ABSTRACT

Name of the Work-Development of Trafic Park such as Pathway ,

Land scaping,Electrical Light Post , Trafic sign inside J.P park at
Balibandha , Sambalpur

Sl No Description Amount
1 Civil Work-
i- Land scaping and path way
ii-Boundary wall with grii & gate 944976.88

2
Electrical work- 206316.00
Estimate for Land scape Light and Area Light
3 Play equipment,Seat out,Dust bin,
100877.00
4 Trafic signs
138450.00

Total 1390619.88
Add GST 12% 166874.39
1557494.27
Say 1557000.00

Junior Engineer, Asst Ex. Engineer Executive Engineer

SMC, Sambalpur SMC, Sambalpur SMC, Sambalpur

Commissioner, Administrator,
SMC Sambalpur SMC, Sambalpur
0.00
Name of the work- Devepoment of Trafic Park such as Pathway , Land scaping,Electrical Light Post , Trafic s
J.P park at Balibandha Sambalpur

Detailed Estimate
Dismantling brick or stone masonary in
cemetmortar under 3 M height including
1 1 20 0.25 1.8 9.00 cum
stacking the useful materials for reuse and
removing the debris.
9.000 cum
@ Rs 744.82 /cum Rs
2 Earth work in all kinds of 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.

Path way 2 230 0.25 0.25 28.75 cum

Gate Col 2 1.2 1.2 1.20 3.46 cum
32.21
@ Rs 127.95 /cum Rs
3 Supplying, filling in foundation and plinth with sand,
watered and rammed including cost, conveyance &
royality and all taxces of materials cost of all labour
with T&P etc. complete..
Path way 2 230 0.25 0.08 9.20 cum

Path way 1 230 1.5 0.10 34.50 cum

2 1.2 1.2 0.15 0.43 cum
44.13 cum
@ Rs 482.47 /cum Rs
4 Cement concrete (1:4:8) with 40mm. Size hard
broken CB granite metal.

Path way 2 230 0.3 0.08 11.04 cum

Path way 1 230 1.5 0.10 34.50 cum

2 1.2 1.2 0.15 0.43 cum

45.97 cum
@ Rs 3416.02 /cum Rs
5 Construction of cement concrete kerb with top and
bottom width 115 and 100 mm respectively, 350 mm
high in CC (1:1.5:3) on PCC (1:4:8) foundation 100
mm thick, foundation having 50 mm projection beyond
kerb stone, kerb stone laid with kerb laying machine, 2 230.00 0.10 0.35 16.10
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.)
@ Rs 5307.71 /sqm Rs
6 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
S/S.
 1 20 0.38 0.3 2.280 cum
1 47 0.38 0.30 5.358 cum
Piller 22 0.38 0.38 2.1 6.671 cum
22 0.35 0.35 0.7 1.887 cum
Inner wall 44 1.00 0.125 0.45 2.475
18.671 cum
@ Rs 3548.40 /cum Rs
7 RCC (1:1.5:3) with 12mm size black hard granite
(crusher broken) stone chips including hoisting &
laying.
F1 2 1.2 1.200 0.200 0.576 cum
2*(1.2*1.2)+(0.4*0.4)/2 *0.3 0.48 Cum
Pedistrial 2 0.4 0.4 0.65 0.208 cum
Plinth 1 20 0.38 0.15 1.140 cum
Col 2 0.3 0.3 3 0.540 cum
Top Beam 1 3.6 0.3 0.3 0.324 Cum
3.268 Cum
@ Rs 5307.71 /cum Rs
8
Supplying fitting and placing uncoated HYSD bar
reinforcement complete as per drawing and technical
specification. 2.94 qtl
@ Rs 6786.90 /qtl Rs
9
Rigid & smooth centering & shuttering for RCC work
including false works and dismantling them after
casting including cost of materials complete in ground
floor.
Col 2 1.20 3.00 7.200 sqm
Beam 1 3.6 0.9 3.240 sqm
10.44 sqm
@ Rs 533.87 /sqm Rs
10 16mm thick cement plaster (1:6) over brick or stone
masonary
New Brick Work 1 20.00 0.65 13.00 Sq.m
Brick wall S/S 1 20.00 0.7 14.00 Sq.m
1 47.00 0.65 30.55 Sq.m
1 47.00 0.7 32.90 Sq.m
Piller 22 1.52 0.45 0.68 Sq.m
22 1.52 1.45 2.20 Sq.m
Piller 2 0.8 3 2.40 Sq.m
Old wall LS 100.00 Sq.m
195.74 sqm
@ Rs 137.17 /sqm Rs
11 12mm thick cement plaster (1:6) over brick or
stone masonary
New Brick Work 1 20.00 0.65 13.00 Sq.m
Brick wall S/S 1 20.00 0.7 14.00 Sq.m
1 47.00 0.65 30.55 Sq.m
1 47.00 0.7 32.90 Sq.m
Piller 22 1.52 0.45 0.68 Sq.m
22 1.52 1.45 2.20 Sq.m
Piller 2 0.8 3 2.40 Sq.m
95.74 sqm
 @ Rs 104.00 /sqm Rs
12 Cost of MS grill and gate
44 1.2 1.8 95.04 sqm
@ 16.00 kg/sqm 1520.64 kg
Gate 1 3 2.50 7.5 sqm
@ 35.00 kg/sqm 262.5 kg
1783.14 kg
@ Rs 75.00 /kg Rs

13 Finishing walls with water proofing cement

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

Qty as item No 195.74 sqm

95.74 sqm
Old wall 1 58 1.5 87.00 sqm
1 28 1.5 42.00 sqm
1 11 2.5 27.5 sqm
447.98 Sq.m
@ Rs 24.70 /kg Rs
14 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 @3.0 M C/C 10 nos

Trees L.S 10 nos
Bougainvillea 10 nos
Bougainvillea 10 nos
40
@ Rs 115.36 /nos Rs
15 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 35.00 15 0.15 78.75 cu m

78.75
Rs 257.80 /sqm Rs
16 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)

Grass Maxican Carpet 1 30 20 600 Sqm

600 Sqm
Rs 20049.12 /100sqm Rs
17 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]

Checker tiles pathway

1 230 1.5 345.000 sqm
345.00
Rs 601.10 /sqm Rs
18 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 complete in all respectas per
the direction of the ingineer in charge

2 230 0.4 184 sqm

184
Rs 62.15 /sqm Rs
19 Painting two coats over one coat of primer on
new steel work including labour & material
charges.
44 1.2 1.8 0.5 47.52 sqm
1 3.0 2.50 0.5 3.75 sqm
64 1.2 1.8 0.5 69.12 sqm
120.39 sqm
Rs 129.58 /sqm Rs

Electricals
20 10 no @ 6299 each Rs
Supply and Fixing of Pathway light of LED
complete Connection .(Make Crompton model-
Trisha-LBLM-06WW)
21 5 no @ 14199 each Rs
Supply and Fixing of Decorative Light Fittings with
40 W LED fittings complete Connection .(Make
Crompton model-Maple-LPTO-40-CDL)
22

Design,supply and laying of following size

XLPE/PVC sheathed armoured cable in ground
including excavation of Ground at 2ft below
exhisting ground level , back filling, providing brick
and sand cushioning etc and make the surface as
good as normal ground level.
(a) 50 mtr @ 262 mtr Rs
3C x4 sqmm PVC insullated aluminium armoured
Cable
Analysis pof rates ofElectrical Internal Govt. Of
Odisha Sl no-5.1.1
3C x2.5 sqmm PVC insullated aluminium armoured 100 mtr @ 248 mtr Rs
(b) Cable
 Analysis pof rates ofElectrical Internal Govt. Of
Odisha Sl no-5.1.1
23
End Termination of Following cables with suitable
glands and Crimping sockets
(a) 20 no @ 175 each Rs
3C x4 qmm PVC insullated aluminium armoured
Cable
3C x2.5 sqmm PVC insullated aluminium armoured 30 no @ 175 each Rs
(b) Cable
24 Earthing with GI earth pipe 3mtr long 40mm dia 1 no @ 1781 each Rs
ISI marked including accessories and providing
Massonary enclousure with cover plate having
locking arrangement and watering pipe etc. (But
with out Charcoal and Salt) as required.

Analysis pof rates ofElectrical Internal Govt. Of

Odisha Sl no-3.1

25 Supplying , Fixing , testing and commissioning of 1 no @ 23900 each Rs

Double Door type out door street light switch
board (IP-55)

26
Supplying the following Making Garden
equipments inlcuidng fixing at work site etc.
complete as per direction of EIC.
Animal shaped dustbin [50 ltr capacity, 2' 6" 4 no @ 3714 each Rs
a. (H) and 1'0"(L) ]
b. 4 Seater Concrete Chair 4 no @ 6050 each Rs
c. 2 Seater Concrete Chair 4 no @ 3500 each Rs
27 Providing and fixing in position Double post 1 no @ 47821 each Rs
Swing of approved design and make of
minimum 3.5m X 1.0m size ( Safe Play area
minimum.4.5m X 2.0m) consisting of
28 Provision for trafic signs such as i)A- Parking 15 no @ 9230 each Rs
area, ii) B-No parking area, iii)C-Go Slow,iv)
D-Speed Limit , V) E-Pedestrian Crossing , vi)
F- Lefthand curve, v) G-Right hamd curve vi)
H-One way , vii) I-T-Intersection, ix) J-Loop
road x) K-Turn Right ahead xi) L-Turn Left
ahead xii) M- U turn xiii) N- No entry xiv) O-
Curved road , xv) P- Zebra crossing, xvi) Q-
Sailent Zone , xv) R-Blow horn ,xvi) R-Stop

Add GST 12%

Limited to Rs

(Rupees fiften lakh fifty seven thousa

Technically sanctioned for Rs 1557000.

 (Rupees fiften lakh fifty seven thousan

Junior Engineer, Asst Ex. Engineer Executive Engineer

SMC, Sambalpur SMC, Sambalpur SMC, Sambalpur

Administrative approved for R1557000.

(Rupees fiften lakh fifty seven thousan

Commissioner, Administrator,
SMC Sambalpur SMC, Sambalpur
t , Trafic sign inside

6703.38

4120.76

21292.37

157041.27

85454.13
66251.40

17345.60

19961.63

5573.60

26849.38
 9956.75

133735.50

11065.01

4614.40

20301.75

120294.72
207379.50

11435.60

15600.14

62990.00

70995.00

13100.00

24800.00
 3500.00

5250.00

1781.00

23900.00

14856.00

24200.00
14000.00
47821.00

138450.00

1390619.88
166874.39
1557494.26
1557000.00

ven thousand Only)

1557000.00
n thousand Only)

1557000.00
n thousand Only)