DIMENSION CONSULTANCY BHOPAL

DETAILED ESTIMATE
DETAILED ESTIMATE OF DEVELOPMENT AND BEAUTIFICATION
AND NEW CONSTRUCTION OF TEMPLE AT CHHAPI DAM

NAGAR PARISHAD JIRAPUR, DISTRICT RAJGARH (MP)

ISSOR MPUADD - VOL. II INFORCE FRON 02/08/2021

SN PARTICULARS NO LENGTH WIDTH DEPTH QTY RATE UNIT AMT

1 NII-2.6
Earthwork in excavation by mechanical
means ( Hydraulic excavator ) /manual
means in over areas foundation trenches
or drains (not exceeding 1.5 m width or 10
sqm on plan ) incl dressing of side
151 cum
2.6.1 all kind of soil
(1) for footings of lower columns 2 2 1.5 1.5 2 18
(2) for footings of the column situated between
stair 2 2 1.5 1.5 1.5 13.5
for retaining wall for extended portion below
stairs 1 1 24.4 1 1 24.4
total 55.9 8440.9

2 2.16 Filling by available excavated earth

(excluding rock) in trenches, plinth, sides of
foundations etc. in layers not exceeding 20cm in
depth, consolidating each deposited layer by
ramming and watering, lead up to 50 m and lift
upto 1.5 m. 89 cum
foundation trenches 2 2 1.5 1.5 2 18
1 2 1.5 1.5 1.5 6.75
for retaining wall for extended portion below
stairs 1 1 24.4 1 1 24.4
deduction for footing (CONCRETE) 4.326
deductionfor retaining wall (CONCRETE) 3.66
total 41.164 3663.596

3 II-4.1.6
Providing and laying in position cement
concrete of specific grade excluding the
cost of centring and shuttering - All work
up to plinth level
4.1.6Cement concrete grade M-10 (Nominal
Mix) with 40 mm maximum 4112 cum
pcc in footings (all) 1 8 1.3 1.3 0.1 1.352 5559.424

4 NII-5.1.1
Providing and laying in position specified
grade of reinforced cement concrete (with
20mm nominal size graded stone
aggregate) excluding the cost of centering
, shuttering, finishing and reinforcement
all work up to plinth level.

5.1.1) M20 Nominal mix with 20 mm

maximum size of stone aggregate 5435 cum
Footings
(i) square portion 1 8 1 1 0.2 1.6
(ii) trapozoidal portion 1 8 0.28 2.24
column
(i) lower side columns 1 4 0.4 0.4 1.4 0.896

DETAILED ESTIMATE...
 DIMENSION CONSULTANCY BHOPAL

SN PARTICULARS NO LENGTH WIDTH DEPTH QTY RATE UNIT AMT

(ii) column of stair portion footing 1 4 0.4 0.4 0.9 0.576
retaining wall of extended portion below stairs
1 1 24.4 0.15 1 3.66
side stairs
slab 1 1 20.195 0.15 3.02925

total 12.00125 5435 65226.79375

5 NII-5.2
Reinforced cement concrete work in walls
(any thickness),including attached
pilasters, buttresses, plinth and string
courses, fillets,columns, pillars, piers,
abutments, posts and struts etc. up to
floor two level excluding cost of
centering, shuttering, finishing and
reinforcement

5.2.1 Cement concrete grade M-20 (Nominal

Mix) with 20 mm maximum size of stone
aggregate. 5656 cum
columns
(i) lower columns 1 4 0.4 0.4 2.8 1.792
(ii) column on stair portion 1 4 0.4 0.4 1 0.64
beams
((12.45X2)+((1.5+1.5+2.24)X2)+(2.24X2) 1 1 39.86 0.4 0.4 6.3776
slab (area calculated by autocad) 1 1 59.5 0.15 8.925
temple portion
columns 1 4 0.2 0.2 2.1 0.336
beams 1 1 8.96 0.2 0.2 0.3584
inclined slab 1 4 1.24 0.15 0.744
dome slab
1st dom 1.163
2nd dom 0.0586
total 20.3946
temple wall arch (area calculated by autocad)
4 1 1.876 0.15 1.1256
side stairs
slab 1 1 20.195 0.15 3.02925
flour slab above the brick work 1 1 3.15 3.04 0.15 1.4364
total 25.98585 146975.9676

6 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 :

4.2.3 Concrete grade M-15 (nominal mix) with 20

mm maximum size of stone aggregate
4994 cum
side stairs
tread and risers 1 1 2.2 10986.8
{(0.04x0.8)+(0.04x1.2)+(0.04x1.6)+(0.04x2)+(
0.04x2.4)+(0.08x2.8)+(0.04x3.2)+(0.04x0.4)+(
0.04x0.8)+(0.04x1.2)+(0.04x1.6)+(0.04x2)+(0.
07x2.4)+(0.04x2.8)+(0.04x8x3.15)}

7 NII-5.11.2

DETAILED ESTIMATE...
 DIMENSION CONSULTANCY BHOPAL

SN PARTICULARS NO LENGTH WIDTH DEPTH QTY RATE UNIT AMT

Reinforcement for RCC work including
straightening, cutting, bending, placing in
position and binding including cost of
binding wire upto floor two level including
all wastage etc complete.

5.11.4 Thermo-Mechanically Treated bars.

(Fe 500 D or more) 58 kg
37.9871 4558.452 264390.216
taking 120 kg / cum

8 NII-19.1
Centring and shuttering including
strutting propping etc and removal of
form work
19.1.1 Foundations, footings, bases of columns,
etc. For mass concrete. 160 sqm
Pcc portion 4 8 1.3 0.1 4.16
square portion 4 8 1 0.2 6.4
trapozoidal portion 4 8 0.262 8.384
total 18.944 3031.04
19.1.6 Columns, Pillars, Piers, Abutments, Posts
and Struts. 362 sqm
columns
(i) lower columns
4 4 0.4 4.2 26.88
(ii) column on stair portion 2 4 0.4 1.9 6.08
beams
sides 2 1 39.86 0.4 31.888
bottom 1 1 39.86 0.4 15.944
side portions (side faces) 1 6 0.4 0.4 0.96
total 81.752 29594.224

9 19.1.3 Suspended floors, roofs, landings,

balconies and access platform.
305
slab (area calculated by autocad) 1 1 59.5 59.5 18147.5

19.1.18 Weather shade, Chajjas, corbels etc.,

including edges
413
inclined slab of temple 1 4 6.976 6.976 2881.088
19.1.9 Arches, domes, vaults up to 6 m span 853
temple dome 1 1 6.976 6.976
temple wall arch 4 1 2.68 0.15 1.608
total 8.584 7322.152

10 NII-6.14.1
Brick work with fly ash lime bricks (FALG
Bricks) conforming to IS:12894- 2002,
class designation 100 (average
compressive strength) in
superstructure above plinth level up to
floor 2 level including the cost of
scaffolding :

4789 CUM
temple base above slab 1 1 6.19 0.3 0.6 1.1142 5335.9038

11 2.18 Supplying and filling in plinth under floors

including, watering, ramming consolidating and
dressing complete.
2.18.2 Crusher Stone Dust 1 1 2.85 2.74 0.6 4.6854 687 cum 3218.8698

DETAILED ESTIMATE...
 DIMENSION CONSULTANCY BHOPAL

SN PARTICULARS NO LENGTH WIDTH DEPTH QTY RATE UNIT AMT

12 13.2 15mm, thick cement plaster on
rough side of single or half brick wall of
mix 174
temple base
long side face 1 2 1.89 3.78
short side face 1 2 1.824 3.648
total 7.428 1292.472
13 13.1 12 mm cement plaster of mix :
13.1.1 1:4 (1 cement: 4 sand) 149 sqm
beams
bottom 1 1 39.86 0.4 15.944
sides 1 2 39.86 0.4 31.888
side faces 1 6 0.4 0.4 0.96
columns 4 4 2.8 0.4 17.92
2 4 1.04 0.4 3.328
total 70.04 10435.96

14 (13.5) 15 mm cement plaster on rough side of

single or half brick wall finished with a floating
coat of neat cement of mix
13.5.1 1:3 (1 cement: 3 sand) 206 sqm
temple dome outer portion 1 1 6.976 6.976
inclined slab 1 4 1.27 5.08
total 12.056 2483.536

15 13.6 20mm cement plaster 1:3( 1 cement :

coarse sand) finished with coat of neat cement
262 sqm
temple dome inner portion 1 1 6.976 6.976
inclined slab 1 4 1.27 5.08
total 12.056 3158.672

16 11.22 Marble stone flooring with 16mm to

18mm thick marble stone (sample of marble
shall be approved by Engineer-in-charge of Laid
over 20 mm (average) thick base of cement
mortar 1:4 (1 cement : 4 coarse sand) jointed
with grey cement slurry including rubbing and
polishing complete with :

11.22.1 Makrana white second quality. 2142 sqm

floor (slab area calculated by autocad) 1 1 59.5 59.5 127449

17 11.45.1.1 Fine granite dark Black/dark Red/

White with self design/ pattern/ crystals of
other colors of glitter.
2084 sqm
square portion of temple base
36252.4304
(3.14x0.6x4+(3.14x3.14) 1 1 17.3956

18 (11.28) 40 mm thick machine rubbed

stone flooring over 20 mm (average) thick
base of cement mortar 1:5 (1 cement :5
coarse sand) with joints 3mm
thick, side buttered with cement mortar
1:2 (1 cement : 2 sand) admixed
with pigment to match the shade of stone
and pointing with same
mortar.

11.28.1 Red sand stone 660

front side floor + trade + landing 1 1 258.98 258.98

DETAILED ESTIMATE...
 DIMENSION CONSULTANCY BHOPAL

SN PARTICULARS NO LENGTH WIDTH DEPTH QTY RATE UNIT AMT

side stair trade 1 1 20.16 20.16
risers 1 1 82.58 82.58
side stair risers 1 1 11.79 11.79
373.51 246516.6

19 11.29 Extra for pre finished nosing in treads of

steps of Kota stone/ sand stone slab. 39 meter
front stairs 8 2 23.46 375.36
side stairs 8 1 9 72
total 447.36 17447.04

20 11.30 Extra for Kota stone/ sand stone in treads

of steps and risers using single length above 1.05
meter . 10 sqm
all stair area 1 1 203.35 203.35 2033.5

21 11.5 62 mm thick cement concrete flooring with

concrete hardener topping under layer 50 mm
thick cement concrete grade M-15 (Nominal Mix
with 20mm maximum size of stone aggregate)
and top layer 12mm thick cement hardener
consisting of mix 1:2 (1 cement hardener mix : 2
graded stone aggregate 6mm nominal size) by
volume. Hardening compound is mixed @ 2 litre
per 50kg of cement or as per manufactures
specifications. This includes cost of cement
slurry, but excluding the cost of nosing of steps
etc. complete.
474 sqm
new construction portion below temple
(17.08+16.51+9.95) 1 1 43.54 43.54
20637.96

22 7.23 Stone work (machine cut edges) for wall

lining etc. (veneer work) backing filled with a
grout of 12mm thick cement mortar 1:3 (1
cement : 3 coarse sand) including pointing in
white cement mortar 1:2 (1 white cement : 2
Marble dust) with an admixture of pigment
matching the stone shade : (To be secured to
the backing by means of cramps which shall be
paid separately) :

7.23.2 Red sand stone - Exposed face machine cut

and table rubbed with rough backing.

(areas are calculated by auto cad)

7.23.2.1 70 mm thick 2877 sqm
garden side portion
arches 16.8 16.8
columns 11.52 11.52
columns side faces 5.28
existing wall portion
arches and wall 28.68 28.68
columns 0.84 0.84
side wall 5.6 5.6
left side arch portion
archs 2.8 2.8
columns 2.88 2.88
side faces 2.04 2.04
entrance gate arch 2.68 2.68
bottom side of arches 10.364 10.364

total 84.204 242254.908

DETAILED ESTIMATE...
 DIMENSION CONSULTANCY BHOPAL

SN PARTICULARS NO LENGTH WIDTH DEPTH QTY RATE UNIT AMT

Extras for filler + labour (stone curving) @ 100%

of material cost
242254.908 242254.908

23 11.34 Providing and fixing Ist quality

ceramic glazed wall tiles conforming to IS
:
15622 (6 to 7mm thick) of approved make
in all colours, shades except
burgundy, bottle green, black of any size
as approved by Engineer-in-
Charge in skirting, risers of steps and
dados over 12 mm thick bed of
cement Mortar 1:3 (1 cement : 3 coarse
sand) and jointing with grey
cement slurry @ 3.3kg per sqm including
pointing in white cement
mixed with pigment of matching shade
complete
820 sqm
temple columns 4 4 1.5 0.2 4.8
temple base 1 1 7.428 7.428
12.228 10026.96

24 13.24 Providing and applying plaster of

paris putty of 2 mm thickness over 13.24
Providing and applying plaster of paris
punning of 10 mm average
thickness over plastered surface to
prepare the surface even and
smooth complete 157 sqm
column (lower) 4 4 2.8 0.4 17.92
column (upper) 2 4 1.44 0.4 4.608
beams (base) 1 1 39.86 0.4 15.944
beams (depth) 1 2 39.86 0.4 31.888
slab inner portion 1 1 59.5 59.5
temple dome inner 1 1 6.976 6.976
temple dome outer 1 1 6.976 6.976
inclined slab (inner) 4 1 1.27 5.08
inclined slab (outer) 4 1 1.27 5.08
total 153.972 24173.604

25 13.38 Distempering with 1st quality

acrylic washable distemper (ready
mixed) of approved manufacturer and of
required shade and colour
complete. as per manufacturer's
specification. Two or more coats on new
work 42 sqm
column (lower) 4 4 2.8 0.4 17.92
column (upper) 2 4 1.44 0.4 4.608
beams (bottom) 1 1 39.86 0.4 15.944
beams (sides) 1 2 39.86 0.4 31.888
slab inner portion 1 1 59.5 59.5
temple dome inner 1 1 6.976 6.976
temple dome outer 1 1 6.976 6.976
inclined slab (inner) 4 1 1.27 5.08
inclined slab (outer) 4 1 1.27 5.08
total 153.972 6466.824

DETAILED ESTIMATE...
 DIMENSION CONSULTANCY BHOPAL

SN PARTICULARS NO LENGTH WIDTH DEPTH QTY RATE UNIT AMT

26 13.50 Painting with synthetic enamel paint
of approved brand
and manufacture to give an even shade
61 sqm
column (lower) 4 4 2.8 0.4 17.92
column (upper) 2 4 1.44 0.4 4.608
beams (bottom) 1 1 39.86 0.4 15.944
beams (sides) 1 2 39.86 0.4 31.888
slab inner portion 1 1 59.5 59.5
temple dome inner 1 1 6.976 6.976
temple dome outer 1 1 6.976 6.976
inclined slab (inner) 4 1 1.27 5.08
inclined slab (outer) 4 1 1.27 5.08
total 153.972 9392.292

27 10.14.1.2 In gratings, frames, guard bar, ladder,

railings, brackets, gates and similar works.
92 kg
railings
around temple (31.88 m)
in front of garden ( 19m )
15kg/ m 763.2
gate of temple (3.04 m) 45.6
gate in exixting temple wall (4.86 m)
72.9
total 881.7 81116.4

28 10.20 Welding by gas or electric plant including

transportation of plant at site etc. complete.
3 cm
all railings and gates 5878 17634

Garden portion

1 2.2 Clearing jungle including uprooting of rank

vegetation, grass, brush wood, trees and
saplings of girth upto 30 cm measured at a
height of1 m above ground level and removal of
rubbish upto a distance of 50 meter outside the
periphery of the area cleared.
5.17 sqm
garden area 1 1 134.1 134.1 693.297

2 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. 2.1.1 All kinds of soil.
10.03 sqm
garden area 1 1 134.1 134.1 1345.023

3 |(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 cum
garden area 1 1 134.1 0.3 40.23 11747.16

DETAILED ESTIMATE...
 DIMENSION CONSULTANCY BHOPAL

SN PARTICULARS NO LENGTH WIDTH DEPTH QTY RATE UNIT AMT

4 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

garden area 1 1 134.1 134.1 7677.225

5 VOLIII) L No.11.17 P.No.75 @9700/- Each 11.17

Providing and fixing of 3 seater stone bench
made of 75mm thick stone slab finished by
different numbers of ambry stone and two coats
of 124 no sealer coat to prevent from weather
including foxing on a pedestal (cost of pedestal
to be paid separatelyjeto complete as per
direction of engineer in charge Size length
1500mm, width 600mm, legs height 500 mm,
back support height 500mm.

9700 each
total 5 48500

6 (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 10 146220

7 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
19.1.1 1 X 5/8W Integral Tube fitting complete

total 13 4758

DETAILED ESTIMATE...
 DIMENSION CONSULTANCY BHOPAL

SN PARTICULARS NO LENGTH WIDTH DEPTH QTY RATE UNIT AMT

8 16.3 Providing and erecting 9 mtrs. High hot
dipped galvanized octagonal poles with bottom
of 200mm A/F, top 100mm, A/F made from
3mm thick HT plate & 290x290x16mm base
plate with 1500mm long decorative sword type
double arm bracket complete ererted in an
approved manner on provided foundation.
Suitable size & type of foundation bolts. 4 nos.
bolts type M20x750mm 'J' type foundation bolts
(EN8 grade)
31094 each
total 2 62188

total (net) 1958930.25

18% GST 352607.4443
total (gross) 2311537.69

DETAILED ESTIMATE...