Project Name : Construction of Cement Concrete Drainin front of Proposed bus Stand Chandia Mini Smart City Total

mart City Total Length 115 Meter

Contractor : M/s Atul Kurariya, Satna (M.P.)

Consultant : Aatvik Consultancy & Infrastructure
Client : Madhya Pradesh Urban Development Company Ltd.

SUB-ESTIMATE OF RCC COVERED SIDE DRAIN OF 1.0 M X 1.0 M SIZE

SOR Item No. Description Unit No. L (m) B (m) D (m) Qty. Rate Amount
Earth work in excavation by mechanical means (Hydraulic excavator) /
manual means in foundation trenches or drains (not exceeding 1.5 m in width
1 2.8/16 or 10 sqm on plan) including dressing of sides and ramming of bottoms, lift
upto 1.5 m, including getting out the excavated soil and disposal of surplus
excavated soil as directed, within a lead of 50 m.

2.8.1 All kinds of soil cum 1 115 2.00 1.30 299.00

299.00 116.10 34,713.90

Supplying and filling in plinth under floors including, watering, ramming

2 2.27/19
consolidating and dressing complete.
Crusher Stone Dust cum 1 115 2.00 0.10 23.00
23.00 565.20 12,999.60
Centering and shuttering including strutting, propping etc.and removal of form
3 20.1.1/209
for:Formwork - For Foundation Etc.
Side of PCC m2 2 115 0.10 23.00
Total 23.000 124.20 2,856.60

Cement concrete grade M-15 (Nominal Mix) with 40 mm maximum size of

4 4.1.3/34
stone aggregate
PCC Grade cum 1 115 1.60 0.10 18.40
18.40 3,025.80 55,674.72

Supplying, fitting and placing HYSD bar reinforcement in substructure complete

5 5.2/49 as per drawing and technical specifications and as per relevant specifications
and as per relevant clause of section 1600
5.20.6 STEEL
Main bar 10mmdia TMT Kg 2196 - @ - 2196.00
Dist. 10 mm TMT Kg 1712 - @ - 1712.00
O/Laps in 10 mm TMT @ 10 % Kg 391 - @ - 390.80
Total = 4298.80 54.00 232,135.20

Plain/Reinforced cement concrete in sub-structure complete as per drawing and

6 5.2/46
technical specifications
5.2.1 RCC M-20
BOTTOM cum 1 115 1.40 0.20 32.20
SIDES cum 2 115 1.00 0.20 46.00
Total 78.20 4,545.00 355,419.00
 SOR Item No. Description Unit No. L (m) B (m) D (m) Qty. Rate Amount
Centering and shuttering including strutting, propping etc.and removal of form
7 20.1.2/209 for:Formwork -Walls (any thickness) including attached pilasters, butteresses,
plinth and string courses etc
On wall outside m2 2 115 1.20 276.00
Inside Wall m2 2 115 1.00 230.00
Total 506.000 194.40 98,366.40

Filling by available excavated earth (ex. Rock) in trenches,plinth,side of

8 2.25/19 foundation etc.in layers not exceeding 20 cm in depth , consolidating each
deposited layer by ramming and watering lead upto 50m and lift upto 1.50M.
Total Ex. = 299.000
Deduct :-
Dust Filling cum -23.000
PCC cum -18.400
Drain cum -2 840 0.80 0.65 -873.60
Total = -616.00

Total 50% = -308.000 53.10 (16,354.80)

Supplying and filling in plinth under floors including, watering, ramming

9 2.27/19
consolidating and dressing complete.
Backfilling Road Side Qty same as Item-8 cum -308.00 565.20 (174,081.60)

B. Top Slab
Centering and shuttering including strutting, propping etc.and removal of form
10 20.1.3/209
for:Formwork - For Foundation Etc.
Side of Slab m2 2 115 0.15 34.50
Bot. of Slab m2 1 115 1.00 115.00
Total 149.500 204.30 30,542.85

Reinforced Cement concrete work in beams, suspended floors,roofs having

slope upto 15 degree landings ,balconies, shelves, chajjas ,lintels,bands,plain
11 5.3/46 window sills staircase and spiral stair casees upto floor two level excluding the
cost of centering , shuttering ,finishing and reinforcement with CC M-20
(Nominal Mix with 20mm maximum size of stone aggregate).
Slab over drain i/c Chamber cover@10 M Cum 1 115 1 0.15 17.25 4,608.00 79,488.00
-
Total Meter 336 0.9 302.40 143.10 43,273.44

TOTAL = 755,033.31