rs. 15630.35
Cum
per Cum = Rs. 76610.86
Cum
per Cum = Rs. 87063.40
Cum
per Cum = Rs. 7403.18
Cum
Cum
Cum
per Cum = Rs. 221898.61
Cum
per Cum = Rs. 41427.61
Cum
per Cum = Rs. 21691.69
Cum
per Cum = Rs. 10753.24
Cum
per Cum = Rs. 29163.81
Cum
Sqm
per Sqm = Rs. 10227.02
Qntl.
Qntl.
per Qntl. = Rs. 113983.64
Sqm.
Sqm.
Sqm.
Cum
Cum
per Sqm = Rs. 49097.91
Sqm.
Sqm.
Sqm.
Sqm.
Sqm.
Sqm.
Cum
Cum
per Sqm = Rs. 20279.62
Sqm.
KG.
KG.
KG.
KG.
per KG. = Rs. 193088.40
Sqm.
per Sqm = Rs. 45358.46
Sqm
Sqm.
Sqm.
per Sqm = Rs. 21822.08
Sqm.
Sqm.
per Sqm = Rs. 19247.44
Sqm.
per Sqm = Rs. 17133.12
L/S = Rs. 2281.00
Or Say = Rs. 1054525.00

DETAILED ESTIMATE FOR - Construction of Vending Zone near by Bijupattanayak Square in
between Ranchi-Bijayawada road and river bond of Badanadi of Aska Nac
1 Earth work in all kinds of soil within 50 Mtr initial lead and 1.5 mtr. initial lead and
1.5 mtr lift including rough dressing the bed as per direction of engineer in charge in
Foundation & Plinth
Wall Foundation
Long Wall= 2 x 27.850 x 1.050 x 1.200 = 70.182
Short Wall= 3 x 2.230 x 1.050 x 1.200 = 8.429
@ Rs. 12966.50 per 100 Cum = Rs. 10193.10
Filling Between Vending Zone &

PWD Main Road 1 x 30.000 x 3.500 x 1.200 = 126.000
Deduction for Excavation Quantity used after Back filling-

( assumed 70% of the Excavation Volume ) = 55.028 Cum

@ Rs. 566.00 per 100 Cum = Rs. 40170.15
engineer in charge
Wall Foundation
Long Wall= 2 x 27.850 x 1.050 x 0.150 = 8.773
Short Wall= 3 x 2.230 x 1.050 x 0.150 = 1.054
Addition for Back Filling of
foundation Trench = 2 x 12.950 x 2.830 x 0.600 = 43.978

@ Rs. 290.50 per Cum = Rs. 15630.35

For wall Foundation
Long Wall= 2 x 27.850 x 1.050 x 0.150 = 8.773
Short Wall= 3 x 2.230 x 1.050 x 0.150 = 1.054
Plinth Beam = 8 x 2.830 x 0.450 x 0.150 = 1.528
For Flooring =
Inside Room= 10 x 2.45 x 3.050 x 0.100 = 7.473
Toe Wall for verandah = 1 x 28.48 x 0.450 x 0.100 = 1.282
Outside Verandah = 2 x 13.17 x 0.410 x 0.100 = 1.080
@ Rs. 3706.20 per Cum = Rs. 78534.38
5 R.R.H.G. stone masonry in cement mortar ( 1 : 6 ) in foundation and plinth .

For wall Foundation
2nd Footing Long Wall= 2 x 27.400 x 0.600 x 0.300 = 9.864
3rd Footing upto PL
Long Wall= 2 x 27.250 x 0.450 x 0.600 = 14.715
1st Footing Short Wall= 3 x 2.530 x 0.750 x 0.300 = 1.708
2nd Footing Short Wall= 3 x 2.680 x 0.600 x 0.300 = 1.447
3rd Footing upto PL
Short Wall= 3 x 2.830 x 0.450 x 0.600 = 2.292

@ Rs. 2586.40 per Cum = Rs. 109725.43
75 Kg / cm2 in cement mortar ( 1 : 6 ) in Foundation & Plinth
Toe Wall for verandah =
( 230 mm thick ) Long Wall = 1 x 28.480 x 0.23 x 0.30 = 1.965
@ Rs. 3796.50 per Cum = Rs. 7460.12
For Compound Wall
( 230 mm thick ) Front Long Wall
with Ridge= 1 x 27.030 x 0.23 x 3.25 = 20.205
( 230 mm thick ) Back Long Wall = 1 x 27.030 x 0.23 x 2.65 = 16.475
( 230 mm thick ) Short Wall with 11 x 3.050 x 0.23 x 3.20 = 24.693

Ridge =
Deduction For
MS Shutter = 10 x 2.000 x 2.25 x 0.23 = 10.350
Ventilator = 10 x 0.600 x 0.45 x 0.23 = 0.621

Cum
Cum
@ Rs. 3829.80 per Cum = Rs. 235046.32
(a). R.C.C. Plinth Bend & Plinth Beam.
Plinth Beam Long Wall 2 x 27.030 x 0.23 x 0.150 = 1.865

Plinth Beam Short wall 3 x 3.050 x 0.23 x 0.150 = 0.316
Plinth Beam 8 x 3.050 x 0.23 x 0.300 = 1.684
Total = 3.865 Cum
@ Rs. 4976.30 per Cum = Rs. 19233.40
(c). R.C.C. Lintel , Bed block / Bearing

of Chajjah
Bed Block ( 230mm Thick ) 10 x 0.900 x 0.23 x 0.100 = 0.207
Total = 1.450 Cum
@ Rs. 8060.90 per Cum = Rs. 11688.31
(e). R.C.C. Chajjah
Chajjah 1 x 27.330 x 0.600 x 0.075 = 1.230
Total = 1.230 Cum

Or Say = 16.400 Sqm
@ Rs. 687.30 per Sqm = Rs. 11271.72
Quantity for RCC Works 6.545 Cum. @ concrete vol. = 6.545 Qntl.

@ Rs. 6053.30 per Qntl. = Rs. 39618.85
in Ground Floor .
Inside Room 10 x( 3.050 + 2.450 )x2x 3.200 = 352.00 Sqm.
Addition for offset 10 x 6.500 x 0.230 = 14.95 Sqm.

Deduction For
MS Shutter = 10 x 2.000 x 2.25 = 45.000
Ventilator = 10 x 0.600 x 0.45 = 2.700

Cum
Cum
@ Rs. 133.80 per Sqm = Rs. 49097.91
in Ground Floor
Outside Wall- Front with Ridge 1 x 27.030 x 4.580 = 123.80 Sqm.
Outside Wall- Back 1 x 27.030 x 3.250 = 87.85 Sqm.
Outside Wall- Side 2 x 3.510 x 4.330 = 30.40 Sqm.
Outside Wall- only Ridge 9 x 3.280 x 0.830 = 24.50 Sqm.
Chajjah Top 1 x 27.330 x 0.600 = 16.40 Sqm.

Deduction For
MS Shutter = 10 x 2.000 x 2.25 = 45.000
Ventilator = 10 x 0.600 x 0.45 = 2.700

Cum
Cum
@ Rs. 94.80 per Sqm = Rs. 22301.70
MS Frame with Shutter = 10 x 2.000 x 2.85 = 57.000

Ventilator = 10 x 0.600 x 0.45 = 2.700
@ 37.50 kg per sqm. = 2238.75 KG.
MS Truss For GCI Sheet Roofing

65 x65 x6 mm Angle 30 x 3.550 @ 5.80 kg per R. Mtr. = 617.700 KG.
Ms / GI Bolt & Nut LS @ 0.30 kg per Sqm = 34.570 KG.
Net Quantity = 3218.140 KG.
@ Rs. 60.00 per KG. = Rs. 193088.40

fittings
Over Room 2 x 13.400 x 4.30 = 115.24

@ Rs. 393.60 per Sqm = Rs. 45358.46

Inside Room 10 x 2.450 x 3.050 = 74.73
Addition For Offset
Shutter opening( RS ) = 10 x 2.000 x 0.23 = 4.60

@ Rs. 224.00 per Sqm = Rs. 21853.44
give an even shade including cost of paint with a coat of cement wash.
Quantity= Same as ( inside + Outside ) Plastering = 554.50 Sqm.

Rs. 36.10 per Sqm = Rs. 20017.45
MS Frame with Shutter = 10 x 2.000 x 2.85 @ 225 %= 128.25

Ventilator = 10 x 0.600 x 0.45 @ 50 %= 1.35
Rs. 132.20 per Sqm = Rs. 17133.12
Or Say = Rs. 950034.00

DETAILED ESTIMATE FOR - Construction of Shop room inside ORT Garrage at Kalinga Road of Aska
Nac
1 Dismentalling brick or stone masonry in cement mortar under 3 mtr height

including stacking the useful material for reuse and removing the debris within
50 mtr lead
Long Wall= 1 x 9.900 x 0.230 x 1.200 = 2.732

@ Rs. 523.30 per Cum = Rs. 1429.66
For Compound Wall
( 230 mm thick ) for fixing of Gate= 1 x 0.360 x 0.23 x 2.10 = 0.174
( 230 mm thick ) Back Long Wall = 1 x 10.500 x 0.23 x 1.05 = 2.536

@ Rs. 3829.80 per Cum = Rs. 10378.76
(a). R.C.C. Plinth Bend & Plinth Beam.
CC Pillar 1 x 0.230 x 0.23 x 3.000 = 0.159

Total = 0.159 Cum
@ Rs. 4976.30 per Cum = Rs. 791.23
(c). R.C.C. Lintel , Bed block / Bearing

of Chajjah
Total = 0.393 Cum
@ Rs. 8060.90 per Cum = Rs. 3167.93

Quantity for RCC Works 0.552 Cum. @ concrete vol. = 0.552 Qntl.

@ Rs. 6053.30 per Qntl. = Rs. 3341.42
Ground Floor .
Addition for offset 1 x 0.950 x 2.100 = 2.00 Sqm.
@ Rs. 133.80 per Sqm = Rs. 3498.87
MS Truss For GCI Sheet Roofing

Net Quantity = 68.250 KG.
@ Rs. 60.00 per KG. = Rs. 4095.00
fittings
Over Room 1 x 3.900 x 4.50 = 17.55

@ Rs. 393.60 per Sqm = Rs. 6907.68

Inside Room 1 x 3.600 x 2.700 = 9.72
@ Rs. 224.00 per Sqm = Rs. 3270.40
Or Say = Rs. 36881.00

DETAILED ESTIMATE FOR PROPOSED GROUND FLOOR LIBRARY CUM READING ROOM OF MA
SANSKRIT COLLEGE AT NIRANJAN NAGAR IN NAC ASKA , DIST. - GANJAM
Plinth area of the Building
Ground Floor = 15.15 x 7.800 = 118.17 Sq.m

Total = 118.17 Sq.Ft.
mtr lift including rough dressing the bed as per direction of engineer in charge
Levelling of Total Area = 1 x 17.000 x 10.000 x 0.300 = 51.000

@ Rs. 7433.60 per 100 Cum
mtr lift including rough dressing the bed as per direction of engineer in charge in
Foundation & Plinth
Entrance Room =
Long Wall= 2 x 1.830 x 1.200 x 1.500 = 6.588
Short Wall= 2 x 2.200 x 1.200 x 1.500 = 7.920
Gents & Ladies Toilet Block =
Long Wall= 4 x 3.690 x 1.200 x 1.500 = 26.568
Long Wall= 2 x 0.690 x 1.200 x 1.500 = 2.484
Long Wall= 2 x 0.010 x 1.200 x 1.500 = 0.036
Long Wall= 1 x 5.060 x 1.200 x 1.500 = 9.108
Short Wall= 2 x 2.505 x 1.200 x 1.500 = 9.018
Short Wall= 2 x 1.975 x 1.200 x 1.500 = 7.110
Short Wall= 1 x 2.255 x 1.200 x 1.500 = 4.059

@ Rs. 0.00 per 100 Cum

engineer in charge
Back Filling Of
foundation trench=
Inside Plinth Filling =
Bath Block = 2 x 6.240 x 1.280 x 0.500 = 7.987
Toilet Block = 2 x 4.060 x 3.160 x 0.500 = 12.830
Passage= 2 x 6.240 x 1.280 x 0.500 = 7.987
2 x 3.650 x 3.220 x 0.200 = 4.701
@ Rs. 54500.00 per Cum

For Flooring =
Bath Block = 2 x 6.010 x 1.50 x 0.10 = 1.803
Toilet Block = 2 x 1.350 x 3.38 x 0.10 = 0.913
4 x 1.235 x 3.08 x 0.10 = 1.522
Passage= 2 x 6.460 x 1.50 x 0.10 = 1.938
2 x 3.870 x 3.44 x 0.10 = 2.663
Plinth Protection = 1 x 54.740 x 0.600 x 0.100 = 3.284
@ Rs. 0.00 per Cum
For Foundation
1st Footing = 1 x 53.350 x 0.900 x 0.300 = 14.405
2nd Footing = 1 x 71.800 x 0.750 x 0.400 = 21.540
3rd Footing = 1 x 71.800 x 0.600 x 0.400 = 17.232
4th Footing upto Plinth Beam = 1 x 84.100 x 0.450 x 0.600 = 22.707

@ Rs. 3749.12 per Cum
than 75 Kg / cm2 in cement mortar ( 1 : 6 ) in super structure
For Wall
1 x 12.880 x 0.23 x 2.650 = 7.850
for Open Bath Area =
for WC Block with Parapet 2 x 9.660 x 0.23 x 3.335 = 14.819
=
for Rest of the block with
Parapet =
Toilet Block= 2 x 14.080 x 0.23 x 3.885 = 25.162
( 230mm thick ) wall for Rest of
2 x 5.770 x 0.23 x 3.085 = 8.188
the block without Parapet =
2 x 17.560 x 0.115 x 2.535 = 10.238
for WC Block =
2 x 3.600 x 0.115 x 3.335 = 2.761
for Toilet Block =
Total = 82.028
Deduction For
Collapssible shutter ( C S ) = 1 x 2.400 x 0.23 x 2.40 = 1.325
Door Shutter ( DS ) = 2 x 1.050 x 0.23 x 1.25 = 0.604
Door Shutter ( DS 2 ) = 2 x 1.050 x 0.23 x 2.15 = 1.038
PVC Door ( D1 ) = 12 x 0.800 x 0.23 x 2.15 = 4.747
PVC Door ( D1 ) = 8 x 0.800 x 0.115 x 2.15 = 1.582
Window Shutter with Grill( W ) = 4 x 1.050 x 0.23 x 1.250 = 1.208
Ventilator ( V1 ) = 20 x 0.45 x 0.23 x 0.30 = 0.621
Ventilator ( V2 ) = 6 x 0.60 x 0.23 x 0.45 = 0.373
Ventilator ( V2 ) = 4 x 1.20 x 0.23 x 0.60 = 0.662
Opening at WC Block = 2 x 1.35 x 0.23 x 2.40 = 1.490
Opening at Toilet Block = 2 x 1.95 x 0.23 x 2.40 = 2.153
@ Rs. 0.00 per Cum
6 RCC work of M-25 grade with 20mm & down grade black hard granite (crusher
broken) stone chips including hoisting and laying , centering & shuttering with all
cost , conveyance etc. Complete .
(a). R.C.C. foundation, footing

bases of columns , mass
Column Foundation- Raft 33 x 1.200 x 1.20 x 0.30 = 14.256
Pedestal-1 33 x 0.750 x 0.75 x 0.80 = 14.850
Pedestal-2 upto Plinth Beam 33 x 0.450 x 0.45 x 0.60 = 4.010
Total = 33.116
@ Rs. 1095.16 per Cum
(b). Plinth Bend & Plinth Beam

Total = 6.234
(c). R.C.C. Lintel.

Total = 4.197
(d). R.C.C. Chajjah

Chajjah ( 6000mm wide ) 1 x 17.040 x 0.60 x 0.0625 = 0.639
Total = 0.639
Or Say in Sqm = 10.22
@ Rs. 5595.20 per Cum
(e). R.C.C. Beams and Columns.

Column upto WC Roof Top 3 x 0.230 x 0.46 x 2.80 = 0.889
Column upto WC Parapet Top 8 x 0.230 x 0.46 x 3.60 = 3.047
Column upto Toilet Block
Parapet Top 22 x 0.230 x 0.46 x 3.95 = 9.194
Roof Beam 1 x 20.920 x 0.23 x 0.25 = 1.203
Roof Beam 2 x 1.950 x 0.23 x 0.25 = 0.224
Total = 14.557
(f). R.C.C. floor and roof slabs,

Roof Slab over Enrance Room 1 x 5.300 x 4.300 x 0.115 = 2.621

Roof Slab over Toilet Block 2 x 3.920 x 7.040 x 0.115 = 6.347
2 x 3.610 x 4.98 x 0.115 = 4.135
Total = 13.103
@ Rs. 3393.59 per Cum

Quantity for RCC Works 71.846 Cum. @ = 71.846
concrete vol.
@ Rs. 0.00 per Qntl.
etc. complete in 1st floor.
Roof Slab over Enrance Room 1 x 4.600 x 3.600 = 16.560

Roof Slab over Toilet Block 2 x 3.230 x 6.460 = 41.730
2 x 4.280 x 3.61 = 30.900
Total Qnty. = 89.19
@ Rs. 3200.00 per Sqm
Ground Floor .
Bath Block = 2 x 6.240 x 1.280 x 0.500 = 7.987
Toilet Block = 2 x 4.060 x 3.160 x 0.500 = 12.830
Passage= 2 x 6.240 x 1.280 x 0.500 = 7.987
2 x 3.650 x 3.220 x 0.200 = 4.701
Inside Room 1 x 11.520 x 3.000 = 34.56

Addition For Offset
Ventilator ( V1 ) = 20 x 1.50 x 0.23 = 6.90
Total Addition(+) = 12.79

Deduction For
Ventilator ( V1 ) = 20 x 0.450 x 0.30 = 2.70
@ Rs. 0.00 per Sqm

Outside Wall 1 x 11.980 x 3.400 = 40.73
Roof Beam offset 1 x 24.820 x 0.500 = 12.41
Outside Chajjah = 1 x #REF! x #VALUE! = #REF!
Total Addition(-) = #REF!
Deduction For
Ventilator ( V1 ) = 4 x 0.45 x 0.3 = 0.54
Net Quantity = #REF!
@ Rs. 0.00 per Sqm

Inside Hall 1 x 2.920 x 8.600 = 25.11
Inside Chajjah 1 x #REF! x 0.60 = #REF!
Outside Chajjah 1 x #REF! x 0.60 = #REF!
Total Qnty. = #REF!
@ Rs. 0.00 per Sqm
#REF! ### ### #REF! ### #REF! = #REF!

Ventilator ( V1 ) = 20 x 0.45 x 0.3 = 2.70
Total Qnty. = #REF!
@ 36.00 kg per sqm. = #REF!
@ Rs. 60.00 per KG. =

Inside Hall 1 x 9.860 x 5.455 = 53.79
Total Qnty. = 53.79
Addition For Offset
Door opening( D ) = 1 x 1.225 x 0.23 = 0.28

Door opening( D1 ) = ### x 1.050 x 0.23 = #REF!
Total Addition(-) = #REF!
Net Quantity = #REF!
@ Rs. 0.30 per Sqm
Quantity= Same as ( inside + Outside + ceiling ) Plastering = #REF!

Total Qnty. = #REF!
Rs. #REF! per Sqm =
#REF! ### ### #REF! ### #REF! @ 150 %= #REF!
Window Shutter with Grill( W ) = 4 x 1.05 x 1.25 @ 150 %= 7.88
Ventilator ( V1 ) = 20 x 0.45 x 0.3 @ 100 %= 2.70
Total Qnty. = #REF!

Rs. #REF! per Sqm =
10 Providing Photograph & Sign board
Total Amount =
Or Say =
READING ROOM OF MAC MICLE
DIST. - GANJAM
Or in Sq.ft. 1271.51
Cum
per 100 Cum = Rs. 3791.14
Cum
per 100 Cum = Rs. 0.00
Cum
Cum
per Cum = Rs. 37172.03
Cum
per Cum = Rs. 6967607.00
Cum
per Cum = Rs. 0.00
Cum
per Cum = Rs. 284498.53
Cum
Cum
Cum
per Cum = Rs. 0.00
Cum
per Cum = Rs. 36267.16
Cum
per Cum = Rs. 780.87
Cum
per Cum = Rs. 1115.56
Cum
Sqm
per Cum = Rs. 57182.94
Cum
per Cum = Rs. 7672.99
Cum
per Cum = Rs. 44466.25
Qntl.
Qntl.
per Qntl. = Rs. 0.00
Sqm
per Sqm = Rs. 285408.00
Sqm.
Sqm.
Sqm.
Sqm.
Sqm.
per Sqm = Rs. 0.00
Sqm.
Sqm.
Sqm.
Sqm.
Sqm.
Sqm.
per Sqm = Rs.
Sqm.
per Sqm = Rs.
Sqm.
KG.
per KG. = Rs.
Sqm
Sqm.
Sqm.
per Sqm = Rs.
Sqm.
Sqm.
per Sqm = Rs.
Sqm.
per Sqm = Rs.
L/S = Rs. 813.00
Or Say = Rs. 7722984.00

2015 Current Analysis, Aska After 05.02.2017

Загружено:

Сведения о документе

Исходное описание:

Оригинальное название

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

2015 Current Analysis, Aska After 05.02.2017

Загружено:

Авторское право:

Доступные форматы

FOR W.B.M.

a. Labour for 2.83 Cum

Cost for 2.83 Cum = 568.06

Including Labour cess = 566.00 Per cum.

Taking out put = 360 Cum

c (ii).Material for Grade -II

c (iii).Material for Grade -I

stone screened dust for grading I

Cost of Water 144 K.L. @ 10.00 1440.00

c (iv).Material for Grade -II

Cost of Water 144 K.L. @ 10.00 1440.00

stone screened dust for grading III

Cost of Water 144 K.L. @ 10.00 1440.00

For Labour & Material per 1 Cum = 1976.75

Including Labour cess = 1996.50 Per cum.

c (iii).Material for Grade -III

Crushable type such as moorum or

Cost of Water 144 K.L. @ 10.00 1440.00

For Labour & Material per 1 Cum = 1897.93

Including Labour cess = 1916.90 Per cum.

Overhead charges on Material & labour 7.50 % 104.26

4 Scarifying the existing B.T. Road surface to a depth of 50mm and

6 Labour for spreading moorum & Consolidation with HRR

Compensation for earth

2 Filling sand 5 0 0 124.00 19.60 143.60 Cum

3 Earth 5 0 0 124.00 19.60 143.60 Cum

Stone other than

11 C.B.brick khoa. 5 0 0 124.00 0.00 124.00 Cum

From Rural Area

From Rural Area

from Rural Area

from Rural Area

Sl.No. Description of Labourer Catagory. Rate per day

1 Female mulia,Man mulia,Sweeper,Watch man Unskilled 150.00

4 Mason(1st.class),Fitter(special),Blacksmith(sp High skilled 205.00

Descriptions Usage Rate [ in Rs.]

Hydraulic Excavator 1 cum

Dozer 80 HP for spreading @ 200 spreading

Tractor with ripper attachment scarifying 60 cum/hour Per Hour 249.00

Tractor with odinary grader spreading 60 cum/hour Per Hour 289.00

Smooth 3 wheeled steel roller Compaction 30 cum/hr. Per Hour 339.00

Sl.No. Name of the Items Unit Rate in [Rs.]

1 K.B.bricks(25cm) having crushing strength not

5 Bricks Khoa (C.B.) 4 cm size cum. 246.00

6 Sand(screened and washed) cum. 52.00

7 Sand for filling cum. 49.00

8 Gravel or Moorum cum. 44.00

9 I.R.C. Grade - I ( 90mm to 45 mm) cum. 583.00

10 I.R.C. Grade - II ( 63mm to 45 mm) cum. 646.00

11 I.R.C. Grade - III (53 mm to 22.4 mm) cum. 699.00

12 Stone screened Dust ( Granite stone screening) cum. 88.00

13 Granite metal Crosser Broken (4cm size) cum. 701.00

14 Granite metal Hand Broken (4cm size) cum. 561.00

15 Granite metal Crosser Broken 26.5 (25 to 40) mm cum. 745.00

18 Granite chips Crosser Broken (13.2 mm size) cum. 1005.00

19 Granite chips Crosser Broken (12mm size) cum. 1031.00

20 Granite chips Crosser Broken (11.2 mm size) cum. 1084.00

21 Granite chips Crosser Broken (10 mm size) cum. 1091.00

22 Granite chips Crosser Broken (6.7mm size) cum. 708.00

25 Granite broken stone not less than cum. 245.00

28 Seasoned rough dressed Sal wood minimum cum.

33 Non-sal bullah 75mm dia. to any length mtr 46.00