Detailed Estimate

Name of the work- Beautification of Ring road with foot path(one side)with Ghat development from Collector office back side
(new bridge approach) to Marwari para and Balibandha Ghat under , SMC, Sambalpur, W No-32, under Sambalpur
Municipal Corporation

SL
No Items L B H Quantity unit Amount
1- Surface Dressing of the ground in any kind of soil
including removing vegetation inequalities not
exceeding 15 cm depth and disposal of the
rubbish within a lead upto 75 m as directed.
New bridge Aproach. To Marwari para Ghat 1 920.00 21.5 19780.00 sqm
Marwaripara Ghat to Sairendri Nayak Park 1 180.00 21.5 3870.00 sqm
50m Both Side view point 1 100.00 21.5 2150.00 sqm
Total 1200.00 25800.00 sqm
@ Rs 10.60 /sqm Rs 273480.00
2- Dismantling stone masonary in cemetmortar
under 3 M height including stacking the useful old 0.25 920.00 0.5 0.75 86.25 cum
materials for reuse and removing the debris. wall

86.250 cum
@ Rs 976.81 /cum Rs 84249.86
3- Earth work in hard soil within 50 M initial lead
and 1.5 M initial lift including rough dressing and
breaking clods to maximum 5cm to 7cm. And
laying in layers not exceeding 3.0 M in depth and
as per direction of the Engineer-in-charge.
For Kerb Stone Foundation 1 1200.00 0.2 0.20 48.00 cum
Retaining wall Collector Office front -Horizontal 1 52.45 3.00 5.00 786.75 cum
side
Vertical side 2 2.0 3.00 5.00 60.00 cum
(3+7)/2
Column 16 1.50 1.50 1.50 54.00 cum
View Point 1 12.00 8.00 1.50 144.00 cum
Toe Wall infront of Collector office 1 55.00 0.90 1.50 74.25 cum
Toe Wall at view point 1 40.00 0.90 1.50 54.00 cum
1221.00 cum
@ Rs 167.81 /cum Rs 204896.01
4 Filling in foundation or plinth by sand in layers not
exceeding 150mm as directed and consolidating the
same by through saturation with water, ramming
comlete including the cost of supply of sand
For Kerb Stone Foundation 1 1200.00 0.2 0.08 18.00 cum
Retaining wall Collector Office- Horzontal Side 1 52.45 3.0 0.15 23.60
Vertical side 2 2.0 3.0 0.15 1.80
Retaining wall Collector Office front- inside 1 49.85 3.50 6.50 1134.09
(3+8)/2
View point 0.5 14 5.00 9.00 315.00
Toe Wall infront of Collector office 1 55.00 0.90 0.10 4.95 cum
Toe Wall at view point 1 40.00 0.90 0.10 3.60 cum
1501.04
@ Rs 482.47 /cum Rs 724203.46
5 Cement concrete (1:3:6) with 40mm. Size hard
broken CB granite metal including cost,
conveyance & royality of mayerials.
For Kerb Stone Foundation 1 1200.00 0.2 0.08 18.00 cum
Retaining wall 1 52.45 3.0 0.15 23.60 cum
2 2.00 3.0 0.15 1.80 cum
View point 1 14 5.00 0.10 7.00 cum
Fountain 2 0.785 6.25 0.15 1.47 cum
 2.5*2.5
Retaining wall Collector Office front- inside 1 49.85 3.50 0.10 17.45 cum
Toe Wall infront of Collector office 1 55.00 0.90 0.10 4.95 cum
Toe Wall at view point 1 40.00 0.90 0.10 3.60 cum
77.87
@ Rs 4113.07 /cum Rs 320292.47
6
Construction of cement concrete kerb with top and
bottom width 115 and 165 mm respectively, 250 mm
high in M 20 grade PCC on M-10 grade foundation 150
mm thick, foundation having 50 mm projection beyond
kerb stone, kerb stone laid with kerb laying machine,
foundation concrete laid manually, all complete as per
clause 409 of Specifications for Road & Bridge Works
of MoRT&H (5th Revision). (The rate is inclusive of
cost of all materials, labour, hire and usage charges of
machinery and all incidental charges in this
connection.)
1 1200.00 0.15 0.45 81.00 cum
@ Rs 5399.11 /cum Rs 437327.91
7 Supplying & laying interlocking designer paver
block of any shade and of approved quality as per
IS: 1237-1980 laid in pattern as directed in
pavement, footpath, driveway, etc including
necessary underlay complete in all respect with
all labour and material. [Border concrete if
necessary to be paid separately] (a) 40 mm thick
block (over 150 mm medium sand bed including
cost of sand but excluding cost of earthwork in
excavation or dismantling of existing hard
surface if necessary)

New bridge App. To Marwari para Ghat 1 920.00 1.6 1472.00 sqm
Marwaripara Ghat to Sairendri Nayak Park 1 180.00 1.6 288.00 sqm
50m Both Side view point 1 100.00 1.6 160.00 sqm
1920.00
@ Rs 944.49 /sqm Rs 1813416.90
8- Cement concrete (1:2:4) with 12mm. Size hard
broken CB granite chips including cost,
conveyance & royality of mayerials.
For Kerb Stone side filling 1 1200.00 0.05 0.15 9.00 cum
Toe Wall infront of Collector office 1 55.00 0.55 1.50 45.38 cum
Toe Wall at view point 1 40.00 0.55 1.50 33.00 cum
(0.75+0.35)/2 87.38
@ Rs 5399.11 /cum Rs 471747.24
9- (a)Supply , fittings & fixing of baluster of plain
cement concrete with (1:1½:3) with stone Foot
chips(floral or intricate pattern of height not (1200/0.25)+1 4,801 nos
Path
exceeding 1200 mm)

in front of Collector office (56.5/0.25+1) 226 nos

50m Both Side view point 400 nos
5,427 nos
@ Rs 342.00 /no Rs 1856034.00
10
Brick work with Fly ash Brick 25cm x 12cm x
8cm size having crushing strength not less than
75 Kg./Cm2 with dimentional tolerance + 8% in Foot
cement mortar (1:6) in foundation & plinth. Path 1 1200.00 0.5 0.60 360.000 cum
1 1200.00 0.38 0.30 136.800 cum
Nos of brick Pillar: 1100/5.0 = 120 120 0.5 0.50 0.75 22.500 cum
16 0.5 0.50 0.65 2.600 cum
 Fountain 2 7.85 0.25 1.2 4.71 cum
2*3.14*1.25
Seatout 2 2.5 0.50 0.65 1.625 cum
528.235 cum
@ Rs 3984.08 /cum Rs 2104530.50
11 Supplying all labour, materials ,T&P and
providing Cement concrete M25 grade (1:1½:3)
with crusher broken hard granite chips of 20mm
& down grade size for RCC works including cost
of conveyance & royalty ,sundries ,
watering ,curing &lifting &laying concrete at a
height of 5mtr contractor profit & labour cess.
Maximum complete etc. all complete(Excluding
cost of reinforcement & centering & shuttering)

A- Foot path & Retaining wall

New bridge App. To Marwari para Ghat 2 920 0.50 0.10 92.000 cum
Marwaripara Ghat to Sairendri Nayak Park 2 180 0.50 0.10 18.000 cum
Near Rajghat 2 50 0.50 1.10 55.000 cum
Coping 1 1200.00 0.50 0.075 45.000 cum
(0.00+0.15)/2
Column 16 1.5 1.50 0.20 7.200 cum
16 1.23 0.25 4.920 cum
(1.5*1.5+0.45*0.45)
Pedestal portion below raft 16 0.45 0.45 0.75 2.430 cum
Raft 1 52.45 3.00 0.40 62.940 cum
2 2.00 3.00 0.40 4.800 cum
Retaining Wall 1 50.45 0.70 7.00 247.205 cum
2 3.00 0.70 7.00 29.400 cum
(1+0.4)/2
2 50.45 0.40 0.60 24.216 cum
2 3.00 0.40 0.60 1.440 cum
Top tie Beam 1 56.45 0.40 0.40 9.032 cum
Fountain 2 0.785 6.25 0.15 1.47 cum
2.5*2.5
605.055 cum
B-View Point-
Raft 1 11.90 8.00 0.40 38.08 cum
Pedestal 9 0.40 0.40 0.35 0.50 cum
1 14.50 0.30 0.35 1.52 cum
Tie Baem-1 1 11.07 0.30 0.35 1.16 cum
Vertical 1 7.95 0.30 0.35 0.83 cum
inclind 1 4.58 0.30 0.35 0.48 cum
1 4.58 0.30 0.35 0.48 cum
Arc Beam 1 2.935 0.30 0.35 0.31 cum
1 2.945 0.30 0.35 0.31 cum
1 2.593 0.30 0.35 0.27 cum
1 2.593 0.30 0.35 0.27 cum
1 2.945 0.30 0.35 0.31 cum
1 2.935 0.30 0.35 0.31 cum
Col bottom Portion 9 0.785 0.122 3.30 2.86 cum
0.35 x0.35
Tie Beam-3 1 10.00 0.30 0.45 1.35 cum
1 9.30 0.30 0.45 1.26 cum
Vertical 1 6.15 0.30 0.45 0.83 cum
Column Middle Portion
Col 9 0.785 0.122 2.28 1.97 cum
0.35 x0.35
Deck Slab with Beam 1 10.00 0.30 0.45 1.35 cum
1 9.30 0.30 0.45 1.26 cum
Vertical 1 6.15 0.30 0.45 0.83 cum
Arc Beam 1 2.935 0.30 0.45 0.40 cum
1 2.945 0.30 0.45 0.40 cum
 1 2.593 0.30 0.45 0.35 cum
1 2.593 0.30 0.45 0.35 cum
1 2.945 0.30 0.45 0.40 cum
1 2.935 0.30 0.45 0.40 cum
Slab 0.5 0.785 109.20 0.175 7.50 cum
10.45*10.45
Extra projection 1 10.00 1.20 0.175 2.10 cum
Retaing wall 2 4.85 0.30 0.40 1.16 cum
Retaining wall 1 13.45 0.30 2.28 9.20 cum
1 13.45 0.30 3.30 13.32 cum
Base R 1 4.85 1.50 0.30 2.18 cum
1 4.85 0.30 3.00 4.36 cum
View point Railing 2 15 0.50 0.10 1.50 cum
Less Col -12 0.35 0.30 0.45 -0.57 cum
Less Col -3 0.35 0.30 5.55 -1.75 cum
97.845 Cum
702.900 cum
@ Rs 4720.04 /cum Rs 461832.85
12
Supplying fitting and placing uncoated HYSD bar
reinforcement complete as per drawing and
technical specification.
A- Foot path & Retaining wall RCC= 605.05 cum@1.120qtl/cum 677.66 qtl
B-View Point RCC= 97.845 cum@1.4qtl/cum 146.77 qtl
824.43 qtl
@ Rs 6441.40 /QTL Rs 5310477.60
13
Rigid & smooth centering & shuttering for RCC
work including false works and dismantling them
after casting including cost of materials complete
in ground floor.
Foot path- 1 1200.00 0.70 840.00 Sq.m
2 1200.00 0.10 240.00 Sq.m
Column 64 1.50 0.20 19.20 Sq.m
64 0.98 0.25 15.68 Sq.m
64 0.45 0.75 21.60 Sq.m
64 0.45 1.75 50.40 Sq.m
Retaining Wall 1 52.45 0.40 20.98 Sq.m
2 2.00 0.40 1.60 Sq.m
2 50.45 7.00 706.30 Sq.m
2 3.00 7.00 42.00 Sq.m
2 50.45 0.60 60.54 Sq.m
2 3.00 0.60 3.60 Sq.m
Deck-1 2 11.90 0.4 9.52 Sq.m
2 8.00 0.4 6.40 Sq.m
Foundation Beam 2 14.5 0.35 10.15 Sq.m
2 11.07 0.35 7.75 Sq.m
2 7.95 0.35 5.56 Sq.m
4 4.58 0.35 6.41 Sq.m
4 2.935 0.35 4.11 Sq.m
4 2.593 0.35 3.63 Sq.m
4 2.945 0.35 4.12 Sq.m
col 9 1.099 5.58 55.19 Sq.m
3.14*0.35
Tie beam 2 2 10.00 0.45 9.00 Sq.m
2 9.30 0.45 8.37 Sq.m
2 6.15 0.45 5.54 Sq.m
4 2.935 0.45 5.28 Sq.m
4 2.593 0.45 4.67 Sq.m
 4 2.945 0.45 5.30 Sq.m
Beam Bottom 2 9.30 0.30 5.58 Sq.m
2 6.15 0.30 3.69 Sq.m
4 2.935 0.30 3.52 Sq.m
4 2.593 0.30 3.11 Sq.m
4 2.945 0.30 3.53 Sq.m
Deck Beam 2 10.00 0.45 9.00 Sq.m
2 9.30 0.45 8.37 Sq.m
2 6.15 0.45 5.54 Sq.m
4 2.935 0.45 5.28 Sq.m
4 2.593 0.45 4.67 Sq.m
4 2.945 0.45 5.30 Sq.m
Slab 0.5 3.14 27.56 43.27 Sq.m
5.25*5.25 Sq.m
Extra 1 10.50 1.20 12.60 Sq.m
1 10.00 0.18 1.75 Sq.m
2 1.20 0.18 0.42 Sq.m
0.5 32.97 0.175 2.88 Sq.m
2*3.14*5.25 Sq.m
Retaining Wall 2 10.4 5.58 116.06 Sq.m
2 2.00 8.33 33.30 Sq.m
2 2.00 8.33 33.32 Sq.m
4 4.85 0.30 5.82 Sq.m
4 4.85 3.00 58.20 Sq.m
2,538.13 sqm
@ Rs 484.46 /sqm Rs 1229623.61
14 Supplying and laying 400 G Polythene Sheet Foot
below flooring. path Same as item shuttering 2538.13 Sq.m
2538.13 sqm
@ Rs 17.00 /sqm Rs 43148.25
15 16mm thick cement plaster (1:6) over brick or
stone masonary including all cost etc complete.
New Brick Work foot path 1200.00 2.00 2400.00 Sq.m
Pillar 136 2.0 0.9 244.80 Sq.m
2644.80 sqm
@ Rs 179.59 /sqm Rs 474979.63
16- Supplying fitting & fixing of vetrified industrial
floor tiles in floors of size 600mm x600mm on
25 mm thick bed of C.M(1:4) (1cement :4 sand)
jointed with neat cement slurry mixed with
pigment to match the shades of the tiles
including rubbing and polishing complete
a-View Point 0.5 3.14 27.56 43.27 Sq.m
5.25*5.25
1 10.50 1.20 12.60 Sq.m
b-Infront of Collector office 1 49.25 3.50 172.38 Sq.m
228.25 Sq.m
Rs 1034.90 /sqm Rs 236213.98
17- Supplying fitting & fixing of Graniite floor tiles
in floors & wall on 25 mm thick bed of C.M(1:4)
(1cement :4 sand) jointed with neat cement slurry
mixed with pigment to match the shades of the
tiles including rubbing and polishing complete
including cost of precast tiles.
a-View Point shed area 2 2.5 0.50 2.50 Sq.m
4 2.50 0.65 6.50 Sq.m
4 0.50 0.65 1.30 Sq.m
10.30 Sq.m
Rs 2707.70 /sqm Rs 27889.31
18- Supplying fitting & fixing of Ceramic floor &
wall tiles in floors of size 600mm x600mm on 25
mm thick bed of C.M(1:4) (1cement :4 sand)
jointed with neat cement slurry mixed with
pigment to match the shades of the tiles
including rubbing and polishing complete
including
Fountain cost of precast tiles. 2 6.2 1.20 14.88 Sq.m
2*3.14*1.0
2 2.512 1.20 6.03 Sq.m
2*3.14*0.4
2 4.396 0.45 3.96 Sq.m
2*3.14*0.7
top 2 7.07 0.25 3.53 Sq.m
2*3.14*1.125
2 7.85 0.60 9.42 Sq.m
2*3.14*1.25 37.82 Sq.m
Rs 1034.90 /sqm Rs 39137.54
19- Rough stone dry packing with Black hard granite
stone in aappron & revet ment including all cost.

Infront Collector Office 1 55.00 4.00 0.3 66.00 cu m

View Point 1 40.00 4.00 0.3 48.00 cu m
Patch repair 10% 0.1 100.00 4.00 0.3 12.00 cu m
126
Rs 1418.70 /sqm Rs 178756.20
20- Grouting Appron and Revetment with 23cm deep
with CC (1:4:8) with2.5cm hgcb metal
Infront Collector Office near retainng wall 1 55.00 4.00 220.00 Sq.m
View point 1 40.00 4.00 160.00 Sq.m
Near Samlei Ghat 1 55.00 10.00 550.00 Sq.m
1 100.00 10.00 1000.00 Sq.m
Infront Collector Office 2 100.00 10.00 2000.00 Sq.m
3930.00 Sq.m
Rs 216.44 /sqm Rs 850621.95
21- 20mm thick cement plaster (1:6) over stone
packing including all cost etc complete.
Infront Collector Office near retainng wall 1 55.00 4.00 220.00 Sq.m
View point 1 40.00 4.00 160.00 Sq.m
Near Samlei Ghat 1 55.00 10.00 550.00 Sq.m
1 100.00 10.00 1000.00 Sq.m
Infront Collector Office 2 100.00 10.00 2000.00 Sq.m
3930.00 Sq.m
Rs 206.76 /sqm Rs 812557.28
22 M.S. structural works in roof trusses with 50 mm dia
G.I pipe of 2.5mtr ht connected to one another with
bracket, gusset cleats as per design, direction of
Engineer-in-charge complete including cutting to
requisite size, fabrication with necessary metal arc
welding excluding cost of G.I pipe.

Area of Truss =1*2.075=2.075 2 3.0 2.0 12 sqm

Considered 35 kg per sqm 35 12.0 420 kg 0.420 Ton
Rs 76881.28 /ton Rs 32290.14
23 Supplying, fitting and fixing glass reinforced polyester
translucent fiber glass sheet to match with GCI
Corrugation as per IS: 12866 - 1989 in roof fitted and
fixed with 10 mm dia "J" or "L" hook, bolts and nuts,
limpet and bitumen washers and putty with 150mm
end lap and one corrugation minimum side lap
complete. View
point 12 X 1= 12.000 sqm
Rs 2025.00 /sqm Rs 24300.00
24 Supplying, fitting & fixing GI pipes with all necessary
clamps nails, including making holes in walls, floor
etc. cutting trenches in any soil through masonry
concrete . structures etc if necessary and mending good
damages including joining with jointing materails
View
point 1 2.4 4 9.6 rmt
Rs 241.92 /sqm Rs 2322.43

25 Priming one coat with any approved primer path 1200.00 4.30 5160.00 sqm
Pillar 136 1.00 0.75 102.00 sqm
Kerb Stone 1 1200.00 0.4 480.00 sqm
5742.00 sqm
@ Rs 54.63 /sqm Rs 313685.46

26 Painting walls with weather coat paint of

approved shade on new work two coat to give an
even shade including cost of paint.

As item No-16 5742.00 sqm

Rs 71.67 /sqm Rs 411529.14

27 Supplying and Planting of different plant / trees

( Supplying well grown plants bushy and healthy,
minimum height as specified i.e. exposed height
including all leads & lift, carriage, handling,
manuring, applying presticide and fertilizer etc.

a)Trees Piller 8 6 48 nos

48
@ Rs 180.00 /nos Rs 8640.00
b) trees with earthen pots 1200.00 ÷ 10 120 nos
in front of Collector office 13
133 nos
@ Rs 130.00 /nos Rs 17290.00
28 Maintainance of tree = 181.000 nos
@ Rs 482.00 /each year Rs 87242.00

29 Supplying and fixing grasses tiles of grass

Maxican Carpet/Selection No. 1 Healthy & fresh
grasses (size 1'x1' or bigger) including watering
and maintenance of the lawn for 30 days or more
till the grass forms a thick lawn free from wees
and fit for mowing including supplying good
earth as required by Engineer-in-charge. (Rate
includes supply of labour, tools & plants
including materials)

1 49.9 0.75 37.39 Sqm

1 4.0 3.00 12.00 Sqm
49.39 Sqm
Rs 20283.00 /100sqm Rs 10017.27
30 Supplying and stacking of good earth (adequate
for horticulture work) at site including royalty
(earth measured in stack will be reduced by 20%
for payment

1 49.90 0.75 0.3 11.23 cum

Rs 263.19 /sqm Rs 2954.99
Supplying , fittings, fixing of fountain as per
31 Approved Drawing and standard specification to 2 nos 350000.00 /no 700000.00
be intallaed by Manufacture / or Supplier etc

Supplying , fittings, fixing of Wel come statue at

32 3 nos 150000 /no 450000.00
view point side And in front of Collector office
 Supplying , & Providing of 4 seater FRP chair
33 4 nos 18000 /no 72000.00
with all cost
Providing weep holes including fixing of 75mm
34 pipe with all cost 50 nos 100 /no 5000.00

ELECTRICAL WORKS

Supplying & Installation of asthetically designed

decorative hot dipped galvanised mild steel step
35 10 No. @ Rs 32034.00 /no Rs 320340.00
pole with grey powder finish. (Make Philiphs/
Bajaj/Crompton/Havels)

Supply & Fixing Decorative Light Fittings with

36 40Watt LED Fittings complete connection. 20 No. @ Rs 14199.00 /no Rs 283980.00
(Make Philiphs/ Bajaj/Crompton/Havels)

Supply & Fixing of Bollarads Light with 10Watt

37 LED complete connection. (Make Philiphs/ 20 No. @ Rs 7449.00 /no Rs 148980.00
Bajaj/Crompton/Havels)
Supply & Fixing of Pathway Light of LED
38 complete connection. (Make Philiphs/ 20 No. @ Rs 6299.00 /no Rs 125980.00
Bajaj/Crompton/Havels)

Supply & Fixing of Monument/Bush Light of

39 LED complete connection. (Make Philiphs/ 20 No. @ Rs 12699.00 /no Rs 253980.00
Bajaj/Crompton/Havels)
40 Cable Laying
Design, supply and laying of following size XLPE/PVC sheathed
armoured cable in ground including excavation of ground at 2feet
i) below existing ground level, back filling providing brick sand Rs
cushioning etc and make the surface as good as normal ground
level.

3.5C x 120 sq.mm. XLPE insulated aluminium

a) 100 Meter @ Rs 1405.00 /mtr Rs 140500.00
armoured cable.
Analysis of Rates of Electrical Internal-Govt. of
Odisha-2015, Sl.No.-5.1.2
3.5C x 95 sq.mm. XLPE insulated aluminium
b) 185 Meter @ Rs 1116.00 /mtr Rs 206460.00
armoured cable.
Analysis of Rates of Electrical Internal-Govt. of
Odisha-2015, Sl.No.-5.1.2
3C x 4 sq.mm. PVC insulated aluminium
c) 200 Meter @ Rs 262.00 /mtr Rs 52400.00
armoured cable.
Analysis of Rates of Electrical Internal-Govt. of
Odisha-2015, Sl.No.-5.1.1
3C x 2.5 sq.mm. PVC insulated aluminium
d) 200 Meter @ Rs 248.00 /mtr Rs 49600.00
armoured cable.
Analysis of Rates of Electrical Internal-Govt. of
Odisha-2015, Sl.No.-5.1.1
End termination for the following cables with
38
suitable glands and crimping sockets.
3.5C x 120 sq.mm. XLPE insulated aluminium
a) 8 Each @ Rs 655.00 /no Rs 5240.00
armoured cable.
3.5C x 95 sq.mm. XLPE insulated aluminium
b) 8 Each @ Rs 584.00 /no Rs 4672.00
armoured cable.

3C x 4 sq.mm. PVC insulated copper armoured

c) 200 Each @ Rs 175.00 /no Rs 35000.00
cable.

3C x 2.5 sq.mm. PVC insulated copper armoured

d) 206 Each @ Rs 175.00 /no Rs 36050.00
cable.
 Supply, laying of 65 mm. dia. GI pipe in
41 60 Meter @ Rs 416.00 /mtr Rs 24960.00
ground.
Supply, laying of 100 mm. dia. GI pipe in
42 70 Meter @ Rs 751.00 /mtr Rs 52570.00
ground.

Earthing with GI earth pipe 3 meter long 40 mm

dia ISI marked including accessories and
43 providing masonary enclosure with cover plate 4 Each @ Rs 1781.00 /no Rs 7124.00
having locking arrangement and watering pipe etc
( but without charcoal & salt) as required.

Analysis of Rates of Electrical Internal-Govt. of

Odisha-2015, Sl.No.-3.1

Supplying & laying 8 SWG Copper wires ISI

marked at 0.5 meter below ground level for
44 150 Meter @ Rs 62.00 /mtr Rs 9300.00
conductor earth electrode including soldering etc.
as required

Analysis of Rates of Electrical Internal-Govt. of

Odisha-2015, Sl.No.-3.7

Supply, fixing, testing and commissioning of the

Control Panel (IP 55) for Area Light comprising
of the following :Outdoor Street Lighting Switch
Board -1 Incoming 100 A TPN 25 kA MCCB 1
No. as incomer. Outgoing 63A TPN MCB with
40A 4P ELCB 30 mA -5 Nos. as outgoings. With
necessary copper busbar interconnection
45 2 Each @ Rs 150000.0 /no Rs 300000.00
providing CTs, voltmeter, ammeter, Digital
Energy meter for current, volt, power factor,
kWhr, shunt trip, selector switches, phase
indication lamp, fuse and switch control,
providing external indication for ON/OFF/Trip
status (thru Aux and Trip alarm contact) for the
Incomer.

Rs /no
Supply, fixing, testing and commissioning of the
46 double door type Outdoor Street Lighting Switch 3 Each @ 23900.00 Rs 71700.00
Board(IP 55).

Supplying & Installation of Open Well Rs /no

47 2 Each @ 15000.00 Rs 30000.00
Submercible Pump for Fountain.
48 Provision for D/B ,Soil testing, Survey,
Investigation, and Other items relating to Ring 70000.00
road Development work.
Total Civil Work 22321523.98
22321523.98
Add 12% GST 2678582.88
25000106.86
Limited to Rs 25000000.00
(Rupees two crore fifty Lakhs Only)

Junior Engineer, Asst Ex. Engineer Executive Engineer

SMC, Sambalpur SMC, Sambalpur SMC, Sambalpur

Commissioner,
SMC Sambalpur
 Name of the work- Beautification of Ring road foot path with foot path (One side ) with Ghat development from New bridge
apporach towards Marwaripara Ghat under Sambalpur Municipal Corporation
A Footpath
Length of road =920 M
Width of footh path = 1.5 M
E Developments
Length of Ghat = M
Detailed Estimate
1- Surface Dressing of the ground in any kind of soil
including removing vegetation inequalities not
exceeding 15 cm depth and disposal of the rubbish Foot
1 920.00 21.5 19780.00 sqm
within a lead upto 75 m as directed. path

@ Rs 8.08 /sqm Rs 159822.40

2 Earth work in all kinds of soil within 50 M initial lead Retaining
and 1.5 M initial lift including rough dressing and wall
breaking clods to maximum 5cm to 7cm. And laying in Collector 1 60 2.5 1.50 225.00 cum
layers not exceeding 3.0 M in depth and as per direction Office
of the Engineer-in-charge.
1 90 1.95 1.20 210.60 cum
435.60
@ Rs 143.16 /cum Rs 62360.50
2 Supplying & laying interlocking designer paver
block of any shade and of approved quality as per
IS: 1237-1980 laid in pattern as directed in
pavement, footpath, driveway, etc including
necessary underlay complete in all respect with all
labour and material. [Border concrete if necessary
to be paid separately] (a) 40 mm thick Foot Path 1 920.00 1.5 1,380.00 sqm
block (over 150 mm medium sand bed including
cost of sand but excluding cost of earthwork in
excavation or dismantling of existing hard surface if
necessary)

1380.00
@ Rs 914.47 /sqm Rs 1261968.60
3 Dismantling brick or stone masonary in
cemetmortar under 3 M height including stacking Side
the useful materials for reuse and removing the 1 920.00 0.5 0.75 345.00
wall
debris.
cum

345.000 cum
@ Rs 744.82 /cum Rs 256962.90
4 Filling in foundation or plinth by silver sand in
layers not exceeding 150mm as directed and
consolidating the same by through saturation with
water, ramming comlete including the cost of 1 60 2.5 0.1 15.00 cum
supply of sand

1 90 1.95 0.1 17.55

32.55
@ Rs 482.47 /cum Rs 15704.40

5 Cement concrete (1:3:6) with 40mm. Size hard

broken CB granite metal. 1 60 2.5 0.1 15.00 cum
1 90 1.95 0.1 17.55
32.55
@ Rs 3577.57 /cum Rs 116449.90
6
Construction of cement concrete kerb with top and
bottom width 115 and 165 mm respectively, 250
mm high in M 20 grade PCC on M-10 grade
foundation 150 mm thick, foundation having 50
mm projection beyond kerb stone, kerb stone laid
with kerb laying machine, foundation concrete laid
manually, all complete as per clause 409 of
Specifications for Road & Bridge Works of
MoRT&H (5th Revision). (The rate is inclusive of
cost of all materials, labour, hire and usage charges
of machinery and all incidental charges in this
connection.)
foot path 1 920.00 0.15 0.45 62.10 cum
@ Rs 4811.08 /cum Rs 298768.07
7 (a)Supply , fittings & fixing of baluster of plain
cement concrete with (1:1½:3) with stone Foot
chips(floral or intricate pattern of height not (500/0.25)+1 3,681 nos
Path
exceeding 1200 mm)

in front of Collector type A (60/0.25+1) 241 nos

in front of Collector type B (60/0.25+1) 361 nos
4,283 nos
@ Rs 342.00 /no Rs 1464786.00
8
Brick work with Fly ash Brick 25cm x 12cm x 8cm
size having crushing strength not less than 75
Kg./Cm2 with dimentional tolerance + 8% in Foot
cement mortar (1:6) in foundation & plinth. Path 1 920.00 0.5 0.6 276.000 cum

1 920.00 0.38 0.3 104.880 cum

A) Nos of brick Pillar: 920/5.0 = 184 184 0.5 0.38 0.55 19.228 cum
1 920.00 0.5 0.3 138.000 cum

538.108 cum
@ Rs 3523.76 /cum Rs 1896163.45
9 Supplying all labour, materials ,T&P and providing
Cement concrete M25 grade (1:1½:3) with crusher
broken hard granite chips of 20mm & down grade
size for RCC works including cost of conveyance &
royalty ,sundries , watering ,curing &lifting
&laying concrete at a height of 5mtr contractor
profit & labour cess. Maximum complete etc. all
complete(Excluding cost of reinforcement &
centering & shuttering)
Foot
Path 2 920.00 0.375 0.1 69.000 cum
footing 1 60.00 2.500 0.35 52.500 cum
wall 0.5 1 60.00 2.850 0.3 51.300 cum
beam 1 60.00 0.375 0.25 5.625 cum
Type-2
footing 1 90.00 1.950 0.3 52.650 cum
wall 1 90.00 1.700 0.25 38.250
beam 1 90.00 0.250 0.375 8.438
Top beam 1 90.00 0.200 0.375 6.750
Base 5 0.20 2.000 1.225 2.450

286.963 Cum
@ Rs 4234.75 /cum Rs 1215214.45
10-
Supplying fitting and placing uncoated HYSD bar
reinforcement complete as per drawing and
technical specification. foot path 69.00 0.01 7.85 5.42
222.46 0.015 7.85 26.19
31.61 316.11 qtl
316.11
@ Rs 6869.90 /QTL Rs 2171655.42
 11
Rigid & smooth centering & shuttering for RCC
work including false works and dismantling them
after casting including cost of materials complete in
ground floor. foot path 1 920.00 0.55 506.00 Sq.m
1 920.00 0.20 184.00 Sq.m
Type-1Footing 2 60.00 0.45 54.00 Sq.m
wall 2 60.00 2.85 342.00 Sq.m
beam 1 60.00 0.875 52.50 Sq.m
beam 1 60.00 0.775 46.50 Sq.m
Type-2Footing 2 90.00 0.40 72.00 Sq.m
wall 2 90.00 1.70 306.00 Sq.m
beam 1 90.00 0.875 78.75 Sq.m
beam 1 90.00 0.775 69.75 Sq.m
For fountain Base 2 0.20 6.25 2.50 Sq.m
1,714.00 sqm
@ Rs 340.17 /sqm Rs 583050.70
12 Supplying and laying 400 G Polythene Sheet below
flooring. Foot path Same as item shuttering 506.00 Sq.m
506.00 sqm
@ Rs 17.00 /sqm Rs 8602.00
13 16mm thick cement plaster (1:6) over brick or stone
masonary
New Brick Work foot path 920.00 1.5 1380 Sq.m
Top beam 920.00 0.5 460 Sq.m
Pillar 184 2 0.55 202.4 Sq.m
Collector office front 1 60 3.425 205.5 Sq.m
(2*1.15+3*.375)
Collector office front 1 90 3.425 308.25 Sq.m
(2*1.15+3*.375)
2556.15 sqm
@ Rs 135.57 /sqm Rs 346537.26
5
Filling foundation and plinth with excavated Earth
inluding watering and ramming (a) With earth obtained Same as excavation
from excavation of foundation.
435.60 cum
@ Rs 74.60 /cum Rs 32495.76

Stripping off worn out plaster and reking out joints

of walls, ceiling etc after any height and in any
14 foot path 920.00 0.6 552 sqm
floor incliuding removing rubbish with in a lead off
75 M as directed.

@ Rs 19.00 /sqm Rs 10488.00

15 Priming one coat with any approved primer Foot path 920.00 3.70 3404.00 sqm
Pillar 184 2.00 0.55 202.40 sqm
44.4+23.6
same as plaster in front of Collector office 513.75 sqm

4120.15 sqm
@ Rs 40.69 /sqm Rs 167648.90

16 Finishing walls with water proofing cement paint of

approved shade on new work two coat to give an foot path 500 0.6 300.00 sqm
even shade including cost of paint.

920.00 3.7 3404.00 sqm

184 2 0.55 202.40 sqm
3906.40 sqm
Rs 24.70 /sqm Rs 96488.08
17 Wall painting two coats with 100% acrylic
emulsion paint exterior grade of approved make and
shade manufacturer like NEROLAC /ASIAN /
BERGER / DULUX cover a coat of water bound
ement primer of approved make and shade to make
an even finished surfacein all floors and heights
withall scaffolding & staging charges including cost
, costconveyance taxes of all materials, cost of all
labour T&Psundries etc as required for the work
complete in all respectas per the direction of the
ingineer in charge

1 920.00 3.7 3404.00 sqm

same as plaster in front of Collector office 513.75 sqm
3917.75

Rs 62.15 /sqm Rs 243488.16

18 Supplying and Planting of different plant / trees
( Supplying well grown plants bushy and healthy,
minimum height as specified i.e. exposed height
including all leads & lift, carriage, handling,
manuring, applying presticide and fertilizer etc.

Trees plantation @3.5 M C/C foot path 920.00 ÷ 3.5 263 nos
Trees Piller 8 6 48 nos
in front of Collector office 13
324
@ Rs 103.00 /nos Rs 33357.29
b) trees with earthen pots 920.00 ÷ 10 92 nos
48
in front of Collector office 13
153 nos
@ Rs 78.00 /nos Rs 11934.00

19- Maintainance of tree = 262.857 nos

@ Rs 482.00 /each year Rs 126697.14
20 Supplying and fixing grasses tiles of grass Maxican
Carpet/Selection No. 1 Healthy & fresh grasses
(size 1'x1' or bigger) including watering and
maintenance of the lawn for 30 days or more till the
grass forms a thick lawn free from wees and fit for
mowing including supplying good earth as required
by Engineer-in-charge. (Rate includes supply of
labour, tools & plants including materials)

Foot
path 920.00 0.75 690.00
2 45 1 90.00
1 9.7 1.57 15.23
795.23 Sqm
Rs 20049.00 /100sqm Rs 159435.46
21 Supplying, fitting & fixing granite slabs 15mm to
18 mm. thick with uniform texture & without
decorative veins in columns, wall, facia etc. with 15
mm thick [avg] cement mortar (1:2) including
making suitable arrangements to hold the stones
properly by brass / copper hooks including pointing
in cement mortar (1:2) (1 white cement : 2 marble
dust) with admixture of pigment matching the stone
shades all complete as per direction of the
Engineer-in-charge including cost of all materials,
labours, scaffolding, staging, curing and roughening
of concrete surface complete. [Using cement slurry
at back side of granite @ 4.4 kg/sq.m
& white cement slurry for joint filling @ 1.8
kg/sq.m]
 0.5 2.2 6.245 6.870 sqm
6.87
Rs 2685.00 /sqm Rs 0.00
22 Supplying, fitting and fixing vertified tile in floors
of size 600mm x 600mm of approved make with
application of polymer modified cement based
water resistant adhesive bed of required thickness of
10mm and filling joints with epoxy grout of
approved quality including cost of all materials,
labour T&P etc required for the work

Change Room 3 4 1.5 1.5 27.00 sqm

skirting 3 16 1.5 0.2 14.40 sqm
Temple floor 1 5.8 4.2 24.36 sqm
Skirting-(5.8+4.2)*2*0.3 2 10 0.3 6.00 sqm
71.76 sqm
Rs 995.80 /sqm Rs 0.00
23 Supplying and stacking of good earth (adequate for
horticulture work) at site including royalty (earth
measured in stack will be reduced by 20% for
payment
foot path 1 920.00 0.75 0.25 172.5 cu m
type-A 1 60.00 3.00 1.8 324 cu m
1 90.00 1.5 0.9 121.5 cu m
618
Rs 257.80 /sqm Rs 159320.40
Supplying , fittings, fixing of fountain as per Approved
Drawing and standard specification to be intallaed by nos 241563.00 /no 241563.00
31 Manufacture / or Supplier etc 1
Supplying , fittings, fixing of Wel come staut at view
nos 115000 /no 230000.00
31 point side. 2
ELECTRICAL WORKS
Rs /no
Supplying & Installation of asthetically designed
decorative hot dipped galvanised mild steel step
pole with grey powder finish. (3.5 M, Make-
1) 4 No. @ 32034.00 Rs 128136.00
Havells, LHMP02135099) including 40 Watt LED
Fittings (Make-Crompton, Model-Maple-LPTO-40-
CDL)

Rs /no
Supply & Fixing Decorative Light Fittings with
2) 40Watt LED Fittings complete connection. (Make- 120 No. @ 14199.00 Rs 1703880.00
Crompton, Model-Maple-LPTO-40-CDL)

Rs /no
Supply & Fixing of Bollarads Light with 10Watt
3) LED complete connection. (Make-Crompton, 65 No. @ 7449.00 Rs 484185.00
Model-Liara-LBLS1-10-CDL)

Rs /no
Supply & Fixing of Pathway Light of LED
4) complete connection. (Make-Crompton, 40 No. @ 6299.00 Rs 251960.00
Model-Trisha-LBLM06WW)

Rs /no
Supply & Fixing of Monument/Bush Light of LED
5) complete connection. (Make-Crompton, Model- 40 No. @ 12699.00 Rs 507960.00
Disha-LFLM18WW)

6) High - Mast Lighting Works

Rs /no
200 Watt LED Flood Light. (Make-Crompton,Cat.
a) 4 each @ 30,500.00 Rs 122000.00
Ref.-LSFO-200-CDL/60, Model-Secure)
7) Cable Laying

Design, supply and laying of following size

XLPE/PVC sheathed armoured cable in ground
including excavation of ground at 2feet below
i) Rs
existing ground level, back filling providing brick
sand cushioning etc and make the surface as good
as normal ground level.

3.5C x 120 sq.mm. XLPE insulated aluminium Rs /mtr

a) 150 Meter @ 1405.00 Rs 210750.00
armoured cable.
Analysis of Rates of Electrical Internal-Govt. of
Odisha-2015, Sl.No.-5.1.2
3.5C x 95 sq.mm. XLPE insulated aluminium Rs /mtr
b) 280 Meter @ 1116.00 Rs 312480.00
armoured cable.
Analysis of Rates of Electrical Internal-Govt. of
Odisha-2015, Sl.No.-5.1.2

3C x 4 sq.mm. PVC insulated aluminium armoured Rs /mtr

c) 920 Meter @ 262.00 Rs 241040.00
cable.
Analysis of Rates of Electrical Internal-Govt. of
Odisha-2015, Sl.No.-5.1.1
3C x 2.5 sq.mm. PVC insulated aluminium Rs /mtr
d) 450 Meter @ 248.00 Rs 111600.00
armoured cable.
Analysis of Rates of Electrical Internal-Govt. of
Odisha-2015, Sl.No.-5.1.1

End termination for the following cables with

8)
suitable glands and crimping sockets.
3.5C x 120 sq.mm. XLPE insulated aluminium Rs /no
a) 8 Each @ 655.00 Rs 5240.00
armoured cable.
PWD Schedule of Rates of West Bengal-2017, Page
No-F4.7.c & F5.8.b.xix

3.5C x 95 sq.mm. XLPE insulated aluminium Rs /no

b) 8 Each @ 584.00 Rs 4672.00
armoured cable.

3C x 4 sq.mm. PVC insulated aluminium armoured Rs /no

c) 200 Each @ 175.00 Rs 35000.00
cable.

3C x 2.5 sq.mm. PVC insulated aluminium Rs /no

d) 200 Each @ 175.00 Rs 35000.00
armoured cable.
9) Supply, laying of 65 mm. dia. GI pipe in ground. 70 Meter @ Rs 416.00 /mtr Rs 29120.00
10) Supply, laying of 100 mm. dia. GI pipe in ground. 70 Meter @ Rs 751.00 /mtr Rs 52570.00
Rs /no
Earthing with GI earth pipe 3 meter long 40 mm dia
ISI marked including accessories and providing
11) masonary enclosure with cover plate having locking 4 Each @ 1781.00 Rs 7124.00
arrangement and watering pipe etc ( but without
charcoal & salt) as required.

Analysis of Rates of Electrical Internal-Govt. of

Odisha-2015, Sl.No.-3.1
Supplying & laying 8 SWG Copper wires ISI Rs /mtr
marked at 0.5 meter below ground level for
12) 150 Meter @ 62.00 Rs 9300.00
conductor earth electrode including soldering etc. as
required
Analysis of Rates of Electrical Internal-Govt. of
Odisha-2015, Sl.No.-3.7
 Rs /no

Supply, fixing, testing and commissioning of the

Control Panel (IP 55) for Area Light comprising of
the following :Outdoor Street Lighting Switch
Board -1 Incoming 100 A TPN 25 kA MCCB 1 No.
as incomer. Outgoing 63A TPN MCB with 40A 4P
ELCB 30 mA -5 Nos. as outgoings. With necessary
13) copper busbar interconnection providing CTs, 1 Each @ 345000.0 Rs 345000.00
voltmeter, ammeter, Digital Energy meter for
current, volt, power factor, kWhr, shunt trip,
selector switches, phase indication lamp, fuse and
switch control, providing external indication for
ON/OFF/Trip status (thru Aux and Trip alarm
contact) for the Incomer.

Rs /no
Supply, fixing, testing and commissioning of the
14) double door type Outdoor Street Lighting Switch 3 Each @ 23900.00 Rs 71700.00
Board(IP 55).

Supplying & Installation of Open Well Submercible Rs /no

15) 1 Each @ 15000.00 Rs 15000.00
Pump for Fountain.
32- Provision for D/B ,Soil testing, Survey,
Investigation, and Other items relating to Ring road
Development work. 77500.00

Total Civil Work 16132179.24

16132179.24
Add 12% GST 1935861.51
18068040.74
Limited to Rs 9900000.00
(Rupees Ninty Nine Lakhs Only)

Technically Sanctioned For Rs99,00,000/-

(Rupees Ninty Nine lakh) only

Junior Engineer, Asst Ex. Engineer Executive Engineer

SMC, Sambalpur SMC, Sambalpur SMC, Sambalpur

Administratively approved For Rs99,00,000/-

(Rupees Ninty Nine lakh) only

Commissioner, Administrator,
SMC Sambalpur SMC, Sambalpur
Name of the work- Beautification of Ring road foot path with foot path (One side ) with Ghat development from Marwaripara
Ghat towards Balibandha(Rajghat) under Sambalpur Municipal Corporation
A Footpath
Length of road =500 M
Width of footh path = 1.5 M
E Developments in Marwaripara Ghat
Length of Ghat = 28.775 M
Detailed Estimate
1- Surface Dressing of the ground in any kind of soil
including removing vegetation inequalities not exceeding
15 cm depth and disposal of the rubbish within a lead Foot path 1 500.00 21.5 10750.00 sqm
upto 75 m as directed.

with GST @ Rs 9.05 /sqm Rs 97287.50

2 Earth work in all kinds of soil within 50 M initial lead Retaining
and 1.5 M initial lift including rough dressing and wall
breaking clods to maximum 5cm to 7cm. And laying in Collector 1 60 2.5 1.50 225.00 cum
layers not exceeding 3.0 M in depth and as per direction Office
of the Engineer-in-charge.
1 90 1.95 1.20 210.60 cum
435.60
@ Rs 143.16 /cum Rs 62360.50
2 Supplying & laying interlocking designer paver block of
any shade and of approved quality as per IS: 1237-1980
laid in pattern as directed in pavement, footpath,
driveway, etc including necessary underlay complete in
all respect with all labour and material. [Border concrete Foot Path 1 500.00 1.5 750.00 sqm
if necessary to be paid separately] (a) 40 mm
thick block (over 150 mm medium sand bed including
cost of sand but excluding cost of earthwork in
excavation or dismantling of existing hard surface if
necessary)
Temple 1 5.80 4.2 24.36 sqm

2 10.00 0.3 6.00 sqm

Change room 12 1.50 1.5 27.00 sqm

48 1.50 0.2 14.40 sqm

821.76
@ Rs 1022.55 /sqm Rs 840290.69
3 Dismantling brick or stone masonary in clay under 3 M
height including stacking the useful materials for reuse
and removing the debris. Change
2.137 0.3 3.625 3 6.97
room
cum
step 0.5 2.137 3.625 3 11.62 cum
18.592 cum
@ Rs 833.31 /cum Rs 15492.82
4 Filling in foundation or plinth by silver sand in layers not
exceeding 150mm as directed and consolidating the same Change
by through saturation with water, ramming comlete room 0.5 1.5 3.625 3 8.16
including the cost of supply of sand cum

@ Rs 539.79 /cum Rs 4402.66

5 Cement concrete (1:3:6) with 40mm. Size hard broken

CB granite metal.
change 3 2.137 0.100 3.625 2.32 cum
room
2.32 cum
@ Rs 4002.63 /cum Rs 9302.06
 6
Construction of cement concrete kerb with top and
bottom width 115 and 165 mm respectively, 250 mm
high in M 20 grade PCC on M-10 grade foundation 150
mm thick, foundation having 50 mm projection beyond
kerb stone, kerb stone laid with kerb laying machine,
foundation concrete laid manually, all complete as per
clause 409 of Specifications for Road & Bridge Works of
MoRT&H (5th Revision). (The rate is inclusive of cost of
all materials, labour, hire and usage charges of machinery
and all incidental charges in this connection.)
foot path 1 500.00 0.15 0.45 33.75 cum
@ Rs 5364.67 /cum Rs 181057.61
7 (a)Supply , fittings & fixing of baluster of plain cement
concrete with (1:1½:3) with stone chips(floral or intricate Foot Path (500/0.25)+1 2,001 nos
pattern of height not exceeding 1200 mm)
Ghat 625 nos
2,626 nos
@ Rs 383.04 /no Rs 1005863.04
8
Brick work with Fly ash Brick 25cm x 12cm x 8cm size
having crushing strength not less than 75 Kg./Cm2 with
dimentional tolerance + 8% in cement mortar (1:6) in
foundation & plinth. Foot Path 1 500.00 0.375 0.15 28.125 cum
A) Nos of brick Pillar: 773/5.0 = 100 100 0.5 0.38 0.55 10.450 cum
1 500.00 0.5 0.3 75.000 cum

B) Brick work at Marwari Para Ghat 6 28.775 0.375 0.15 9.712 cum
M.P Ghat
48 0.375 0.375 0.55 3.713 cum

C) Change room 3 2*(3.375+1.687)*0.25*1.090 8.277 cum

3 1 1.5 0.25 1.09 1.226 cum
3 1 3.625 0.25 0.15 0.408 cum
3 1.5 1.437 0.545 0.25 0.881 cum
3 9 0.25 0.25 2.1 3.544 cum
3 6 3.375 0.125 2.1 15.947 cum

C) Temple 2 10 0.25 0.3 1.500 cum

158.782 cum
@ Rs 3938.46 /cum Rs 625355.81
9 RCC (1:1.5:3) work with 12mm black hard granite
(crusher broken) stone chips including hoisting & laying.

Foot Path 1 500.00 0.375 0.2 37.500 cum

MP Ghat
Top beam Railing 6 28.775 0.375 0.200 12.949 cum
Change room
Base 3 2.135 0.2 3.625 4.644 cum
beam 18 0.25 0.325 3.625 5.302 cum
Roof Slab 3 1.288 1.288 0.1 0.498 cum
Slope Slab 3 4*0.5*(4.51+1.288)*1.611*0.1 5.604 cum
Temple 4 0.25 0.25000 2.10 0.525 cum
Beam=2*(5.8+4.2) 2 10.00 0.25 0.35 1.750 cum
Slab 1 6.7 5.1 0.1 3.417 cum
72.188 Cum
@ Rs 5759.93 /cum Rs 415795.64
10- Supplying fitting and placing uncoated HYSD bar
reinforcement complete as per drawing and technical
specification. foot path 37.50 0.01 7.85 2.94375
2.9438 ton 29.44 qtl
MP Ghat = 12.949 Cum
12.9 0.01 7.85 1.0164965
1.0165 ton 10.16 qtl
Change 1.5%X5.351X7.85 0.6300803
Concrete = 5.351Cum for 3 nos room 18.90 qtl
Temple
Concrete=5.417cum 1.5%X5.417X7.85 0.638 ton 6.38 qtl
64.88
@ Rs 7686.00 /QTL Rs 498693.74
11
Rigid & smooth centering & shuttering for RCC work
including false works and dismantling them after casting
including cost of materials complete in ground floor. foot path 500.00 0.77 387.50 Sq.m
MP Ghat
6 28.775 0.775 133.804 sqm
4 7.20 0.30 8.640 sqm
3 Change room
 Base 2*(2.137+3.625)*0.3 3 10.372 sqm
Beam 6*(0.25+0.325+0.325)*3.625 3 58.725 sqm
Slab 1.288*1.288 3 4.977 sqm
Slope slab 4*0.5*(4.51+1.288)*1.611 3 56.043 sqm
Slope End side 4*4.510*0.100 3 5.412 sqm
Temple 4 7 1.1 30.800 sqm
Column 16 0.25 2.1 8.400 sqm
beam=2*0.35+.25 1 20 0.95 19.000 sqm
Slab 1 6.7 5.1 34.170 sqm
slab end 2 11.8 0.1 2.360 sqm
760.20 sqm
@ Rs 380.59 /sqm Rs 289325.53
12 Supplying and laying 400 G Polythene Sheet below
flooring. Foot path Same as item shuttering 387.50 Sq.m
Polythene Sheet
Marwardi ghat 6 28.775 0.775 133.80 Sq.m
521.30 sqm
@ Rs 19.04 /sqm Rs 9925.62
13 16mm thick cement plaster (1:6) over brick or stone
masonary
New Brick Work foot path 500.00 0.8 400 Sq.m
50% of old work ie 50% of 865 432.5 0.6 259.5 Sq.m
Top beam 500.00 1.4 700 Sq.m
Pillar 100 2 0.55 110 Sq.m
Ghat
Brick work 4 28.775 0.15 17.265 Sq.m
Brick pillar = 8 nos per row 48 1.5 0.55 39.6 Sq.m
Top beam of Railing 2 28.775 0.75 43.1625 Sq.m

3 Change room

outside 4*3.625*(2.1+0.25) 102.225 sqm

outer (2*1.687+3.375)*1.010 20.449 sqm
Parapet 4*1.288*0.15 2.318 sqm

Temple
Col out side 4 1 2.1 8.40 sqm
Brick work 2 10 0.85 17.00 sqm
beam 1 0.95 20 19.00 sqm
1738.92037 sqm
@ Rs 151.68 /sqm Rs 263759.44
Stripping off worn out plaster and reking out joints of
walls, ceiling etc after any height and in any floor
14 foot path 500.00 0.6 300 sqm
incliuding removing rubbish with in a lead off 75 M as
directed. (50% of old work)
@ Rs 21.28 /sqm Rs 6384.00

15 Priming one coat with any approved primer Foot path 500.00 3.70 1850.00 sqm
250 0.60 150 sqm
Pillar 100 2.00 0.55 110.00 sqm
Over Plaster MP ghat 101.466
Over Plaster change room 126.36 3 379.08
Over Plaster Temple 68.00
2658.55 sqm
@ Rs 45.52 /sqm Rs 121017.01

16 Finishing walls with water proofing cement paint of

approved shade on new work two coat to give an even foot path 432.5 0.6 259.50 sqm
shade including cost of paint.
500.00 3.7 1850.00 sqm
100 2 0.55 110.00 sqm
Over Plaster MP ghat 101.466
Cement based paint on plaster surface change sqm
room 126.36 3 379.08
Cement based paint on plaster surface Same as plaster surface 68.00 sqm
Temple
2768.05 sqm
Rs 24.70 /sqm Rs 68370.74
17 Wall painting two coats with 100% acrylic emulsion
paint exterior grade of approved make and shade
manufacturer like NEROLAC /ASIAN / BERGER /
DULUX cover a coat of water bound ement primer of
approved make and shade to make an even finished
surfacein all floors and heights withall scaffolding &
staging charges including cost , costconveyance taxes of
all materials, cost of all labour T&Psundries etc as
required for the work complete in all respectas per the
direction of the ingineer in charge
1 500.00 0.45 225 sqm
Same as plaster surface change sqm
room 126.36 3 379.08
68.00 sqm
Temple
672.08

Rs 62.15 /sqm Rs 41769.77

18 Supplying and Planting of different plant / trees
( Supplying well grown plants bushy and healthy,
minimum height as specified i.e. exposed height
including all leads & lift, carriage, handling, manuring,
applying presticide and fertilizer etc.

Trees plantation @3.5 M C/C foot path 500.00 ÷ 3.5 143 nos
Trees Piller 8 6 48 nos
191
@ Rs 115.36 /nos Rs 22017.28
b) trees with earthen pots 500.00 ÷ 10 50 nos
ghat 48
98 nos
@ Rs 87.36 /nos Rs 8561.28

19- Maintainance of tree = 142.857 nos

@ Rs 539.84 /each year Rs 77120.00
20 Supplying and fixing grasses tiles of grass Maxican
Carpet/Selection No. 1 Healthy & fresh grasses (size 1'x1'
or bigger) including watering and maintenance of the
lawn for 30 days or more till the grass forms a thick lawn
free from wees and fit for mowing including supplying
good earth as required by Engineer-in-charge. (Rate
includes supply of labour, tools & plants including
materials)

Foot path 500.00 0.75 375

375 Sqm
Rs 22431.00 /100sqm Rs 84116.25
21 Supplying, fitting & fixing granite slabs 15mm to 18 mm.
thick with uniform texture & without decorative veins in
columns, wall, facia etc. with 15 mm thick [avg] cement
mortar (1:2) including making suitable arrangements to
hold the stones properly by brass / copper hooks
including pointing in cement mortar (1:2) (1 white
cement : 2 marble dust) with admixture of pigment
matching the stone shades all complete as per direction of
the Engineer-in-charge including cost of all materials,
labours, scaffolding, staging, curing and roughening of
concrete surface complete. [Using cement slurry at back
side of granite @ 4.4 kg/sq.m
& white cement slurry for joint filling @ 1.8 kg/sq.m]

Plat Form =(4.2+4.2+5.8)*1.5 temple 14.2 1.5 21.300 sqm

21.30
Rs 3007.20 /sqm Rs 64053.36
22 Supplying, fitting and fixing vertified tile in floors of size
600mm x 600mm of approved make with application of
polymer modified cement based water resistant adhesive
bed of required thickness of 10mm and filling joints with
epoxy grout of approved quality including cost of all
materials, labour T&P etc required for the work

Change Room 4 1.5 1.5 9.00 sqm

skirting 16 1.5 0.2 4.80 sqm
Temple floor 1 5.8 4.2 24.36 sqm
Skirting-(5.8+4.2)*2*0.3 2 10 0.3 6.00 sqm
44.16 sqm
Rs 1114.10 /sqm Rs 49198.66
23 Supplying and stacking of good earth (adequate for
horticulture work) at site including royalty (earth
measured in stack will be reduced by 20% for payment
foot path 1 500.00 0.75 0.25 93.75 cu m
93.75
Rs 288.73 /sqm Rs 27068.44
24 Supplying and laying chequered tiles of any shade & of
approved quality with (1:1½:3) cement concrete laid in
panels or patterns as directed in pavement, footpath
etc.including necessary underlay 25 mm thick [avg]
cement mortar (1:3) complete in all respect with all
labour and materials. [Using cement slurry @ 4.4
kg/Sq.m at back side and @2.4 kg/Sq.m for joint filling]

MP ghat
On steps 88 0.4 101.42 3569.984 sqm
rising 30 0.15 102.42 460.89 sqm
On Landing 1 1.8 101.42 182.556 sqm
On Landing 1 1.5 101.42 152.13 sqm
4365.56
Rs 661.20 /sqm Rs 2886508.27
30 20mm thick cement plaster (1:4) - Inside
Change Room -Inside
4*4*1.500*(2.1+0.250) 16 1.5 2.35 56.4 sqm
4*2*1.500*0.663 8 1.5 0.663 7.956 sqm
64.356
Rs 174.80 /sqm Rs 11249.43
25 6mm thick cement plaster (1:4) to R.C.C. surfaces
finished smooth including closed deep chipping & slurry
treatment.
Celling of Change room 1 1.288 1.288 3.00 4.98 sqm
Slope Slab=4*0.5*(4.51+1.288)*1.611 2 5.798 1.611 3.00 56.04 sqm

Temple =2*(6.7+5.1) 2 11.8 23.60 sqm

84.62
Rs 101.08 /sqm Rs 8553.42
26 Factory made solid PVC door frame 60 x 30 mm i/c 3.00 59.40
carriage .(with GST) 4*(2*2.1+0.75) rmt

Rs 336.00 /rmt Rs 19958.40

27 30 mm thick factory made solid PVC profile panelled
door single piece extruded profile decorative finish 4 2.1 0.75 3.00 18.90
(wood grain printed on both side) .(with GST) sqm
Rs 3024.00 /sqm Rs 57153.60
28 Supplying, fitting, fixing up window (sliding type) made
up aluminium Section 151-154, 151 - 155, as windows
frame Section No.151-155, 151-153 and 151-167 as
shutter frame with 5mm thick black glass as panel lfitted
with rubber beading including locking arrangment 4 0.6 0.6 3.00 4.32 sqm
including all fitting including cost of materials, alll taxes,
labour, T&P etc. complete as per direction of the
Engineer-in-charge. .(with GST)

Rs 5626.38 /sqm Rs 24305.96

29 Supplying, fitting and fixing M.S. clamps for door and
window frame made of flat bent bar, end bifurcated with
necessary screws etc. by cement concrete (1:2:4) as per Door 4 6 3 72.00 nos
direction. (Cost of concrete will be paid separately) (b)
40mm X 6mm, 200 mm Length. .(with GST)

window 4 4 16.00 nos

88.00 nos
Rs 31.36 /no Rs 2759.68
29 Butt hinges (Heavy type)(I.S.I) (a) 125 x 85 x 5.5 mm 3 3
(0.07 Kg) .(with GST) Door 4 36.00 nos

window 4 2 3 24.00 nos

60.00 nos
Rs 227.36 /no Rs 13641.60
30 Sliding Door Bolt (Aldrop) (I.S.I) (a) 300mm long X 1 3 12.00
16mm dia .(with GST) Door 4

Rs 246.40 /no Rs 2956.80

31 Brass tower bolt (Barrel Type) (I.S.I). (a) 250mm long x
10mm dia. bolt. .(with GST) Door 4 1 3 12.00

Rs 234.08 /no Rs 2808.96

32- Unforseen item , D/B 4000.00
 Total Civil Work 7922485.56

33 Estimate for Land scape Light and Area Light As per Estmimate attached 1781466.71
9703952.27
Limited to Rs 9900000.00
(Rupees Ninty Nine Lakhs Only)

Technically Sanctioned For Rs99,00,000/-

(Rupees Ninty Nine lakh) only

Junior Engineer, Asst Ex. Engineer Executive Engineer

SMC, Sambalpur SMC, Sambalpur SMC, Sambalpur

Administratively approved For Rs99,00,000/-

(Rupees Ninty Nine lakh) only

Commissioner, Administrator,
SMC Sambalpur SMC, Sambalpur
 Name of the work- Beautification of Ring road foot path with Ghat development from Samlei mandir to Rajghat
A Footpath
Length of road =773 M
Width of footh path = 1.5 M

E Developments in Marwaripara Ghat

Length of Ghat = 28.775 M
Detailed Estimate
1- Surface Dressing of the ground in any kind of soil
including removing vegetation inequalities not exceeding
15 cm depth and disposal of the rubbish within a lead Foot path 1 773.00 21.5 16619.50 sqm
upto 75 m as directed.

with GST @ Rs 9.05 /sqm Rs 150406.48

2 Foot path
Fixing tiles in floors ,treads or steps and landing on
25mm thick bed of cement mortar 1:1 (1 cement : 1 sand)
jointed with neat cement slury mixed with pigment to
match the shades of the tiles including rubbing and
1 773.00 1.5 1159.50 sqm
polishing compelte excluding cost of pre-caste tiles.
a).Vitrified
industrial floor tile of Premium grade having thickness
8mm to 10mm confirming to IS 4457

@ Rs 1006.80 /sqm Rs 1167384.60

6
Construction of cement concrete kerb with top and
bottom width 115 and 165 mm respectively, 250 mm
high in M 20 grade PCC on M-10 grade foundation 150
mm thick, foundation having 50 mm projection beyond
kerb stone, kerb stone laid with kerb laying machine,
foundation concrete laid manually, all complete as per
clause 409 of Specifications for Road & Bridge Works of
MoRT&H (5th Revision). (The rate is inclusive of cost of
all materials, labour, hire and usage charges of machinery
and all incidental charges in this connection.)
foot path 1 773 0.15 0.45 52.18 cum
@ Rs 5364.67 /cum Rs 279915.07
7 (a)Supply , fittings & fixing of baluster of plain cement
concrete with (1:1½:3) with stone chips(floral or intricate Foot Path (773/0.25)+1 3,093 nos
pattern of height not exceeding 1200 mm)

3,093 nos
@ Rs 383.04 /no Rs 1184742.72
8
Brick work with Fly ash Brick 25cm x 12cm x 8cm size
having crushing strength not less than 75 Kg./Cm2 with
dimentional tolerance + 8% in cement mortar (1:6) in
foundation & plinth. Foot Path 1 773.00 0.375 0.15 43.481 cum
A) Nos of brick Pillar: 773/5.0 = 100 154.6 0.5 0.38 0.55 16.156 cum
Continuation of Existing Brick Work 50% 773.00 0.5 0.3 57.975 cum

117.612 cum
@ Rs 3938.46 /cum Rs 463209.96
9 RCC (1:1.5:3) work with 12mm black hard granite
(crusher broken) stone chips including hoisting & laying.

Foot Path 1 773.00 0.375 0.2 57.975 cum

57.975 Cum
@ Rs 5759.93 /cum Rs 333931.94
10- Supplying fitting and placing uncoated HYSD bar
reinforcement complete as per drawing and technical
specification. foot path 57.98 0.01 7.85 4.5510375
4.5510 ton 45.51 qtl
45.51
@ Rs 5365.70 /cum Rs 244195.02
11
Rigid & smooth centering & shuttering for RCC work
including false works and dismantling them after casting
including cost of materials complete in ground floor. foot path 773.00 0.77 599.07 Sq.m
599.07 sqm
@ Rs 380.59 /sqm Rs 228001.95
12 Supplying and laying 400 G Polythene Sheet below
flooring. Foot path Same as item shuttering 599.07 Sq.m
599.07 sqm
@ Rs 19.04 /sqm Rs 11406.39
13 16mm thick cement plaster (1:6) over brick or stone
masonary
 New Brick Work foot path 773.00 0.8 618.4 Sq.m
50% of old work ie 50% of 865 432.5 0.6 259.5 Sq.m
Top beam 773.00 1.4 1082.2 Sq.m
Pillar 154.6 2 0.55 170.06 Sq.m
2130.16 sqm
@ Rs 151.68 /sqm Rs 323102.67
Stripping off worn out plaster and reking out joints of
walls, ceiling etc after any height and in any floor
14 foot path 773.00 0.6 463.8 sqm
incliuding removing rubbish with in a lead off 75 M as
directed. (50% of old work)
@ Rs 21.28 /sqm Rs 9869.66

15 Priming one coat with any approved primer Foot path 773.00 3.70 2860.10 sqm
386.5 0.60 231.9 sqm
3092.00 sqm
@ Rs 45.52 /sqm Rs 140747.84

16 Finishing walls with water proofing cement paint of

approved shade on new work two coat to give an even foot path 432.5 0.6 259.50 sqm
shade including cost of paint.
773.00 3.7 2860.10 sqm
386.5 2 0.55 425.15 sqm
3544.75 sqm
Rs 24.70 /sqm Rs 87555.33

17 Wall painting two coats with 100% acrylic emulsion

paint exterior grade of approved make and shade
manufacturer like NEROLAC /ASIAN / BERGER /
DULUX cover a coat of water bound ement primer of
approved make and shade to make an even finished
surfacein all floors and heights withall scaffolding &
staging charges including cost , costconveyance taxes of
all materials, cost of all labour T&Psundries etc as
required for the work complete in all respectas per the
direction of the ingineer in charge
1 773.00 0.45 347.85 sqm
Rs 62.15 /sqm Rs 21618.88
18 Supplying and Planting of different plant / trees
( Supplying well grown plants bushy and healthy,
minimum height as specified i.e. exposed height
including all leads & lift, carriage, handling, manuring,
applying presticide and fertilizer etc.

Trees plantation @3.5 M C/C foot path 773.00 ÷ 3.5 221 nos
221
@ Rs 115.36 /nos Rs 25478.08
b) trees with earthen pots 773.00 ÷ 10 77.3 nos

77 nos
@ Rs 87.36 /nos Rs 6752.93

19- Maintainance of tree = 220.857 nos

@ Rs 539.84 /each year Rs 119227.52
20 Supplying and fixing grasses tiles of grass Maxican
Carpet/Selection No. 1 Healthy & fresh grasses (size 1'x1'
or bigger) including watering and maintenance of the
lawn for 30 days or more till the grass forms a thick lawn
free from wees and fit for mowing including supplying
good earth as required by Engineer-in-charge. (Rate
includes supply of labour, tools & plants including
materials)

Foot path 773.00 0.75 579.75

579.75 Sqm
Rs 22431.00 /100sqm Rs 130043.72
21 Supplying, fitting & fixing granite slabs 15mm to 18 mm.
thick with uniform texture & without decorative veins in
columns, wall, facia etc. with 15 mm thick [avg] cement
mortar (1:2) including making suitable arrangements to
hold the stones properly by brass / copper hooks
including pointing in cement mortar (1:2) (1 white
cement : 2 marble dust) with admixture of pigment
matching the stone shades all complete as per direction of
the Engineer-in-charge including cost of all materials,
labours, scaffolding, staging, curing and roughening of
concrete surface complete. [Using cement slurry at back
side of granite @ 4.4 kg/sq.m
& white cement slurry for joint filling @ 1.8 kg/sq.m]

Plat Form =(4.2+4.2+5.8)*1.5 temple 14.2 1.5 21.300 sqm

21.30
Rs 3007.20 /sqm Rs 64053.36
23 Supplying and stacking of good earth (adequate for
horticulture work) at site including royalty (earth
measured in stack will be reduced by 20% for payment
foot path 1 773.00 0.75 0.25 144.9375 cu m
144.9375
Rs 288.73 /sqm Rs 41847.80

Total Civil Work 5033491.92

34- Estimate for Land scape Light and Area Light As per Estmimate attached 432023.00
5465514.92
Limited to Rs 9900000.00
(Rupees Ninty Nine Lakhs Only)

#REF!

Junior Engineer, Asst Ex. Engineer Executive Engineer

SMC, Sambalpur SMC, Sambalpur SMC, Sambalpur

Commissioner, Administrator,
SMC Sambalpur SMC, Sambalpur
 ABSTRACT
Beautification of Ring road with foot path(one side)with Ghat development from Collector
office back side (new bridge approach) to Marwari para and Balibandha Ghat under , SMC,
Sambalpur, W No-32, under 14th FC 2018-19
Sl No Description Amount
1 Civil Work-
Land scaping and One side Foot path for 1100 mtr , One view
point & Development infront Collector Office (New gate side) 20092688.05

2
Electrical work-
Cable Laying , wiring to all Points and Fixing light , as per 2158836.00
estimate.

3 Provision for D/B ,testing, Survey, Design,Investigation, and 70000.00

Other items relating to Ring road Development work.

Total 22321524.05
Add GST 12% 2678582.89
25000106.94
Limited to Rs 25000000.00

Junior Engineer, Asst Ex. Engineer Executive Engineer

SMC, Sambalpur SMC, Sambalpur SMC, Sambalpur

Commissioner,
SMC Sambalpur