Estimate For the work:-Renovation of Counsilhall of SMC Office ,w.no.32 ,Sambalpur.

Sl. Rate/
No Description Qnty Unit Amount in Rs.
Cum
.
1 Supplying all labour, T&P and scraping old
paint with scrapers, sand papering and
washing with soap water or soda including
scaffolding charges upto 5M height(including
1% labour cess)
C.HALL
wall 2 x 11.60 x 3.35 x = 77.72 Sqm
wall 2 x 6.20 x 3.35 x = 41.54 Sqm
celing 1 x 11.60 x 6.20 x = 71.92 Sqm
2 x 12.20 x 3.35 x = 81.74 Sqm
outside
wall 2 x 6.70 x 3.35 x = 44.89 Sqm
1 x 15.00 x 3.35 x = 50.25 Sqm
Total = 368.06 Sqm @ 4.85 = 1785.09
2 Dismantling aluminium/ Gypsum partitions,
doors, windows, fixed glazing and false ceiling
including disposal of unserviceable surplus
material and stacking of serviceable material
with in 50 meters lead as directed by Engineer-
in-charge. sqm 21.85
C.HALL
celing 1 x 11.60 x 6.20 x = 71.92 Sqm
1 x 4.80 x 4.80 x = 23.04 Sqm
Total = 94.96 Sqm @ 14.20 = 1348.43
3 Supplying all labour,T&P, materials and making
12mm thick cement plaster in cement
mortar(1:6) for brick work including Cost of
conveyance, sundries, watering for curing,
racking out joints, rounding of corne
,scaffolding & labour cess etc, all complete as
per the direction of engineer-in-charge.
wall repair 1 x 11.60 x 0.90 x = 10.44 Sqm
1 x 6.20 x 0.90 x = 5.58 Sqm
1 x 15.00 x 0.60 x = 9.00 Sqm
Total = 25.02 Sqm @ 103.80 = 2597.08
3 Supplying all labour,T&P, materials and fixing
ceramic glazed tiles in dados,skirtting and
risers of steps on 12mm thick bed of cement
plaster (1:3) jointed with cement slurry mixed
pigment to match the shades of the tiles
including rubbing and polishing etc. Complete
after providing a base plaster of 12mm thick in
cement mortar (1:4) using tiles of size
20cmx20cm or 20cmx30cm including cost of
tiles ,conveyance, taxes ,contractor profit &
labour cess etc. all complete as per the
specification and the direction of Engineer-in-
charge.(tiles of approved shades to be used)
C.HALL
daddo 2 x (11.60+6.20) x 0.750 = 26.70 Sqm
Total = 26.70 Sqm @ 959.86 = 25628.26
3 Supplying all materials,labour,T&P and
Finishing wall surface of walls with Acrylic wall
putty (Water based ) of approved make and
finished smooth and even surface toreceive
painting including cost of scaffolding staging
charges with cost of all materials taxes, labour
cess etc complete as per specification and
direction of Engineer-in-charge.
wall 2 x 11.60 x 3.35 x = 77.72 Sqm
wall 2 x 6.20 x 3.35 x = 41.54 Sqm
ceiling 2 x 11.60 x 6.20 x = 143.84 Sqm
2 x 12.20 x 3.35 x = 81.74 Sqm
outside
wall 2 x 6.70 x 3.35 x = 44.89 Sqm
389.73 Sqm
deduct
door 3 x 1.20 x 2.10 x = 7.56 Sqm
wimdow 2 x 1.00 x 1.20 x = 2.40 Sqm
9.96 Sqm
379.77 Sqm @ 136.60 = 51876.58
4 Supplying all labour, T&P, materials and Wall
painting 2 coat with plastic emulsion paint of
approved shade on new work to give an
even shade inculding cost of paint,cost of
conveyance,taxes of materials & labour cess
etc all complete as per specification of
Engineer-In-Charge.
wall 2 x 11.60 x 3.35 x = 77.72 Sqm
wall 2 x 6.20 x 3.35 x = 41.54 Sqm
2 x 12.20 x 3.35 x = 81.74 Sqm
outside
wall 3 x 6.70 x 3.35 x = 67.34 Sqm
1 x 5.60 x 3.35 x = 18.76 Sqm
= 287.10 Sqm
Total = 287.10 Sqm @ 62.60 = 17972.15
5 False ceilling made out of 12 mm thick P.O.P.
Gypsum board ceilling fixed with frame made
out of G.I.Perimetre channel runners (Gyp
steel make or equivalent branded company)
etc. and hanged from R.C.C. Roof slab on
600mm x 600mm grid including cost,
conveyance and taxes of all materials with cost
of labour and T&P required for the work
complete as per direction of the Engineer-in-
charge.
ceilling 1 x 11.60 x 6.20 x = 71.92 Sqm
1 x 4.80 x 4.80 x = 23.04 Sqm
Total = 94.96 Sqm @ 1375.60 = 130626.98
6 P.O.P. Gypsum board Carnice fixed with Screws
and plastic plug including cost, conveyance and
taxes of all materials with cost of labour and
T&P required for the work complete as per
direction of the Engineer-in-charge.
ceilling 4 x 37.00 = 148.00 Rmt
4 x 20.00 = 80.00 Rmt
Total = 228.00 Rmt @ 226.30 = 51596.40
7 Providing, fitting and fixing of premoulded
decorative corner beading of Model No C-443
of GYPSUM INDIA LTD. having cross section
dimention 112x80 mm & fixing the same by
providing PVC plug, screws, cornice adhessive,
fevicol including cost, conveyance and taxes of
all materials with cost of labour and T&P
required for the work complete as per
direction of the Engineer-in-charge.
ceilling 4 x 37.00 = 148.00 Rmt
4 x 20.00 = 80.00 Rmt
Total = 228.00 Rmt @ 198.60 = 45280.80
8 Supplying, Fiting & Fxing of fabric backed venyl
wall texture paper including all cost
,coneyance ,taxes etc. all complete as per
specification & direction of the Enginer-in-
charge.
wall 2 x 11.60 x 3.65 = 84.68 Sqm
wall 2 x 6.20 x 3.65 = 45.26 Sqm
4 x 4.80 x 3.35 = 64.32 Sqm
194.26 Sqm
Total = 194.26 Sqm @ 1107.10 = 215065.25
Supplying, Fiting & Fxing of charcoal/fabricated
FR rated accoustic panel over wall with density
32kg/m3 with size 600mmx600mmx25mm
square edge class A ASTM E 84 venyl including
all cost ,coneyance ,taxes etc. all complete as
per specification & direction of the Enginer-in-
charge.
25.00 % of Wall 48.57 sqm @ 878.00 = 42640.07

9 Supplying, fitting and fixing of Venetian Blinds

to windows as per approved design including
cost, conveyance, taxes of all materials, labour,
T&P etc. required for the work complete in all
respect as per direction of the Engineer-in-
charge.
4 x 1.20 x 1.60 x = 7.68 Sqm
Total = 7.68 Sqm @ 1433.10 = 11006.21
Total 597423.29
10
Supplying of doors and windows = 5.00 nos L.S 85,000.00
11
Proiding of Electrification such as
Repairingof A.C ,switch boards, providing
Proiding of projector
Fans ,Public c Addresswith board
system ,Repair
& LED of .
lights L.S 250,000.00
12 ofice furniture at councill hall,provision for
designer backdrop with 19 mm ply ,stailess
steel letters for name board L.S 155,000.00
13 Add for contingency 1 %
5,974.23
TOTAL 1093397.52
Or say 1093397.00
Submitted to

Junior Engineer Asst. Engineer

Sambalpur Municipal Corporation Sambalpur Municipal Corporation

Technically Sanctioned Rs = 1093397/- Only Administratively Approved Rs=1093397/- or

say( Rupees Three lakh sixty one thousand )
Or say( Rupees Three lakh sixty one thousand ) only
only

Executive Engineer Commissioner Administrator

Sambalpur Municipal Sambalpur Municipal Sambalpur Municipal
Corporation Corporation Corporation

Dismantling aluminium/ Gypsum partitions, doors, windows, fixed glazing

and false ceiling including disposal of unserviceable surplus material and
stacking of serviceable material with in 50 meters lead as directed by
Engineer-in-charge. sqm 21.85
 1.5
12.2
6.7
 17.8

11 3.281 3.352636

11 3.281 3.352636
18.5
Estimate for the work:- construction of Godown
All Dimensions are in MKS,Estimate is on out to out / in to in method

Rate/ Amount in
Sl.No. Description Quantity Cum Rupees.
Nos Mtrs Mtrs Mtrs Cum/Sqm
1 Earth work in excavation in hard & gravelly soil in
foundation and plinth including rough dressing and
levelling the bed depositing the soil with in 50 mtr
initial lead and all lifts and labour required for the work
etc complete. and as per the direction of Eng-In-
Charge

a- Column
/filter wall 4 n x 1.20
X 1.20 x 1.20 = 6.91 cum
L/W 8 n x 2.35
X 0.6 x 0.90 = 10.15 cum
C/W 4 n x 1.9
X 0.6 x 0.90 = 4.10 cum
total = 21.17 cum @ 119.86 = 2537.20
2 Supplying all materials, labour, T&P and filling in
foundation and plinth with sand well watered and
rammed including conveyance of all materials to work
site, payment of royalty , taxes etc all complete as per
specification and direction of Engineer-in-charge.
a- Column
/filter wall 12 n x 1.20 X 1.20 x 0.15 = 2.59 cum
L/W 8 n x 2.35 X 0.6 x 0.15 = 1.69 cum
C/W 4 n x 1.9 X 0.6 x 0.15 = 0.68 cum
4.97 cum
plinth protection 1 n x 36 x 0.30 x 0.10 = 1.08 cum
Trench 1/3rd filling = 1.66 cum
inside plinth 1 n x 14.00 x 6.00 x 0.3 = 25.20 cum
total = 32.90 cum @ 503.00 = 16550.71

3 Cement Concrete (1:3:6) using 40 mm sized CBHG

metal in F & P including cost, conveyance, royalty,
curing &taxes of all materials etc. & labour required for
the work complete.
a- Column
/filter wall 12 n x 1.20 X 1.20 x 0.15 = 2.59 cum
L/W 8 n x 2.35 X 0.6 x 0.15 = 1.69 cum
C/W 4 n x 1.9 X 0.6 x 0.15 = 0.68 cum
4.97 cum
plinth protection 1 n x 36 x 0.30 x 0.10 = 1.08 cum
inside plinth 1 n x 14.00 x 6.00 x 0.15 = 12.60 cum
Total = 12.60 cum @ 4134.62 = 52096.21
 4 Supplying all labour, materials ,T&P and providing
Cement concrete (1:1:3) with crusher broken hard
granite chips on 12mm and size RCC works including
cost of conveyance & royalty ,sundries, watering
,curing &lifting &laying concrete at a height of 5mtr.
Maximum complete etc all complete(Excluding cost of
reinforcement But including cost of centering &
shuttering)
(A) Column base / footing
(i)Column base 12 n x 1.2 X 1.2 x 0.3 = 5.18 cum
(ii)Slope base 12 n x (0.375 +1.2 ) /2
2 2 x 0.5 = 4.74 cum
(B)Pedestal up to plinth beam
12 n x 0.375 X 0.375 x 0.4 = 0.68 cum
Total = 10.60 cum @ 6322.00 = 67006.88
(D) Plinth beam 2n x 14.45 X 0.225 x 0.25 = 1.63 cum
2n x 6.45 X 0.225 x 0.25 = 0.73 cum
Total = 2.35 cum @ 7176.82 = 16874.50
(E)Column super structructure
Up to buttom of
lintel 12 n X 0.375 X 0.375 X 2.52 = 4.25 cum
Up to Roof level 12 n X 0.375 X 0.375 X 0.86 = 1.45 cum
Total = 5.70 cum @ 11637.20 = 66375.68
(F)Lintel
(a)Ground Floor 2n x 14.45 X 0.225 x 0.15 = 0.98 cum
2n x 6.45 X 0.225 x 0.15 = 0.44 cum
Total = 1.41 cum @ 9563.63 = 13491.89
(F)floor
(a)Ground Floor 1n x 14.00 X 6.00 x 0.15 = 12.60 cum
Total = 12.60 cum @ 9817.03 = 123694.58

5 Supplying all materials, labour, T&P and providing M.S.

reinforcement for R.C.C. work including cutting,
bending, binding and laying the grill and position
including cost of binding wire 18 to 20 gauge,
conveyance of all materials to Work site, payment of
royalty taxes, etc all complete as per specification and
direction of Engineer-in-charge(SAIL STEEL TMT-EQR
500/IS 1786 Fe 500 D)(including 1% labour cess)

Qty same as R.C.C = 32.66

 32.66 cum @ 1.25 qntl / cum 40.8309 qntl @ 5294.40 = 216175.32

6 Supplying all materials, labour, T&P and providing Brick

work in with K.B. Bricks 25cm x 12cm x 8cm size
having crushing strength not Less than 75kg/cm with
dimensional tolerance 8 percent in Cement mortar
in Cement Mortar (1:6 ) foundation & Plinth including
cost of conveyance & royalty ,sundries & watering for
curing & supervision charges,contractor profit &
labour cess etc. all complete as per the direction of
Engineer-in-charge .
1st footing
l/w 8 x 3.18 x 0.38 x 0.975 = 9.30
c/w 4 x 2.73 x 0.38 x 0.975 = 3.99
Total = 13.29 cum @ 3959.30 = 52635.43

7 Supplying all materials, labour, T&P and providing Brick

work in with K.B. Bricks 25cm x 12cm x 8cm size
having crushing strength not Less than 75kg/cm with
dimensional tolerance 8 percent in Cement mortar
in Cement Mortar (1:6 )super structure including cost
of conveyance & royalty ,sundries & watering for
curing & supervision charges,contractor profit &
labour cess etc. all complete as per the direction of
Engineer-in-charge .
Up to lintel
6 n x 3.18 x 0.225 x 3.4 = 14.60 cum
4 n x 2.73 x 0.225 x 3.4 = 8.35 cum
Total = 22.95 cum
Deduction
Front Gate ope (-) 2n X 3.18 X 0.225 X 2.52 = 3.61 cum
ventilator 6n X 0.8 X 0.225 X 0.6 = 0.65 cum
total 4.25 cum
18.70 cum
Net total = 24.09 cum @ 3992.70 = 96184.14
 8 Supplying all materials, labour, T&P and fixing Vetrified
tiles in floor threads or steps and landing and dados on
25mmthick bed of cement mortar (1:1) jointed with
neat cement slurry mixed with pigment to matching
shades of the tiles including rubbing and polishing
including cost of Vetrified tiles ,taxes of all materials ,
royalty taxes, etc all complete as per specification and
direction of Engineer-in-charge.(Ties to be used of Size
60cm x 60cm)
(A) Ground Floor
1n x 14.00 X 6.00 = 84.00 Sqm
2n x 3.18 X 0.23 = 1.43 Sqm
Total = 85.43 Sqm @ 1231.16 = 105179.23

9 Supplying all labour,T&P, materials and making 12mm

thick cement plaster in cement mortar(1:6) for brick
work including Cost of conveyance, sundries, watering
for curing, racking out joints, rounding of corne
,scaffolding & labour cess etc, all complete as per the
direction of engineer-in-charge.
(A) GROUND FLOOR
a outer wall 2n x 14.6 X - x 3.4 = 99.28 Sqm
2n x 6.6 X - x 3.4 = 44.88 Sqm
Deduction 144.16
door 1 x 2 X 3.18 x 2.52 = 16.0272 Sqm
Net total = 128.13 Sqm @ 101.30 = 12979.85

10 Supplying all labour,T&P, materials and making 16mm

thick cement plaster in cement mortar(1:6) for brick
work including Cost of conveyance, sundries, watering
for curing, racking out joints, rounding of corne
,scaffolding & labour cess etc, all complete as per the
direction of engineer-in-charge.
(A) GROUND FLOOR
inside walls 2n x 14.00 x 3.40 95.20 Sqm
2n x 6.00 x 3.40 40.80 Sqm
 gross total: 136.00 Sqm
Deduction
door opening 2 x 1 X 3.18 x 2.52 = 8.01 Sqm
vent 6 x 1 x 0.8 x 0.6 = 0.48 Sqm
- Total = 8.49 Sqm
= 227.63 Net total: 127.51 Sqm @ 141.70 = 18067.66

11 Supplying all labour, T&P and fixing MS Door/windows

made up of with Wrought iron angles/flats including all
cost conveyance taxes,contractor profit & labour cess
all complete as per the direction of Engineer-in-
Charge.

Ground floor
(A) door
2n X 3.18 X 2.52 = 16.03 sqm
6n X 0.8 X 0.6 = 2.88 sqm
total = 18.91 sqm
Ventilator 18.9 sqm @ 35.00 kg/sqm = 661.75 kg
Net Total 662.000 kg @ 75.00 = 49650.00
12 Supplying all materials,labour,T&P and Finishing wall
surface of walls with Acrylic wall putty (Water based )
of approved make and finished smooth and even
surface toreceive painting including cost of scaffolding
staging charges with cost of all materials taxes, labour
cess etc complete as per specification and direction of
Engineer-in-charge.
Qty same as 16 mm plaster = 127.51
Net total: = 127.51 @ 52.70 = 6719.59

13 Supplying all labour, T&P, materials and Wall painting 2

coat with plastic emulsion paint of approved shade on
new work to give an even shade inculding cost of
paint,cost of conveyance,taxes of materials & labour
cess etc all complete as per specification of Engineer-
In-Charge.
GF Same as per area of putty = 127.51 Sqm @ 62.60 = 7981.90
 14 Supplying all labour, T&P materials and two coat of
Weather Coats with any approved shades including
cost of conveyance, taxes of, brushes, sundries &
labour cess etc all complete as per the direction of
Engineer-in-charge
GF Same as per 12 mm plaster = 128.13
= 128.13 Sqm @ 78.60 = 10071.24

15 Supplying all labour, T&P and painting two coats with

any approved synthetic paint on new/old wood/iron
work including cost of Sundries, brushes, soap,
&putty etc including preparation of Surface ,contractor
profit & labour cess all complete as per the direction
of Engineer-in- Charge.

GF Same as per 12 mm plaster = 18.91

= 18.91 Sqm @ 92.40 = 1747.03

16 Supplying ,fitting ,fixing of gable truss including all cost

conveyance , taxes of all material & labour required for
the work etc. complete.
ISMC for truss (100X50)mm
5 n x 22.09 mtr = 110.45 rmt
110.45 Rmt @ 9.20 kg/Rmt = 1016.14 kg
IS equal angle for purlin 50x50x5
25 n x 6.49 mtr = 162.25 rmt
10 n x 12.25 mtr = 122.5 rmt
284.75 rmt
284.75 Rmt @ 3.80 kg/Rmt = 1082.05 kg
IS Flat for wind ties 25x6
12 n x 0.6 mtr = 7.2 rmt
7.20 Rmt @ 1.60 kg/Rmt = 11.52 kg
2109.710
Net Total 0 Qtl @ 8786.00 = 0.00

17 Supplying all materials, labour, T&P and for iron work

wrought and put up in trusses and record racks as per
the direction of Engineer in charge.

Qty same as item no 12 0.00 Sqm @ 2880.90 = 0.00

18 Supplying all materials, labour, T&P and hoisting joists
and trusses and placing in position (LABOUR ONLY) and
as per the direction of Engineer in charge .

Qty same as item no 12 0.00 Sqm @ 580.75 = 0.00

19 Fixing G.C.I. Sheet (Dura shine, Coloured sheet) in roof

drilling holes in wind ties including fixing of ridges
valleys wind ties etc. including cost of fitting per 1 Sqm
(Vide AR-125/32)

1 n x 14.9 x 6.90 102.81 Sqm

Add 15% for over lapping 15.4215 Sqm
118.232 Sqm
118.23 Sqm @ 635.00 = 75077.00

20 Labour for fixing and fitting (DURA SHINE colour sheet)

ridges or valleys per 1 Rmt (A/R
page-126/34)

1n x 35.6 35.6 Rmt

35.60 Rmt @ 835.90 = 29758.04
969669.95
Turbine ventilator L.S 100000.00
Drain pipe = 50 mtr L.S 25000.00
Add 5% for Electification L.S 48483.50
Add for contingency 1 % 9696.70
Add for photograph and display board 2000.00
1154850.14
OR SAY
4.418
 Analysis
Data for 1.0 sqm Wall paper
Cost
1 Cost Of Paper Fabric baked Venyle textured paper @
@ 1.05 sqm / Sqm 1.05 Rs. 854.88
2 Cost Of Addhessive
@ 0.3 kg / sqm 0.3 Rs. 5
labour
painter
@ 0.12 no / sqm 240 Rs. 0.12
Helper
@ 0.12 no / sqm 220 Rs. 0.12

Transportation

OHC and CP 15 %

Add 1 % LC

Data for.372 sqm Accoustic panel

Cost
1 Cost Of Paper Fabric baked Venyle textured paper @
@ 0.372 sqm / Sqm 0.372 Rs. 1348.76
2 Cost Of pvc plug screws etc

labour
Mason
@ 0.5 no / sqm 240 Rs. 0.5
Helper
@ 0.5 no / sqm 220 Rs. 0.5

Transportation

OHC and CP 15 %

Add 1 % LC
 897.624
Rs.
1.5

28.8

26.4
954.324
0.15

143.1486

9.54324
1107.166
1107.1

501.7387

25

120

110
756.7387
0.15

113.5108

7.567387
877.9669
878