GOVERNMENT OF ODISHA

WORKS DEPARTMENT

NAME OF THE DIVISION : Koraput (R&B) Division `

NAME OF THE SUB-DIVISION : (R&B) Sub-Division, Pottangi

NAME OF THE WORK : Supplying, fitting and fixing of Asset Display

Board of size 4.50mx3.00m at Marda HL
Bridge of Semiliguda-Handiput Road in the
district of Koraput for the year 2023-24.

ESTIMATED COST : Rs 260,145.00

 REPORT
Name of the Work Supplying, fitting and fixing of Asset Display Board of size 4.50mx3.00m at Marda
:
HL Bridge of Semiliguda-Handiput Road in the district of Koraput for the year 2023-

24.

Estimated Cost : Rs. 260145.00

It has been decided at Government level to exhibit Asset Display Board to boost up public
awareness & for preservation of public property. Accordingly, the estimate has been prepared as per the
instruction of higher authority.

The rates taken in the estimate are based on the current state schedule of rates (SR-2022) and

lowest local market rate. The estimate also includes transportation charges, enhanced labour rate, etc.

Junior Engineer Asst. Executive Engineer Superintending Engineer

Pottangi (R&B) Section-I (R&B) Sub-Division, Pottangi Koraput (R&B) Division
 DETAILED ESTIMATE
Name of the work:- Supplying, fitting and fixing of Asset Display Board of size
4.50mx3.00m at Marda HL Bridge of Semiliguda-Handiput Road in the
district of Koraput for the year 2023-24.

SL.N DESCRIPTION OF LENGTH WIDTH HEIGHT

O ITEM NO. IN M. IN M. IN M. AREA UNIT RATE IN Rs AMOUNT IN Rs.

1. Providing and erecting informatory retro-reflectorised sign board as per IRC-67-

2012 made of Class-B retro-reflective sheeting of high intensity prismatic grade
sheeting as per ASTM-D-4956-09 type IV strictly conforming to clause 6.7 of IRC
67-2012 over 4mm thick aluminium composite panel (ACP) fixed over frame
work made of 5 nos. of 50x50x4mm M.S. square hollow section pipe and 3 nos
of 50x50x4mm MS square hollow section pipe supported on M.S. angle post
75mmx75mmx6mm firmly fixed to ground by means of properly designed
foundation with M-15 grade cement concrete of size 0.60x0.60x0.75m below
the ground level as per approved drawing including cost, conveyance, taxes of
all materials, labour, T&P, etc. all complete as per the direction of Engineer-in-
charge.

Asset Display Board (4.50m x 3.00m)

TOTAL = 2.00 Nos 109139.42 = Rs. 218,278.84

Total: Rs. 218,278.84

Or, Say: Rs. 218,279.00
Add C.G.S.T @ 9% : Rs. 19,645.00
S.G.S.T @ 9% : Rs. 19,645.00
Rs. 257,569.00
Add contigency @ 1% Rs. 2,575.69
260,144.69
G.Total: Rs. 260,145.00

Junior Engineer Asst. Executive Engineer Superintending Engineer

Pottangi (R&B) Section (R&B) Sub-Division, Pottangi Koraput (R&B) Division
 RATE OF CEMENT
Average Rate 1773.21 / 3 = 515.44
LEAD STATEMENT
01. Stone & Stone Product:
From Semiliguda to Site 27 Km.
02. Coarse Sand
From Duruba Truck: 30 Km.
03. Filling Sand
From Duruba Truck: 30 Km.
CONVEYANCE AND ROYALTY OF MATERIALS.
01. Stone and Stone Products:
1st 5 kms by Truck @ Rs. 276.01 = Rs. 276.01
Next 22 kms by Truck @ Rs. 13.02 /Km. = Rs. 286.44
Rest 0 kms by Truck @ Rs. 9.20 /Km. = Rs. 0.00
Royalty. = Rs. 130.00
additional charges 53.00
DMF Charge @ 10% of Royalty+EMF Charge @ 5% of Royalty = Rs. 19.50
Say: Rs. 764.95 / Cum

02. Coarse Sand:

1st 5 kms by Truck @ Rs. 276.01 = Rs. 276.01
Next 25 kms by Truck @ Rs. 13.02 /Km. = Rs. 325.50
Rest 0 kms by Truck @ Rs. 6.22 /Km. = Rs. 0.00
Royalty. = Rs. 35.00
additional charges 4.00
DMF Charge @ 10% of Royalty+EMF Charge @ 5% of Royalty = Rs. 5.25
Say: Rs. 645.76 / Cum

03. Filling Sand.

1st 5 kms by Truck @ Rs. 276.01 = Rs. 276.01
Next 25 kms by Truck @ Rs. 13.02 /Km. = Rs. 325.50
Rest 0 kms by Truck @ Rs. 6.22 /Km. = Rs. 0.00
Royalty. = Rs. 35.00
additional charges 4.00
DMF Charge @ 10% of Royalty+EMF Charge @ 5% of Royalty = Rs. 5.25
Say: Rs. 645.76 / Cum

Certified that the leads provided in this estimate

are correct to the best of my knowledge.

Junior Engineer Asst. Executive Engineer Superintending Engineer

Pottangi (R&B) Section (R&B) Sub-Division, Pottangi Koraput (R&B) Division
 III. RATE OF LABOUR
Sl. No DESCRIPTION UNIT RATE in Rs.
1 2 3 4
A Category unskilled
1 Male mulia Per day 345.00
2 Female mulia Per day 345.00
3 Survey Khalasi/ Chain man Per day 345.00
4 Scavanger Per day 345.00
B Category Semi skilled
1 Mulia working in water or arduous nature of work Per day 385.00
2 Night muli or attendent working in flood and other emergent work Per day 385.00
3 Nulia for handling hot binding and Tar boiler men Per day 385.00
4 Sangi mulia Per day 385.00
5 Pile driving mate( Guide man ) Per day 385.00
6 Mate Per day 385.00
7 Helper to carpenter or Blacksmith/ Painter/ Blaster/ Plumber/ Electrician/ Fitter/
Per day 385.00
Welder
8 Hammer man Per day 385.00
9 Thatcher/ Gharami Per day 385.00
10 Tile turner Per day 385.00
11 Boat man Per day 385.00
12 Bhisti Per day 385.00
13 Well sinker Per day 385.00
14 Rod binder and bender Per day 385.00
15 Cleaner/ Sweeper Per day 385.00
16 Stone packer Per day 385.00
17 Pump helper Per day 385.00
18 Watch man (Store)/Gurkha / Security Guard Per day 385.00
19 Bell woman Per day 385.00
C Category Skilled
Blaster( Second class ) Per day 435.00
Mason( Second class ) Per day 435.00
Black smith ( Second class ) Per day 435.00
Carpenter( Second class ) Per day 435.00
Fitter( Second class ) Per day 435.00
Painter/ Polisher( Second class ) Per day 435.00
Welder( Second class ) Per day 435.00
Plumber( Second class ) Per day 435.00
Driller( Second class ) Per day 435.00
Stone dresser/ Cutter( Second class) Per day 435.00
11 Cobbler with tools( Second class) Per day 435.00
 Wire man/ Lift operator / Diesel pump driver/ Telephone operator ( Second
12 435.00
class )
13 Boring Mistrey/ Pipe driver Per day 435.00
14 Electrician/ Rigger/ Line man/ Telephone attendant/ Per day 435.00
15 Gardener Per day 435.00
16 Amino Per day 435.00
17 Tracer Per day 435.00
18 Jr. progress recorder Per day 435.00
Store keeper Gr.- II/ Store Ast./ Account clerk/ Clerk/ Typist/ Toolkeeper/ Time
19 Per day 435.00
keeper/ Munsi
D Category Highly Skilled
1 Blaster (lisenced) Per day 495.00
2 Mason (special) Per day 495.00
3 Carpenter(special) Per day 495.00
4 Blacksmith(special) Per day 495.00
5 Fitter(special) Per day 495.00
6 Painter/ Polisher(special) Per day 495.00
7 Welder(special) Per day 495.00
8 Plumber(special) Per day 495.00
9 Driller Special Per day 495.00
10 Stone dresser/ Cutter(special) Per day 495.00
11 Driver for well sinking in bridge ( per shift of four hours.) Per day 495.00
Electrician/ Air conditioned plant operator/ wire man/ Lift operator/ Disel pump
12 Per day 495.00
operator special.
Jeep driver/ Tractor driver / Truck driver / Dozer driver / Roller driver /Concrete
13 Per day 495.00
mixture operator / Crane operator
14 Auto electrician Per day 495.00
15 Guinting Machine operator Per day 495.00
16 Senior Accountant / Stenographer Per day 495.00
17 Supervisor / Manager Per day 495.00
18 Testing Laboratory Assistant / Instrument Mechanic/ Telephone Mechanic. Per day 495.00
19 Riggger and Cobbler with Tools Driver (Heavy Vehicle) Per day 495.00

Note :
1 Labour rates for un-skilled, Semi-skilled, Skilled and Highly skilled as are to be fixed from time to time by Labour
Department under Minimum Wages Act shall prevail in respect of any category what so ever.
2 The rates for above four categories of labour are inclusive of weekly day of rest.
3 An adult Employee shall work for 8 (Eight) hours per day including half-an-hour of rest.
Sl No. Description Unit Rate in (Rs.)
E. Other Category (Note covered by the Notification of Labour & Employment
Department).
01 Boring Mistry (Special) Per Day 495.00
02 Winch operator Per Day 495.00
03 Well Sinker (Special) Per Day 495.00
04 Helper to Well Sinker Per Day 435.00
05 Computer Programmer / Analyzer Per Month 16493.00
06 Computer Operator Per Month 12690.00
07 Helper to operator of Heavy construction Machineries Per Month 11281.00
08 Mechanic for Heavy construction Per Month 14137.00
09 Helper to mechanic for heavy construction machines. Per Month 11781.00
10 Operator for Heavy construction Per Month 14137.00
11 Junior Research Assistant (Technical Assistant) Per Month 12690.00
 V- HIRE CHARGES OF PLANTS AND MACHINERIES
SI. DESCRIPTIONS USAGE RATES IN RS.
No. Machine Activity Output Unit Rate
1 DozerD-50-A15 Spreading 200 Cum/Hour per hour 2834.00
Cutting 100 Cum/Hour per hour
Cleaning 150 Cum/Hour per hour
2 Dozer D-80-A 12 Spreading 300 Cum/Hour per hour 3898.96
Cutting 150 Cum/Hour per hour
Cleaning 250 Cum/Hour per hour
3 Motor Grader 3.35 meter blade Clearing 200 Cum/Hour per hour 2394.39
Spreading 200 Cum/Hour per hour
GSB 50 Cum/Hour per hour
WMM 50 Cum/Hour per hour
4 Tractor with ordinary grader per hour 447.31
5 Hydraulic Excavator of 1cum bucket Soil ordinary 60 Cum/Hour per hour 1300.16
Soil Marshy 60 Cum/Hour per hour
Soil unsuitable 60 Cum/Hour per hour
6 Hydraulic Excavator of 2cum bucket Soil per hour 2891.34
7 Front End loader 1 cum bucket capacity Soil loading 60 Cum/Hour per hour 804.86
Aggregate loading 25 Cum/Hour per hour
8 Tipper-5cum Transportation of soil, 5.5 Cum per km. 37.15
GSB, WMM, Hotmix etc. per tonne.km 3.86
per hour 900.84
9 Vibratory Roller 8-10 tonne Earth/soil 100 Cum/Hour per hour 1538.54
GSB 60 Cum/Hour per hour
WMM 60 Cum/Hour per hour
10 Smooth wheeled Roller 8 -10 tonne Soil compaction 70 Cum/Hour per hour 524.70
BM compaction 25 Cum/Hour per hour
11 Sheep foot Roller Soil compaction per hour 100.60
12 Truck mounted water tanker Water transport 6 KL per hour 900.84
13 Tractor Pulling 50 HP per hour 357.55
14 Rotavator Mixing 25 Cum/Hour per hour 16.00
15 Ripper Scarifying 60 Cum/Hour per hour 21.00
16 Air Compressor General purpose 170/250 cfm per hour 585.00
17 Diesel Compressor 400 cfm per hour 1324.94
18 Diesel Compressor 500 cfm per hour 1039.82
19 Electrical Compressor 500 cfm per hour 769.26
20 Wet Mix Plant 60 TPH Wet Mix 25 Cum/Hour per hour 1400.00
21 Wet Mix Plant 75 TPH Wet Mix 34 Cum/Hour per hour 1700.00
22 Mechanical broom hydraulic Surface cleaning 1250 Sqm/Hour per hour 356.00
23 Bitumen pressure distributor Applying bitumen tack 1750 Sqm/Hour per hour 1071.10
coat
24 Emulsion pressure distributor Applying emulsion tack 1750 Sqm/Hour per hour 798.68
coat
25 Hotmix plant -1 20 TPH DBM/BM/SDC/ Premix 40 Cum/Hour per hour 23372.17
26 Hotmix plant -1 00 TPH DBM/BM/SDC/ Premix 30 Cum/Hour per hour 17284.56
27 Hotmix plant -60 to 90TPH DBM/BM/SDC/ Premix 25 Cum/Hour per hour 13822.09
28 Hotmix plant -40 to 60TPH DBM/BM/SDC/Premi X 17 Cum/Hour per hour 11066.95
29 Hotmix plant -8 to 10TPH Premix Cum/Hour per hour 1586.51
30 Paver Finisher Hydrostatic with sensor control 1 00 Paving of DBM IBM 40 Cum/Hour per hour 1724.97
TPH /SDC/Premix
31 Paver Finisher Mechanical 100 TPH Paving of WMM/PMC 40 Cum/Hour per hour 1143.90
Paving of DLC 30 Cum/Hour per hour
32 Paver Finisher Mechanical Paving of DLC 75 Cum/Hour per hour 1816.61
33 Hydraulic Chips Spreader Surface Dressing 1500 Sqm/Hour per hour 1480.62
34 Tandem Road Roller Rolling of Asphalt 30 Cum/Hour per hour 1142.30
surface
35 Pneumatic Road Roller Rolling of Asphalt 25 Cum/Hour per hour 1026.27
surface
36 Pot hole repair machine Repair of pot holes 4 Cum/Hour per hour 632.92
37 Bitumen boiler oil fired Bitumen spraying 1500 Litre per hour 198.11
38 Tar boiler Bitumen spraying per hour 114.54
39 GSB Plant 50 cum Producing GSB 40 Cum/Hour per hour 1037.04
40 Mastic Cooker Mastic Wearing Coat 1 tonne per hour 2454.85
41 Batching and Mixing plant 15-20cum Concrete Mixing 13 Cum/Hour per hour 1836.26

42 Batching and Mixing plant SOcum Concrete Mixing 20 Cum/Hour per hour 2144.23

43 Batching and Mixing plant 112.5cum Concrete Mixing 75 Cum/Hour per hour 3421.29
44 Batching and Mixing plant 262.5cum Concrete Mixing 175 Cum/Hour per hour 8791.61

45 Transit Mixer Transportation of 4.5 Cum/Hour per hour 928.64

concrete mix to site 3 Cum/Hour per hour 851.25
46 Grout pump per hour 500.00
47 Concrete pump of 45 & 30 cum Pumping Concrete 33 Cum/Hour per hour 1278.00
22 Cum/Hour
48 Pump with 5HP diesel engine Pumping of Water per hour 200.70
49 Pump with 10HP diesel engine Pumping of Water per hour 295.39
50 Pump with 20HP diesel engine Pumping of Water per hour 480.00
51 Pump with 40HP diesel engine Pumping of Water per hour 720.00
52 Pump with 40HP electrical per hour 580.00
53 Pump with 50HP electrical per hour 630.00
54 Cranes 80 tonnes Lifting purpose per hour 1276.95
55 Cranes 35 tonnes Lifting purpose per hour 1051.30
56 Cranes 3 tonnes Lifting purpose per hour 560.00
57 Crawler mounted Crane (18T) Lifting purpose per hour 2065.94
58 Tower Crane Lifting purpose per hour 837.12
59 Welding transformer Welding per hour 160.00
60 Gunneting machine without compressor per hour 180.00
61 Mechanical Winch (10T) per hour 208.52
62 Power Winch (40HP) per hour 600.00
63 Concrete Bucket For pouring concrete 1 Cum per hour 60.00
64 Kerb casting machine Kerb making 80 RM/hour per hour 309.55
65 Concrete Mixer a)04/0.28 cum Concrete Mixing 2.5 Cum/Hour per hour 229.55
b)01cum 7.5 Cum/Hour per hour
66 Vibrator (3HP diesel) Compacting Concrete per hour 153.23
67 Piling Rig with Bantonite Pump 0.75m dia to 1 .2m dia 2 to 3 RM/hour per hour 4369.18
Boring Attachment
68 Concrete Paver Finisher with 40HP Motor Paving of Concrete 20 Cum/Hour per hour 2863.48
Surface
69 Integrated stone crusher Crushing of Spalls 100 TPH per hour 8280.58
Crushing of Spalls 200 TPH per hour 16561.16
70 Stone crusher (electrical) Crushing of Spalls per hour 400.00
71 Crushing & processing plant (electrical) per hour 436.17

72 Concrete Paver Finisher with 40HP Motor Paving of Concrete 175 Cum/Hour per hour 25056.20
Surface

73 Prestressing Jack with Pump & Access Stressing of Steel Wires/Stands per hour 360.00

74 Generator 100KVA Generation of Electric 100 KVA per hour 1052.42

Energy
75 Generator 250KVA Generation of Electric 100 KVA per hour 1600.00
Energy
76 Generator 33KVA Generation of Electric 50 KVA per hour 700.00
Energy
77 Generator 40KVA Generation of Electric KVA per hour 780.00
Energy
78 Generator 125KVA Generation of Electric KVA per hour 1341.16
Energy
79 Pneumatic Sinking Plant Pneumatic Sinking of 1.5 to 2.0 per hour 3800.00
wells Cum/Hour
80 Truck 5.5cum per 10 tonnes Material Transport 4.5 Cum Per Km. 30.95
per tonne.km 3.10
per hour 862.19
81 Road Marking machine Road marking 100 Sqm/Hour per hour 300.00
82 Mobile Slurry Seal Equipment Mixing and laying slurry 2700 Sqm/Hour per hour 960.00
seal
83 Wagon drill per hour 1250.18
84 Dimond drill per hour 500.00
85 Inwell rings per hour 160.00
86 Jack hammer per hour 47.61
87 Pneumatic rammer per hour 66.19
88 Pusher leg per hour 18.60
89 Distance from Plant to work site (Stone) Tonne.KM 55.00

90 Road sweeper@1250 Sqm/Hour per hour 230.00

91 Concrete joint cutting machine per hour 300.00
92 Texturing machine per hour 250.00
93 Plate compactor / power rammer per hour 100.00
 OTHER BUILDING ITEMS.
01. (ASSET BOARD-4.50MX3.00M)
Providing and erecting informatory retro-reflectorised sign board as per IRC-67-2012 made of class-B retro-reflective sheeting of high intensity prismatic grade
sheeting as per ASTM-D-4956-09 type IV strictly conforming to clause 6.7 of IRC 67-2012 over 4mm thick aluminium composite panel (ACP) fixed over frame
work made of 5 nos. of 50x50x4mm M.S. square hollow section pipe and 3 nos of 50x50x4mm MS square hollow section pipe supported on M.S. angle post
75mmx75mmx6mm firmly fixed to ground by means of properly designed foundation with M-15 grade cement concrete of size 0.60x0.60x0.90m below the
ground level as per approved drawing including cost, conveyance, taxes of all materials, labour, T&P, etc. all complete as per the direction of Engineer-in-
charge.

Unit = Sqm Data for 4.50m x 3.00m = 13.50 Sqm

Ref: DATA BOOK-Page-215/Item-8.6
i) Excavation of foundation
2x0.6x0.6x0.750m= 0.540 Cum @ Rs. 204.72 / Cum = Rs. 110.55
ii) Cement Concrete M-15 grade
2x0.60x0.60x0.750m= 0.540 Cum @ Rs. 5225.04 / Cum = Rs. 2821.52
iii) Painting angle iron post and frame work with 2 coats of enamel paint
Horizontal=5x3.6x0.20= 3.600 Sqm
Vertical=3x2.4x0.20= 1.440 Sqm
Iron post=2x4.65x0.30= 2.790 Sqm
Total= 7.830 Sqm @ Rs. 209.19 / Cum = Rs. 1637.96
(A) Rs. 4570.03
a) Labour (For fixing at site)
a) as per data book Labour (For fixing at site)
taling output for 1.5sqm mate= .01 mazdoor=0.3,
13.5/1.5=9.0
Mate 5.76 0.01 Nos @ Rs. 385.00 / Each = Rs. 22.18
Mazdoor 5.76 0.30 Nos @ Rs. 345.00 / Each = Rs. 596.16
b) Material
MS Angle 75x75x6mm, 5.40 mtrs long 2 Nos 73.44 Kg
MS SHS Pipe (50x50x3.6mm)
Horizontal=5x4.50x4.93 Kg= 88.74 Kg
Vertical=3x3.00x4.93Kg= 35.50 Kg
steel rate =65081.64/1000=65.08kg Total= 197.68 Kg @ Rs. 64.19 / Kg = Rs. 12688.82

Aluminium sheeting or ACP fixed with high intensity retro-reflective 13.500 Sqm @ Rs. 5907.17 / Sqm = Rs. 79746.80
sheeting of type-IV
1x4.50x3.00m=13.50Sqm
Add 2 percent of cost of materials for drilling holes, nuts, bolts, = Rs. 1848.71
fabrication cost, etc.
b) Machineries
Tractor - Trolly 5.76 0.020 Hours @ Rs. 357.55 / Hour = Rs. 41.19
(B) Rs. 94943.86
Overhead Charges @ 7.5% on 'B' = Rs. 4272.47
Contractor's Profit @ 7.5% on 'B' = Rs. 4272.47
(C) Rs. 8544.94
Total (A+B+C)= Rs. 108058.83
Add Labour Cess @ 1% = Rs. 1080.59
Rs. 109139.42 / Each
 Link Analysis of Rates
01. Earth work in Hard Soil or Gravelly Soil within 50m initial lead and 1.5m initial lift
including rough dressing and breaking clods to maximum 5cm to 7cm and laying
in layers not exceeding 0.3m in depth and as per the direction of Engineer-in-
charge.
Unit = Cum Data for 100 Cum.
A) Upto 1.5 M Depth
a) Labour
Man Mulia 21.50 Nos @ Rs. 345.00 / Each = Rs. 7417.50
Woman Mulia 21.50 Nos @ Rs. 345.00 / Each = Rs. 7417.50
Overhead charges @ 7.5% = Rs. 1112.63
Contractor's Profit @ 7.5% = Rs. 1112.63
Rs. 17060.26 / % Cum
Add 20% extra for excavation of foundation. = Rs. 3412.05
Rs. 20472.31 / % Cum
Rate per 1 Cum = = Rs. 204.72 / Cum
02. CC work of M-15 grade including cost of Centering and shuttering using 20mm
and down grade size black hard granite (Crusher Broken) chips of approved
quality from approved quary including the cost of all materials, cost of all labour,
conveyance, taxes, loading, unloading, T&P, royalty, labour cess, all complete as
Unit = Cum Data per 1.00 Cum
Using Concrete Mixer
a) Materials
20mm size granite chips. 0.54 Cum @ Rs. 1382.29 / Cum = Rs. 746.44
10mm size granite chips. 0.36 Cum @ Rs. 1418.67 / Cum = Rs. 510.72
Sand (Screened & washed) 0.45 Cum @ Rs. 75.86 / Cum = Rs. 34.14
Cement 2.80 Qntl @ Rs. 515.44 / Qntl = Rs. 1443.23
b) Labour
Mate 0.06 Nos @ Rs. 385.00 / Each = Rs. 23.10
Mason 2nd class 0.10 Nos @ Rs. 435.00 / Each = Rs. 43.50
Mazdoor 1.33 Nos @ Rs. 345.00 / Each = Rs. 458.85
c) Machinery
Concrete Mixer 0.40 Hours @ Rs. 229.55 / Hour = Rs. 91.82
Generator 0.40 Hours @ Rs. 700.00 / Hour = Rs. 280.00
Rs. 3631.80 / Cum
Overhead charges @ 7.5% = Rs. 272.39
Contractor's Profit @ 7.5% = Rs. 272.39
e) Carriage
Coarse aggrigate. 0.90 Cum @ Rs. 764.95 / Cum = Rs. 688.46
Sand (Screened & washed) 0.45 Cum @ Rs. 645.76 / Cum = Rs. 290.59
Cement 2.80 Qntl @ Rs. 24.79 / Qntl = Rs. 69.41
Rs. 5225.04 / Cum
03. Providing and Painting two coats of synthetic enamel paint of approved quality,
make and shade on Iron / Wood Works over one coat of primer including the cost
of sand papering, surface polishing, cost of all materials, cost of labour,
conveyance, taxes, loading, unloading, scaffolding, T&P, etc. as per direction of
Engineer-in-charge.

(i) Priming the surface with one Coat of primer

Ref: OPWD / AR-2006 / Ch-IX / Item.No.1
Unit = Sqm Data for 9.30 Sqm.
a) Labour
Painter special 0.50 Nos @ Rs. 495.00 / Each = Rs. 247.50
Man Mulia for preparation of surface. 0.50 Nos @ Rs. 345.00 / Each = Rs. 172.50
Rs. 420.00 / 9.30 Sqm
Rate per sqm = Rs. 420.00 / 9.30 = Rs. 45.16 / Sqm.
Overhead charges @ 7.5% = Rs. 3.39
Contractor's Profit @ 7.5% = Rs. 3.39
b) Material
Add cost of Primer 0.054 Ltr. @ Rs. 150.71 / Ltr = Rs. 8.14 / Sqm
Total (a+b) Rs. 60.08 / Sqm.

(ii) Painting with two coats of Enamel Paint

Ref: OPWD / AR-2006 / Ch-IX / Item.No.3
Unit = Sqm Data for 9.30 Sqm.
a) Labour
Painter special 1.25 Nos @ Rs. 495.00 / Each = Rs. 618.75
Man Mulia 1.00 Nos @ Rs. 345.00 / Each = Rs. 345.00
Man Mulia for preparation of surface. 0.10 Nos @ Rs. 345.00 / Each = Rs. 34.50
Rs. 998.25 / 9.30 Sqm
Rate per sqm = Rs. 998.25 / 9.30 = Rs. 107.34 / Sqm.
Overhead charges @ 7.5% = Rs. 8.05
Contractor's Profit @ 7.5% = Rs. 8.05
b) Material
Add cost of Enamel Paint 0.125 Ltr. @ Rs. 205.34 / Ltr = Rs. 25.67
Total (a+b) w Rs. 149.11 / Sqm.

Grand Total (Priming + Painting) per Sqm Rs. 209.19 / Sqm

r `

Junior Engineer Asst. Executive Engineer Superintending Engineer

Pottangi (R&B) Section (R&B) Sub-Division, Pottangi Koraput(R&B) Division
 BOQ of the work "Supplying, fitting and fixing of Asset Display Board of size
4.50mx3.00m at Marda HL Bridge of Semiliguda-Handiput Road in the district of
Koraput for the year 2023-24"

Sl. Item of work. Qnty Unit Rate Tendered Amount

No. In Figure In Words
1.00 Providing and erecting informatory retro-reflectorised sign
board as per IRC-67-2012 made of Class-B retro-reflective
sheeting of high intensity prismatic grade sheeting as per
ASTM-D-4956-09 type IV strictly conforming to clause 6.7 of
IRC 67-2012 over 4mm thick aluminium composite panel
(ACP) fixed over frame work made of 5 nos. of 50x50x4mm
M.S. square hollow section pipe and 3 nos of 50x50x4mm
MS square hollow section pipe supported on M.S. angle post
2.00 No. Rs. 134666.56 #NAME? Rs. 269333.12
75mmx75mmx6mm firmly fixed to ground by means of
properly designed foundation with M-15 grade cement
concrete of size 0.60x0.60x0.75m below the ground level as
per approved drawing including cost, conveyance, taxes of
all materials, labour, T&P, etc. all complete as per the
direction of Engineer-in-charge.

TOTAL Rs. 269333.12

Orsay Rs. 269333.00

My/ our quoted percentage is ……………………………………………...…….. (in

figure/ words) % excess/ less over/ than the estimated cost of Rs.2,69,333/-

Signature of the tenderer

Page 1
 COMPARATIVE COST OF CEMENT (AS ON 9.5.2023)
Rate quoted by
UltraTech Rate Quoted By Rate Quoted By
SI.No. Description Unit (AdityaBirla) ACC Cement Dalmia Cement. Average Cost
Cement

1 Cost cement per quintal 515.44

Cost cement per Ton 5154.40

Junior. Engineer Asst. Executive Engineer

Nandapur (R&B) Section (R&B) Sub-Division, Pottangi
 TMT BAR RATE FOR july-2023 AS PER SAIL, ODISHA
CALCULATION OF RATE PER TON
Boundle Per Mtr (wt) Per Piece (wt) Rate per piece Rate per Kg
TMT BAR Rate per Ton
wt/Piece Kg Kg (Rs.) (Rs.)
8mm Ф 47.41 /10 0.395 4.740 369.00 77.848 77848.10
10mm Ф 51.85 /7 0.62 7.440 562.00 75.538 75537.63
12mm Ф 53.33 /5 0.89 10.680 804.00 75.281 75280.90
16mm Ф 56.89 /3 1.58 18.960 1427.00 75.264 75263.71
20mm Ф 59.26 /2 2.47 29.640 2231.00 75.270 75269.91
25mm Ф 59.26 /2 3.86 46.320 3487.00 75.281 75280.66
Average 75746.82
18% Excluding GST 64192.22

Assistant Engineer Asst. Executive Engineer

Koraput (R&B) Section (R&B) Sub-Division, Koraput