DIMENSION CONSULTANCY BHOPAL

DETAILED ESTIMATE
PLATFORM CONSTRUCTION ( MAHARANA PRATAP STATUE)
AND BEAUTIFICATION WORK AT ROAD JUNCTION (TIRAHA) JIRAPUR DISTRICT RAJGARH.
UADD SOR
SN PARTICULARS NO LENGTH WIDTH DEPTH QTY RATES UNIT AMOUNT

STATUE BEAUTIFICATION
PORTION

1 I. No.2.1.1 P.No.17 @10.03/- Sqm

2.1 Surface dressing of the ground

including removing vegetation and
in- equalities not exceeding 15 cm
deep and disposal of rubbish, lead
upto 50 m and lift upto 1.5 m.
10.03 SQM
2.1.1 All kinds of soil.
BEAUTIFICATION AREA 177.61 1781.4283
(garden area=99.02 sqm)
(paver block +statue area)

2 I. No.11.43 P.No.136 @612/-

Sqm
11.43 Providing and laying 60
mm thick factory made cement
concrete interlocking paver
block of M -30 grade made by
block making machine ith strong
vibratory compaction and of
approved size and design/shape
laid in required colour and
pahern over and including 50
mm thick compacted bed of
stone dust sand, filling the
joints with coarse sand etc. all
complete as
per the direction of Engineer-in-
charge.

612 SQM
PAVER BLOCK AREA AROUND
STATUE 71.01 43458.12

3 3.14 Back filling behind the facing

element in reinforced earth walls
with approved material/selected
soil having CBR >12 (Unless
specified otherwise in the contract)
obtained from excavation of
borrow pits i/c all lifts & leads i/c
grading to required slope &
camber using mortar grader and
compacting using vibratory roller
of 80 to 100 kN static weight to
meet compection requirement of
Table No. 300.2 of MORTH
specification.

BEAUTIFICATION AREA 177.61 1.5 266.415

PLATFORM BASE 1 1.4 0.9 1.5 1.89
TOTAL 268.305 327 CUM 87735.735

NAGAR PARISHAD JIRAPUR....

 DIMENSION CONSULTANCY BHOPAL

SN PARTICULARS NO LENGTH WIDTH DEPTH QTY RATES UNIT AMOUNT

4 |(VOL.III) l. No.11.4 P.No.72
@292/- Cum
11.4 Supplying, stacking and
spreading of good earth for
plantation at site including
royalty and carriage (earth
measured in stacks will be
reduced by 20% for payment.
292
PLANTATION AREA 96.65 0.3 28.995 CUM 8466.54

5 (VOL.III) l. No.11.9 P.No.72

@57.25/-Sqm 11.9 GräSSi+9 WiU
’Doob’ grass
including watering and
maintenance of the lawn for 30
days or more till the grass forms a
thick lawn free from weeds and fit
for mowing.( if needed good earth
shall be paid separately).
11.9.1 In rows 15 cm apart in
either direction.
57.25 SQM
PLANTATION AREA 96.5 96.5 5524.625

6 1.No.2.6.1 P.No.17 @151/-Cum 2.6

Earth work in excavation for
foundation, trenches for pipes /
cables or drains etc by mechanical
means/ dressing of sides disposal
of excavated earth including of all
lift and lead upto 50m Disposed
earth to be levelled andmanual
means (exceeding 30cm in depth)
including ramming of bottom,
neatly dressed 2.6.1 All kinds of soil

Footing 10 1.2 1.2 2 28.8

PLATFORM FOOTING 1 2.8 2.3 2 12.88
total 41.68 151 cum 6293.68

7 No. 4.1.6 P.No.32 @ 4112/- CuM

Providing and laying in position
cement concrete of specified grade
escluding the cost of centering and
shuttering All work up to plinth
level 4.16 Cement concrete grade
M-10 (Nominal Mix) with 40 mm
maximum size of stone aggregat

footing (pcc) 10 1 1 0.15 1.5

Platform footings (PCC) 1 2.7 2.2 0.15 0.891
total 2.391 4112 cum 9831.792

NAGAR PARISHAD JIRAPUR....

 DIMENSION CONSULTANCY BHOPAL

SN PARTICULARS NO LENGTH WIDTH DEPTH QTY RATES UNIT AMOUNT

8 4.2 Providing and laying cement
concrete in retaining walls, return
walls, walls (any thickness)
including attached pilasters,
columns, piers, abutments, pillars,
posts, struts, buttresses, string or
lacing courses, parapets, coping,
bed blocks, anchor blocks, plain
window sills, fillets etc. up to floor
two level, excluding the cost of
centering, shuttering and finishing :

4.2.2 Concrete grade M-20

(nominal mix) with 20 mm
maximum size of stone aggregate
COPING BEAM
WALL 1 1 16.15 0.3 0.2 0.969
WALL 2 1 4.93 0.3 0.2 0.2958
WALL 3 1 6.26 0.3 0.2 0.3756
WALL 4 1 6.43 0.3 0.2 0.3858
WALL 5 1 6.43 0.3 0.2 0.3858
WALL 6 1 6.26 0.3 0.2 0.3756
WALL 7 1 4.52 0.3 0.2 0.2712
TOTAL 3.0588 5417 CUM 16569.5196

9 No.5.1.1 P.No.46 @5435/- Cum

Providing and laying in position
specified grade of reinforced
cement concrete excluding the cost
of centering, shuttering, finishing
and reinforcement-All work up to
plinth level 5.11 Cement concrete
grade M20 (Nominal Mix) with 20
mm maximum size of stone
aggregate

FOOTING STEP 1 10 0.8 0.8 0.2 1.28

FOOTING STEP 2 10 0.5 0.5 0.15 0.375
COLUMN 10 0.3 0.3 1.5 1.35
TOTAL 3.005
Platform footings
FOOTING STEP 1 4 0.8 0.8 0.2 0.512
FOOTING STEP 2 4 0.5 0.5 0.15 0.15
COLUMN 4 0.3 0.3 1.5 0.54
TOTAL 1.202
PLINTH BEAM
WALL 1 1 16.15 0.3 0.3 1.4535
WALL 2 1 4.93 0.3 0.3 0.4437
WALL 3 1 6.26 0.3 0.3 0.5634
WALL 4 1 6.43 0.3 0.3 0.5787
WALL 5 1 6.43 0.3 0.3 0.5787
WALL 6 1 6.26 0.3 0.3 0.5634
WALL 7 1 4.52 0.3 0.3 0.4068
Platform PLINTH BEAMS 1 4.6 0.3 0.3 0.414
BEAMS FOR PAVER BLOCKS 1 22.26 0.3 0.3 2.0034
TOTAL 7.0056

TOTAL 11.2126 5435 CUM 60940.481

NAGAR PARISHAD JIRAPUR....

 DIMENSION CONSULTANCY BHOPAL

SN PARTICULARS NO LENGTH WIDTH DEPTH QTY RATES UNIT AMOUNT

10 No.19.1.1 P. No.208 @ 160/-Sqm
19.1 Centering and shuttering
including strutting propping
stretching etc. complete for and
removal of form work by sheet
plate or plywood shuttering for
19.1.1 Foundations, footings, bases
of columns, etc For mass concrete

FOOTING
PCC 10x4 1 0.15 6
STEP 1 10x4 0.8 0.2 6.4
STEP 2 10x4 0.5 0.15 3
COLUMN 10x4 1.5 0.3 18
Platform footings
PCC 1X4 1 0.15 0.6
FOOTING STEP 1 4X4 0.8 0.2 2.56
FOOTING STEP 2 4X4 0.5 0.15 1.2
COLUMN 4X4 1.5 0.3 7.2

ALL BEAMS 3 50.98 0.3 45.882

PLATEFORM BEAMS 3 4.6 0.3 4.14
BEAMS FOR PAVER BLOCKS 3 22.26 0.3 20.034
TOTAL 115.016 160 SQM 18402.56

11 No.5.2.1 P.NO.46 @5656/- Cum

15.2 Reinforced cement concrete
work in walls (any thickness),
including attached pilasters,
buttresses, plinth and string
courses,
COLUMNS 7 0.3 0.3 1.7 1.071
back wall columns 3 0.3 0.3 6.12 1.6524
PLATFORM COLUMNS 4 0.3 0.3 1.5 0.54
PLATFORM BEAMS 1 4.6 0.3 0.3 0.414
total 3.6774 5656 CUM 20799.3744

12 Reinforced cement concrete work

in beams, suspended floors, roofs
having slope up to 15° landings,
balconies, shelves, chajjas, lintels,
bands, plain window sills,
staircases and spiral stair cases up
to floor two level excluding the
cost of centering, shuttering and
reinforcement with Cement
concrete grade M-20 (Nominal
Mix) with 20 mm maximum size of
stone aggregate.

PLATFORM SLAB 1 2.3 1.8 0.2 0.828 5932 Cum 4911.696

13 19.1.6 P. No.208 362- Sqm 19 1

Centering and shuttering including
strutting, propping stretching etc
complete for and removal of form
work by sheet plate or plywood
shuttering for
19.1.6 Columns, Pilar, Piers
Abutments, Posts and Struts

COLUMNS 7X4 0.3 1.7 14.28

back wall columns 3x2 0.3 4.22 6.33
PLATFORM COLUMNS 4X4 0.3 1.5 7.2
PLATFORM BEAM 1X3 4.6 0.3 4.14
total 31.95 362 sqm 11565.9

NAGAR PARISHAD JIRAPUR....

 DIMENSION CONSULTANCY BHOPAL

SN PARTICULARS NO LENGTH WIDTH DEPTH QTY RATES UNIT AMOUNT

14 No.5.11.4 P.NO. 47 @58/- Kg 5.11

Reinforcement for R.C.C. work
including straightening, cutting,
bending, placing in position and
binding upto floor level including
costof binding wire, wastage and
over laps upto 12mm horizontal/
inclinedposition of reinforcement
bars in slab and beams, plinth,
chajjas, lintels, upto 4.5m vertical
length of reinforcement in wall
columns (overlaps shall be
provided as per requirement of IS
13920, IS 456 & SP34) etc.
complete. 5.11.4 Thermo-
Mechanically Treated bars (Fe 500
D or more)

@90 KG/ CUM 1414.62 58 KG 82047.96

15.718

15 No.6.9 P.No.56 @4155/- Cum 6.9

Brick work will well burnt open
bhatta bricks crushing strength not
less than 25kg/cm² and water
absoption not more than 20% in
above plinth level upto floor two
level in cm 1.6 including the cost of
scaffholding etc

WALL 1 1 16.15 0.3 1.5 7.2675

WALL 2 1 4.93 0.3 1.5 2.2185
WALL 3 1 6.26 0.3 1.5 2.817
WALL 4 1 6.43 0.3 1.5 2.8935
WALL 5 1 6.43 0.3 1.5 2.8935
WALL 6 1 6.26 0.3 1.5 2.817
WALL 7 1 4.52 0.3 1.5 2.034
WALL BEHIND STATUE
RECTANGULAR PORTION 1 10.85 4.22 0.3 13.7361
CURVED PORTION 2 2.84 0.3 1.704
PLATFORM WALLS
SHORT WALLS 2 0.9 1.5 0.3 0.81
LONG WALLS 2 1.4 1.5 0.3 1.26

TOTAL 40.4511 4155 CUM 168074.3205

16 No.13.2.2 P.No.160 @159 /-Sqm
15mm cement plaster on the rough
side of single or half brick wall of
mix 13.2.2 1:6 (1 cement 6 fine
sand)
WALL 1 1 16.15 1.5 24.225
WALL 2 1 4.93 1.5 7.395
WALL 3 1 6.26 1.5 9.39
WALL 4 1 6.43 1.5 9.645
WALL 5 1 6.43 1.5 9.645
WALL 6 1 6.26 1.5 9.39
WALL 7 1 4.52 1.5 6.78
WALL BEHIND STATUE
RECTANGULAR PORTION 2 10.85 4.22 91.574
CURVED PORTION 4 2.84 11.36
PLATFORM WALLS 1 4.6 1.5 6.9

TOTAL 186.304 159 SQM 29622.336

NAGAR PARISHAD JIRAPUR....

 DIMENSION CONSULTANCY BHOPAL

SN PARTICULARS NO LENGTH WIDTH DEPTH QTY RATES UNIT AMOUNT

17 No.13.70 P.NO. 167 @27/- Meter
Forming groove of uniform size
from 12x12mm and upto
25x15mm in plastered surface as
per approved pattern using
wooden battens, nailed to the
under layer including removal of
wooden battens, repairs to the
edges of plaster panel and finishing
the groove complete as per
specifications and direction of the
Engineer-in-Charge
27 M

WALL 1 12 16.15 193.8

WALL 2 4 4.93 19.72
WALL 3 4 6.26 25.04
WALL 4 4 6.43 25.72
WALL 5 4 6.43 25.72
WALL 6 4 6.26 25.04
WALL 7 4 4.52 18.08

TOTAL 333.12 8994.24

18 10.26 Providing and fixing stainless
steel ( Grade 304) railing made of
Hollow tubes, channels, plates etc.
including welding, grinding,
buffing, polishing and making
curvature (wherever required) and
fitting the same with necessary
stainless steel nuts and bolts
complete i/c fixing the railing with
necessary accessories and stainless
steel dash fasteners , stainless
steel bolts etc., of required size, on
the top of the floor or the side of
waist slab with suitable
arrangement as per approval of
Engineer-in-charge. ( for payment
purpose only weight of stainless
steel members shall be considered
excluding fixing accessories such as
nuts, bolts, fasteners etc.)

RAILINGS 31.3 METER @20 KG

/METER 626
STAIRS BOTH SIDE ( 2 M WIDE 2.10
M LONG @150 KG EACH 300
TOTAL 926 407 KG 376882
19 8.1 Marble work gang saw cut
(polished and machine cut)of
thickness 16mm for wall lining
(veneer work) in cement mortar
1:3 (1 cement : 3 coarse sand)
including pointing with white
cement mortar 1:2 (1 white
cement:2 marble dust) with an
admixture of pigment to match the
marble shade:(To be secured to the
backing by means of cramps, which
shall be paid for separately).
8.1.4 Makrana Marble
(b) Area of slab over 0.50 sqm
long wall 2 2 1.5 6
short wall 2 1.5 1.5 4.5
slab 1 2 1.5 3
total 13.5 3077 sqm 41539.5

NAGAR PARISHAD JIRAPUR....

 DIMENSION CONSULTANCY BHOPAL

SN PARTICULARS NO LENGTH WIDTH DEPTH QTY RATES UNIT AMOUNT

ELECTRICAL ITEMS

1 (vol IV) 19.10 Supplying of flood

light with high power LED of 1 to3
W each assembled on
single MCPCB, system lumens
output with efficacy>110 lm/W.
luminiare
having color temp 6500K & 50000
burning hrs life with minimum @ L
70,
The colour rendering index of LED
light should be more than 70.
Luminiare
comprises of driver, PF 0.95 &
surge protection 4 KV. Housing
made of
pressure die castaluminium with
heat resistant flat glass, IP66
protection.Submission LM 80-08
Form LED Source Manufacturer &
LM79-08
/ IS16106 from NABL approved lab.
Manufacturer manadatory i/c
connection lead, testing etc to
complete the job. 2 Yrs Guarantee
certificate
from manufacturer.
14622 EACH
19.10.8 250W
TOTAL 5 73110

2 19.1 Supply and fixing of LED tube

rod comprising of LED tube with
non integral / integral driver,
6500K color temp having 40000
burning hrs life with minimum @ L
70, system lumen output should be
minimum with efficacy > 80 lm/W.
LED driver PF 0.95 & THD < 20%.
The colour rendering index of LED
light should be more than
70.Submission LM 80-08 Form LED
Source Manufacturer & LM79-08 /
IS16106 from NABL approved lab.
Manufacturer mandatory i/c
connection wire, testing etc.to
complete the job. 2 Yrs Guarantee
certificate from manufacturer.

366 EACH

TOTAL 10 3660

Non SOR Item

1 Fountain (LUMP SUM) 2 500000 NOS 1000000

DESCRIPTION OF FOUNTAIN WORK
(EACH)

EARTH WORK 2.6.1 20 151

SAND FILLING 2.18.2 3.5 687
PCC 4.1.4 2.5 4219
RCC 5.1.1 7 5435
STEEL (KG) 5.11.4 160 58
BRICKWORK 6.9 4 4155

NAGAR PARISHAD JIRAPUR....

 DIMENSION CONSULTANCY BHOPAL

SN PARTICULARS NO LENGTH WIDTH DEPTH QTY RATES UNIT AMOUNT

ELECTRIFICATION (EACH)

(INCLUDING UNDER WATER LIGHT,

PUMP SETS, STARTER, CABLES,
SWITCHES,UNDER GROUND PIPES
ETC.) LUMP SUM
100000

SANITARY FITTINGS
(INCLUDING DI PIPES, VALVES,
SPRINKLER NOZZELS,WATER SEALS,
ETC.) LUMP SUM 50000

FOUNTAIN STRUCTURES
ORNAMENTS, INSTALLATION
CHARGES, INCLUDING LABOUR
AND INSTRUMENTS, ETC. ( LUMP
SUM) 250000

TOTAL 2080211.808
18% GST 374438.1254
GRAND TOTAL 2454649.933

NAGAR PARISHAD JIRAPUR....