Datia Mini Smart City Madhya Pradesh Urban Development Company

Abstract Cost Estimate for Construction of View Point and Park at Naya Talab Ring Road

S .No. Particular

1 Pitching

2 Construction of Toe Wall

3 Construction of Boundary Wall

4 Creation of Landscaping

Total Cost for Development of Green Space (In Lacs)

Development of Green Space Vastushilpi Projects and Consultants Private Limited
ment Company
d

Cost

26.13

26.88

5.05

24.58

82.64
s Private Limited
 MADHYA PRADESH URBAN DEVELOPMENT COMPANY, DATIA MINI SMART CITY
Estimate for Development of View Point and Park
Near Naya Talab Ring Road
AS per Urban Development ISSR Inforce of 10th May 2012 & MPPWD SoR Wef Nov 2014

1. Pitching
S. Measurements 10%
No. less on
Description of Item Quantity Unit Rate
No. L B H SOR

UADD Vol III 3.11

Construction of
Embankment/Sub grade/ earth
shoulders, as per clause 305
& its sub- clauses, Where
required but with
approved materials/soil like
morrum CBR value not less
then 7% i/c all lead & lifts i/c
excavation, cost of
watering, compaction and
maintenance of surface during
construction to ensure
shedding & preventing
ponding of water (clause
305.3.6) shaping &
dressing (clause 305.3.7),
finishing etc. complete
but excluding scarifying
1 existing granular /
bituminous road surface
vide clause 305.6.

For preparation of Embakment /

Bunds
for pitching (For View Point
200m + For opposite of View
Point 500 m near Sewda 1 700.0 3.40 2.80 6664.0
Chungi Road)

Total 6664.0 Cum 272.00 244.80

UADD Vol III /16.4.a

Providing and laying
Pitching on slopes laid over
prepared filter media including
boulder apron laid dry in front
of toe of embankment complete
as
per drawing and Technical
Amount in
Rupees

1631347
S. Measurements 10%
No. less on
Description of Item Quantity Unit Rate
No. L B H SOR

2 specifications and as per

relevant clauses of section 2500
and techanical specification
and as per clause of section
-2500

Stone/ boulder 1 700.0 3.40 0.3 714.0

Total 714.0 Cum 838.00 754.20

UADD Vol III 16.6

Providing and Laying of a
geotextile filter between
pitching and embankment
through the voids of the stone
pitching/cement concrete
blocks as well as to allow free
movement of water without
creating any uplift head on the
3 pitching and as per
relevant
clauses of section 700.

for Pitching 1 700.0 3.40 2380.0

Total 2380.0 SqM 207.00 186.30

Total Amount for Pitching

Total Amount of Work for Pitching (In Lacs)

Amount in
Rupees

538499

443394

2613240

26.13
 MADHYA PRADESH URBAN DEVELOPMENT COMPANY, DATIA MINI SMART CITY
Estimate for Development of View Point and Park

Near Naya Talab Ring Road

AS per Urban Development ISSR Inforce of 10th May 2012 & MPPWD SoR Wef Nov 2014

2. Toe Wall for Pitching

10% Less
Measurements on SoR
S. No. Description of Item Quantity Unit Rate Amount
No. L B H
UADD Vol II 2.8.1
Earth work in
excavationby mechanical means
(Hydraulic excavator)
/ manual means in
foundation trenches or drains
(not exceeding 1.5 m in width or 10
sqm on plan) including dressing of
sides and ramming of bottoms, lift
upto 1.5 m, including getting out the
excavated soil and disposal of
surplus excavated soil as
directed, within a lead of 50 m
1

Bottom of Toe (For View Point 200m + 1 700.00 0.90 0.75 472.5
For opposite of View Point 500m near
Sewda Chungi Road)

Total 472.5 Cum 129.00 116.10 54857

UADD Vol II 2.36

Pumping out water caused by
springs tides or river seepage ,
broken water mains or drain or
well or like .
2

1 700.00 0.90 0.75 472.5

Total 472.5 KL 51.00 45.90 21688

UADD Vol II 4.1.4

Providing and laying in
position cement concrete of
specified grade excluding the cost
of centering and shuttering All
works upto plinth level.

3
Cement concrete grade M-10
(Nominal Mix) with 20 mm
maximum size of stone
aggregate.

Bottom 1 700.0 0.90 0.15 94.5

Total 94.5 Cum 3595.00 3235.50 305755

UADD Vol II 7.6.1

Coursed rubble masonary (First
Sort) with hard stone foundation
and plinth with cement mortar 1:6.
4
1st sort 1 700.0 0.60 0.30 126.0
IInd Sort 1 700.0 0.45 0.30 94.5
Total 220.5 Cum 2970.00 2673.00 589397
 10% Less
Measurements on SoR
S. No. Description of Item Quantity Unit Rate Amount
No. L B H

UADD Vol II 4.1.1

Providing and laying in
position cement concrete of
specified grade excluding the cost
of centering and shuttering All
works upto plinth level.

5
Cement concrete grade M-20
(Nominal Mix) with20mm
maximum size of stone
aggregate.

DPC 1 700.0 0.45 0.05 15.8

Total 15.8 Cum 4594.00 4134.60 65120

UADD Vol II 6.1.1

Brick work with well burnt
chimney bricks in bulls patent
trench kiln manifactured
by ghol process,crushing
strength not less than 40kg
/sqcm and water absorption not
6 more than 15% in foundation and
plinth.

Cement mortar 1:4

Wall 1 700.0 0.20 0.60 84.00 Cum
Total 84.0 Cum 4439.00 3995.10 335588

UADD Vol II 13.1.2

Providing cement plaster 12mm
thick cement plaster 1:5 cm finished.
7

Long wall inner & outer side 2 700.0 0.6 840

Total 840.0 SqM 102.00 91.80 77112
 10% Less
Measurements on SoR
S. No. Description of Item Quantity Unit Rate Amount
No. L B H

UADD Vol II 2.27.3

Supplying and filling in plinth under
floor including watering
,ramming consoliting and
8 dressing complete.

behind of Toe wall area 1 700.0 2.50 0.8 1312.50 Cum

Total 1312.5 Cum 570.00 513.00 673313

UADD Vol II 13.41.1

Distempring with water proofing
cement paint of approved
brand and manufacture to give
an even shade New work (two or
more coats) over and
including priming coat with cement
9 primer.

Long wall inner & outer side

2 700.0 0.6 840

Total 840.0 SqM 52.00 46.80 39312

Sor Item no. 7.33.2 Volume- II

Providing and fixing stone jali

40 mm thick throughout in cement
mortar 1:3
(1cement:3 coarse sand)
including pointing in white cement
mortar1:2 (1white cement:2 stone
dust) with an admixture of
10 pigment, matching the stone
shade, jali slab without any
chamfers etc.

White sand stone: 1 160 0.75 120

120 SqM 4810 4329.00 519480

Sor item no. 7.20.2

Volume- II
Stonework sunk or moulded or sunk
and moulded upto floor two level
in cement mortar
1:6
(1cement:6coarsesand) including
11 pointing with white cement
mortar
1:2(1whitecement:2
stonedust)

Stone Post to support Jali

144 0.05 0.05 0.8 0.288 Cum 24020 21618.00 6226
Total Amount Construction of Toe Wall 2687847

Total Amount Construction of Toe Wall (In Lacs)

26.88
 MADHYA PRADESH URBAN DEVELOPMENT COMPANY, DATIA MINI SMART CITY
Estimate for Development of View Point and Park
Near Naya Talab Ring Road
AS per Urban Development ISSR Inforce of 10th May 2012 & MPPWD SoR Wef Nov 2014
3. Boundary Wall for Park
S. No. Particulars No Lengh Brdth H/D Qty Unit Rate 10% Less
L B H
UADD Vol II 2.8.1
Earth work in excavationby mechanical means
(Hydraulic excavator) / manual means in foundation
trenches or drains (not exceeding 1.5 m in width or 10
sqm on plan) including dressing of sides and ramming
of bottoms, lift upto 1.5 m, including getting out the
1
excavated soil and disposal of surplus
excavated soil as directed, within a lead of 50 m

1.a Earth work in excavation in ordinary soils 39 0.90 0.90 1.00 31.59 Cum
(Coloumns)
1.b Below Plinth Beam 1 89.90 0.60 0.30 16.182 Cum
Total 47.772 Cum 129 116.1

Cement concrete grade M-10(Nominal Mix) with 40 mm

maximum size of stone aggregate UADD Vol II 4.1.5

2
P.C.C. ln foundation in M - 10 39 0.90 0.90 0.10 3.159 Cum
Below Plinth Beam 1 89.90 0.60 0.10 5.394 Cum
Total 8.553 Cum 3528 3175.2

Providing and laying in position specified grade of

reinforced cement concrete excluding the cost of
centering, shuttering, finishing and reinforcement - All
work up to plinth level :
(A) Cement concrete grade M-20 (Nominal Mix) with 20
mm maximum size of stone aggregate.
UADD Vol II 5.1.1
3

1:1.5:3 Reinforced cement Concrete

i) Column footing. Rectengular Part 39 0.75 0.75 0.2 4.4 Cum
ii) Column up to plinth level 39 0.20 0.20 1.00 1.6 Cum
iii) Plinth Beam/Ground beam Long Span 1 125.00 0.20 0.30 7.5 Cum
Total 13.45 4728 4255.2

Reinforcement for R.C.C. work including

straightening, cutting,bending placing inposition
4 and binding all complete Mild steel and Medium tensile
bars.
UADD Vol II 5.20.1
Steel @ 80 kg/cum of concrete 1 13.45 80.00 1075.8 Kg 60 54.0

Centering and shuttering including strutting, propping

etc. and removal of form work for: UADD Vol II 20.1.1

Form work footing 39 3 1 0.2 23.4 sqm 138 124.2

5
Column 39 0.80 1 1.00 31.2 Sqm 138 124.2

Beam Long Span 2 125.00 0.20 50.0 Sqm

(2x2)=sides of plinth beam 4 125.00 0.30 150.0 Sqm
Total 200 Sqm 138
124.2

Form work for coulmn Above Plinth Coloumns 39 0.80 1.50 46.8 Sqm 282 253.8

Filling by available excavated earth (excluding

rock) in trenches, plinth sides of foundations etc. in
layers not exceeding 20cm in depth, consolidating each
6 depositedlayer by ramming and watering, lead up to 50
m and lift upto 1 .5m
UADD Vol II 2.25

S. No. Particulars No Lengh Brdth H/D Qty Unit Rate 10% Less
L B H
 L B H
Refilling of soil = Total Excavation - P.C.C.- 22.48 Cum 59 53.1
Footing-coulumn

Random Rubble Masonary with hard stone plinth and

foundation including levelling with M-5 (cement concrete
etc 1:6)
7 UADD Vol II 7.1.1

RR masonary work 117.2 0.45 0.5 26.37 Cum 2671 2403.9

i) up to Plinth Level

UADD Vol II Item no. 2.27.3

Supplying and filling in plinth under floors
including,watering, ramming consolidating and
8 dressing complete. Moorum / Hard copra Moorum Filling. 125.00 0.15 18.75 Cum 570 513
(Along the boundary wall and under Landscaping portion)

Super Structure
Reinforced cement concret work
inbeams,suspended floors, roofs having slope up to
15'landings, balconies, shelves, chajjas, lintel,bands plain
windo sills,staircases and spiral stair cases up to
floor two level excluding the cost of
centering, shuttering,finishing and reinforcwith Cement
9 concrete grade M-20 (Nominal Mix with 20mm maximum 39 0.20 0.20 1.50 2.34 Cum 5120 4608
size of stone aggregate). UADD Vol II 5.3
1 : 1.5 : 3 Reinforced cement concrete in
Coulmn

UADD Vol II 5.20.1

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

Steel 1 2.34 125 292.5 Kg 60 54

Brick work with well burnt open bhatta bricks crushing

strength not less than 25kg /sqcm and water
absorption not more than 20% in
i) foundation .and plinth Cement mortar 1:6 (1 cement : 6
coarse sand) ii)in super structure in Cement mortar 1:6
(1 cement : 6 coarse sand)
UADD Vol II 6.39

11

20 cm thick Brick work in 1:8 cm. 1 117.20 0.2 1.5 35.16 Cum
Wall (Length - coloumn)
Deduct for opening (39 openings) -39 2.60 0.20 1.20 -24.336 Cum
Gate (Large) -1 4.40 0.20 1.50 -1.32 Cum
Gate (Small) -1 2.40 0.20 1.50 -0.72 Cum
Rate by SOR 6.39 minus 6.4 8.78 2955 2659.5

18 mm cement plaster in two coats under layer 12

mm thick cement plaster 1:5 (1 cement: 5 coarse
sand) and a top layer 6mm thick cement plaster 1:3
(1 cement:3 coarse sand) finished rough with sponge.
UADD Vol II 13.1.2

12 mm thick Outer / inner Plaster

Amount

5546

27157

57222

58093

2906
3875

24840

11878

Amount
1194

63391

9619

10783

15795

23361
S. No. Particulars No Lengh Brdth H/D Qty Unit Rate 10% Less
L B H
12 Outer 1 125.00 1.5 187.5 SqM
Inner 1 125.00 1.5 187.5 SqM
Inner Part Jali side (2.8+1.2+1.20) 39 5.2 0.2 40.56 SqM
Top 39 0.2 0.2 1.56 SqM
Total 417.12
Deduction
Gate (Large) -1 4.4 0.2 1.2 -0.88 Cum
Gate (Small) -1 2.4 0.2 1.2 -0.48 Cum
Jali -39 2.60 0.2 1.2 -24.336 Cum
Total (After deductions) 391.42 102 91.8

Painting with synthetic enamel paint in two coats as

per item UADD Vol II 13.62.1 Water Proof Cement Paint
13 -Same as item no. ( 4 ) 391.42 SqM 65 58.5

Painting on steel work item (UADD Vol II 78 2.6 1.2 243.36 SqM
13.62.1) Synthetic Enamal Paint. (39x2)
14
Gate Grill (adding both gates) (1x2) 2 6.8 1.2 16.32 SqM
Total 259.68 65 58.5

Structural steel work riveted, bolted or welded in built up

sections, in position and applying a priming coat of
approved steel primer all complete.
(UADD Vol II 10.2)
15
lron work in Gate etc. Wt. 15kg/Sqm 244.8 Kg
(16.32x15)
Grill 39 2.60 1.2 15 1825.2 Kg
Total 2070.0 Kg 62 55.8

Total Cost

Total Cost for Construction of Boundary Wall

Amount

35933

22898

15191

115506

505189

5.05
 MADHYA PRADESH URBAN DEVELOPMENT COMPANY, DATIA MINI SMART CITY
Estimate for Development of View Point and Park
Near Naya Talab Ring Road
AS per Urban Development ISSR Inforce of 10th May 2012 & MPPWD SoR Wef Nov 2014
4. Landscaping at Park
S. No PARTICULARS OF THE ITEMS N L B H QUANTITY UNIT RATE Revised
(10% Less)
DI. LANDSCAPING
UADD SOR item No. 19.1 Volume- II
Trenching in ordinary soil upto a depth of 60 cm
including removal and stacking of serviceable material
and then disposing of by spreading and neatly leveling
with in a lead of 50 m and then making up the
trenched area to propoer levels by filling with earth or
1 earth mixed with sludge or/ and manure before
and after flooding trech with water (excluding 2200 0.3 660 Cum 129 116.10
cort of imported earth, sludge or manure)

UADD SOR item No. 19.2 Volume- II

Supplying and Stacking of good earth at site including 0 2200 0.45 990 per cum 184 165.60
2 royalty and carriage up to 1 km (earth measured in
stacks will be
reduced by 20% for payment)

UADD SOR Item No. 19.10 Volume- II

Grassing with dooba grass including watering and
maintanance of the lawn for
30 days or more till the grass forms a thick lawn
free from weeds and fit for mowing including
3 supplying good earth if needed ( the good earth shall
be paid
seperately)

In rows 15 cm apart in either direction 2200 22 Per 100 156 140.40

(Per 100 Sqm) Sqm

Sor item no. 11.1 Page no. 82 Volume-

III
Planting Permanent Hedges including Digging of
Trenches (Planting permanent hedges including digging
of trenches, 60 cm wide and 45 cm deep, refilling
4 the excavated earth mixed with farmyard manure,
supplied at the rate of 4.65 cum per 100 meters and
supplying and planting hedge plants at 30 cm apart) 1 60 60 Meter 230 207.00

DII. PATHWAY (1.5 Mts wide)

UADD SOR Item No. 2.6 Volume- II

Earth work in excavation by mechanical means
(Hydraulic excavator) / manual means over areas
(exceeding 30 cm in depth, 1.5m in width as well as 10
sqm on plan) including disposal of excavated earth,
1 lead upto 50 m and lift upto 1.5 m, disposed earth to 320 1.5 0.2 96 per cum 127 114.30
be evelled and neatly dressed.
AMOUNT

76626

163944

3089

12420

10973
S. No PARTICULARS OF THE ITEMS N L B H QUANTITY UNIT RATE Revised
(10% Less)
UADD SOR Item No. 5.2 Volume- II
Reinforced cement concrete work in wall (any thickness)
including attached plaster , buttresses, plinth and
string courses, fillets, colmns, pillars, piers,
abutments, posts and struts et., up to floor two level
excluding cost of centering shuttering, finishing and rein
for cement.
5.2.1 Cement Concrete grade M-20 (Nominal Mix) with
2 20 mm Maximum size of stone aggregate (Both side 2 320 0.1 0.4 12.8 per cum 5050 4545.00
of paving)

3 UADD SOR Item No. 5.20.4 Volume- II

Reinforcement for R.C.C Work including
Straightening, cutting, bending . Placing in posiion
and binding including cost of binding wire up to floor
two level including all wastage etc, complete
5.20.4 Hot rolled deformed bars 12.8 40 512 Kg 60 54.00
AMOUNT

58176

27648
S. No PARTICULARS OF THE ITEMS N L B H QUANTITY UNIT RATE Revised
(10% Less)

UADD SOR Item No. 20.1.2 Volume- II

Centering and shutering including strutting propping
etc. and removal of form for 20.1.2 Walls (any
thickness) including attached plaster, buttresses,
4
plinth and string courses etc. 4 320 0.2 256 Sqm 216 194.40

UADD SOR Item No. 2.27.3 Volume- II

Supplying and filling in plinth with Hard muram / 320 1.5 0.30 144 per cum 570 513.00
5 Hard copra under floors including, watering, ramming
consolidating and dressing
complete

UADD SOR Item No. 11.47 Volume- II

Providing and laying 60mm thick factory made
cement concrete interlocking paver block of M-30
grade reflective type rubber modelled glossy colour
paving block made by block making machine with
strong vibratory compaction and of approved size and
shape laid in required colour and pattern over and
including 60mm thick compacted bed of stone dust
filling the joints with direction of Engineer in charge
including locking edges wherever required wihing
cement concrete MI5 grade or cement mortor 1:3
6 with pigment of required shade to match the
320 1.5 480 per sqm 570 513.00
color/shade of block including cost of labour
material,etc. all complete.

DIII. PAVING AT PARKING AREA

Paved Area
UADD Vol II 2.27.3
Supplying and filling in plinth under floors including,
watering, ramming consolidating and dressing
1 complete.

Crusher Stone dust 320.0 0.15 48

Total 48.0 CUM 628.00 565.20

UADD SOR Item No. 11.46.1

Providing and laying 80mm thick factory made
cement concrete interlocking paver block of M-30
grade made by block making machine with strong
vibratory compaction and approved size and
design/ shape laid in required colour and pattren over
and including 50mm thick compacted bed of course
2 sand, filling the joints with coarse sand etc. all
complete
as per direction Engineer - in -charge.

Paved area 320.0 320.0

Total 320.0 Sqm 568.00 511.20

DIII. Stone Chhatri

Installation of Stone Chhatri (2 MTs Dia) 1 1 LS 200000

1 Installation of Stone Chhatri (1 MTs Dia) 2 2 LS 100000

Total
AMOUNT

49766

73872

246240

27130

163584

200000

200000
 S. No PARTICULARS OF THE ITEMS N L B H QUANTITY UNIT RATE Revised
(10% Less)
DIV. Lighting and Illumination works

UADD SOR Item No. 9.52.2 Volume IV

Supplying, fixing & testing of approved make of

integral mushroom type roto moulded/Diamond
shaped roto moulded post top lantern, consisting
of cast aluminium spigot complete with all
accessories, lamp holder, control gear box( without
lamp) including fixing on gate Pillers/exiting G.I.
pipe, pole with connection & all required materials 20 mtr apart (Along
1 on required size of G.I. pipe, suitable for 15 road and in 15 each 4218 3796.20
Park/Landscped area)

9.52.2 70 Watt S.v. Lamp with ignitor

UADD SOR Item No. 9.65.1 Volume IV

Supply and installation of G.I. pipe for protection of
underground cable with required material laid 600
2 mm depth below ground level soil and refilling as per
direction of the engineer in charge. 320 320 Rn. Mtr 139 125.10
9.65.1 25 mm dia G.I. Pipe

Supply of XLPE Insulated power cable (conforming

IS-7098 ) 1100 Volt grade/Heavy duty
power cable conforming to IS 1554-1100 Volts
grade , 2 core /3½ core/4 coreISI MARKED with Alu.
3
Stranded /solid conductor

UADD ARMOURED 4 CORE

Vol IV 16 Sq.mm.(XLPE) 450 450 Mts 229 206.1
14.1.8.3

DV. Water supply arrangement for Park

UADD Vol II 23.10.4

Providing and fixing medium grade G.I pipes medium
class ISI mark complete with G.I fittings ISI mark and
1 clamps including cutting and making good the 1 200 1 Mts 288 259.20
walls etc

DVI. Miscelleneous (Site Development)

UADD Vol III -2.1(iii)

Cutting of trees, including cutting of trunks, branches and
removal of stumps, roots, stacking of serviceable
material with all lifts and up to a lead of 1000 mtrs and
1 earth filling in the depression/pit and as per relevant 100 100 Each 465 418.5
clauses of section-200 for

Girth beyond 900 mm to 1800 mm

UADD Vol I-15.8 (a)

(a) Filling available excavated earth in trenches, plinth
sides of foundation in layers not exceeding 20cm. in
depth including consolidation of each layer by ramming
2
watering, lead up to 50m and lift 33000 33000 Cum 29 26.1
up to 1.5m in all kinds of soils

Total Cost

Total Cost for Construction of Boundary Wall

AMOUNT

56943

40032

92745

51840

41850

861300

2458178

24.58