Datia Mini Smart City Madhya Pradesh Urban Development Company

Abstract Cost Estimate for Development of Lake at Karan Sagar Lake

S .No. Particular Cost

1 Pitching 40.68

2 Construction of Toe Wall 60.54

Total Cost for Development of Green Space (In Lacs) 101.22

Karan Sagar Lake Development Vastushilpi Projects and Consultants Private Limited
Datia Mini Smart City Madhya Pradesh Urban Development Company

MADHYA PRADESH URBAN DEVELOPMENT COMPANY, DATIA MINI SMART CITY

Estimate for Development of Lake
Near Karan Sagar lake
AS per Urban Development ISSR Inforce of 10th May 2012 & MPPWD SoR Wef Nov 2014
1. Pitching
Rate
S. 10% Amount in
Description of Item Quantity Unit
No. Less on Rupees
SoR
UADD Vol III 3.11
Construction of
Embankment/Sub grade/
earth shoulders, as per
clause 305 & its sub-
clauses, Where required
but with approved
materials/soil like morrum
CBR value not less then
7% i/c all lead & lifts i/c
excavation, cost of
watering, compaction and
maintenance of surface
1 during construction to
ensure shedding &
preventing ponding of
water (clause 305.3.6)
shaping & dressing
(clause 305.3.7), finishing
etc. complete but
excluding scarifying
existing granular /
bituminous road surface
vide clause 305.6.
For preparation of
Embakment / Bunds
for pitching 10374.0
Total 10374.0 Cum 244.80 2539555

UADD Vol III /16.4.a

Providing and laying
Pitching on slopes laid
over prepared filter media
including boulder apron
laid dry in front of toe of
embankment complete as
per drawing and Technical
2 specifications and as per
relevant clauses of section
2500 and techanical
specification and as per
clause of section -2500

Stone/ boulder 1111.5

Total 1111.5 Cum 754.20 838293

Karan Sagar Lake Development Vastushilpi Projects and Consultants Private Limited
Datia Mini Smart City Madhya Pradesh Urban Development Company

Rate
S. 10% Amount in
Description of Item Quantity Unit
No. Less on Rupees
SoR

UADD Vol III 16.6

Providing and Laying of a
geotextile filter between
pitching and embankment
through the voids of the
stone pitching/cement

3 concrete blocks as well as

to allow free movement of
water without creating any
uplift head on the pitching
and as per relevant
clauses of section 700.
for Pitching 3705.0
Total 3705.0 SqM 186.30 690242

Total Amount for Pitching 4068090

Total Amount of Work for Pitching (In Lacs) 40.68

Karan Sagar Lake Development Vastushilpi Projects and Consultants Private Limited
Datia Mini Smart City Madhya Pradesh Urban Development Company

MADHYA PRADESH URBAN DEVELOPMENT COMPANY, DATIA MINI SMART CITY

Estimate for Development of Lake
Karan Sagar Lake
AS per Urban Development ISSR Inforce of 10th May 2012 & MPPWD SoR Wef Nov 2014
2. Toe Wall for Pitching
Rate 10%
S. No. Description of Item Quantity unit less on Amount
SoR

UADD Vol II 2.8.1

Earth work in excavation
by mechanical means
(Hydraulic excavator) /
manual means in
foundation trenches or
drains (not exceeding 1.5 m
in width or 10 sqm on plan)
including dressing of sides
1
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. All kind
of soil.

Bottom of Toe 641.25

Total 641.25 Cum 116.10 74449

UADD Vol II 2.36

Pumping out water caused
2 by springs tides or river
seepage , broken water
mains or drain or well or like .
641.25
641.25 KL 45.90 29433

UADD Vol II 4.1.4

Providing and laying in
position cement concrete of
specified grade excluding the
cost of centering and
shuttering All works upto
plinth level.
3
Cement concrete grade M-10
(Nominal Mix) with 20 mm
maximum size of stone
aggregate.

Bottom 128.3
Total 128.3 Cum 3235.50 414953

UADD Vol II 7.6.1

Coursed rubble masonary
(First Sort) with hard stone
foundation and plinth with
4
cement mortar 1:6.
1st sort 171.0
IInd Sort 128.3
Total 299.3 Cum 2673.00 799895

Karan Sagar Lake Development Vastushilpi Projects and Consultants Private Limited
Datia Mini Smart City Madhya Pradesh Urban Development Company

Rate 10%
S. No. Description of Item Quantity unit less on Amount
SoR
UADD Vol II 4.1.1
Providing and laying in
position cement concrete of
specified grade excluding the
cost of centering and
shuttering All works upto
plinth level.
5
Cement concrete grade M-20
(Nominal Mix) with20mm
maximum size of stone
aggregate.

DPC 21.4
Total 21.4 Cum 4134.60 88377

UADD Vol II 6.1.1

Brick work with well burnt
chimney bricks in bulls
patent trench kiln
manifactured by ghol
process,crushing strength
6 not less than 40kg /sqcm
and water absorption not
more than 15% in foundation
and plinth.
Cement mortar 1:4
Wall 114.00 Cum
Total 114.0 Cum 3995.10 455441

UADD Vol II 13.1.2

Providing cement plaster
12mm thick cement plaster
7 1:5 cm finished.

Long wall inner & outer side 1140

1140.0 SqM 91.80 104652

Karan Sagar Lake Development Vastushilpi Projects and Consultants Private Limited
Datia Mini Smart City Madhya Pradesh Urban Development Company

Rate 10%
S. No. Description of Item Quantity unit less on Amount
SoR

UADD Vol II 2.27.3

Supplying and filling in plinth
under floor including
watering ,ramming
8 consoliting and dressing
complete.
behind of Toe wall area 1781.25 Cum
Total 1781.3 Cum 513.00 913781

UADD Vol II 13.41.1

Distempring with water
proofing cement paint of
approved brand and
manufacture to give an even
9 shade New work (two or
more coats) over and
including priming coat with
cement primer.
Long wall inner & outer side 1140
Total 1140.0 SqM 46.80 53352
Sor item no. 7.33.2 Volume-
II
Providing and fixing stone jali
40 mm thick throughout in
cement mortar 1:3
(1cement:3 coarse sand)
including pointing in white
cement mortar1:2 (1white
10 cement:2 stone dust) with an
admixture of pigment,
matching the stone shade,
jali slab without any
chamfers etc.
White sand stone: 712.5
712.5 SqM 4329.00 3084413

Sor item no. 7.20.2 Volume-

II
Stonework sunk or moulded
or sunk and moulded upto
floor two level in cement
mortar 1:6
(1cement:6coarsesand)
including pointing with white
11
cement mortar
1:2(1whitecement:2
stonedust)
with an admixture of pigment
matching the stone shade :

Stone Post to support Jali

1.64 Cum 21618.00 35454
Total Amount 6054200

Total Amount for construction og Toe Wall (In Lacs) 60.54

Karan Sagar Lake Development Vastushilpi Projects and Consultants Private Limited