Nabarangpur Block Materials Rate Schedule

LEAD STATEMENT OF MATERIALS FOR NABARANGPUR BLOCK (New)
Sl Name of the Materials Transportatio Distance 1st 5 KM Next 5 KM in Total in Rs.

No. n media in Rs. Rs
1 Stone product in Cum Truck 10 Km 102.00 32.00 134.00
2 Sand Truck 10 Km 102.00 32.00 134.00
3 Muroom or Gravel Truck 10 Km 102.00 32.00 134.00
4 Bricks 400 Nos Truck 10 KM 108.64 23.20 131.84
5 Brick Khoa 4 Cm size in Cum Truck 10 KM 102.00 32.00 134.00
6 Cement in Qtls Truck 10 KM 10.70 3.20 13.90
7 MS rod in Qtls Truck 10 KM 10.70 3.20 13.90
BASIC COST OF MATERIALS
Sl Name of the Materials Basic Rate in Conveyance Total Royality Total in Rs.
No. Rs.
1 RRHG Stone 223.00 134.00 357.00 50.40 407.40
2 Hard Stone 156.00 134.00 290.00 50.40 340.40
3 Soiling Stone 118.00 134.00 252.00 50.40 302.40
4 40 mm size HBG metal 510.00 134.00 644.00 50.40 694.40
5 53 mm -90 mm size HBG metal 448.00 134.00 582.00 50.40 632.40
6 40 mm size CBG metal 638.00 134.00 772.00 50.40 822.40
7 50 mm size Hard metal 230.00 134.00 364.00 50.40 414.40
8 IRC Grade-I Metal ( 90mm to 45 mm) 530.00 134.00 664.00 50.40 714.40
9 IRC Grade-II Metal ( 63mm to 45 mm) 588.00 134.00 722.00 50.40 772.40
10 IRC Grade-III Metal ( 53mm to 22.4mm) 636.00 134.00 770.00 50.40 820.40
11 12 mm size HBG Chips 759.00 134.00 893.00 50.40 943.40
12 12 mm size CBG Chips 938.00 134.00 1072.00 50.40 1122.40
13 20 mm size CBG Chips 908.00 134.00 1042.00 50.40 1092.40
14 10 mm Size CBG Chips 992.00 134.00 1126.00 50.40 1176.40
15 6.7 mm size CBG Chips 644.00 134.00 778.00 50.40 828.40

16 Sand for Mortar 48.00 134.00 182.00 14.00 196.00
17 Sand for Filling 45.00 134.00 179.00 14.00 193.00
18 Muroom or Gravel 40.00 134.00 174.00 14.00 188.00
19 Brick (CB) / 400 Nos 908.00 131.84 1039.84 14.00 1053.84
20 CC Brick ( 30cmx15cmx10cm ) size / 1998.00 134.00 2132.00 50.40 2182.40

222 Nos
21 Brick Khoa 4 cm size 205.00 134.00 339.00 14.00 353.00

22 Cement in Qtls. 540.00 13.90 553.90 0.00 553.90
23 MS rod in Qtls. 3750.00 13.90 3763.90 0.00 3763.90
Certified that the lead have been provided in this estimate above are correct & minimum to the best of
my knowledge.
Junior Engineer Asst.Engineer Block Dev. Officer
Nabarangpur Block Nabarangpur Block Nabarangpur Block
Analysis of Rates 2009 for 8 hour of work.
1 E/W in excavation in hard soil with initial lead & lift
including rough dressing & breaking clods etc. complete.
Data for 100 Cum
Man Mulia 21.50 Nos @ 90.00 Per No Rs 1935.00
Woman mulia 21.50 Nos @ 90.00 Per No Rs 1935.00
T & P , Sundries 2% Rs 77.40
Grand Total Rs 3947.40 Per 100 Cum
Grand Total Rs. 3947.40 Per 100 Cum
2 E/W in excavation in hard soil in Foundation with initial lead & lift
Data for 100 Cum
Rate as per Item No.1 I.e Rs. 3947.40
Add 20% extra Lbour for excavation of Foundation Rs. 774.00
3 Filling the foundation & the plinth with excavated earth well
watered & rammed completely 2/3rd rate of the earth work in hard soil Rs. 2631.60 Per 100 Cum
4 Filling the Foundation & plinthwith sandwith well watered & rammed
etc. complete.
Filling Sand 1.00 Cum @ 193.00 Per Cum Rs. 193.00
Man Mulia 0.1236 Nos @ 90.00 Per No Rs. 11.12
T & P , Sundries 2% Rs. 4.08
Grand Total Rs. 208.21 Per Cum
5 RR stone massonary in sand grouted using stone other than granite
in F & P including all cost , conveyance , royality etc. complete.
Materials
Stone other than Granite 1.00 Cum @ 340.40 Per Cum Rs 340.40
Filling Sand 0.24 Cum @ 193.00 Per Cum Rs 46.32
Labour
Masson 2nd Class 1.41 Nos @ 116.00 Per No Rs 163.56
Woman Mulia 1.41 Nos @ 90.00 Per No Rs 126.90
6 RR stone massonary in sand grouted using granite stone
Materials
RRHG stone 1.00 Cum @ 407.40 Per Cum Rs 407.40
Labour
7 RR stone massonary in CM (1:6) to the F&P including all
cost,conveyance,royality etc. complete.
Materials
Sand for mortar 0.34 Cum @ 196.00 Per Cum Rs 66.64
Cement 0.8151 Qtl @ 553.90 Per Cum Rs 451.48
Labour
Masson 1st Class 0.35 Nos @ 129.00 Per No Rs 45.15
T & P , Sundries 2% 5.71
1425.24
8 CC (1:4:8) using 4 cm size hbg metal including all cost, conveyance
royality etc complete.
Materials
Hbg metal 40 mm size 0.96 Cum @ 694.40 Per Cum Rs 666.62
Sand for Mortar 0.48 Cum @ 196.00 Per Cum Rs 94.08
Cement 1.72 Qtl @ 553.90 Per Qtl Rs 952.71
Labour
Rs. 2085.29 Per Cum
T & P , Sundries 2% Grand Total 2092.31
Add 15% extra labour charges for 1st floor Rs 55.78
Materials
Labour
10 CC (1:4:8) using 4 cm size cbg metal including all cost, conveyance
cbg metal 40 mm size 0.96 Cum @ 822.40 Per Cum Rs 789.50

Labour

Labour
12 CC (1:2:4) using 12 mm size hbg Chips including all cost, conveyance
royality etc complete. Materials
Hbg Chips 12 mm size 0.90 Cum @ 943.40 Per Cum Rs 849.06
Labour
Rs. 3219.24 Per Cum
T & P , Sundries 2% Grand Total 3227.52 Per Cum
13 CC (1:2:4) using 12 mm size cbg Chips including all cost, conveyance
royality etc complete. Materials
Cbg Chips 12 mm size 0.90 Cum @ 1122.40 Per Cum Rs 1010.16
Labour
14 CC (1:11/2:3) using 12 mm size hbg Chips including all cost, conveyance
Materials
Labour
Rs. 3806.37 Per Cum
Grand Total 3814.65
15 CC (1:11/2:3) using 12 mm size cbg Chips including all cost, conveyance
Materials
Labour
Rs. 3967.47 Per Cum
16 RCC of M-20 grade using 20 mm & down grade hard granite
Cbg Chips 12 mm size including all cost , conveyance
royality etc. complete.( Data for 15 Cum )
Materials
Labour
Machinery
Concreete Mixer ( Cap 0.40 / 0.28 Cum )
6.00 Hrs @ 161.00 Hr Rs 966.00
Generator 33 KVA 6.00 Hrs @ 240.00 Hr Rs 1440.00
Rs. 49762.19 Per Cum
Rate per 1 Cum Rs 3317.48 Per Cum
T & P , Sundries 2% Grand Total Rs 3353.48
17 WBCB in CM (1:6) in superstructure including all cost, conveyance
Materials
WBCB brick 1.00 Cum @ 1053.84 Per Cum Rs 1053.84
Labour
Masson 1st class 0.35 Nos @ 129.00 Per No Rs 45.15
Add extra towards extra labour & scaffolding Rs 33.00
Rs. 1947.29 Per Cum
T & P , Sundries 2% Grand Total Rs. 1952.62
18 12 mm CP in CM (1:6) including all cost , conveyance , royality
etc. complete.
Materials
Labour
Rs. 48.01 Per Sqm
Grand Total Rs. 48.95 Per Sqm
etc. complete. Materials
Labour
Rs. 67.51 Per Sqm
etc. complete.
Materials
Labour
etc. complete.
Materials
Labour
Rs. 85.49 Per Sqm
T & P , Sundries 2% Grand Total Rs. 85.92
22 Supplying , fitting & fixing uncoated HYSD bar reinforcement
including all complete.
Materials
HYSD bar including 5% extra for overlap & wastage
1.05 Qtl @ 3763.90 per Qtl Rs. 3952.10
Binding wire 0.80 Kg @ 60.00 per Kg Rs. 48.00
Labour
Black smith 1st Class 0.30 Nos @ 129.00 Per No Rs 38.70
Rs. 4110.80 Per Qtl
Add 5% extra labour for 1st floor Rs. 5.54
Grand Total Rs. 4117.77 Per Qtl
23 2.50 CmM thick AS flooring in CC (1:2:4) using 12 mm size hbg

Chips including all cost , conveyance , royality etc. complete
Materials
Labour
T & P , Sundries 2% 0.65
24 2.50 CmM thick Damp proof course in CC (1:2:4) using 12 mm size hbg
Materials
Labour
25 Rough stone dry packing in appron & rivetment using
Hard stone ( 15 cm to 30 cm size ) including all cost , conveyance
royality etc. complete
Material
Hard stone 1.00 Cum @ 340.40 Per Cum Rs 340.40
Labour
Stone packer 0.35 Nos @ 103.00 Per No Rs 36.05
RRHG stone ( 15 cm to 30 cm size ) including all cost , conveyance
Material
RRHG stone 1.00 Cum @ 407.40 per Cum Rs 407.40
Labour
27 White washing 2 coats with shell lime un slaked
(Data for 93 Sqm)
Material
Shell Lime un slaked 18.66 Kg @ 16.00 per kg Rs 298.56
Labour
Rate per 1 Sqm Rs 5.18 Per Sqm
28 Finishing wall surface with water proofing cement paint

of approved shade of 2 coats to give an even shade including
cost of paint.
(Data for 10 Sqm)
Material
Cement Paint 2.50 Kg @ 35.00 per kg Rs 87.50
Labour
Painter Spl. 0.22 Nos @ 129.00 Per No Rs 28.38
Add 2% for T&P,Sundries Rs 2.89

29 Painting 2 coats with any approved paints ( Labour only)
( Data for 9.30 Sqm )
Labour
Painter 1st class 1.25 Nos @ 129.00 Per No Rs 161.25
30 Labour for laying sub-base in layers not exceeding
100 mm thick watering,compacting to the required density in OMC
with PRR but excluding cost & conveyance of Sub-base materials
Data for 2.83 Cum
Labour
Man mulia for removing from stacks,spreading & rolling
1.00 No @ 90.00 Per No Rs 90.00
Woman mulia for watering & conveyance etc.
1.50 Nos @ 90.00 Per No Rs 135.00
Machinery
Add hire & running charges of PRR for consolidation considering
425 Cum of out turn with PRR per day ( 8.00 Hrs)
0.0532 Hrs @ 320.00 Per Hr Rs 17.02
Add 2% for T&P, sundries Rs 4.84
Grand Total Rs. 246.86
Rate per 1 cum Rs 87.23 Per Cum
31 Providing , laying, spreading & compacting stone aggregates
of specific sizes to WBM specification including spreading uniform
thickness,hand packing,rolling with 3-wheeled steel rollers
8-10 tonnes in stages to proper grade & camber applying & brooming requisites
type of coarse aggregates,watering & compacting to the required density as per clause
404 of MoSRT&H specification for road & bridge works.
Taking out put 360 Cum
A)Grade-I (using muroom or gravel )
Materials
Grading-I 90 mm to 45 mm @ 1.21 Cum per 10 Sqm for compacted thickness
of 100 mm thick 435.60 Cum @ 714.40 per Cum Rs 311192.64
Muroom or Gravel @ 0.30 Cum per 10 Sqm
108.00 Cum @ 188.00 per Cum Rs 20304.00
Cost of water 144.00 KL @ 10.00 Per KL Rs 1440.00
Labour
Skilled Mulia 2.00 Nos @ 103.00 Per No Rs 206.00
Mulia 250.00 Nos @ 90.00 Per No Rs 22500.00
Machinery
Smoth 3-wheeled steel rollers @ 30 Cum per Hour
12.00 Hrs @ 320.00 Per Hr Rs 3840.00
Water tanker 6.00 KL cap. 24.00 Hrs @ 506.00 Per Hr Rs 12144.00
Rate per 1 Cum Rs. 1032.30 Per Cum
B)Grade-II (using muroom or gravel )
Materials
Grading-II 63 mm to 45 mm @ 0.91 Cum per 10 Sqm for compacted thickness
105.59 Cum @ 188.00 per Cum Rs 19850.92
Labour
Machinery

12.00 Hrs @ 320.00 Per Hr Rs 3840.00

32 Labour for blinding road surface with sand 6 mm thick per 100 Sqm
Data for 93 Sqm
Labour
Add 2% for T&P, Sundries Rs 0.54
Grand Total Rs. 27.54 Per 93 Sqm
Rate per 100 sqm Rs. 29.61 Per 100 Sqm
33 Labour for spreading muroom or gravel including watering but excluding cost
& conveyance of Muroom
Data for 2.83 Cum
Labour
Grand Total Rs. 91.80 Per 2.83 Cum
34 Labour for spreading metal & packing the voids with small stones
& hand packing the same to proper camber including conveying , spreading
of filler material & filling the interstics by spreading the same over the surface
watering & consolidation with PRR including hire & running charges of PRR
but excluding the cost of metal & filler material.
Data for 2.83 Cum
Labour
Man mulia for removing from stacks,spreading metal to proper camber & turfedging
1.00 No @ 90.00 Per No Rs 90.00
3.00 Nos @ 90.00 Per No Rs 270.00
Machinery
0.539 Hrs @ 320.00 Per Hr Rs 172.48
35 2.50 CM thick grading concreete (1:2:2) using 6 mm size cbg
chips on roof slab.
Materials
Labour
36 labour for Soling road surface with soling stone including filling
the interstics with earth & rolling with HRR excluding cost &
conveyance of soling stone.
Data for 2.83 Cum
Labour
Stone Packer 0.50 Nos @ 103.00 Per No Rs 51.50
37 Fixing Tiles in floor,treads ,steps & laying in 25 mm thick bed of cement mortar
( 1:1) jointed with neat slurrymixed with pigment to match the shade of the
tiles including rubbing & polishing complete excluding cost of precast tiles.
Data for 10 Sqm
Materials
Cement for slurry 0.4400 Qtl @ 553.90 Per Qtl Rs 243.72
Cement for grouting 0.4400 Qtl @ 553.90 Per Qtl Rs 243.72
Sand 0.1300 Cum @ 196.00 Per Cum Rs 25.48
Labour
Semi-Skilled Mulia 5.50 Nos @ 103.00 Per No Rs 566.50
Rate per 1 Sqm Rs. 258.10 Per Sqm
Add for wax Polishing Rs 8.50 Per Sqm
Total Rs 266.60 Per Sqm
38 Fixing Tiles in dados skirting& risers of steps on 12 mm thick cement plaster
Data for 10 Sqm
Materials
Cement for slurry 0.6600 Qtl @ 553.90 Per Qtl Rs 365.57
Sand 0.1500 Cum @ 196.00 Per Cum Rs 29.40
Labour
Semi-Skilled Mulia 7.60 Nos @ 103.00 Per No Rs 782.80
Add for wax Polishing Rs 8.50 Per Sqm
Junior Engineer Asst. Engineer Block Development Officer
Papadahandi Block Papadahandi Block Papadahandi Block
Analysis for Repair Works

1 Dismanteling & removing 2.50 CM thick grading concreete
from roof slab cleaning the surface lowering & removing the debries
within 50 mtr. Lead.
Data for 9.30 Sqm
Labour
WoMan Mulia 1.25 Nos @ 90.00 Per No Rs 112.50
Woman Mulia for lifting the debries
0.25 Nos @ 90.00 Per No Rs 22.50
2% Sundries T&P etc Rs 4.05
Grand Total Rs. 206.55 Per 9.30 Sqm
2 Dismanteling & removing 2.50 CM thick AS flooring
from floor including stacking the useful materials for reuse & removing the debries
Data for 9.30 Sqm
Labour
3 Removing old lime or cement plaster from walls including racking out
joints 12 mm deep & removing the debries within 50 mtr. Lead.
Data for 9.30 Sqm
Labour
4 Dismanteling & removing doors & windows & vantilators including
removal of frame,hinges,fastening & stacking the same for reuse
& removing the debries within 50 mtr. Lead.
Data for 1.00 Sqm
Consider a door of (1.22M X 2.13M)=2.60 Sqm
Labour
Carpenter 2nd Class 0.50 Nos @ 116.00 Per No Rs 58.00
5 Dismanteling GCI or AC sheet roofing after carefully removing the bolts
& nuts including stacking the useful materials for reuse & removing the debries
Data for 9.30 Sqm
Labour
Fitter 2nd Class 0.25 Nos @ 116.00 Per No Rs 29.00
2% Kerosene oil , Sundries T&P etc Rs 3.28
6 Dismanteling brick massonary in lime or cement mortar under 3 mtr. Height
including stacking the useful materials for reuse & removing the debries
Data for 2.83 Cum
Labour

Data for 2.83 Cum
Labour

Data for 100 Cum
Add extar one Lift 4.10 Nos @ 90.00 Per No Rs 369.00
Data for 100 Cum
Add 20% extra for excavation of Foundation Rs. 789.48
Materials
Labour
Materials
Labour
5 Fine dressing and turfing with compact dub grasses with all Lead & lift
etc Complete.
Mulia for placing turf & ramming with thapies
0.845 Nos @ 90.00 Per No Rs 76.05
Conveyance 6.25 Cum. @ 102.00 Per Cum Rs 637.50
Sundries & Tand P 2% Rs 3.57
Total Rs 819.72 Per 100 Sqm

Papadahandi Block Papadahandi Block Papadahandi Block
90.00 Un Skilled Labour
103.00 Semi Skilled Labour
116.00 Masson 2nd Class
129.00 Masson 1st Class
Data for 100 Cum
Data for 100 Cum
Rate as per Item No.1 i.e Rs. 3947.40
etc. complete.
Materials
Labour
Materials
Labour
Materials
Labour
Machinery
6.00 Hrs @ 161.00 Hr Rs 966.00
Materials
Labour
Labour
etc. complete.
Materials
Labour
etc. complete.
Materials
Labour
Materials
1.05 Qtl @ 3763.90 per Qtl Rs. 3952.10
Labour
Materials
Labour
(Data for 93 Sqm)
Material
Labour
cost of paint.
(Data for 10 Sqm)
Material
Labour
Labour

Data for 100 Cum
Data for 100 Cum
etc. complete.
Materials
Stone other than Granite 1.00 Cum @ 340.40 Per Cum Rs 340.40
Labour
6 RR stone massonary in sand grouted using granite stone
Materials
Labour
Materials
Labour
Materials
Labour
Materials
Labour
Materials
Labour
Materials
Labour
Materials
Labour
Materials
Labour
14 CC (1:11/2:3) using 12 mm size hbg Chips including all cost, conveyance
Materials
Labour
15 CC (1:11/2:3) using 12 mm size cbg Chips including all cost, conveyance
Materials
Labour
Materials
Labour
Machinery
6.00 Hrs @ 161.00 Hr Rs 966.00
Materials
Labour
etc. complete.
Materials
Labour
Labour
etc. complete.
Materials
Labour

etc. complete.
Materials
Labour
Materials
1.05 Qtl @ 3763.90 per Qtl Rs. 3952.10
Labour
Add 5% extra labour for 1st floor Rs. 6.29
Materials
Labour
24 2.50 CmM thick Damp proof course in CC (1:2:4) using 12 mm size hbg
Materials
Labour
Hard stone ( 15 cm to 30 cm size ) including all cost , conveyance
Material
Labour
Material
RRHG stone 1.00 Cum @ 407.40 per Cum Rs 407.40
Labour
(Data for 93 Sqm)
Material
Labour
cost of paint.
(Data for 10 Sqm)
Material
Labour
Labour
Data for 2.83 Cum
Labour
1.142 No @ 90.00 Per No Rs 102.78
1.71 Nos @ 90.00 Per No Rs 153.90
Machinery
0.0532 Hrs @ 320.00 Per Hr Rs 17.02
Grand Total Rs. 279.18 Per 2.83Cum
Materials
108.00 Cum @ 188.00 per Cum Rs 20304.00
Labour
Machinery
12.00 Hrs @ 320.00 Per Hr Rs 3840.00
B)Grade-II (using muroom or gravel )
Materials
Grading-II 63 mm to 45 mm @ 0.91 Cum per 10 Sqm for compacted thickness
105.59 Cum @ 188.00 per Cum Rs 19850.92
Labour
Machinery
12.00 Hrs @ 320.00 Per Hr Rs 3840.00
32 Labour for blinding road surface with sand 6 mm thick per 100 Sqm
Data for 93 Sqm
Labour
Rate per 100 sqm Rs. 33.56 Per 100 Sqm
Data for 2.83 Cum
Labour
Data for 2.83 Cum
Labour
1.142 No @ 90.00 Per No Rs 102.78
3.428 Nos @ 90.00 Per No Rs 308.52
Machinery
0.539 Hrs @ 320.00 Per Hr Rs 172.48
chips on roof slab.
Materials
Labour
Data for 2.83 Cum
Labour

Analysis for Repair Works
Data for 9.30 Sqm
Labour
Woman Mulia for lifting the debries
0.285 Nos @ 90.00 Per No Rs 25.65
Data for 9.30 Sqm
Labour
Data for 9.30 Sqm
Labour
Data for 1.00 Sqm
Consider a door of (1.22M X 2.13M)=2.60 Sqm
Labour
Carpenter 2nd Class 0.57 Nos @ 116.00 Per No Rs 66.12
Data for 9.30 Sqm
Labour
Fitter 2nd Class 0.285 Nos @ 116.00 Per No Rs 33.06
2% Kerosene oil , Sundries T&P etc Rs 3.74
Data for 2.83 Cum
Labour

Data for 2.83 Cum
Labour

Data for 100 Cum
Royality of Earth for 100 Cum 100.00 Cum @ 14.00 Per Cum Rs 1400.00
Data for 100 Cum
etc. complete.
Materials
Labour
Materials
Labour
Machinery
6.00 Hrs @ 161.00 Hr Rs 966.00
Materials
Labour
etc. complete.
Materials
Labour
Materials
1.05 Qtl @ 3763.90 per Qtl Rs. 3952.10
Labour


Data for 2.83 Cum
Labour
1.142 No @ 70.00 Per No Rs 79.94
1.71 Nos @ 70.00 Per No Rs 119.70
Machinery
0.0532 Hrs @ 320.00 Per Hr Rs 17.02
Grand Total Rs. 221.00 Per 2.83Cum
Data for 2.83 Cum
Labour
Data for 2.83 Cum
Labour
1.142 No @ 70.00 Per No Rs 79.94
3.428 Nos @ 70.00 Per No Rs 239.96
Machinery
0.539 Hrs @ 320.00 Per Hr Rs 172.48
ANALYSIS FOR CENTERING & SHUTTERING WORK ( FOR 7 HRS OF WORK)
1 Rigid and smooth centering and
shutering for RCC Works.
a) For foundation and plinth
band footings base of column
mass concrete, pre-cast slab. Data for 10.00 Sqm.
25mm thick Non-sal planks 0.267 Cum. @ 16600.00 per mtr Rs 4432.20
80 mm dia Non-sal bullah 12.60 Mtr. @ 42.00 per cum Rs 529.20
Carriage of wood 0.3284 Cum. @ 111.20 per cum Rs 36.52
Considering the materials to Total Rs 4997.92
be used for 10 times for once Rs 499.79
Carpenter 2nd class 0.57 Nos. @ 90.00 per No Rs 51.30
Semi skilled Mulia 0.57 Nos. @ 80.00 per No Rs 45.60
Total Rs 596.69
Hence for One Sqm. Rs 59.67 Per Sqm

Data for 100 Cum
2 E/W in ordinary type of soil within initial lead & lift including rough dressing
levelling,breaking clods & deposited the soil on the road / embankment of the
tank/WHS as directed by EIC.
Ref to Letter No. 22238 Dated. 25.11.2006 & Letter No.22898 Dated 06.12.2006
of Director,Spl. Project,Panchayatiraj Deptt.Govt. of Orissa
Data for 2.83 Cum Initial Rate Rs. 100.00
Add 2 % for T&P Rs. 2.00
Total Rs. 102.00
Add for royality 2.83 Cum @ 14.00 Per Cum Rs. 39.62
G.Total Rs. 141.62 Per 2.83 Cum
Data for 2.83 Cum
Labour
Data for 2.83 Cum
Labour

ANALYSIS FOR CENTERING & SHUTTERING WORK ( FOR NREGS WORK)
25mm thick Non-sal planks 0.267 Cum. @ Rs 16600.00 per Cum. = Rs 4432.20
80 mm dia Non-sal bullah 12.60 Mtr. @ Rs 42.00 per Mtr. = Rs 529.20
Carriage of wood 0.3284 Cum. @ Rs 111.20 per Cum. = Rs 36.52
Considering the materials to = Rs 4997.92
be used for 10 times for once = Rs 499.79
Carpenter 2nd class 0.57 Nos. @ Rs 116.00 per each = Rs 66.12
Semi skilled Mulia 0.57 Nos. @ Rs 103.00 per each = Rs 58.71
Total = Rs 624.62
Hence for One Sqm. = Rs 62.46 Per Sqm
Add for 20% extra for 1st Floor Rs 12.49
b) For RCC lintels
Data for 7.80 Sqm.
Total = Rs 1142.47
c) For RCC floor,roof slab
landings,sun shades& Chajjas
Data for 9.00 Sqm.
Non sal wood scantling 0.112 Cum. @ Rs 16600.00 per Cum. = Rs 1859.20
38 mm thick Non-sal planks 0.34 Cum. @ Rs 16600.00 per Cum. = Rs 5644.00
Total = Rs 1815.12
d) For RCC beam,column
grider,brassmers etc.
Data for 4.20 Sqm.
80 mm dia Sal bullah for bracing 8.00 Mtr. @ Rs 86.00 per Cum. = Rs 688.00
120 mm dia Sal bullah 15.20 Mtr. @ Rs 86.00 per Mtr. = Rs 1307.20
Total = Rs 1254.57

ANALYSIS FOR CENTERING & SHUTTERING WORK ( FOR GENERAL WORK)
Total = Rs 609.29
b) For RCC lintels
Data for 7.80 Sqm.
Total = Rs 1103.49
c) For RCC floor,roof slab
landings,sun shades& Chajjas
Data for 9.00 Sqm.
Non sal wood scantling 0.112 Cum. @ Rs 16600.00 per Cum. = Rs 1859.20
Total = Rs 1729.27
d) For RCC beam,column
grider,brassmers etc.
Data for 4.20 Sqm.
80 mm dia Sal bullah for bracing 8.00 Mtr. @ Rs 86.00 per Cum. = Rs 688.00
120 mm dia Sal bullah 15.20 Mtr. @ Rs 86.00 per Mtr. = Rs 1307.20
Total = Rs 1168.72
DETAILED ANALYSIS
1 E/W in ordinary type of soil within initial lead & lift including rough dressing
Total Rs. 102.00
For extra lift of 1.50 mtr. (+) Rs. 8.12
Total Rs. 110.12
For two extra lift Initial Rate Rs. 102.00

(+) Rs. 16.24
Total 118.24
For three extra lift Initial Rate Rs. 102.00

(+) Rs. 24.36
Total 126.36
For Four extra lift Initial Rate Rs. 102.00

(+) Rs. 32.48
Total 134.48
For Five extra lift Initial Rate Rs. 102.00

(+) Rs. 40.60
Total 142.60
2 E/W in Hard type of soil within initial lead & lift including rough dressing
Total Rs. 137.70
For one extra lift of 1.50 mtr. (+) Rs. 8.12
Total Rs. 145.82

(+) Rs. 16.24
Total 153.94

(+) Rs. 24.36
Total 162.06

(+) Rs. 32.48
Total 170.18
(+) Rs. 40.60
Total 178.30
3 E/W in Stoney type of soil within initial lead & lift including rough dressing
Total Rs. 214.20
For one extra lift of 1.50 mtr. (+) Rs. 8.12
Total Rs. 222.32

(+) Rs. 16.24
Total 230.44

(+) Rs. 24.36
Total 238.56

(+) Rs. 32.48
Total 246.68

(+) Rs. 40.60
Total 254.80
4 Extra lead Calculation 1 Extra 2 Extra 3 Extra 4 Extra 5 Extra
Lead @ 25 mtr each 7.84 12.88 20.80 29.70 39.60
5 Rough stone dry packing in
appron and revetment usin Stone 1 cum @ Rs 340.40 per Cum. = Rs 340.40
hard stone mason spl. 0.194 Nos. @ Rs 129.00 per each = Rs 25.03
Stone packe 0.4 Nos. @ Rs 103.00 per each = Rs 41.20
Mulia 1.188 Nos. @ Rs 90.00 per each = Rs 106.92
Sundries & Tand P 2% = Rs 10.27
Total = Rs 523.82
6 Fine dressing and turfing wi Mulia 1.14 Nos. @ Rs 90.00 per each = Rs 102.60
compact dub grasses with almulia for placing turf and ramming with thapies
lead and lift. 0.845 Nos. @ Rs 90.00 per each = Rs 76.05
conveyance 6.25 Cum @ Rs 102.00 per Cum. = Rs 637.50
Sundries & Tand P 2% = Rs 16.32
Total = Rs 832.47
per100 Sqm
JUNIOR ENGINEER ASST. ENGINEER BLOCK DEV.OFFICER

NABARANGPUR BLOCK NABARANGPUR BLOCK NABARANGPUR BLOCK
90.00 un-skilled Labour
103.00 semi-skilled Labour
493.90 Cost of cement
DETAILED ESTIMATE FOR THE WORK:-"IMPV. OF ROAD FROM DEODARA TO MALEKOTE ".
Est.Cost:- Rs.40,0
1 Collecting , conveying,supplying of good quality Soling stone
& stacking on the road side with box heap of size (1.50X1.50X0.50) mtr
to be measured as (1.50X1.50X0.44) mtr as 1 Cum
Road 1X 133.00 X 3.60 X 0.15 = 71.82 Cum
@ Rs. 297.68 Per Cum Rs
2 Collecting , conveying,supplying of good quality murrom or gravel
Road Sub base 1X 233.00 X 3.60 X 0.07 = 58.72 Cum
3 Labour for soling road surface with soling stone
including filling the interstics with murrom including watering
etc complete.
Road 1X 133.00 X 3.60 X 0.15 = 71.82 Cum
4 Labour for spreading murrom on the road surface
including watering etc complete.
Road 1X 233.00 X 3.60 X 0.07 = 58.72 Cum
Grand Total Rs.
Limitted to Rs.
(Rupees Forty Thousand O
Technically Sanctioned for Rs.40,000/-
(Rupees Forty Thousand Only)
Junior Engineer
Nabarangpur Block
Junior Engineer
Nabarangpur
Administratively approved for Rs.40,000/-

Sarapanch
Chattahandi GP.
DETAILED ESTIMATE FOR THE WORK:-"CONST. OF GUARD WALL AND CULVERT ON THE ROAD FROM PILIKA
CHHAK TO TRILIAMBAGUDA IN TARAGAM GP ".
Est.Cost:- Rs.5,00,000/-
1 E/W excavation in foundation with initial lead of 50 mtr.& initial
lift of 1.50 mtr including rough dressing & breaking the clods &
deposited the soil as directed by the EIC.
U/S Cutoff 1X 9.40 X 1.00 X 1.00 = 9.40 Cum
D/S Cutoff 1X 9.40 X 1.00 X 1.50 = 14.10 Cum
Abutment 2X 3.60 X 1.20 X 1.20 = 10.37 Cum
Bed 1X 3.60 X 2.70 X 0.45 = 4.37 Cum
Guard wall 1X 113.50 X 1.00 X 1.00 = 113.50 Cum
Total = 151.74 Cum
@ Rs. 5084.20 Per 100 Cum Rs
2 Sand filling to the foundation & plinth with watering , ramming
including all cost,conveyance,royality etc. complete
U/S Cutoff 1X 9.40 X 1.00 X 0.10 = 0.94 Cum
D/S Cutoff 1X 9.40 X 1.00 X 0.10 = 0.94 Cum
Abutment 2X 3.60 X 1.20 X 0.10 = 0.86 Cum
Bed 1X 3.60 X 2.70 X 0.10 = 0.97 Cum
Total = 15.07 Cum
3 CC (1:4:8) using40 mm size hbg metal including all cost,conveyance
royality etc.complete
U/S Cutoff 1 X 9.40 X 1.00 X 0.15 = 1.41 Cum
1 X 9.40 X 1.00 X 0.75 = 7.05 Cum
D/S Cutoff 1 X 9.40 X 1.00 X 0.15 = 1.41 Cum
1 X 9.40 X 1.00 X 0.95 = 8.93 Cum
Abutment 2 X 3.60 X 1.20 X 0.95 = 8.21 Cum
2 X 6.00 X 1.00+0.60/2 X 2.40 = 23.04 Cum
Bed 1 X 3.60 X 2.70 X 0.25 = 2.43 Cum
Wing Wall 4 X 2.00 X 1.00+0.60/2 X 2.40 = 15.36 Cum
Guard wall 1 X 113.50 X 1.00 X 0.10 = 11.35 Cum
1 X 113.50 X 0.90+0.45/2 X 1.95 = 149.39 Cum
Total 228.58 Cum
4 RCC of M-20 grade using 20 mm & down graded cbg chips including
all Cost,Conveyance , royality etc complete.
Pier cap 2X 6.00 X 0.60 X 0.15 = 1.08 Cum
2X 6.00 X 0.23 X 0.20 = 0.55 Cum
Slab 1X 6.00 X 3.75 X 0.35 = 7.88 Cum
Total = 9.51 Cum
5 Rigid & smooth centering,shuttering for PCC work & dismanteling

them after casting etc. complete.
i) Abutment 2 X 2X 6.00 X 2.40 = 57.60
Wingwall 4 X 2X 2.00 X 3.40 = 54.40
U/S cutoff 1 X 2X 9.40 X 0.75 = 14.10
D/S cutoff 1 X 2X 9.40 X 0.95 = 17.86
Guard wall 1 X 2X 113.50 X 1.95 = 442.65 Sqm
Total = 586.61 Sqm
@ Rs. 54.90 Per Sqm Rs
6 Supplying,fitting,fixing of HYSD bar reinforcement
Qty 8 Qtl @ Rs. 4993.45 per Qtl Rs
7 12 mm CP in CM (1:6) to the Super structure
Abutment 2X 6.00 X 2.40 = 28.80 Sqm
Wingwall 4X 2.00 X 2.40 = 19.20 Sqm
Guard wall 2X 113.50 X 1.20 = 272.40 Sqm
Total = 320.40 Sqm
8 PCC (1:2:4) using 12 mm size hbg chips including all complete.
Bed 1X 6.00 X 3.00 X 0.075 = 1.35 Cum
Total = 3.90 Cum
9 Provision for Work Sign board & Photograph Rs.
Grand Total Rs.
Limitted to Rs.
(Rupees Five Lakh Only)
Technically Sanctioned for Rs.5,00,000/-
Junior Engineer
Nabarangpur Block
Asst. Engineer
Nabarangpur Block
Administratively approved for Rs.5,00,000/-

Block Dev. Officer

Nabarangpur
DETAILED ESTIMATE FOR THE WORK:-"CONST. OF GUARD WALL AT BHATIGAM IN BAGHSIUNIGP."

Est.Cost:- Rs.2,50,000/-
@ Rs. 5084.2 Per 100 Cum Rs
1X 81.00 X 0.90+0.45/2 X 1.95 = 106.62 Cum
Total 118.77 Cum
Guard wall 2 X 2X 81.00 X 1.95 = 631.80 Sqm
Guard wall 2X 81.00 X 1.20 = 194.40 Sqm
Total 3.65 Cum
Grand Total Rs.
Limitted to Rs.
(Rupees Two Lakh Fifty Thousand Only)
Junior Engineer
Nabarangpur Block
Asst. Engineer
Nabarangpur Block

Block Dev. Officer

Nabarangpur
DETAILED ESTIMATE FOR THE WORK:-"RENOVATION OF SHOW ROOM CUM WSHG TRAINING CENTRE AT
OLD HOSPITAL PREMISES , NABARANGPUR".
Est.Cost:- Rs.2,00,0
1X 2.50 X 1.60 X 2.50 = 10.00 Cum

@ Rs. 4721.40 Per 100 Cum Rs
1X 4.50 X 8.00 X 0.15 = 5.40 Cum

1X 8.00 X 2.00 X 0.15 = 2.40 Cum
Total = 7.80 Cum
3 Dismanteling & removing AS flooring from floors including
stacking the materials for reuse & removing the debries
within 50 mtr lead per sqm
1X 4.65 X 2.75 = 12.79 Sqm
1X 4.65 X 4.00 = 18.60 Sqm
1X 3.20 X 4.90 = 15.68 Sqm
1X 5.40 X 2.60 = 14.04 Sqm
1X 3.60 X 2.00 = 7.20 Sqm
1X 1.50 X 2.35 = 3.53 Sqm
1X 3.70 X 5.50 = 20.35 Sqm
Total = 92.18 Sqm
4 Dismanteling & removing old grading plaster from roof including
stacking the materials for reuse & removing the debries within 50 mtr
lead per Sqm.
1X 9.10 X 4.80 = 43.68 Sqm
1X 4.70 X 10.80 = 50.76 Sqm
1X 6.00 X 2.90 = 17.40 Sqm
1X 1.80 X 2.00 = 3.60 Sqm
1X 11.80 X 7.25 = 85.55 Sqm
1X 2.65 X 4.40 = 11.66 Sqm
1X 2.40 X 3.20 = 7.68 Sqm
Total = 220.33 Sqm
Deduct 1X 2.20 X 2.20 = 4.84 Sqm
Net = 215.49 Sqm
5 WBCB in CM (1:6) to the super structure including all cost
conveyance , royality etc complete.
1 X 2.65 X 0.23 X 2.00 = 1.22 Cum

2 X 1.50 X 0.23 X 0.60 = 0.41 Cum
2 X 2.35 X 0.23 X 0.60 = 0.65 Cum
2 X 2.50 X 0.23 X 1.80 = 2.07 Cum
2 X 1.14 X 0.23 X 1.80 = 0.94 Cum
1 X 5.20 X 0.23 X 1.35 = 1.61 Cum
2X 3.60 X 0.23 X 0.60 = 0.99 Cum

2X 2.00 X 0.23 X 0.60 = 0.55 Cum
Total = 8.46 Cum
Deduction
Door 2X 1.20 X 0.23 X 2.00 = 1.10
Total 1.10 Cum
Net Qty 7.35 Cum
1 X 2.65 X 2 X 2.00 = 10.60 Sqm

2 X 1.50 X 2 X 1.00 = 6.00 Sqm
2 X 2.35 X 2 X 1.00 = 9.40 Sqm
2 X 2.50 X 2 X 2.35 = 23.50 Sqm
2 X 1.14 X 2 X 2.35 = 10.72 Sqm
1 X 5.20 X 2 X 1.35 = 14.04 Sqm
2X 3.60 X 2X 1.00 = 14.40 Sqm

2X 2.00 X 2X 1.00 = 8.00 Sqm
Total = 96.66 Sqm
Deduction
Door 2X 1.20 X 2X 2.00 = 9.60
Total 9.60 Sqm
Net Qty 87.06 Sqm
7 Rcc (1:1.5:3) uing 12 mm ize hbg chip including ll complete.
1X 2.50 X 1.60 X 0.10 = 0.40

1X 1.96 X 2.80 X 0.10 = 0.55
1X 4.06 X 2.50 X 0.10 = 1.02

Total = 1.96 Cum
8 Supplying,fitting,fixing of HYSD Bar reinforcement etc. complete.
Qty 1.47 Qtl @ Rs. 4110.80 per Qtl Rs
1X 2.50 X 1.60 = 4.00 Sqm
1X 1.96 X 2.80 = 5.49 Sqm
1X 4.06 X 2.50 = 10.15 Sqm
Total = 19.64 Sqm
10 Distempering 2 coats with distemper to give an even shade
1X 5.20 X 3.00 = 15.60 Sqm
1X 5.20 X 0.60 = 3.12 Sqm
2X 5.20 X 0.50 = 5.20 Sqm
1X 3.45 X 3.00 = 10.35 Sqm
1X 2.50 X 3.00 = 7.50 Sqm
2X 4.60 X 3.00 = 27.60 Sqm
2X 1.70 X 3.00 = 10.20 Sqm
2X 22.75 X 1.35 = 61.43 Sqm
4X 3.70 X 3.00 = 44.40 Sqm
4 X 3.00 X 3.30 = 39.60 Sqm
2 X 5.70 X 3.00 = 34.20 Sqm
2 X 3.50 X 3.00 = 21.00 Sqm
2 X 8.05 X 3.00 = 48.30 Sqm
2 X 6.70 X 3.00 = 40.20 Sqm
2 X 7.60 X 3.00 = 45.60 Sqm
2 X 6.25 X 3.00 = 37.50 Sqm
1 X 3.90 X 3.00 = 11.70 Sqm
1 X 3.80 X 3.00 = 11.40 Sqm
2 X 3.45 X 3.00 = 20.70 Sqm
2 X 3.35 X 3.00 = 20.10 Sqm
1 X 7.00 X 3.00 = 21.00 Sqm
2 X 3.55 X 3.00 = 21.30 Sqm
2 X 2.55 X 3.00 = 15.30 Sqm
6 X 9.45 X 3.30 = 187.11 Sqm
6 X 8.80 X 3.60 = 190.08 Sqm
2 X 2.35 X 3.00 = 14.10 Sqm
2 X 2.45 X 3.00 = 14.70 Sqm
4 X 4.40 X 3.00 = 52.80 Sqm
2 X 5.10 X 3.00 = 30.60 Sqm
2 X 2.40 X 3.00 = 14.40 Sqm
2 X 5.10 X 2.50 = 25.50 Sqm
2 X 0.80 X 2.50 = 4.00 Sqm
4 X 3.10 X 2.50 = 31.00 Sqm
4 X 2.60 X 2.50 = 26.00 Sqm
2 X 3.20 X 3.00 = 19.20 Sqm
2 X 2.00 X 3.00 = 12.00 Sqm
2 X 11.75 X 3.00 = 70.50 Sqm
2 X 7.50 X 3.00 = 45.00 Sqm
Total = 1310.29 Sqm
11 Cost of Distemper
Qty = 1310.29X2.50/10 = 327.57 Kg
@ Rs. 40.00 Per Kg Rs
12 fixing of tiles in floors on 25 mm thick bed of cement mortar (1:1)
jointed with neat cement slurry mixed with pigment to mass the
shade of tiles including rubbing & polishing.
Floor Tiles 1X 4.60 X 4.00 = 18.40 Sqm
2X 4.60 X 0.15 = 1.38 Sqm
2X 4.00 X 0.15 = 1.20 Sqm
1X 4.65 X 2.75 = 12.79 Sqm
2X 4.65 X 0.15 = 1.40 Sqm
2X 2.75 X 0.15 = 0.83 Sqm
1X 1.50 X 2.35 = 3.53 Sqm
2X 1.50 X 0.75 = 2.25 Sqm
2X 2.35 X 0.75 = 3.53 Sqm
Deduction Total = 45.29 Sqm
Door 2 X 2X 0.75 X 0.15 = 0.45
Total 0.45 Sqm
Net Qty = 44.84 Sqm
13 Cost of Tiles 44.61 Sqm @ 422.00 Per Sqm Rs
1X 3.20 X 4.90 = 15.68 Sqm
1X 5.40 X 2.60 = 14.04 Sqm
1X 3.60 X 2.00 = 7.20 Sqm
1X 3.70 X 5.50 = 20.35 Sqm
Total = 57.27 Sqm
15 2.50 CM thick grading concreete (1:2:2) using 6 mm size
cbg chips including all complete.
1X 9.10 X 4.80 = 43.68 Sqm
1X 4.70 X 10.80 = 50.76 Sqm
1X 6.00 X 2.90 = 17.40 Sqm
1X 1.80 X 2.00 = 3.60 Sqm
1X 11.80 X 7.25 = 85.55 Sqm
1X 2.65 X 4.40 = 11.66 Sqm
1X 2.40 X 3.20 = 7.68 Sqm
Total = 220.33 Sqm
Deduct 1X 2.20 X 2.20 = 4.84 Sqm
Net = 215.49 Sqm
16 Finishing wall sur face of wall with Acrylic wall putty ( Water based)
of approved make & finished smooth & even surface to receive
painting including cost of scaffolding staging charges etc complete.
1X 4.65 X 4.00 = 18.60 Sqm
1X 4.65 X 2.75 = 12.79 Sqm
2X 4.65 X 3.00 = 27.90 Sqm
2X 4.00 X 3.00 = 24.00 Sqm
Total = 83.29 Sqm
17 Wall Painting with Plastic Emulsion Paint
1X 4.65 X 4.00 = 18.60 Sqm
1X 4.65 X 2.75 = 12.79 Sqm
2X 4.65 X 3.00 = 27.90 Sqm
2X 4.00 X 3.00 = 24.00 Sqm
Total = 83.29 Sqm
18 Cost of PE Paint
Qty = 83.29X2.50/10 = 20.82 Litre
@ Rs. 193.00 Per Litre Rs
19 Labour for Painting 2 coats with any approved paint
Door 14 X 0.95 X 2.00 X 2.25 = 59.85 Sqm
Window 15 X 1.05 X 1.11 X 2.75 = 48.08 Sqm
Total = 107.93 Sqm
20 Cost of Paint = 107.93X1.25/10 = 13.49 litre
21 Cost of Door Rs
22 Cost of Electic fittings supply to the room Rs.
G.Total Rs.
Technically Sanctioned for Rs.2,00,000/- Say Rs.
(Rupees Two Lakh Only) (Rupees Two Lakh O
Junior Engineer Asst. Engineer
Nabarangpur Block Nabarangpur Block
Administratively Approved for Rs.2,00,000/-

(Rupees Two Lakh Only)
Block Development Officer

Nabarangpur Block
DETAILED ESTIMATE FOR THE WORK:-"IMPV. OF ROAD FROM DONGRIGUDA TO TELENGAGUDA."
@ Rs. 4721.40 Per 100 Cum Rs
1X 64.20 X (1.05+0.50)/2 X 1.85 = 92.05 Cum
Total = 102.16 Cum
i) Guard wall 1X 2 X 64.20 X 1.85 = 237.54 Sqm
Guard wall 1X 64.20 X 1.00 = 64.20 Cum
Grand Total Rs.
Limitted to Rs.
(Rupees Two Lakhs O
(Rupees Two Lakhs Only)
Junior Engineer
Nabarangpur Block
Asst. Engineer
Nabarangpur
Block Dev. Officer
Nabarangpur
DETAILED ESTIMATE FOR THE WORK:-"CONST. OF TUBE WELL PLATFORM AT ."

Est.Cost:- Rs.4,0
Platform 22/7 X (3.10x3.10) X 0.20 / 4 = 1.51 Cum
22/7 X 3.10 X 0.15 X 0.15 = 0.22
Total = 1.73 Cum
Platform 22/7 X (3.10x3.10) X 0.075 / 4 = 0.57 Cum
Grand Total Rs.
Limitted to Rs.
(Rupees Four thousand O
(Rupees Four thousand Only)
Junior Engineer
Nabarangpur Block
Junior Engineer
Nabarangpur

Sarapanch
Chattahandi GP.
DETAILED ESTIMATE FOR THE WORK:-"Impv. Of road at Taragam Kumbhar Sahi road ."
Est.Cost:- Rs.10,0
1 Collecting,conveying , supplying of good quality murrom & stacking
on the road side with box heap of size (1.50X1.50X0.50) mtr to be measured
as (1.50X1.50X0.44) mtr as 1 Cum
Road 1 X 211.00 X 3.00 X 0.075 = 47.48 Cum
2 Conveying from stacks & spreading murrom on the road surface
Road 1 X 211.00 X 3.00 X 0.075 = 47.48 Cum
Grand Total Rs.
Limitted to Rs.
(Rupees Ten thousand O
(Rupees Ten thousand Only)
Junior Engineer
Nabarangpur Block
Junior Engineer
Nabarangpur

Sarapanch
Taragam GP.
DETAILED ESTIMATE FOR THE WORK:-"CONST. OF TRAINING CUM PRODUCTION CENTRE AT PILLIKA."
Pillar 12 X 1.50 X 1.50 X 1.80 = 48.60 Cum
Long Wall 2X 11.08 X 0.75 X 0.75 = 12.47 Cum
1X 2.48 X 0.75 X 0.75 = 1.40 Cum
Short Wall 3X 5.03 X 0.75 X 0.75 = 8.49 Cum
Total = 70.95 Cum
@ Rs. 4721.40 Per 100 Cum Rs
Pillar 12 X 1.50 X 1.50 X 0.30 = 8.10 Cum
Long Wall 2 X 11.08 X 0.75 X 0.05 = 0.83 Cum
1 X 2.48 X 0.75 X 0.05 = 0.09 Cum
Short Wall 3 X 5.03 X 0.75 X 0.05 = 0.57 Cum
Room 1 X 6.01 X 8.93 X 0.45 = 24.15 Cum
2 X 2.78 X 2.78 X 0.45 = 6.96 Cum
Total = 40.70 Cum
Pillar 12 X 1.50 X 1.50 X 0.30 = 8.10 Cum
Long Wall 2X 11.08 X 0.75 X 0.15 = 2.49 Cum
1X 2.48 X 0.75 X 0.15 = 0.28 Cum
Room 1X 6.01 X 8.93 X 0.15 = 8.05 Cum
2X 2.78 X 2.78 X 0.15 = 2.32 Cum
Total = 22.94 Cum
Long Wall 2X 11.71 X 0.60 X 0.55 = 7.73 Cum
2X 11.71 X 0.45 X 0.45 = 4.74 Cum
1X 2.78 X 0.60 X 0.55 = 0.92 Cum
1X 2.78 X 0.45 X 0.45 = 0.56 Cum
3X 5.93 X 0.45 X 0.45 = 3.60 Cum
Total = 23.42 Cum
5 RCC of M-20 grade using 20 mm & down grade black hard granite
crusher broken stone chips including hoisting & laying etc complete.
Floor Slab 1X 6.70 X 12.85 X 0.10 = 8.61 Cum
Pillar 12 X 1.50 X 1.50 X 0.30 = 8.10 Cum
12 X (1+0.40)/2 X (1+0.30)/2 X 0.45 = 2.46 Cum
12 X 0.40 X 0.30 X 4.43 = 6.38 Cum
Plinth Beam 1X 47.83 X 0.23 X 0.23 = 2.53 Cum
Lintel Bend 1X 47.83 X 0.23 X 0.15 = 1.65 Cum
Beam 1X 3.00 X 0.23 X 0.23 = 0.16 Cum
Grade Beam 1X 47.83 X 0.30 X 0.23 = 3.30 Cum
Room Beam 2X 6.40 X 0.40 X 0.45 = 2.30 Cum
Chujja 10 X 1.50 X 0.60 X 0.06 = 0.54 Cum
1X 6.70 X 0.60 X 0.06 = 0.24 Cum
Slab 1X 13.50 X 7.30 X 0.10 = 9.86 Cum
Total = 46.13 Cum
Taking 90% of RCC Qty I.e 41.51 Qtl
@ Rs. 4110.80 Per Qtl Rs
i) Pillar 12 X 2 X (1+0.40)/2 X 0.45 = 7.56 Sqm
12 X 2 X (1+0.30)/2 X 0.45 = 7.02 Sqm
Plinth bend 1X 2 X 47.83 X 0.23 = 22.00 Sqm
Floor Slab 1X 1 X 6.70 X 12.85 = 86.10 Sqm
Total = 122.68 Sqm
ii) Lintel Bend 1X 2 X 47.83 X 0.15 = 14.35 Sqm
Total = 14.35 Sqm
iii) Column,beam 12 X 1 X 4.43 X 1.40 = 74.42 Sqm
1 X 1 X 3.00 X 0.69 = 2.07 Sqm
1 X 2 X 47.83 X 0.23 = 22.00 Sqm
2 X 1 X 6.40 X 1.30 = 16.64 Sqm
Total = 115.14 Sqm
iv) Slab & Chajja
10 X 1 X 1.50 X 0.60 = 9.00 Sqm
1X 1 X 6.70 X 0.60 = 4.02 Sqm
1X 1 X 13.50 X 7.30 = 98.55 Sqm
Total = 111.57 Sqm
Long Wall 2X 12.15 X 0.23 X 3.00 = 16.77 Cum
1X 3.00 X 0.23 X 3.00 = 2.07 Cum
1X 6.23 X 0.23 X 3.00 = 4.30 Cum
Total = 31.42 Cum
Deduction
Grill Opening 1X 3.00 X 0.23 X 2.00 = 1.38 Cum
Door Opening 2X 1.20 X 0.23 X 2.00 = 1.10 Cum
Window Opening 10 X 0.90 X 0.23 X 1.20 = 2.48 Cum
Total = 4.97 Cum
Net Qty = 26.45 Cum
Long Wall 2X 2 X 12.15 X 3.00 = 145.80 Sqm
1X 2 X 3.00 X 3.00 = 18.00 Sqm
Short Wall 2X 2 X 6.00 X 3.00 = 72.00 Sqm
1X 2 X 6.23 X 3.00 = 37.38 Sqm
Total = 273.18 Sqm
Deduction
Grill Opening 1X 2 X 3.00 X 2.00 = 12.00 Sqm
Door Opening 2X 2 X 1.20 X 2.00 = 9.60 Sqm
Window Opening 10 X 2 X 0.90 X 1.20 = 21.60 Sqm
Total = 43.20 Sqm
Net Qty = 229.98 Sqm
10 20 mm CP in CM (1:4) to the graded plaster
Slab 1X 1 X 13.50 X 7.30 = 98.55 Sqm
Total = 98.55 Sqm
of approved shade of 2 coats to give an even shade excluding
cost of paint.
Qty as per Item No 9 i.e = 229.98 Sqm
Add for ceiling = 98.55 Sqm
Total = 328.53 Sqm
12 Cost of Iron Griil,Door & Window
Total 658.80 Kg
@ 49.00 Per Kg Rs
13 Painting 2 coats with any approved Paint ( Labour Only )
Door 2X 2.25 X 1.20 X 3.00 = 16.20 Sqm
Window 10 X 2.75 X 0.90 X 1.20 = 29.70 Sqm
Grill 1X 1.25 X 3.00 X 2.00 = 7.50 Sqm
Total = 53.40 Sqm
14 Cost of Paint
Qty = 6.68 Litre
15 Cost of electrification ( To be paid as per actual ) Rs
16 Cost of Sign board ( 1.50X1.80 ) mtr. Size 1 No Rs
Grand Total Rs.
Limitted to Rs.
(Rupees Three Lakhs O
DETAILED ESTIMATE FOR THE WORK:-"SPECIAL REPAIR TO OLD HOSPITAL QUARTERS AT NABARANGPUR."
Septic Tank for Qr. No.7 1X 2.40 X 1.50 X 2.40 = 8.64 Cum
Septic Tank for CDMO Qr 1X 2.40 X 1.50 X 2.40 = 8.64 Cum
Boundary Wall 1X 6.50 X 0.75 X 0.75 = 3.66 Cum
Bath room for Qr No. 7 1X 2.00 X 0.75 X 0.75 = 1.13 Cum
1X 0.68 X 0.75 X 0.75 = 0.38 Cum
Bath room for CDMO Qr 1X 2.00 X 0.75 X 0.75 = 1.13 Cum
1X 0.68 X 0.75 X 0.75 = 0.38 Cum
Total = 23.95 Cum
@ Rs. 4721.40 Per 100 Cum Rs
Boundary Wall 1X 6.50 X 0.75 X 0.10 = 0.49
Total = 1.21 Cum
Boundary Wall 1X 6.50 X 0.75 X 0.15 = 0.73
1X 0.68 X 0.75 X 0.15 = 0.08 Cum
1X 0.68 X 0.75 X 0.15 = 0.08 Cum
Total = 2.41 Cum
1X 6.50 X 0.45 X 0.45 = 1.32 Cum
1X 0.83 X 0.60 X 0.45 = 0.22 Cum
1X 1.80 X 0.45 X 0.45 = 0.36 Cum
1X 0.98 X 0.45 X 0.45 = 0.20 Cum
1X 0.83 X 0.45 X 0.45 = 0.17 Cum
1X 1.80 X 0.45 X 0.45 = 0.36 Cum
1X 0.98 X 0.45 X 0.45 = 0.20 Cum
Total = 5.59 Cum
2X 1.04 X 0.23 X 2.40 = 1.15 Cum
2X 1.04 X 0.23 X 2.40 = 1.15 Cum
1X 1.20 X 0.23 X 2.50 = 0.69 Cum
1X 1.20 X 0.23 X 2.50 = 0.69 Cum
Deduction Total = 13.74 Cum
Total = 0.62 Cum
Net Qty = 13.12 Cum
6 16 mm CP in CM (1:6) to the superstructure
Qty = 216.61 Sqm @ 67.51 Per Sqm Rs
Slab of septic tank 2X 2.40 X 1.50 X 0.10 = 0.72 Cum
Total = 0.72 Cum
iv) Slab & Chajja 2X 1 X 1.50 X 2.40 = 7.20 Sqm
Total = 7.20 Sqm
CDMO Qr 1X 1 X 5.80 X 3.35 = 19.43 Sqm
1X 1 X 2.10 X 3.35 = 7.04 Sqm
1X 1 X 4.85 X 3.35 = 16.25 Sqm
1X 1 X 1.80 X 2.40 = 4.32 Sqm
Dados 1X 2 X 5.80 X 0.15 = 1.74 Sqm
1X 2 X 3.35 X 0.15 = 1.01 Sqm
1X 2 X 2.10 X 0.15 = 0.63 Sqm
1X 2 X 3.35 X 0.15 = 1.01 Sqm
1X 2 X 4.85 X 0.15 = 1.46 Sqm
1X 2 X 3.35 X 0.15 = 1.01 Sqm
Lat & Bath 1X 2 X 1.80 X 1.50 = 5.40 Sqm
1X 2 X 2.40 X 1.50 = 7.20 Sqm
ADMO Qr 1X 1 X 3.60 X 3.35 = 12.06 Sqm
1X 1 X 3.60 X 3.90 = 14.04 Sqm
1X 1 X 1.20 X 1.80 = 2.16 Sqm
1X 1 X 0.60 X 2.40 = 1.44 Sqm
Dados 1X 2 X 3.60 X 0.15 = 1.08 Sqm
1 X 2 X 3.35 X 0.15 = 1.01 Sqm
1 X 2 X 3.60 X 0.15 = 1.08 Sqm
1 X 2 X 3.90 X 0.15 = 1.17 Sqm
Lat & Bath 1 X 2 X 1.20 X 1.50 = 3.60 Sqm
1 X 2 X 1.80 X 1.50 = 5.40 Sqm
1 X 2 X 0.60 X 0.90 = 1.08 Sqm
1 X 2 X 2.40 X 0.90 = 4.32 Sqm
OFFICER Qr 1 X 1 X 3.60 X 3.35 = 12.06 Sqm
1 X 1 X 3.60 X 3.60 = 12.96 Sqm
1 X 1 X 0.60 X 2.40 = 1.44 Sqm
Dados 1 X 2 X 3.60 X 0.15 = 1.08 Sqm
1 X 2 X 3.35 X 0.15 = 1.01 Sqm
1 X 2 X 3.60 X 0.15 = 1.08 Sqm
1 X 2 X 3.60 X 0.15 = 1.08 Sqm
Lat & Bath 1 X 2 X 1.20 X 1.50 = 3.60 Sqm
1 X 2 X 1.80 X 1.50 = 5.40 Sqm
1 X 2 X 0.60 X 0.90 = 1.08 Sqm
1 X 2 X 2.40 X 0.90 = 4.32 Sqm
Qr No.2 1 X 1 X 3.35 X 3.60 = 12.06 Sqm
1 X 1 X 3.60 X 3.60 = 12.96 Sqm
Dados 1 X 2 X 3.35 X 0.15 = 1.01 Sqm
1 X 2 X 3.60 X 0.15 = 1.08 Sqm
1 X 2 X 3.60 X 0.15 = 1.08 Sqm
1 X 2 X 3.60 X 0.15 = 1.08 Sqm
Lat & bath for Qr No 7 1 X 1 X 1.20 X 1.80 = 2.16 Sqm
Dados 1 X 2 X 1.20 X 0.15 = 0.36 Sqm
1 X 2 X 1.80 X 0.15 = 0.54 Sqm
Total = 192.34 Sqm
CDMO Qr
Dados 1X 2 X 5.80 X 0.15 = 1.74 Sqm
1X 2 X 3.35 X 0.15 = 1.01 Sqm
1X 2 X 2.10 X 0.15 = 0.63 Sqm
1X 2 X 3.35 X 0.15 = 1.01 Sqm
1X 2 X 4.85 X 0.15 = 1.46 Sqm
1X 2 X 3.35 X 0.15 = 1.01 Sqm
Lat & Bath 1X 2 X 1.80 X 1.50 = 5.40 Sqm
1X 2 X 2.40 X 1.50 = 7.20 Sqm
ADMO Qr
Dados 1X 2 X 3.60 X 0.15 = 1.08 Sqm
1X 2 X 3.35 X 0.15 = 1.01 Sqm
1X 2 X 3.60 X 0.15 = 1.08 Sqm
1X 2 X 3.90 X 0.15 = 1.17 Sqm
Lat & Bath 1X 2 X 1.20 X 1.50 = 3.60 Sqm
1X 2 X 1.80 X 1.50 = 5.40 Sqm
1X 2 X 0.60 X 0.90 = 1.08 Sqm
1X 2 X 2.40 X 0.90 = 4.32 Sqm
OFFICER Qr
Dados 1X 2 X 3.60 X 0.15 = 1.08 Sqm
1X 2 X 3.35 X 0.15 = 1.01 Sqm
1X 2 X 3.60 X 0.15 = 1.08 Sqm
1X 2 X 3.60 X 0.15 = 1.08 Sqm
Lat & Bath 1X 2 X 1.20 X 1.50 = 3.60 Sqm
1X 2 X 1.80 X 1.50 = 5.40 Sqm
1X 2 X 0.60 X 0.90 = 1.08 Sqm
1X 2 X 2.40 X 0.90 = 4.32 Sqm
Qr No.2
Dados 1X 2 X 3.35 X 0.15 = 1.01 Sqm
1X 2 X 3.60 X 0.15 = 1.08 Sqm
1X 2 X 3.60 X 0.15 = 1.08 Sqm
1X 2 X 3.60 X 0.15 = 1.08 Sqm
Lat & bath for Qr No 7
Dados 1X 2 X 1.20 X 1.50 = 3.60 Sqm
1X 2 X 1.80 X 1.50 = 5.40 Sqm
Total = 70.07 Sqm
Deduction
Total = 4.50 Sqm
Net Qty = 65.57 Sqm
12 Cost of Precast Tiles
Floor Tiles 192.34 Sqm @ 499.00 Per Sqm Rs
Wall Tiles 65.57 Sqm @ 422.00 Per Sqm Rs
13 Cost of signboard & photograph Rs
Grand Total Rs.
Limitted to Rs.
(Rupees Two Lakhs twenty seven thousand five hundred Only)
Junior Engineer
Nabarangpur Block
Asst. Engineer
Nabarangpur

Block Dev. Officer

Nabarangpur
DETAILED ESTIMATE FOR THE WORK:-"SPECIAL REPAIR TO STAFF QUARTER & CONST. OF GENERAL TOILET A
BLOCK PREMISES."
Toilet 2X 3.71 X 0.75 X 0.75 = 4.17 Cum
2X 2.06 X 0.75 X 0.75 = 2.32 Cum
Soak Pit 1X 0.90 X 1.20 X 1.20 = 1.30 Cum
1X 0.90 X 1.20 X 1.20 = 1.30 Cum
Total = 9.08 Cum
@ Rs. 5364.24 Per 100 Cum Rs
Toilet 2X 3.71 X 0.75 X 0.15 = 0.83 Cum
2X 2.06 X 0.75 X 0.15 = 0.46 Cum
Soak Pit 1X 0.90 X 1.20 X 0.10 = 0.11 Cum
1X 0.90 X 1.20 X 0.10 = 0.11 Cum
Room 2X 1.47 X 1.30 X 0.10 = 0.38 Cum
2X 1.47 X 1.46 X 0.10 = 0.43 Cum
Angon of Staff 1X 6.70 X 1.20 X 0.10 = 0.80 Cum
1X 1.20 X 3.00 X 0.10 = 0.36 Cum
1X 1.51 X 4.00 X 0.10 = 0.60 Cum
1X 5.60 X 1.20 X 0.10 = 0.67 Cum
1X 4.00 X 2.10 X 0.10 = 0.84 Cum
1X 6.60 X 2.40 X 0.10 = 1.58 Cum
1X 1.20 X 1.20 X 0.10 = 0.14 Cum
Total = 7.33 Cum
Toilet 2X 3.56 X 0.60 X 0.60 = 2.56 Cum
2X 2.21 X 0.60 X 0.60 = 1.59 Cum
2X 3.45 X 0.45 X 0.45 = 1.40 Cum
2X 2.36 X 0.45 X 0.45 = 0.96 Cum
Total = 6.51 Cum
Toilet 2X 3.45 X 0.23 X 3.00 = 4.76 Cum
2X 2.84 X 0.23 X 3.00 = 3.92 Cum
1X 3.45 X 0.23 X 0.60 = 0.48 Cum
Total = 0.72 Cum
Net Qty = 8.44 Cum
Qty = 216.61 Sqm @ 38.03 Per Sqm Rs
Plinth 2X 3.45 X 0.45 X 0.15 = 0.47 Cum
2X 2.36 X 0.45 X 0.15 = 0.32 Cum
Lintel 2X 1.00 X 0.23 X 0.15 = 0.07 Cum
Slab 2X 0.90 X 1.20 X 0.10 = 0.22 Cum
1X 3.65 X 2.45 X 0.10 = 0.89 Cum
Total = 1.96 Cum
i) Plinth 2X 1 X 3.45 X 0.15 = 1.04 Sqm
2X 1 X 2.36 X 0.15 = 0.71 Sqm
Total = 1.74 Sqm
ii) Lintel 2X 1 X 1.00 X 0.15 = 0.30 Sqm
Total = 0.30 Sqm
iii) Slab 2X 1 X 0.90 X 1.20 = 2.16 Sqm
1X 1 X 3.65 X 2.45 = 8.94 Sqm
Total = 11.10 Sqm
cost of paint.
Toilet 2X 2 X 3.45 X 3.00 = 41.40 Sqm
2X 2 X 3.30 X 3.00 = 39.60 Sqm
1X 1 X 3.30 X 3.00 = 9.90 Sqm
1X 1 X 3.45 X 1.50 = 5.18 Sqm
2X 1 X 0.90 X 1.20 = 2.16 Sqm
ABDO Qr 3X 1 X 7.41 X 1.35 = 30.01 Sqm
2X 1 X 14.46 X 1.35 = 39.04 Sqm
3X 2 X 10.20 X 3.30 = 201.96 Sqm
4X 2 X 6.00 X 3.00 = 144.00 Sqm
JE Qr 3X 2 X 5.60 X 3.30 = 110.88 Sqm
3X 2 X 4.00 X 3.30 = 79.20 Sqm
3X 2 X 5.60 X 3.30 = 110.88 Sqm
3X 2 X 4.00 X 3.00 = 72.00 Sqm
3X 2 X 5.60 X 3.30 = 110.88 Sqm
3X 2 X 4.00 X 3.30 = 79.20 Sqm
PEO Qr 3X 2 X 7.60 X 3.30 = 150.48 Sqm
4X 2 X 4.50 X 3.00 = 108.00 Sqm
Peon Qr 3X 2 X 5.60 X 3.30 = 110.88 Sqm
3X 2 X 4.00 X 3.00 = 72.00 Sqm
Door opening 2X 2 X 0.80 X 1.95 = 6.24 Sqm
30 X 2 X 1.00 X 1.95 = 117.00 Sqm
Window opening 30 X 2 X 0.90 X 1.20 = 64.80 Sqm
Total = 188.04 Sqm
10 CC (1:2:4) using 12 mm size hbg chips including all complete.
Room 2X 1.47 X 1.30 X 0.05 = 0.19 Cum
2X 1.47 X 1.46 X 0.05 = 0.21 Cum
Angon of Staff 1X 6.70 X 1.20 X 0.05 = 0.40 Cum
1X 1.20 X 3.00 X 0.05 = 0.18 Cum
1X 1.51 X 4.00 X 0.05 = 0.30 Cum
1X 5.60 X 1.20 X 0.05 = 0.34 Cum
1X 4.00 X 2.10 X 0.05 = 0.42 Cum
1X 6.60 X 2.40 X 0.05 = 0.79 Cum
1X 1.20 X 1.20 X 0.05 = 0.07 Cum
Total = 2.91 Cum
Toilet 2X 1 X 1.47 X 1.30 = 3.82 Sqm
2X 1 X 1.47 X 1.00 = 2.94 Sqm
2X 1 X 1.30 X 1.00 = 2.60 Sqm
1X 1 X 4.00 X 0.75 = 3.00 Sqm
1X 1 X 1.80 X 0.75 = 1.35 Sqm
Total = 13.71 Sqm
13 Fixing of AC sheet on the roof
Roof 1X 1 X 2.70 X 2.50 = 6.75 Sqm
Total = 6.75 Sqm
14 Cost of AC sheet 3 Nos @ Rs.302.50 per no Rs
15 6 mm thick flat ceiling fitted,fixed complete
Roof 1X 1 X 3.30 X 3.00 = 9.90 Sqm
1X 1 X 3.40 X 3.20 = 10.88 Sqm
1X 1 X 1.80 X 1.20 = 2.16 Sqm
1X 1 X 3.60 X 3.00 = 10.80 Sqm
Total = 33.74 Sqm
16 Cost of Flat Sheet
Flat sheet 33.74 Sqm @ 100.00 Per Sqm Rs
Grand Total Rs.
Limitted to Rs.
(Rupees One Lakh O
(Rupees One Lakh Only)
Junior Engineer
Nabarangpur Block
Asst. Engineer
Nabarangpur

Block Dev. Officer
Nabarangpur
DETAILED ESTIMATE FOR THE WORK:- " IMPV. OF MIP AT BIKRAMPUR ".
ESTIMATED COST :- Rs.
1 E/W in hard soil with one extra lift over initial lead & lift including rough dressing
breaking the clods & deposited the soil on the embankment of the Tank as directed
by the EIC. 2nd Footing
Tank 1X 68.00 X 68.00 X 0.30 = 1387.20 Cum
Tank 1X 66.00 X 66.00 X 0.60 = 2613.60 Cum
Tank 1X 64.00 X 64.00 X 0.60 = 2457.60 Cum
Total = 5071.20 Cum
@ Rs 3362.94 Per 100 Cum Rs
Surplus
U/S Cut-off 1X 15.00 X 1.00 X 1.00 = 15.00 Cum
D/S Cut-off 1X 15.00 X 1.00 X 1.50 = 22.50 Cum
Abutment 2X 8.00 X 1.00 X 1.00 = 16.00 Cum
Head Wall 1X 8.00 X 1.00 X 1.00 = 8.00 Cum
Sluice
U/S Cut-off 1X 8.00 X 1.00 X 1.00 = 8.00 Cum
D/S Cut-off 1X 8.00 X 1.00 X 1.50 = 12.00 Cum
Abutment 2X 12.00 X 1.00 X 1.00 = 24.00 Cum
Total = 105.50 Cum
@ Rs 4721.40 Per 100 Cum Rs
3 CC (1:4:8) using 40 mm size hbg metal including all complete.
Surplus
U/S Cut-off 1X 15.00 X 1.00 X 0.15 = 2.25 Cum
1X 15.00 X (1.00+0.75)/2 X 0.85 = 11.16 Cum
D/S Cut-off 1X 15.00 X 1.00 X 0.15 = 2.25 Cum
1X 15.00 X (1.00+0.75)/2 X 1.35 = 17.72 Cum
Abutment 2X 8.00 X 1.00 X 0.15 = 2.40 Cum
1X 9.50 X (1.00+0.45)/2 X 2.35 = 16.19 Cum
Wing Wall 4X 2.50 X (0.75+0.45)/2 X 1.20 = 7.20 Cum
Head Wall 1X 8.00 X 1.00 X 0.15 = 1.20 Cum
1X 8.00 X (1.00+0.45)/2 X 1.35 = 7.83 Cum
Bed 1X 7.25 X 8.00 X 0.15 = 8.70 Cum
Sluice
U/S Cut-off 1 X 8.00 X 1.00 X 0.15 = 1.20 Cum
1 X 8.00 X (1.00+0.75)/2 X 0.85 = 5.95 Cum
D/S Cut-off 1 X 8.00 X 1.00 X 1.50 = 12.00 Cum
1 X 8.00 X (1.00+0.75)/2 X 1.35 = 9.45 Cum
Abutment 2 X 12.00 X 1.00 X 0.15 = 3.60 Cum
2 X 13.50 X (1.00+0.45)/2 X 1.60 = 31.32 Cum
Wing Wall 4 X 2.50 X (0.75+0.45)/2 X 1.20 = 7.20 Cum
Bed 1 X 12.00 X 0.60 X 0.15 = 1.08 Cum
Total = 148.69 Cum
4 12 mm Cp In CM (1:6) to the wall including all complete.
Surplus
Abutment 2X 8.00 X 1.50 = 24.00 Sqm
Wing Wall 4X 3.00 X 1.50 = 18.00 Sqm
Head Wall 2X 8.00 X 0.75 = 12.00 Sqm
Sluice
Abutment 2X 13.50 X 0.75 = 20.25 Sqm
Wing Wall 4X 3.00 X 1.20 = 14.40 Sqm
Total = 88.65 Sqm
5 Rigid & smooth centering,shuttering for PCC & RCC work including
false work & dismanteling them after casting etc complete.
Surplus
U/S Cut-off 2X 15.00 X 1.00 = 30.00 Sqm
D/S Cut-off 2X 15.00 X 1.50 = 45.00 Sqm
Abutment 4X 8.00 X 2.35 = 75.20 Sqm
Wing Wall 4X 2.50 X 1.50 = 15.00 Sqm
Head Wall 2X 8.00 X 1.35 = 21.60 Sqm
Sluice
U/S Cut-off 2X 8.00 X 1.00 = 16.00 Sqm
D/S Cut-off 2X 8.00 X 1.50 = 24.00 Sqm
Abutment 2X 12.00 X 1.60 = 38.40 Sqm
Wing Wall 4X 2.50 X 1.20 = 12.00 Sqm
Total = 277.20 Sqm
Slab 1X 12.00 X 1.50 = 18.00 Sqm
Total = 18.00 Sqm
royality etc. complete.
Slab 1X 12.00 X 1.50 X 0.15 = 2.70 Cum
Total = 2.70 Cum
Qty required 85% of RCC qty 2.30 Qtl
8 CC (1:2:4) using 12 mm size hg chips including all cost
Bed of Surplus 1X 9.50 X 8.00 X 0.075 = 5.70 Cum
Abutment 2X 9.50 X 0.45 X 0.05 = 0.43 Cum
Wing Wall 4X 3.00 X 0.45 X 0.05 = 0.27 Cum
Bed of Sluice 1X 12.00 X 0.60 X 0.075 = 0.54 Cum
Abutment 2X 12.00 X 0.45 X 0.05 = 0.54 Cum
Wing Wall 4X 3.00 X 0.45 X 0.05 = 0.27 Cum
Total = 7.75 Cum
9 Fine dressing & turfing to the embankment of the tank with compact
dub grass including all cost,conveyance with all lead & lift
etc complete.
Embankment area 1X 4 X 86.00 X 3.00 = 1032.00 Sqm
1X 4 X 66.00 X 3.00 = 792.00 Sqm
Total = 1824.00 Sqm
@ Rs. 673.93 Per 100 Sqm Rs
10 Provision for work sign board with lettering,painting & Photograph Rs
G.TOTAL Rs
Limitted Rs
Technically Scrutinised for Rs.5,00,000/- JUNIOR ENGINEER

( Rupees Five Lakhs Only) NABARANGPUR BLOCK
ASST. ENGINEER
NABARANGPUR BLOCK
( Rupees Five Lakhs Only)
BLOCK DEV.OFFICER
NABARANGPUR BLOCK
DETAILED ESTIMATE FOR THE WORK:-"CONST. OF AWC BUILDING AT TELENGAGUDA."

Pillar 11 X 1.20 X 1.20 X 1.20 = 19.01 Cum
Long Wall 1X 8.46 X 0.75 X 0.75 = 4.76 Cum
1X 7.26 X 0.75 X 0.75 = 4.08 Cum
1X 2.73 X 0.75 X 0.75 = 1.54 Cum
1X 3.94 X 0.75 X 0.75 = 2.22 Cum
1X 2.00 X 0.75 X 0.75 = 1.13 Cum
Total = 36.36 Cum
@ Rs. 4721.40 Per 100 Cum Rs
Pillar 11 X 1.20 X 1.20 X 0.15 = 2.38 Cum
Long Wall 1X 8.46 X 0.75 X 0.15 = 0.95 Cum
1X 7.26 X 0.75 X 0.15 = 0.82 Cum
1X 2.73 X 0.75 X 0.15 = 0.31 Cum
1X 3.94 X 0.75 X 0.15 = 0.44 Cum
1X 2.00 X 0.75 X 0.15 = 0.23 Cum
Room 1X 4.92 X 6.48 X 0.30 = 9.56 Cum
2X 2.98 X 2.23 X 0.30 = 3.99 Cum
1X 1.98 X 5.08 X 0.30 = 3.02 Cum
Total = 22.42 Cum
Pillar 11 X 1.20 X 1.20 X 0.15 = 2.38 Cum
Long Wall 1X 8.46 X 0.75 X 0.15 = 0.95 Cum
1X 7.26 X 0.75 X 0.15 = 0.82 Cum
1X 2.73 X 0.75 X 0.15 = 0.31 Cum
1X 3.94 X 0.75 X 0.15 = 0.44 Cum
1X 2.00 X 0.75 X 0.15 = 0.23 Cum
Room 1X 4.92 X 6.48 X 0.10 = 3.19 Cum
2X 2.98 X 2.23 X 0.10 = 1.33 Cum
1X 1.98 X 5.08 X 0.10 = 1.01 Cum
Total = 11.37 Cum
1st footing Long Wall 1X 12.00 X 0.60 X 0.45 = 3.24 Cum
1X 11.60 X 0.60 X 0.45 = 3.13 Cum
1X 4.90 X 0.60 X 0.45 = 1.32 Cum
1 X 5.15 X 0.60 X 0.45 = 1.39 Cum
1 X 3.20 X 0.60 X 0.45 = 0.86 Cum
2nd footing Long Wall 1 X 12.00 X 0.45 X 0.45 = 2.43 Cum
1 X 11.60 X 0.45 X 0.45 = 2.35 Cum
1 X 4.90 X 0.45 X 0.45 = 0.99 Cum
1 X 5.15 X 0.45 X 0.45 = 1.04 Cum
1 X 3.20 X 0.45 X 0.45 = 0.65 Cum
Total = 22.51 Cum
Pillar 11 X 1.05 X 1.05 X 0.30 = 3.64 Cum
11 X (1+0.23)/2 X (1+0.23)/2 X 0.45 = 1.87 Cum
11 X 0.23 X 0.23 X 3.95 = 2.30 Cum
Ver Beam 1X 5.53 X 0.23 X 0.23 = 0.29 Cum
Room Beam 1X 5.61 X 0.30 X 0.30 = 0.50 Cum
Chujja 5X 1.20 X 0.50 X 0.06 = 0.18 Cum
1X 5.76 X 0.50 X 0.06 = 0.17 Cum
Slab 1X 12.70 X 5.90 X 0.10 = 7.49 Cum
Total = 20.85 Cum
Total 15.50 Qtl
i) Pillar 11 X 2 X (1+0.23)/2 X 0.45 = 6.09 Sqm
Total = 29.70 Sqm
Total = 12.58 Sqm
1X 1 X 5.53 X 0.69 = 3.82 Sqm
1X 1 X 5.62 X 0.90 = 5.06 Sqm
Total = 48.85 Sqm
iv) Slab & Chajja
5X 1 X 1.20 X 0.50 = 3.00 Sqm
1X 1 X 12.70 X 5.90 = 74.93 Sqm
Total = 77.93 Sqm
Long Wall 1X 11.60 X 0.23 X 2.95 = 7.87 Cum
1X 12.00 X 0.23 X 2.95 = 8.14 Cum
1X 4.90 X 0.23 X 2.95 = 3.32 Cum
1X 5.15 X 0.23 X 2.95 = 3.49 Cum
1X 3.10 X 0.23 X 2.95 = 2.10 Cum
Total = 31.61 Cum
Deduction
Ver Opening 1 X 5.30 X 0.23 X 2.15 = 2.62 Cum
Door Opening 3 X 1.10 X 0.23 X 2.15 = 1.63 Cum
1 X 0.75 X 0.23 X 2.15 = 0.37 Cum
Vantilator 8 X 0.30 X 0.23 X 0.30 = 0.17 Cum
Total = 6.18 Cum
Net Qty = 25.43 Cum
Out side 1X 2 X 12.40 X 3.10 = 76.88 Sqm
1X 2 X 5.60 X 3.10 = 34.72 Sqm
Inside 2X 2 X 6.70 X 3.10 = 83.08 Sqm
2X 2 X 5.15 X 3.10 = 63.86 Sqm
2X 4 X 2.45 X 3.10 = 60.76 Sqm
2X 4 X 3.10 X 3.10 = 76.88 Sqm
1X 1 X 5.30 X 3.10 = 16.43 Sqm
1X 2 X 5.30 X 0.80 = 8.48 Sqm
1X 2 X 2.20 X 3.10 = 13.64 Sqm
Total = 434.73 Sqm
Deduction
Ver Opening 1 X 2 X 5.30 X 2.15 = 22.79 Sqm
Door Opening 3 X 2 X 1.10 X 2.15 = 14.19 Sqm
1 X 2 X 0.75 X 2.15 = 3.23 Sqm
Vantilator 8 X 2 X 0.30 X 0.30 = 1.44 Sqm
Total = 53.72 Sqm
Total = 455.94 Sqm
11 Cost of Iron Door & Window
Total 445.00 Kg
@ 49.00 Per Kg Rs
Vantilator 08 Nos @ 50.00/No Rs
Door 3X 2.25 X 1.15 X 2.15 = 16.69 Sqm
1X 2.25 X 0.75 X 2.15 = 3.63 Sqm
Window 5X 2.75 X 1.05 X 1.15 = 16.60 Sqm
Total = 36.92 Sqm
13 Cost of Paint
Qty = 4.62 Litre
Room 1X 5.15 X 6.70 = 34.51 Sqm
2X 3.10 X 2.40 = 14.88 Sqm
1X 2.10 X 5.30 = 11.13 Sqm
Total = 60.52 Sqm
15 Cost of Sign board ( 1.50X1.80 ) mtr. Size 1 No with photograph Rs

Grand Total Rs.
Limitted to Rs.
(Rupees Three Lakhs O

( Rupees Three Lakhs Only)
ASST. ENGINEER BLOCK DEV.OFFICER JUNIOR ENGINEER


( Rupees Five Lakhs Only)
DETAILED ESTIMATE FOR THE WORK:-"CONST. OF PATIENT CABIN AT DISTRICT HEAD QUARTER HOSPITAL
CAMPUS,NABARANGPUR."
Pillar 18 X 1.20 X 1.20 X 1.20 = 31.10 Cum
Long Wall 3X 16.15 X 0.75 X 0.75 = 27.25 Cum
10 X 1.05 X 0.60 X 0.60 = 3.78 Cum
2X 0.60 X 0.75 X 0.75 = 0.68 Cum
10 X 1.05 X 0.60 X 0.60 = 3.78 Cum
1X 4.50 X 3.00 X 3.00 = 40.50 Cum
Drain 1X 100.00 X 1.20 X 0.75 = 90.00 Cum
Total = 206.74 Cum
@ Rs. 4721.40 Per 100 Cum Rs
Pillar 18 X 1.20 X 1.20 X 0.15 = 3.89 Cum
Long Wall 3X 16.15 X 0.75 X 0.15 = 5.45 Cum
10 X 1.05 X 0.60 X 0.15 = 0.95 Cum
2 X 0.60 X 0.75 X 0.15 = 0.14 Cum
10 X 1.05 X 0.60 X 0.15 = 0.95 Cum
1 X 4.50 X 3.00 X 0.15 = 2.03 Cum
Drain 1 X 100.00 X 1.20 X 0.05 = 6.00 Cum
Total = 21.32 Cum
Pillar 18 X 1.20 X 1.20 X 0.15 = 3.89 Cum
Long Wall 3X 16.15 X 0.75 X 0.15 = 5.45 Cum
10 X 1.05 X 0.60 X 0.15 = 0.95 Cum
2X 0.60 X 0.75 X 0.15 = 0.14 Cum
10 X 1.05 X 0.60 X 0.15 = 0.95 Cum
1X 4.50 X 3.00 X 0.15 = 2.03 Cum
Room 5X 3.98 X 1.98 X 0.15 = 5.91 Cum
5X 0.53 X 1.39 X 0.15 = 0.55 Cum
Ver 1X 21.70 X 1.35 X 0.15 = 4.39 Cum
Drain 1X 100.00 X 1.20 X 0.10 = 12.00 Cum
2X 100.00 X 0.30 X 0.60 = 36.00 Cum
Road 1X 70.00 X 3.00 X 0.10 = 21.00 Cum
Total = 95.18 Cum
10 X 1.13 X 0.50 X 0.45 = 2.54 Cum
2X 1.57 X 0.60 X 0.45 = 0.85 Cum
10 X 1.13 X 0.50 X 0.45 = 2.54 Cum
2nd footing Long Wall 3X 21.00 X 0.45 X 0.45 = 12.76 Cum
10 X 1.28 X 0.45 X 0.45 = 2.59 Cum
6X 3.83 X 0.45 X 0.45 = 4.65 Cum
10 X 1.28 X 0.45 X 0.45 = 2.59 Cum
Total = 52.38 Cum
Pillar 18 X 1.20 X 1.20 X 0.30 = 7.78 Cum
18 X (1+0.23)/2 X (1+0.23)/2 X 0.45 = 3.06 Cum
18 X 0.23 X 0.23 X 3.95 = 3.76 Cum
Ver Beam 1X 21.00 X 0.23 X 0.23 = 1.11 Cum
2X 1.57 X 0.23 X 0.23 = 0.17 Cum
Chujja 5X 1.20 X 0.50 X 0.06 = 0.18 Cum
1X 22.38 X 0.50 X 0.06 = 0.67 Cum
Slab 1X 22.68 X 6.40 X 0.10 = 14.52 Cum
Septic Tank 1X 4.50 X 3.00 X 0.10 = 1.35 Cum
Total = 42.37 Cum
Total 36.02 Qtl
i) Pillar 18 X 2 X (1+0.23)/2 X 0.45 = 9.96 Sqm
Drain 1X 2 X 100.00 X 0.60 = 120.00 Sqm
Total = 185.82 Sqm
Total = 29.18 Sqm
1X 1 X 21.00 X 0.69 = 14.49 Sqm
2X 1 X 1.57 X 0.69 = 2.17 Sqm
Total = 82.07 Sqm
1X 1 X 22.38 X 0.50 = 11.19 Sqm
1X 1 X 22.68 X 6.40 = 145.15 Sqm
Total = 159.34 Sqm
Long Wall 2X 21.00 X 0.23 X 2.95 = 28.50 Cum
1X 21.00 X 0.23 X 0.60 = 2.90 Cum
10 X 1.73 X 0.23 X 2.95 = 11.74 Cum
10 X 1.50 X 0.23 X 2.95 = 10.18 Cum
2X 1.57 X 0.23 X 0.60 = 0.43 Cum
3X 2.50 X 0.23 X 3.00 = 5.18 Cum
Total = 80.72 Cum
Deduction
5 X 0.75 X 0.23 X 2.00 = 1.73 Cum
10 X 0.75 X 0.23 X 2.00 = 3.45 Cum
Total = 10.73 Cum
Net Qty = 69.99 Cum
chips on roof slab.
Roof 1X 22.68 X 6.40 = 145.15
Total = 145.15 Sqm
Drain 1X 100.00 X 0.60 X 0.05 = 3.00 Cum
2X 100.00 X 0.30 X 0.05 = 3.00 Cum
Road 1X 100.00 X 3.00 X 0.075 = 22.50 Cum
Total = 399.52 Cum
Out side 1X 2 X 22.38 X 3.10 = 138.76 Sqm
1X 2 X 21.92 X 0.83 = 36.39 Sqm
1X 2 X 1.57 X 0.83 = 2.61 Sqm
Inside 5X 2 X 4.20 X 3.10 = 130.20 Sqm
5 X 2 X 3.83 X 3.10 = 118.73 Sqm
10 X 2 X 1.50 X 3.10 = 93.00 Sqm
10 X 2 X 1.50 X 3.10 = 93.00 Sqm
Septic Tank 2 X 1 X 4.50 X 3.00 = 27.00 Sqm
4 X 1 X 2.50 X 3.00 = 30.00 Sqm
Total = 669.68 Sqm
Deduction
5 X 2 X 0.75 X 2.00 = 15.00 Sqm
10 X 2 X 0.75 X 2.00 = 30.00 Sqm
Total = 93.30 Sqm
cost of paint.
Total = 735.72 Sqm
Total 827.16 Kg
@ 63.00 Per Kg Rs
14 Providing,fitting,fixing of Alluminium door with OEL anodized Alluminium
door section of 9202 as vertical member & 9200 as bottom & middle
member & 6 mm plain glass in top portion with 12 mm thick pre-laminated
board in bottom portion fixed on door frame by means of tappered clip No.
4660 & the frame to be completed by means of jointing angle No. 1855
including all cost,hire charges of drilling machine etc complete.
Door 6X 1.20 X 2.00 = 14.40
Window 3X 0.75 X 2.00 = 4.50
Total = 18.90 Sqm
Room 5X 4.20 X 2.20 = 46.20
5X 0.75 X 1.73 = 6.49
10 X 1.50 X 1.50 = 22.50
Ver 1X 22.38 X 1.80 = 40.28
Total = 115.47 Sqm
Room 10 X 2 X 1.50 X 1.50 = 45.00 Sqm
10 X 2 X 1.50 X 1.50 = 45.00 Sqm
Total = 90.00 Sqm
Deduction
Total = 11.25 Sqm
Net Qty = 78.75 Sqm
Door 2X 2.25 X 1.20 X 2.00 = 10.80 Sqm
2X 2.25 X 0.75 X 2.00 = 6.75 Sqm
Window 4X 2.75 X 0.90 X 1.20 = 11.88 Sqm
Total = 29.43 Sqm
19 Cost of Paint
Qty = 3.68 Litre
20 Cost of Electrical Fittings (Taking10% of Civil Works) Rs
21 Cost of PHD Fittings (Taking10% of Civil Works) Rs
22 Cost of 03 Nos Of Air Conditioner ( 1.50 ton ) LS ( To be Paid as Per Actual ) Rs
24 Provision for plinth protection work LS Rs
Grand Total Rs.
Say Rs.
(Rupees Forteen Lakhs O

(Rupees Forteen Lakhs Only)
DETAILED ESTIMATE FOR THE WORK:-"SPECIAL REPAIR & ADDITION TO THE ANM CENTRE AT BADAKUMUL
UNDER BADAKUMULI GP ."
Slab 1X 5.25 X 7.80 = 40.95 Sqm
1X 3.50 X 2.10 = 7.35 Sqm
Total = 48.30 Sqm
Room 1X 3.60 X 2.87 = 10.33 Sqm
1X 1.73 X 3.22 = 5.57 Sqm
1X 3.10 X 2.50 = 7.75 Sqm
Ver 1X 3.65 X 1.65 = 6.02 Sqm
Angon 1X 5.35 X 2.95 = 15.78 Sqm
Bath Room 1X 1.55 X 1.35 = 2.09 Sqm
Toilet 1X 1.35 X 1.35 = 1.82 Sqm
Total = 49.37 Sqm
Out Side 2X 7.50 X 3.00 = 45.00 Sqm
2X 4.95 X 3.00 = 29.70 Sqm
2X 3.35 X 3.00 = 20.10 Sqm
Pillar 1X 1.20 X 2.00 = 2.40 Sqm
Old Boundary Wall 2X 8.85 X 1.65 = 29.21 Sqm
Door 2X 0.90 X 1.90 = 3.42 Sqm
2X 0.75 X 1.90 = 2.85 Sqm
Window 1X 0.90 X 1.15 = 1.04 Sqm
3X 0.90 X 1.15 = 3.11 Sqm
Total = 10.41 Sqm
New Boundary Wall 1X 42.00 X 0.75 X 0.75 = 23.63 Cum
Total = 46.13 Cum
@ Rs. 4721.40 Per 100 Cum Rs
Total = 5.85 Cum
Room 1X 3.60 X 2.87 X 0.10 = 1.03 Sqm
1X 1.73 X 3.22 X 0.10 = 0.56 Sqm
1X 3.10 X 2.50 X 0.10 = 0.78 Sqm
Ver 1X 3.65 X 1.65 X 0.10 = 0.60 Sqm
Angon 1X 5.35 X 2.95 X 0.10 = 1.58 Sqm
Bath Room 1X 1.55 X 1.35 X 0.10 = 0.21 Sqm
Toilet 1X 1.35 X 1.35 X 0.10 = 0.18 Sqm
Total = 10.79 Cum
chips on roof slab.
Slab 1X 5.25 X 7.80 = 40.95 Sqm
1X 3.50 X 2.10 = 7.35 Sqm
Total = 48.30 Sqm
1X 42.00 X 0.45 X 0.45 = 8.51 Cum
Total = 19.85 Cum
Slab of Septic Tank 1X 3.00 X 2.40 X 0.10 = 0.72 Cum
Total = 2.14 Cum
Old Boundary Wall 1X 8.85 X 0.23 X 0.60 = 1.22 Cum
1X 2.04 X 0.23 X 3.00 = 1.41 Cum
Gate 1X 1.00 X 0.23 X 2.00 = 0.46 Cum
Total = 0.46 Sqm
Net Qty = 23.24 Sqm
etc. complete.
Out Side 2 X 7.50 X 3.00 = 45.00 Sqm
2 X 4.95 X 3.00 = 29.70 Sqm
2 X 3.35 X 3.00 = 20.10 Sqm
Pillar 1 X 1.20 X 2.00 = 2.40 Sqm
Old Boundary Wall 2 X 8.85 X 2.00 = 35.40 Sqm
New Boundary Wall 2 X 42.00 X 2.00 = 168.00 Sqm
Septic Tank 2 X 2.54 X 3.00 = 15.24 Sqm
2 X 2.04 X 3.00 = 12.24 Sqm
Door 2 X 0.90 X 1.90 = 3.42 Sqm
2 X 0.75 X 1.90 = 2.85 Sqm
Gate 2 X 1.00 X 2.00 = 4.00 Sqm
Window 1 X 0.60 X 1.15 = 0.69 Sqm
3 X 0.90 X 1.15 = 3.11 Sqm
Total = 14.07 Sqm
cost of paint.
Out Side 2X 7.50 X 3.00 = 45.00 Sqm
2X 4.95 X 3.00 = 29.70 Sqm
2X 3.35 X 3.00 = 20.10 Sqm
Inside the Room 2X 3.60 X 3.00 = 21.60 Sqm
2X 2.87 X 3.00 = 17.22 Sqm
2X 1.73 X 3.00 = 10.38 Sqm
2X 3.22 X 3.00 = 19.32 Sqm
2X 3.10 X 3.00 = 18.60 Sqm
2X 2.50 X 3.00 = 15.00 Sqm
2X 1.65 X 3.00 = 9.90 Sqm
2X 3.65 X 0.60 = 4.38 Sqm
2X 1.35 X 2.40 = 6.48 Sqm
2X 1.35 X 2.40 = 6.48 Sqm
2X 1.55 X 2.40 = 7.44 Sqm
2X 1.35 X 2.40 = 6.48 Sqm
Pillar 1X 1.20 X 2.00 = 2.40 Sqm
Old Boundary Wall 2X 8.85 X 2.00 = 35.40 Sqm
New Boundary Wall 2X 42.00 X 2.00 = 168.00 Sqm
Add for Ceiling 1X 5.25 X 7.80 = 40.95 Sqm
1X 3.50 X 2.10 = 7.35 Sqm
Door 8X 0.90 X 1.90 = 13.68 Sqm
4X 0.75 X 1.90 = 5.70 Sqm
Gate 2X 1.00 X 2.00 = 4.00 Sqm
Window 2X 0.60 X 1.15 = 1.38 Sqm
6X 0.90 X 1.15 = 6.21 Sqm
Total = 30.97 Sqm
Room 1X 3.60 X 2.87 = 10.33 Sqm
1 X 1.73 X 3.22 = 5.57 Sqm
1 X 3.10 X 2.50 = 7.75 Sqm
Ver 1 X 3.65 X 1.65 = 6.02 Sqm
Angon 1 X 5.35 X 2.95 = 15.78 Sqm
Total = 45.46 Sqm
Bath Room 1X 1.55 X 1.35 = 2.09 Sqm
Toilet 1X 1.35 X 1.35 = 1.82 Sqm
Total = 3.92 Sqm
Bath Room 2X 1.55 X 1.50 = 4.65 Sqm
2X 1.35 X 1.50 = 4.05 Sqm
Toilet 2X 1.35 X 1.50 = 4.05 Sqm
2X 1.35 X 1.50 = 4.05 Sqm
Total = 16.80 Sqm
Deduction
Total = 2.25 Sqm
Net Qty = 14.55 Sqm
Door 3X 2.25 X 1.20 X 1.90 = 15.39 Sqm
2X 2.25 X 0.75 X 1.90 = 6.41 Sqm
Window 3X 2.75 X 0.90 X 1.15 = 8.54 Sqm
1X 2.75 X 0.60 X 1.15 = 1.90 Sqm
Total = 32.24 Sqm
18 Cost of Paint
Qty = 4.03 Litre
19 Cost of MS Gate LS Rs
Grand Total Rs.
Say Rs.
(Rupees One Lakh & Sixty thousand O
(Rupees One Lakh & Sixty thousand Only)
Junior Engineer
Nabarangpur Block
Asst. Engineer
Nabarangpur Block Block Dev. Officer
Nabarangpur
(Rupees Two Lakh & Fifty thousand Only)
DETAILED ESTIMATE FOR THE WORK:-"CONST. OF GUARD WALL AT AMBADOLLA CHALAN SAHI."
Est.Cost:- Rs.25,0
1 E/W excavation in hard soil with initial lead of 50 mtr.& initial
Levelling of campus 1X 9.50 X 0.90 X 0.90 = 7.70 Cum
Total = 7.70 Cum
@ Rs. 4721.40 Per 100 Cum Rs
Total = 7.70 Cum
3 CC (1:4:8) using 40 mm size cbg metal including all cost,conveyance
1X 9.50 X (0.75+0.45)/2 X 1.65 = 9.41 Cum
Total = 10.69 Cum
i) Guard wall 1X 2 X 9.50 X 1.65 = 31.35 Sqm
Total = 31.35 Sqm
Guard wall 1X 2 X 9.50 X 0.90 = 17.10 Sqm
Total = 17.10 Sqm
6 PCC (1:2:4) using 12 mm size cbg chips including all complete.
Total = 0.21 Cum
7 Provision for work Transperancy board (1.50X1.80) mtr size & Photograph Rs
Grand Total Rs.
Say Rs.
(Rupees Twenty Five Thousand O
(Rupees Twenty Five Thousand Only)
Junior Engineer
Junior Engineer Nabarangpur Block
Nabarangpur Block

SARAPANCH
BADAMASIGAM GP
DETAILED ESTIMATE FOR THE WORK:-"IMPV. OF ROAD FROM BADAMASIGAM VILLAGE TO TEMPLE ROAD."
Est.Cost:- Rs.20,0
1 Collecting,conveying,supplying of good quality murrom & stacking on the
road side with box heap of size (1.50X1.50X0.50) mtr to be measured as 1 Cum
Road 1X 320.00 X 3.00 X 0.10 = 96.00 Cum
Total = 96.00 Cum
2 Labour for spreading murrom on the road surface including watering
etc complete
Road 1X 320.00 X 3.00 X 0.10 = 96.00 Cum
Total = 96.00 Cum
Grand Total Rs.
Say Rs.
(Rupees Twenty Thousand O
(Rupees Twenty Thousand Only)
Junior Engineer
Junior Engineer Nabarangpur Block
Nabarangpur Block

SARAPANCH
BADAMASIGAM GP
DETAILED WORK DONE ESTIMATE FOR THE WORK:-"CONST. OF CC ROAD FROM RD ROAD TO MOULIBANDH
TARAGAM GP".
Road 2 X 89.00 X 0.23 X 0.23 = 9.42 Cum
Total = 9.42 Cum
@ Rs. 4721.40 Per 100 Cum Rs
Road 1 X 89.00 X 3.54 X 0.05 = 15.75 Cum
Total = 15.75 Cum
3 CC (1:4:8) using40 mm size cbg metal including all cost,conveyance
Road 1 X 89.00 X 4.00 X 0.10 = 35.60 Cum
Road 2 X 89.00 X 0.23 X 0.23 = 9.42 Cum
Total = 45.02 Cum
Road 1 X 89.00 X 4.00 X 0.075 = 26.70 Cum
Total = 26.70 Cum
4 Provision for work Transperancy board (1.50X1.80) mtr size Rs
Grand Total Rs.
Say Rs.
(Rupees One Lakh & Fifty thousand On
(Rupees One Lakh & Fifty thousand Only)
Junior Engineer
Nabarangpur Block
Asst. Engineer
Nabarangpur Block
Block Dev. Officer
Nabarangpur
DETAILED ESTIMATE FOR THE WORK:-"CONST. OF MARKET SHED AT ."
Pillar 15 X 1.20 X 1.20 X 1.20 = 25.92 Cum
Long Wall 2X 5.72 X 0.60 X 0.60 = 4.12 Cum
Total = 35.19 Cum
@ Rs. 4721.40 Per 100 Cum Rs
Pillar 15 X 1.20 X 1.20 X 0.05 = 1.08 Cum
Long Wall 2X 5.72 X 0.60 X 0.05 = 0.34 Cum
Room 4X 4.13 X 2.40 X 0.45 = 17.84 Cum
Total = 19.69 Cum
Pillar 15 X 1.20 X 1.20 X 0.15 = 3.24 Cum
Long Wall 2X 5.72 X 0.60 X 0.15 = 1.03 Cum
Room 4X 4.13 X 2.40 X 0.10 = 3.96 Cum
Total = 9.78 Cum
Long Wall 2X 9.60 X 0.60 X 0.40 = 4.61 Cum
2X 9.60 X 0.45 X 0.45 = 3.89 Cum
5X 4.80 X 0.45 X 0.45 = 4.86 Cum
Total = 19.12 Cum
Pillar 15 X 1.00 X 1.00 X 0.30 = 4.50 Cum
15 X (1+0.23)/2 X (1+0.23)/2 X 0.45 = 2.55 Cum
10 X 0.23 X 0.23 X 2.95 = 1.56 Cum
5 X 0.23 X 0.23 X 3.55 = 0.94 Cum
Plinth Beam 1 X 43.20 X 0.23 X 0.23 = 2.29 Cum
Grade Beam 1 X 43.20 X 0.23 X 0.20 = 1.99 Cum
Room Beam 1 X 9.60 X 0.23 X 0.23 = 0.51 Cum
Cantilever Beam 10 X 0.75 X 0.23 X 0.15 = 0.26 Cum
Slab 1 X 11.05 X 7.50 X 0.10 = 8.29 Cum
Total = 22.88 Cum
i) Pillar 15 X 2 X (1+0.23)/2 X 0.45 = 8.30 Sqm
Total = 28.17 Sqm
ii) Column,beam 10 X 1 X 2.95 X 0.92 = 27.14 Sqm
5 X 1 X 3.55 X 0.92 = 16.33 Sqm
Room Beam 1 X 1 X 43.20 X 0.69 = 29.81 Sqm
1 X 1 X 9.60 X 0.69 = 6.62 Sqm
Cantilever Beam 10 X 1 X 0.75 X 0.69 = 5.18 Sqm
Total = 85.08 Sqm
iii) Slab 1X 1 X 11.05 X 7.50 = 82.88 Sqm
Slab 1X 1 X 11.05 X 7.50 = 82.88 Sqm
Total = 82.88 Sqm
9 20 mm CP in CM (1:6) to the Plinth
Plinth 1X 2 X 10.75 X 0.60 = 12.90 Sqm
1X 2 X 5.50 X 0.60 = 6.60 Sqm
Total = 19.50 Sqm
cost of paint.
Total = 82.88 Sqm
Room 5X 4.13 X 2.40 = 49.56 Sqm
Total = 49.56 Sqm
12 Cost of Sign board ( 1.50X1.80 ) mtr. Size 1 No with Photograph Rs
Grand Total Rs.
Limitted to Rs.
(Rupees Two Lakhs & Fifty Thousand O
(Rupees Two Lakhs & Fifty Thousand Only)
Junior Engineer
Nabarangpur Block
Asst. Engineer
Nabarangpur Block

Block Dev. Officer

Nabarangpur
DETAILED ESTIMATE FOR THE WORK:-"CONST. OF BETHEL CHILDREN HOME AT

NABARANGPUR
Pillar 18 X 1.20 X 1.20 X 1.20 = 31.10 Cum
Long Wall 3X 13.67 X 0.60 X 0.60 = 14.76 Cum
3X 3.00 X 0.60 X 0.60 = 3.24 Cum
1X 1.80 X 0.60 X 0.60 = 0.65 Cum
1X 3.60 X 0.60 X 0.60 = 1.30 Cum
Total = 127.08 Cum
@ Rs. 4721.40 Per 100 Cum Rs
Pillar 18 X 1.20 X 1.20 X 0.15 = 3.89 Cum
Long Wall 3X 13.67 X 0.60 X 0.10 = 2.46 Cum
3 X 3.00 X 0.60 X 0.10 = 0.54 Cum
1 X 1.80 X 0.60 X 0.10 = 0.11 Cum
1 X 3.60 X 0.60 X 0.10 = 0.22 Cum
Septic Tank 1 X 6.00 X 4.00 X 0.10 = 2.40 Cum
Total = 10.28 Cum
Pillar 18 X 1.20 X 1.20 X 0.15 = 3.89 Cum
Long Wall 3X 13.67 X 0.60 X 0.15 = 3.69 Cum
3X 3.00 X 0.60 X 0.15 = 0.81 Cum
1X 1.80 X 0.60 X 0.15 = 0.16 Cum
1X 3.60 X 0.60 X 0.15 = 0.32 Cum
Room 2X 3.43 X 4.04 X 0.10 = 2.77 Cum
1X 7.32 X 4.04 X 0.10 = 2.96 Cum
2X 2.78 X 3.43 X 0.10 = 1.91 Cum
1X 1.58 X 3.43 X 0.10 = 0.54 Cum
1X 2.78 X 3.43 X 0.10 = 0.95 Cum
Ver 1X 16.35 X 2.78 X 0.10 = 4.55 Cum
Total = 27.16 Cum
3X 4.20 X 0.60 X 0.45 = 3.40 Cum
1X 3.00 X 0.60 X 0.45 = 0.81 Cum
1X 3.60 X 0.60 X 0.45 = 0.97 Cum
3X 4.20 X 0.45 X 0.45 = 2.55 Cum
1X 3.00 X 0.45 X 0.45 = 0.61 Cum
1X 3.60 X 0.45 X 0.45 = 0.73 Cum
Total = 41.90 Cum
Ground Floor
Pillar 18 X 1.20 X 1.20 X 0.30 = 7.78 Cum
18 X (1+0.23)/2 X (1+0.23)/2 X 0.45 = 3.06 Cum
18 X 0.23 X 0.23 X 3.45 = 3.29 Cum
Ver Beam 1X 16.21 X 0.23 X 0.23 = 0.86 Cum
Beam 1X 4.20 X 0.35 X 0.35 = 0.51 Cum
1X 3.00 X 0.23 X 0.23 = 0.16 Cum
Chujja 1X 16.20 X 0.50 X 0.06 = 0.49 Cum
13 X 1.20 X 0.50 X 0.06 = 0.47 Cum
Staircase Treads 16 X 1.35 X 0.30 X 0.10 = 0.65 Cum
Rise 16 X 1.35 X 0.187 X 0.10 = 0.40 Cum
Landings 1X 3.00 X 1.20 X 0.10 = 0.36 Cum
Base 1X 1.35 X 0.30 X 0.23 = 0.09 Cum
Slab 1X 20.27 X 8.60 X 0.125 = 21.79 Cum
Total = 55.57 Cum
Deduct Stair opening 1X 3.76 X 4.36 X 0.125 = 2.05 Cum
Net Qty = 54.88 Cum
1st Floor
Pillar 18 X 0.23 X 0.23 X 2.65 = 2.52 Cum
Lintel Bend 1 X 90.00 X 0.23 X 0.15 = 3.11 Cum
Ver Beam 1 X 16.21 X 0.23 X 0.23 = 0.86 Cum
Chujja 1 X 16.20 X 0.50 X 0.06 = 0.49 Cum
13 X 1.20 X 0.50 X 0.06 = 0.47 Cum
Slab 1 X 20.27 X 8.60 X 0.125 = 21.79 Cum
Total = 34.95 Cum
Deduct Stair opening 1X 3.76 X 4.36 X 0.125 = 2.05 Cum
Net Qty = 32.97 Cum
Total 65.89 Qtl
them after casting etc. complete. Ground Floor
i) Pillar 18 X 2 X (1+0.23)/2 X 0.45 = 9.96 Sqm
Total = 54.12 Sqm
Total = 27.00 Sqm
1 X 1 X 16.21 X 0.69 = 11.18 Sqm
1 X 1 X 96.00 X 0.69 = 66.24 Sqm
1 X 1 X 4.20 X 1.05 = 4.41 Sqm
1 X 1 X 3.00 X 0.69 = 2.07 Sqm
Total = 141.04 Sqm
iv) Slab & Chajja 1 X 1 X 16.20 X 0.50 = 8.10 Sqm
13 X 1 X 1.20 X 0.50 = 7.80 Sqm
1 X 1 X 20.27 X 8.60 = 174.32 Sqm
Stair case 16 X 1 X 1.35 X 0.30 = 6.48 Sqm
16 X 1 X 1.35 X 0.19 = 4.10 Sqm
1 X 1 X 3.00 X 1.20 = 3.60 Sqm
Total = 204.41 Sqm
1st Floor
i) Lintel Bend 1X 2 X 90.00 X 0.15 = 27.00 Sqm
Total = 27.00 Sqm
1X 1 X 16.21 X 0.69 = 11.18 Sqm
1X 1 X 108.21 X 0.69 = 74.66 Sqm
Total = 129.73 Sqm
iii) Slab & Chajja 1X 1 X 16.20 X 0.50 = 8.10 Sqm
13 X 1 X 1.20 X 0.50 = 7.80 Sqm
1X 1 X 20.27 X 8.60 = 174.32 Sqm
Total = 190.22 Sqm
royality etc complete. Ground Floor
Long Wall 3X 18.29 X 0.23 X 2.90 = 36.60 Cum
1X 3.60 X 0.23 X 2.90 = 2.40 Cum
Toilet 2X 1.80 X 0.23 X 2.90 = 2.40 Cum
Toilet 2X 4.20 X 0.23 X 2.90 = 5.60 Cum
3X 1.20 X 0.23 X 2.90 = 2.40 Cum
3X 3.54 X 0.23 X 3.00 = 7.33 Cum
Verr Opening 1X 10.97 X 0.23 X 2.00 = 5.05 Cum
3X 0.75 X 0.23 X 2.00 = 1.04 Cum
Total = 14.21 Cum
Net Qty = 65.41 Cum
1st Floor
Long Wall 3 X 18.29 X 0.23 X 2.60 = 32.81 Cum
Toilet 2 X 1.80 X 0.23 X 2.60 = 2.15 Cum
4 X 4.20 X 0.23 X 2.60 = 10.05 Cum
Verr Opening 1 X 9.97 X 0.23 X 2.00 = 4.59 Cum
2 X 0.75 X 0.23 X 2.00 = 0.69 Cum
Total = 13.16 Cum
Net Qty = 44.95 Cum
9 16 mm CP in CM (1:6) to the Super structure Ground Floor
Out side 2X 1 X 16.97 X 3.30 = 112.00 Sqm
2X 1 X 12.35 X 3.30 = 81.51 Sqm
Inside 2X 2 X 3.60 X 3.30 = 47.52 Sqm
2X 2 X 3.00 X 3.30 = 39.60 Sqm
2X 2 X 1.20 X 3.30 = 15.84 Sqm
2X 2 X 1.80 X 3.30 = 23.76 Sqm
2X 1 X 7.54 X 3.30 = 49.76 Sqm
3X 2 X 4.20 X 3.30 = 83.16 Sqm
2X 2 X 3.60 X 3.30 = 47.52 Sqm
3X 1 X 3.00 X 3.30 = 29.70 Sqm
2X 1 X 3.60 X 3.30 = 23.76 Sqm
Septic Tank 2X 1 X 6.00 X 3.00 = 36.00 Sqm
4X 1 X 3.54 X 3.00 = 42.48 Sqm
Verr Opening 1X 2 X 12.12 X 2.00 = 48.48 Sqm
3X 2 X 0.75 X 2.00 = 9.00 Sqm
Total = 75.18 Sqm
1st Floor
Out side 2 X 1 X 16.97 X 3.30 = 112.00 Sqm
2 X 1 X 12.35 X 3.30 = 81.51 Sqm
Inside 2 X 2 X 2.40 X 3.30 = 31.68 Sqm
2 X 2 X 3.00 X 3.30 = 39.60 Sqm
2 X 2 X 1.20 X 3.30 = 15.84 Sqm
2 X 1 X 1.50 X 3.30 = 9.90 Sqm
3 X 2 X 1.80 X 3.30 = 35.64 Sqm
2 X 1 X 1.80 X 3.30 = 11.88 Sqm
5 X 2 X 4.20 X 3.30 = 138.60 Sqm
4 X 2 X 3.60 X 3.30 = 95.04 Sqm
2 X 1 X 3.60 X 3.30 = 23.76 Sqm
2 X 1 X 3.00 X 3.30 = 19.80 Sqm
Verr Opening 1 X 2 X 13.32 X 2.00 = 53.28 Sqm
2 X 2 X 0.75 X 2.00 = 6.00 Sqm
Total = 70.02 Sqm
cost of paint. Ground Floor
Total = 761.84 Sqm
1st Floor
Total = 735.45 Sqm
Door 12 X 1.20 X 2.00 = 28.80 Sqm
5X 0.75 X 2.00 = 7.50 Sqm
Window 22 X 0.90 X 1.20 = 23.76 Sqm
Total = 60.06 Sqm
@ 30.50 Kg per Sqm = 1831.83 Kg
@ Rs 60.00 Per Kg Rs
Door 2X 1.20 X 2.00 = 4.80
Window 3X 0.90 X 1.20 = 3.24
Total = 8.04 Sqm
Room 2 X 3.00 X 3.60 = 21.60
1 X 4.20 X 7.54 = 31.67
1 X 3.60 X 4.20 = 15.12
1 X 1.20 X 1.80 = 2.16
Total = 70.55 Sqm
Room 2X 2 X 3.60 X 0.20 = 2.88 Sqm
2X 2 X 3.00 X 0.20 = 2.40 Sqm
2X 2 X 1.20 X 1.50 = 7.20 Sqm
2X 2 X 1.80 X 1.50 = 10.80 Sqm
2X 1 X 1.20 X 1.50 = 3.60 Sqm
2X 1 X 1.80 X 1.50 = 5.40 Sqm
2X 1 X 7.54 X 0.20 = 3.02 Sqm
2X 1 X 4.20 X 0.20 = 1.68 Sqm
2X 1 X 3.60 X 0.20 = 1.44 Sqm
2X 1 X 4.20 X 0.20 = 1.68 Sqm
Total = 40.10 Sqm
Deduction
3X 1 X 0.75 X 1.50 = 3.38 Sqm
Total = 5.06 Sqm
Net Qty = 35.04 Sqm
Ground Floor
Room 1X 1 X 1.20 X 1.80 = 2.16 Sqm
1X 1 X 4.20 X 3.60 = 15.12 Sqm
1X 1 X 3.00 X 11.43 = 34.29 Sqm
1X 1 X 3.00 X 3.60 = 10.80 Sqm
Total = 62.37 Sqm
1st Floor
Room 1 X 1 X 2.40 X 3.00 = 7.20 Sqm
2 X 1 X 1.20 X 1.80 = 4.32 Sqm
1 X 1 X 3.00 X 12.63 = 37.89 Sqm
1 X 1 X 1.50 X 1.80 = 2.70 Sqm
1 X 1 X 1.80 X 4.20 = 7.56 Sqm
4 X 1 X 4.20 X 3.60 = 60.48 Sqm
Total = 120.15 Sqm
Door 12 X 2.25 X 1.20 X 2.00 = 64.80 Sqm
5X 2.25 X 0.75 X 2.00 = 16.88 Sqm
Window 22 X 2.75 X 0.90 X 1.20 = 65.34 Sqm
Total = 147.02 Sqm
18 Cost of Paint
Qty = 18.38 Litre
19 Cost of Electrical Fittings (Taking 5% of Civil Works) Rs
20 Cost of Sanitary Fittings (Taking 4.5% of Civil Works) Rs
21 Cost of 02 Nos Of Air Conditioner LS ( To be Paid as Per Actual ) Rs
Grand Total Rs.
Say Rs.
(Rupees Fifteen Lakhs O
Certified that the estimate has been prepared basing on Schedule of rates 2008 of Works
Department,Govt. of Orissa & enhanced labour rates as per 2008
Junior Engineer
Tentulikhunti Block
DETAILED ESTIMATE FOR THE WORK:-"CONST. OF RESIDENTIAL BUILDING CUM SHOPPING

COMPLEX OF SRI SANTI TALUKDAR AT RAIGHAR OVER KHATA NO PLOT NO
MOUZA RAIGHAR.
Ground Floor
Pillar 29 X 1.20 X 1.20 X 1.80 = 75.17 Cum
Long Wall 1X 23.70 X 0.30 X 0.30 = 2.13 Cum
Total = 105.00 Cum
@ Rs. 5364.24 Per 100 Cum Rs
Ground Floor
Pillar 29 X 1.20 X 1.20 X 0.15 = 6.26 Cum
Long Wall 1X 23.70 X 0.30 X 0.15 = 1.07 Cum
Room 1X 23.70 X 9.90 X 0.60 = 140.78 Cum
Total = 149.86 Cum
Ground Floor
Pillar 29 X 1.20 X 1.20 X 0.15 = 6.26 Cum
Long Wall 1 X 23.70 X 0.30 X 0.15 = 1.07 Cum
Room 2 X 2.70 X 3.75 X 0.10 = 2.03 Cum
11 X 2.70 X 3.60 X 0.10 = 10.69 Cum
1 X 4.15 X 7.60 X 0.10 = 3.15 Cum
1 X 11.70 X 1.20 X 0.10 = 1.40 Cum
Ver 1 X 10.50 X 2.00 X 0.10 = 2.10 Cum
Total = 28.89 Cum
4 CC (1:2:4) using 12 mm size hg chips including hoisting & laying etc complete.
Ground Floor
Pillar 29 X 1.20 X 1.20 X 0.30 = 12.53 Cum
29 X 0.60 X 0.60 X 0.30 = 3.13 Cum
29 X 0.23 X 0.35 X 4.80 = 11.21 Cum
4X 3.75 X 0.23 X 0.30 = 1.04 Cum
17 X 3.00 X 0.23 X 0.30 = 3.52 Cum
5X 1.20 X 0.23 X 0.30 = 0.41 Cum
4X 3.75 X 0.23 X 0.15 = 0.52 Cum
17 X 3.00 X 0.23 X 0.15 = 1.76 Cum
2X 1.20 X 0.23 X 0.15 = 0.08 Cum
Ver Beam 1X 10.20 X 0.23 X 0.30 = 0.70 Cum
Beam 1X 7.70 X 0.30 X 0.45 = 1.04 Cum
4X 3.75 X 0.23 X 0.15 = 0.52 Cum
17 X 3.00 X 0.23 X 0.15 = 1.76 Cum
2X 1.20 X 0.23 X 0.15 = 0.08 Cum
Loft 15 X 3.00 X 0.45 X 0.06 = 1.22 Cum
Staircase (Treads) 21 X 1.20 X 0.25 X 0.10 = 0.63 Cum
(Rise) 21 X 1.20 X 0.150 X 0.10 = 0.38 Cum
Landings 2X 0.90 X 1.20 X 0.10 = 0.22 Cum
Slab 1X 10.50 X 23.75 X 0.125 = 31.17 Cum
Total = 83.07 Cum
Total 62.31 Qtl

them after casting etc. complete. Ground Floor
i) Pillar 29 X 4 X 0.60 X 0.60 = 41.76 Sqm
Plinth bend 19 X 2 X 3.60 X 0.30 = 41.04 Sqm
4X 2 X 3.75 X 0.30 = 9.00 Sqm
17 X 2 X 3.00 X 0.30 = 30.60 Sqm
5X 2 X 1.20 X 0.30 = 3.60 Sqm
Total = 126.00 Sqm
ii) Lintel Bend 19 X 2 X 3.60 X 0.15 = 20.52 Sqm
4 X 2 X 3.75 X 0.15 = 4.50 Sqm
17 X 2 X 3.00 X 0.15 = 15.30 Sqm
2 X 2 X 1.20 X 0.15 = 0.72 Sqm
Grade Beam 19 X 2 X 3.60 X 0.15 = 20.52 Sqm
4X 2 X 3.75 X 0.15 = 4.50 Sqm
17 X 2 X 3.00 X 0.15 = 15.30 Sqm
2X 2 X 1.20 X 0.15 = 0.72 Sqm
Total = 82.08 Sqm
1X 1 X 10.20 X 0.83 = 8.47 Sqm
1X 1 X 7.70 X 1.25 = 9.63 Sqm
Total = 179.56 Sqm
1 X 1 X 10.50 X 23.75 = 249.38 Sqm
Septic tank slab 2 X 1 X 3.60 X 2.40 = 17.28 Sqm
21 X 1 X 1.20 X 0.15 = 3.78 Sqm
2 X 1 X 1.20 X 0.90 = 2.16 Sqm
Total = 299.15 Sqm
royality etc complete. Ground Floor
Long Wall 4X 3.75 X 0.23 X 3.00 = 10.35 Cum
18 X 3.75 X 0.23 X 3.00 = 46.58 Cum
15 X 3.60 X 0.23 X 3.00 = 37.26 Cum
1X 10.50 X 0.23 X 0.90 = 2.17 Cum
Toilet 2X 3.60 X 0.23 X 3.00 = 4.97 Cum
2X 1.90 X 0.23 X 3.00 = 2.62 Cum
3X 2.40 X 0.23 X 3.00 = 4.97 Cum
2X 3.00 X 0.23 X 3.00 = 4.14 Cum
2X 0.75 X 0.23 X 2.00 = 0.69 Cum
Total = 8.45 Cum
Net Qty = 104.60 Cum
8 16 mm CP in CM (1:6) to the Super structure Ground Floor
Out side 1X 1 X 23.70 X 3.60 = 85.32 Sqm
Inside 6X 1 X 3.75 X 3.00 = 67.50 Sqm
26 X 1 X 3.60 X 3.00 = 280.80 Sqm
27 X 1 X 2.70 X 3.00 = 218.70 Sqm
2X 1 X 0.90 X 3.00 = 5.40 Sqm
1X 1 X 10.50 X 3.90 = 40.95 Sqm
2X 2 X 0.75 X 2.00 = 6.00 Sqm
Total = 73.50 Sqm
cost of paint. Ground Floor
Total = 924.32 Sqm
10 Cost of wooden Door & Window Rs
Ground Floor
Room 11 X 1 X 2.70 X 3.60 = 106.92 Sqm
2X 1 X 2.70 X 3.75 = 20.25 Sqm
1X 1 X 4.15 X 7.60 = 31.54 Sqm
1X 1 X 10.05 X 2.00 = 20.10 Sqm
1X 1 X 11.70 X 1.20 = 14.04 Sqm
Total = 192.85 Sqm
12 Cost of Electrical Fittings Rs
13 Cost of Sanitary Fittings Rs
Grand Total Rs.
Say Rs.
(Rupees Nine Lac seventy five thousand O
Junior Engineer
Nabarangpur Block
DETAILED ESTIMATE FOR THE WORK:-"CONST. OF RESIDENTIAL BUILDING CUM SHOPPING
COMPLEX OF SRI SANTI TALUKDAR AT RAIGHAR OVER KHATA NO PLOT NO
MOUZA RAIGHAR.
1st Floor
Pillar 24 X 0.23 X 0.35 X 2.85 = 5.51 Cum
6X 4.15 X 0.23 X 0.30 = 1.72 Cum
16 X 3.60 X 0.23 X 0.30 = 3.97 Cum
12 X 2.70 X 0.23 X 0.30 = 2.24 Cum
Staircase (Treads) 40 X 1.20 X 0.25 X 0.10 = 1.20 Cum
(Rise) 40 X 1.20 X 0.150 X 0.10 = 0.72 Cum
Landings 1X 2.40 X 1.20 X 0.10 = 0.29 Cum
Slab 1X 10.50 X 23.75 X 0.100 = 24.94 Cum
Total = 41.61 Cum
Total 35.37 Qtl
them after casting etc. complete. 1st Floor
i) Column,beam 24 X 1 X 2.85 X 1.16 = 79.34 Sqm
4X 1 X 3.75 X 0.83 = 12.45 Sqm
6X 1 X 4.15 X 0.83 = 20.67 Sqm
16 X 1 X 3.60 X 0.83 = 47.81 Sqm
12 X 1 X 2.70 X 0.83 = 26.89 Sqm
Total = 187.16 Sqm
40 X 1 X 1.20 X 0.15 = 7.20 Sqm
1 X 1 X 2.40 X 1.20 = 2.88 Sqm
Total = 271.46 Sqm
royality etc complete. 1st Floor
Long Wall 4X 3.75 X 0.23 X 2.85 = 9.83 Cum
2X 4.15 X 0.23 X 2.85 = 5.44 Cum
6X 2.70 X 0.23 X 2.85 = 10.62 Cum
8X 3.60 X 0.23 X 2.85 = 18.88 Cum
Parapet 2X 20.70 X 0.23 X 1.20 = 11.43 Cum
2X 10.50 X 0.23 X 1.20 = 5.80 Cum
Window Opening 4X 0.90 X 0.23 X 1.20 = 0.99 Cum
Total = 3.20 Cum
Net Qty = 58.79 Cum
5 16 mm CP in CM (1:6) to the Super structure 1st Floor
Out side 2X 1 X 23.70 X 2.85 = 135.09 Sqm
Inside 2X 1 X 10.50 X 2.85 = 59.85 Sqm
12 X 1 X 3.60 X 2.85 = 123.12 Sqm
6 X 1 X 3.75 X 2.85 = 64.13 Sqm
2 X 1 X 4.15 X 2.85 = 23.66 Sqm
2 X 2 X 10.50 X 1.20 = 50.40 Sqm
2 X 2 X 20.70 X 1.20 = 99.36 Sqm
Window Opening 4X 2 X 0.90 X 1.20 = 8.64 Sqm
Total = 27.84 Sqm
cost of paint. 1st Floor
Total = 799.22 Sqm
7 Cost of Iron Door & Window Rs
1st Floor
Room 2X 1 X 3.75 X 2.70 = 20.25 Sqm
2X 1 X 3.60 X 2.70 = 19.44 Sqm
1X 1 X 2.95 X 4.15 = 12.24 Sqm
1X 1 X 3.95 X 4.15 = 16.39 Sqm
1X 1 X 11.25 X 4.15 = 46.69 Sqm
Total = 115.01 Sqm
etc. complete.
1X 1 X 10.50 X 23.75 = 249.38 Sqm
Grand Total Rs.
Say Rs.
(Rupees Five Lac & Thirty six thousand O
Junior Engineer
Nabarangpur Block
DETAILED ESTIMATE FOR THE WORK:-"CONST. OF CC ROAD AT MANTRIGUDA PUJARIGUDIA SAHI".
Head of Account:- T
Road 1 X 78.00 X 3.00 X 0.10 = 23.40 Cum
Total = 23.40 Cum
@ Rs. 4721.40 Per 100 Cum Rs
Road 1 X 78.00 X 3.00 X 0.10 = 23.40 Cum
Total = 23.40 Cum
Road 1 X 78.00 X 3.00 X 0.10 = 23.40 Cum
Total = 23.40 Cum
Road 1 X 78.00 X 3.00 X 0.075 = 17.55 Cum
Total = 17.55 Cum
5 Collecting,conveying & supplying of good quality murrom or gravel
to be measured as 1 cum
Road 2 X 78.00 X 0.60 X 0.15 = 14.04 Cum
Total = 14.04 Cum
6 Conveying from stacks & spreading murrom on the road with
watering etc complete excluding cost & conveyance of materials.
Road 2 X 78.00 X 0.60 X 0.15 = 14.04 Cum
Total = 14.04 Cum
7 Provision for work Transperancy board with Photograph Charges. Rs
Grand Total Rs.
Say Rs.
(Rupees One Lakh six thousand On
(Rupees One Lakh six thousand Only)
Junior Engineer
Nabarangpur Block
Asst. Engineer
Nabarangpur Block
Block Dev. Officer
Nabarangpur
Sarapanch
Mantriguda GP
DETAILED ESTIMATE FOR THE WORK:-"CONST. OF SHG BUILDING - CUM - TRAINING CENTRE AT NABARANGPU
BLOCK PREMISES."
1st Floor
Pillar 15 X 0.23 X 0.23 X 3.00 = 2.38 Cum
Lintel bend 1X 42.27 X 0.23 X 0.15 = 1.46 Cum
Room Beam 2X 6.66 X 0.30 X 0.50 = 2.00 Cum
Ver Beam 1X 2.40 X 0.23 X 0.23 = 0.13 Cum
1X 1.95 X 0.23 X 0.23 = 0.10 Cum
Stair Landing 1X 2.41 X 1.00 X 0.10 = 0.24 Cum
Steps 16 X 0.80 X 0.19 X 0.10 = 0.24 Cum
16 X 0.80 X 0.20 X 0.10 = 0.26 Cum
Chhaja 5X 1.20 X 0.50 X 0.08 = 0.24 Cum
1X 5.54 X 0.50 X 0.08 = 0.22 Cum
Slab 1X 12.16 X 6.66 X 0.10 = 8.10 Cum
1X 2.83 X 4.31 X 0.10 = 1.22 Cum
1X 4.01 X 2.18 X 0.10 = 0.87 Cum
Total = 19.70 Cum
i) Lintel Bend 1X 2 X 42.27 X 0.15 = 12.68 Sqm
Total = 12.68 Sqm
Room Beam 2 X 1 X 6.66 X 1.30 = 17.32 Sqm
Ver Beam 1 X 1 X 2.40 X 0.69 = 1.66 Sqm
1 X 1 X 1.95 X 0.69 = 1.35 Sqm
Grade Beam 1 X 1 X 42.27 X 0.69 = 29.17 Sqm
Total = 90.88 Sqm
iii) Slab 1 X 1 X 12.16 X 6.66 = 80.99 Sqm
1 X 1 X 2.83 X 4.31 = 12.20 Sqm
1 X 1 X 4.01 X 2.18 = 8.74 Sqm
Stair Landing 1 X 1 X 2.41 X 1.00 = 2.41 Sqm
Steps 16 X 1 X 0.80 X 0.19 = 2.43 Sqm
16 X 1 X 0.80 X 0.20 = 2.56 Sqm
Chajja 5 X 1 X 1.20 X 0.50 = 3.00 Sqm
1 X 1 X 5.54 X 0.50 = 2.77 Sqm
Total = 115.10 Sqm
Slab 1X 1 X 12.16 X 6.66 = 80.99 Sqm
1X 1 X 2.83 X 4.31 = 12.20 Sqm
1X 1 X 4.01 X 2.18 = 8.74 Sqm
Total = 101.92 Sqm
royality etc complete. 1st Floor
Long Wall 2X 10.94 X 0.23 X 3.00 = 15.10 Cum
Cross Wall 2X 5.97 X 0.23 X 3.00 = 8.24 Cum
3X 2.45 X 0.23 X 3.00 = 5.07 Cum
1X 3.55 X 0.23 X 3.00 = 2.45 Cum
3X 1.95 X 0.23 X 3.00 = 4.04 Cum
1X 2.40 X 0.23 X 3.00 = 1.66 Cum
1X 3.60 X 0.23 X 3.00 = 2.48 Cum
Stair Room 2X 3.60 X 0.23 X (2.70+2.10)/2 = 3.97 Cum
1X 1.95 X 0.23 X 2.70 = 1.21 Cum
1X 1.95 X 0.23 X 2.10 = 0.94 Cum
Parapet 1X 2.41 X 0.23 X 0.23 = 0.13 Cum
1X 3.75 X 0.23 X 0.23 = 0.20 Cum
2X 11.86 X 0.23 X 1.00 = 5.46 Cum
1X 6.20 X 0.23 X 1.00 = 1.43 Cum
2X 2.45 X 0.23 X 1.00 = 1.13 Cum
1X 4.58 X 0.23 X 1.00 = 1.05 Cum
1X 1.95 X 0.23 X 1.00 = 0.45 Cum
Stair room Vantilator 1X 1.00 X 0.23 X 2.00 = 0.46 Cum
Vantilator 5X 0.60 X 0.23 X 0.45 = 0.31 Cum
2X 0.45 X 0.23 X 0.30 = 0.06 Cum
Total = 6.25 Cum
Net Qty = 48.30 Cum
6 16 mm CP in CM (1:6) to the Super structure 1st Floor
Qty as per Item No.5 = (48.50/0.23)X2 419.99 Sqm
cost of paint.
Qty as per Item No.6 = 419.99
Total = 521.92 Sqm
Door 1X 1.20 X 2.00 = 2.40
Window 5X 1.20 X 1.20 = 7.20
Total = 9.60 Sqm
Room 2X 1.66 X 2.45 = 8.13
1X 11.40 X 6.20 = 70.68
1X 1.95 X 2.40 = 4.68
1X 1.95 X 1.00 = 1.95
Total = 85.44 Sqm
Room 2X 1 X 11.40 X 0.20 = 4.56 Sqm
2X 1 X 6.20 X 0.20 = 2.48 Sqm
2X 1 X 2.40 X 0.20 = 0.96 Sqm
2X 1 X 1.95 X 0.20 = 0.78 Sqm
2X 2 X 2.45 X 1.50 = 14.70 Sqm
2X 2 X 1.66 X 1.50 = 9.96 Sqm
1X 1 X 1.95 X 0.20 = 0.39 Sqm
Total = 33.83 Sqm
Deduction
Total = 1.92 Sqm
Net Qty = 31.91 Sqm
12 Cost of Iron Door
Door 4X 1 X 1.20 X 2.00 = 9.60 Sqm
@ 30.50 Kg per Sqm 292.80 Kg
@ Rs. 49.00 Per Kg Rs
13 Cost of Vantilator LS Rs
14 Cost of MS Grills LS Rs
15 Cost of Electification 6% of estimated cost Rs
16 Cost of sanitary Fittings 4% of estimated Cost Rs
17 Add Cost,Fittings,Fixing of GCI sheet in stair room & add for architectural design work LS Rs
18 Cost of Sign board ( 1.50X1.80 ) mtr. Size 1 No with Photograph Rs
Grand Total Rs.
Limitted to Rs.
(Rupees Five Lacs O
(Rupees Five Lacs Only)
Junior Engineer
Nabarangpur Block
Asst. Engineer
Nabarangpur Block

Block Dev. Officer

Nabarangpur
DETAILED ESTIMATE FOR THE WORK:-"CONST. OF STORAGE GODOWN OF NABARANGPUR LAMPCS."
Pillar 12 X 1.20 X 1.20 X 1.20 = 20.74 Cum
Long Wall 2X 9.07 X 0.75 X 0.75 = 10.20 Cum
Total = 38.42 Cum
@ Rs. 4721.40 Per 100 Cum Rs
Pillar 12 X 1.20 X 1.20 X 0.15 = 2.59 Cum
Long Wall 2X 9.07 X 0.75 X 0.15 = 2.04 Cum
Room 1X 7.40 X 15.02 X 0.50 = 55.57 Cum
Total = 61.70 Cum
Pillar 12 X 1.20 X 1.20 X 0.15 = 2.59 Cum
Long Wall 2X 9.07 X 0.75 X 0.15 = 2.04 Cum
Room 1X 15.02 X 7.40 X 0.15 = 16.67 Cum
Total = 22.80 Cum
2X 14.32 X 0.60 X 0.45 = 7.73 Cum
2X 7.62 X 0.60 X 0.45 = 4.11 Cum
2X 14.32 X 0.45 X 0.60 = 7.73 Cum
2X 7.62 X 0.45 X 0.60 = 4.11 Cum
Total = 47.39 Cum
Pillar 12 X 1.05 X 1.05 X 0.30 = 3.97 Cum
12 X (1+0.23)/2 X (1+0.23)/2 X 0.45 = 2.04 Cum
12 X 0.23 X 0.23 X 5.95 = 3.78 Cum
Chujja 2X 1.20 X 0.50 X 0.06 = 0.07 Cum
Total = 15.14 Cum
Total 15.00 Qtl
i) Pillar 12 X 2 X (1+0.23)/2 X 0.45 = 6.64 Sqm
Total = 29.61 Sqm
Total = 13.78 Sqm
Total = 1.20 Sqm

Long Wall 2X 14.32 X 0.23 X 4.00 = 26.35 Cum
Short Wall 2X 7.62 X 0.23 X (4.00+4.60)/2 = 15.07 Cum
Total = 41.42 Cum
Deduction
Total = 1.98 Cum
Net Qty = 39.44 Cum
Out side 1X 2 X 15.70 X 4.00 = 125.60 Sqm
1X 2 X 8.08 X (4.00+4.60)/2 = 69.49 Sqm
Inside 1X 2 X 15.24 X 4.00 = 121.92 Sqm
1X 2 X 7.62 X (4.00+4.60)/2 = 65.53 Sqm
Total = 382.54 Sqm
Deduction
Vantilator 6X 2 X 0.60 X 0.60 = 4.32 Sqm
Total = 17.22 Sqm
cost of paint.
Total = 365.32 Sqm
Total 200.00 Kg
@ 49.00 Per Kg Rs
Door 2X 2.25 X 1.50 X 2.15 = 14.51 Sqm
Total = 14.51 Sqm
13 Cost of Paint
Qty = 1.81 Litre
Room 1X 7.62 X 15.24 = 116.13 Sqm
Total = 116.13 Sqm
15 Labour for fixing GCI sheet on the roof drilling hole in wind ties
including fixing of ridges valleys windties etc excluding cost of materials
Roof 2X 15.70 X 5.00 = 157.00 Sqm
Total = 157.00 Sqm
16 Cost of GCI Sheet
Total 157.00 Sqm @ 220.00 per Sqm Rs
17 Cost of King post Truss & Purlin Rs
18 Cost of fittings Rs
Grand Total Rs.
Limitted to Rs.
(Rupees Five Lakhs O
Certified that the estimate has been prepared basing on Schedule of Rates 2008 & enhanced labour rate.
JUNIOR ENGINEER
NABARANGPUR BLOCK
DETAILED ESTIMATE FOR THE WORK:-"CONST. OF CC ROAD AT MANTRIGUDA PUJARIGUDA SAHI".

Head of Account:- T
1 E/W in hard soil with initial lead & lift including
rough dressing & levelling the bed breaking clods maximum
up to 30 cm & depositedthe soil on the embankment of the
road as directed by the EIC.
Road ( New ) 1 X 75.00 X 7.00 X 0.60 = 315.00 Cum
Road (Berm ) 2 X 280.00 X 1.50 X 0.60 = 504.00 Cum
Total = 819.00 Cum
@ Rs. 3947.40 Per100 Cum Rs
2 Collecting,conveying & supplying of good quality murrom or gravel
to be measured as 1 cum
Road 1 X 335.00 X 3.00 X 0.10 = 100.50 Cum
Total = 100.50 Cum
3 Conveying from stacks & spreading murrom on the road with
watering etc complete excluding cost & conveyance of materials.
Road 1 X 335.00 X 3.00 X 0.10 = 100.50 Cum
Total = 100.50 Cum
Grand Total Rs.
Say Rs.
(Rupees Forty thousand On
(Rupees Forty thousand Only)
Junior Engineer
Nabarangpur Block
Junior Engineer
Nabarangpur Block
Sarapanch
Chattahandi GP
DETAILED ESTIMATE FOR THE WORK:-"CONST. OF KITCHEN CUM STORE ROOM AT ."
Est.Cost:- Rs.60,0
Long Wall 2X 3.98 X 0.75 X 0.75 = 4.48 Cum
Total = 5.90 Cum
@ Rs. 4721.40 Per 100 Cum Rs
Room 1X 2.78 X 2.28 X 0.475 = 3.01 Cum
Total = 3.01 Cum
Long Wall 2X 3.98 X 0.75 X 0.15 = 0.90 Cum
Room 1X 2.78 X 2.28 X 0.10 = 0.63 Cum
Total = 1.97 Cum
Long Wall 2X 3.83 X 0.60 X 0.30 = 1.38 Cum
2X 3.73 X 0.50 X 0.30 = 1.12 Cum
2 X 3.68 X 0.45 X 0.45 = 1.49 Cum
2 X 2.23 X 0.50 X 0.30 = 0.67 Cum
2 X 2.28 X 0.45 X 0.45 = 0.92 Cum
Total = 6.35 Cum
Plinth Bend 1X 11.92 X 0.45 X 0.15 = 0.80 Cum
Chajja 3X 1.50 X 0.50 X 0.06 = 0.14 Cum
Slab 1X 4.06 X 3.56 X 0.10 = 1.45 Cum
Total = 2.80 Cum
Total = 3.58 Sqm
Total = 3.58 Sqm
iii) Slab,Chajja 1X 1 X 4.06 X 3.56 = 14.45 Sqm
3X 1 X 1.50 X 0.50 = 2.25 Sqm
Total = 16.70 Sqm
Slab 1X 1 X 4.06 X 3.56 = 14.45 Sqm
Total = 14.45 Sqm
9 20 mm CP in CM (1:6) to the Plinth
Plinth 1X 2 X 3.68 X 0.60 = 4.42 Sqm
1X 2 X 3.18 X 0.60 = 3.82 Sqm
Total = 8.23 Sqm
Long Wall 2X 3.46 X 0.23 X (3.00+2.85)/2 = 4.66 Cum
Total = 1.42 Cum
Net Qty = 6.51 Cum
Out side 1X 2 X 3.46 X (3.00+2.85)/2 = 20.24 Sqm
1X 2 X 2.96 X 2.85 = 16.87 Sqm
Inside 1X 2 X 3.00 X (3.00+2.85)/2 = 17.55 Sqm
1X 2 X 2.50 X 2.85 = 14.25 Sqm
Vantilator 3X 2 X 0.60 X 0.30 = 1.08 Sqm
Total = 12.36 Sqm
Net Qty = 56.55 Sqm
of approved shade of 2 coats to give an even shade etc Complete
Qty as per Item No.11 i.e = 56.55
Total = 71.01 Sqm
Room 1X 3.00 X 2.50 = 7.50 Sqm
Total = 7.50 Sqm
14 Cost of Iron Door,Window & Grill LS Rs
Door 1X 2.25 X 1.20 X 2.00 = 5.40 Sqm
Window 1X 2.75 X 0.90 X 1.20 = 2.97 Sqm
Grill 1X 1.25 X 1.80 X 1.20 = 2.70 Sqm
Total = 11.07 Sqm
16 Cost of Paint
Qty = 1.38 Litre
17 Cost of Sign board ( 1.20X1.50 ) mtr. Size 1 No with Photograph Charges Rs
18 Add for Cess 1% Rs
Grand Total Rs.
Limitted to Rs.
(Rupees Sixty Thousand O
(Rupees Sixty Thousand Only)
Junior Engineer
Nabarangpur Block
Asst. Engineer
Nabarangpur Block
Block Dev. Officer

Nabarangpur
DETAILED ESTIMATE FOR THE WORK:-"CONST. OF SHG BUILDING AT URDI."
Pillar 14 X 1.20 X 1.20 X 1.20 = 24.19 Cum
Long Wall 3X 6.08 X 0.75 X 0.75 = 10.26 Cum
3X 2.40 X 0.75 X 0.75 = 4.05 Cum
2X 2.33 X 0.75 X 0.75 = 2.62 Cum
1X 2.26 X 0.75 X 0.75 = 1.27 Cum
Total = 72.52 Cum
@ Rs. 4721.40 Per 100 Cum Rs
Pillar 14 X 1.20 X 1.20 X 0.10 = 2.02 Cum
Long Wall 3X 6.08 X 0.75 X 0.10 = 1.37 Cum
3X 2.40 X 0.75 X 0.10 = 0.54 Cum
2X 2.33 X 0.75 X 0.10 = 0.35 Cum
1X 2.26 X 0.75 X 0.10 = 0.17 Cum
Total = 6.07 Cum
Pillar 14 X 1.20 X 1.20 X 0.15 = 3.02 Cum
Long Wall 3X 6.08 X 0.75 X 0.15 = 2.05 Cum
3X 2.40 X 0.75 X 0.15 = 0.81 Cum
2X 2.33 X 0.75 X 0.15 = 0.52 Cum
1X 2.26 X 0.75 X 0.15 = 0.25 Cum
Room 2X 3.08 X 3.08 X 0.10 = 1.90 Cum
1X 9.23 X 3.98 X 0.10 = 3.67 Cum
1X 3.08 X 2.18 X 0.10 = 0.67 Cum
2X 1.28 X 1.88 X 0.10 = 0.48 Cum
Total = 15.83 Cum
3X 2.40 X 0.60 X 0.60 = 2.59 Cum
2X 3.30 X 0.60 X 0.60 = 2.38 Cum
1X 3.00 X 0.60 X 0.60 = 1.08 Cum
3X 2.40 X 0.45 X 0.45 = 1.46 Cum
2X 3.30 X 0.45 X 0.45 = 1.34 Cum
1X 3.00 X 0.45 X 0.45 = 0.61 Cum
Total = 33.06 Cum
Pillar 14 X 1.20 X 1.20 X 0.30 = 6.05 Cum
14 X (1+0.23)/2 X (1+0.23)/2 X 0.45 = 2.38 Cum
14 X 0.23 X 0.23 X 3.95 = 2.93 Cum
Ver Beam 1 X 2.86 X 0.23 X 0.23 = 0.15 Cum
Room Beam 2 X 4.66 X 0.30 X 0.35 = 0.98 Cum
4 X 1.20 X 0.23 X (0.23+0.15)/2 = 0.21 Cum
Chujja 5 X 1.20 X 0.50 X 0.06 = 0.18 Cum
Shelf 3 X 3.30 X 0.50 X 0.06 = 0.30 Cum
Slab 1 X 10.21 X 9.54 X 0.10 = 9.74 Cum
1 X 2.48 X 4.00 X 0.10 = 0.99 Cum
1 X 4.06 X 2.00 X 0.10 = 0.81 Cum
Total = 30.02 Cum
Total 25.52 Qtl
i) Pillar 14 X 2 X (1+0.23)/2 X 0.45 = 7.75 Sqm
Total = 36.17 Sqm
Total = 17.68 Sqm
1 X 1 X 2.86 X 0.69 = 1.97 Sqm
2 X 1 X 4.66 X 0.69 = 6.43 Sqm
4 X 1 X 1.20 X 0.69 = 3.31 Sqm
Total = 62.59 Sqm
3 X 1 X 3.00 X 0.50 = 4.50 Sqm
1 X 1 X 10.21 X 9.54 = 97.40 Sqm
1 X 1 X 2.48 X 4.00 = 9.92 Sqm
Total = 122.94 Sqm
Long Wall 3X 8.99 X 0.23 X 2.85 = 17.68 Cum
3X 1.50 X 0.23 X 2.85 = 2.95 Cum
2X 3.30 X 0.23 X 2.85 = 4.33 Cum
1X 3.00 X 0.23 X 2.85 = 1.97 Cum
3X 1.50 X 0.23 X 3.00 = 3.11 Cum
Total = 44.83 Cum
Deduction
2 X 0.75 X 0.23 X 2.00 = 0.69 Cum
Gate 1 X 2.40 X 0.23 X 2.00 = 1.10 Cum
Total = 4.95 Cum
Net Qty = 39.87 Cum
Out side 2X 1 X 9.91 X 3.00 = 59.46 Sqm
2X 1 X 8.19 X 3.00 = 49.14 Sqm
2X 2 X 2.33 X 0.60 = 5.59 Sqm
Inside 1X 2 X 9.45 X 3.00 = 56.70 Sqm
1X 2 X 4.20 X 3.00 = 25.20 Sqm
2X 2 X 3.30 X 3.00 = 39.60 Sqm
2X 2 X 3.30 X 3.00 = 39.60 Sqm
1X 2 X 3.30 X 3.00 = 19.80 Sqm
1X 2 X 2.40 X 3.00 = 14.40 Sqm
2X 2 X 1.50 X 3.00 = 18.00 Sqm
2X 2 X 2.10 X 3.00 = 25.20 Sqm
2X 2 X 1.50 X 3.00 = 18.00 Sqm
2 X 2 X 0.75 X 2.00 = 6.00 Sqm
Gate Opening 1 X 2 X 2.40 X 2.00 = 9.60 Sqm
Total = 43.77 Sqm
chips on roof slab.
Roof 1X 10.21 X 9.54 = 97.40 Sqm
1X 2.48 X 4.00 = 9.92 Sqm
Total = 107.32 Sqm
cost of paint.
Total = 493.07 Sqm
Total 385 Kg
@ 49.00 Per Kg Rs
Toilet Door - 02 Nos @ Rs 2000.00 per No Rs
MS Gate- 01 Nos Rs
Door 3X 2.25 X 1.20 X 2.00 = 16.20 Sqm
Window 5X 2.75 X 0.90 X 1.20 = 14.85 Sqm
Gate 1X 1.25 X 2.40 X 2.00 = 6.00 Sqm
Total = 37.05 Sqm
14 Cost of Paint
Qty = 4.63 Litre
Hall 1X 9.45 X 4.20 = 39.69 Sqm
Room 2X 3.30 X 3.30 = 21.78 Sqm
Verandah 1X 3.30 X 2.40 = 7.92 Sqm
Toilet 2X 1.50 X 2.10 = 6.30 Sqm
Total = 75.69 Sqm
Toilet 2X 1.50 X 2.10 = 6.30 Sqm
Total = 6.30 Sqm
Toilet 4X 1.50 X 1.50 = 9.00 Sqm
4X 2.10 X 1.50 = 12.60 Sqm
Total = 9.00 Sqm
18 Cost of Tiles
19 Provision for electrical Fittings Rs
20 Provision for Sanitary fittings Rs
Grand Total Rs.
Technically Sanctioned for Rs.5,00,000/- Limitted to Rs.
(Rupees Five Lakhs Only) (Rupees Five Lakhs O

DETAILED ESTIMATE FOR THE WORK:-"CONST. OF GP BUILDING AT SANAMASIGAM."
Pillar 12 X 1.20 X 1.20 X 1.20 = 20.74 Cum
Long Wall 2X 6.23 X 0.60 X 0.60 = 4.49 Cum
1X 2.63 X 0.60 X 0.60 = 0.95 Cum
1X 2.03 X 0.60 X 0.60 = 0.73 Cum
4X 1.63 X 0.60 X 0.60 = 2.35 Cum
1X 5.17 X 0.60 X 0.60 = 1.86 Cum
Total = 62.22 Cum
@ Rs. 4721.40 Per 100 Cum Rs
Pillar 12 X 1.20 X 1.20 X 0.15 = 2.59 Cum
Long Wall 2X 6.23 X 0.60 X 0.15 = 1.12 Cum
1X 2.63 X 0.60 X 0.15 = 0.24 Cum
1X 2.03 X 0.60 X 1.15 = 1.40 Cum
4X 1.63 X 0.60 X 0.15 = 0.59 Cum
1X 5.17 X 0.60 X 0.15 = 0.47 Cum
Room 1X 7.21 X 3.38 X 0.10 = 2.44 Cum
2X 3.98 X 2.78 X 0.10 = 2.21 Cum
2X 2.78 X 2.78 X 0.10 = 1.55 Cum
3X 1.78 X 1.38 X 0.10 = 0.74 Cum
Total = 16.34 Cum
1X 2.63 X 0.60 X 0.35 = 0.55 Cum
1X 3.00 X 0.60 X 1.35 = 2.43 Cum
4X 1.63 X 0.60 X 0.35 = 1.37 Cum
1X 5.17 X 0.60 X 0.35 = 1.09 Cum
1X 2.78 X 0.45 X 0.45 = 0.56 Cum
1X 3.00 X 1.45 X 1.45 = 6.31 Cum
4X 1.78 X 0.45 X 0.45 = 1.44 Cum
1X 5.02 X 0.45 X 0.45 = 1.02 Cum
Total = 34.57 Cum
Pillar 12 X 1.20 X 1.20 X 0.30 = 5.18 Cum
12 X (1+0.23)/2 X (1+0.23)/2 X 0.45 = 2.04 Cum
12 X 0.23 X 0.23 X 3.95 = 2.51 Cum
Ver Beam 1X 3.00 X 0.23 X 0.23 = 0.16 Cum
Room Beam 1X 3.60 X 0.30 X 0.35 = 0.38 Cum
2X 3.75 X 0.23 X 0.23 = 0.40 Cum
2X 1.50 X 0.23 X (0.23+0.15)/2 = 0.13 Cum
Chujja 7 X 1.20 X 0.50 X 0.06 = 0.25 Cum
Shelf 5 X 3.00 X 0.50 X 0.06 = 0.45 Cum
Stair Case Treads 22 X 1.00 X 0.23 X 0.10 = 0.51 Cum
Rise 22 X 1.00 X 0.15 X 0.10 = 0.33 Cum
Landing 1 X 1.00 X 1.00 X 0.10 = 0.10 Cum
Slab 1 X 8.19 X 10.82 X 0.10 = 8.86 Cum
1 X 2.38 X 6.02 X 0.10 = 1.43 Cum
Total = 29.45 Cum
Total 22.09 Qtl
i) Pillar 12 X 2 X (1+0.23)/2 X 0.45 = 6.64 Sqm
Total = 37.37 Sqm
Total = 19.14 Sqm
1 X 1 X 3.00 X 0.69 = 2.07 Sqm
1 X 1 X 3.60 X 0.69 = 2.48 Sqm
2 X 1 X 3.75 X 0.69 = 5.18 Sqm
2 X 1 X 1.50 X 0.69 = 2.07 Sqm
Total = 55.41 Sqm
5 X 1 X 3.00 X 0.50 = 7.50 Sqm
1 X 1 X 8.19 X 10.82 = 88.62 Sqm
1 X 1 X 2.38 X 6.02 = 14.33 Sqm
Stair Case 22 X 1 X 1.00 X 0.23 = 5.06 Sqm
22 X 1 X 1.00 X 0.15 = 3.30 Sqm
1 X 1 X 1.00 X 1.00 = 1.00 Sqm
Total = 133.86 Sqm
Long Wall 2X 10.20 X 0.23 X 3.15 = 14.78 Cum
2X 3.00 X 0.23 X 3.15 = 4.35 Cum
4X 2.00 X 0.23 X 3.15 = 5.80 Cum
1X 5.72 X 0.23 X 3.15 = 4.14 Cum
2X 1.50 X 0.23 X 3.00 = 2.07 Cum
Total = 57.61 Cum
Deduction
2 X 0.75 X 0.23 X 2.00 = 0.69 Cum
Gate 1 X 3.00 X 0.23 X 2.00 = 1.38 Cum
Total = 6.07 Cum
Net Qty = 51.54 Cum
Out side 2X 1 X 10.52 X 3.30 = 69.43 Sqm
2X 1 X 7.89 X 3.30 = 52.07 Sqm
2X 1 X 2.23 X 3.30 = 14.72 Sqm
1X 1 X 5.72 X 3.30 = 18.88 Sqm
Inside 1X 2 X 7.43 X 3.30 = 49.04 Sqm
1X 2 X 3.60 X 3.30 = 23.76 Sqm
2X 2 X 3.00 X 3.30 = 39.60 Sqm
2X 2 X 3.00 X 3.30 = 39.60 Sqm
2X 2 X 4.20 X 3.30 = 55.44 Sqm
2X 2 X 3.00 X 3.30 = 39.60 Sqm
3X 2 X 1.60 X 3.30 = 31.68 Sqm
3X 2 X 2.00 X 3.30 = 39.60 Sqm
1X 2 X 1.50 X 3.00 = 9.00 Sqm
2X 2 X 0.75 X 2.00 = 6.00 Sqm
Gate Opening 1X 2 X 3.00 X 2.00 = 12.00 Sqm
Window Opening 7X 2 X 0.90 X 1.20 = 15.12 Sqm
Total = 53.59 Sqm
9 20 mm CP in CM (1:4) to the graded plaster including all cost
Roof 1X 10.82 X 8.19 = 88.62 Sqm
2X 6.02 X 2.38 = 28.66 Sqm
Total = 117.27 Sqm
cost of paint.
Total = 567.70 Sqm
Total 500 Kg
@ 46.00 Per Kg Rs
Toilet Door - 03 Nos @ Rs 2000.00 per No Rs
MS Gate- 01 Nos Rs
Door 4X 2.25 X 1.06 X 2.00 = 19.08 Sqm
Window 7X 2.75 X 0.90 X 1.20 = 20.79 Sqm
Gate 1X 1.25 X 3.00 X 2.00 = 7.50 Sqm
Total = 47.37 Sqm
13 Cost of Paint
Qty = 5.92 Litre
Hall 1X 9.45 X 4.20 = 39.69 Sqm
Room 2X 3.30 X 3.30 = 21.78 Sqm
Verandah 1X 3.30 X 2.40 = 7.92 Sqm
Toilet 2X 1.50 X 2.10 = 6.30 Sqm
Total = 75.69 Sqm
Toilet 3X 1.60 X 2.00 = 9.60 Sqm
Total = 9.60 Sqm
Toilet 6X 1.60 X 1.50 = 14.40 Sqm
6X 2.00 X 1.50 = 18.00 Sqm
Total = 32.40 Sqm
17 Cost of Tiles
Grand Total Rs.
Technically Sanctioned for Rs.5,00,000/- Limitted to Rs.
(Rupees Five Lakhs Only) (Rupees Five Lakhs O
ASST. ENGINEER JUNIOR ENGINEER

NABARANGPUR BLOCK NABARANGPUR BLOCK

(Rupees Five Lakhs Only)
SARAPANCH
SANAMASIGAM GRAMPANCHAYAT
DETAILED ESTIMATE FOR THE WORK:-"CONST. OF CC ROAD AT DHARNABEDA VILLAGE".

Est.Cost:- Rs.40,00
Head of Account:- T
Road 1 X 29.50 X 3.00 X 0.075 = 6.64 Cum
Total = 6.64 Cum
Road 1 X 29.50 X 3.00 X 0.10 = 8.85 Cum
Total = 8.85 Cum
Road 1 X 29.50 X 3.00 X 0.075 = 6.64 Cum
Total = 6.64 Cum

Grand Total Rs.
Say Rs.
(Rupees Forty Thousand On

Junior Engineer
Nabarangpur Block
Junior Engineer
Nabarangpur Block

Sarapanch
Badakumuli GP
DETAILED ESTIMATE FOR THE WORK:-"CONST. OF PATIENT CABIN AT DISTRICT HEAD QUARTER HOSPITAL
CAMPUS,NABARANGPUR."
Pillar 9X 1.20 X 1.20 X 1.20 = 15.55 Cum
Long Wall 3X 6.46 X 0.60 X 0.60 = 6.98 Cum
1X 2.63 X 0.60 X 0.60 = 0.95 Cum
1X 5.06 X 0.60 X 0.60 = 1.82 Cum
3X 1.13 X 0.60 X 0.60 = 1.22 Cum
Soak Pit 1X 3.00 X 1.50 X 1.50 = 6.75 Cum
Total = 76.40 Cum
@ Rs. 4721.40 Per 100 Cum Rs
Pillar 9X 1.20 X 1.20 X 0.10 = 1.30 Cum
Long Wall 3X 6.46 X 0.60 X 0.10 = 1.16 Cum
1X 2.63 X 0.60 X 0.10 = 0.16 Cum
1X 5.06 X 0.60 X 0.10 = 0.30 Cum
3X 1.13 X 0.60 X 0.10 = 0.20 Cum
Soak Pit 1X 3.00 X 1.50 X 0.10 = 0.45 Cum
Total = 5.36 Cum
Pillar 9X 1.20 X 1.20 X 0.15 = 1.94 Cum
Long Wall 3X 6.46 X 0.60 X 0.15 = 1.74 Cum
1X 2.63 X 0.60 X 0.15 = 0.24 Cum
1X 5.06 X 0.60 X 0.15 = 0.46 Cum
3X 1.13 X 0.60 X 0.15 = 0.31 Cum
Room 2X 3.98 X 3.38 X 0.10 = 2.69 Cum
Toilet 2X 1.78 X 1.28 X 0.10 = 0.46 Cum
Ver 1X 8.41 X 1.78 X 0.10 = 1.50 Cum
Total = 12.01 Cum
1X 3.60 X 0.60 X 0.35 = 0.76 Cum
1X 4.60 X 0.60 X 0.35 = 0.97 Cum
3X 1.13 X 0.60 X 0.35 = 0.71 Cum
1X 3.60 X 0.45 X 0.45 = 0.73 Cum
1X 4.45 X 0.45 X 0.45 = 0.90 Cum
3X 1.28 X 0.45 X 0.45 = 0.78 Cum
Total = 19.86 Cum
Pillar 9X 1.20 X 1.20 X 0.30 = 3.89 Cum
9 X (1+0.23)/2 X (1+0.23)/2 X 0.45 = 1.53 Cum
9X 0.23 X 0.23 X 3.95 = 1.88 Cum
Ver Col. above Plinth 2X 0.23 X 0.23 X 3.95 = 0.42 Cum
Ver Beam 1X 7.94 X 0.23 X 0.23 = 0.42 Cum
2X 2.00 X 0.23 X 0.23 = 0.21 Cum
Chujja 2X 1.20 X 0.50 X 0.06 = 0.07 Cum
1X 9.10 X 0.50 X 0.06 = 0.27 Cum
Slab 1X 9.40 X 6.60 X 0.10 = 6.20 Cum
1X 5.00 X 1.88 X 0.10 = 0.94 Cum
Septic Tank & Soak Pit 1X 6.00 X 3.00 X 0.10 = 1.80 Cum
Total = 21.22 Cum
Total 18.04 Qtl
i) Pillar 9X 2 X (1+0.23)/2 X 0.45 = 4.98 Sqm
Total = 27.61 Sqm
Total = 8.52 Sqm
1X 1 X 9.94 X 0.69 = 6.86 Sqm
Total = 46.83 Sqm
1 X 1 X 9.10 X 0.50 = 4.55 Sqm
1 X 1 X 6.60 X 9.40 = 62.04 Sqm
1 X 1 X 5.00 X 1.88 = 9.40 Sqm
1 X 1 X 6.00 X 3.00 = 18.00 Sqm
Total = 95.19 Sqm
Long Wall 3X 8.40 X 0.23 X 2.95 = 17.10 Cum
1X 2.00 X 0.23 X 2.95 = 1.36 Cum
1X 4.69 X 0.23 X 2.95 = 3.18 Cum
3X 1.50 X 0.23 X 2.95 = 3.05 Cum
Soak Pit 2X 3.00 X 0.23 X 1.50 = 2.07 Cum
2X 1.04 X 0.23 X 1.50 = 0.72 Cum
3X 2.50 X 0.23 X 3.00 = 5.18 Cum
Total = 46.19 Cum
Deduction
2 X 0.75 X 0.23 X 2.00 = 0.69 Cum
Opening of Front Ver Wall 1 X 7.94 X 0.23 X 1.25 = 2.28 Cum
Gate ( Mini ) 2 X 0.90 X 0.23 X 0.75 = 0.31 Cum
Total = 5.63 Cum
Net Qty = 40.56 Cum
chips on roof slab.
Roof 1X 6.60 X 9.40 = 62.04 Sqm
1X 5.00 X 1.88 = 9.40 Sqm
Total = 62.04 Sqm
Out side 1 X 1 X 50.10 X 3.10 = 155.31 Sqm
Inside 2 X 2 X 4.20 X 3.10 = 52.08 Sqm
2 X 2 X 3.60 X 3.10 = 44.64 Sqm
2 X 2 X 2.00 X 3.10 = 24.80 Sqm
2 X 2 X 1.50 X 3.10 = 18.60 Sqm
2 X 1 X 2.50 X 3.00 = 15.00 Sqm
Total = 337.43 Sqm
Deduction
2 X 2 X 0.75 X 2.00 = 6.00 Sqm
Opening of Front Ver Wall 1 X 2 X 7.94 X 1.25 = 19.85 Sqm
Gate ( Mini ) 2 X 2.00 X 0.90 X 0.75 = 2.70 Cum
Total = 48.95 Sqm
cost of paint.
Total = 383.67 Sqm
Total 105.00 Kg
@ 50.00 Per Kg Rs
Door 2X 1.20 X 2.00 = 4.80 Sqm
Window 4X 0.75 X 2.00 = 6.00 Sqm
Total = 10.80 Sqm
Room 2X 4.20 X 3.60 = 30.24 Sqm
Toilet 2X 2.00 X 1.50 = 6.00 Sqm
Ver 1X 8.63 X 2.20 = 18.99 Sqm
Total = 55.23 Sqm
Room 2X 2 X 4.20 X 0.20 = 3.36 Sqm
2X 2 X 3.60 X 0.20 = 2.88 Sqm
Ver 1X 2 X 8.63 X 0.20 = 3.45 Sqm
Toilet 2X 2 X 2.00 X 1.50 = 12.00 Sqm
2X 2 X 1.50 X 1.50 = 9.00 Sqm
Total = 30.69 Sqm
Deduction
2X 2 X 1.20 X 0.20 = 0.96 Sqm
Ver 1X 1 X 8.64 X 0.20 = 1.73 Sqm
Total = 2.25 Sqm
Net Qty = 28.44 Sqm
Door 2X 2.25 X 0.75 X 2.00 = 6.75 Sqm
Total = 6.75 Sqm
18 Cost of Paint
Qty = 0.84 Say 1 Litre
21 Cost of 02 Nos Of Air Conditioner ( 1.50 ton ) LS ( To be Paid as Per Actual ) Rs
Grand Total Rs.
Say Rs.
(Rupees Six Lakhs O

(Rupees Six Lakhs Only)
DETAILED ESTIMATE FOR THE WORK:-"RENOVATION OF PALLAVI SHOW ROOM AT BLOCK OFFICE PREMISE
Est.Cost:- Rs.20,00
1 WBCB in CM (1:6) to the super structure
Wall 6 X 0.60 X 0.23 X 0.60 = 0.50
Total 0.50 Cum
2 X 8.50 X 3.00 = 51.00
2 X 3.00 X 3.00 = 18.00
2 X 2.26 X 3.00 = 13.56
2 X 1.96 X 3.00 = 11.76
2 X 1.50 X 1.55 = 4.65
2 X 1.50 X 1.55 = 4.65
Total 103.62 Sqm

Chuza 6 X 1.20 X 0.50 X 0.06 = 0.22
Total = 0.22 Cum
Qty 0.19 Qtl @ Rs. 4110.80 per Qtl Rs
Slab 6 X 1.20 X 0.50 = 3.60
Total = 3.60 Sqm

6 Finishing wall surface with water proof cement paint to the newly
plastered surface to give an even shade with all cost etc complete
Qty as per item No.5 I.e = 103.62 Sqm
Add for ceiling = 50.00
Total 153.62 Sqm
7 Cost of Tiles including Fittings Rs
8 Cost of Paintings including paint etc complete. Rs
G.Total Rs.
Technically Sanctioned for Rs.20,000/- Say Rs.
(Rupees Twenty Thousand Only) (Rupees Twenty Thousand O
Junior Engineer Asst. Engineer

Administratively Approved for Rs.20,000/-


Nabarangpur Block
DETAILED REVISED ESTIMATE FOR THE WORK:-"CONST. OF LAC BUILDING AT CHATTAHANDI."

Pillar 11 X 1.05 X 1.05 X 1.35 = 16.37 Cum
Walling 1X 38.00 X 0.75 X 0.80 = 22.80 Cum
Total = 39.17 Cum
@ Rs. 4721.40 Per 100 Cum Rs
Pillar 11 X 1.05 X 1.05 X 0.15 = 1.82 Cum
Walling 1X 44.80 X 0.75 X 0.10 = 3.36 Cum
Room 1X 1.50 X 1.50 X 0.50 = 1.13 Cum
1X 3.60 X 3.00 X 0.50 = 5.40 Cum
1X 2.00 X 1.80 X 0.50 = 1.80 Cum
1X 1.50 X 1.80 X 0.50 = 1.35 Cum
1X 3.00 X 1.80 X 0.50 = 2.70 Cum
1X 3.00 X 3.00 X 0.50 = 4.50 Cum
1X 3.00 X 2.70 X 0.50 = 4.05 Cum
Total = 26.10 Cum
Pillar 11 X 1.05 X 1.05 X 0.15 = 1.82 Cum
Walling 1X 44.80 X 0.75 X 0.10 = 3.36 Cum
Room 1X 1.50 X 1.50 X 0.10 = 0.23 Cum
1X 3.60 X 3.00 X 0.10 = 1.08 Cum
1X 2.00 X 1.80 X 0.10 = 0.36 Cum
1X 1.50 X 1.80 X 0.10 = 0.27 Cum
1X 3.00 X 1.80 X 0.10 = 0.54 Cum
1X 3.00 X 3.00 X 0.10 = 0.90 Cum
1X 3.00 X 2.70 X 0.10 = 0.81 Cum
Total = 9.36 Cum
1st footing 1X 44.60 X 0.60 X 0.30 = 8.03 Cum
2nd footing 1X 44.60 X 0.50 X 0.30 = 6.69 Cum
3rd footing 1X 44.60 X 0.35 X 0.30 = 4.68 Cum
Steps 1X 1.50 X 1.50 X 0.25 = 0.56 Cum
Ramp 1X 2.43 X 1.20 X 0.30 = 0.87 Cum
Total = 20.84 Cum
Pillar 11 X 1.00 X 1.00 X 0.20 = 2.20 Cum
11 X (0.75+0.23)/ X (0.75+0.23)/2 X 0.45 = 1.19 Cum
11 X 0.23 X 0.23 X 4.00 = 2.33 Cum
Room Beam 1X 36.50 X 0.25 X 0.25 = 2.28 Cum
Chujja 1X 8.20 X 0.60 X 0.08 = 0.37 Cum
Shelves 1X 3.00 X 2.00 X 0.10 = 0.60 Cum
Slab 1X 5.33 X 6.54 X 0.10 = 3.49 Cum
1X 3.08 X 3.76 X 0.10 = 1.16 Cum
Total = 18.07 Cum
Total 15.36 Qtl
i) Pillar 11 X 2 X (0.75+0.23)/2 X 0.45 = 4.85 Sqm
Total = 25.37 Sqm
Total = 13.38 Sqm
Total = 40.48 Sqm
1X 1 X 5.33 X 6.54 = 34.86 Sqm
1X 1 X 3.08 X 3.76 = 11.58 Sqm
Total = 50.54 Sqm

2X 3.65 X 0.23 X 2.85 = 4.79 Cum
3X 2.43 X 0.23 X 2.85 = 4.78 Cum
1X 2.43 X 0.23 X 2.85 = 1.59 Cum
3X 4.57 X 0.23 X 2.85 = 8.99 Cum
1X 3.00 X 0.23 X 2.85 = 1.97 Cum
1X 1.50 X 0.23 X 2.85 = 0.98 Cum
1X 3.35 X 0.23 X 2.85 = 2.20 Cum
1X 10.00 X 0.23 X 2.00 = 4.60 Cum
Total = 29.89 Cum
Deduction
2 X 0.90 X 0.23 X 2.00 = 0.83 Cum
Gate ( Mini ) 1 X 1.50 X 0.23 X 2.00 = 0.69 Cum
1 X 1.00 X 0.23 X 1.20 = 0.28 Cum
Total = 5.31 Cum
Net Qty = 24.58 Cum
chips on roof slab.
Roof 1X 5.33 X 6.54 = 34.86 Sqm
1X 8.60 X 3.76 = 32.34 Sqm
1X 3.00 X 2.00 = 6.00 Sqm
Total = 73.19 Sqm
In side 2X 1 X 3.00 X 3.10 = 18.60 Sqm
Inside 2X 1 X 6.60 X 3.10 = 40.92 Sqm
2X 1 X 3.30 X 3.10 = 20.46 Sqm
2X 1 X 3.75 X 3.10 = 23.25 Sqm
2X 1 X 6.00 X 3.10 = 37.20 Sqm
2X 1 X 4.80 X 3.10 = 29.76 Sqm
2X 1 X 5.70 X 3.10 = 35.34 Sqm
Total = 205.53 Sqm
Deduction
2 X 1 X 1.05 X 2.00 = 4.20 Sqm
2 X 1 X 0.83 X 2.00 = 3.32 Sqm
1 X 1 X 1.20 X 1.35 = 1.62 Sqm
1 X 2.00 X 0.90 X 1.35 = 2.43 Cum
Total = 11.57 Sqm
Out side 2X 1 X 10.60 X 3.75 = 79.50 Sqm
2X 1 X 1.75 X 3.75 = 13.13 Sqm
2X 1 X 5.55 X 3.75 = 41.63 Sqm
Total = 134.25 Sqm
Deduction
2 X 1 X 1.05 X 2.00 = 4.20 Sqm
2 X 1 X 0.83 X 2.00 = 3.32 Sqm
1 X 1 X 1.20 X 1.35 = 1.62 Sqm
1 X 2.00 X 0.90 X 1.35 = 2.43 Cum
Total = 11.57 Sqm
cost of paint.
Qty as per Item No 10 & 11 i.e = 316.64 Sqm
Total = 367.18 Sqm
13 Supplying , fitting , fixing of MS grill & grill gate
Gate 1X 1 X 1.50 X 2.00 = 3.00 Sqm
Grill 1X 1 X 0.90 X 1.35 = 1.22 Sqm
Total = 4.22 Sqm
@ 39.00 KG per Sqm = 164.39 KG
Door 1 X 2 X 1.05 X 2.00 = 4.20 Sqm
1 X 2 X 0.83 X 2.00 = 3.32 Sqm
Window 1 X 2 X 1.20 X 1.35 = 3.24 Sqm
1 X 5 X 0.83 X 1.35 = 5.60 Sqm
Total = 16.36 Sqm
@ 39.00 KG per Sqm = 638.14 KG
@ 50.00 Per Kg Rs
14 2.50 CM thick As flooring in CC ( 1:2:4) using 12 mm size hg chips

including all cost,royality etc complete
Room 1X 1 X 3.65 X 4.57 = 16.68 Sqm
1X 1 X 3.00 X 2.43 = 7.29 Sqm
1X 1 X 2.43 X 1.30 = 3.16 Sqm
1X 1 X 2.40 X 3.10 = 7.44 Sqm
1X 1 X 2.00 X 2.40 = 4.80 Sqm
Total = 39.37 Sqm
@ 120.74 Per Sqm Rs
Door 2X 2.25 X 1.20 X 2.00 = 10.80 Sqm
2X 2.25 X 0.90 X 2.00 = 8.10 Sqm
Gate 2X 1.25 X 1.50 X 2.00 = 7.50 Sqm
Grill 2X 1.25 X 0.90 X 1.35 = 3.04 Sqm
Window 2X 2.25 X 0.90 X 1.20 = 4.86 Sqm
Total = 34.30 Sqm
16 Cost of Paint
17 Cost of Electrical Fittings (Taking 10% of Civil Works) Rs
18 Cost of PHD Fittings (Taking 5% of Civil Works) Rs
19 Cost of Sanitary Fittings (Taking 10% of Civil Works) Rs
20 Cost of Boring L.S Rs
21 Cost of Furniture Rs
22 Contigency 1% Rs
24 Cess 1% Rs
Grand Total Rs.
Say Rs.
Technically Sanctioned for Rs.5,00,000/- (Rupees Five Lakhs O
Junior Engineer
Asst. Engineer Nabarangpur Block
Nabarangpur Block


Nabarangpur Block
DETAILED REVISED ESTIMATE FOR THE WORK:-"CONST. OF HAT MANDAP AT CHATTAHANDI."
Hat Mandap-1
Pillar 18 X 1.20 X 1.20 X 1.20 = 31.10 Cum
L.Wall 2X 10.15 X 0.60 X 0.60 = 7.31 Cum
C.Wall 2X 4.06 X 0.60 X 0.60 = 2.92 Cum
4X 4.06 X 0.60 X 0.15 = 1.46 Cum
1X 10.15 X 0.60 X 0.15 = 0.91 Cum
Total = 43.71 Cum
@ Rs. 4721.40 Per 100 Cum Rs
Pillar 18 X 1.05 X 1.05 X 0.15 = 2.98 Cum
L.Wall 2 X 10.15 X 0.60 X 0.10 = 1.22 Cum
C.Wall 2 X 4.06 X 0.60 X 0.10 = 0.49 Cum
Room 10 X 2.78 X 2.78 X 0.50 = 38.64 Cum
Total = 43.32 Cum
Pillar 18 X 1.05 X 1.05 X 0.15 = 2.98 Cum
L.Wall 2X 10.15 X 0.60 X 0.15 = 1.83 Cum
C.Wall 2X 4.06 X 0.60 X 0.15 = 0.73 Cum
4X 4.06 X 0.60 X 0.15 = 1.46 Cum
1X 10.15 X 0.60 X 0.15 = 0.91 Cum
Room 10 X 2.78 X 2.78 X 0.10 = 7.73 Cum
Total = 15.64 Cum
L.Wall 2X 15.00 X 0.50 X 0.35 = 5.25 Cum
2X 15.00 X 0.45 X 0.45 = 6.08 Cum
C.Wall 2X 6.00 X 0.50 X 0.35 = 2.10 Cum
2X 6.00 X 0.45 X 0.45 = 2.43 Cum
4X 6.00 X 0.45 X 0.45 = 4.86 Cum
1X 15.00 X 0.45 X 0.45 = 3.04 Cum
Total = 23.75 Cum
Pillar 18 X 1.20 X 1.20 X 0.30 = 7.78 Cum
18 X (1.00+0.23)/ X (1.00+0.23)/2 X 0.45 = 3.06 Cum
12 X 0.23 X 0.23 X 3.83 = 2.43 Cum
6X 0.23 X 0.23 X 3.23 = 1.03 Cum
Ver Beam 2X 15.00 X 0.23 X 0.23 = 1.59 Cum
2X 6.00 X 0.23 X 0.23 = 0.63 Cum
Room Beam 1X 15.00 X 0.23 X 0.23 = 0.79 Cum
Slab 1X 8.12 X 16.68 X 0.10 = 13.54 Cum
Total = 35.14 Cum
Total 29.87 Qtl
i) Pillar 18 X 2 X (1.00+0.23)/2 X 0.45 = 9.96 Sqm
Total = 47.22 Sqm
Total = 0.00 Sqm
iii) Column,beam 2X 1 X 15.00 X 0.92 = 27.60 Sqm
2X 1 X 6.00 X 0.92 = 11.04 Sqm
1X 1 X 15.00 X 0.92 = 13.80 Sqm
Total = 52.44 Sqm
Total = 135.44 Sqm

Wall Above Ver Beam Side 2X 6.00 X 0.23 X (0.60+0.00)/2 = 0.83 Cum
1X 15.00 X 0.23 X 0.75 = 2.59 Cum
6X 6.00 X 0.23 X 0.75 = 6.21 Cum
Total = 9.63 Cum
Deduction
0X 1.20 X 0.23 X 2.00 = 0.00 Cum
Total = 0.00 Cum
Net Qty = 9.63 Cum
chips on roof slab.
Roof 1X 8.12 X 16.68 = 135.44 Sqm
Total = 135.44 Sqm
In side 2X 2 X 6.00 X 0.30 = 7.20 Sqm
Inside 2X 1 X 15.00 X 0.75 = 22.50 Sqm
6X 2 X 6.00 X 0.75 = 54.00 Sqm
Total = 83.70 Sqm
Deduction
0X 1 X 1.05 X 2.00 = 0.00 Sqm
Total = 0.00 Sqm
Net Qty = 83.70 Sqm
cost of paint.
Total = 219.14 Sqm
12 2.50 CM thick As flooring in CC ( 1:2:4) using 12 mm size hg chips
including all cost,royality etc complete
Room 10 X 1 X 3.00 X 3.00 = 90.00 Sqm
Total = 90.00 Sqm
@ 120.74 Per Sqm Rs
13 Cess 1% Rs
Grand Total Rs.
Limit to Say Rs.
(Rupees Four Lakh Twenty Thousand O

DETAILED REVISED ESTIMATE FOR THE WORK:-"CONST. OF OPEN TOILET NEAR HAT MANDAP AT
CHATTAHANDI." Est.Cost:- Rs.70,0
Open Toilet
L.Wall 2X 3.66 X 0.60 X 0.60 = 2.64 Cum
C.Wall 3X 3.23 X 0.60 X 0.60 = 3.49 Cum
Soak Pit 1X 1.20 X 2.00 X 1.80 = 4.32 Cum
Total = 10.44 Cum
@ Rs. 4721.40 Per 100 Cum Rs
L.Wall 2X 3.66 X 0.60 X 0.10 = 0.44 Cum
C.Wall 3X 3.23 X 0.60 X 0.10 = 0.58 Cum
Soak Pit 1X 1.20 X 2.00 X 0.10 = 0.24 Cum
Room 2X 1.30 X 2.40 X 0.50 = 3.12 Cum
Total = 4.38 Cum
L.Wall 2X 3.66 X 0.60 X 0.15 = 0.66 Cum
C.Wall 3X 3.23 X 0.60 X 0.15 = 0.87 Cum
Soak Pit 1X 1.20 X 2.00 X 0.15 = 0.36 Cum
Room 2X 1.30 X 2.40 X 0.10 = 0.62 Cum
Total = 2.51 Cum
L.Wall 2X 3.56 X 0.50 X 0.35 = 1.25 Cum
2X 3.50 X 0.45 X 0.45 = 1.42 Cum
C.Wall 3X 3.33 X 0.50 X 0.35 = 1.75 Cum
3X 3.38 X 0.45 X 0.45 = 2.05 Cum
Total = 6.47 Cum
Slab of Soak Pit 1X 2.40 X 1.30 X 0.10 = 0.31 Cum
Total = 0.90 Cum
including all complete. Total 0.77 Qtl
Total = 7.88 Sqm
Slab 1X 1 X 2.40 X 1.30 = 3.12 Sqm
Total = 3.12 Sqm
L.Wall 2X 3.29 X 0.23 X 2.00 = 3.03 Cum
C. Wall 2X 2.40 X 0.23 X 2.00 = 2.21 Cum
1X 2.40 X 0.23 X (2.00+2.75)/2 = 1.31 Cum
Partition wall 4X 0.75 X 0.10 X 1.00 = 0.30 Cum
Soak Pit 2X 2.40 X 0.23 X 2.00 = 2.21 Cum
2X 0.84 X 0.23 X 2.00 = 0.77 Cum
Total = 9.83 Cum
Deduction
Opening 2X 0.75 X 0.23 X 2.00 = 0.69 Cum
Total = 0.69 Cum
Net Qty = 9.14 Cum
2X 2 X 3.29 X 2.00 = 26.32 Sqm
2X 2 X 2.40 X 2.00 = 19.20 Sqm
1X 2 X 2.40 X (2.00+2.75)/2 = 11.40 Sqm
Soak Pit 2X 1 X 2.40 X 2.00 = 9.60 Sqm
2X 1 X 0.84 X 2.00 = 3.36 Sqm
Partition Wall 4X 2 X 0.75 X 1.00 = 6.00 Sqm
Opening 2X 1 X 0.75 X 2.00 = 3.00 Sqm
Total = 3.00 Sqm
Net Qty = 72.88 Sqm
cost of paint.
Total = 72.88 Sqm
Toilet 2X 2.40 X 1.30 = 6.24 Sqm
Total = 6.24 Sqm
Toilet 2X 2 X 2.40 X 1.50 = 14.40 Sqm
2X 2 X 1.30 X 1.50 = 7.80 Sqm
Partition Wall 4X 2 X 0.75 X 1.00 = 6.00 Sqm
Total = 28.20 Sqm
Deduction
Total = 2.25 Sqm
Net Qty = 25.95 Sqm
15 Cost of Toilet acessories LS Rs
16 Cess 1% Rs
Grand Total Rs.
Limit to Say Rs.
(Rupees Seventy Thousand O

DETAILED REVISED ESTIMATE FOR THE WORK:-"CONST. CC ROAD & DRAIN AT SANKUSUMI."
1X 58.50 X 3.00 X 0.150 = 26.33 Cum
Total = 26.33 Cum
@ Rs. 4721.40 Per 100 Cum Rs
1X 58.50 X 3.00 X 0.150 = 26.33 Cum
Total = 26.33 Cum
1X 58.50 X 3.00 X 0.15 = 26.33 Cum
Total = 26.33 Cum
4 CC (1:2:4) using 12 mm size hbg chips including all cost,conveyance
1X 58.50 X 3.00 X 0.075 = 13.16 Cum
Total = 13.16 Cum
5 Cost of Signboard & Photograph Rs
6 Cess 1% Rs
Grand Total Rs.
Limit to Say Rs.
(Rupees One Lakh & six Thousand O

DETAILED ESTIMATE FOR THE WORK:-"CONST. OF LIVESTOCK AID CENTRE AT
CHATTAHANDI."
Pillar 10 X 1.05 X 1.05 X 1.05 = 11.58 Cum
Long Wall 2X 5.94 X 0.60 X 0.60 = 4.28 Cum
1X 2.18 X 0.60 X 0.60 = 0.78 Cum
1X 0.53 X 0.60 X 0.60 = 0.19 Cum
2X 2.18 X 0.45 X 0.20 = 0.39 Cum
1X 3.18 X 0.45 X 0.20 = 0.29 Cum
1X 0.98 X 0.45 X 0.20 = 0.09 Cum
1X 2.03 X 0.45 X 0.20 = 0.18 Cum
Ramp 1X 2.86 X 0.45 X 0.20 = 0.26 Cum
1X 1.35 X 0.45 X 0.20 = 0.12 Cum
Steps 1X 0.90 X 1.50 X 0.20 = 0.27 Cum
Toilet 1X 3.08 X 0.45 X 0.20 = 0.28 Cum
2X 1.20 X 0.45 X 0.20 = 0.22 Cum
Total = 29.68 Cum
@ Rs. 4721.40 Per 100 Cum Rs
Pillar 10 X 1.05 X 1.05 X 0.05 = 0.55 Cum
Long Wall 2X 5.94 X 0.45 X 0.05 = 0.27 Cum
1X 2.18 X 0.45 X 0.05 = 0.05 Cum
1X 0.53 X 0.45 X 0.05 = 0.01 Cum
2X 2.18 X 0.45 X 0.05 = 0.10 Cum
1X 3.18 X 0.45 X 0.05 = 0.07 Cum
1X 0.98 X 0.45 X 0.05 = 0.02 Cum
1X 2.03 X 0.45 X 0.05 = 0.05 Cum
Room 1X 1.35 X 1.50 X 0.60 = 1.22 Sqm
1X 1.95 X 1.50 X 0.60 = 1.76 Sqm
1X 3.60 X 3.00 X 0.60 = 6.48 Sqm
1X 1.35 X 2.40 X 0.60 = 1.94 Sqm
2X 2.40 X 3.00 X 0.60 = 8.64 Sqm
Ramp 1X 2.40 X 1.35 X 0.60 = 1.94 Sqm
1X 2.86 X 0.45 X 0.05 = 0.06 Cum
1X 1.35 X 0.45 X 0.05 = 0.03 Cum
Toilet 1X 3.08 X 0.45 X 0.05 = 0.07 Cum
2X 1.20 X 0.45 X 0.05 = 0.05 Cum
Steps 1X 0.90 X 1.50 X 0.05 = 0.07 Cum
Total = 23.66 Cum
Pillar 10 X 1.05 X 1.05 X 0.15 = 1.65 Cum
Long Wall 2X 5.94 X 0.45 X 0.15 = 0.80 Cum
1X 2.18 X 0.45 X 0.15 = 0.15 Cum
1 X 0.53 X 0.45 X 0.15 = 0.04 Cum
2 X 2.18 X 0.45 X 0.15 = 0.29 Cum
1 X 3.18 X 0.45 X 0.15 = 0.21 Cum
1 X 0.98 X 0.45 X 0.15 = 0.07 Cum
1 X 2.03 X 0.45 X 0.15 = 0.14 Cum
Room 1 X 1.35 X 1.50 X 0.10 = 0.20 Sqm
1 X 1.95 X 1.50 X 0.10 = 0.29 Sqm
1 X 3.60 X 3.00 X 0.10 = 1.08 Sqm
1 X 1.35 X 2.40 X 0.10 = 0.32 Sqm
2 X 2.40 X 3.00 X 0.10 = 1.44 Sqm
Ramp 1 X 2.40 X 1.35 X 0.10 = 0.32 Sqm
1 X 2.86 X 0.45 X 0.15 = 0.19 Cum
1 X 1.35 X 0.45 X 0.15 = 0.09 Cum
Toilet 1 X 3.08 X 0.45 X 0.15 = 0.21 Cum
2 X 1.20 X 0.45 X 0.15 = 0.16 Cum
Steps 1 X 0.90 X 1.50 X 0.15 = 0.20 Cum
Total = 8.71 Cum
1st footing
Long Wall 2X 8.40 X 0.50 X 0.40 = 3.36 Cum
1X 3.23 X 0.50 X 0.40 = 0.65 Cum
1X 1.35 X 0.50 X 0.40 = 0.27 Cum
2nd footing
Long Wall 2X 8.40 X 0.45 X 0.45 = 3.40 Cum
1X 3.23 X 0.45 X 0.45 = 0.65 Cum
1X 1.35 X 0.45 X 0.45 = 0.27 Cum
2X 3.00 X 0.45 X 0.45 = 1.22 Cum
1X 3.60 X 0.45 X 0.45 = 0.73 Cum
1X 1.28 X 0.45 X 0.45 = 0.26 Cum
1X 2.40 X 0.45 X 0.45 = 0.49 Cum
Ramp 1X 1.35 X 0.45 X (0.70+0.00)/2 = 0.21 Cum
Toilet 1X 3.08 X 0.45 X 0.45 = 0.62 Cum
2X 1.58 X 0.45 X 0.45 = 0.64 Cum
Steps 2X 1.50 X 0.30 X 0.23 = 0.21 Cum
Total = 14.82 Cum
Pillar 10 X 1.05 X 1.05 X 0.20 = 2.21 Cum
10 X (1+0.23)/2 X (1+0.23)/2 X 0.45 = 1.70 Cum
10 X 0.23 X 0.23 X 3.90 = 2.06 Cum
Ver Beam 1X 2.40 X 0.23 X 0.23 = 0.13 Cum
Chajja 6X 1.20 X 0.50 X 0.06 = 0.22 Cum
2X 2.86 X 0.50 X 0.06 = 0.17 Cum
Slab 1X 5.34 X 6.38 X 0.10 = 3.41 Cum
1X 2.78 X 5.79 X 0.10 = 1.61 Cum
Total = 15.54 Cum
Total 13.99 Qtl
i) Pillar 10 X 2 X (1+0.23)/2 X 0.45 = 5.54 Sqm
Total = 25.18 Sqm
Total = 12.09 Sqm
1X 1 X 2.40 X 0.69 = 1.66 Sqm
Total = 37.54 Sqm
6 X 1 X 1.20 X 0.50 = 3.60 Sqm
1 X 1 X 5.34 X 6.38 = 34.07 Sqm
1 X 1 X 2.78 X 5.79 = 16.10 Sqm
1 X 1 X 2.00 X 1.50 = 3.00 Sqm
Total = 59.63 Sqm
Long Wall 1X 8.40 X 0.23 X 2.85 = 5.51 Cum
1X 6.00 X 0.23 X 2.85 = 3.93 Cum
2X 3.00 X 0.23 X 2.85 = 3.93 Cum
1X 2.40 X 0.23 X 2.85 = 1.57 Cum
1X 3.60 X 0.23 X 2.85 = 2.36 Cum
1X 1.35 X 0.15 X 2.85 = 0.58 Cum
Toilet 1X 2.86 X 0.23 X 2.85 = 1.87 Cum
2X 1.80 X 0.23 X 2.85 = 2.36 Cum
2X 1.50 X 0.23 X 2.40 = 1.66 Cum
Wall above Ver Beam 1X 2.40 X 0.23 X 0.85 = 0.47 Cum
Total = 32.15 Cum
Deduction
3 X 0.75 X 0.23 X 2.00 = 1.04 Cum
2 X 0.75 X 0.23 X 1.20 = 0.41 Cum
Total = 3.75 Cum
Net Qty = 28.40 Cum
chips on roof slab.
Roof 1X 5.34 X 6.38 = 34.07 Sqm
1X 2.78 X 3.75 = 10.43 Sqm
Total = 34.07 Sqm
Out side 1X 1 X 34.95 X 3.00 = 104.85 Sqm
Inside 1X 2 X 3.60 X 3.00 = 21.60 Sqm
1X 2 X 3.00 X 3.00 = 18.00 Sqm
1X 2 X 1.35 X 3.00 = 8.10 Sqm
2X 2 X 1.50 X 3.00 = 18.00 Sqm
1X 2 X 1.95 X 3.00 = 11.70 Sqm
2X 2 X 3.00 X 3.00 = 36.00 Sqm
2X 2 X 2.40 X 3.00 = 28.80 Sqm
1X 1 X 3.00 X 3.00 = 9.00 Sqm
Toilet 1X 2 X 2.40 X 3.00 = 14.40 Sqm
1X 2 X 1.80 X 3.00 = 10.80 Sqm
Wall above Ver Beam 1X 2 X 2.40 X 0.85 = 4.08 Cum
Total = 299.73 Sqm
Deduction
3 X 2 X 0.75 X 2.00 = 9.00 Sqm
Vantilator 10 X 2 X 0.30 X 0.30 = 1.80 Cum
2 X 2 X 0.75 X 1.20 = 3.60 Sqm
Total = 32.64 Sqm
cost of paint.
Total = 326.72 Sqm
12 Cost of Iron Door , Window & Grill
Total 800.00 Kg
@ 45.00 Per Kg Rs
Room 1X 1.35 X 1.50 = 2.03 Sqm
1X 1.95 X 1.50 = 2.93 Sqm
1X 3.60 X 3.00 = 10.80 Sqm
1X 1.35 X 2.40 = 3.24 Sqm
2X 2.40 X 3.00 = 14.40 Sqm
Steps 2X 1.50 X 0.30 = 0.90 Sqm
Ramp 1X 2.40 X 1.35 = 3.24 Sqm
Total = 37.53 Sqm
Door 2X 2.25 X 1.20 X 2.00 = 10.80 Sqm
2X 2.25 X 0.75 X 2.00 = 6.75 Sqm
4X 2.75 X 0.90 X 1.20 = 11.88 Sqm
2X 2.75 X 0.75 X 1.20 = 4.95 Sqm
1X 1.25 X 2.40 X 2.00 = 6.00 Sqm
Total = 40.38 Sqm
15 Cost of Paint
17 Cost of Sanitary Fittings & water supply Rs
18 Cost of Boring LS Rs
20 Cess 1% Rs
Grand Total Rs.
Say Rs.
(Rupees Four Lakhs & Twenty Five Thousand O
(Rupees Four Lakhs & Twenty Five Thousand Only)
Junior Engineer
Asst. Engineer Nabarangpur Block
Nabarangpur Block

Block Dev. Officer

DETAILED ESTIMATE FOR THE WORK:-"CONSTRUCTION OF SIX NUMBERS OF CLUSTER HOUSE
QUARTERS AT PAPADAHANDI".
Est.Cost:- Rs.25,00,000/-
lift of 1.50 mtr including dressing and leveling the bed.
Column 18 X 1.50 X 1.50 X 1.20 = 48.60 Cum

L/W 2 X 20.95 X 0.75 X 0.90 = 28.28 Cum
L/W 2 X 9.42 X 0.75 X 0.90 = 12.72 Cum
Verndah L/W 2 X 4.60 X 0.75 X 0.90 = 6.21 Cum
Cross Wall 4 X 6.72 X 0.75 X 0.90 = 18.14 Cum
Bed 2 X 4.05 X 0.75 X 0.90 = 5.47 Cum
Soak Pit 0.78 X 1.40 X 1.40 X 2.23 = 3.41 Cum
149.84
DEDUCATION
Column Trench 18 X 0.75 X 0.75 X 0.90 = 9.11 Cum
Net Quantity = 140.72 Cum

Column 18 X 1.50 X 1.50 X 0.15 = 6.08 Cum
L/W 2X 20.95 X 0.75 X 0.15 = 4.71 Cum
L/W 2X 9.42 X 0.75 X 0.15 = 2.12 Cum
Verndah 2X 4.60 X 0.75 X 0.15 = 1.04 Cum
Cross Wall 4X 6.72 X 0.75 X 0.15 = 3.02 Cum
Bed 2X 4.05 X 0.75 X 0.15 = 0.91 Cum
Room Inside 2X 56.60 X 0.60 X 1.00 = 67.92 Cum
87.62
DEDUCATION
Or Say = 86.00 Cum

curring, royality etc.complete
Column 18 X 1.50 X 1.50 X 0.15 = 6.08 Cum

L/W 2 X 20.95 X 0.75 X 0.15 = 4.71 Cum
L/W 2 X 9.42 X 0.75 X 0.15 = 2.12 Cum
Verndah 2 X 4.60 X 0.75 X 0.15 = 1.04 Cum
Cross Wall 4 X 6.72 X 0.75 X 0.15 = 3.02 Cum
Bed 2 X 4.05 X 0.75 X 0.15 = 0.91 Cum
Bed Room 2 X 4.57 X 4.57 X 0.10 = 4.18 Cum
Drawing Room 2 X 3.66 X 3.35 X 0.10 = 2.45 Cum
Verndah 2 X 1.20 X 3.35 X 0.10 = 0.80 Cum
Toilet 2 X 1.83 X 2.44 X 0.10 = 0.89 Cum
Dining 2X 3.70 X 2.44 X 0.10 = 1.81 Cum
Kitchen 2X 2.44 X 2.44 X 0.10 = 1.19 Cum
31.93
DEDUCTION

Long Wall 2X 20.70 X 0.50 X 0.45 = 9.32 Cum
2X 20.65 X 0.45 X 0.45 = 8.36 Cum
2X 9.16 X 0.50 X 0.45 = 4.12 Cum
2X 9.12 X 0.45 X 0.45 = 3.69 Cum
2X 4.39 X 0.50 X 0.45 = 1.98 Cum
2X 4.34 X 0.45 X 0.45 = 1.76 Cum
4X 6.97 X 0.50 X 0.45 = 6.27 Cum
4X 7.02 X 0.45 X 0.45 = 5.69 Cum
4X 2.16 X 0.50 X 0.45 = 1.94 Cum
4X 2.22 X 0.45 X 0.45 = 1.80 Cum
2X 4.30 X 0.50 X 0.45 = 1.94 Cum
2X 4.35 X 0.45 X 0.45 = 1.76 Cum
Total = 46.86 Cum
DEDUCTION
5 RCC M-20 using 20mm down graded chips
including cost conveyance, royalty, curing etc, complete.
A) Column Base 18 X 1.50 X 1.50 X 0.225 = 9.11 Cum
18 X 1.50 X 0.08 X 0.450 = 9.41 Cum
Upto G.Beam 18 X 0.25 X 0.30 X 0.900 = 1.22 Cum
Total = 19.74 Cum
B) Grade Beam
Long Wall 2 X 4.57 X 0.25 X 0.250 = 0.57 Cum

3 X 3.66 X 0.23 X 0.230 = 0.58 Cum
2 X 2.44 X 0.23 X 0.230 = 0.26 Cum
2 X 2.44 X 0.23 X 0.230 = 0.26 Cum
2 X 3.70 X 0.23 X 0.230 = 0.39 Cum
2 X 1.80 X 0.23 X 0.230 = 0.19 Cum
S Wall 2 X 3X 4.57 X 0.23 X 0.230 = 1.45 Cum

2 X 4X 2.43 X 0.23 X 0.230 = 1.03 Cum
4.73
C) Column & Wall Beam 4.64 / 0.23 X 0.250 = 5.04 Cum
Column 18 X 0.25 X 0.30 X 2.820 = 3.81 Cum

= 8.85 Cum
D) Lintel 2 X 2.00 X 4.57 X 0.250 X 0.150 = 0.69 Cum

2 X 3.00 X 3.66 X 0.230 X 0.150 = 0.76 Cum
2 X 1.00 X 2.44 X 0.230 X 0.150 = 0.17 Cum
2 X 2.44 X 0.23 X 0.150 X = 0.17 Cum
2 X 3.70 X 0.23 X 0.150 X = 0.26 Cum
2 X 1.80 X 0.23 X 0.150 X = 0.12 Cum
S Wall 6X 4.57 X 0.23 X 0.150 = 0.95 Cum
8X 2.43 X 0.23 X 0.150 = 0.67 Cum
Total = 3.78
E) Chajja
2X 1.80 X 0.45 X 0.075 = 0.12 Cum
8X 1.20 X 0.45 X 0.075 = 0.32 Cum
Total = 0.45 Cum
E) Staircase
Waist 2 X 2.75 X 0.90 X 0.20 = 0.99 Cum
Step 0.5 X 18.00 X 0.30 X 0.175 X 0.900 = 0.43 Cum
Landing 1 X 2.00 X 0.90 X 4.57 X 0.200 = 1.65 Cum
3.06 Cum
G Slab
1X 20.43 X 7.77 X 0.125 = 19.84 Cum
Less S/C 1X 2.44 X 4.57 X 0.100 = 1.12 Cum
Less S/C back 1X 1.80 X 2.44 X 0.100 = 0.44 Cum
septic tank 3.55 X 1.42 X 0.10 = 0.50 Cum
3.14/4 X 0.91*0.91 X 0.10 = 0.07 Cum
TOTAL = 18.85 Cum
A+B+C+D+E+F+G = 59.83 Cum @ 1.00 Qntl/Cum = 59.83 Qntl
WBCB in CM (1:6) to the super structure including all cost

conveyance , curing, royality etc complete.
2 X 2.00 X 4.57 X 0.230 X 2.660 = 11.18 Cum

2 X 3.00 X 3.66 X 0.230 X 2.970 = 15.00 Cum
2 X 1.00 X 2.44 X 0.230 X 2.970 = 3.33 Cum
2 X 2.44 X 0.23 X 2.970 X = 3.33 Cum
2 X 3.70 X 0.23 X 2.970 X = 5.05 Cum
2 X 1.80 X 0.23 X 2.970 X = 2.46 Cum
2 X 3.00 X 4.57 X 0.230 X 2.970 = 18.73 Cum
2 X 4.00 X 2.43 X 0.230 X 2.970 = 13.28 Cum
72.38 Cum
72.38 / 2.97 X 2.660 = 64.82 Cum
DEDUCTION
D 2 X 2.00 X 1.06 X 0.230 X 2.100 = 2.05 Cum
2 X 3.00 X 0.90 X 0.230 X 2.100 = 2.61 Cum
2 X 1.00 X 0.75 X 0.230 X 2.100 = 0.72 Cum
2 X 1.50 X 0.23 X 1.350 X = 0.93 Cum
2 X 5.00 X 0.90 X 0.230 X 1.350 = 2.79 Cum
2 X 1.00 X 0.60 X 0.230 X 0.450 = 0.12 Cum
1 X 2.44 X 0.23 X 2.100 = 1.18 Cum
10.41 Cum
54.41 Cum
7 12mm thick CP (1:6) over brick masonary
including cost, conveyancy, curring, royalty etc Complete.
As per item No. avobe Qunatity 550.16 Sqm

As per item No. avobe Qunatity 550.16 Sqm
9 2.5cm thick AS Flooring in CC (1:2:4) using 12mm size

Chips including cost, convenyance, royalty, curring etc Complete.
Bed Room 2X 4.57 X 4.57 = 41.77 Sqm
Drwaing Room\ 2X 3.65 X 3.35 = 24.46 Sqm
Verndah 2X 1.20 X 3.60 = 8.64 Sqm
Kitchen 2X 2.44 X 2.44 = 11.91 Sqm
Dinning 2X 3.70 X 2.44 = 18.06 Sqm
Toilet 2X 1.80 X 2.44 = 8.78 Sqm
Stair Case 1X 2.44 X 4.57 = 11.15 Sqm
124.76 Sqm
10 Cost of MS doors and windows
ventilator, Collapsible doors etc.
Door D 4Nos.
D1 6Nos.
D2 2Nos.
Window
W 2Nos.
W1 10 Nos.
Ventilator
V 2Nos.
Collapsible
Gate 1 No.
Quantity same as Item No. 8 = 550.16 Sqm
As per item No. 9 = 550.16 Sqm

Papadahandi Block Papadahandi Block Papadahandi
FIRST & SECOD FLOOR

RCC Work .
A Column & Beam 18 x 0.25 x 0.3 x 2.82 = 3.807 Cum

= 5.04 Cum
8.847 Cum
B Lintel as per Ground Floor = 3.72 Cum
C Chajja as per Ground Floor = 0.45 Cum
D Stair Case as per Ground Floor = 3.06 Cum
E Slab as per Ground Floor = 18.28 Cum
2 Supply, fitting and fixing of MS rods in its =

position Qnty. Same as Item No. 1 = 34.35 Cum @ 1.00 / Qntl. = 34.35 = 34.35 Qntl.
3 C.B. Brick Masonry (1:6) as per Ground Floor = 55.58 Cum
4 12mm thick CP (1:6) as per Ground Floor = 550.16 Sqm
5 16 mm thick CP (1:6) as per Ground Floor = 550.16 Sqm
6 Cost of MS Doors and windows

Door D 4Nos.
D1 6Nos.
D2 2Nos.
Window W 2Nos.
W1 10 Nos.
Ventilator V 2Nos.
Collapsible
Gate 1 No.
3411.5
2 x 15.0 x 15.0 = 264.00
2 x 12.0 x 11.0 = 96.00
2 x 12.0 x 4.0 = 12.00
2 x 8.0 x 15.0 = 128.00
2 x 8.0 x 8.0 = 194.72
2 x 12.2 x 8.0 = 96.00
898.72
Or 442.24 sqm

ADDITIONAL PARAPET ON ROOF

CB Brick Masonry (1:6)
Parapet 1 X 2X 20.42 X 0.23 X 0.75 = 7.04 Cum
1 X 2X 7.31 X 0.23 X 0.75 = 2.52 Cum
1 X 1X 2.44 X 0.23 X 0.75 = 0.42 Cum
Stair Case Head Wall

1 X 2X 4.57 X 0.23 X 2.44 = 5.13 Cum
1 X 2X 2.44 X 0.23 X 2.44 = 2.74 Cum
Total = 17.86 Cum
DEDUCTION
D1 1X 0.9 X 0.23 X 2.1 = 0.43 Cum
Window 1X 1.5 X 0.23 X 2.44 = 0.84 Cum
Total = 1.28 Cum
12mm thick CP (1:6) 1X 2 X 20.42 X 0.75 = 30.63 Cum

Parapet 1X 2 X 7.31 X 0.75 = 10.97 Cum
Stair 1X 2 X 4.57 X 2.44 = 22.30 Cum

1X 2 X 2.44 X 2.44 = 11.91 Cum
Total = 34.21 Cum
Deduction 1X 0.5 X 1.5 X 2.44 = 1.83 Cum

1X 0.5 X 0.9 X 2.1 = 0.95 Cum
Total = 2.78 Cum
3 16mm thick C.P. (1:6)

Qnty. As per above item = 31.43 Cum

RCC Work .
1X 3.2 X 5.33 X 0.1 = 1.71 Sqm
Total = 1.71 Sqm
ABSTRACT ESTIMATE FOR THE WORK:-"CONSTRUCTION OF SIX NUMBERS OF CLUSTER HOUSE

QUARTERS AT PAPADAHANDI".
lift of 1.50 mtr including dressing and leveling the bed.
Quntity Unit Rate Amount
140.73 100 47.214 6644.43
86 1 208.21 17906.06
curring, royality etc.complete
30.39 1 2092.31 63585.30
47.35 1 1425.24 67485.11
47.35 1 3353.48 158787.28
Ground Floor
Column Base 19.87 Cum 1 3353.48 66633.65
Grade Beam 5.04 Cum 1 3353.48 16901.54
Coumn and wall beam 8.84 Cum 1 3353.48 29644.76
Lintel 3.72 Cum 1 3353.48 12474.95
Chajja 0.45 Cum 1 3353.48 1509.07
Stair Case 3.06 Cum 1 3353.48 10261.65
Slab 18.85 Cum 1 3353.48 63213.10
First Floor
Column 8.84 Cum 1 3373.22 29819.26
Lintel 3.72 Cum 1 3373.22 12548.38
Chajja 0.45 Cum 1 3373.22 1517.95
Stair Case 3.06 Cum 1 3373.22 10322.05
Slab 18.28 Cum 1 3373.22 61662.46
Second Floor
Column 8.84 Cum 1 3373.22 29819.26
Lintel 3.72 Cum 1 3373.22 12548.38
Chajja 0.45 Cum 1 3373.22 1517.95
Stair Case 3.06 Cum 1 3373.22 10322.05
Slab 18.28 Cum 1 3373.22 61662.46
Ground Floor 60 Qntl. 1 4112.24 246734.40

First Floor 35 Qntl. 1 4117.77 144121.95
Second Floor 35 Qntl. 1 4117.77 144121.95
7 WBCB in CM (1:6) to the super structure including all cost

conveyance , curing, royality etc complete.
Ground Floor 55.58 Cum 1 1962.62 109082.42

First Floor 55.58 Cum 1 2017.62 112139.32
Second Floor 55.58 Cum 1 2017.62 112139.32

Ground Floor 550.16 Sqm 1 48.19 26512.21

First Floor 550.16 Sqm 1 48.95 26930.33
Second Floor 550.16 Sqm 1 48.95 26930.33

Ground Floor 550.16 Sqm 1 67.94 37377.87

First Floor 550.16 Sqm 1 69.14 38038.06
Second Floor 550.16 Sqm 1 69.14 38038.06
10 2.5cm thick AS Flooring in CC (1:2:4) using 12mm size

Chips including cost, convenyance, royalty, curring etc Complete.
Ground Floor 124.76 Sqm 1 113.79 14196.44
11 Cost of MS doors and windows

ventilator, Collapsible doors etc.
Ground Floor 50000.00

First Floor 40000.00
3.00 x 550.16 = 1650.48 28.54 47104.70
3.00 x 550.16 = 1650.48 14.57 24047.49
14 Rigid smooth centering for RCC work L/S 100000.00

including false work.
Column Base
Grade Beam
Coumn and wall beam
Lintel
Chajja
Stair Case
Slab
Sub Total 2084301.96
15 Provision of Sanitary fittings, water supply and drainage system - 10% 208430.20
16 Provision of Electrical wiring and ascessories - 7.5% 156322.65
17 Provision for investigation, desing, quality control - 1.5% 31264.53
18 Provision for Cess Grant - 1% 20843.02
Sub Total 2501162.36
Limited to 2500000.00
(Rupees Twenty Five Lakhs) only.

FIRST & SECOD FLOOR

RCC Work .
A Column & Beam 18 x 0.25 x 0.3 x 2.82 = 3.807 Cum

= 5.04 Cum
8.847 Cum
B Lintel as per Ground Floor = 3.72 Cum
C Chajja as per Ground Floor = 0.45 Cum
D Stair Case as per Ground Floor = 3.06 Cum
E Slab as per Ground Floor = 18.28 Cum
2 Supply, fitting and fixing of MS rods in its =

position Qnty. Same as Item No. 1 = 34.35 Cum @ 1.00 / Qntl. = 34.35 = 34.35 Qntl.
3 C.B. Brick Masonry (1:6) as per Ground Floor = 55.58 Cum
4 12mm thick CP (1:6) as per Ground Floor = 550.16 Sqm
5 16 mm thick CP (1:6) as per Ground Floor = 550.16 Sqm
6 Cost of MS Doors and windows

Door D 4Nos.
D1 6Nos.
D2 2Nos.
Window W 2Nos.
W1 10 Nos.
Ventilator V 2Nos.
Collapsible
Gate 1 No.

3411.5
2 x 15.0 x 15.0 = 264.00
2 x 12.0 x 11.0 = 96.00
2 x 12.0 x 4.0 = 12.00
2 x 8.0 x 15.0 = 128.00
2 x 8.0 x 8.0 = 194.72
2 x 12.2 x 8.0 = 96.00
898.72
Or 442.24 sqm

ADDITIONAL PARAPET ON ROOF

CB Brick Masonry (1:6)
Parapet 1 X 2X 20.42 X 0.23 X 0.75 = 7.04 Cum
1 X 2X 7.31 X 0.23 X 0.75 = 2.52 Cum
1 X 1X 2.44 X 0.23 X 0.75 = 0.42 Cum
Stair Case Head Wall

1 X 2X 4.57 X 0.23 X 2.44 = 5.13 Cum
1 X 2X 2.44 X 0.23 X 2.44 = 2.74 Cum
Total = 17.86 Cum
DEDUCTION
D1 1X 0.9 X 0.23 X 2.1 = 0.43 Cum
Window 1X 1.5 X 0.23 X 2.44 = 0.84 Cum
Total = 1.28 Cum
12mm thick CP (1:6) 1X 2 X 20.42 X 0.75 = 30.63 Cum

Parapet 1X 2 X 7.31 X 0.75 = 10.97 Cum
Stair 1X 2 X 4.57 X 2.44 = 22.30 Cum

1X 2 X 2.44 X 2.44 = 11.91 Cum
Total = 34.21 Cum
Deduction 1X 0.5 X 1.5 X 2.44 = 1.83 Cum

1X 0.5 X 0.9 X 2.1 = 0.95 Cum
Total = 2.78 Cum
3 16mm thick C.P. (1:6)

Qnty. As per above item = 31.43 Cum

RCC Work .
1X 3.2 X 5.33 X 0.1 = 1.71 Sqm
Total = 1.71 Sqm

RK:-"IMPV. OF ROAD FROM DEODARA TO MALEKOTE ".
Est.Cost:- Rs.40,000/-
21379.38
10944.66
6471.70
1481.40
40277.14
40000.00
Junior Engineer
Nabarangpur Block
NST. OF GUARD WALL AND CULVERT ON THE ROAD FROM PILIKA
RILIAMBAGUDA IN TARAGAM GP ".
Est.Cost:- Rs.5,00,000/-
7714.87
2726.95
370943.48
24289.91
32204.89
39947.6
11838.78
9558.33
1300.00
500524.80
500000.00
-"CONST. OF GUARD WALL AT BHATIGAM IN BAGHSIUNIGP."
Est.Cost:- Rs.2,50,000/-
4118.2
1466.1
192733.87
34685.82
7183.08
8924.78
1300
250411.86
250000
RENOVATION OF SHOW ROOM CUM WSHG TRAINING CENTRE AT
PITAL PREMISES , NABARANGPUR".
Est.Cost:- Rs.2,00,000/-
472.14
16265.28
1415.00
2564.33
14315.94
4179.53
7791.32
6054.58
3773.27
12709.76
13102.90
9308.27
18825.42
6915.06
21398.16
6904.53
822.88
4018.74
2390.58
2077.65
15000.00
30000.00
200305.33
200000.00
:-"IMPV. OF ROAD FROM DONGRIGUDA TO TELENGAGUDA."
Est.Cost:- Rs.2,00,000/-
3341.83
701.76
213029.78
14473.12
3082.22
5166.88
1500.00
241295.58
200000.00
Junior Engineer
Nabarangpur Block
K:-"CONST. OF TUBE WELL PLATFORM AT ."
2586.08
1430.54
4016.62
4000.00
Junior Engineer
Nabarangpur Block
WORK:-"Impv. Of road at Taragam Kumbhar Sahi road ."
8925.30
1540.00
10465.30
10000.00
Junior Engineer
Nabarangpur Block
CONST. OF TRAINING CUM PRODUCTION CENTRE AT PILLIKA."
Est.Cost:- Rs.32,58,000/-
3349.74
8473.30
47833.55
33252.12
153019.44
170650.16
7474.60
2030.00
32038.48
21437.17
51501.36
15524.96
8424.66
4848.24
32281.20
1524.23
1001.25
40000.00
2000.00
636664.46
3258000.00
(Rupees Three Lakhs Only)
CIAL REPAIR TO OLD HOSPITAL QUARTERS AT NABARANGPUR."
Est.Cost:- Rs.2,27,500/-
1130.83
251.41
5034.42
7932.82
25539.73
14622.32
2388.59
2663.80
1383.42
51278.03
15542.59
95976.41
27668.43
1000.00
252412.79
227500.00
Junior Engineer
Nabarangpur Block
IAL REPAIR TO STAFF QUARTER & CONST. OF GENERAL TOILET AT
BLOCK PREMISES."
Est.Cost:- Rs.1,00,000/-
487.25
12478.42
7662.98
13002.94
8237.63
5332.35
8874.46
101.93
40.09
1967.03
20412.36
7499.98
2886.24
5786.46
214.65
908.00
2236.96
3374.00
101503.72
100000.00
Junior Engineer
Nabarangpur Block
THE WORK:- " IMPV. OF MIP AT BIKRAMPUR ".
500000.00
170541.41
4981.08
310063.37
4256.05
16889.57
3458.54
8957.19
9434.27
24941.04
6954.96
2500.00
562977.49
500000.00
JUNIOR ENGINEER
NABARANGPUR BLOCK
ORK:-"CONST. OF AWC BUILDING AT TELENGAGUDA."
Est.Cost:- Rs.3,00,000/-
1716.75
4667.13
23709.15
25215.70
69168.43
63717.32
1809.51
1779.17
13592.70
14973.55
49526.45
18292.15
2363.34
21805.00
400.00
1053.85
692.26
7306.87
1500.00
323289.33
300000.00
JUNIOR ENGINEER
NABARANGPUR BLOCK
NST. OF PATIENT CABIN AT DISTRICT HEAD QUARTER HOSPITAL

MPUS,NABARANGPUR."
Est.Cost:- Rs.14,00,000/-
9761.24
4438.78
198470.17
74352.63
140573.86
148061.14
11321.63
4128.76
22836.97
30616.13
136293.41
19362.33
31514.52
27671.76
10857.31
52111.08
8000.00
69525.54
30785.21
18668.18
40992.38
25200.00
840.04
551.81
80000.00
80000.00
135000.00
1000.00
56000.00
1468934.88
1400000.00
(Rupees Forteen Lakhs Only)
CIAL REPAIR & ADDITION TO THE ANM CENTRE AT BADAKUMULI
DER BADAKUMULI GP ."
Est.Cost:- Rs.1,60,000/-
1072.73
974.71
1144.98
2177.75
1218.01
22494.59
6442.91
28170.65
6881.12
45257.96
15075.74
6806.24
5488.77
1043.76
3449.17
1953.59
6140.10
920.21
604.48
4000.00
15000.00
10000.00
1500.00
187817.44
160000.00
(Rupees One Lakh & Sixty thousand Only)
Junior Engineer
Nabarangpur Block
Nabarangpur
-"CONST. OF GUARD WALL AT AMBADOLLA CHALAN SAHI."
363.31
1602.15
22286.56
1910.13
820.96
688.11
2000.00
29671.23
25000.00
Nabarangpur Block
PV. OF ROAD FROM BADAMASIGAM VILLAGE TO TEMPLE ROAD."
17894.40
2765.76
20660.16
20000.00
Nabarangpur Block
E WORK:-"CONST. OF CC ROAD FROM RD ROAD TO MOULIBANDH IN
TARAGAM GP".
Est.Cost:- Rs.1,50,000/-
444.58
3279.88
93871.92
85953.63
1500.00
184605.43
150000.00
Junior Engineer
Nabarangpur Block
Nabarangpur
T. OF MARKET SHED AT ."
Est.Cost:- Rs.2,50,000/-
1661.29
4100.38
20391.65
27135.81
75900.99
75241.08
1716.65
23674.11
15923.69
7084.67
1479.04
1223.02
5984.11
2000.00
263516.47
250000.00
Junior Engineer
Nabarangpur Block
WORK:-"CONST. OF BETHEL CHILDREN HOME AT

NGPUR
Est.Cost:- Rs.15,00,000/-
6000.13
2141.32
56635.45
59473.61
182063.27
111215.04
270850.01
3297.67
3819.78
39245.89
39274.77
3742.74
32586.54
34652.74
127373.05
90695.43
37630.11
37698.70
11242.78
10979.52
109909.80
5000.00
29575.94
18808.41
8306.69
35203.45
14787.30
7530.85
14880.74
4196.33
2756.53
70000.00
66000.00
50000.00
1597574.58
1500000.00
(Rupees Fifteen Lakhs Only)
-"CONST. OF RESIDENTIAL BUILDING CUM SHOPPING

RAIGHAR OVER KHATA NO PLOT NO
Est.Cost:- Rs.9,75,000/-
5632.61
29491.64
49161.17
214129.70
186917.79
7368.48
10967.53
44204.82
52999.52
161181.17
33340.32
12663.12
130000.00
1000.00
18473.10
15000.00
3000.00
975530.96
975000.00
(Rupees Nine Lac seventy five thousand Only)
-"CONST. OF RESIDENTIAL BUILDING CUM SHOPPING
RAIGHAR OVER KHATA NO PLOT NO
Est.Cost:- Rs.5,36,000/-
113647.94
127341.29
46075.29
48093.68
93559.54
28641.54
10949.25
25000.00
11236.72
17074.71
15000.00
536619.95
536000.00
(Rupees Five Lac & Thirty six thousand Only)
K:-"CONST. OF CC ROAD AT MANTRIGUDA PUJARIGUDIA SAHI".
Est.Cost:- Rs.1,06,000/-
Head of Account:- TFC
1104.81
4872.03
48795.83
56497.61
2639.52
455.43
1500.00
115865.23
106000.00
Junior Engineer
Nabarangpur Block
ST. OF SHG BUILDING - CUM - TRAINING CENTRE AT NABARANGPUR

BLOCK PREMISES."
Est.Cost:- Rs.5,00,000/-
66443.26
64887.10
1794.02
25289.95
15560.65
8879.98
97449.62
29039.41
7791.67
35314.56
22779.75
7564.46
42636.56
13466.02
14347.20
2000.00
10000.00
26000.00
20000.00
10000.00
2000.00
523244.21
500000.00
Junior Engineer
Nabarangpur Block
"CONST. OF STORAGE GODOWN OF NABARANGPUR LAMPCS."
Est.Cost:- Rs.5,00,000/-
1814.01
12846.96
47547.16
67272.28
50238.50
61661.93
1804.23
1949.78
230.57
76802.82
24661.18
5391.16
9800.00
6000.00
414.24
272.11
14021.95
6201.50
34540.00
93000.00
15000.00
531470.39
500000.00
JUNIOR ENGINEER
NABARANGPUR BLOCK
K:-"CONST. OF CC ROAD AT MANTRIGUDA PUJARIGUDA SAHI".

Est.Cost:- Rs.1,06,000/-
12434.31
18894.00
3260.04
1200.00
35788.35
40000.00
Junior Engineer
Nabarangpur Block
NST. OF KITCHEN CUM STORE ROOM AT ."
278.71
626.86
4118.12
8483.52
9276.34
9195.68
217.88
505.91
3209.45
1235.58
624.38
12679.84
3817.65
1047.87
905.59
6000.00
315.98
200.64
1500.00
600.00
64839.99
60000.00
Junior Engineer
Nabarangpur Block
HE WORK:-"CONST. OF SHG BUILDING AT URDI."
Est.Cost:- Rs.5,00,000/-
3424.07
1264.39
33015.76
46927.13
99584.37
104888.46
2203.67
2500.68
17417.33
23622.47
77644.38
17769.42
14316.24
7276.34
18865.00
4000.00
12000.00
1100.00
1057.54
694.69
9139.18
1679.61
2133.51
2236.50
2880.00
20000.00
8000.00
1500.00
537140.74
500000.00
BLOCK DEV.OFFICER
NABARANGPUR BLOCK
WORK:-"CONST. OF GP BUILDING AT SANAMASIGAM."
Est.Cost:- Rs.5,00,000/-
2937.83
34073.25
49067.61
97702.90
90800.10
2276.92
2707.80
15417.93
25719.42
100356.89
30406.46
10025.05
8377.74
23000.00
6000.00
12000.00
1300.00
1352.11
888.19
2225.29
2160.00
3324.24
3408.00
10368.00
2600.00
538495.72
500000.00
JUNIOR ENGINEER
NABARANGPUR BLOCK
WORK:-"CONST. OF CC ROAD AT DHARNABEDA VILLAGE".

1381.97
18454.83
21367.69
1500.00
42704.49
40000.00
Junior Engineer
Nabarangpur Block
NST. OF PATIENT CABIN AT DISTRICT HEAD QUARTER HOSPITAL
MPUS,NABARANGPUR."
Est.Cost:- Rs.6,00,000/-
3607.28
1116.57
25049.24
28187.15
70398.73
74148.33
1682.19
1204.93
13031.96
18289.90
78985.55
8275.73
19474.04
5661.96
5250.00
12000.00
39728.88
14723.50
6742.35
19605.23
9101.44
192.67
126.56
45646.00
36517.00
80000.00
1000.00
619747.19
600000.00
(Rupees Six Lakhs Only)
NOVATION OF PALLAVI SHOW ROOM AT BLOCK OFFICE PREMISES".

Cum
967.41
6994.94
Cum
822.18
799.14
645.48
2050.83
6500.00
1500.00
20279.98
20000.00
HE WORK:-"CONST. OF LAC BUILDING AT CHATTAHANDI."

Est.Cost:- Rs.5,00,000/-
1849.47
5435.05
22483.40
29580.67
59947.66
63140.61
1545.59
1892.91
11264.24
9710.61
47856.99
9763.63
13093.41
5889.82
5418.59
40126.13
4753.66
978.97
643.08
33537.00
25000.00
33288.00
45000.00
21000.00
4914.00
1500.00
4978.00
499613.51
500000.00
Junior Engineer
Nabarangpur Block
THE WORK:-"CONST. OF HAT MANDAP AT CHATTAHANDI."
Est.Cost:- Rs.4,20,000/-
2063.74
9020.33
32609.90
33717.48
116577.78
122786.97
2877.26
0.00
14592.31
26023.89
18743.65
18067.03
5650.23
3233.95
10867.03
4148.00
420979.54
420000.00
(Rupees Four Lakh Twenty Thousand Only)
HE WORK:-"CONST. OF OPEN TOILET NEAR HAT MANDAP AT
CHATTAHANDI." Est.Cost:- Rs.70,000/-
493.08
912.07
5244.30
9177.43
2996.78
3156.39
480.39
599.48
17791.62
4919.82
1075.52
1663.61
6151.61
2215.20
8304.00
5000.00
647.00
70828.30
70000.00
(Rupees Seventy Thousand Only)
THE WORK:-"CONST. CC ROAD & DRAIN AT SANKUSUMI."
Est.Cost:- Rs.1,06,000/-
1242.91
5481.04
54895.31
42373.21
1000.00
1060.00
106052.46
106000.00
(Rupees One Lakh & six Thousand Only)
WORK:-"CONST. OF LIVESTOCK AID CENTRE AT
CHATTAHANDI."
Est.Cost:- Rs.4,25,000/-
1401.40
4926.38
18167.22
21039.37
51561.57
57502.43
1534.01
1710.41
10445.02
11456.48
55301.71
4544.61
18030.10
4821.46
36000.00
1000.00
4531.55
1152.59
757.13
30000.00
30000.00
45000.00
2000.00
4250.00
417133.44
425000.00
Junior Engineer
Nabarangpur Block
(-)
(-)
(-)
(-)
(-)
(-)
(-)
(-)
(-)
(-)
DETAILED ESTIMATE FOR THE WORK:-"IMPV OF ROAD FROM EKAMBA TO NUAGAM ROAD."
Est.Cost:- Rs.3,00,000/-
Total = 95.92 Cum
@ Rs. 4721.40 Per 100 Cum Rs 4528.65
Total = 4.57 Cum
@ Rs. 208.21 Per Cum Rs 950.98
3 CC (1:4:8) using 40 mm size cbg metal including all cost,conveyance
1 X 87.00 X (1.05+0.50 X 2.05 = 138.22 Cum
Total = 151.92 Cum
@ Rs. 1701.52 Per Cum Rs 258501.30
i) Guard wall 1 X 2 X 87.00 X 2.05 = 356.70 Sqm
Total = 356.70 Sqm
@ Rs. 58.48 Per Sqm Rs 20859.82
Guard wall 1 X 2 X 87.00 X 1.20 = 208.80 Sqm
Total = 208.80 Sqm
@ Rs. 48.01 Per Sqm Rs 10024.41
6 PCC (1:2:4) using 12 mm size cbg chips including all complete.
Total = 2.18 Cum
@ Rs. 2577.56 Per Cum Rs 5606.19
7 Provision for work Transperancy board (1.50X1.80) mtr size & Photograph Rs 1500.00
Say Rs. 300000.00
Junior Engineer Asst. Engineer Block Dev. Officer
Nandahandi Block Nandahandi Block Nandahandi Block

DETAILED ESTIMATE FOR THE WORK:-"IMPV. OF ROAD FROM ISWAR MANDIR TO MALISAHI AT
EKAMBA".
Est.Cost:- Rs.1,50,000/-
Road 1 X 133.00 X 3.00 X 0.05 = 19.95 Cum
@ Rs. 208.21 Per Cum Rs 4153.72
Road 1 X 133.00 X 3.00 X 0.10 = 39.90 Cum
@ Rs. 2085.29 Per Cum Rs 83203.15
Road 1 X 133.00 X 3.00 X 0.075 = 29.93 Cum
@ Rs. 3219.24 Per Cum Rs 96335.67
4 Cost of Work Sign board with Photograph etc complete. Rs 1500.00
Say Rs. 150000.00
Nandahandi Block Nandahandi Block Nandahandi Block

DETAILED ESTIMATE FOR THE WORK:-"CONST. OF SHG BUILDING AT URDI."
Est.Cost:- Rs.5,00,000/-
Pillar 14 X 1.20 X 1.20 X 1.20 = 24.19 Cum
Long Wall 3 X 6.08 X 0.75 X 0.75 = 10.26 Cum
3 X 0.75 X 0.75 X 0.75 = 1.27 Cum
2 X 2.33 X 0.75 X 0.75 = 2.62 Cum
1 X 2.26 X 0.75 X 0.75 = 1.27 Cum
Total = 45.87 Cum
@ Rs. 4721.40 Per 100 Cum Rs 2165.48
Pillar 6 X 1.20 X 1.20 X 0.10 = 0.86 Cum
Long Wall 2 X 4.46 X 0.75 X 0.10 = 0.67 Cum
Room 1 X 3.78 X 3.38 X 0.30 = 3.83 Cum
1 X 2.18 X 3.38 X 0.30 = 2.21 Cum
Total = 8.17 Cum
@ Rs. 208.21 Per Cum Rs 1700.67
Pillar 6 X 1.20 X 1.20 X 0.15 = 1.30 Cum
Long Wall 2 X 4.46 X 0.75 X 0.15 = 1.00 Cum
Room 1 X 3.78 X 3.38 X 0.10 = 1.28 Cum
1 X 2.18 X 3.38 X 0.10 = 0.74 Cum
Total = 5.20 Cum
@ Rs. 2085.29 Per Cum Rs 10846.87
1st footing Long Wall 2 X 6.40 X 0.60 X 0.45 = 3.46 Cum
Total = 11.68 Cum
@ Rs. 1419.53 Per Cum Rs 16582.99
Pillar 14 X 1.20 X 1.20 X 0.30 = 6.05 Cum
6 X (1+0.23)/2 X (1+0.23)/2 X 0.45 = 1.02 Cum
14 X 0.23 X 0.23 X 3.95 = 2.93 Cum
Ver Beam 2 X 4.46 X 0.23 X 0.23 = 0.47 Cum
1 X 3.60 X 0.23 X 0.23 = 0.19 Cum
Chujja 1 X 1.20 X 0.50 X 0.06 = 0.04 Cum
Slab 1 X 8.50 X 5.50 X 0.10 = 4.68 Cum
Total = 17.03 Cum
@ Rs. 3317.48 Per Cum Rs 56497.75
Total 13.62 Qtl
@ Rs. 4110.80 Per Qtl Rs 56006.54
i) Pillar 6 X 2 X (1+0.23)/2 X 0.45 = 3.32 Sqm
Plinth bend 1 X 2X 23.60 X 0.23 = 10.86 Sqm
Total = 14.18 Sqm
@ Rs. 60.93 Per Sqm Rs 863.79
ii) Lintel Bend 1 X 2X 12.00 X 0.15 = 3.60 Sqm
Total = 3.60 Sqm
@ Rs. 141.47 Per Sqm Rs 509.30
2 X 1 X 4.46 X 0.69 = 6.15 Sqm
1 X 1 X 3.60 X 0.69 = 2.48 Sqm
Total = 30.44 Sqm
@ Rs. 278.27 Per Sqm Rs 8471.22
iv) Slab & Chajja 1 X 1X 1.20 X 0.50 = 0.60 Sqm
1 X 1X 8.50 X 5.50 = 46.75 Sqm
Total = 47.35 Sqm
@ Rs. 192.14 Per Sqm Rs 9097.88
Long Wall 2 X 2.40 X 0.23 X 2.85 = 3.15 Cum
Wall above Verandah 2 X 4.00 X 0.23 X 0.60 = 1.10 Cum
1 X 3.60 X 0.23 X 0.60 = 0.50 Cum
Total = 9.47 Cum
Deduction
Total = 0.80 Cum
Net Qty = 8.67 Cum
@ Rs. 1947.29 Per Cum Rs 16876.00
Out side 2 X 1X 3.60 X 3.00 = 21.60 Sqm
2 X 1X 2.40 X 3.00 = 14.40 Sqm
2 X 2X 4.00 X 0.60 = 9.60 Sqm
2 X 1X 3.60 X 0.60 = 4.32 Sqm
Inside 1 X 2X 3.60 X 3.00 = 21.60 Sqm
1 X 2X 2.40 X 3.00 = 14.40 Sqm
Total = 85.92 Sqm
Deduction
Door Opening 1 X 2X 1.20 X 2.00 = 4.80 Sqm
Window Opening 1 X 2X 0.90 X 1.20 = 2.16 Sqm
Total = 6.96 Sqm
Net Qty = 78.96 Sqm
@ Rs. 48.01 Per Sqm Rs 3790.84
cost of paint.
Total = 125.71 Sqm
@ Rs. 14.76 Per Sqm Rs 1855.15
Total 107.00 Kg
@ 49.00 Per Kg Rs 5243.00
Vantilator 02 Nos @ 50.00/No Rs 100.00
Door 1 X 2.25 X 1.15 X 2.15 = 5.56 Sqm
Window 1 X 2.75 X 1.05 X 1.15 = 3.32 Sqm
Total = 8.88 Sqm
@ Rs. 28.54 Per Sqm Rs 253.57
13 Cost of Paint
Qty = 1.11 Litre
@ Rs. 150.00 Per Litre Rs 166.57
Room 1 X 2.40 X 3.60 = 8.64 Sqm
1 X 3.60 X 4.00 = 14.40 Sqm
Total = 23.04 Sqm
@ Rs. 120.74 Per Sqm Rs 2781.96
15 Cost of Sign board ( 1.50X1.80 ) mtr. Size 1 No with photograph Rs 1500.00

Limitted to Rs. 150000.00


NANDAHANDI BLOCK NANDAHANDI BLOCK NANDAHANDI BLOCK
DETAILED ESTIMATE FOR THE WORK:-"CONST. OF HOMEOPATHIC DISPENSARY AT KONGRA."
Est.Cost:- Rs.2,00,000/-
Pillar 6 X 1.20 X 1.20 X 1.20 = 10.37 Cum
Long Wall 2 X 3.46 X 0.75 X 0.75 = 3.89 Cum
1 X 1.88 X 0.75 X 0.75 = 1.06 Cum
1 X 2.48 X 0.75 X 0.75 = 1.40 Cum
Latrine 2 X 0.83 X 0.75 X 0.75 = 0.93 Cum
1 X 2.63 X 0.75 X 0.75 = 1.48 Cum
Total = 31.98 Cum
@ Rs. 4721.40 Per 100 Cum Rs 1509.78
Pillar 6 X 1.20 X 1.20 X 0.10 = 0.86 Cum
Long Wall 2 X 3.46 X 0.75 X 0.10 = 0.52 Cum
1 X 1.88 X 0.75 X 0.10 = 0.14 Cum
1 X 2.48 X 0.75 X 0.10 = 0.19 Cum
Latrine 2 X 0.83 X 0.75 X 0.05 = 0.06 Cum
1 X 2.63 X 0.75 X 0.05 = 0.10 Cum
Total = 2.93 Cum
@ Rs. 208.21 Per Cum Rs 610.96
Pillar 6 X 1.20 X 1.20 X 0.15 = 1.30 Cum
Long Wall 2 X 3.46 X 0.75 X 0.15 = 0.78 Cum
1 X 1.88 X 0.75 X 0.15 = 0.21 Cum
1 X 2.48 X 0.75 X 0.15 = 0.28 Cum
Latrine 2 X 0.83 X 0.75 X 0.10 = 0.12 Cum
1 X 2.63 X 0.75 X 0.10 = 0.20 Cum
Total = 4.56 Cum
@ Rs. 2085.29 Per Cum Rs 9502.68
1st footing Long Wall 2 X 5.40 X 0.60 X 0.45 = 2.92 Cum
1 X 2.03 X 0.60 X 0.45 = 0.55 Cum
1 X 2.63 X 0.60 X 0.45 = 0.71 Cum
Latrine 2 X 0.93 X 0.50 X 0.45 = 0.42 Cum
1 X 2.53 X 0.50 X 0.45 = 0.57 Cum
1 X 2.18 X 0.45 X 0.45 = 0.44 Cum
1 X 2.78 X 0.45 X 0.45 = 0.56 Cum
Latrine 2 X 0.98 X 0.45 X 0.45 = 0.40 Cum
1 X 2.48 X 0.45 X 0.45 = 0.50 Cum
Total = 16.38 Cum
@ Rs. 1419.53 Per Cum Rs 23255.48
Pillar 6 X 1.00 X 1.00 X 0.30 = 1.80 Cum
6 X (1+0.23)/2 X (1+0.23)/2 X 0.45 = 1.02 Cum
6 X 0.23 X 0.23 X 3.95 = 1.25 Cum
Ver Beam 1 X 3.00 X 0.23 X 0.23 = 0.16 Cum
1 X 1.80 X 0.23 X 0.23 = 0.10 Cum
Chujja 6 X 1.20 X 0.50 X 0.06 = 0.22 Cum
1 X 4.20 X 0.50 X 0.06 = 0.13 Cum
1 X 1.80 X 0.50 X 0.06 = 0.05 Cum
Slab 1 X 6.40 X 5.80 X 0.10 = 3.71 Cum
1 X 2.56 X 1.58 X 0.10 = 0.40 Cum
Total = 11.52 Cum
@ Rs. 3317.48 Per Cum Rs 38212.01
Total 8.64 Qtl
@ Rs. 4110.80 Per Qtl Rs 35512.30
i) Pillar 6 X 2 X (1+0.23)/2 X 0.45 = 3.32 Sqm
Total = 19.86 Sqm
@ Rs. 60.93 Per Sqm Rs 1209.93
Total = 9.89 Sqm
@ Rs. 141.47 Per Sqm Rs 1398.46
1 X 1 X 3.00 X 0.69 = 2.07 Sqm
1 X 1 X 1.80 X 0.69 = 1.24 Sqm
Total = 25.12 Sqm
@ Rs. 278.27 Per Sqm Rs 6988.95
1 X 1 X 3.00 X 0.50 = 1.50 Sqm
1 X 1 X 1.80 X 0.50 = 0.90 Sqm
1 X 1 X 6.40 X 5.80 = 37.12 Sqm
1 X 1 X 2.56 X 1.58 = 4.04 Sqm
1 X 1X 1.50 X 2.00 = 3.00 Sqm
Total = 50.16 Sqm
@ Rs. 192.14 Per Sqm Rs 9638.72
Long Wall 2 X 5.40 X 0.23 X 2.85 = 7.08 Cum
1 X 3.00 X 0.23 X 2.85 = 1.97 Cum
1 X 1.80 X 0.23 X 2.85 = 1.18 Cum
Wall above Verandah 1 X 3.00 X 0.23 X 0.60 = 0.41 Cum
1 X 1.80 X 0.23 X 0.60 = 0.25 Cum
Latrine 1 X 2.26 X 0.23 X 2.85 = 1.48 Cum
2 X 1.20 X 0.23 X 2.85 = 1.57 Cum
2 X 1.04 X 0.23 X 2.00 = 0.96 Cum
2 X 2.00 X 0.23 X 2.00 = 1.84 Cum
Total = 26.63 Cum
Deduction
Ver Opening 1 X 3.00 X 0.23 X 2.00 = 1.38 Cum
1 X 0.75 X 0.23 X 2.00 = 0.35 Cum
Total = 4.04 Cum
Net Qty = 22.59 Cum
@ Rs. 1947.29 Per Cum Rs 43984.87
Out side 2 X 1X 6.09 X 3.00 = 36.54 Sqm
2 X 1X 5.50 X 3.00 = 33.00 Sqm
Inside 2 X 1X 3.00 X 3.00 = 18.00 Sqm
2 X 1X 1.80 X 3.00 = 10.80 Sqm
1 X 2X 3.00 X 3.00 = 18.00 Sqm
1 X 2X 3.00 X 3.00 = 18.00 Sqm
2 X 2X 2.40 X 3.00 = 28.80 Sqm
2 X 2X 2.40 X 3.00 = 28.80 Sqm
Latrine 1 X 2X 1.43 X 3.00 = 8.58 Sqm
1 X 1X 2.26 X 3.00 = 6.78 Sqm
1 X 2X 1.20 X 3.00 = 7.20 Sqm
1 X 1X 1.80 X 3.00 = 5.40 Sqm
Septic Tank 1 X 2X 1.04 X 2.00 = 4.16 Sqm
1 X 2X 2.00 X 2.00 = 8.00 Sqm
Total = 232.06 Sqm
Deduction
Ver Opening 1 X 2 X 3.00 X 2.00 = 12.00 Sqm
1 X 2 X 0.75 X 2.00 = 3.00 Sqm
Total = 35.16 Sqm
@ Rs. 48.01 Per Sqm Rs 9453.09
cost of paint.
Total = 241.06 Sqm
@ Rs. 14.76 Per Sqm Rs 3557.48
Total 450.00 Kg
@ 49.00 Per Kg Rs 22050.00
Door 4 X 2.25 X 1.20 X 2.00 = 21.60 Sqm
Window 6 X 2.75 X 0.90 X 1.20 = 17.82 Sqm
Total = 39.42 Sqm
@ Rs. 28.54 Per Sqm Rs 1125.19
13 Cost of Paint
Qty = 4.93 Litre
@ Rs. 150.00 Per Litre Rs 739.13
Room 1 X 3.00 X 1.80 = 5.40 Sqm
1 X 3.00 X 3.00 = 9.00 Sqm
1 X 1.80 X 1.20 = 2.16 Sqm
2 X 2.40 X 2.40 = 11.52 Sqm
Total = 28.08 Sqm
@ Rs. 120.74 Per Sqm Rs 3390.51
15 Cost of Sanitary Fittings LS Rs 5000.00



TENTULIKHUNTI BLOCK TENTULIKHUNTI BLOCK TENTULIKHUNTI BLOCK
DETAILED ESTIMATE FOR THE WORK:-"COMPLETION OF INCOMPLETE GP BUILDING AT
KONGRA."
Est.Cost:- Rs.2,00,000/-
Latrine 2 X 3.38 X 0.75 X 0.75 = 3.80 Cum
2 X 1.28 X 0.75 X 0.75 = 1.44 Cum
Total = 16.49 Cum
@ Rs. 4721.40 Per 100 Cum Rs 778.68
Latrine 2 X 3.38 X 0.75 X 0.10 = 0.51 Cum
2 X 1.28 X 0.75 X 0.10 = 0.19 Cum
Total = 1.15 Cum
@ Rs. 208.21 Per Cum Rs 239.23
Hall 1 X 7.75 X 4.48 X 0.10 = 3.47 Cum
Room 1 X 2.43 X 2.55 X 0.10 = 0.62 Cum
1 X 2.43 X 2.35 X 0.10 = 0.57 Cum
1 X 2.43 X 2.47 X 0.10 = 0.60 Cum
Latrine 2 X 3.38 X 0.75 X 0.15 = 0.76 Cum
2 X 1.28 X 0.75 X 0.15 = 0.29 Cum
1 X 1.80 X 2.40 X 0.10 = 0.43 Cum
Total = 7.42 Cum
@ Rs. 2085.29 Per Cum Rs 15469.55
1st footing Latrine 2 X 3.23 X 0.60 X 0.45 = 1.74 Cum
2 X 1.43 X 0.60 X 0.45 = 0.77 Cum
1st footing Latrine 2 X 3.08 X 0.45 X 0.45 = 1.25 Cum
2 X 1.58 X 0.45 X 0.45 = 0.64 Cum
Total = 4.40 Cum
@ Rs. 1419.53 Per Cum Rs 6251.20
Chujja 1 X 1.20 X 0.50 X 0.06 = 0.04 Cum
Slab 1 X 3.15 X 2.55 X 0.10 = 0.80 Cum
Stair case 24 X 1.20 X 0.30 X 0.125 = 1.08 Cum
Stair case rest pillar 1 X 0.30 X 0.30 X 2.500 = 0.23 Cum
Stair case rest beam 1 X 0.30 X 0.30 X 1.430 = 0.13 Cum
Landing 2 X 1.00 X 1.20 X 0.100 = 0.24 Cum
Total = 3.61 Cum
@ Rs. 3317.48 Per Cum Rs 11962.93
Total 3.25 Qtl
@ Rs. 4110.80 Per Qtl Rs 13341.29
Total = 4.29 Sqm
@ Rs. 60.93 Per Sqm Rs 261.22
Total = 2.80 Sqm
@ Rs. 141.47 Per Sqm Rs 395.56
iii) Slab & Chajja 1 X 1 X 1.80 X 2.50 = 4.50 Sqm
1 X 1 X 1.20 X 0.50 = 0.60 Sqm
1 X 1 X 3.15 X 2.55 = 8.03 Sqm
Stair case rest pillar 1 X 1 X 0.30 X 0.30 = 0.09 Sqm
Stair case rest beam 1 X 1 X 0.30 X 0.30 = 0.09 Sqm
Landing 2 X 1 X 1.00 X 1.20 = 2.40 Sqm
Total = 24.35 Sqm
@ Rs. 192.14 Per Sqm Rs 4679.11
Long Wall Latrine 2 X 2.86 X 0.23 X 2.85 = 3.75 Cum
2 X 1.80 X 0.23 X 2.85 = 2.36 Cum
2 X 2.40 X 0.23 X 2.00 = 2.21 Cum
Total = 9.97 Cum
Deduction
Total = 0.35 Cum
Net Qty = 9.63 Cum
@ Rs. 1947.29 Per Cum Rs 18749.02
Out side Incomplete 2 X 1X 8.21 X 3.00 = 49.26 Sqm
GP Ghar 2 X 1X 7.60 X 3.00 = 45.60 Sqm
Inside Incomplete 2 X 1X 7.75 X 3.00 = 46.50 Sqm
GP Ghar 2 X 1X 4.48 X 3.00 = 26.88 Sqm
2 X 1X 2.43 X 3.00 = 14.58 Sqm
2 X 1 X 2.47 X 3.00 = 14.82 Sqm
2 X 1 X 2.43 X 3.00 = 14.58 Sqm
2 X 1 X 2.35 X 3.00 = 14.10 Sqm
2 X 1 X 2.43 X 3.00 = 14.58 Sqm
2 X 1 X 2.35 X 3.00 = 14.10 Sqm
Out side Latrine 2 X 1 X 2.86 X 3.00 = 17.16 Sqm
2 X 1 X 2.26 X 3.00 = 13.56 Sqm
Inside Latrine 1 X 2 X 1.80 X 3.00 = 10.80 Sqm
1 X 2 X 2.40 X 3.00 = 14.40 Sqm
1 X 2 X 2.40 X 2.00 = 9.60 Sqm
Total = 327.72 Sqm
Deduction
Door Opening Latrine 1 X 2 X 0.75 X 2.00 = 3.00 Sqm
Incomplete 1 X 2 X 1.20 X 2.10 = 5.04 Sqm
GP Ghar 2 X 2 X 0.90 X 2.10 = 7.56 Sqm
1 X 2 X 1.20 X 1.25 = 3.00 Sqm
Grill 1 X 2 X 1.60 X 2.10 = 6.72 Sqm
Total = 38.19 Sqm
@ Rs. 48.01 Per Sqm Rs 13900.23
cost of paint.
Total = 313.88 Sqm
@ Rs. 14.76 Per Sqm Rs 4632.08
Total 454.00 Kg
@ 49.00 Per Kg Rs 22246.00
MS Grill ( 1.60X2.10) mtr size - 1 No Rs 10000.00
Door 1 X 2.25 X 0.75 X 2.00 = 3.38 Sqm
1 X 2.25 X 1.20 X 2.10 = 5.67 Sqm
2 X 2.25 X 0.90 X 2.10 = 8.51 Sqm
Window 5 X 2.75 X 0.90 X 1.25 = 15.47 Sqm
1 X 2.75 X 1.20 X 1.25 = 4.13 Sqm
MS Grill 1 X 0.75 X 1.60 X 2.10 = 2.52 Sqm
Total = 39.66 Sqm
@ Rs. 28.54 Per Sqm Rs 1132.14
13 Cost of Paint
Qty = 4.96 Litre
@ Rs. 150.00 Per Litre Rs 743.70
Latrine 1 X 1.80 X 2.40 = 4.32 Sqm
Incomplete GP Ghar 1 X 7.75 X 4.48 = 34.72 Sqm
1 X 2.43 X 2.47 = 6.00 Sqm
1 X 2.43 X 2.35 = 5.71 Sqm
1 X 2.43 X 2.55 = 6.20 Sqm
Total = 56.95 Sqm
@ Rs. 266.60 Per Sqm Rs 15182.88
Dados 2 X 7.75 X 0.15 = 2.33 Sqm
2 X 4.48 X 0.15 = 1.34 Sqm
2 X 2.43 X 0.15 = 0.73 Sqm
2 X 2.47 X 0.15 = 0.74 Sqm
2 X 2.43 X 0.15 = 0.73 Sqm
2 X 2.35 X 0.15 = 0.71 Sqm
2 X 2.43 X 0.15 = 0.73 Sqm
2 X 2.55 X 0.15 = 0.77 Sqm
Latrine 2 X 1.80 X 1.50 = 5.40 Sqm
2 X 2.40 X 1.50 = 7.20 Sqm
Total = 20.67 Sqm
@ Rs. 237.06 Per Sqm Rs 4899.24
16 Cost of Pre cast Tiles
Floor Tiles = 56.95 Sqm
@ Rs. 499.00 Per Sqm Rs 28417.60
wall Tiles = 20.67 Sqm
@ Rs. 422.00 Per Sqm Rs 8721.47
17 Cost of Sanitary Fittings LS Rs 10000.00
18 Cost of Electrical Fittings Fittings LS Rs 22000.00


TENTULIKHUNTI BLOCK TENTULIKHUNTI BLOCK TENTULIKHUNTI BLOCK
DETAILED ESTIMATE FOR THE WORK:-"CONST. OF PUCCA DRAIN FROM RD ROAD TO
BHELUAGUDA".
Est.Cost:- Rs.2,50,000/-
Drain 1 X 161.30 X 1.60 X 0.45 = 116.14 Cum
@ Rs. 4721.40 Per 100 Cum Rs 5483.25
Drain 1 X 161.30 X 1.60 X 0.05 = 12.90 Cum
@ Rs. 208.21 Per Cum Rs 2686.70
Drain 1 X 161.30 X 1.60 X 0.10 = 25.81 Cum
Drain 2 X 161.30 X 0.30 X 0.60 = 58.07 Cum
Total = 83.88 Cum
@ Rs. 2085.29 Per Cum Rs 174905.95
Drain 1 X 161.30 X 1.00 X 0.05 = 8.07 Cum
Drain 2 X 161.30 X 0.30 X 0.05 = 4.84 Cum
Total = 12.90 Cum
@ Rs. 3219.24 Per Cum Rs 41541.03
etc. complete.
Drain 2 X 161.30 X 0.60 = 193.56 Sqm
@ Rs. 48.01 Per Sqm Rs 9292.74
Drain 2 X 161.30 X 1.00 = 322.60 Sqm
@ Rs. 60.93 Per Sqm Rs 19655.75
7 E/W in hard soil within initial lead & lift including rough dressing
& breaking clods & deposited the soil as directed by EIC
Road 2 X 161.30 X 1.00 X 0.60 = 193.56 Cum
@ Rs. 3947.40 Per 100 Cum Rs 7640.59
8 Provision for work Transperancy board (1.50X1.80) mtr size Rs 2000.00
9 Provision for Cess(1%) Rs 2500.00
Say Rs. 250000.00
Junior Engineer
Nabarangpur Block
Asst. Engineer
Nabarangpur Block
Block Dev. Officer

Nabarangpur
DETAILED ESTIMATE FOR THE WORK:-"CONST. OF CC ROAD AT KUMBHARSAHI ,

CHATTAHANDI".
Est.Cost:- Rs.115000.00
Road 1 X 87.00 X 3.00 X 0.10 = 26.10 Cum
Total = 26.10 Cum
@ Rs. 4721.40 Per 100 Cum Rs 1232.29
Road 1 X 87.00 X 3.00 X 0.10 = 26.10 Cum
@ Rs. 208.21 Per Cum Rs 5434.19
Road 1 X 87.00 X 3.00 X 0.10 = 26.10 Cum
Total = 26.10 Cum
@ Rs. 2085.29 Per Cum Rs 54426.12
Road 1 X 87.00 X 3.00 X 0.075 = 19.58 Cum
@ Rs. 3219.24 Per Cum Rs 63016.56
5 Cost of Sign board & Photograph Rs 1500.00
6 Cess1% Rs 1150.00
Say Rs. 115000.00
(Rupees One Lakh & Fifteen thousand Only)
Junior Engineer
Nabarangpur Block
Junior Engineer
Nabarangpur Block
Sarapanch
Chattahandi GP
DETAILED WORK DONE ESTIMATE FOR THE WORK:-"CONST. OF CC ROAD AT VILLAGE
ATAKABEDA IN BADAKUMULI GP".
Est.Cost:- Rs.2,50,000/-
Mandap 1 X 19.00 X 0.30 X 0.30 = 1.71 Cum
Wall 2 X 45.00 X 0.23 X 0.23 = 4.76 Cum
2 X 49.00 X 0.23 X 0.23 = 5.18 Cum
Road 2 X 28.00 X 0.23 X 0.23 = 2.96 Cum
Total = 14.62 Cum
@ Rs. 4721.40 Per 100 Cum Rs 690.16
Mandap 2 X 4.75 X 2.00 X 0.35 = 6.65 Cum
2 X 2.75 X 2.00 X 0.35 = 3.85 Cum
Road 1 X 28.00 X 3.54 X 0.05 = 4.96 Cum
Total = 15.46 Cum
@ Rs. 208.21 Per Cum Rs 3218.04
Mandap 1 X 19.00 X 0.30 X 0.75 = 4.28 Cum
1 X 19.00 X 2.00 X 0.10 = 3.80 Cum
Road 1 X 45.00 X (4.10+3.7)/2 X 0.10 = 17.55 Cum
1 X 49.00 X (5.20+3.85)/2 X 0.10 = 22.17 Cum
Wall 2 X 45.00 X 0.23 X 0.23 = 4.76 Cum
2 X 49.00 X 0.23 X 0.23 = 5.18 Cum
Road 1 X 28.00 X 4.00 X 0.10 = 11.20 Cum
Road 2 X 28.00 X 0.23 X 0.23 = 2.96 Cum
Total = 71.91 Cum
@ Rs. 2208.17 Per Cum Rs 158778.83
Mandap 1 X 19.00 X 2.00 X 0.075 = 2.85 Cum
Road 1 X 45.00 X (4.10+3.7)/2 X 0.075 = 13.16 Cum
1 X 49.00 X (5.2+3.85)/2 X 0.075 = 16.63 Cum
Road 1 X 28.00 X 4.00 X 0.075 = 8.40 Cum
Total = 41.04 Cum
@ Rs. 3380.34 Per Cum Rs 138735.37
Say Rs. 250000.00
Junior Engineer
Nabarangpur Block
Asst. Engineer
Nabarangpur Block
Block Dev. Officer
Nabarangpur
DETAILED ESTIMATE FOR THE WORK:-"CONST. OF CC ROAD AT VILLAGE PHATAKOTE IN

BADAKUMULI GP".
Est.Cost:- Rs.2,50,000/-
Drain 1 X 226.00 X 1.20 X 0.75 = 203.40 Cum
@ Rs. 4721.40 Per 100 Cum Rs 9603.33
Drain 1 X 226.00 X 1.20 X 0.05 = 13.56 Cum
Total 13.56 Cum
@ Rs. 208.21 Per Cum Rs 2823.28
Drain 1 X 226.00 X 1.20 X 0.10 = 27.12 Cum
2 X 226.00 X 0.30 X 0.60 = 81.36 Cum
Total = 108.48 Cum
@ Rs. 2085.29 Per Cum Rs 226212.48
Drain 1 X 2 X 226.00 X 0.60 = 271.20 Sqm
@ Rs. 60.93 Per Sqm Rs 16523.99
Drain 1 X 226.00 X 0.60 X 0.05 = 6.78 Cum
2 X 226.00 X 0.30 X 0.05 = 6.78 Cum
Total = 13.56 Cum
@ Rs. 3219.24 Per Cum Rs 43652.85
Say Rs. 250000.00
Junior Engineer
Nabarangpur Block
Asst. Engineer
Nabarangpur Block
Block Dev. Officer
Nabarangpur
DETAILED ESTIMATE FOR THE WORK:-"IMPV. OF ROAD FROM PHARASIGUDA TO NADIGHAT."
Est.Cost:- Rs.2,50,000/-
Culvert ( U/S cutt-off) 1 X 8.40 X 1.20 X 1.20 = 12.10 Cum
Culvert ( D/S cutt-off) 1 X 8.40 X 1.20 X 1.50 = 15.12 Cum
Abutment 2 X 3.80 X 1.20 X 1.20 = 10.94 Cum
Bed 1 X 3.80 X 1.70 X 0.45 = 2.91 Cum
Total = 87.04 Cum
@ Rs. 4721.40 Per 100 Cum Rs 4109.57
Abutment 2 X 3.80 X 1.20 X 0.15 = 1.37 Cum
Bed 1 X 3.80 X 1.70 X 0.15 = 0.97 Cum
Total = 7.55 Cum
@ Rs. 208.21 Per Cum Rs 1572.01
1 X 41.70 X (1.05+0.50)/2 X 1.85 = 59.79 Cum
1 X 8.40 X (1.00+0.75)/2 X 0.90 = 4.73 Cum
1 X 8.40 X (1.00+0.75)/2 X 0.90 = 4.73 Cum
Abutment 2 X 3.80 X 1.20 X 0.30 = 2.74 Cum
2 X 3.80 X (1.00+0.75)/2 X 0.75 = 4.99 Cum
2 X 6.00 X (0.75+0.0.50)/2 X 1.15 = 8.63 Cum
Wing wall 4 X 2.00 X (0.75+0.0.50)/2 X 1.15 = 5.75 Cum
Bed 1 X 4.50 X 2.00 X 0.30 = 2.70 Cum
Parapet 2 X 3.00 X 0.45 X 0.45 = 1.22 Cum
Total = 104.84 Cum
@ Rs. 2085.29 Per Cum Rs 218627.49
Slab 1 X 6.00 X 3.00 X 0.25 = 4.50 Cum
Total = 4.50 Cum
@ Rs. 3317.48 Per Cum Rs 14928.66
@ Rs. 4110.80 Per Qtl Rs 16648.72
i) Guard wall 1 X 2 X 41.70 X 1.85 = 154.29 Sqm
Culvert ( U/S cutt-off) 1 X 2 X 8.40 X 0.90 = 15.12 Sqm
Culvert ( D/S cutt-off) 1 X 2 X 8.40 X 0.90 = 15.12 Sqm
Abutment 2 X 2 X 3.80 X 0.75 = 11.40 Sqm
2 X 2 X 6.00 X 1.00 = 24.00 Sqm
Wing wall 4 X 2 X 2.00 X 1.15 = 18.40 Sqm
Parapet 2 X 2 X 3.00 X 0.45 = 5.40 Sqm
Total = 243.73 Sqm
@ Rs. 60.93 Per Sqm Rs 14850.27
ii) Slab 1 X 1 X 6.00 X 3.00 = 18.00 Sqm
@ Rs. 192.14 Per Sqm Rs 3458.54
Guard wall 1 X 2 X 41.70 X 1.00 = 83.40 Sqm
Abutment 2 X 1 X 6.00 X 1.00 = 12.00 Sqm
Wing wall 4 X 1 X 2.00 X 1.15 = 9.20 Sqm
Parapet 2 X 2 X 3.00 X 0.45 = 5.40 Sqm
Total = 110.00 Sqm
@ Rs. 48.01 Per Sqm Rs 5281.06
Guard wall 1 X 41.70 X 0.50 X 0.05 = 1.04
Cum
Pier Cap 2 X 6.00 X 0.50 X 0.075 = 0.45
Cum
Bed 1 X 6.00 X 2.00 X 0.075 = 0.90
Cum
Wing wall 4 X 2.00 X 0.50 X 0.05 = 0.20
Cum
Parapet 2 X 3.00 X 0.45 X 0.05 = 0.14
Cum
Total = 2.73
Cum
@ Rs. 3219.24 Per Cum Rs 8780.47
10 Provision for Contigency(1%) Rs 2500.00
Say Rs. 250000.00
Junior Engineer
Nabarangpur Block
Asst. Engineer
Nabarangpur Block
Block Dev. Officer

Nabarangpur
DETAILED ESTIMATE FOR THE WORK:-"IMPV. OF ROAD FROM TELIGUDA TO CHUINMATIGUDA."
Est.Cost:- Rs.2,50,000/-
Abutment 2 X 3.80 X 1.20 X 1.20 = 10.94 Cum
Bed 1 X 3.80 X 1.70 X 0.45 = 2.91 Cum
Total = 41.07 Cum
@ Rs. 4721.40 Per 100 Cum Rs 1938.94
Road 1 X 119.00 X 3.00 X 0.05 = 17.85 Cum
Abutment 2 X 3.80 X 1.20 X 0.15 = 1.37 Cum
Bed 1 X 3.80 X 1.70 X 0.15 = 0.97 Cum
Total = 23.21 Cum
@ Rs. 208.21 Per Cum Rs 4832.68
Road 1 X 119.00 X 3.00 X 0.10 = 35.70 Cum
1 X 8.40 X (1.00+0.75)/2 X 0.90 = 4.73 Cum
1 X 8.40 X (1.00+0.75)/2 X 0.90 = 4.73 Cum
Abutment 2 X 3.80 X 1.20 X 0.30 = 2.74 Cum
2 X 3.80 X (1.00+0.75)/2 X 0.75 = 4.99 Cum
2 X 6.00 X (0.75+0.0.50)/2 X 1.15 = 8.63 Cum
Wing wall 4 X 2.00 X (0.75+0.0.50)/2 X 1.15 = 5.75 Cum
Bed 1 X 4.50 X 2.00 X 0.30 = 2.70 Cum
Parapet 2 X 3.00 X 0.45 X 0.45 = 1.22 Cum
Total = 74.19 Cum
@ Rs. 2085.29 Per Cum Rs 154702.60
Slab 1 X 6.00 X 3.00 X 0.25 = 4.50 Cum
Total = 4.50 Cum
@ Rs. 3317.48 Per Cum Rs 14928.66
@ Rs. 4110.80 Per Qtl Rs 16648.72
i) Culvert ( U/S cutt-of 1 X 2 X 8.40 X 0.90 = 15.12 Sqm
Abutment 2 X 2 X 3.80 X 0.75 = 11.40 Sqm
2 X 2 X 6.00 X 1.00 = 24.00 Sqm
Wing wall 4 X 2 X 2.00 X 1.15 = 18.40 Sqm
Parapet 2 X 2 X 3.00 X 0.45 = 5.40 Sqm
Total = 89.44 Sqm
@ Rs. 60.93 Per Sqm Rs 5449.51
ii) Slab 1 X 1 X 6.00 X 3.00 = 18.00 Sqm
@ Rs. 192.14 Per Sqm Rs 3458.54
Abutment 2 X 1 X 6.00 X 1.00 = 12.00 Sqm
Wing wall 4 X 1 X 2.00 X 1.15 = 9.20 Sqm
Parapet 2 X 2 X 3.00 X 0.45 = 5.40 Sqm
Total = 26.60 Sqm
@ Rs. 48.01 Per Sqm Rs 1277.06
Road 1 X 119.00 X 3.00 X 0.075 = 26.78
Cum
Pier Cap 2 X 6.00 X 0.50 X 0.075 = 0.45
Cum
Bed 1 X 6.00 X 2.00 X 0.075 = 0.90
Cum
Wing wall 4 X 2.00 X 0.50 X 0.05 = 0.20
Cum
Parapet 2 X 3.00 X 0.45 X 0.05 = 0.14
Cum
Total = 28.46
Cum
@ Rs. 3219.24 Per Cum Rs 91619.49
Say Rs. 250000.00
Junior Engineer
Nabarangpur Block
Asst. Engineer
Nabarangpur Block
Block Dev. Officer
Nabarangpur
DETAILED ESTIMATE FOR THE WORK:-"IMPV. OF ROAD FROM BHATRA TO SEUNI WITH CD WORK ".
Est.Cost:- Rs.2,50,000/-
Grade-II ( Road ) 1 X 557.00 X 3.00 X 0.075 = 125.33 Cum
@ Rs. 1101.22 Per Cum Rs 138010.10
Road(Flank Dressing 2 X 557.00 X 0.60 X 0.30 = 200.52 Cum
@ Rs. 3947.40 Per 100 Cum Rs 7915.33
Culvert-1
Abutment 2 X 3.80 X 1.20 X 1.20 = 10.94 Cum
Bed 1 X 3.80 X 1.70 X 0.45 = 2.91 Cum
Total = 41.07 Cum
@ Rs. 4721.40 Per 100 Cum Rs 1938.94
Culvert-1
Abutment 2 X 3.80 X 1.20 X 0.15 = 1.37 Cum
Bed 1 X 3.80 X 1.70 X 0.15 = 0.97 Cum
Total = 5.36 Cum
@ Rs. 208.21 Per Cum Rs 1116.19
Culvert-1
1 X 8.40 X (1.00+0.75)/2 X 0.90 = 4.73 Cum
1 X 8.40 X (1.00+0.75)/2 X 0.90 = 4.73 Cum
Abutment 2 X 3.80 X 1.20 X 0.30 = 2.74 Cum
2 X 3.80 X (1.00+0.75)/2 X 0.75 = 4.99 Cum
2 X 6.00 X (0.75+0.0.50)/2 X 1.15 = 8.63 Cum
Wing wall 4 X 2.00 X (0.75+0.0.50)/2 X 1.15 = 5.75 Cum
Bed 1 X 4.50 X 2.00 X 0.30 = 2.70 Cum
Parapet 2 X 3.00 X 0.45 X 0.45 = 1.22 Cum
Total = 38.49 Cum
@ Rs. 2085.29 Per Cum Rs 80257.68
Slab-1 1 X 6.00 X 3.00 X 0.25 = 4.50 Cum
Total = 4.50 Cum
@ Rs. 3317.48 Per Cum Rs 14928.66
@ Rs. 4110.80 Per Qtl Rs 16648.72
Slab-1
i) Culvert ( U/S cutt-of 1 X 2 X 8.40 X 0.90 = 15.12 Sqm
Abutment 2 X 2 X 3.80 X 0.75 = 11.40 Sqm
2 X 2 X 6.00 X 1.00 = 24.00 Sqm
Wing wall 4 X 2 X 2.00 X 1.15 = 18.40 Sqm
Parapet 2 X 2 X 3.00 X 0.45 = 5.40 Sqm
Total = 89.44 Sqm
@ Rs. 60.93 Per Sqm Rs 5449.51
Slab-1 1 X 1 X 6.00 X 3.00 = 18.00 Sqm
Total = 18.00 Sqm
@ Rs. 192.14 Per Sqm Rs 3458.54
Slab-1
Abutment 2 X 1 X 6.00 X 1.00 = 12.00 Sqm
Wing wall 4 X 1 X 2.00 X 1.15 = 9.20 Sqm
Parapet 2 X 2 X 3.00 X 0.45 = 5.40 Sqm
Total = 26.60 Sqm
@ Rs. 48.01 Per Sqm Rs 1277.06
Slab-1
Pier Cap 2 X 6.00 X 0.50 X 0.075 = 0.45 Cum
Bed 1 X 6.00 X 2.00 X 0.075 = 0.90 Cum
Wing wall 4 X 2.00 X 0.50 X 0.05 = 0.20 Cum
Parapet 2 X 3.00 X 0.45 X 0.05 = 0.14 Cum
Total = 1.69 Cum
@ Rs. 3219.24 Per Cum Rs 5424.41
11 Provision for Signboard & Photograph Rs 2000.00
Total Rs 278425.13
Say Rs. 250000.00
Junior Engineer
Nabarangpur Block
Asst. Engineer
Nabarangpur Block
Block Dev. Officer
Nabarangpur
DETAILED ESTIMATE FOR THE WORK:-"IMPV. OF ROAD FROM URDI TO BAGH-SEUNI NADIGHAT IN
BADAKUMULI GP".
Est.Cost:- Rs.2,50,000/-
Grade-II ( Road ) 1 X 1040.00 X 3.00 X 0.075 = 234.00 Cum
@ Rs. 1101.22 Per Cum Rs 257684.93
Road(Flank Dressing 2 X 1040.00 X 0.60 X 0.30 = 374.40 Cum
@ Rs. 3947.40 Per 100 Cum Rs 14779.07
3 Provision for Signboard & Photograph Rs 2000.00
Total Rs 274464.00
Say Rs. 250000.00
Junior Engineer
Nabarangpur Block
Asst. Engineer
Nabarangpur Block
Block Dev. Officer
Nabarangpur
DETAILED ESTIMATE FOR THE WORK:-"IMPV. OF ROAD FROM URDI TO BAGH-SEUNI NADIGHAT IN
BADAKUMULI GP ".
Est.Cost:- Rs.2,50,000/-
1 Collecting , conveying,supplying of good quality hard metal
Road 1 X 793.00 X 3.00 X 0.10 = 237.90 Cum
@ Rs. 414.40 Per Cum Rs 98585.76
Road Sub base 1 X 793.00 X 3.00 X 0.15 = 356.85 Cum
Add for metal Consolidation 25% of metal Qty. = 59.48 Cum
Total = 416.33 Cum
@ Rs. 188.00 Per Cum Rs 78269.10
Road 1 X 793.00 X 3.00 X 0.15 = 356.85 Cum
@ Rs. 87.23 Per Cum Rs 31128.48
Road 1 X 793.00 X 3.00 X 0.10 = 237.90 Cum
@ Rs. 191.92 Per Cum Rs 45657.43
Road 2 X 793.00 X 0.60 X 0.25 = 237.90 Cum
Total = 237.90 Cum
@ Rs. 3947.40 Per 100 Cum Rs 9390.86
6 Provision for Work Sign board & Photograph Rs. 2000.00
Say Rs. 250000.00
Junior Engineer
Nabarangpur Block
Asst. Engineer
Nabarangpur Block
Block Dev. Officer
Nabarangpur
DETAILED WORK DONE ESTIMATE FOR THE WORK:-"IMPV. OF ROAD FROM RD ROAD TO
BADMASIGAM GP OFFICE".
Est.Cost:- Rs.1,00,000/-
Road 1 X 66.00 X 3.00 X 0.10 = 19.80 Cum
Total = 19.80 Cum
@ Rs. 4721.40 Per 100 Cum Rs 934.84
Road 1 X 66.00 X 3.00 X 0.10 = 19.80 Cum
Total = 19.80 Cum
@ Rs. 208.21 Per Cum Rs 4122.49
Road 1 X 66.00 X 3.00 X 0.10 = 19.80 Cum
Total = 19.80 Cum
@ Rs. 2208.17 Per Cum Rs 43721.81
Road 1 X 66.00 X 3.00 X 0.075 = 14.85 Cum
Total = 14.85 Cum
@ Rs. 3380.34 Per Cum Rs 50198.00
Say Rs. 100000.00
Junior Engineer
Nabarangpur Block
Asst. Engineer
Nabarangpur Block

Block Dev. Officer

Nabarangpur
DETAILED ESTIMATE FOR THE WORK:-"RENOVATION OF JAGANNATH TEMPLE AT
NABARANGPUR."
Est.Cost:- Rs.5,00,000/-
1 Brick work with Cement Concreete in CM (1:6) in F&P including

all cost, conveyance, royality etc complete.
Foundation ( 1st Step ) 1 X 12.80 X 12.80 X 1.763 = 288.85 Cum
@ Rs. 1729.68 Per Cum Rs 499617.93
Junior Engineer
Nabarangpur Block
Asst. Engineer
Nabarangpur Block

(Rupees Five Lakhs Only) 499685.29
288.88886383609
1.7632376943121
Block Dev. Officer

Nabarangpur
DETAILED ESTIMATE FOR THE WORK:-"CLEANING OF DRAIN AT BADAMASIGAM ."
1 E/W in slushy soil in water up to 0.60 mtr depth requiring the aid of pans
& vessels within intial lead & lift etc complete.
Drain 1 X 127.00 X 0.60 X 0.45 = 214.31 Cum
@ Rs. 3141.60 Per 100 Cum Rs 6732.84
(Rupees Six thousand Seven hundred Only)
Junior Engineer
Nabarangpur Block
Junior Engineer
Nabarangpur Block
Sarapanch
Badamasigamgam GP.
DETAILED ESTIMATE FOR THE WORK:-"REPAIR OF GODOWN OF KOSAGUMUDA LAMP".
Room 1X 5.80 X 5.02 = 29.12 Sqm
Ver 1X 1.80 X 1.80 = 3.24 Sqm
Total = 32.36 Sqm
@ Rs. 19.74 Per Sqm Rs 638.77
Room 1X 5.80 X 5.02 X 0.113 = 3.29 Cum
Ver 1X 1.80 X 1.80 X 0.113 = 0.37 Sqm
Total = 3.66 Sqm
@ Rs. 2085.29 Per Cum Rs 7624.30
Room 1X 5.80 X 5.02 = 29.12 Sqm
Ver 1X 1.80 X 1.80 = 3.24 Sqm
Total = 32.36 Sqm
@ Rs. 120.74 Per Sqm Rs 3906.82

(Rupees Nine thousand eight hundred Only)
The estimate has been prepared basing on S/R 2008 & enhanced labour rate on request.
Junior Engineer
Nabarangpur Block
DETAILED ESTIMATE FOR THE WORK:-"CONST. OF OVERHEAD TANK AT NURSERY,
NABARANGPUR
Est.Cost:- Rs.2,60,000/-
Pillar 6X 1.20 X 1.20 X 1.50 = 12.96

Cr. Wall 2X 1.73 X 0.60 X 0.60 = 1.25
2X 3.30 X 0.60 X 0.60 = 2.38
Total = 16.58 Cum
@ Rs. 5084.20 Per 100 Cum Rs 843.04
Pillar 6X 1.20 X 1.20 X 0.15 = 1.30
Cr. Wall 2X 1.73 X 0.60 X 0.10 = 0.21
2X 3.30 X 0.60 X 0.10 = 0.40
Room 1X 5.18 X 2.48 X 0.45 = 5.78
Total = 7.68 Cum
@ Rs. 181.00 Per Cum Rs 1390.17
Pillar 6X 1.20 X 1.20 X 0.45 = 3.89
Cr. Wall 2X 1.73 X 0.60 X 0.15 = 0.31
2X 3.30 X 0.60 X 0.15 = 0.59
Room 1X 5.18 X 2.48 X 0.10 = 1.28
Total = 6.08 Cum
@ Rs. 1622.80 Per Cum Rs 9863.44
Ground Floor
Pillar 6X 1.20 X 1.20 X 0.30 = 2.59
6 X (1.20+0.23)/2X(1.20+0.30)/2 X 0.45 = 1.45
6X 0.30 X 0.23 X 3.75 = 1.55
Grade beam 2X 5.40 X 0.30 X 0.23 = 0.75
2X 2.70 X 0.30 X 0.23 = 0.37
Beam 2X 5.40 X 0.30 X 0.23 = 0.75
2X 2.70 X 0.30 X 0.23 = 0.37
1X 2.70 X 0.30 X 0.30 = 0.24
Chuzza 2X 1.50 X 0.60 X 0.07 = 0.13
Slab 1X 6.16 X 3.46 X 0.10 = 2.13
Total = 10.33 Cum
@ Rs. 3023.45 Per Cum Rs 31227.20
1st Floor
Pillar 6X 0.30 X 0.23 X 3.00 = 1.24
Beam 2X 5.40 X 0.30 X 0.23 = 0.75
2X 2.70 X 0.30 X 0.23 = 0.37
8X 3.85 X 0.23 X 0.30 = 2.13
Slab 1X 6.16 X 3.46 X 0.10 = 2.13
2X 2.93 X 1.20 X 0.125 = 0.88
2X 5.63 X 1.20 X 0.125 = 1.69
Total = 9.18 Cum
@ Rs. 3080.90 Per Cum Rs 28296.09
Qty 21.00 Qtl @ Rs. 5000.00 per Qtl Rs 105000.00

Pillar 6 X 4X 1.20 X 0.30 = 8.64
6 X 2 X (1.20+0.30)/ X 0.45 = 4.05
6 X 2 X (1.20+0.23)/ X 0.45 = 3.86
Grade beam 2 X 2X 5.40 X 0.30 = 6.48
2 X 2X 2.70 X 0.30 = 3.24
Total = 26.27 Sqm
@ Rs. 54.90 Per Sqm Rs 1442.28
Beam 2 X 5.40 X 0.83 = 8.96
2 X 2.70 X 0.83 = 4.48
2 X 2.70 X 0.90 = 4.86
Pillar 9 X 1.06 X 3.75 = 35.78
Total = 54.08 Sqm
@ Rs. 235.70 Per Sqm Rs 12746.89
Slab 1X 6.16 X 3.46 = 21.31
Chuzza 2X 1.50 X 0.60 = 1.80
Total = 23.11 Sqm
@ Rs. 179.30 Per Sqm Rs 4144.27
1st Floor
Pillar 6 X 1.06 X 3.00 = 19.08
Beam 2 X 5.40 X 0.83 = 8.96
2 X 2.70 X 0.83 = 4.48
8 X 3.85 X 0.83 = 25.56
Total = 58.09 Sqm
@ Rs. 257.90 Per Sqm Rs 14981.41
Slab 1X 6.16 X 3.46 = 21.31
2 X 2X 2.93 X 1.20 = 14.06
2 X 2X 5.63 X 1.20 = 27.02
Total = 62.40 Sqm
@ Rs. 189.65 Per Sqm Rs 11834.46
7 RRHGSM in CM (1:6) to the F&P
1st Footing
2 X 2.70 X 0.50 X 0.35 = 0.95
2 X 5.10 X 0.50 X 0.35 = 1.79
2nd Footing
2 X 2.70 X 0.45 X 0.45 = 1.09
2 X 5.10 X 0.45 X 0.45 = 2.07
Total = 5.89 Cum
@ Rs. 1117.25 Per Cum Rs 6579.49
8 2.50 cm thick A flooring in CC (1:2:4) uing 12 mm ize hbg chip
1X 2.70 X 5.40 = 14.58 Sqm
@ Rs. 92.40 Per Sqm Rs 1347.19
2 X 2.70 X 0.23 X 3.00 = 3.73
2 X 5.10 X 0.23 X 3.00 = 7.04
Total 10.76 Cum
Deduction
Door 1 X 1.20 X 0.23 X 2.00 = 0.55
Window 1 X 0.90 X 0.23 X 1.20 = 0.25
Total 0.80 Cum
Net Qty = 9.96 Cum
@ Rs. 1398.25 Per Cum Rs 13931.60
2X 3.16 X 3.00 = 18.96
2X 5.86 X 3.00 = 35.16
Total 54.12 Sqm
Deduction
Door 2X 1.20 X 2.00 = 4.80
Window 2X 0.90 X 1.20 = 2.16
Total 6.96 Sqm
Net Qty = 47.16 Sqm
@ Rs. 52.00 Per Sqm Rs 2452.32
11 20 mm CP in CM (1:4) to the grading plaster to the
Slab
Slab 1X 6.16 X 3.46 = 21.31 Sqm
@ Rs. 65.50 Per Sqm Rs 1396.04
Slab 1X 6.16 X 3.46 = 21.31 Sqm
@ Rs. 66.40 Per Sqm Rs 1415.22
12 Cot of Door & Window Rs 7500.00
13 Provision for site levelling & unforseen items Rs. 5000.00
Say Rs. 260000.00
(Rupees Two Lakh & Sixty thousand Only)
The estimate has been prepared basing on S/R 2007 & enhanced labour rate
Junior Engineer
Nabarangpur Block
DETAILED ESTIMATE FOR THE WORK:-"RENOVATION OF ALEKH MAHIMA PRAYER HALL AT KUKUDABAI

1X 38.00 X 0.60 X 0.60 = 13.68 Cum

@ Rs. 5084.20 Per 100 Cum Rs 695.52
1X 38.00 X 0.60 X 0.60 = 13.68
1X 38.00 X 0.45 X 0.60 = 10.26
Total 23.94 Cum
@ Rs. 1117.25 Per Cum Rs 26746.97
3 2.50 CM thick DPC in CC (1:2:4) using 12 mm size hbg chips
1X 38.00 X 0.45 = 17.10 Sqm
@ Rs. 85.40 Per Sqm Rs 1460.34
1 X 38.00 X 0.23 X 1.35 = 11.80
12 X 0.12 X 0.35 X 1.35 = 0.68
Total 12.48 Cum
Deduction
Opening 1 X 0.90 X 0.23 X 1.35 = 0.28
1 X 1.20 X 0.23 X 1.35 = 0.37
1 X 1.50 X 0.23 X 1.35 = 0.47
Total 1.12 Cum
Net Qty = 11.36 Cum
@ Rs. 1398.25 Per Cum Rs 15886.36
2X 38.00 X 1.35 = 102.60
Total 102.60 Sqm
Deduction
Door 2X 1.20 X 1.35 = 3.24
2X 1.50 X 1.35 = 4.05
2X 0.90 X 1.35 = 2.43
Total 9.72 Sqm
Net Qty = 92.88 Sqm
@ Rs. 52.00 Per Sqm Rs 4829.76
6 Add for cost of white washing Rs 400.00
Total 50018.94
Say Rs. 50000.00
(Rupees Fifty thousand Only)
Technically Scrutinised for Rs. 50,000/-
(Rupees Fifty Thousand Only)
Junior Engineer Asst.Engineer Block Development Officer

Tentulikhunti Block Tentulikhunti Block Tentulikhunti Block
DETAILED ESTIMATE FOR THE WORK:-"CONST. OF BOUNDARY WALL OF DFO OFFICE,
NABARANGPUR

B.WALL 1X 60.00 X 0.60 X 0.75 = 27.00 Cum

@ Rs. 5084.20 Per 100 Cum Rs 1372.73
B.WALL 1X 60.00 X 0.60 X 0.15 = 5.40 Cum
@ Rs. 1622.80 Per Cum Rs 8763.12
1X 60.00 X 0.60 X 0.60 = 21.60
1X 60.00 X 0.45 X 0.60 = 16.20
Total 37.80 Cum
@ Rs. 1117.25 Per Cum Rs 42232.05
1X 60.00 X 0.45 = 27.00 Sqm
@ Rs. 85.40 Per Sqm Rs 2305.80
1 X 60.00 X 0.23 X 1.35 = 18.63
12 X 0.12 X 0.35 X 1.35 = 0.68
Total 19.31 Cum
@ Rs. 1398.25 Per Cum Rs 27000.77
2X 60.00 X 1.35 = 162.00
Total 162.00 Sqm
@ Rs. 52.00 Per Sqm Rs 8424.00
Total 91298.47
Say Rs. 91000.00
(Rupees Eighty thousand Only)
Junior Engineer
Nabarangpur Block
NABARANGPUR
Est.Cost:- Rs.1,58,040/-
B.WALL 1X 101.00 X 0.60 X 0.75 = 45.45 Cum

@ Rs. 5084.20 Per 100 Cum Rs 2310.77
B.WALL 1X 101.00 X 0.60 X 0.15 = 9.09 Cum
@ Rs. 1622.80 Per Cum Rs 14751.25
1X 101.00 X 0.60 X 0.60 = 36.36
1X 101.00 X 0.45 X 0.60 = 27.27
Total 63.63 Cum
@ Rs. 1117.25 Per Cum Rs 71090.62
1X 101.00 X 0.45 = 45.45 Sqm
@ Rs. 85.40 Per Sqm Rs 3881.43
1 X 101.00 X 0.23 X 1.50 = 34.85
12 X 0.12 X 0.35 X 1.50 = 0.76
Total 35.60 Cum
@ Rs. 1398.25 Per Cum Rs 49779.10
2X 101.00 X 1.50 = 303.00
Total 303.00 Sqm
15756.00
6 Add for cost of white washing Rs1500.00
Total 159069.17
Say Rs. 158040.00
(Rupees One Lakh Fifty Eight thousand & forty Only)
Junior Engineer
Nabarangpur Block
NABARANGPUR
Est.Cost:- Rs.80000/-
B.WALL 1X 50.00 X 0.60 X 0.75 = 22.50 Cum

@ Rs. 5084.20 Per 100 Cum Rs 1143.95
B.WALL 1X 50.00 X 0.60 X 0.15 = 4.50 Cum
@ Rs. 1622.80 Per Cum Rs 7302.60
1X 50.00 X 0.60 X 0.60 = 18.00
1X 50.00 X 0.45 X 0.60 = 13.50
Total 31.50 Cum
@ Rs. 1117.25 Per Cum Rs 35193.38
1X 50.00 X 0.45 = 22.50 Sqm
@ Rs. 85.40 Per Sqm Rs 1921.50
1 X 50.00 X 0.23 X 1.50 = 17.25
12 X 0.12 X 0.35 X 1.50 = 0.76
Total 18.01 Cum
@ Rs. 1398.25 Per Cum Rs 25176.89
2X 50.00 X 1.50 = 150.00
Total 150.00 Sqm
@ Rs. 52.00 Per Sqm Rs 7800.00
Total 80038.31
Say Rs. 80000.00
(Rupees Eighty thousand Only)
Junior Engineer
Nabarangpur Block
DETAILED ESTIMATE FOR THE WORK:-"CONST. OF STORAGE GODOWN OF DFO OFFICE,
NABARANGPUR
Est.Cost:- Rs.1,20,000/-
Long wall 3X 4.73 X 0.90 X 0.90 = 11.49
Cr. Wall 1X 2.33 X 0.90 X 0.90 = 1.89
1X 1.13 X 0.90 X 0.90 = 0.92
Total = 14.30 Cum
@ Rs. 5084.20 Per 100 Cum Rs 726.86
Long wall 3X 4.73 X 0.90 X 0.15 = 1.92
Cr. Wall 1X 2.33 X 0.90 X 0.15 = 0.31
1X 1.13 X 0.90 X 0.15 = 0.15
Total = 2.38 Cum
@ Rs. 181.00 Per Cum Rs 431.28
Long wall 3X 1.20 X 1.20 X 0.30 = 1.30
Cr. Wall 2X 1.73 X 0.60 X 0.15 = 0.31
2X 3.30 X 0.60 X 0.15 = 0.59
1X 5.18 X 2.48 X 0.10 = 1.28
Total = 3.49 Cum
@ Rs. 1622.80 Per Cum Rs 5657.15
Ground Floor
Long wall 3X 1.20 X 1.20 X 0.30 = 1.30
3 X (1.20+0.23)/2X(1.20+0.30)/2 X 0.45 = 0.72
3X 0.30 X 0.23 X 3.75 = 0.78
Grade beam 2X 5.40 X 0.30 X 0.23 = 0.75
2X 2.70 X 0.30 X 0.23 = 0.37
Beam 2X 5.40 X 0.30 X 0.23 = 0.75
2X 2.70 X 0.30 X 0.23 = 0.37
1X 2.70 X 0.30 X 0.30 = 0.24
Chuzza 2X 1.50 X 0.60 X 0.07 = 0.13
Slab 1X 6.16 X 3.46 X 0.10 = 2.13
Total = 7.53 Cum
@ Rs. 3023.45 Per Cum Rs 22773.07
Long wall 3 X 4X 1.20 X 0.30 = 4.32
3 X 2 X (1.20+0.30)/ X 0.45 = 2.03
3 X 2 X (1.20+0.23)/ X 0.45 = 1.93
Grade beam 2 X 2X 5.40 X 0.30 = 6.48
2 X 2X 2.70 X 0.30 = 3.24
Total = 18.00 Sqm
@ Rs. 54.90 Per Sqm Rs 987.95
Beam 2X 5.40 X 0.83 = 8.96
2X 2.70 X 0.83 = 4.48
2X 2.70 X 0.90 = 4.86
Long wall 9X 1.06 X 3.75 = 35.78
Total = 54.08 Sqm
@ Rs. 235.70 Per Sqm Rs 12746.89
Slab 1X 6.16 X 3.46 = 21.31
Chuzza 2X 1.50 X 0.60 = 1.80
Total = 23.11 Sqm
@ Rs. 179.30 Per Sqm Rs 4144.27
1st Footing
2 X 4.20 X 0.50 X 0.35 = 1.47
2 X 3.60 X 0.50 X 0.35 = 1.26
2nd Footing
2 X 4.20 X 0.45 X 0.45 = 1.70
2 X 3.60 X 0.45 X 0.45 = 1.46
Total = 5.89 Cum
@ Rs. 1117.25 Per Cum Rs 6579.49
1X 3.60 X 4.20 = 15.12 Sqm
@ Rs. 92.40 Per Sqm Rs 1397.09
2 X 4.20 X 0.23 X 3.00 = 5.80
2 X 3.60 X 0.23 X 3.00 = 4.97
Total 10.76 Cum
Deduction
Door 1 X 1.20 X 0.23 X 2.00 = 0.55
Window 1 X 0.90 X 0.23 X 1.20 = 0.25
Total 0.80 Cum
Net Qty = 9.96 Cum
@ Rs. 1398.25 Per Cum Rs 13931.60
2X 3.16 X 3.00 = 18.96
2X 5.86 X 3.00 = 35.16
Total 54.12 Sqm
Deduction
Door 2X 1.20 X 2.00 = 4.80
Window 2X 0.90 X 1.20 = 2.16
Total 6.96 Sqm
Net Qty = 47.16 Sqm
@ Rs. 52.00 Per Sqm Rs 2452.32
Slab 1X 6.16 X 3.46 = 21.31 Sqm

@ Rs. 65.50 Per Sqm Rs 1396.04
13 Cost of whitewahing & painting Rs 1000.00
Say Rs. 120000.00
(Rupees One Lakh & Twenty thousand Only)
Junior Engineer
Nabarangpur Block
DETAILED ESTIMATE FOR THE WORK:-"RENOVATION. OF OUT HOUSEOF DFO RES.
NABARANGPUR
1X 11.60 X 3.80 X 0.10 = 4.41
Total = 4.41 Cum
@ Rs. 1622.80 Per Cum Rs 7153.30
1X 11.60 X 3.80 = 44.08 Sqm
@ Rs. 92.40 Per Sqm Rs 4072.99
2 X 3.80 X 0.23 X 3.00 = 5.24
1 X 11.60 X 0.23 X 3.00 = 8.00
Total 13.25 Cum
Deduction
Door 1 X 1.20 X 0.23 X 2.00 = 0.55
Window 3 X 0.90 X 0.23 X 1.20 = 0.75
Total 1.30 Cum
Net Qty = 11.95 Cum
@ Rs. 1398.25 Per Cum Rs 16710.21
4X 3.80 X 3.00 = 45.60
2X 11.60 X 3.00 = 69.60
Total 115.20 Sqm
Deduction
Door 2X 1.20 X 2.00 = 4.80
Window 6X 0.90 X 1.20 = 6.48
Total 11.28 Sqm
@ Rs. 52.00 Per Sqm Rs 5403.84
6 Cost of whitewahing & painting Rs 3000.00
Say Rs. 50000.00
(Rupees Fifty thousand Only)
Junior Engineer
Nabarangpur Block
DETAILED ESTIMATE FOR THE WORK:-"EXTENSION OF SLAB NEAR STORAGE GODOWN OF DFO
OFFICE,NABARANGPUR
Long wall 1X 6.10 X 0.75 X 0.45 = 2.06
Cr. Wall 1X 1.50 X 0.75 X 0.45 = 0.51
Total = 2.57 Cum
@ Rs. 5084.20 Per 100 Cum Rs 130.41
Long wall 1X 6.10 X 0.75 X 0.05 = 0.23
Cr. Wall 1X 1.5 X 0.75 X 0.05 = 0.06
Space 1x 7.62 X 1.20 X 0.30 = 2.74
Total = 3.03 Cum
@ Rs. 181.00 Per Cum Rs 548.10
Space 1x 7.62 X 1.20 X 0.30 = 2.74
Total = 2.74 Cum
@ Rs. 1622.80 Per Cum Rs 4451.66
Beam 2X 6.70 X 0.23 X 0.23 = 0.71
Slab 1X 6.40 X 2.63 X 0.10 = 1.68
1X 3.65 X 2.10 X 0.10 = 0.77
Total = 3.16 Cum
@ Rs. 3023.45 Per Cum Rs 9549.75
Beam 2X 6.70 X 0.83 = 11.12
Total = 11.12 Sqm
@ Rs. 235.70 Per Sqm Rs 2621.46
Slab 1X 6.40 X 2.63 = 16.83
1X 3.65 X 2.10 = 7.67
Total = 24.50 Sqm
@ Rs. 179.30 Per Sqm Rs 4392.31
Long wall 1X 6.10 X 0.70 X 0.45 = 1.92
Cr. Wall 1X 1.50 X 0.70 X 0.45 = 0.47
Total = 2.39 Cum
@ Rs. 1117.25 Per Cum Rs 2674.70
1X 7.60 X 1.20 = 9.12 Sqm
@ Rs. 92.40 Per Sqm Rs 842.69
1 X 6.10 X 0.23 X 0.30 = 0.42
1 X 6.10 X 0.23 X 0.45 = 0.63
Pillar 2 X 2.85 X 0.23 X 0.35 = 0.46
Total 1.51 Cum
@ Rs. 1398.25 Per Cum Rs 2112.90
2X 6.10 X 0.30 = 3.66
2X 6.10 X 0.45 = 5.49
Pillar 4X 2.85 X 0.23 = 2.62
4X 2.85 X 0.35 = 3.99
Total 15.76 Sqm
@ Rs. 52.00 Per Sqm Rs 819.62
Slab 1X 6.40 X 2.63 = 16.83 Sqm

1X 3.65 X 2.10 = 7.67 Sqm
24.50 Sqm
@ Rs. 65.50 Per Sqm Rs 1604.55
Say Rs. 44000.00
(Rupees Forty Four thousand Only)
Junior Engineer
Nabarangpur Block
DETAILED ESTIMATE FOR THE WORK:-"CONST. OF ROOM INSIDE OVER HEAD TANK AT
NURSERY,NABARANGPUR
2 X 2.70 X 0.23 X 2.85 = 3.54
2 X 5.10 X 0.23 X 2.85 = 6.69
Total 10.23 Cum
Deduction
Door 1 X 1.20 X 0.23 X 2.00 = 0.55
Window 1 X 0.90 X 0.23 X 1.20 = 0.25
Total 0.80 Cum
Net Qty = 9.43 Cum
@ Rs. 1398.25 Per Cum Rs 13179.07
2X 3.16 X 3.00 = 18.96
2X 5.86 X 3.00 = 35.16
Total 54.12 Sqm
Deduction
Door 2X 1.20 X 2.00 = 4.80
Window 2X 0.90 X 1.20 = 2.16
Total 6.96 Sqm
Net Qty = 47.16 Sqm
@ Rs. 52.00 Per Sqm Rs 2452.32
1st Floor
Lintel 2X 2.70 X 0.23 X 0.15 = 0.19
2X 5.10 X 0.23 X 0.15 = 0.35
Chuza 2X 1.50 X 0.50 X 0.06 = 0.09
Total = 0.63 Cum
@ Rs. 3080.90 Per Cum Rs 1935.42

Chuzza 2X 1.50 X 0.50 = 1.50
Total = 1.50 Sqm
@ Rs. 189.65 Per Sqm Rs 284.48
Lintel 4X 2.70 X 0.15 = 1.62
4X 5.10 X 0.15 = 3.06
Total = 4.68 Sqm
@ Rs. 136.40 Per Sqm Rs 638.35
Say Rs. 25000.00
(Rupees Twenty Five thousand Only)
Junior Engineer
Nabarangpur Block
DETAILED ESTIMATE FOR THE WORK:-"COMPLETION OF INCOMPLETE SHG CONFERENCE BUILDING AT

NABARANGPUR".
Est.Cost:- Rs.1,00,000/-
Septic tank 1X 2.50 X 2.50 X 2.50 = 15.63 Cum
Total = 15.63 Cum
@ Rs. 5084.20 Per 100 Cum Rs 794.41
Total = 0.63 Cum
@ Rs. 181.00 Per Cum Rs 113.13
Total = 0.94 Cum
@ Rs. 1622.80 Per Cum Rs 1521.38
2 X 2.50 X 0.23 X 2.25 = 2.59
2 X 2.04 X 0.23 X 2.25 = 2.11
13 X 0.25 X 0.25 X 0.60 = 0.49
Total 5.19 Cum
@ Rs. 1398.25 Per Cum Rs 7251.88
Inside of room 2X 13.80 X 3.25 = 89.70
2X 8.15 X 3.25 = 52.98
6X 3.25 X 3.25 = 63.38
2X 2.80 X 3.25 = 18.20
2X 1.78 X 3.25 = 11.57
2X 3.00 X 3.25 = 19.50
2X 2.50 X 2.25 = 11.25
2X 2.04 X 2.25 = 9.18
Total 275.75 Sqm
Deduction
Door 4X 1.20 X 2.10 = 10.08
1X 0.90 X 2.10 = 1.89
1X 0.75 X 2.10 = 1.58
Window 6X 1.20 X 1.20 = 8.64
Vantilator 8X 0.30 X 0.60 = 1.44
Total 23.63 Sqm
@ Rs. 52.00 Per Sqm Rs 13110.50
1st Floor
1X 2.70 X 2.70 X 0.10 = 0.73
2X 21.35 X 0.10 X 0.125 = 0.53
7X 0.75 X 0.10 X 0.125 = 0.07
1X 21.35 X 0.25 X 0.15 = 0.80
1X 11.01 X 1.50 X 0.10 = 1.65
Total = 3.78 Cum
@ Rs. 3080.90 Per Cum Rs 11647.34

Lintel 4X 21.35 X 0.125 = 10.68
2X 21.35 X 0.15 = 6.41
Total = 17.08 Sqm
@ Rs. 136.40 Per Sqm Rs 2329.71
Slab ( Extension) 1X 11.01 X 1.50 = 16.52 Sqm
@ Rs. 189.65 Per Sqm Rs 3132.07
Total 392.13 Sqm
@ Rs. 13.35 Per Sqm Rs 5234.87
10 Cost of cement Rukha 87 Nos @ Rs.45.00 Per Rukha Rs 3915.00

11 Cost of Latrine Pan 2 Nos @ Rs.500 Per No Rs. 1000.00
12 Cost of Sanitary Pipes L.S ( To be paid as per actual ) Rs 10000.00
13 Cost of Water Supply with over head tank L.S ( To be paid as per actual) Rs. 25000.00
G.Total Rs. 102040.25
Say Rs. 100000.00
Technically Scrutinised for Rs.1,00,000/-


TECHNICAL REPORT
The estimate has been prepared for the work" Completion of incomplete SHG Conference building at "
Nabarangpur amounting to Rs.1,32,000/- ( Rupees One Lakh Thirty Two Thousand Only) to meet the
probableexpenditure out of infrastructure development of SHG fund for the Year 2008-09 of Nabarangpur .
Block.Previously the said building was construted out of Infrastructure Development fund placed specially
to this Block. But due to short of fund some items of the building was left incomplete during construction .
Now following provision are made to complete the incomplete building.
1. Const. Of Septic tank for the building.
2. Extension of Slab over stair case to prevent rain water.
3. 16 mm CP (1:6) to the brick wall.
4. Installation of electric supply to the building.
5. Installation of water supply to the building.
The estimate has been prepared basing on Shedule of Rates 2007 & enhanced Labour rate.
The minimum wages to the unskilled labourer is Rs.70.00 per 7 Hrs of work per day.
The wages will be provided equal to the both man & woman un skilled labour. The ODSS
will be followed strictly during execution of the work.

DETAILED ESTIMATE FOR THE WORK:-"CONST. OF LATRINE WITH SEPTIC TANK AT RESIDENTIAL QUARTER
OF SMT.ULAMPA BHATRA,Sr.CLERK OF NABARANGPUR BLOCK".
Latrine 2X 2.63 X 0.60 X 0.60 = 1.89 Cum
2X 1.13 X 0.60 X 0.60 = 0.81 Cum
Total = 6.76 Cum
@ Rs. 5084.20 Per 100 Cum Rs 343.55
Latrine 2X 2.63 X 0.60 X 0.05 = 0.16 Cum
2X 1.13 X 0.60 X 0.05 = 0.07 Cum
1X 1.43 X 1.13 X 0.45 = 0.73 Cum
Total = 1.18 Cum
@ Rs. 181.00 Per Cum Rs 213.17
Latrine 2X 2.63 X 0.60 X 0.15 = 0.47 Cum
2X 1.13 X 0.60 X 0.15 = 0.20 Cum
1X 1.43 X 1.13 X 0.10 = 0.16 Cum
Total = 1.18 Cum
@ Rs. 1622.80 Per Cum Rs 1908.23
4 RRHGSM in CM (1:6) to the F&P including all cost,conveyance
Latrine 2X 2.53 X 0.50 X 0.40 = 1.01 Cum
2X 1.23 X 0.50 X 0.40 = 0.49 Cum
2X 2.48 X 0.45 X 0.45 = 1.00 Cum
2X 1.28 X 0.45 X 0.45 = 0.52 Cum
Total = 3.03 Cum
@ Rs. 1117.25 Per Cum Rs 3381.69
Septic tank 2 X 1.50 X 0.23 X 1.55 = 1.07
2 X 1.04 X 0.23 X 1.55 = 0.74
Latrine 2 X 2.26 X 0.23 X 3.00 = 3.12
2 X 1.50 X 0.23 X 3.00 = 2.07
Total 11.55 Cum
Deduction
Door 1 X 0.75 X 0.23 X 2.00 = 0.35
Vantilator 2 X 0.30 X 0.23 X 0.30 = 0.04
Total 0.39 Cum
Net Qty 11.16 Cum
@ Rs. 1398.25 Per Cum Rs 15608.69
Inside of room 2X 1.80 X 3.00 = 10.80
2X 1.50 X 3.00 = 9.00
Out side room 2X 2.26 X 3.00 = 13.56
2X 1.96 X 3.00 = 11.76
Tank 2X 1.50 X 1.55 = 4.65
2X 1.50 X 1.55 = 4.65
Total 54.42 Sqm
Deduction
Door 1 X 2X 0.75 X 2.00 = 3.00
Vantilator 2 X 2X 0.30 X 0.30 = 0.36
Total 3.36 Sqm
Net Qty = 51.06 Sqm
@ Rs. 52.00 Per Sqm Rs 2655.12

Plinth 1X 7.52 X 0.45 X 0.10 = 0.34
Lintel 1X 7.52 X 0.23 X 0.10 = 0.17
Chuza 1X 1.20 X 0.50 X 0.06 = 0.04
Slab 1X 2.56 X 2.26 X 0.10 = 0.58
1X 2.00 X 2.00 X 0.075 = 0.30
Total = 1.43 Cum
@ Rs. 3080.90 Per Cum Rs 4393.12
Slab 1X 2.56 X 2.56 = 6.55
1X 2.00 X 2.00 = 4.00
Total = 10.55 Sqm
@ Rs. 179.30 Per Sqm Rs 1892.26
Plinth 2X 7.52 X 0.15 = 2.26 Sqm
@ Rs. 54.90 Per Sqm Rs 123.85
Lintel 2X 7.52 X 0.15 = 2.26 Sqm
@ Rs. 130.95 Per Sqm Rs 295.42
Total 53.76 Sqm
@ Rs. 13.35 Per Sqm Rs 717.70
10 2.50 CM thick AS flooring in CC (1:2:4) using 12 mm size hbg chips
Room 1X 1.50 X 1.80 = 2.70
1X 1.50 X 1.50 = 2.25
Total = 4.95 Sqm
@ Rs. 92.40 Per Sqm Rs 457.38
11 Cost of Door & Vantilator Rs 2500.00
12 Cost of Latrine Pan 1 Nos including fitting @ Rs.1000 Per No Rs. 1000.00
14 Cost of Paintings including paint etc complete. Rs 500.00
G.Total Rs. 43398.43
Say Rs. 43000.00
(Rupees Forty Three thousand Only)
Technically Scrutinised for Rs.43,000/-


DETAILED ESTIMATE FOR THE WORK:-"EXTENSION OF COMPUTER CELL OF NABARANGPUR BLOCK".
Est.Cost:- Rs.2,00,000/-
Long Wall 1X 7.31 X 0.75 X 0.75 = 4.11 Cum
Total = 8.30 Cum
@ Rs. 5084.20 Per 100 Cum Rs 421.83
Long Wall 1X 7.31 X 0.75 X 0.05 = 0.27 Cum
Room 1X 2.48 X 3.08 X 0.45 = 3.44 Cum
1X 2.48 X 1.88 X 0.45 = 2.10 Cum
Total = 6.09 Cum
@ Rs. 181.00 Per Cum Rs 1102.02
Long Wall 1X 7.31 X 0.75 X 0.15 = 0.82 Cum
Room 1X 2.48 X 3.08 X 0.10 = 0.76 Cum
1X 2.48 X 1.88 X 0.10 = 0.47 Cum
Total = 2.89 Cum
@ Rs. 1622.80 Per Cum Rs 4689.01
Long Wall 1X 7.21 X 0.60 X 0.55 = 2.38 Cum
3X 2.58 X 0.60 X 0.55 = 2.55 Cum
1X 7.16 X 0.45 X 0.45 = 1.45 Cum
3X 2.63 X 0.45 X 0.45 = 1.60 Cum
Total = 7.98 Cum
@ Rs. 1117.25 Per Cum Rs 8916.91
Long Wall 1 X 6.69 X 0.23 X 3.00 = 4.62
Short Wall 3 X 3.00 X 0.23 X 3.00 = 6.21
Total 21.85 Cum
Deduction
Door 2 X 1.20 X 0.23 X 2.00 = 1.10
Window 1 X 0.90 X 0.23 X 1.20 = 0.25
Vantilator 2 X 0.30 X 0.23 X 0.30 = 0.04
Total 1.39 Cum
Net Qty 20.46 Cum
@ Rs. 1398.25 Per Cum Rs 28609.66
Inside of room 2X 2.40 X 3.00 = 14.40
2X 3.00 X 3.00 = 18.00
2X 3.60 X 3.00 = 21.60
2X 3.00 X 3.00 = 18.00
Out side room 2X 3.46 X 3.00 = 20.76
1X 6.70 X 3.00 = 20.10
Total 112.86 Sqm
Deduction
Door 2 X 2X 1.20 X 2.00 = 9.60
Window 1 X 2X 0.90 X 1.20 = 2.16
Vantilator 2 X 2X 0.30 X 0.30 = 0.36
Total 12.12 Sqm
@ Rs. 52.00 Per Sqm Rs 5238.48
Plinth 1X 15.55 X 0.45 X 0.15 = 1.05
Lintel 1X 15.72 X 0.23 X 0.15 = 0.54
Chuza 1X 1.20 X 0.50 X 0.06 = 0.04
Slab 1X 7.00 X 3.60 X 0.10 = 2.52
Total = 4.15 Cum
@ Rs. 3080.90 Per Cum Rs 12779.47
Slab 1X 7.00 X 3.60 = 25.20
Total = 25.20 Sqm
@ Rs. 179.30 Per Sqm Rs 4518.36
Plinth 2X 15.55 X 0.15 = 4.67 Sqm
@ Rs. 54.90 Per Sqm Rs 256.11
Lintel 2X 15.72 X 0.15 = 4.72 Sqm
@ Rs. 130.95 Per Sqm Rs 617.56
Total 125.94 Sqm
@ Rs. 13.35 Per Sqm Rs 1681.30
10 Supplying,fitting & fixing of vetrified tiles in floors of size 600 mm X600 mm
of approved make with application of polymer modified cement based water
resistant adhesive bed of required thickness of 10 mm & filling joints with
epoxy grout of approved quality including cost of materials etc complete.
Room 1X 2.50 X 3.00 = 7.50
1X 3.60 X 3.00 = 10.80
Total = 18.30 Sqm
@ Rs. 993.00 Per Sqm Rs 18171.90
11 Providing,fitting & fixing of false ceiling with Alluminium anodised T-section
No. 3215 with 2' C/C,L-section No.1705 up to 15 micron on 4 walls to be
fixed by means of steel screws & PVC plug and the Alluminium grid
2'00"X2'00" suspended from ceiling etc complete.
Room 1X 3.60 X 3.00 = 10.80
Total = 10.80 Sqm
@ Rs. 1138.40 Per Sqm Rs 12294.72
Door 2X 1.20 X 2.00 = 4.80
Total = 4.80 Sqm
@ Rs. 3678.60 Per Sqm Rs 17657.28
13 Cost of MS Iron Window & Vantilator Rs 2500.00
14 Cost of Electic supply to the room with 3 Phase line L.S (To be paid as per actual) Rs. 62000.00

G.Total Rs. 200595.99
Say Rs. 200000.00


DETAILED ESTIMATE FOR THE WORK:-"CONST. OF LATRINE WITH SEPTIC TANK AT RESIDENTIAL QUARTER OF
SMT.ULAMPA BHATRA,Sr.CLERK OF NABARANGPUR BLOCK".
Latrine 2X 2.63 X 0.60 X 0.60 = 1.89 Cum
2X 1.13 X 0.60 X 0.60 = 0.81 Cum
Total = 6.76 Cum
@ Rs. 5084.20 Per 100 Cum Rs 343.55
Latrine 2X 2.63 X 0.60 X 0.05 = 0.16 Cum
2X 1.13 X 0.60 X 0.05 = 0.07 Cum
1X 1.43 X 1.13 X 0.45 = 0.73 Cum
Total = 1.18 Cum
@ Rs. 181.00 Per Cum Rs 213.17
Latrine 2X 2.63 X 0.60 X 0.15 = 0.47 Cum
2X 1.13 X 0.60 X 0.15 = 0.20 Cum
1X 1.43 X 1.13 X 0.10 = 0.16 Cum
Total = 1.18 Cum
@ Rs. 1622.80 Per Cum Rs 1908.23
Latrine 2X 2.53 X 0.50 X 0.40 = 1.01 Cum
2X 1.23 X 0.50 X 0.40 = 0.49 Cum
2X 2.48 X 0.45 X 0.45 = 1.00 Cum
2X 1.28 X 0.45 X 0.45 = 0.52 Cum
Total = 3.03 Cum
@ Rs. 1117.25 Per Cum Rs 3381.69
Septic tank 2 X 1.50 X 0.23 X 1.55 = 1.07
2 X 1.04 X 0.23 X 1.55 = 0.74
Latrine 2 X 2.26 X 0.23 X 3.00 = 3.12
2 X 1.50 X 0.23 X 3.00 = 2.07
Total 11.55 Cum
Deduction
Door 1 X 0.75 X 0.23 X 2.00 = 0.35
Vantilator 2 X 0.30 X 0.23 X 0.30 = 0.04
Total 0.39 Cum
Net Qty 11.16 Cum
@ Rs. 1398.25 Per Cum Rs 15608.69
Inside of room 2X 1.80 X 3.00 = 10.80
2X 1.50 X 3.00 = 9.00
Out side room 2X 2.26 X 3.00 = 13.56
2X 1.96 X 3.00 = 11.76
Tank 2X 1.50 X 1.55 = 4.65
2X 1.50 X 1.55 = 4.65
Total 54.42 Sqm
Deduction
Door 1 X 2X 0.75 X 2.00 = 3.00
Vantilator 2 X 2X 0.30 X 0.30 = 0.36
Total 3.36 Sqm
Net Qty = 51.06 Sqm
@ Rs. 52.00 Per Sqm Rs 2655.12
Plinth 1X 7.52 X 0.45 X 0.10 = 0.34
Lintel 1X 7.52 X 0.23 X 0.10 = 0.17
Chuza 1X 1.20 X 0.50 X 0.06 = 0.04
Slab 1X 2.56 X 2.26 X 0.10 = 0.58
1X 2.00 X 2.00 X 0.075 = 0.30
Total = 1.43 Cum
@ Rs. 3080.90 Per Cum Rs 4393.12
Slab 1X 2.56 X 2.56 = 6.55
1X 2.00 X 2.00 = 4.00
Total = 10.55 Sqm
@ Rs. 179.30 Per Sqm Rs 1892.26
Plinth 2X 7.52 X 0.15 = 2.26 Sqm
@ Rs. 54.90 Per Sqm Rs 123.85
Lintel 2X 7.52 X 0.15 = 2.26 Sqm
@ Rs. 130.95 Per Sqm Rs 295.42
Total 53.76 Sqm
@ Rs. 13.35 Per Sqm Rs 717.70
Room 1X 1.50 X 1.80 = 2.70
1X 1.50 X 1.50 = 2.25
Total = 4.95 Sqm
@ Rs. 92.40 Per Sqm Rs 457.38
12 Cost of Latrine Pan 1 Nos including fitting @ Rs.1000 Per No Rs. 1000.00
Say Rs. 43000.00

DETAILED ESTIMATE FOR THE WORK:-"CONST. OF GP BUILDING AT BAGHSEUNI"
Est.Cost:- Rs.1,00,000/-
Long wall 1X 7.95 X 0.75 X 0.75 = 4.47 Cum
1X 6.17 X 0.75 X 0.75 = 3.47 Cum
Short wall 1X 3.12 X 0.75 X 0.75 = 1.76 Cum
Total = 9.70 Cum
@ Rs. 4721.40 Per 100 Cum Rs 457.86
Long wall 1X 7.95 X 0.75 X 0.05 = 0.30 Cum
1X 6.17 X 0.75 X 0.05 = 0.23 Cum
Total = 0.65 Cum
@ Rs. 208.21 Per Cum Rs 134.61
Long wall 1X 7.95 X 0.75 X 0.15 = 0.89 Cum
1X 6.17 X 0.75 X 0.15 = 0.69 Cum
Total = 1.94 Cum
@ Rs. 2085.29 Per Cum Rs 4044.42
Long wall 1X 7.80 X 0.60 X 0.55 = 2.57 Cum
Long wall 1X 7.65 X 0.45 X 0.45 = 1.55
1X 6.02 X 0.60 X 0.55 = 1.99 Cum
1X 5.87 X 0.45 X 0.45 = 1.19 Cum
1X 3.42 X 0.45 X 0.45 = 0.69
Total = 9.07 Cum
@ Rs. 1419.53 Per Cum Rs 12875.24
5 RCC work of M-20 grade with 20 down grade black hard granite
cruser broken stone chips icluding hoisting &laying .
Plinth 1X 16.94 X 0.45 X 0.15 = 1.14
Lintel 1X 16.94 X 0.23 X 0.15 = 0.58
Chuza 3X 1.20 X 0.50 X 0.06 = 0.11
Beam 1X 4.10 X 0.30 X 0.30 = 0.37
Slab 1X 7.70 X 4.40 X 0.10 = 3.39
1X 2.00 X 1.20 X 0.075 = 0.18
Total = 5.77 Cum
@ Rs. 3317.48 Per Cum Rs 19151.41
2 X 7.40 X 0.23 X 3.00 = 10.21
1 X 3.64 X 0.23 X 3.00 = 2.51
Total 12.72 Cum
Deduction
Door 1 X 1.20 X 0.23 X 2.00 = 0.55
Window 2 X 0.90 X 0.23 X 1.20 = 0.50
Total 1.05 Cum
Net Qty 11.67 Cum
@ Rs. 1947.29 Per Cum Rs 22734.23
Inside of room 2X 7.20 X 3.00 = 43.20
2X 3.90 X 3.00 = 23.40
Out side room 2X 7.66 X 3.00 = 45.96
Total 112.56 Sqm
Deduction
Door 1 X 2X 1.20 X 2.00 = 4.80
Vantilator 2 X 2X 0.90 X 1.20 = 4.32
Total 9.12 Sqm
@ Rs. 67.51 Per Sqm Rs 6982.79
Slab 1X 7.70 X 4.40 = 33.88
1X 2.00 X 1.20 = 2.40
Chuza 3X 1.20 X 0.60 = 2.16
Total = 38.44 Sqm
@ Rs. 192.14 Per Sqm Rs 7385.90
Plinth 2X 16.94 X 0.15 = 5.08 Sqm
@ Rs. 60.93 Per Sqm Rs 309.64
Lintel 2X 7.52 X 0.15 = 2.26 Sqm
@ Rs. 141.47 Per Sqm Rs 319.16
Beam 1X 4.10 X 0.90 = 3.69 Sqm
@ Rs. 278.27 Per Sqm Rs 1026.80
Total 141.88 Sqm
@ Rs. 14.76 Per Sqm Rs 2093.77
Room 1X 7.20 X 3.90 = 28.08
Total = 28.08 Sqm
@ Rs. 120.74 Per Sqm Rs 3390.51
G.Total Rs. 108577.82
Say Rs. 100000.00

Junior Engineer
Nabarangpur Block
Junior. Engineer
Nabarangpur Block

SARAPANCH
BAGHSEUNI GP
DETAILED ESTIMATE FOR THE WORK:-"CONST. OF BOUNDARY WALL OF WONEN'S COLLEGE ,

NABARANGAPUR,
1 CC (1:2:4) using 12 mm size hbg chips including all cost

royality complete. 1X 36.00 X 0.45 X 0.075 = 1.22 Cum
@ Rs. 2448.50 Per Cum Rs 2974.93
1 X 36.00 X 0.23 X 1.80 = 14.90
12 X 0.12 X 0.35 X 1.80 = 0.91
Total 15.81 Cum
@ Rs. 1398.25 Per Cum Rs 22108.01
2X 36.00 X 1.80 = 129.60
Total 129.60 Sqm
@ Rs. 52.00 Per Sqm Rs 6739.20
Total 33022.14
Say Rs. 33000.00
(Rupees Thirty Three Thousand Only)
(Rupees Thirty Three Thousand Only)

DETAILED ESTIMATE FOR THE WORK:-"CONST. OF RESIDENTIAL SINGLE STORIED BUILDING OF SRI AMAR
SINGH BISSOI AT DRDA BACK SIDE COLONY,NABARANGPUR OVER PLOT NO. ,KHATA NO.
MOUZA
Est.Cost:- Rs.9,00,000/-
Pillar 20 X 1.20 X 1.20 X 1.20 = 34.56
Long Wall 3X 8.92 X 0.60 X 0.60 = 9.63
1X 8.67 X 0.60 X 0.60 = 3.12
Sh. Wall 5X 5.07 X 0.60 X 0.60 = 9.13
4X 2.03 X 0.60 X 0.60 = 2.92
2X 1.73 X 0.60 X 0.60 = 1.25
Total = 60.61 Cum
@ Rs. 5084.20 Per 100 Cum Rs 3081.51
Pillar 20 X 1.20 X 1.20 X 0.10 = 2.88
Long Wall 3X 8.92 X 0.60 X 0.10 = 1.61
1X 8.67 X 0.60 X 0.10 = 0.52
Sh. Wall 5X 5.07 X 0.60 X 0.10 = 1.52
4X 2.03 X 0.60 X 0.10 = 0.49
2X 1.73 X 0.60 X 0.10 = 0.21
Room 2X 3.65 X 4.26 X 0.50 = 15.55
Kit 2X 3.65 X 2.10 X 0.50 = 7.67
Dinning 2X 3.30 X 4.26 X 0.50 = 14.06
Drawing 2X 3.05 X 3.96 X 0.50 = 12.08
Toilet 4X 1.60 X 2.10 X 0.50 = 6.72
Stair 1X 3.05 X 3.65 X 0.50 = 5.57
Total = 68.86 Cum
@ Rs. 181.00 Per Cum Rs 12463.27
Pillar 20 X 1.20 X 1.20 X 0.15 = 4.32
Long Wall 3X 8.92 X 0.60 X 0.15 = 2.41
1X 8.67 X 0.60 X 0.15 = 0.78
Sh. Wall 5X 5.07 X 0.60 X 0.15 = 2.28
4X 2.03 X 0.60 X 0.15 = 0.73
2X 1.73 X 0.60 X 0.15 = 0.31
Room 2X 3.65 X 4.26 X 0.10 = 3.11
Kit 2X 3.65 X 2.10 X 0.10 = 1.53
Dinning 2X 3.30 X 4.26 X 0.10 = 2.81
Drawing 2X 3.05 X 3.96 X 0.10 = 2.42
Toilet 4X 1.60 X 2.10 X 0.10 = 1.34
Stair 1X 3.05 X 3.65 X 0.10 = 1.11
Total = 23.16 Cum
@ Rs. 1622.80 Per Cum Rs 37583.48
4 RCC work of M-20 grade with 20 down grade black hard granite
cruser broken stone chips icluding hoisting &laying .
Pillar 20 X 1.20 X 1.20 X 0.30 = 8.64
20 X (1.20+0.23)/2X(1.20+0.30)/2 X 0.45 = 4.83
20 X 0.30 X 0.23 X 3.80 = 5.24
Plinth beam 3X 12.80 X 0.23 X 0.40 = 3.53
1X 11.58 X 0.23 X 0.40 = 1.07
5X 7.01 X 0.23 X 0.40 = 3.22
2X 1.60 X 0.23 X 0.40 = 0.29
4X 3.04 X 0.23 X 0.40 = 1.12
Lintel 3X 12.80 X 0.23 X 0.15 = 1.32
1X 11.58 X 0.23 X 0.15 = 0.40
5X 7.01 X 0.23 X 0.15 = 1.21
2X 1.60 X 0.23 X 0.15 = 0.11
4X 3.04 X 0.23 X 0.15 = 0.42
Grade beam 3X 12.80 X 0.23 X 0.23 = 2.03
1X 11.58 X 0.23 X 0.23 = 0.61
5X 7.01 X 0.23 X 0.23 = 1.85
2X 1.60 X 0.23 X 0.23 = 0.17
4X 3.04 X 0.23 X 0.23 = 0.64
Steps 20 X 1.20 X 0.30 X 0.125 = 0.90
Landing 1X 3.05 X 1.20 X 0.125 = 0.46
Chuzza 10 X 1.50 X 0.60 X 0.07 = 0.63
Slab 1X 14.25 X 7.85 X 0.10 = 11.19
1X 10.36 X 3.43 X 0.10 = 3.55
Total = 53.45 Cum
@ Rs. 3023.45 Per Cum Rs 161595.68
6 Rigid & smooth centering,shuttering for RCC work & dismanteling
Pillar 4 X 20 X 1.20 X 0.30 = 28.80
4 X 20 X (1.20+0.30)/ X 0.45 = 27.00
4 X 20 X (1.20+0.23)/ X 0.45 = 25.74
Plinth beam 3 X 2X 12.80 X 0.40 = 30.72
1 X 2X 11.58 X 0.40 = 9.26
5 X 2X 8.53 X 0.40 = 34.12
2 X 2X 1.60 X 0.40 = 2.56
4 X 2X 3.04 X 0.40 = 9.73
Total = 167.93 Sqm
@ Rs. 54.90 Per Sqm Rs 9219.47
Lintel 3 X 2 X 12.80 X 0.15 = 11.52
1 X 2 X 11.58 X 0.15 = 3.47
5 X 2 X 7.01 X 0.15 = 10.52
2 X 2 X 1.60 X 0.15 = 0.96
4 X 2 X 3.04 X 0.15 = 3.65
Total = 30.12 Sqm
@ Rs. 130.95 Per Sqm Rs 3943.82
Grade beam 3 X 2 X 12.80 X 0.23 = 17.66
1 X 2 X 11.58 X 0.23 = 5.33
5 X 2 X 7.01 X 0.23 = 16.12
2 X 2 X 1.60 X 0.23 = 1.47
4 X 2 X 3.04 X 0.23 = 5.59
Total = 46.18 Sqm
@ Rs. 235.70 Per Sqm Rs 10884.48
Slab 1 X 14.25 X 7.85 = 111.86
1 X 10.36 X 3.43 = 35.53
Steps 20 X 1.20 X 0.30 = 7.20
20 X 1.20 X 0.15 = 3.60
Landing 1 X 3.05 X 1.20 = 3.66
Chuzza 10 X 1.50 X 0.60 = 9.00
Total = 170.86 Sqm
@ Rs. 179.30 Per Sqm Rs 30634.71
1st Footing
3 X 12.80 X 0.50 X 0.35 = 6.72
1 X 10.97 X 0.50 X 0.35 = 1.92
5 X 7.01 X 0.50 X 0.35 = 6.13
4 X 3.65 X 0.50 X 0.35 = 2.56
2nd Footing
3 X 12.80 X 0.45 X 0.30 = 5.18
1 X 10.97 X 0.45 X 0.30 = 1.48
5 X 7.01 X 0.45 X 0.30 = 4.73
4 X 3.65 X 0.45 X 0.30 = 1.97
Total = 30.70 Cum
@ Rs. 1117.25 Per Cum Rs 34295.33
3 X 12.80 X 0.23 X 3.00 = 26.50
1 X 10.97 X 0.23 X 3.00 = 7.57
5 X 7.01 X 0.23 X 3.00 = 24.18
4 X 3.65 X 0.23 X 3.00 = 10.07
2 X 1.50 X 0.125 X 3.00 = 1.13
Total 69.45 Cum
Deduction
Door 6 X 1.20 X 0.23 X 2.00 = 3.31
Door 6 X 0.90 X 0.23 X 2.00 = 2.48
Window 10 X 0.90 X 0.23 X 1.20 = 2.48
Total 8.28 Cum
Net Qty = 61.17 Cum
@ Rs. 1398.25 Per Cum Rs 85529.27
Qty 265.951 Sqm
@ Rs. 52.00 Per Sqm Rs 13829.47
Slab 1X 14.25 X 7.85 = 111.86 Sqm
1X 10.36 X 3.43 = 35.53 Sqm
Total = 147.40 Sqm
@ Rs. 65.50 Per Sqm Rs 9654.52
Total 413.35 Sqm
@ Rs. 13.35 Per Sqm Rs 5518.20
Room 2X 3.65 X 4.20 = 30.66
2X 2.10 X 3.65 = 15.33
2X 3.30 X 4.20 = 27.72
2X 1.60 X 2.10 = 6.72
2X 1.60 X 1.35 = 4.32
2X 3.05 X 3.90 = 23.79
Total = 108.54 Sqm
@ Rs. 993.00 Per Sqm Rs 107780.22
14 Provision for water supply & sanitary fittings LS Rs 40000.00
15 Provision for electrification with all fittings etc. LS Rs 40000.00
Say Rs. 900000.00
(Rupees Nine Lakh Only)
Junior Engineer
Nabarangpur Block
DETAILED ESTIMATE FOR THE WORK:-"CONST. OF KITCHEN CUM STORE ROOM AT

Long wall 2X 4.58 X 0.75 X 0.75 = 5.15 Cum
Total = 7.94 Cum
@ Rs. 5084.20 Per 100 Cum Rs 403.81
Long wall 2X 4.58 X 0.75 X 0.05 = 0.34 Cum
Total = 0.53 Cum
@ Rs. 181.00 Per Cum Rs 95.84
Long wall 2X 4.58 X 0.75 X 0.15 = 1.03 Cum
Room 1X 2.78 X 3.38 X 0.10 = 0.94 Cum
Total = 2.53 Cum
@ Rs. 1622.80 Per Cum Rs 4102.67
Long wall 2X 4.43 X 0.60 X 0.60 = 3.19 Cum
2X 4.28 X 0.45 X 0.45 = 1.73 Cum
2X 2.78 X 0.45 X 0.45 = 1.13 Cum
Total = 7.94 Cum
@ Rs. 1117.25 Per Cum Rs 8873.76
5 RCC of M-20 grade using 20 mm & down grade cbg chip including ll complete.
Plinth 1X 14.12 X 0.23 X 0.15 = 0.49
Lintel 1X 14.12 X 0.23 X 0.15 = 0.49
Chuza 3X 1.30 X 0.50 X 0.06 = 0.12
Slab 1X 3.76 X 4.06 X 0.10 = 1.53
Plate 1X 4.00 X 0.60 X 0.06 = 0.14
Total = 2.76 Cum
@ Rs. 2554.95 Per Cum Rs 7056.36
Long wall 2X 4.06 X 0.23 X 2.70 = 5.04
Short wall 2X 3.00 X 0.23 X 2.70 = 3.73
Total 8.77 Cum
Deduction
Door 1X 1.20 X 0.23 X 2.00 = 0.55
Window 2X 0.90 X 0.23 X 1.20 = 0.50
Vantilator 4X 0.60 X 0.23 X 0.30 = 0.17
Total 1.21 Cum
Net Qty 7.55 Cum
@ Rs. 1398.25 Per Cum Rs 10562.55
Out side 2X 4.06 X 2.70 = 21.92
2X 3.46 X 2.70 = 18.68
Inside 2X 3.60 X 2.70 = 19.44
2X 3.00 X 2.70 = 16.20
Total 76.25 Sqm
Deduction
Door 1X 2 X 1.20 X 2.00 = 4.80
window 2X 2 X 0.90 X 1.20 = 4.32
Total 9.12 Sqm
Net Qty = 67.13 Sqm
@ Rs. 52.00 Per Sqm Rs 3490.66

Slab 1X 3.76 X 4.06 = 15.27
Chuza 3X 1.30 X 0.50 = 1.95
Plate 1X 4.00 X 0.60 = 2.40
Total = 19.62 Sqm
@ Rs. 179.30 Per Sqm Rs 3517.08
Plinth 2X 14.12 X 0.15 = 4.24 Sqm
@ Rs. 54.90 Per Sqm Rs 232.56
Lintel 2X 14.12 X 0.15 = 4.24 Sqm
@ Rs. 130.95 Per Sqm Rs 554.70
Total 86.74 Sqm
@ Rs. 13.35 Per Sqm Rs 1158.03
Room 1X 3.00 X 3.60 = 10.80
Total = 10.80 Sqm
@ Rs. 92.40 Per Sqm Rs 997.92
12 Cost of Door, window & Vantilator Rs 7000.00
Say Rs. 60000.00
Technically Scrutinised for Rs.60,000/- (Rupees Sixty Thousand ) Only

DETAILED WORK DONE ESTIMATE FOR THE WORK:-"CONST. OF DIST. EMERGENCY OPERATING CENTRE AT
NABARANGPUR".
Est.Cost:- Rs.8,60,000/-
Long Wall 3X 11.70 X 1.20 X 1.20 = 50.54 Cum
2X 3.60 X 1.20 X 1.20 = 10.37 Cum
2X 0.80 X 1.20 X 1.20 = 2.30 Cum
3X 0.60 X 1.20 X 1.20 = 2.59 Cum
1X 4.30 X 0.60 X 0.60 = 1.55 Cum
2X 1.60 X 0.60 X 0.60 = 1.15 Cum
1X 1.00 X 0.60 X 0.60 = 0.36 Cum
Lat & Bath Room 1X 4.30 X 0.50 X 0.50 = 1.08 Cum
2X 1.60 X 0.50 X 0.50 = 0.80 Cum
1X 1.00 X 0.50 X 0.50 = 0.25 Cum
Total = 81.18 Cum
@ Rs. 3684.20 Per 100 Cum Rs 2990.80
1X 3.35 X 6.10 X 0.60 = 12.26 Cum
1X 4.00 X 3.35 X 0.60 = 8.04 Cum
1X 4.60 X 8.10 X 0.60 = 22.36 Cum
1X 1.90 X 1.75 X 0.60 = 2.00 Cum
3X 11.70 X 0.75 X 0.90 = 23.69 Cum
3X 2.30 X 0.75 X 0.90 = 4.66 Cum
2X 3.60 X 0.75 X 0.90 = 4.86 Cum
2X 0.80 X 0.75 X 0.90 = 1.08 Cum
3X 0.60 X 0.75 X 0.90 = 1.22 Cum
1X 4.30 X 0.40 X 0.40 = 0.69 Cum
2X 1.60 X 0.40 X 0.40 = 0.51 Cum
1X 1.00 X 0.40 X 0.40 = 0.16 Cum
Total = 81.52 Cum
@ Rs. 132.82 Per Cum Rs 10827.09
Long Wall 3X 11.70 X 1.20 X 0.15 = 6.32 Cum
3X 2.30 X 1.20 X 0.15 = 1.24 Cum
2X 3.60 X 1.20 X 0.15 = 1.30 Cum
2X 0.80 X 1.20 X 0.15 = 0.29 Cum
2X 0.60 X 1.20 X 0.15 = 0.22 Cum
1X 4.30 X 0.60 X 0.15 = 0.39 Cum
2X 1.60 X 0.60 X 0.15 = 0.29 Cum
1X 1.00 X 0.60 X 0.15 = 0.09 Cum
1X 4.30 X 0.50 X 0.15 = 0.32 Cum
2X 1.60 X 0.50 X 0.15 = 0.24 Cum
1X 1.00 X 0.50 X 0.15 = 0.08 Cum
1X 3.35 X 6.10 X 0.15 = 3.07 Cum
1X 4.00 X 3.35 X 0.15 = 2.01 Cum
1X 4.60 X 8.10 X 0.15 = 5.59 Cum
1X 1.90 X 1.75 X 0.15 = 0.50 Cum
2X 1.35 X 1.90 X 0.15 = 0.77 Cum
1X 14.50 X 6.10 X 0.15 = 13.27 Cum
1X 4.00 X 2.50 X 0.15 = 1.50 Cum
2X 1.60 X 0.95 X 0.15 = 0.46 Cum
2X 11.95 X 0.60 X 0.15 = 2.15 Cum
2X 8.60 X 0.60 X 0.15 = 1.55 Cum
Total = 42.88 Cum
@ Rs. 1565.00 Per Cum Rs 67103.29
4 Rcc (1:1.5:3) uing 12 mm size hbg chip including ll complete.
Grade Beam 3X 11.50 X 1.05 X 0.20 = 7.25
3X 2.55 X 1.05 X 0.20 = 1.61
2X 3.75 X 1.05 X 0.20 = 1.58
3X 0.60 X 1.05 X 0.20 = 0.38
2X 0.80 X 1.05 X 0.20 = 0.34
1X 5.25 X 0.45 X 0.15 = 0.35
2X 2.10 X 0.45 X 0.15 = 0.28
1X 1.00 X 0.45 X 0.15 = 0.07
Plinth 3X 10.65 X 0.20 X 0.15 = 0.96
3 X 7.95 X 0.20 X 0.15 = 0.72
2 X 0.75 X 0.20 X 0.15 = 0.05
3 X 0.50 X 0.20 X 0.15 = 0.05
2 X 1.90 X 0.20 X 0.15 = 0.11
1 X 1.00 X 0.20 X 0.15 = 0.03
Lintel 3 X 10.65 X 0.20 X 0.15 = 0.96
3 X 7.95 X 0.20 X 0.15 = 0.72
2 X 0.75 X 0.20 X 0.15 = 0.05
3 X 0.50 X 0.20 X 0.15 = 0.05
2 X 1.90 X 0.20 X 0.15 = 0.11
1 X 1.00 X 0.20 X 0.15 = 0.03
Chuza 7 X 1.30 X (0.15+0.07)/2 X 0.06 = 0.06
4 X 1.00 X (0.15+0.07)/2 X 0.06 = 0.03
Bed Block 4 X 1.00 X 0.20 X 0.30 = 0.24
Beam 2 X 4.95 X 0.30 X 0.30 = 0.89
Column Portion 20 X 0.17 X 0.12 X 4.50 = 1.84
Door Side 7 X 2 X 2.00 X 0.20 X 0.10 = 0.56
Window Side 5 X 1.05 X 0.20 X 0.10 = 0.11
5 X 2 X 1.30 X 0.20 X 0.10 = 0.26
4 X 0.75 X 0.20 X 0.10 = 0.06
4 X 2 X 1.30 X 0.20 X 0.10 = 0.21
Vantilator 2 X 2 X 0.30 X 0.20 X 0.10 = 0.02
2 X 2 X 0.60 X 0.20 X 0.10 = 0.05
Septic Tank 1 X 4.20 X 2.00 X 0.10 = 0.84
Slab 1 X 11.245 X 9.10 X 0.15 = 15.35
Total = 36.17 Cum
@ Rs. 2980.00 Per Cum Rs 107785.88
5 Labour for cutting,bending,binding of MS rod & tying the rails with
GI wires of 18 mm to 20 mm gauge including all complete.
Total 40.8411 Qtl @ Rs. 199.00 per Qtl Rs 8127.38
6 Cost of MS Rod
i)Grade Beam 3X 2 X 11.50 X 0.20 = 13.80 Sqm
3X 2 X 2.55 X 0.20 = 3.06 Sqm
2X 2 X 3.75 X 0.20 = 3.00 Sqm
3X 2 X 0.60 X 0.20 = 0.72 Sqm
2X 2 X 0.80 X 0.20 = 0.64 Sqm
1X 2 X 5.25 X 0.15 = 1.58 Sqm
2X 2 X 2.10 X 0.15 = 1.26 Sqm
1X 2 X 1.00 X 0.15 = 0.30 Sqm
Plinth 3X 2 X 10.65 X 0.15 = 9.59 Sqm
3X 2 X 7.95 X 0.15 = 7.16 Sqm
2X 2 X 0.75 X 0.15 = 0.45 Sqm
3X 2 X 0.50 X 0.15 = 0.45 Sqm
2X 2 X 1.90 X 0.15 = 1.14 Sqm
1X 2 X 1.00 X 0.15 = 0.30 Sqm
Total = 43.44 Sqm
@ Rs. 51.73 Per Sqm Rs 2246.89
ii)Lintel 3 X 2 X 10.65 X 0.15 = 9.59 Sqm
3 X 2 X 7.95 X 0.15 = 7.16 Sqm
2 X 2 X 0.75 X 0.15 = 0.45 Sqm
3 X 2 X 0.50 X 0.15 = 0.45 Sqm
2 X 2 X 1.90 X 0.15 = 1.14 Sqm
1 X 2 X 1.00 X 0.15 = 0.30 Sqm
Door Side 7 X 2 X 2.00 X 0.20 = 5.60 Sqm
Window Side 9 X 2 X 1.30 X 0.20 = 4.68 Sqm
Vantilator Side 2 X 2 X 0.30 X 0.20 = 0.24 Sqm
2 X 2 X 0.60 X 0.20 = 0.48 Sqm
Total = 30.08 Sqm
@ Rs. 118.90 Per Sqm Rs 1139.66
iv) Beam 1X 2 X 4.95 X 0.90 = 8.91 Sqm
Total = 8.91 Sqm
@ Rs. 225.71 Per Sqm Rs 2011.08
v)Slab 1 X 11.245 X 9.10 = 102.33 Sqm
1 X 4.20 X 2.00 = 8.40 Sqm
Chajja 7 X 1.30 X 0.55 = 5.01 Sqm
4 X 1.00 X 0.55 = 2.20 Sqm
Total = 117.93 Sqm
@ Rs. 168.85 Per Sqm Rs 19913.24
8 CC Brick Massonary in CM (1:6) to the Sub structure including all cost,conveyance
1st Footing 3 X 10.90 X 0.47 X 0.55 = 8.45 Cum
2 X 3.10 X 0.47 X 0.55 = 1.60 Cum
1 X 2.20 X 0.47 X 0.55 = 0.57 Cum
2 X 4.30 X 0.47 X 0.55 = 2.22 Cum
2 X 0.75 X 0.47 X 0.55 = 0.39 Cum
3 X 0.50 X 0.47 X 0.55 = 0.39 Cum
2nd Footing 3 X 10.73 X 0.30 X 0.35 = 3.38 Cum
2 X 3.27 X 0.30 X 0.35 = 0.69 Cum
1 X 2.37 X 0.30 X 0.35 = 0.25 Cum
2 X 4.47 X 0.30 X 0.35 = 0.94 Cum
2 X 0.75 X 0.30 X 0.35 = 0.16 Cum
3 X 0.50 X 0.30 X 0.35 = 0.16 Cum
3rd Footing 3 X 10.63 X 0.20 X 0.55 = 3.51 Cum
2 X 3.37 X 0.20 X 0.55 = 0.74 Cum
1 X 2.47 X 0.20 X 0.55 = 0.27 Cum
2 X 4.57 X 0.20 X 0.55 = 1.01 Cum
2 X 0.75 X 0.20 X 0.55 = 0.17 Cum
2 X 0.50 X 0.20 X 0.55 = 0.11 Cum
3 X 1.60 X 0.20 X 2.80 = 2.69 Cum
Steps 1 X 1.60 X 0.95 X 0.40 = 0.61 Cum
1 X 1.60 X 0.55 X 0.20 = 0.18 Cum
1 X 1.30 X 0.95 X 0.40 = 0.49 Cum
1 X 1.30 X 0.55 X 0.20 = 0.14 Cum
Total = 33.81 Cum
@ Rs. 1921.75 Per Cum Rs 64967.74
9 CC Brick Massonary in CM (1:6) to the Super structure including all cost,conveyance
Long Wall 3X 10.65 X 0.20 X 3.25 = 20.77 Cum
2X 0.75 X 0.20 X 3.25 = 0.98 Cum
3X 0.50 X 0.20 X 3.25 = 0.98 Cum
2X 1.90 X 0.20 X 3.25 = 2.47 Cum
1X 1.00 X 0.20 X 3.25 = 0.65 Cum
Parapet 2X 10.60 X 0.20 X 0.70 = 2.97 Cum
2X 8.60 X 0.20 X 0.70 = 2.41 Cum
Total = 46.72 Cum
Deduction
Door 4X 1.10 X 0.20 X 2.05 = 1.80 Cum
3X 0.87 X 0.20 X 2.05 = 1.07 Cum
Window 5X 1.20 X 0.20 X 1.20 = 1.44 Cum
4X 0.85 X 0.20 X 1.20 = 0.82 Cum
Total = 5.13 Cum
Net Qty = 41.59 Cum
@ Rs. 1954.75 Per Cum Rs 81290.04
10 CC (1:2:4) uing 12 mm size hbg chips including all complete.
Open Space 1X 4.00 X 2.50 X 0.05 = 0.50 Cum
Plinth Guard 2X 11.95 X 0.60 X 0.05 = 0.72 Cum
2X 8.60 X 0.60 X 0.05 = 0.52 Cum
Total = 1.97 Cum
@ Rs. 2527.00 Per Cum Rs 4985.77
Outside of room 2X 10.75 X 4.00 = 86.00
2X 8.60 X 4.00 = 68.80
Parapet 2X 10.75 X 0.70 = 15.05
2X 8.60 X 0.70 = 12.04
2X 10.35 X 0.70 = 14.49
2X 8.20 X 0.70 = 11.48
1X 38.70 X 0.20 = 7.74
Inside of room 2X 8.15 X 3.60 = 58.68
2X 4.60 X 3.60 = 33.12
2X 1.20 X 3.60 = 8.64
2X 1.70 X 3.60 = 12.24
2X 6.10 X 3.60 = 43.92
2X 3.30 X 3.60 = 23.76
1X 1.20 X 3.60 = 4.32
2X 3.95 X 3.60 = 28.44
2X 3.30 X 3.60 = 23.76
2X 1.90 X 3.60 = 13.68
2X 1.70 X 3.60 = 12.24
2X 1.35 X 3.60 = 9.72
2 X 1.90 X 3.60 = 13.68
2 X 1.20 X 3.60 = 8.64
2 X 1.90 X 3.60 = 13.68
Beam Portion 2 X 4.60 X 1.20 = 11.04
Septic Tank 1 X 14.80 X 2.80 = 41.44
Total 576.60 Sqm
Deduction
Door 4 X 2 X 0.95 X 2.00 = 15.20
3 X 2 X 0.75 X 2.00 = 9.00
Window 5 X 2 X 1.05 X 1.11 = 11.66
4 X 2 X 0.75 X 1.11 = 6.66
Vantilator 2 X 2 X 0.30 X 0.60 = 0.72
Total 43.24 Sqm
@ Rs. 41.65 Per Sqm Rs 22214.65
Total = 635.65 Sqm
Deduct Septic Tank Portion = 41.44 Sqm
@ Rs. 14.60 Per Sqm Rs 8675.39
13 Distempering 2 Coats with distemper of approved shade
etc complete.
Deduct Out Side Portion = 154.80 Sqm
@ Rs. 9.70 Per Sqm Rs 4262.23
14 Wall Painting with Plastic Emulsion Paint
Out Side 2X 10.75 X 4.00 = 86.00
2X 8.60 X 4.00 = 68.80
Total 154.80 Sqm
Deduction
Door 1 X 2X 0.95 X 2.00 = 3.80
Window 1 X 5X 1.05 X 1.11 = 5.83
1 X 4X 0.75 X 1.11 = 3.33
Total 12.96 Sqm
@ Rs. 9.88 Per Sqm Rs 1401.40
15 Cost of Distemper
Qty = 439.41X2.50/10 = 109.85 Kg
@ Rs. 53.00 Per Kg Rs 5822.05
16 Cost of Litre
Qty = 141.85X2.50/10 = 35.46 Litre
@ Rs. 193.00 Per Litre Rs 6843.78
17 Labour for Painting 2 coats with any approved paint
Door 4X 0.95 X 2.00 X 2.25 = 17.10 Sqm
3X 0.75 X 2.00 X 2.25 = 10.13 Sqm
Window 5X 1.05 X 1.11 X 2.75 = 16.03 Sqm
4X 0.75 X 1.11 X 2.75 = 9.16 Sqm
Total = 52.41 Sqm
@ Rs. 22.15 Per Sqm Rs 1160.84
18 Cost of Paint = 52.39X1.25/10 = 6.50 litre
@ Rs. 154.00 Per Litre Rs 1001.00
Room 1X 8.15 X 4.60 = 37.49
1X 6.10 X 3.30 = 20.13
1X 3.95 X 3.30 = 13.04
2X 8.15 X 0.20 = 3.26
2X 4.60 X 0.20 = 1.84
2X 6.10 X 0.20 = 2.44
2X 3.30 X 0.20 = 1.32
2X 3.95 X 0.20 = 1.58
2X 3.30 X 0.20 = 1.32
Steps 1X 1.60 X 1.55 = 2.48
2X 0.95 X 0.40 = 0.76
2X 0.55 X 0.20 = 0.22
1X 1.30 X 1.55 = 2.02
2X 0.95 X 0.40 = 0.76
2X 0.55 X 0.20 = 0.22
Total = 88.87 Sqm
@ Rs. 993.00 Per Sqm Rs 88247.91
20 fixing of tiles in floors on 25 mm thick bed of cement mortar (1:1)
jointed with neat cement slurry mixed with pigment to mass the
shade of tiles including rubbing & polishing.
Floor Tiles
Room ( Store ) 1X 1.90 X 1.70 = 3.23
2X 1.90 X 0.20 = 0.76
2X 1.70 X 0.20 = 0.68
Latrine 1X 1.35 X 1.90 = 2.57
2X 1.35 X 1.20 = 3.24
2X 1.90 X 1.20 = 4.56
1X 1.20 X 1.90 = 2.28
2X 1.20 X 1.20 = 2.88
2X 1.90 X 1.20 = 4.56
Chequered Tilles 1X 14.50 X 6.10 = 88.45
Total = 113.21 Sqm
Deduction
1 X 3X 0.75 X 1.20 = 2.70
Total 2.70 Sqm
@ Rs. 207.60 Per Sqm Rs 22940.84
21 Cost of Tiles Rs 2500.00
Floor Tiles 9.51 Sqm @ Rs. 500.00 Per Sqm Rs 4755.00
Chequered Tiles 88.45 Sqm @ Rs. 217.00 Per Sqm Rs 19193.65
Wall Tiles 12.54 Sqm @ Rs. 422.00 Per Sqm Rs 5291.88
22 Fitting,fixing of Sanitary Fittings with all Cost etc Complete Rs 34000.00
23 Fitting , fixing of Electrical Fittings with all Cost of Electrical appliances Rs 49900.00
24 Cost of MS Iron Door ,Window & Vantilator Rs 59292.00
25 TC of Materials Rs 2000.00
G.Total Rs. 860465.00
Say Rs. 860000.00
(Rupees Eight Lakh & Sixty Thousand Only)
Asst PD ( Tech) Junior Engineer

DRDA,Nabarangpur Nabarangpur Block

(Rupees Eight Lakh & Sixty Thousand Only)
Addl PD ( Tech)
DRDA,Nabarangpur
DETAILED ESTIMATE FOR THE WORK:-"CONST. OF CONFERENCE HALL AT DFO OFFICE , NABARANGPUR,
Est.Cost:- Rs.2,50,000/-
Pillar 8X 1.20 X 1.20 X 1.20 = 13.82
Cr. Wall 1X 5.55 X 0.60 X 0.60 = 2.00
2X 4.90 X 0.60 X 0.60 = 3.53
Total = 19.35 Cum
@ Rs. 4721.40 Per 100 Cum Rs 913.59
Pillar 8X 1.20 X 1.20 X 0.15 = 1.73
Cr. Wall 1X 5.55 X 0.60 X 0.10 = 0.33
2X 4.90 X 0.60 X 0.10 = 0.59
Room 1X 9.15 X 6.10 X 0.60 = 33.49
Total = 36.14 Cum
@ Rs. 208.21 Per Cum Rs 7524.17
Pillar 8X 1.20 X 1.20 X 0.15 = 1.73
Cr. Wall 1X 5.55 X 0.60 X 0.15 = 0.50
2X 4.90 X 0.60 X 0.15 = 0.88
1X 1.80 X 0.60 X 0.15 = 0.16
Room 1X 9.15 X 6.10 X 0.15 = 8.37
Total = 11.64 Cum
@ Rs. 2208.17 Per Cum Rs 25711.40
1st Footing 1X 8.55 X 0.50 X 0.45 = 1.92
2X 6.10 X 0.50 X 0.45 = 2.75
2nd Footing 1X 8.55 X 0.45 X 0.60 = 2.31
2X 6.10 X 0.45 X 0.60 = 3.29
Step 1X 1.50 X 0.90 X 0.30 = 0.41
1X 1.50 X 0.60 X 0.15 = 0.14
1X 1.50 X 0.30 X 0.15 = 0.07
Total = 10.68 Cum
@ Rs. 1419.53 Per Cum Rs 15155.30
1X 9.75 X 0.23 X 2.60 = 5.83
2X 5.60 X 0.23 X 3.00 = 7.73
4X 0.30 X 0.20 X 2.90 = 0.70
Total 14.25 Cum
Deduction
Door 1X 0.75 X 0.23 X 2.00 = 0.35
Window 2X 1.20 X 0.23 X 0.90 = 0.50
Vantilator 3X 1.20 X 0.23 X 0.30 = 0.25
Total 1.09 Cum
Net Qty = 13.16 Cum
@ Rs. 1947.29 Per Cum Rs 25634.72
6 RCC (1:1.5:3) uing 12 mm ize hbg chip including ll complete.
Pillar 8X 1.20 X 1.20 X 0.30 = 3.46
8 X (1.20+0.23)/2X(1.20+0.30)/2 X 0.45 = 1.93
8X 0.35 X 0.30 X 3.90 = 3.28
Grade beam 1X 9.75 X 0.15 X 0.23 = 0.34
1X 6.10 X 0.15 X 0.23 = 0.21
Lintel 1X 9.75 X 0.23 X 0.15 = 0.34
2X 6.10 X 0.15 X 0.23 = 0.42
Beam 4X 6.10 X 0.30 X 0.40 = 2.93
Slab 1X 10.00 X 6.80 X 0.10 = 6.80
Chujja 3X 1.05 X 0.45 X 0.06 = 0.09
Total = 19.78 Cum
@ Rs. 3967.47 Per Cum Rs 78475.19
Pillar 8 X 4X 1.20 X 0.30 = 11.52
8 X 2 X (1.20+0.30)/ X 0.45 = 5.40
8 X 4 X (1.20+0.23)/ X 0.45 = 10.30
Grade beam 1 X 2X 9.75 X 0.30 = 5.85
2 X 2X 6.10 X 0.30 = 7.32
Total = 40.39 Sqm
@ Rs. 60.93 Per Sqm Rs 2460.69
Pillar 8X 1.30 X 3.90 = 40.56
Beam 4X 6.10 X 1.20 = 29.28
Total = 69.84 Sqm
@ Rs. 278.27 Per Sqm Rs 19434.16
Lintel 2 X 2X 6.10 X 0.15 = 3.66
1 X 2X 9.75 X 0.15 = 2.93
Total = 6.59 Sqm
@ Rs. 141.47 Per Sqm Rs 931.60
Slab,chajja 1 X 1X 10.00 X 6.80 = 68.00
1 X 3X 1.05 X 0.45 = 1.42
Total = 69.42 Sqm
@ Rs. 141.47 Per Sqm Rs 9820.72
1X 9.45 X 3.30 = 31.19
3X 2.85 X 3.30 = 28.22
4X 6.30 X 3.30 = 83.16
2X 0.75 X 3.30 = 4.95
2X 1.30 X 3.00 = 7.80
2X 1.20 X 6.00 = 14.40
Total 169.71 Sqm
Deduction
Door 2X 0.75 X 2.00 = 3.00
Window 4X 1.20 X 0.90 = 4.32
6X 0.30 X 1.20 = 2.16
Vantilator 4X 0.30 X 0.60 = 0.72
Total 10.20 Sqm
@ Rs. 67.51 Per Sqm Rs 10767.83
Slab 1X 10.00 X 6.80 = 68.00 Sqm
Total = 68.00 Sqm
@ Rs. 85.49 Per Sqm Rs 5813.06
Total Qty = 159.51 Sqm
Total = 227.51 Sqm
@ Rs. 14.76 Per Sqm Rs 3357.45
10 Cost of MS door & window
Window ( 0.90X1.20)mtr-2Nos Rs 5000.00
Say Rs. 250000.00
Junior Engineer
Nabarangpur Block
DETAILED ESTIMATE FOR THE WORK:-"COMPLETION OF CONFERENCE HALL AT DFO OFFICE ,
NABARANGPUR,
Est.Cost:- Rs.1,64,000/-
Pillar 2X 1.20 X 1.20 X 1.20 = 3.46
Cr. Wall 1X 3.9 X 0.60 X 0.60 = 1.40
2X 3.30 X 0.60 X 0.60 = 2.38
Total = 7.24 Cum
@ Rs. 4721.40 Per 100 Cum Rs 341.64
Pillar 2X 1.20 X 1.20 X 0.15 = 0.43
Room 1X 9.15 X 3.60 X 0.60 = 19.76
Total = 20.20 Cum
@ Rs. 208.21 Per Cum Rs 4204.94
Pillar 2X 1.20 X 1.20 X 0.15 = 0.43
Cr. Wall 1X 3.90 X 0.60 X 0.15 = 0.35
2X 3.60 X 0.60 X 0.15 = 0.65
Room 1X 9.15 X 3.60 X 0.15 = 4.94
Total = 6.37 Cum
@ Rs. 2208.17 Per Cum Rs 14070.47
1st Footing 1X 3.90 X 0.50 X 0.45 = 0.88
2X 3.60 X 0.50 X 0.45 = 1.62
2nd Footing 1X 3.90 X 0.45 X 0.60 = 1.05
2X 3.60 X 0.45 X 0.60 = 1.94
Total = 5.49 Cum
@ Rs. 1419.53 Per Cum Rs 7799.63
1X 3.90 X 0.23 X 3.30 = 2.96
2X 3.60 X 0.23 X 3.15 = 5.22
Total 8.18 Cum
Deduction
Door 1X 1.20 X 0.23 X 2.00 = 0.55
Window 1X 1.50 X 0.23 X 1.20 = 0.41
1X 1.20 X 0.23 X 0.90 = 0.25
Total 1.21 Cum
Net Qty = 6.96 Cum
@ Rs. 1947.29 Per Cum Rs 13557.23
6 RCC (1:1.5:3) uing 12 mm ize hbg chip including ll complete.
Pillar 2X 1.20 X 1.20 X 0.30 = 0.86
2 X (1.20+0.23)/2X(1.20+0.30)/2 X 0.45 = 0.48
2X 0.23 X 0.23 X 3.90 = 0.41
Grade beam 2X 3.60 X 0.15 X 0.23 = 0.25
1X 3.90 X 0.15 X 0.23 = 0.13
Lintel 2X 3.60 X 0.23 X 0.15 = 0.25
1X 3.90 X 0.15 X 0.23 = 0.13
Beam 4X 3.90 X 0.23 X 0.30 = 1.08
Slab 1X 10.00 X 3.90 X 0.10 = 3.90
Chujja 1X 3.60 X 0.45 X 0.05 = 0.08
1X 1.65 X 0.45 X 0.05 = 0.04
1X 1.05 X 0.45 X 0.05 = 0.02
Total = 7.64 Cum
@ Rs. 3967.47 Per Cum Rs 30324.55
Pillar 2 X 4 X 1.20 X 0.30 = 2.88
2 X 4 X (1.20+0.23)/ X 0.45 = 2.57
Grade beam 2 X 2 X 3.60 X 0.30 = 4.32
1 X 2 X 3.90 X 0.30 = 2.34
Total = 12.11 Sqm
@ Rs. 60.93 Per Sqm Rs 738.10
Pillar 2X 0.92 X 3.90 = 7.18
Beam 4X 3.90 X 0.83 = 12.95
Total = 20.12 Sqm
@ Rs. 278.27 Per Sqm Rs 5599.84
Lintel 2 X 2X 3.60 X 0.15 = 2.16
1 X 2X 3.90 X 0.15 = 1.17
Total = 3.33 Sqm
@ Rs. 141.47 Per Sqm Rs 471.11
Slab,chajja 1 X 1X 10.00 X 3.90 = 39.00
1 X 1X 3.60 X 0.45 = 1.62
1 X 1X 1.70 X 0.45 = 0.77
1 X 1X 1.05 X 0.45 = 0.47
Total = 41.86 Sqm
@ Rs. 141.47 Per Sqm Rs 5921.72
1X 3.90 X 4.20 = 16.38
2X 3.60 X 4.20 = 30.24
1X 3.90 X 3.60 = 14.04
2X 3.60 X 3.60 = 25.92
2X 3.60 X 0.70 = 5.04
Total 91.62 Sqm
Deduction
Door 2X 1.20 X 2.00 = 4.80
Window 4X 1.20 X 0.90 = 4.32
2X 1.50 X 1.20 = 3.60
Total 12.72 Sqm
Net Qty = 78.90 Sqm
@ Rs. 67.51 Per Sqm Rs 5326.20
Slab 1X 10.00 X 3.90 = 39.00 Sqm
Total = 39.00 Sqm
@ Rs. 85.49 Per Sqm Rs 3333.96
Total = 117.90 Sqm
@ Rs. 14.76 Per Sqm Rs 1739.89
conveyance , royality etc. complete
Hall 1X 9.00 X 6.00 X 0.075 = 4.05
1X 9.00 X 3.60 X 0.075 = 2.43
1X 3.00 X 1.80 X 0.075 = 0.41
Total = 6.89 Cum
@ Rs. 2527.00 Per Cum Rs 17398.40
10 Cost of MS door & window
Door(0.75X2.00) mtr Size -1No Rs 2500.00
Door(1.20X2.00) mtr Size -1No Rs 3500.00
Window ( 1.50X1.20)mtr-12No Rs 2000.00
Window ( 0.90X1.20)mtr-2Nos Rs 4000.00
Collapsable Gate- 1 No Rs 10000.00
11 Cost of Sanitary fittings LS Rs 3000.00
12 Cost of electrical fittings 10% of Civil Works Rs 30000.00
Total Rs 191814.88
Say Rs. 180000.00
(Rupees One Lakh & Eighty thousand Only)
Junior Engineer
Nabarangpur Block
DETAILED ESTIMATE FOR THE WORK:-"CONST. OF LATRINE AT NEW FOREST COLONY NEAR QR. OF NIGHT
WATCHER & SWEEPER
Toilet-1 2X 1.80 X 0.45 X 0.60 = 0.97 Cum
1X 0.90 X 0.45 X 0.60 = 0.24 Cum
Toilet-2 3X 1.65 X 0.45 X 0.60 = 1.34 Cum
2X 1.05 X 0.45 X 0.60 = 0.57 Cum
Soak Pit 1X 0.90 X 1.80 X 1.05 = 1.70 Cum
Total = 29.01 Cum
@ Rs 4721.40 Per 100 Cum Rs 1369.75
Toilet-1 2X 1.80 X 0.45 X 0.15 = 0.24 Cum
1X 0.90 X 0.45 X 0.15 = 0.06 Cum
Toilet-2 3X 1.65 X 0.45 X 0.15 = 0.33 Cum
2X 1.05 X 0.45 X 0.15 = 0.14 Cum
Toilet Room 3X 1.20 X 1.50 X 0.10 = 0.54 Cum
Soak Pit 1X 0.90 X 1.80 X 0.15 = 0.24 Cum
Total = 2.86 Cum
@ Rs 2085.29 Per 100 Cum Rs 5961.07
Toilet-1 Foundati 2X 1.80 X 0.35 X 0.60 = 0.76 Cum
1X 0.90 X 0.35 X 0.60 = 0.19 Cum
Toilet-2 3X 1.80 X 0.35 X 0.60 = 1.13 Cum
2X 0.90 X 0.35 X 0.60 = 0.38 Cum
Toilet-1 Room 2X 1.80 X 0.23 X 2.55 = 2.11 Cum
1X 1.80 X 0.23 X 1.20 = 0.50 Cum
1X 1.20 X 0.23 X 2.55 = 0.70 Cum
Toilet-2 3X 1.80 X 0.23 X 2.55 = 3.17 Cum
2X 1.05 X 0.23 X 2.55 = 1.23 Cum
2X 1.20 X 0.23 X 2.10 = 1.16 Cum
1X 3.00 X 0.23 X 1.20 = 0.83 Cum
3X 1.80 X 0.23 X 2.70 = 3.35 Cum
Soak Pit 1X 2.25 X 0.23 X 0.90 = 0.47 Cum
2X 0.90 X 0.23 X 0.90 = 0.37 Cum
Total 20.63 Cum
Deduction
Door 3X 0.75 X 0.23 X 2.10 = 1.09
Total 1.09 Cum
Net Qty = 19.54 Cum
@ Rs. 1947.29 Per Cum Rs 38059.51
Slab 1X 4.50 X 2.25 X 0.10 = 1.01 Cum
Total = 1.01 Cum
@ Rs. 3317.48 Per Cum Rs 3358.95
@ Rs. 4000.00 Per Qtl Rs 3645.00
6 Rigid & smooth centering , shuttering for RCC work
& dismanteling them after casting.
Toilet 3X 1.20 X 1.50 = 5.40 Sqm
Septic Tank 2X 1.80 X 1.50 = 5.40 Sqm
Total = 10.80 Sqm
@ Rs. 192.14 Per Sqm Rs 2075.12
Qty = 169.96 Sqm @ 38.03 Per Sqm Rs 6463.40
Toilet 3X 1.20 X 1.50 = 5.40 Sqm
Septic Tank 2X 1.80 X 1.50 = 5.40 Sqm
Total = 10.80 Sqm
@ Rs. 95.79 Per Sqm Rs 1034.53
9 Cost of Latrine Door 03 Nos Rs 2400.00
10 Cost of Sanitary Fittings Rs 5300.00
Total Rs 69667.32
Say Rs. 60000.00
(Rupees Sixty thousand Only)
Junior Engineer
Nabarangpur Block
DETAILED ESTIMATE FOR THE WORK:-"CONST. OF LATRINE OF CONFERENCE HALL AT DFO OFFICE ,
NABARANGPUR.
Toilet-1 1X 1.80 X 0.60 X 0.60 = 0.65 Cum
@ Rs 4721.40 Per 100 Cum Rs 30.59
Room 1X 1.80 X 3.00 X 0.60 = 3.24 Cum
@ Rs. 208.21 Per Cum Rs 674.59
Toilet-1 1X 1.80 X 0.60 X 0.15 = 0.16 Cum
Room 1X 1.80 X 3.00 X 0.15 = 0.81 Cum
Total = 0.97 Cum
@ Rs 2085.29 Per 100 Cum Rs 2026.90
1st Footings
Toilet-1 1X 1.80 X 0.50 X 0.45 = 0.41 Cum
2nd Footings
Toilet-1 1X 1.80 X 0.45 X 0.60 = 0.49 Cum
Total = 0.89 Cum
@ Rs. 1419.53 Per Cum Rs 1264.80
Toilet-1 1X 1.80 X 0.23 X 2.40 = 0.99 Cum
1X 1.80 X 0.23 X 2.00 = 0.83 Cum
1X 3.00 X 0.23 X 0.30 = 0.21 Cum
1X 1.80 X 0.23 X 0.30 = 0.12 Cum
Total 2.15 Cum
Deduction
Vantilator 2X 0.30 X 0.23 X 0.60 = 0.08
Total 0.08 Cum
Net Qty = 2.07 Cum
@ Rs. 1947.29 Per Cum Rs 4030.89
Slab 1X 3.80 X 2.60 X 0.10 = 0.99 Cum
Total = 1.05 Cum
@ Rs. 3317.48 Per Cum Rs 3483.69
@ Rs. 4000.00 Per Qtl Rs 3780.36
Slab 1X 3.80 X 2.60 = 9.88 Sqm
@ Rs. 85.49 Per Sqm Rs 844.60
Qty = 21.00 Sqm @ 38.03 Per Sqm Rs 798.63
Toilet 1X 1.80 X 3.00 = 5.40 Sqm
@ Rs. 95.79 Per Sqm Rs 517.27
11 Cost of Latrine Door-1No Rs 3000.00
Vantilator with Glass fittings - 02 Nos @ 700.00 per No Rs 1400.00
12 Cost of PHD Fittings Rs 3000.00
14 Cost of Electric Fittings Rs 1000.00
Total Rs 32352.33
Say Rs. 30000.00
(Rupees Thirty thousand Only)
Junior Engineer
Nabarangpur Block
DETAILED ESTIMATE FOR THE WORK:-REPAIR OF FOREST GUARD QUARTER AT NEW FOREST
COLONY,NABARANGPUR.
Boundary wall 1X 13.10 X 0.60 X 0.60 = 4.72 Cum
@ Rs 4721.40 Per 100 Cum Rs 222.66
@ Rs. 208.21 Per Cum Rs 81.83
@ Rs 2085.29 Per 100 Cum Rs 2458.56
1st Footings
2nd Footings
Total = 5.60 Cum
@ Rs. 1419.53 Per Cum Rs 7949.74
12 X 0.35 X 0.12 X 1.50 = 0.76 Cum
Total 5.28 Cum
Deduction
Gate 1X 1.20 X 0.23 X 1.50 = 0.41
Total 0.41 Cum
Net Qty = 4.86 Cum
@ Rs. 1947.29 Per Cum Rs 9466.75
Qty = 52.40 Sqm @ 38.03 Per Sqm Rs 1992.77
7 Cost of MS Door-7No Total 360 Kg @ Rs.49.00 Per Kg Rs 17640.00
Cost of MS window-5No Total 210 Kg @ Rs.49.00 Per Kg Rs 10290.00
Cost of grill gate-1No Total 40 Kg @ Rs.49.00 Per Kg Rs 1960.00
8 Cost of Electric Fittings Rs 6500.00
Door 5X 0.90 X 1.95 = 8.78 Sqm
2X 0.75 X 1.95 = 2.93 Sqm
Window 5X 0.90 X 1.20 = 5.40 Sqm
Total = 17.10 Sqm
@ Rs. 206.04 Per Sqm Rs 1808.00
10 Fixing,fitting of MS Door & Window LS Rs 2500.00
Total Rs 64370.32
Say Rs. 60000.00
Junior Engineer
Nabarangpur Block
DETAILED ESTIMATE FOR THE WORK:-CONST OF CHECK GATE BOUNDARY WALL WITH LATRINE AT
PAPADAHANDI..
Total = 20.60 Cum
@ Rs 4721.40 Per 100 Cum Rs 972.61
@ Rs 2085.29 Per 100 Cum Rs 1563.97
1st Footings
@ Rs. 772.58 Per Cum Rs 6257.90
2nd Footings
@ Rs. 1419.53 Per Cum Rs 5110.32
2X 2.00 X 0.23 X 2.50 = 2.30 Cum
Latrine 2X 1.20 X 0.23 X 2.50 = 1.38 Cum
2X 2.00 X 0.23 X 2.50 = 2.30 Cum
Pillar of Boundary 10 X 0.35 X 0.12 X 1.20 = 0.50 Cum
Total 19.82 Cum
Deduction
Gate 1X 2.00 X 0.23 X 1.20 = 0.55
Door Opening 1X 0.75 X 0.23 X 2.50 = 0.43
Total 0.98 Cum
Net Qty = 18.84 Cum
@ Rs. 1947.29 Per Cum Rs 36688.42
Slab 1X 2.00 X 2.50 X 0.10 = 0.50 Cum
1X 2.10 X 3.00 X 0.10 = 0.63 Cum
Total = 1.13 Cum
@ Rs. 3317.48 Per Cum Rs 3748.75
@ Rs. 4000.00 Per Qtl Rs 4068.00
Slab 1X 2.10 X 3.00 = 6.30 Sqm
@ Rs. 85.49 Per Sqm Rs 538.56
Qty = 163.83 Sqm @ 38.03 Per Sqm Rs 6230.55
Toilet 1X 1.20 X 2.00 = 2.40 Sqm
1X 2.00 X 2.50 = 5.00 Sqm
Total = 7.40 Sqm
@ Rs. 95.79 Per Sqm Rs 708.85
11 Cost of Latrine Door-1No Rs 2500.00
13 Cost of White washing etc Rs 500.00
Total Rs 70387.93
Say Rs. 60000.00
Junior Engineer
Nabarangpur Block
DETAILED ESTIMATE FOR THE WORK:-REPAIR OF FOREST GUARD QUARTER AT PAPADAHANDI.
Est.Cost:- Rs.1,30,000/-
Extension wall 1X 4.80 X 0.60 X 0.60 = 1.73 Cum
2X 1.62 X 0.60 X 0.60 = 1.17 Cum
Latrine Tank 1X 3.60 X 2.40 X 3.00 = 25.92 Cum
Latrine Room-1 2X 3.23 X 0.60 X 0.60 = 2.33 Cum
2X 1.43 X 0.60 X 0.60 = 1.03 Cum
2X 1.43 X 0.60 X 0.60 = 1.03 Cum
Total = 35.52 Cum
@ Rs 4721.40 Per 100 Cum Rs 1677.27
Flooring 1X 4.80 X 1.80 X 0.10 = 0.86 Cum
2X 4.80 X 3.60 X 0.10 = 3.46 Cum
2X 1.43 X 0.60 X 0.10 = 0.17 Cum
2X 1.43 X 0.60 X 0.10 = 0.17 Cum
Total = 6.30 Cum
@ Rs 2085.29 Per Cum Rs 13142.34
2X 1.62 X 0.60 X 0.60 = 1.17 Cum
Total = 2.89 Cum
@ Rs. 772.58 Per Cum Rs 2236.16
2X 1.62 X 0.46 X 0.45 = 0.67 Cum
2X 3.08 X 0.45 X 0.45 = 1.25 Cum
2X 1.53 X 0.50 X 0.50 = 0.77 Cum
2X 1.58 X 0.45 X 0.45 = 0.64 Cum
2X 3.08 X 0.45 X 0.45 = 1.25 Cum
2X 1.53 X 0.50 X 0.50 = 0.77 Cum
2X 1.58 X 0.45 X 0.45 = 0.64 Cum
Total = 10.08 Cum
@ Rs. 1419.53 Per Cum Rs 14305.04
Plinth Bend 1X 9.32 X 0.23 X 0.15 = 0.32 Cum
Slab 1X 4.06 X 2.86 X 0.10 = 1.16 Cum
Slab 2X 3.16 X 2.56 X 0.10 = 1.62 Cum
Total = 3.42 Cum
@ Rs. 3317.48 Per Cum Rs 11352.95
@ Rs. 4000.00 Per Qtl Rs 12319.78
2X 1.80 X (2.50+2.75)/2 X 0.23 = 2.17 Cum
1X 2.40 X 0.23 X 3.00 = 1.66 Cum
2X 1.80 X 0.23 X 2.40 = 1.99 Cum
2X 1.80 X 0.23 X 2.40 = 1.99 Cum
Total 19.68 Cum
Deduction
Door 1X 0.90 X 0.23 X 2.00 = 0.41
2X 0.75 X 0.23 X 2.00 = 0.69
Total 1.10 Cum
Net Qty = 18.58 Cum
@ Rs. 1947.29 Per Cum Rs 36173.22
i) Plinth Bend 2X 3.16 X 2.56 = 16.18 Sqm
Total = 16.18 Sqm
@ Rs. 60.93 Per Sqm Rs 985.79
ii) Lintel Bend 2X 3.16 X 2.56 = 16.18 Sqm

Total = 16.18 Sqm
@ Rs. 141.47 Per Sqm Rs 2288.92
iii) Slab 1X 4.06 X 2.86 = 11.61 Sqm
2X 3.16 X 2.56 = 16.18 Sqm
Total = 27.79 Sqm
@ Rs. 192.14 Per Sqm Rs 5339.75

Qty = 161.53 Sqm @ 48.01 Per Sqm Rs 7755.09
Total = 189.32 Sqm
@ Rs. 14.76 Per Sqm Rs 2793.90
Flooring 1X 4.80 X 1.80 = 8.64 Cum
2X 4.80 X 3.60 = 34.56 Cum
Total = 43.20 Cum
@ Rs 19.74 Per 100 Cum Rs 852.85
Door 4X 0.90 X 2.00 = 7.20 Sqm
Window 5X 0.75 X 1.20 = 4.50 Sqm
Total = 11.70 Sqm
@ Rs. 206.04 Per Sqm Rs 1483.49
13 Cost of MS Door-4No Total 260Kg @ Rs.49.00 Per Kg Rs 12740.00
Cost of MS window-4No Total 180 Kg @ Rs.49.00 Per Kg Rs 8820.00
MS Angle-165 Kg @ Rs 49.00 per Kg Rs 8085.00
Cost of MS Latrine Door - 2 Nos 92 KG @ Rs 49.00 Per KG Rs 4508.00
14 Fitting & Fixing of GCI sheet on the roof
Roof 1X 4.80 X 2.50 =
12.00 Sqm
Total =
12.00 Sqm
@ Rs. 22.00 Per Sqm Rs 264.00
16 GCI Sheet 2.50 mtr size - 6 Nos @ Rs550.00per No Rs 3300.00
Total Rs 155023.55
Limit to Say Rs. 147000.00
(Rupees One Lakh Forty Seven thousand Only)
Junior Engineer
Nabarangpur Block
DETAILED ESTIMATE FOR THE WORK:-"CONST. OF SILAGE INSIDE PAPADAHANDI DEER PARK.
Est.Cost:- Rs.1,85,000/-
Foundation 1X 3.46 X 7.15 X 1.80 = 44.53 Cum
@ Rs 5364.24 Per 100 Cum Rs 2388.71
@ Rs. 196.79 Per Cum Rs 243.42
Total = 3.71 Cum
@ Rs 1701.52 Per 100 Cum Rs 6314.09
Silage Long Wall 2X 7.15 X 0.23 X 3.00 = 9.87 Cum
Silage Short Wall 5X 3.00 X 0.23 X 3.00 = 10.35 Cum
Upstair 2X 7.15 X 0.23 X 2.40 = 7.89 Cum
5X 3.00 X 0.23 X 2.40 = 8.28 Cum
Parapet 1X 8.45 X 0.23 X 0.75 = 1.46 Cum
Total 37.85 Cum
Deduction
Door 8X 0.75 X 0.23 X 1.50 = 2.07
Vantilator 8X 0.30 X 0.23 X 0.60 = 0.33
Total 2.40 Cum
Net Qty = 35.45 Cum
@ Rs. 1540.87 Per Cum Rs 54619.26
Stair Case 8X 1.00 X 0.30 X 0.10 = 0.24 Cum
8X 1.00 X 0.10 X 0.10 = 0.08 Cum
Slab 1X 7.45 X 4.76 X 0.10 = 3.55 Cum
Slab 1X 7.45 X 4.76 X 0.10 = 3.55 Cum
Total = 8.65 Cum
@ Rs. 3317.48 Per Cum Rs 28710.79
@ Rs. 4000.00 Per Qtl Rs 31155.84
i)Slab 2X 7.45 X 4.76 = 70.92 Sqm
Stair Case 8X 1.00 X 0.30 = 2.40 Cum
8X 1.00 X 0.10 = 0.80 Cum
Total = 74.12 Sqm
@ Rs. 177.17 Per Sqm Rs 13132.55
ii)Beam 8X 4.50 X 0.53 = 19.08 Sqm
Total = 19.08 Sqm
@ Rs. 278.27 Per Sqm Rs 5309.33
Slab 2X 7.45 X 4.76 = 70.92 Sqm
@ Rs. 85.49 Per Sqm Rs 6063.02
Qty = 308.24 Sqm @ 38.03 Per Sqm Rs 11722.18
Room 8X 1.50 X 3.00 = 36.00 Sqm
@ Rs. 95.79 Per Sqm Rs 3448.44
Total = 382.36 Sqm
@ Rs. 14.76 Per Sqm Rs 5642.61
Door 8X 2.25 X 0.75 X 1.50 = 20.25 Sqm
Total = 20.25 Sqm
@ Rs. 22.15 Per Sqm Rs 448.54
13 Cost of Paint
Qty = ### Litre
@ Rs. 150.00 Per Litre Rs 379.69
14 Cost of Door-8No Rs 15000.00
Iron Stair Case 150 Kg @ 49.00 per Kg Rs 7350.00
Vantilator 8 Nos @ Rs 100.00 per No Rs 800.00
Total Rs 192728.45
Say Rs. 185000.00
(Rupees One Lakh Eighty Five thousand Only)
Junior Engineer
Nabarangpur Block
DETAILED ESTIMATE FOR THE WORK:- " CONST. OF TANK UNDER SCM AT PONDIKOTE MICRO WATERSHED ".
ESTIMATED COST :- Rs.1,75,366/-

1 E/W in hard soil with initial lead & lift including rough dressing
breaking the clods & deposited the soil on the embankment of the Tank as directed 3362.94
by the EIC.
1st Footing
Tank 1 X 24.00 X 45.00 X (1.5+2.00)/2 = 1890.00 Cum
@ Rs 3070.20 Per 100 Cum Rs 58026.78
by the EIC.
1st Footing
Tank 1 X 22.00 X 43.00 X 1.50 = 1419.00 Cum
@ Rs 3362.94 Per 100 Cum Rs 47720.12
Inside
Tank 2 X 26.00 X 3.00 X 0.30 = 46.80 Cum
2 X 47.00 X 3.00 X 0.30 = 84.60 Cum
Total = 131.40 Cum
@ Rs 558.98 Per Cum Rs 73449.97
etc complete.
outside
Tank 2 X 34.00 X 3.10 = 210.80 Cum
2 X 55.00 X 3.10 = 341.00 Cum
Total = 551.80 Cum
@ Rs 673.93 Per 100 Sqm Rs 3718.75
G.TOTAL Rs 183915.62
Limitted Rs 175366.00
(Rupees One Lakh Seventy Five thousand Three hundred Sixty Six Only)
Junior Engineer
Nabarangpur Block
DETAILED ESTIMATE FOR THE WORK:-"EXTENSION OF OLD REST SHED AT OLD DFO OFFICE ,
NABARANGPUR".
Roof 1X 6.70 X 3.05 = 20.44 Sqm
Total = 20.44 Sqm
@ Rs. 17.99 Per Sqm Rs 367.57
2 Labour for fixing GCI Sheet in roof drilling hole in wind ties including
fixing of ridges valleys windties etc excluding cost of fittings per 1 sqm.
Roof 1X 6.70 X 3.05 = 20.44 Sqm
Total = 20.44 Sqm
@ Rs. 40.95 Per Sqm Rs 836.81
Angon 1X 8.53 X 9.14 X 0.05 = 3.90 Cum
1X 7.31 X 1.36 X 0.05 = 0.50 Cum
1X 3.05 X 1.36 X 0.05 = 0.21 Cum
Room 1X 6.10 X 2.40 X 0.15 = 2.20 Cum
Total = 6.80 Cum
@ Rs. 208.21 Per Cum Rs 1415.53
Angon 1X 8.53 X 9.14 X 0.10 = 7.80 Cum
1X 7.31 X 1.36 X 0.10 = 0.99 Cum
1X 3.05 X 1.36 X 0.10 = 0.41 Cum
Room 1X 6.10 X 2.40 X 0.10 = 1.46 Cum
Total = 10.67 Cum
@ Rs 2085.29 Per Cum Rs 22248.77
Extension of wall 1X 6.10 X 0.23 X 1.20 = 1.68 Cum
2X 2.40 X 0.23 X 1.20 = 1.32 Cum
Pillar 5X 0.35 X 0.35 X 1.20 = 0.74 Cum
Door Close 1X 0.90 X 0.23 X 1.80 = 0.37 Cum
Deduction Total 4.12 Cum
Door 1X 0.90 X 0.23 X 1.20 = 0.25
Total 0.25 Cum
Net Qty = 3.87 Cum
@ Rs. 1947.29 Per Cum Rs 7531.34
Angon 1X 8.53 X 9.14 = 77.96 Sqm
1X 7.31 X 1.36 = 9.94 Sqm
1X 3.05 X 1.36 = 4.15 Sqm
Room 1X 6.10 X 2.40 = 14.64 Sqm
Total = 106.69 Sqm
@ Rs. 120.74 Per Sqm Rs 12882.72
Qty = 120.00 Sqm @ 48.01 Per Sqm Rs 5761.15
Total = 120.00 Sqm
@ Rs. 14.76 Per Sqm Rs 1770.88
9 Cost of Door-1No ### Kg @ 46.00 per Kg Rs 2760.00
Grill-4 Nos ### Kg @ 46.00 per Kg Rs 12880.00
Door 1X 2.25 X 0.90 X 1.80 = 3.65 Sqm
Grill-4 Nos 2X 1.25 X 2.40 X 1.20 = 7.20 Sqm
1X 1.25 X 2.70 X 1.20 = 4.05 Sqm
1X 1.25 X 1.80 X 1.20 = 2.70 Sqm
Total = 17.60 Sqm
@ Rs. 28.54 Per Sqm Rs 502.22
11 Cost of Paint
Qty = ### Litre
@ Rs. 150.00 Per Litre Rs 329.91
Total Rs 69286.92
Say Rs. 65000.00
(Rupees Sixty Five thousand Only)
Junior Engineer
Nabarangpur Block
DETAILED ESTIMATE FOR THE WORK:-"CONST. OF COW CATCHER & GATE AT DFO OFFICE ,
NABARANGPUR".
@ Rs 4721.40 Per 100 Cum Rs 550.70
@ Rs. 208.21 Per Cum Rs 134.92
2X 3.60 X (0.60+0.45)/2 X 1.20 = 4.54 Cum
Total = 5.83 Cum
@ Rs 2085.29 Per 100 Cum Rs 12161.42
Pillar 2X 0.23 X 0.30 X 1.80 = 0.25 Cum
Total = 0.25 Cum
@ Rs. 3317.48 Per Cum Rs 824.06
@ Rs. 4000.00 Per Qtl Rs 1000.00
i)Beam 2X 1.80 X 0.86 = 3.10 Sqm
Total = 3.10 Sqm
@ Rs. 278.27 Per Sqm Rs 861.51
conveyance , royality etc. complete
Wall 2X 3.60 X 0.45 X 0.1 = 0.32
1X 3.60 X 1.20 X 0.05 = 0.22
Total = 0.54 Cum
@ Rs. 3219.24 Per Cum Rs 1738.39
4X 0.50 X 0.10 X 1.80 = 0.36 Cum
Total = 0.53 Cum
@ Rs. 1947.29 Per Cum Rs 1023.50
Qty = 7.41 Sqm @ 48.01 Per Sqm Rs 355.75
10 Cost of MS Channel Rs 5000.00
11 Cost of MS Pipe 10 Nos @ Rs 2600.00 Per No Rs 26000.00
12 Cost of MS Signboard ( 6.10X0.70) mtr Size Rs 6000.00
13 Cost of Making & welding Charges Rs 2000.00
Total Rs 57650.26
Say Rs. 56000.00
(Rupees Fifty Six thousand Only)
Junior Engineer
Nabarangpur Block
DETAILED ESTIMATE FOR THE WORK:-"CONST. OF BOUNDARY WALL WITH BARBED WIRE FENCING FOR
DEVELOPMENT OF DEER PARK AT PAPADAHANDI ( TOTAL = 613.00 RMT )."
Est.Cost:- Rs.32,58,000/-
Pillar 360 X 1.05 X 1.05 X 1.05 = 416.75 Cum
Total = 714.87 Cum
@ Rs. 4721.40 Per 100 Cum Rs 33751.87
Pillar 360 X 1.05 X 1.05 X 0.05 = 19.85 Cum
Total = 39.72 Cum
@ Rs. 208.21 Per Cum Rs 8269.96
Pillar 360 X 1.05 X 1.05 X 0.15 = 59.54 Cum
Total = 119.16 Cum
@ Rs. 2085.29 Per Cum Rs 248483.39
1X 530.00 X 0.45 X 0.45 = 107.33 Cum
Total = 282.23 Cum
@ Rs. 1419.53 Per Cum Rs 400627.95
Pillar 360 X 1.05 X 1.05 X 0.30 = 119.07 Cum
360 X 0.35 X 0.25 X 4.00 = 126.00 Cum
Plinth 1X 530.00 X 0.45 X 0.15 = 35.78 Cum
Total = 280.85 Cum
@ Rs. 3317.48 Per Cum Rs 931697.48
@ Rs. 4110.80 Per Qtl Rs 616619.25
i) Plinth 1X 2 X 530.00 X 0.15 = 159.00 Sqm
Total = 159.00 Sqm
@ Rs. 60.93 Per Sqm Rs 9687.74
ii) Pillar 360 X 1 X 1.20 X 4.00 = 1728.00 Sqm
@ Rs. 192.14 Per Sqm Rs 332019.66
@ Rs. 1947.29 Per Cum Rs 712124.25
Boundary Wall 1X 2 X 530.00 X 3.00 = 3180.00 Sqm
@ Rs. 48.01 Per Sqm Rs 152670.59
10 Labour for fixing barbed wire fencing & post by means of stapples
& straining hooks by means of tying with GI wires including cost of staples,hooks &
tying wires.
Barbed wire Fencing 5X 613.00 = 3065.00 RMT
Total = 3065.00 RMT
@ Rs. 500.00 Per 100 MT Rs 15325.00
11 Cost of Barbed Wire
Total 3065.00 RMt
@ 0.16 Kg per MT = 490.40 Kg
@ 47.00 Per Kg Rs 23048.80
12 Cost of MS angles to be fixed with barbed wire on the top of the
Buondary wall( 50mmX50mmX6 mm) size of 0.75 mtr height.
including drilling holes & placing in position etc complete.
Total 360 Nos @ 170.00 per No Rs 61200.00
(Rupees Thirty Two Lakhs & Fifty Eight Thousand Only)
Certified that the Estimate has been prepared basing on Schedule of rates 2008 & enhanced
labour rate as on 2008 & prepared on request
Junior Engineer
Nabarangpur Block
DETAILED ESTIMATE FOR THE WORK:-"EXTENSION OF WALL INSIDE DEER PARK , PAPADAHANDI".
1X 17.75 X 0.35 X 0.45 = 2.80 Cum
2X 3.00 X 0.35 X 0.45 = 0.95 Cum
Pillar 11 X 0.35 X 0.35 X 1.60 = 2.16 Cum
Board 9X 0.23 X 0.80 X 1.60 = 2.65 Cum
2X 6.10 X 0.23 X 2.40 = 6.73 Cum
2X 3.00 X 0.35 X 2.40 = 5.04 Cum
Total = 22.24 Cum
Deduction
Door 1X 1.00 X 0.23 X 2.00 = 0.46
Window 2X 0.90 X 0.23 X 1.20 = 0.50
Total 0.46 Cum
Net Qty = 21.78 Cum
@ Rs. 1947.29 Per Cum Rs 42416.13
Qty = 180.00 Sqm @ 48.01 Per Sqm Rs 8641.73
2X 6.10 X 2.40 = 29.28 Sqm
Total = 29.28 Sqm
@ Rs. 120.74 Per Sqm Rs 3535.41
Pillar 11 X 1 X 0.70 X 1.60 = 12.32 Sqm
Total = 12.32 Sqm
@ Rs. 237.06 Per Sqm Rs 2920.53
Wall Tiles ### Sqm @ 320.00 Per Sqm Rs 3942.40
Total = 180.00 Sqm
@ Rs. 14.76 Per Sqm Rs 2656.32
Door 1X 2.25 X 1.00 X 2.00 = 4.50 Sqm
Window 2X 2.75 X 0.90 X 1.20 = 5.94 Sqm
Grill Door 1X 1.25 X 0.90 X 1.60 = 1.80 Sqm
Grill 9X 1.25 X 1.60 X 0.60 = 10.80 Sqm
Total = 23.04 Sqm
@ Rs. 28.54 Per Sqm Rs 657.64
8 Cost of Paint
Qty = ### Litre
@ Rs. 150.00 Per Litre Rs 432.00
9 Cost of MS Grill,Door & Window 650 KG @ Rs.45.00 per Kg Rs 29250.00
Total Rs 94452.17
Say Rs. 88000.00
(Rupees Eighty Eight thousand Only)
Junior Engineer
Nabarangpur Block
DETAILED ESTIMATE FOR THE WORK:- " CONST. OF TANK UNDER SCM AT PONDIKOTE MICRO WATERSHED ".

by the EIC.
1st Footing
Tank 1 X 50.00 X 60.00 X 1.50 = 4500.00 Cum
@ Rs 3947.40 Per 100 Cum Rs 177633.00
by the EIC.
2nd Footing
Tank 1 X 48.00 X 58.00 X 1.50 = 4176.00 Cum
@ Rs 4323.78 Per 100 Cum Rs 180561.05
Inside
Tank 2 X 60.00 X 3.00 X 0.30 = 108.00 Cum
2 X 70.00 X 3.00 X 0.30 = 126.00 Cum
Total = 234.00 Cum
@ Rs 491.98 Per Cum Rs 115123.32
etc complete.
outside
Tank 2 X 80.00 X 5.00 = 800.00 Cum
Total = 800.00 Cum
@ Rs 673.93 Per 100 Sqm Rs 5391.44
(Rupees Four Lakh Seventy Six thousand Only)
Junior Engineer
Nabarangpur Block
DETAILED ESTIMATE FOR THE WORK:-"CONST. OF CC ROAD AT DFO OFFICE NABARANGPUR".
Est.Cost:- Rs.1,01,000/-
Road 1X 4.50 X (7.50+4.50)/2 X 0.15 = 4.05 Cum
Total = 4.05 Cum
@ Rs. 4721.40 Per 100 Cum Rs 191.22
Road 1X 4.50 X (7.50+4.50)/2 X 0.05 = 1.35 Cum
2X 22.00 X (4.10+3.80)/2 X 0.05 = 8.69 Cum
1X 9.20 X (14.00+4.50)/2 X 0.05 = 4.26 Cum
Total = 14.30 Cum
@ Rs. 204.13 Per Cum Rs 2918.04
Road 1X 4.50 X (7.50+4.50)/2 X 0.10 = 2.70 Cum
2X 22.00 X (4.10+3.80)/2 X 0.10 = 17.38 Cum
1X 9.20 X (14.00+4.50)/2 X 0.10 = 8.51 Cum
Total = 28.59 Cum
@ Rs. 1904.81 Per Cum Rs 54458.52
Road 1X 4.50 X (7.50+4.50)/2 X 0.05 = 1.35 Cum
2X 22.00 X (4.10+3.80)/2 X 0.05 = 8.69 Cum
1X 9.20 X (14.00+4.50)/2 X 0.05 = 4.26 Cum
Total = 14.30 Cum
@ Rs. 2904.39 Per Cum Rs 41518.26
5 Collecting , conveying,supplying of good quality Murrom or Gravel
Road 1X 9.20 X (14.00+4.50)/2 X (0.05+0.15)/2 = 8.51 Cum
@ Rs. 188.00 Per Cum Rs 1599.88
Road 1X 9.20 X (14.00+4.50)/2 X (0.05+0.15)/2 = 8.51 Cum
@ Rs. 32.44 Per Cum Rs 276.06
Say Rs. 101000.00
(Rupees one Lakh & one thousand Only)
Junior Engineer
Nabarangpur Block
DETAILED ESTIMATE FOR THE WORK:-"CONST. OF LAWN AT DFO OFFICE NABARANGPUR".
Barricode 1X 29.40 X 0.40 X 0.50 = 5.88 Cum
Total = 5.88 Cum
@ Rs. 4721.40 Per 100 Cum Rs 277.62
Total = 1.76 Cum
@ Rs. 1904.81 Per Cum Rs 3360.08
3 WBCB in CM (1:6) to the Sub structure & super Structure including all cost
2X 29.40 X 0.23 X 0.60 = 8.11 Cum
Net Qty = 11.61 Cum
@ Rs. 1947.29 Per Cum Rs 22612.72
4 12 mm CP in CM (1:6) to the superstructure including all
cost , conveyance etc complete
2X 2 X (29.4-0.75) X 0.60 = 68.76 Sqm
Total = 68.76 Sqm
@ Rs. 48.01 Per Sqm Rs 3301.14
5 Painting 2 coats with new iron work with any approved paint
1X 1.25 X 29.40 X 0.60 = 22.05 Sqm
Total = 22.05 Sqm
@ Rs. 28.54 Per Sqm Rs 629.39
6 Cost of Paint = 22.05X1.25/10 = 2.76 Litre
@ Rs. 150.00 Per Litre Rs 413.44
7 Cost of MS Grill for Lawn Barricode Wall Total 29.40 RMT Rs 15000.00
Say Rs. 42000.00
(Rupees Forty Two thousand Only)
Junior Engineer
Nabarangpur Block
DETAILED ESTIMATE FOR THE WORK:-"IMPV. OF ROAD WITH DRAIN AT BOXAGUDA VILLAGE ROAD."
Est.Cost:- Rs.3,00,000/-
Drain 1X 235.00 X 1.20 X 0.75 = 211.50 Cum
@ Rs. 5395.57 Per 100 Cum Rs 11411.63
Drain 1X 235.00 X 1.20 X 0.05 = 14.10 Cum
@ Rs. 209.71 Per Cum Rs 2956.94
Drain 1X 235.00 X 1.20 X 0.10 = 28.20 Cum
2X 235.00 X 0.30 X 0.60 = 84.60 Cum
Total 112.80 Cum
@ Rs. 2138.32 Per Cum Rs 241202.72
Drain 2X 2X 235.00 X 0.60 = 564.00 Sqm
@ Rs. 62.46 Per Sqm Rs 35228.67
Drain 2X 235.00 X 0.60 = 282.00 Sqm
@ Rs. 51.59 Per Sqm Rs 14548.27
Drain 2X 235.00 X 0.30 X 0.05 = 7.05 Cum
1X 235.00 X 0.60 X 0.05 = 7.05 Cum
Total = 14.10 Cum
@ Rs. 3289.62 Per Cum Rs 46383.63
7 Provision for rest shed , medicenes for laboureres etc. Rs 2000.00
8 Provision for remuneration of Gram Sathi 750 mandays @ 4.00 Rs 3000.00
Junior Engineer
Nabarangpur Block
Asst. Engineer
Nabarangpur

Block Dev. Officer

Nabarangpur
DETAILED ESTIMATE FOR THE WORK:-"IMPV. OF ROAD BADGAM TO CHIRMAPONDI WITH GUARD WALL."
Est.Cost:- Rs.5,00,000/-
Culvert ( U/S cutt-off) 1X 8.40 X 1.20 X 1.20 = 12.10 Cum
Culvert ( D/S cutt-off) 1X 8.40 X 1.20 X 1.50 = 15.12 Cum
Abutment 2X 3.80 X 1.20 X 1.20 = 10.94 Cum
Bed 1X 3.80 X 1.70 X 0.45 = 2.91 Cum
Total = 147.46 Cum
@ Rs. 5395.57 Per 100 Cum Rs 7956.22
Abutment 2X 3.80 X 1.20 X 0.15 = 1.37 Cum
Bed 1X 3.80 X 1.70 X 0.15 = 0.97 Cum
Total = 10.43 Cum
@ Rs. 209.71 Per Cum Rs 2186.72
1X 96.50 X (1.05+0.50)/2 X 1.85 = 138.36 Cum
1X 8.40 X (1.00+0.75)/2 X 0.90 = 4.73 Cum
1X 8.40 X (1.00+0.75)/2 X 0.90 = 4.73 Cum
Abutment 2X 3.80 X 1.20 X 0.30 = 2.74 Cum
2X 3.80 X (1.00+0.75)/2 X 0.75 = 4.99 Cum
2X 6.00 X (0.75+0.0.50)/2 X 1.15 = 8.63 Cum
Wing wall 4X 2.00 X (0.75+0.0.50)/2 X 1.15 = 5.75 Cum
Bed 1X 4.50 X 2.00 X 0.30 = 2.70 Cum
Parapet 2X 3.00 X 0.45 X 0.45 = 1.22 Cum
Total = 192.04 Cum
@ Rs. 2138.32 Per Cum Rs 410650.04
Slab 1X 6.00 X 3.00 X 0.25 = 4.50 Cum
Total = 4.50 Cum
@ Rs. 3336.28 Per Cum Rs 15013.24
@ Rs. 4125.86 Per Qtl Rs 16709.71
i) Guard wall 1X 2X 96.50 X 1.85 = 357.05 Sqm
Culvert ( U/S cutt-off) 1X 2X 8.40 X 0.90 = 15.12 Sqm
Culvert ( D/S cutt-off) 1X 2X 8.40 X 0.90 = 15.12 Sqm
Abutment 2X 2X 3.80 X 0.75 = 11.40 Sqm
2X 2X 6.00 X 1.00 = 24.00 Sqm
Wing wall 4X 2X 2.00 X 1.15 = 18.40 Sqm
Parapet 2X 2X 3.00 X 0.45 = 5.40 Sqm
Total = 446.49 Sqm
@ Rs. 62.46 Per Sqm Rs 27888.74
ii) Slab 1X 1X 6.00 X 3.00 = 18.00 Sqm
@ Rs. 201.68 Per Sqm Rs 3630.23
Guard wall 1X 2X 96.50 X 1.00 = 193.00 Sqm
Abutment 2X 1X 6.00 X 1.00 = 12.00 Sqm
Wing wall 4X 1X 2.00 X 1.15 = 9.20 Sqm
Parapet 2X 2X 3.00 X 0.45 = 5.40 Sqm
Total = 219.60 Sqm
@ Rs. 51.59 Per Sqm Rs 11329.08
Pier Cap 2X 6.00 X 0.50 X 0.075 = 0.45 Cum
Bed 1X 6.00 X 2.00 X 0.075 = 0.90 Cum
Wing wall 4X 2.00 X 0.50 X 0.05 = 0.20 Cum
Parapet 2X 3.00 X 0.45 X 0.05 = 0.14 Cum
Total = 4.10 Cum
@ Rs. 3289.62 Per Cum Rs 13479.21

Road 1X 320.00 X 6.00 X 0.45 = 864.00 Cum
Total = 864.00 Cum
@ Rs. 102.00 Per 2.83 Cum Rs 31140.64
10 Collecting , conveying , supplying of good quality laterite murrom
& stacking on the road side with box heap of size ( 1.50X1.50X0.50) mtr
to be measured as (1.50X1.50X0.44) mtr as 1 Cum.etc all complete.
Road 1X 1000.00 X 3.00 X 0.05 = 150.00 Cum
@ Rs. 188.00 Per Cum Rs 28200.00
Road 1X 1000.00 X 3.00 X 0.05 = 150.00 Cum
@ Rs. 37.04 Per Cum Rs 5556.66
Junior Engineer
Nabarangpur Block
Asst. Engineer
Nabarangpur
Block Dev. Officer

Nabarangpur
DETAILED ESTIMATE FOR THE WORK:-"CONST. OF PUCCA DRAIN WITH CULVERT AT BHATRA CHIKILI."
Est.Cost:- Rs.3,00,000/-
Drain 1X 141.00 X 1.20 X 0.75 = 126.90 Cum
Abutment 2X 3.80 X 1.20 X 1.20 = 10.94 Cum
Bed 1X 3.80 X 1.70 X 0.45 = 2.91 Cum
Total = 167.97 Cum
@ Rs. 5395.57 Per 100 Cum Rs 9062.78
Drain 1X 141.00 X 1.20 X 0.05 = 8.46 Cum
Abutment 2X 3.80 X 1.20 X 0.15 = 1.37 Cum
Bed 1X 3.80 X 1.70 X 0.15 = 0.97 Cum
Total = 13.82 Cum
@ Rs. 209.71 Per Cum Rs 2898.43
Drain 1X 141.00 X 1.20 X 0.10 = 16.92 Cum
2X 141.00 X 0.30 X 0.60 = 50.76 Cum
1X 8.40 X (1.00+0.75)/2 X 0.90 = 4.73 Cum
1X 8.40 X (1.00+0.75)/2 X 0.90 = 4.73 Cum
Abutment 2X 3.80 X 1.20 X 0.30 = 2.74 Cum
2X 3.80 X (1.00+0.75)/2 X 0.75 = 4.99 Cum
2X 6.00 X (0.75+0.0.50)/2 X 1.15 = 8.63 Cum
Wing wall 4X 2.00 X (0.75+0.0.50)/2 X 1.15 = 5.75 Cum
Bed 1X 4.50 X 2.00 X 0.30 = 2.70 Cum
Parapet 2X 3.00 X 0.45 X 0.45 = 1.22 Cum
Total = 106.17 Cum
@ Rs. 2138.32 Per Cum Rs 227020.30
Slab 1X 6.00 X 3.00 X 0.25 = 4.50 Cum
Total = 4.50 Cum
@ Rs. 3336.28 Per Cum Rs 15013.24
@ Rs. 4125.86 Per Qtl Rs 16709.71
i) Drain 2X 2X 141.00 X 0.60 = 338.40 Sqm
Abutment 2X 2X 3.80 X 0.75 = 11.40 Sqm
2X 2X 6.00 X 1.00 = 24.00 Sqm
Wing wall 4X 2X 2.00 X 1.15 = 18.40 Sqm
Parapet 2X 2X 3.00 X 0.45 = 5.40 Sqm
Total = 427.84 Sqm
@ Rs. 62.46 Per Sqm Rs 26723.82
ii) Slab 1X 1X 6.00 X 3.00 = 18.00 Sqm
@ Rs. 201.68 Per Sqm Rs 3630.23

Drain 2X 141.00 X 0.60 = 169.20 Sqm
Abutment 2X 1X 6.00 X 1.00 = 12.00 Sqm
Wing wall 4X 1X 2.00 X 1.15 = 9.20 Sqm
Parapet 2X 2X 3.00 X 0.45 = 5.40 Sqm
Total = 195.80 Sqm
@ Rs. 51.59 Per Sqm Rs 10101.25
Drain 2X 141.00 X 0.30 X 0.05 = 4.23 Cum
1X 141.00 X 0.60 X 0.05 = 4.23 Cum
Pier Cap 2X 6.00 X 0.50 X 0.075 = 0.45 Cum
Bed 1X 6.00 X 2.00 X 0.075 = 0.90 Cum
Wing wall 4X 2.00 X 0.50 X 0.05 = 0.20 Cum
Parapet 2X 3.00 X 0.45 X 0.05 = 0.14 Cum
Total = 10.15 Cum
@ Rs. 3289.62 Per Cum Rs 33373.18
Junior Engineer
Nabarangpur Block
Asst. Engineer
Nabarangpur

Block Dev. Officer

Nabarangpur
DETAILED ESTIMATE FOR THE WORK:-"CONST. OF CULVERT ON ROAD AT MOHULPADAR TO

GORUDARASA".
Est.Cost:- Rs.3,00,000/-
Abutment 2X 3.80 X 1.20 X 1.20 = 10.94 Cum
Bed 1X 3.80 X 1.70 X 0.45 = 2.91 Cum
Total = 101.70 Cum
@ Rs. 5395.57 Per 100 Cum Rs 5487.54
Abutment 2 X 3.80 X 1.20 X 0.15 = 1.37 Cum
Bed 1 X 3.80 X 1.70 X 0.15 = 0.97 Cum
Total = 8.25 Cum
@ Rs. 209.71 Per Cum Rs 1729.81
1X 55.00 X (1.05+0.50)/2 X 1.85 = 78.86 Cum
1X 8.40 X (1.00+0.75)/2 X 0.90 = 4.73 Cum
1X 8.40 X (1.00+0.75)/2 X 0.90 = 4.73 Cum
Abutment 2X 3.80 X 1.20 X 0.30 = 2.74 Cum
2X 3.80 X (1.00+0.75)/2 X 0.75 = 4.99 Cum
2X 6.00 X (0.75+0.0.50)/2 X 1.15 = 8.63 Cum
Wing wall 4X 2.00 X (0.75+0.0.50)/2 X 1.15 = 5.75 Cum
Bed 1X 4.50 X 2.00 X 0.30 = 2.70 Cum
Parapet 2X 3.00 X 0.45 X 0.45 = 1.22 Cum
Total = 126.01 Cum
@ Rs. 2138.32 Per Cum Rs 269441.94
Slab 1X 6.00 X 3.00 X 0.25 = 4.50 Cum
Total = 4.50 Cum
@ Rs. 3336.28 Per Cum Rs 15013.24
@ Rs. 4125.86 Per Qtl Rs 16709.71
Abutment 2X 2X 3.80 X 0.75 = 11.40 Sqm
2X 2X 6.00 X 1.00 = 24.00 Sqm
Wing wall 4X 2X 2.00 X 1.15 = 18.40 Sqm
Parapet 2X 2X 3.00 X 0.45 = 5.40 Sqm
Total = 292.94 Sqm
@ Rs. 62.46 Per Sqm Rs 18297.67
ii) Slab 1X 1X 6.00 X 3.00 = 18.00 Sqm
@ Rs. 201.68 Per Sqm Rs 3630.23
Abutment 2X 1X 6.00 X 1.00 = 12.00 Sqm
Wing wall 4X 1X 2.00 X 1.15 = 9.20 Sqm
Parapet 2X 2X 3.00 X 0.45 = 5.40 Sqm
Total = 136.60 Sqm
@ Rs. 51.59 Per Sqm Rs 7047.14
Pier Cap 2X 6.00 X 0.50 X 0.075 = 0.45 Cum
Bed 1X 6.00 X 2.00 X 0.075 = 0.90 Cum
Wing wall 4X 2.00 X 0.50 X 0.05 = 0.20 Cum
Parapet 2X 3.00 X 0.45 X 0.05 = 0.14 Cum
Total = 3.06 Cum
@ Rs. 3289.62 Per Cum Rs 10066.23
Junior Engineer
Nabarangpur Block
Asst. Engineer
Nabarangpur

Block Dev. Officer
Nabarangpur
DETAILED ESTIMATE FOR THE WORK:-"IMPV. OF ROAD FROM SP OFFICE TO TELIGUDA."

Est.Cost:- Rs.3,00,000/-
Total = 86.00 Cum
@ Rs. 5395.57 Per 100 Cum Rs 4639.92
Total = 4.10 Cum
@ Rs. 209.71 Per Cum Rs 858.77
1X 78.00 X (1.05+0.50)/2 X 1.85 = 111.83 Cum
Total = 124.12 Cum
@ Rs. 2138.32 Per Cum Rs 265403.18
@ Rs. 62.46 Per Sqm Rs 18026.59
@ Rs. 51.59 Per Sqm Rs 8047.98
@ Rs. 3289.62 Per Cum Rs 6414.76
Road 2X 1000.00 X 0.60 X 0.25 = 300.00 Cum
Total = 300.00 Cum
@ Rs. 102.00 Per 2.83 Cum Rs 10812.72
8 Collecting , conveying , supplying of good quality laterite murrom
& stacking on the road side with box heap of size ( 1.50X1.50X0.50) mtr
to be measured as (1.50X1.50X0.44) mtr as 1 Cum.etc all complete.
Road 1X 1000.00 X 3.00 X 0.05 = 150.00 Cum
@ Rs. 188.00 Per Cum Rs 28200.00
Road 1X 1000.00 X 3.00 X 0.05 = 150.00 Cum
@ Rs. 37.04 Per Cum Rs 5556.66
Junior Engineer
Nabarangpur Block
Asst. Engineer
Nabarangpur
DETAILED ESTIMATE FOR THE WORK:-"CONST. OF GUARD WALL AT BODAMUNDA VILLAGE ROAD."
Est.Cost:- Rs.3,00,000/-
Total = 100.88 Cum
@ Rs. 5395.57 Per 100 Cum Rs 5442.99
Total = 4.80 Cum
@ Rs. 209.71 Per Cum Rs 1007.40
1X 91.50 X (1.05+0.50)/2 X 1.85 = 131.19 Cum
Total = 145.60 Cum
@ Rs. 2138.32 Per Cum Rs 311338.35
@ Rs. 62.46 Per Sqm Rs 21146.57
@ Rs. 51.59 Per Sqm Rs 9440.90
@ Rs. 3289.62 Per Cum Rs 7525.00
Junior Engineer
Nabarangpur Block
Asst. Engineer
Nabarangpur
Block Dev. Officer

Nabarangpur
DETAILED ESTIMATE FOR THE WORK:-"IMPV. OF ROAD AT SAN KUMULI HARIJAN SAHI WITH GUARD
WALL, STONE SOLING & CULVERT."
Est.Cost:- Rs.3,00,000/-
Abutment 2X 3.80 X 1.20 X 1.20 = 10.94 Cum
Bed 1X 3.80 X 1.70 X 0.45 = 2.91 Cum
Total = 101.70 Cum
@ Rs. 5395.57 Per 100 Cum Rs 5487.54
Abutment 2X 3.80 X 1.20 X 0.15 = 1.37 Cum
Bed 1X 3.80 X 1.70 X 0.15 = 0.97 Cum
Total = 8.25 Cum
@ Rs. 209.71 Per Cum Rs 1729.81
1X 55.00 X (1.05+0.50)/2 X 1.85 = 78.86 Cum
1X 8.40 X (1.00+0.75)/2 X 0.90 = 4.73 Cum
1X 8.40 X (1.00+0.75)/2 X 0.90 = 4.73 Cum
Abutment 2X 3.80 X 1.20 X 0.30 = 2.74 Cum
2X 3.80 X (1.00+0.75)/2 X 0.75 = 4.99 Cum
2X 6.00 X (0.75+0.0.50)/2 X 1.15 = 8.63 Cum
Wing wall 4X 2.00 X (0.75+0.0.50)/2 X 1.15 = 5.75 Cum
Bed 1X 4.50 X 2.00 X 0.30 = 2.70 Cum
Parapet 2X 3.00 X 0.45 X 0.45 = 1.22 Cum
Total = 126.01 Cum
@ Rs. 2138.32 Per Cum Rs 269441.94
Slab 1X 6.00 X 3.00 X 0.25 = 4.50 Cum
Total = 4.50 Cum
@ Rs. 3336.28 Per Cum Rs 15013.24
@ Rs. 4125.86 Per Qtl Rs 16709.71
Abutment 2X 2X 3.80 X 0.75 = 11.40 Sqm
2X 2X 6.00 X 1.00 = 24.00 Sqm
Wing wall 4X 2X 2.00 X 1.15 = 18.40 Sqm
Parapet 2X 2X 3.00 X 0.45 = 5.40 Sqm
Total = 292.94 Sqm
@ Rs. 62.46 Per Sqm Rs 18297.67
ii) Slab 1X 1X 6.00 X 3.00 = 18.00 Sqm
@ Rs. 201.68 Per Sqm Rs 3630.23
Abutment 2X 1X 6.00 X 1.00 = 12.00 Sqm
Wing wall 4X 1X 2.00 X 1.15 = 9.20 Sqm
Parapet 2X 2X 3.00 X 0.45 = 5.40 Sqm
Total = 136.60 Sqm
@ Rs. 51.59 Per Sqm Rs 7047.14
Pier Cap 2X 6.00 X 0.50 X 0.075 = 0.45 Cum
Bed 1X 6.00 X 2.00 X 0.075 = 0.90 Cum
Wing wall 4X 2.00 X 0.50 X 0.05 = 0.20 Cum
Parapet 2X 3.00 X 0.45 X 0.05 = 0.14 Cum
Total = 3.06 Cum
@ Rs. 3289.62 Per Cum Rs 10066.23
Junior Engineer
Nabarangpur Block
Asst. Engineer
Nabarangpur

Block Dev. Officer

Nabarangpur
DETAILED ESTIMATE FOR THE WORK:-"IMPV. OF ROAD FROM AMALABHATA TO KUSUMI WITH CD WORK".
Est.Cost:- Rs.5,00,000/-
Road 1X 1035.00 X 3.00 X 0.10 = 310.50 Cum
@ Rs. 414.40 Per Cum Rs 128671.20
Total = 543.38 Cum
@ Rs. 188.00 Per 100 Cum Rs 87561.00
Road 1X 1035.00 X 3.00 X 0.15 = 465.75 Cum
@ Rs. 98.65 Per Cum Rs 45946.00
Road 1X 1035.00 X 3.00 X 0.10 = 310.50 Cum
@ Rs. 210.41 Per Cum Rs 65331.79
Road 1X 1035.00 X 1.00 X 0.30 = 310.50 Cum
Road 2X 1035.00 X 0.60 X 0.25 = 310.50 Cum
Total = 621.00 Cum
@ Rs. 102.00 Per 2.83 Cum Rs 22382.33
Abutment 2X 3.80 X 1.20 X 1.20 = 10.94 Cum
Bed 1X 3.80 X 1.70 X 0.45 = 2.91 Cum
Total = 48.52 Cum
@ Rs. 5395.57 Per 100 Cum Rs 2617.88
Abutment 2X 3.80 X 1.20 X 0.15 = 1.37 Cum
Bed 1X 3.80 X 1.70 X 0.15 = 0.97 Cum
Total = 6.19 Cum
@ Rs. 209.71 Per Cum Rs 1297.91
1X 10.70 X (1.00+0.75)/2 X 0.90 = 6.02 Cum
1X 10.70 X (1.00+0.75)/2 X 0.90 = 6.02 Cum
Abutment 2X 3.80 X 1.20 X 0.30 = 2.74 Cum
2X 3.80 X (1.00+0.75)/2 X 0.75 = 4.99 Cum
2X 6.00 X (0.75+0.0.50)/2 X 1.70 = 12.75 Cum
Wing wall 4X 5.00 X (0.75+0.0.50)/2 X 1.70 = 21.25 Cum
Bed 1X 4.50 X 2.00 X 0.30 = 2.70 Cum
Parapet 2X 3.00 X 0.45 X 0.45 = 1.22 Cum
Total = 61.53 Cum
@ Rs. 2138.32 Per Cum Rs 131566.68
Slab 1X 6.00 X 3.00 X 0.25 = 4.50 Cum
Total = 4.50 Cum
@ Rs. 3336.28 Per Cum Rs 15013.24
@ Rs. 4125.86 Per Qtl Rs 16709.71
i) Culvert ( U/S cutt-off) 1X 2X 10.70 X 0.90 = 19.26 Sqm
Abutment 2X 2X 3.80 X 0.75 = 11.40 Sqm
2X 2X 6.00 X 1.70 = 40.80 Sqm
Wing wall 4X 2X 5.00 X 1.70 = 68.00 Sqm
Parapet 2X 2X 3.00 X 0.45 = 5.40 Sqm
Total = 164.12 Sqm
@ Rs. 62.46 Per Sqm Rs 10251.29
ii) Slab 1X 1X 6.00 X 3.00 = 18.00 Sqm
@ Rs. 201.68 Per Sqm Rs 3630.23
Abutment 2X 1X 6.00 X 1.70 = 20.40 Sqm
Wing wall 4X 1X 5.00 X 1.70 = 34.00 Sqm
Parapet 2X 2X 3.00 X 0.45 = 5.40 Sqm
Total = 59.80 Sqm
@ Rs. 51.59 Per Sqm Rs 3085.06
Pier Cap 2X 6.00 X 0.50 X 0.075 = 0.45 Cum
Bed 1X 6.00 X 2.00 X 0.075 = 0.90 Cum
Wing wall 4X 5.00 X 0.50 X 0.05 = 0.50 Cum
Parapet 2X 3.00 X 0.45 X 0.05 = 0.14 Cum
Total = 1.99 Cum
@ Rs. 3289.62 Per Cum Rs 6529.89
Junior Engineer
Tentulikhunti
Asst. Engineer
Tentulikhunti
Block Dev. Officer

Tentulikhunti
DETAILED ESTIMATE FOR THE WORK:-"

Est.Cost:- Rs.3,00,000/-
Road 1X 919.00 X 3.00 X 0.10 = 275.70 Cum
@ Rs. 414.40 Per Cum Rs 114250.08
Total = 482.48 Cum
@ Rs. 188.00 Per 100 Cum Rs 90705.30
Road 1X 919.00 X 3.00 X 0.15 = 413.55 Cum
@ Rs. 98.65 Per Cum Rs 40796.50
Road 1X 919.00 X 3.00 X 0.10 = 275.70 Cum
@ Rs. 210.41 Per Cum Rs 58009.58
Road 2X 919.00 X 0.60 X 0.225 = 248.13 Cum
Total = 248.13 Cum
@ Rs. 141.62 Per 2.83 Cum Rs 12417.02
Junior Engineer
Nabarangpur Block
Asst. Engineer
Nabarangpur

Block Dev. Officer

Nabarangpur
DETAILED ESTIMATE FOR THE WORK:-"METTALING OF ROAD FROM MOHULPADAR TO SIRAGUDA."

Est.Cost:- Rs.3,00,000/-
Abutment 2 X 3.80 X 1.20 X 1.20 = 10.94 Cum
Bed 1 X 3.80 X 1.70 X 0.45 = 2.91 Cum
Total = 57.60 Cum
@ Rs. 5395.57 Per 100 Cum Rs 3108.09
Abutment 2X 3.80 X 1.20 X 0.15 = 1.37 Cum
Bed 1X 3.80 X 1.70 X 0.15 = 0.97 Cum
Total = 6.15 Cum
@ Rs. 209.71 Per Cum Rs 1289.41
1X 15.00 X (1.05+0.50)/2 X 1.85 = 21.51 Cum
1X 8.40 X (1.00+0.75)/2 X 0.90 = 4.73 Cum
1X 8.40 X (1.00+0.75)/2 X 0.90 = 4.73 Cum
Abutment 2X 3.80 X 1.20 X 0.30 = 2.74 Cum
2X 3.80 X (1.00+0.75)/2 X 0.75 = 4.99 Cum
2X 6.00 X (0.75+0.0.50)/2 X 1.15 = 8.63 Cum
Wing wall 4X 2.00 X (0.75+0.0.50)/2 X 1.15 = 5.75 Cum
Bed 1X 4.50 X 2.00 X 0.30 = 2.70 Cum
Parapet 2X 3.00 X 0.45 X 0.45 = 1.22 Cum
Total = 62.36 Cum
@ Rs. 2138.32 Per Cum Rs 133337.74
Slab 1X 6.00 X 3.00 X 0.25 = 4.50 Cum
Total = 4.50 Cum
@ Rs. 3336.28 Per Cum Rs 15013.24
@ Rs. 4125.86 Per Qtl Rs 16709.71
Abutment 2X 2X 3.80 X 0.75 = 11.40 Sqm
2X 2X 6.00 X 1.00 = 24.00 Sqm
Wing wall 4X 2X 2.00 X 1.15 = 18.40 Sqm
Parapet 2X 2X 3.00 X 0.45 = 5.40 Sqm
Total = 144.94 Sqm
@ Rs. 62.46 Per Sqm Rs 9053.27
ii) Slab 1X 1X 6.00 X 3.00 = 18.00 Sqm
@ Rs. 201.68 Per Sqm Rs 3630.23
Abutment 2X 1X 6.00 X 1.00 = 12.00 Sqm
Wing wall 4X 1X 2.00 X 1.15 = 9.20 Sqm
Parapet 2X 2X 3.00 X 0.45 = 5.40 Sqm
Total = 26.98 Sqm
@ Rs. 51.59 Per Sqm Rs 1391.63
Pier Cap 2X 6.00 X 0.50 X 0.075 = 0.45 Cum
Bed 1X 6.00 X 2.00 X 0.075 = 0.90 Cum
Wing wall 4X 2.00 X 0.50 X 0.05 = 0.20 Cum
Parapet 2X 3.00 X 0.45 X 0.05 = 0.14 Cum
Total = 2.06 Cum
@ Rs. 3289.62 Per Cum Rs 6776.62
Road Gr-II 1X 500.00 X 3.00 X 0.075 = 112.50 Cum
@ Rs. 1110.23 Per Cum Rs 124900.50
Road 2X 500.00 X 1.00 X 0.48 = 480.00 Cum
Total = 480.00 Cum
@ Rs. 102.00 Per 2.83 Cum Rs 17300.35
Junior Engineer
Nabarangpur Block
Asst. Engineer
Nabarangpur

Block Dev. Officer

Nabarangpur
DETAILED ESTIMATE FOR THE WORK:-"IMPV. OF ROAD BANGAPALLI TO DASPUR CHHAKA."

Est.Cost:- Rs.5,00,000/-
Abutment 2X 3.80 X 1.20 X 1.20 = 10.94 Cum
Bed 1X 3.80 X 1.70 X 0.45 = 2.91 Cum
Abutment 2X 3.80 X 1.20 X 1.20 = 10.94 Cum
Bed 1X 3.80 X 1.70 X 0.45 = 2.91 Cum
Total = 82.13 Cum
@ Rs. 5395.57 Per 100 Cum Rs 4431.60
Abutment 2X 3.80 X 1.20 X 0.15 = 1.37 Cum
Bed 1X 3.80 X 1.70 X 0.15 = 0.97 Cum
Abutment 2X 3.80 X 1.20 X 0.15 = 1.37 Cum
Bed 1X 3.80 X 1.70 X 0.15 = 0.97 Cum
Total = 10.72 Cum
@ Rs. 209.71 Per Cum Rs 2248.53
1X 8.40 X (1.00+0.75)/2 X 0.90 = 4.73 Cum
1X 8.40 X (1.00+0.75)/2 X 0.90 = 4.73 Cum
Abutment 2X 3.80 X 1.20 X 0.30 = 2.74 Cum
2X 3.80 X (1.00+0.75)/2 X 0.75 = 4.99 Cum
2X 6.00 X (0.75+0.0.50)/2 X 1.15 = 8.63 Cum
Wing wall 4 X 2.00 X (0.75+0.0.50)/2 X 1.15 = 5.75 Cum
Bed 1 X 4.50 X 2.00 X 0.30 = 2.70 Cum
Parapet 2 X 3.00 X 0.45 X 0.45 = 1.22 Cum
1 X 8.40 X (1.00+0.75)/2 X 0.90 = 4.73 Cum
1 X 8.40 X (1.00+0.75)/2 X 0.90 = 4.73 Cum
Abutment 2 X 3.80 X 1.20 X 0.30 = 2.74 Cum
2 X 3.80 X (1.00+0.75)/2 X 0.75 = 4.99 Cum
2 X 6.00 X (0.75+0.0.50)/2 X 1.15 = 8.63 Cum
Wing wall 4 X 2.00 X (0.75+0.0.50)/2 X 1.15 = 5.75 Cum
Bed 1 X 4.50 X 2.00 X 0.30 = 2.70 Cum
Parapet 2 X 3.00 X 0.45 X 0.45 = 1.22 Cum
Total = 76.98 Cum
@ Rs. 2138.32 Per Cum Rs 164597.34
Slab 1X 6.00 X 3.00 X 0.25 = 4.50 Cum
Slab 1X 6.00 X 3.00 X 0.25 = 4.50 Cum
Total = 9.00 Cum
@ Rs. 3336.28 Per Cum Rs 30026.49
@ Rs. 4125.86 Per Qtl Rs 33419.43
Abutment 2X 2X 3.80 X 0.75 = 11.40 Sqm
2X 2X 6.00 X 1.00 = 24.00 Sqm
Wing wall 4X 2X 2.00 X 1.15 = 18.40 Sqm
Parapet 2X 2X 3.00 X 0.45 = 5.40 Sqm
Abutment 2X 2X 3.80 X 0.75 = 11.40 Sqm
2X 2X 6.00 X 1.00 = 24.00 Sqm
Wing wall 4X 2X 2.00 X 1.15 = 18.40 Sqm
Parapet 2X 2X 3.00 X 0.45 = 5.40 Sqm
Total = 178.88 Sqm
@ Rs. 62.46 Per Sqm Rs 11173.23
ii) Slab 1X 1X 6.00 X 3.00 = 18.00 Sqm
ii) Slab 1X 1X 6.00 X 3.00 = 18.00 Sqm
Total = 36.00 Sqm
@ Rs. 201.68 Per Sqm Rs 7260.47
Abutment 2X 1X 6.00 X 1.00 = 12.00 Sqm
Wing wall 4X 1X 2.00 X 1.15 = 9.20 Sqm
Parapet 2X 2X 3.00 X 0.45 = 5.40 Sqm
Abutment 2X 1X 6.00 X 1.00 = 12.00 Sqm
Wing wall 4X 1X 2.00 X 1.15 = 9.20 Sqm
Parapet 2X 2X 3.00 X 0.45 = 5.40 Sqm
Total = 53.20 Sqm
@ Rs. 51.59 Per Sqm Rs 2744.57
Pier Cap 2X 6.00 X 0.50 X 0.075 = 0.45 Cum
Bed 1X 6.00 X 2.00 X 0.075 = 0.90 Cum
Wing wall 4X 2.00 X 0.50 X 0.05 = 0.20 Cum
Parapet 2X 3.00 X 0.45 X 0.05 = 0.14 Cum
Pier Cap 2X 6.00 X 0.50 X 0.075 = 0.45 Cum
Bed 1X 6.00 X 2.00 X 0.075 = 0.90 Cum
Wing wall 4X 2.00 X 0.50 X 0.05 = 0.20 Cum
Parapet 2X 3.00 X 0.45 X 0.05 = 0.14 Cum
Total = 3.37 Cum
@ Rs. 3289.62 Per Cum Rs 11086.02
Road 1X 840.00 X 3.00 X 0.10 = 252.00 Cum
@ Rs. 414.40 Per Cum Rs 104428.80
Total = 441.00 Cum
@ Rs. 188.00 Per 100 Cum Rs 71064.00
Road 1X 840.00 X 3.00 X 0.15 = 378.00 Cum
@ Rs. 98.65 Per Cum Rs 37289.51
Road 1X 840.00 X 3.00 X 0.10 = 252.00 Cum
@ Rs. 210.41 Per Cum Rs 53022.90
Road 2X 840.00 X 0.60 X 0.25 = 252.00 Cum
Total = 252.00 Cum
@ Rs. 102.00 Per 2.83 Cum Rs 9082.69
Junior Engineer
Nabarangpur Block
Asst. Engineer
Nabarangpur
Block Dev. Officer

Nabarangpur
DETAILED ESTIMATE FOR THE WORK:-"IMPV. OF ROAD FROM LOKUGUDA TO MENZOR."

Est.Cost:- Rs.3,00,000/-
Abutment 2 X 3.80 X 1.20 X 1.20 = 10.94 Cum
Bed 1 X 3.80 X 1.70 X 0.45 = 2.91 Cum
Total = 57.60 Cum
@ Rs. 5395.57 Per 100 Cum Rs 3108.09
Abutment 2X 3.80 X 1.20 X 0.15 = 1.37 Cum
Bed 1X 3.80 X 1.70 X 0.15 = 0.97 Cum
Total = 6.15 Cum
@ Rs. 209.71 Per Cum Rs 1289.41
1X 15.00 X (1.05+0.50)/2 X 1.85 = 21.51 Cum
1X 8.40 X (1.00+0.75)/2 X 0.90 = 4.73 Cum
1X 8.40 X (1.00+0.75)/2 X 0.90 = 4.73 Cum
Abutment 2X 3.80 X 1.20 X 0.30 = 2.74 Cum
2X 3.80 X (1.00+0.75)/2 X 0.75 = 4.99 Cum
2X 6.00 X (0.75+0.0.50)/2 X 1.15 = 8.63 Cum
Wing wall 4X 2.00 X (0.75+0.0.50)/2 X 1.15 = 5.75 Cum
Bed 1X 4.50 X 2.00 X 0.30 = 2.70 Cum
Parapet 2X 3.00 X 0.45 X 0.45 = 1.22 Cum
Total = 62.36 Cum
@ Rs. 2138.32 Per Cum Rs 133337.74
Slab 1X 6.00 X 3.00 X 0.25 = 4.50 Cum
Total = 4.50 Cum
@ Rs. 3336.28 Per Cum Rs 15013.24
@ Rs. 4125.86 Per Qtl Rs 16709.71
Abutment 2X 2X 3.80 X 0.75 = 11.40 Sqm
2X 2X 6.00 X 1.00 = 24.00 Sqm
Wing wall 4X 2X 2.00 X 1.15 = 18.40 Sqm
Parapet 2X 2X 3.00 X 0.45 = 5.40 Sqm
Total = 144.94 Sqm
@ Rs. 62.46 Per Sqm Rs 9053.27
ii) Slab 1X 1X 6.00 X 3.00 = 18.00 Sqm
@ Rs. 201.68 Per Sqm Rs 3630.23
Abutment 2X 1X 6.00 X 1.00 = 12.00 Sqm
Wing wall 4X 1X 2.00 X 1.15 = 9.20 Sqm
Parapet 2X 2X 3.00 X 0.45 = 5.40 Sqm
Total = 26.98 Sqm
@ Rs. 51.59 Per Sqm Rs 1391.63
Pier Cap 2X 6.00 X 0.50 X 0.075 = 0.45 Cum
Bed 1X 6.00 X 2.00 X 0.075 = 0.90 Cum
Wing wall 4X 2.00 X 0.50 X 0.05 = 0.20 Cum
Parapet 2X 3.00 X 0.45 X 0.05 = 0.14 Cum
Total = 2.06 Cum
@ Rs. 3289.62 Per Cum Rs 6776.62
Road 1X 383.00 X 3.00 X 0.10 = 114.90 Cum
@ Rs. 414.40 Per Cum Rs 47614.56
Total = 201.08 Cum
@ Rs. 188.00 Per 100 Cum Rs 32401.80
Road 1X 383.00 X 3.00 X 0.15 = 172.35 Cum
@ Rs. 98.65 Per Cum Rs 17002.24
Road 1X 383.00 X 3.00 X 0.10 = 114.90 Cum
@ Rs. 210.41 Per Cum Rs 24175.92
Road 2X 383.00 X 0.60 X 0.25 = 114.90 Cum
1X 100.00 X 6.00 X 0.60 = 360.00 Cum
Total = 474.90 Cum
@ Rs. 102.00 Per 2.83 Cum Rs 17116.54
Junior Engineer
Nabarangpur Block
Asst. Engineer
Nabarangpur

DETAILED ESTIMATE FOR THE WORK:-"METALLING & MURROM WITH CD WORK FROM RD ROAD TO
SAGARMUNDA".
Est.Cost:- Rs.3,00,000/-
Road 1X 257.00 X 3.00 X 0.10 = 77.10 Cum
@ Rs. 414.40 Per Cum Rs 31950.24
Total = 134.93 Cum
@ Rs. 188.00 Per 100 Cum Rs 21742.20
Road 1X 257.00 X 3.00 X 0.15 = 115.65 Cum
@ Rs. 98.65 Per Cum Rs 11408.81
Road 1X 257.00 X 3.00 X 0.10 = 77.10 Cum
@ Rs. 210.41 Per Cum Rs 16222.48
Road 2X 257.00 X 0.60 X 0.25 = 77.10 Cum
Total = 77.10 Cum
@ Rs. 102.00 Per 2.83 Cum Rs 2778.87
Abutment 2 X 3.80 X 1.20 X 1.20 = 10.94 Cum
Bed 1 X 3.80 X 1.70 X 0.45 = 2.91 Cum
Total = 74.14 Cum
@ Rs. 5395.57 Per 100 Cum Rs 4000.38
Abutment 2X 3.80 X 1.20 X 0.15 = 1.37 Cum
Bed 1X 3.80 X 1.70 X 0.15 = 0.97 Cum
Total = 6.94 Cum
@ Rs. 209.71 Per Cum Rs 1454.56
1X 30.00 X (1.05+0.50)/2 X 1.85 = 43.01 Cum
1X 8.40 X (1.00+0.75)/2 X 0.90 = 4.73 Cum
1X 8.40 X (1.00+0.75)/2 X 0.90 = 4.73 Cum
Abutment 2X 3.80 X 1.20 X 0.30 = 2.74 Cum
2X 3.80 X (1.00+0.75)/2 X 0.75 = 4.99 Cum
2X 6.00 X (0.75+0.0.50)/2 X 1.15 = 8.63 Cum
Wing wall 4X 2.00 X (0.75+0.0.50)/2 X 1.15 = 5.75 Cum
Bed 1X 4.50 X 2.00 X 0.30 = 2.70 Cum
Parapet 2X 3.00 X 0.45 X 0.45 = 1.22 Cum
Total = 86.23 Cum
@ Rs. 2138.32 Per Cum Rs 184376.81
Slab 1X 6.00 X 3.00 X 0.25 = 4.50 Cum
Total = 4.50 Cum
@ Rs. 3336.28 Per Cum Rs 15013.24
@ Rs. 4125.86 Per Qtl Rs 16709.71
Abutment 2X 2X 3.80 X 0.75 = 11.40 Sqm
2X 2X 6.00 X 1.00 = 24.00 Sqm
Wing wall 4X 2X 2.00 X 1.15 = 18.40 Sqm
Parapet 2X 2X 3.00 X 0.45 = 5.40 Sqm
Total = 200.44 Sqm
@ Rs. 62.46 Per Sqm Rs 12519.92
ii) Slab 1X 1X 6.00 X 3.00 = 18.00 Sqm
@ Rs. 201.68 Per Sqm Rs 3630.23
Abutment 2X 1X 6.00 X 1.00 = 12.00 Sqm
Wing wall 4X 1X 2.00 X 1.15 = 9.20 Sqm
Parapet 2X 2X 3.00 X 0.45 = 5.40 Sqm
Total = 86.60 Sqm
@ Rs. 51.59 Per Sqm Rs 4467.66
Pier Cap 2X 6.00 X 0.50 X 0.075 = 0.45 Cum
Bed 1X 6.00 X 2.00 X 0.075 = 0.90 Cum
Wing wall 4X 2.00 X 0.50 X 0.05 = 0.20 Cum
Parapet 2X 3.00 X 0.45 X 0.05 = 0.14 Cum
Total = 2.44 Cum
@ Rs. 3289.62 Per Cum Rs 8010.22
Junior Engineer
Nabarangpur Block
Asst. Engineer
Nabarangpur
DETAILED ESTIMATE FOR THE WORK:-"IMPV. OF ROAD FROM SARANPUR MAJHIGUDA CHHAKA TO PALPUR."
Est.Cost:- Rs.5,00,000/-
Total = 131.20 Cum
@ Rs. 5395.57 Per 100 Cum Rs 7078.86
Total = 6.25 Cum
@ Rs. 209.71 Per Cum Rs 1310.18
1X 119.00 X (1.05+0.50)/2 X 1.85 = 170.62 Cum
Total = 189.36 Cum
@ Rs. 2138.32 Per Cum Rs 404909.98
Total = 440.30 Sqm
@ Rs. 62.46 Per Sqm Rs 27502.10
Total = 2.98 Sqm
@ Rs. 51.59 Per Sqm Rs 153.48
Total = 2.98 Cum
@ Rs. 3289.62 Per Cum Rs 9786.62
Road Gr-II 1X 500.00 X 3.00 X 0.075 = 112.50 Cum
@ Rs. 1110.23 Per Cum Rs 124900.50
Road 2X 500.00 X 1.00 X 0.23 = 230.00 Cum
Total = 230.00 Cum
@ Rs. 102.00 Per 2.83 Cum Rs 8289.75
Junior Engineer
Nabarangpur Block
Asst. Engineer
Nabarangpur
DETAILED ESTIMATE FOR THE WORK:-"METALLING OF ROAD FROM MAJHIGUDA TO RD ROAD ".
Est.Cost:- Rs.3,00,000/-
Road 1X 257.00 X 3.00 X 0.10 = 77.10 Cum
@ Rs. 414.40 Per Cum Rs 31950.24
Total = 134.93 Cum
@ Rs. 188.00 Per Cum Rs 21742.20
Road 1X 257.00 X 3.00 X 0.15 = 115.65 Cum
@ Rs. 98.65 Per Cum Rs 11408.81
Road 1X 257.00 X 3.00 X 0.10 = 77.10 Cum
@ Rs. 210.41 Per Cum Rs 16222.48
Road 2X 257.00 X 0.60 X 0.25 = 77.10 Cum
Total = 77.10 Cum
@ Rs. 102.00 Per 2.83 Cum Rs 2778.87
Abutment 2X 3.80 X 1.20 X 1.20 = 10.94 Cum
Bed 1X 3.80 X 1.70 X 0.45 = 2.91 Cum
Total = 74.14 Cum
@ Rs. 5395.57 Per 100 Cum Rs 4000.38
Abutment 2X 3.80 X 1.20 X 0.15 = 1.37 Cum
Bed 1X 3.80 X 1.70 X 0.15 = 0.97 Cum
Total = 6.94 Cum
@ Rs. 209.71 Per Cum Rs 1454.56
1X 30.00 X (1.05+0.50)/2 X 1.85 = 43.01 Cum
1X 8.40 X (1.00+0.75)/2 X 0.90 = 4.73 Cum
1X 8.40 X (1.00+0.75)/2 X 0.90 = 4.73 Cum
Abutment 2X 3.80 X 1.20 X 0.30 = 2.74 Cum
2X 3.80 X (1.00+0.75)/2 X 0.75 = 4.99 Cum
2X 6.00 X (0.75+0.0.50)/2 X 1.15 = 8.63 Cum
Wing wall 4X 2.00 X (0.75+0.0.50)/2 X 1.15 = 5.75 Cum
Bed 1X 4.50 X 2.00 X 0.30 = 2.70 Cum
Parapet 2X 3.00 X 0.45 X 0.45 = 1.22 Cum
Total = 86.23 Cum
@ Rs. 2138.32 Per Cum Rs 184376.81
Slab 1X 6.00 X 3.00 X 0.25 = 4.50 Cum
Total = 4.50 Cum
@ Rs. 3336.28 Per Cum Rs 15013.24
@ Rs. 4125.86 Per Qtl Rs 16709.71
Abutment 2X 2X 3.80 X 0.75 = 11.40 Sqm
2X 2X 6.00 X 1.00 = 24.00 Sqm
Wing wall 4X 2X 2.00 X 1.15 = 18.40 Sqm
Parapet 2X 2X 3.00 X 0.45 = 5.40 Sqm
Total = 200.44 Sqm
@ Rs. 62.46 Per Sqm Rs 12519.92
ii) Slab 1X 1X 6.00 X 3.00 = 18.00 Sqm
@ Rs. 201.68 Per Sqm Rs 3630.23
Abutment 2X 1X 6.00 X 1.00 = 12.00 Sqm
Wing wall 4X 1X 2.00 X 1.15 = 9.20 Sqm
Parapet 2X 2X 3.00 X 0.45 = 5.40 Sqm
Total = 86.60 Sqm
@ Rs. 51.59 Per Sqm Rs 4467.66
Pier Cap 2X 6.00 X 0.50 X 0.075 = 0.45 Cum
Bed 1X 6.00 X 2.00 X 0.075 = 0.90 Cum
Wing wall 4X 2.00 X 0.50 X 0.05 = 0.20 Cum
Parapet 2X 3.00 X 0.45 X 0.05 = 0.14 Cum
Total = 2.44 Cum
@ Rs. 3289.62 Per Cum Rs 8010.22
Junior Engineer
Nabarangpur Block
Asst. Engineer
Nabarangpur

DETAILED ESTIMATE FOR THE WORK:-"IMPV. OF ROAD FROM PILLIKA TO DEULA VIA DONGRIGUDA WITH
GUARD WALL BOTH SIDE OF ROAD."
Est.Cost:- Rs.10,00,000/-
@ Rs. 5890.32 Per 100 Cum Rs 20027.72
@ Rs. 206.86 Per Cum Rs 3349.21
1X 308.40 X (1.05+0.50)/2 X 1.85 = 442.17 Cum
Total = 490.74 Cum
@ Rs. 2043.85 Per Cum Rs 1003003.00
@ Rs. 62.46 Per Sqm Rs 71274.35
Guard wall 1X 308.40 X 1.00 = 308.40 Cum
@ Rs. 45.15 Per Sqm Rs 13924.14
@ Rs. 3164.28 Per Cum Rs 24396.58
Road 1X 308.40 X 1.00 X 1.00 = 308.40 Cum
@ Rs. 102.00 Per 2.83 Cum Rs 11115.48
(Rupees Ten Lakhs Only)
Junior Engineer
Nabarangpur Block
Asst. Engineer
Nabarangpur
Block Dev. Officer

Nabarangpur
DETAILED ESTIMATE FOR THE WORK:-"IMPV. OF ROAD FROM MALEKOTE TO DUNGRUGUDA."

Est.Cost:- Rs.2,50,000/-
@ Rs. 5395.57 Per 100 Cum Rs 4550.69
@ Rs. 209.71 Per Cum Rs 842.26
1X 76.50 X (1.05+0.50)/2 X 1.85 = 109.68 Cum
Total = 121.73 Cum
@ Rs. 2138.32 Per Cum Rs 260299.27
@ Rs. 62.46 Per Sqm Rs 17679.92
Guard wall 1X 76.50 X 1.00 = 76.50 Cum
@ Rs. 51.59 Per Sqm Rs 3946.61
@ Rs. 3289.62 Per Cum Rs 6291.40
Road 1X 76.50 X 1.00 X 1.00 = 76.50 Cum
@ Rs. 102.00 Per 2.83 Cum Rs 2757.24
(Rupees Two Lakhs & Fifty thousand Only)
Junior Engineer
Nabarangpur Block
Asst. Engineer
Nabarangpur
Block Dev. Officer
Nabarangpur
DETAILED ESTIMATE FOR THE WORK:-"IMPV. OF ROAD FROM NH ROAD TARAGAM TO BAGH-SEUNI CHHAK VIA
GUMAGUDA-SANKUMULI."
Est.Cost:- Rs.10,00,000/-
@ Rs. 5395.57 Per 100 Cum Rs 18101.64
@ Rs. 209.71 Per Cum Rs 3350.31
1X 304.30 X (1.05+0.50)/2 X 1.85 = 436.29 Cum
Total = 484.22 Cum
@ Rs. 2138.32 Per Cum Rs 1035412.67
@ Rs. 62.46 Per Sqm Rs 70326.79
Guard wall 1X 304.30 X 1.00 = 304.30 Cum
@ Rs. 51.59 Per Sqm Rs 15698.72
@ Rs. 3289.62 Per Cum Rs 25025.78
Road 1X 304.30 X 1.00 X 1.00 = 304.30 Cum
@ Rs. 141.62 Per 2.83 Cum Rs 15227.90
Junior Engineer
Nabarangpur Block
Asst. Engineer
Nabarangpur

Block Dev. Officer

Nabarangpur
DETAILED ESTIMATE FOR THE WORK:-"IMPV. OF ROAD FROM PILLIKA BHATRA SAHI TO MASANI GHAT."
Est.Cost:- Rs.1,00,000/-
1 Collecting,Conveying supplying of good quality soling stone & stacking
on the road side with box heap of size (1.50X1.50X0.50) mtr to be
measured (1.50X1.50X0.44) mtr as 1 Cum
Road 1X 350.00 X 3.00 X 0.15 = 157.50 Cum
@ Rs. 302.40 Per Cum Rs 47628.00
2 Collecting,Conveying supplying of good quality murrom or gravel & stacking
Road 1X 350.00 X 3.00 X 0.10 = 105.00 Cum
For Filling interstics of soling road taking 12.50% of soling quantity = 19.69 Cum
Total = 124.69 Cum
@ Rs. 188.00 Per Cum Rs 23441.25
Total Qty = 124.69 Cum
@ Rs. 37.04 Per Cum Rs 4618.97
Road 1X 350.00 X 3.00 X 0.15 = 157.50 Cum
@ Rs. 132.33 Per Cum Rs 20841.36
Road 2X 350.00 X 0.60 X 0.30 = 126.00 Cum
@ Rs. 141.62 Per 2.83 Cum Rs 6305.34
Asst. Engineer Block Dev. Officer Junior Engineer

Nabarangpur Nabarangpur Nabarangpur Block

Sarapanch
Taragam GP
DETAILED ESTIMATE FOR THE WORK:-"IMPV. OF ROAD FROM PILLIKA RD ROAD TO NADIGHAT."
Est.Cost:- Rs.1,00,000/-
1 Collecting,Conveying supplying of good quality soling stone & stacking
Road 1X 350.00 X 3.00 X 0.15 = 157.50 Cum
@ Rs. 302.40 Per Cum Rs 47628.00
2 Collecting,Conveying supplying of good quality murrom or gravel & stacking
Road 1X 350.00 X 3.00 X 0.10 = 105.00 Cum
For Filling interstics of soling road taking 12.50% of soling quantity = 19.69 Cum
Total = 124.69 Cum
@ Rs. 188.00 Per Cum Rs 23441.25
Total Qty = 124.69 Cum
@ Rs. 37.04 Per Cum Rs 4618.97
the interstics with murrom or gravel & rolling with HRR excluding cost &
Road 1X 350.00 X 3.00 X 0.15 = 157.50 Cum
@ Rs. 132.33 Per Cum Rs 20841.36
Road 2X 350.00 X 0.60 X 0.30 = 126.00 Cum
@ Rs. 141.62 Per 2.83 Cum Rs 6305.34


Sarapanch
Taragam GP
DETAILED ESTIMATE FOR THE WORK:-"IMPV. OF ROAD FROM RD ROAD TO RATHAMAJHIGUDA WITH CD WORK."
Est.Cost:- Rs.284944/-
Abutment 2X 3.80 X 1.20 X 1.20 = 10.94 Cum
Bed 1X 3.80 X 2.70 X 0.45 = 4.62 Cum
Total = 89.41 Cum
@ Rs. 5395.57 Per 100 Cum Rs 4824.26
Abutment 2X 3.80 X 1.20 X 0.15 = 1.37 Cum
Bed 1X 3.80 X 2.70 X 0.15 = 1.54 Cum
Total = 8.36 Cum
@ Rs. 209.71 Per Cum Rs 1752.65
1X 39.36 X (1.05+0.50)/2 X 1.85 = 56.43 Cum
1X 9.40 X (1.00+0.75)/2 X 0.90 = 5.29 Cum
1X 9.40 X (1.00+0.75)/2 X 0.90 = 5.29 Cum
Abutment 2X 3.80 X 1.20 X 0.30 = 2.74 Cum
2X 3.80 X (1.00+0.75)/2 X 0.75 = 4.99 Cum
2X 6.00 X (0.75+0.0.50)/2 X 1.50 = 11.25 Cum
Wing wall 4X 2.00 X (0.75+0.0.50)/2 X 1.50 = 7.50 Cum
Bed 1X 4.50 X 3.00 X 0.30 = 4.05 Cum
Parapet 2X 4.00 X 0.45 X 0.45 = 1.62 Cum
Total = 108.73 Cum
@ Rs. 2138.32 Per Cum Rs 232508.52
Pier Cap 2X 6.00 X 0.50 X 0.15 = 0.90 Cum
Slab 1X 6.00 X 4.00 X 0.25 = 6.00 Cum
Total = 6.90 Cum
@ Rs. 3336.28 Per Cum Rs 23020.31
@ Rs. 4125.86 Per Qtl Rs 25621.56
Abutment 2X 2X 3.80 X 0.75 = 11.40 Sqm
2X 2X 6.00 X 1.50 = 36.00 Sqm
Wing wall 4X 2X 2.00 X 1.50 = 24.00 Sqm
Parapet 2X 2X 4.00 X 0.45 = 7.20 Sqm
Total = 258.07 Sqm
@ Rs. 62.46 Per Sqm Rs 16119.74
ii) Slab 1X 1X 6.00 X 4.00 = 24.00 Sqm
@ Rs. 201.68 Per Sqm Rs 4840.31
Abutment 2X 1X 6.00 X 1.50 = 18.00 Sqm
Wing wall 4X 1X 2.00 X 1.50 = 12.00 Sqm
Parapet 2X 2X 3.00 X 0.45 = 5.40 Sqm
Total = 114.12 Sqm
@ Rs. 51.59 Per Sqm Rs 5887.41
Guard wall 1X 39.36 X 0.50 X 0.05 = 0.98
Cum
Bed 1X 6.00 X 3.00 X 0.075 = 1.35
Cum
Wing wall 4X 2.00 X 0.50 X 0.05 = 0.20
Cum
Parapet 2X 4.00 X 0.45 X 0.05 = 0.18
Cum
Total = 2.71
Cum
@ Rs. 3289.62 Per Cum Rs 8928.03
(Rupees Two Lakh Eighty four thousand & Nine hundred forty four Only)



Sarapanch
Agnipur GP
DETAILED ESTIMATE FOR THE WORK:-"IMPV, OF ROAD FROM MAHULPADAR PMGSY TO THAKURANI
MANDIR".
Est.Cost:- Rs.1,84,000/-
Road 1X 360.00 X 6.00 X 0.75 = 1620.00 Cum
Total = 1620.00 Cum
@ Rs. 141.62 Per 2.83 Cum Rs 81068.69
Abutment 2X 3.80 X 1.20 X 1.20 = 10.94 Cum
Bed 1X 3.80 X 0.70 X 0.45 = 1.20 Cum
Total = 36.12 Cum
@ Rs. 5395.57 Per 100 Cum Rs 1948.72
Abutment 2X 3.80 X 1.20 X 0.15 = 1.37 Cum
Bed 1X 3.80 X 0.70 X 0.15 = 0.40 Cum
Total = 4.43 Cum
@ Rs. 209.71 Per Cum Rs 929.23
1X 7.40 X (1.00+0.75)/2 X 0.90 = 4.16 Cum
1X 7.40 X (1.00+0.75)/2 X 0.90 = 4.16 Cum
Abutment 2X 3.80 X 1.20 X 0.30 = 2.74 Cum
2X 3.80 X (1.00+0.75)/2 X 0.75 = 4.99 Cum
2X 6.00 X (0.75+0.0.50)/2 X 1.15 = 8.63 Cum
Wing wall 4X 2.00 X (0.75+0.0.50)/2 X 1.15 = 5.75 Cum
Bed 1X 4.50 X 1.00 X 0.30 = 1.35 Cum
Parapet 2X 2.00 X 0.45 X 0.45 = 0.81 Cum
Total = 35.25 Cum
@ Rs. 2138.32 Per Cum Rs 75370.50
Slab 1X 6.00 X 2.00 X 0.25 = 3.00 Cum
Total = 3.00 Cum
@ Rs. 2730.22 Per Cum Rs 8190.66
@ Rs. 5033.35 Per Qtl Rs 13590.03
Abutment 2X 2X 3.80 X 0.75 = 11.40 Sqm
2X 2X 6.00 X 1.00 = 24.00 Sqm
Wing wall 4X 2X 2.00 X 1.15 = 18.40 Sqm
Parapet 2X 2X 2.00 X 0.45 = 3.60 Sqm
Total = 84.04 Sqm
@ Rs. 59.67 Per Sqm Rs 5014.60
ii) Slab 1X 1X 6.00 X 2.00 = 12.00 Sqm
@ Rs. 184.57 Per Sqm Rs 2214.88
Abutment 2X 1X 6.00 X 1.00 = 12.00 Sqm
Wing wall 4X 1X 2.00 X 1.15 = 9.20 Sqm
Parapet 2X 2X 2.00 X 0.45 = 3.60 Sqm
Total = 24.80 Sqm
@ Rs. 40.81 Per Sqm Rs 1012.10
Pier Cap 2X 6.00 X 0.50 X 0.075 = 0.45 Cum
Bed 1X 6.00 X 1.00 X 0.075 = 0.45 Cum
Wing wall 4X 2.00 X 0.50 X 0.05 = 0.20 Cum
Parapet 2X 2.00 X 0.45 X 0.05 = 0.09 Cum
Total = 1.19 Cum
@ Rs. 2632.28 Per Cum Rs 3132.41
(Rupees One Lakh & Eighty four thousand Only)



Sarapanch
Sanmasigam GP
DETAILED ESTIMATE FOR THE WORK:-"IMPV. OF ROAD FROM SEUNI DURKAGUDA TO BADAMASIGAM RD
ROAD ".
Est.Cost:- Rs.3,00,000/-
Road 1X 910.00 X 3.00 X 0.10 = 273.00 Cum
@ Rs. 405.20 Per Cum Rs 110619.60
Total = 477.75 Cum
@ Rs. 186.40 Per Cum Rs 89052.60
Road 1X 910.00 X 3.00 X 0.15 = 409.50 Cum
@ Rs. 78.09 Per Cum Rs 31978.23
Road 1X 910.00 X 3.00 X 0.10 = 273.00 Cum
@ Rs. 177.47 Per Cum Rs 48448.10
Road 2X 910.00 X 0.60 X 0.25 = 273.00 Cum
Total = 273.00 Cum
@ Rs. 141.62 Per 2.83 Cum Rs 13661.58



Sarapanch
Bhatraseuni GP
DETAILED ESTIMATE FOR THE WORK:-"IMPV. OF ROAD FROM BADGAM TO CHIRMAPONDI ".
Est.Cost:- Rs.2,00,000/-
Road 1X 240.00 X 3.00 X 0.10 = 72.00 Cum
@ Rs. 405.20 Per Cum Rs 29174.40
Total = 126.00 Cum
@ Rs. 186.40 Per Cum Rs 23486.40
Road 1X 240.00 X 3.00 X 0.15 = 108.00 Cum
@ Rs. 78.09 Per Cum Rs 8433.82
Road 1X 240.00 X 3.00 X 0.10 = 72.00 Cum
@ Rs. 177.47 Per Cum Rs 12777.52
Road 2X 240.00 X 0.60 X 0.25 = 72.00 Cum
Total = 72.00 Cum
@ Rs. 141.62 Per 2.83 Cum Rs 3603.05
Abutment 2 X 3.80 X 1.20 X 1.20 = 10.94 Cum
Bed 1 X 3.80 X 1.70 X 0.45 = 2.91 Cum
Total = 41.07 Cum
@ Rs. 5890.32 Per 100 Cum Rs 2418.98
Abutment 2X 3.80 X 1.20 X 0.15 = 1.37 Cum
Bed 1X 3.80 X 1.70 X 0.15 = 0.97 Cum
Total = 5.36 Cum
@ Rs. 201.10 Per Cum Rs 1078.11
1X 8.40 X (1.00+0.75)/2 X 0.90 = 4.73 Cum
1X 8.40 X (1.00+0.75)/2 X 0.90 = 4.73 Cum
Abutment 2X 3.80 X 1.20 X 0.30 = 2.74 Cum
2X 3.80 X (1.00+0.75)/2 X 0.75 = 4.99 Cum
2X 6.00 X (0.75+0.0.50)/2 X 1.15 = 8.63 Cum
Wing wall 4X 2.00 X (0.75+0.0.50)/2 X 1.15 = 5.75 Cum
Bed 1X 4.50 X 2.00 X 0.30 = 2.70 Cum
Parapet 2X 3.00 X 0.45 X 0.45 = 1.22 Cum
Total = 38.49 Cum
@ Rs. 1742.76 Per Cum Rs 67074.38
Slab 1X 6.00 X 3.00 X 0.25 = 4.50 Cum
Total = 4.50 Cum
@ Rs. 2730.22 Per Cum Rs 12286.00
@ Rs. 5033.35 Per Qtl Rs 20385.05
Abutment 2X 2X 3.80 X 0.75 = 11.40 Sqm
2X 2X 6.00 X 1.00 = 24.00 Sqm
Wing wall 4X 2X 2.00 X 1.15 = 18.40 Sqm
Parapet 2X 2X 3.00 X 0.45 = 5.40 Sqm
Total = 89.44 Sqm
@ Rs. 59.67 Per Sqm Rs 5336.81
ii) Slab 1X 1X 6.00 X 3.00 = 18.00 Sqm
@ Rs. 184.57 Per Sqm Rs 3322.32
Abutment 2X 1X 6.00 X 1.00 = 12.00 Sqm
Wing wall 4X 1X 2.00 X 1.15 = 9.20 Sqm
Parapet 2X 2X 3.00 X 0.45 = 5.40 Sqm
Total = 26.60 Sqm
@ Rs. 40.81 Per Sqm Rs 1085.56
Pier Cap 2X 6.00 X 0.50 X 0.075 = 0.45
Cum
Bed 1X 6.00 X 2.00 X 0.075 = 0.90
Cum
Wing wall 4X 2.00 X 0.50 X 0.05 = 0.20
Cum
Parapet 2X 3.00 X 0.45 X 0.05 = 0.14
Cum
Total = 1.69
Cum
@ Rs. 2632.28 Per Cum Rs 4435.39

DETAILED ESTIMATE FOR THE WORK:-"IMPV. OF ROAD FROM DONGRIGUDA BHAIRAVI MANDIR TO
TELIGUDA ".
Est.Cost:- Rs.2,00,000/-
Road 1X 545.00 X 3.00 X 0.10 = 163.50 Cum
@ Rs. 405.20 Per Cum Rs 66250.20
Total = 277.95 Cum
@ Rs. 186.40 Per Cum Rs 51809.88
Road 1X 545.00 X 3.00 X 0.15 = 245.25 Cum
@ Rs. 78.09 Per Cum Rs 19151.80
Road 1X 545.00 X 3.00 X 0.10 = 163.50 Cum
@ Rs. 177.47 Per Cum Rs 29015.62
Road 2X 545.00 X 0.60 X 0.25 = 163.50 Cum
Total = 163.50 Cum
@ Rs. 141.62 Per 2.83 Cum Rs 23154.87
Slab of culvert 1X 5.80 X 1.20 X 0.125 = 0.87 Cum
@ Rs. 2632.28 Per Cum Rs 2290.08
@ Rs. 5033.35 Per Qtl Rs 3941.11
ii) Slab 1X 1X 5.80 X 1.20 = 6.96 Sqm
@ Rs. 184.57 Per Sqm Rs 1284.63

Sarapanch
Bikrampur GP
DETAILED ESTIMATE FOR THE WORK:- " CONST. OF COMMUNITY POND AT PATRAMUNDA ".
ESTIMATED COST :- Rs. 1000000.00

by the EIC. 1st Footing
Tank 1X 74.20 X 74.20 X 0.60 = 3303.38 Cum
Tank 1X 72.20 X 72.20 X 0.60 = 3127.70 Cum
Tank 1X 70.20 X 70.20 X 0.30 = 1478.41 Cum
Total = 7909.50 Cum
@ Rs 137.70 Per 2.83 Cum Rs 384854.47
Tank 1X 68.20 X 68.20 X 0.30 = 1395.37 Cum
Tank 1X 66.20 X 66.20 X 0.60 = 2629.46 Cum
Tank 1X 64.20 X 61.80 X 0.50 = 1983.78 Cum
Total = 4613.24 Cum
@ Rs 145.82 Per 2.83 Cum Rs 237704.33
Surplus
U/S Cut-off 1X 15.00 X 1.00 X 1.00 = 15.00 Cum
D/S Cut-off 1X 15.00 X 1.00 X 1.50 = 22.50 Cum
Abutment 2X 8.00 X 1.00 X 1.00 = 16.00 Cum
Head Wall 1X 8.00 X 1.00 X 1.00 = 8.00 Cum
Sluice
U/S Cut-off 1X 8.00 X 1.00 X 1.00 = 8.00 Cum
D/S Cut-off 1X 8.00 X 1.00 X 1.50 = 12.00 Cum
Abutment 2X 12.00 X 1.00 X 1.00 = 24.00 Cum
Total = 105.50 Cum
@ Rs 5395.57 Per 100 Cum Rs 5692.33
Surplus
U/S Cut-off 1X 15.00 X 1.00 X 0.15 = 2.25 Cum
1X 15.00 X (1.00+0.75)/2 X 0.85 = 11.16 Cum
D/S Cut-off 1X 15.00 X 1.00 X 0.15 = 2.25 Cum
1X 15.00 X (1.00+0.75)/2 X 1.35 = 17.72 Cum
Abutment 2X 8.00 X 1.00 X 0.15 = 2.40 Cum
1X 9.50 X (1.00+0.45)/2 X 2.35 = 16.19 Cum
Wing Wall 4X 2.50 X (0.75+0.45)/2 X 1.20 = 7.20 Cum
Head Wall 1X 8.00 X 1.00 X 0.15 = 1.20 Cum
1X 8.00 X (1.00+0.45)/2 X 1.35 = 7.83 Cum
Bed 1X 7.25 X 8.00 X 0.15 = 8.70 Cum
Sluice
U/S Cut-off 1X 8.00 X 1.00 X 0.15 = 1.20 Cum
1X 8.00 X (1.00+0.75)/2 X 0.85 = 5.95 Cum
D/S Cut-off 1X 8.00 X 1.00 X 1.50 = 12.00 Cum
1X 8.00 X (1.00+0.75)/2 X 1.35 = 9.45 Cum
Abutment 2X 12.00 X 1.00 X 0.15 = 3.60 Cum
2X 13.50 X (1.00+0.45)/2 X 1.60 = 31.32 Cum
Wing Wall 4X 2.50 X (0.75+0.45)/2 X 1.20 = 7.20 Cum
Bed 1X 12.00 X 0.60 X 0.15 = 1.08 Cum
Total = 148.69 Cum
@ Rs. 2138.32 Per Cum Rs 317948.43
Surplus
Abutment 2X 8.00 X 1.50 = 24.00 Sqm
Wing Wall 4X 3.00 X 1.50 = 18.00 Sqm
Head Wall 2X 8.00 X 0.75 = 12.00 Sqm
Sluice
Abutment 2X 13.50 X 0.75 = 20.25 Sqm
Wing Wall 4X 3.00 X 1.20 = 14.40 Sqm
Total = 88.65 Sqm
@ Rs. 51.59 Per Sqm Rs 4573.42
Surplus
U/S Cut-off 2X 15.00 X 1.00 = 30.00 Sqm
D/S Cut-off 2X 15.00 X 1.50 = 45.00 Sqm
Abutment 4X 8.00 X 2.35 = 75.20 Sqm
Wing Wall 4X 2.50 X 1.50 = 15.00 Sqm
Head Wall 2X 8.00 X 1.35 = 21.60 Sqm
Sluice
U/S Cut-off 2X 8.00 X 1.00 = 16.00 Sqm
D/S Cut-off 2X 8.00 X 1.50 = 24.00 Sqm
Abutment 2X 12.00 X 1.60 = 38.40 Sqm
Wing Wall 4X 2.50 X 1.20 = 12.00 Sqm
Total = 277.20 Sqm
@ Rs. 59.67 Per Sqm Rs 16540.30
Slab 1X 12.00 X 1.50 = 18.00 Sqm
Total = 18.00 Sqm
@ Rs. 201.68 Per Sqm Rs 3630.23
Slab 1X 12.00 X 1.50 X 0.15 = 2.70 Cum
Total = 2.70 Cum
@ Rs. 3336.28 Per Cum Rs 9007.95
@ Rs. 4125.86 Per Qtl Rs 9468.84
Bed of Surplus 1X 9.50 X 8.00 X 0.075 = 5.70 Cum
Abutment 2X 9.50 X 0.45 X 0.05 = 0.43 Cum
Wing Wall 4X 3.00 X 0.45 X 0.05 = 0.27 Cum
Bed of Sluice 1X 12.00 X 0.60 X 0.075 = 0.54 Cum
Abutment 2X 12.00 X 0.45 X 0.05 = 0.54 Cum
Wing Wall 4X 3.00 X 0.45 X 0.05 = 0.27 Cum
Total = 7.75 Cum
@ Rs. 3289.62 Per Cum Rs 25486.32
etc complete.
Embankment area 1X 4X 96.20 X 3.00 = 1154.40 Sqm
1X 4X 76.20 X 3.00 = 914.40 Sqm
Total = 2068.80 Sqm
@ Rs. 673.93 Per 100 Sqm Rs 7779.85
12 Remuneration of Gram Sathi
For 8571 Mandays
@ Rs. 4.00 Per Mandays Rs 34285.71
13 Provision for Labour rest shed,drinking water facility & medicene etc Rs 5000.00
14 Provision for work sign board with lettering,painting & Photograph Rs 2500.00
G.TOTAL Rs 1064472.18

( Rupees Ten Lakhs Only) NABARANGPUR BLOCK
ASST. ENGINEER
NABARANGPUR BLOCK
( Rupees Ten Lakhs Only)
BLOCK DEV.OFFICER
NABARANGPUR BLOCK
DETAILED ESTIMATE FOR THE WORK:- " RENOVATION OF TANK AT MOHULPADAR ".
1 E/W in ordinary soil with initial lead & lift including rough dressing
Tank 1X 76.40 X 76.40 X 0.60 = 3502.18 Cum
@ Rs 102.00 Per 2.83 Cum Rs 126226.84
Tank 1X 74.40 X 74.40 X 0.60 = 3321.22 Cum
Tank 1X 72.40 X 72.40 X 0.30 = 1572.53 Cum
Total = 4893.74 Cum
@ Rs 137.70 Per 2.83 Cum Rs 238116.09
Tank 1X 72.40 X 72.40 X 0.30 = 1572.53 Cum
Tank 1X 70.40 X 70.40 X 0.60 = 2973.70 Cum
Tank 1X 68.40 X 68.40 X 0.60 = 2807.14 Cum
Total = 5780.83 Cum
@ Rs 145.82 Per 2.83 Cum Rs 297866.05
etc complete.
1X 4X 78.40 X 3.00 = 940.80 Sqm
Total = 2121.60 Sqm
@ Rs. 673.93 Per 100 Sqm Rs 7957.77
For 6000 Mandays

( Rupees Seven Lakhs Only) NABARANGPUR BLOCK
ASST. ENGINEER
NABARANGPUR BLOCK
( Rupees Seven Lakhs Only)
BLOCK DEV.OFFICER
NABARANGPUR BLOCK
DETAILED ESTIMATE FOR THE WORK:- " CONST. OF CHECK - DAM AT CHHELIKANARI SINGARI JODI
NALLAH IN CHATTAHANDI GP ".
U/S Cut-off 1X 17.00 X 1.00 X 1.50 = 25.50 Cum
D/S Cut-off 1X 17.00 X 1.00 X 2.10 = 35.70 Cum
Abutment 2X 12.00 X 1.20 X 1.50 = 43.20 Cum
Head Wall 1X 10.00 X 1.00 X 1.00 = 10.00 Cum
Bed 1X 10.00 X 7.00 X 0.45 = 31.50 Cum
Protection wall 1X 91.20 X 1.20 X 1.50 = 164.16 Cum
Total = 310.06 Cum
@ Rs 5395.57 Per 100 Cum Rs 16729.51
U/S Cut-off 1X 17.00 X 1.00 X 0.15 = 2.55 Cum
1X 17.00 X (1.00+0.75)/2 X 1.35 = 20.08 Cum
D/S Cut-off 1X 17.00 X 1.00 X 0.15 = 2.55 Cum
1X 17.00 X (1.00+0.75)/2 X 1.95 = 29.01 Cum
Abutment 2X 12.00 X 1.20 X 0.15 = 4.32 Cum
1X 13.20 X (1.20+0.60)/2 X 3.30 = 39.20 Cum
Wing Wall 4X 3.00 X (0.75+0.60)/2 X 1.95 = 15.80 Cum
Head Wall 1X 10.00 X 1.00 X 1.00 = 10.00 Cum
4X 1.25 X (1.00+0.60)/2 X 1.50 = 6.00 Cum
Bed 1X 10.00 X 7.00 X 0.45 = 31.50 Cum
1X 91.20 X (1.20+0.60)/2 X 2.85 = 233.93 Cum
Total = 411.35 Cum
@ Rs. 2138.32 Per Cum Rs 879599.82
Abutment 2X 13.20 X 1.95 = 51.48 Sqm
Wing Wall 4X 3.00 X 1.95 = 23.40 Sqm
Head Wall 2X 1.20 X 1.50 = 3.60 Sqm
2X 1.00 X 1.50 = 3.00 Sqm
Protection wall 1X 91.20 X 1.50 = 136.80 Cum
Total = 218.28 Sqm
@ Rs. 51.59 Per Sqm Rs 11260.98
U/S Cut-off 2X 17.00 X 1.35 = 45.90 Sqm
D/S Cut-off 2X 17.00 X 2.10 = 71.40 Sqm
Abutment 4X 13.00 X 3.30 = 171.60 Sqm
Wing Wall 8X 3.00 X 1.95 = 46.80 Sqm
Head Wall 4X 1.25 X 1.50 = 7.50 Sqm
4X 1.00 X 1.50 = 6.00 Sqm
Total = 869.04 Sqm
@ Rs. 62.46 Per Sqm Rs 54282.13
Bed 1X 13.00 X 8.00 X 0.15 = 15.60 Cum
Total = 15.60 Cum
@ Rs. 3336.28 Per Cum Rs 52045.91
@ Rs. 4125.86 Per Qtl Rs 54708.84

Abutment 2X 13.20 X 0.60 X 0.05 = 0.79 Cum
Wing Wall 4X 3.00 X 0.60 X 0.05 = 0.36 Cum
Head Wall 4X 12.00 X 0.45 X 0.05 = 1.08 Cum
Total = 4.97 Cum
@ Rs. 3289.62 Per Cum Rs 16342.83
For 8571 Mandays
9 Cost of MS gate (1.00X1.50 ) mtr size with rubber bidding 04 Nos @ Rs.7500 per No Rs 30000.00
10 Cost of dewatering & cupper dam LS Rs 10000.00
G.TOTAL Rs 1166755.74

( Rupees Ten Lakhs Only) NABARANGPUR BLOCK
ASST. ENGINEER
NABARANGPUR BLOCK
BLOCK DEV.OFFICER
NABARANGPUR BLOCK
DETAILED ESTIMATE FOR THE WORK:- " COMPLETION. OF INCOMPLETE CHECK - DAM AT BAGDORI IN
BASINI GP ".
ESTIMATED COST :- Rs. 7,00,000/-
D/S Cut-off 1X 26.50 X 1.00 X 1.50 = 39.75 Cum
Wing wall 4X 3.50 X 1.20 X 1.20 = 20.16 Cum
Bed (D/S Appron ) 1X 26.50 X 7.00 X 0.45 = 83.48 Cum
Total = 200.99 Cum
@ Rs 5395.57 Per 100 Cum Rs 10844.29
D/S Cut-off 1X 26.50 X 1.00 X 0.15 = 3.98 Cum
1X 26.50 X (1.00+0.60)/2 X 1.35 = 28.62 Cum
Wing Wall 4X 3.50 X 1.80 X 0.15 = 3.78 Cum
4X 3.50 X (1.20+0.60)/2 X 3.50 = 44.10 Cum
Bed 1X 26.50 X 7.00 X 0.45 = 83.48 Cum
1X 40.00 X (1.20+0.60)/2 X 2.70 = 97.20 Cum
Total = 270.15 Cum
@ Rs. 2138.32 Per Cum Rs 577667.69
Abutment 2X 15.00 X 4.00 = 120.00 Sqm
Wing Wall 8X 3.50 X 2.50 = 70.00 Sqm
Total = 250.00 Sqm
@ Rs. 51.59 Per Sqm Rs 12897.41
D/S Cut-off 2X 26.50 X 1.50 = 79.50 Sqm
Wing Wall 8X 3.50 X 3.50 = 98.00 Sqm
Total = 393.50 Sqm
@ Rs. 62.46 Per Sqm Rs 24578.87
Abutment 2X 15.00 X 0.75 X 0.05 = 1.13 Cum
Wing Wall 4X 3.50 X 0.60 X 0.05 = 0.42 Cum
Head Wall 1X 26.50 X 0.80 X 0.05 = 1.06 Cum
Bed 1X 26.50 X 22.00 X 0.062 = 36.15 Cum
Total = 39.95 Cum
@ Rs. 3289.62 Per Cum Rs 131423.57
6 E/W in hard soil with initial lead & lift
Back Filling 2X 15.00 X 3.00 X 3.00 = 270.00 Cum
Over burden 2X 10.00 X 3.00 X 3.00 = 180.00 Cum
Total = 450.00 Cum
@ Rs 4511.05 Per 100 Cum Rs 20299.73
7 Remuneration of Gram Sathi For 505 Mandays
8 Cost of MS gate (1.00X1.50 ) mtr size with rubber bidding 06 Nos @ Rs.6000 per No Rs 36000.00
9 Cost of dewatering,cupper dam & unforseen item LS Rs 8000.00

( Rupees Seven Lakhs Only) NABARANGPUR BLOCK
ASST. ENGINEER
NABARANGPUR BLOCK
BLOCK DEV.OFFICER
NABARANGPUR BLOCK
DETAILED WORK DONE ESTIMATE FOR THE WORK:-"IMPV. OF ROAD FROM PILLIKA BHATRA SAHI TO
MASANI GHAT".
Est.Cost:- Rs.1,00,000/-
Road 1X 176.00 X 3.10 X 0.15 = 81.84 Cum
@ Rs. 297.68 Per Cum Rs 24362.13
Road 1X 176.00 X 3.10 X 0.15 = 81.84 Cum
Total = 81.84 Cum
@ Rs. 186.40 Per 100 Cum Rs 15254.98
3 Conveying from stacks & soling road surface with soling stone
with all cost etc complete.
Road 1X 176.00 X 3.10 X 0.15 = 81.84 Cum
@ Rs. 102.90 Per Cum Rs 8421.34
including all cost etc complete.
Road 1X 176.00 X 3.10 X 0.15 = 81.84 Cum
@ Rs. 28.81 Per Cum Rs 2357.81
Culvert -1 1X 5.00 X 1.60 X 0.60 = 4.80 Cum
Culvert-2 1X 5.10 X 1.80 X 0.75 = 6.89 Cum
G.Wall 1X 3.00 X 0.75 X 0.75 = 1.69 Cum
Total = 13.37 Cum
@ Rs. 5890.32 Per 100 Cum Rs 787.68
Culvert -1 1X 5.00 X 1.60 X 0.15 = 1.20 Cum
2X 5.00 X 0.40 X 0.60 = 2.40 Cum
Culvert-2 1X 5.10 X 1.80 X 0.15 = 1.38 Cum
2X 5.10 X 0.40 X 0.75 = 3.06 Cum
G.Wall 1X 3.00 X 0.75 X 0.15 = 0.34 Cum
1X 3.00 X (0.75+0.45)/2 X 1.20 = 2.16 Cum
Parapet 1X 5.90 X 3.30 X 0.10 = 1.95 Cum
Total = 12.48 Cum
@ Rs. 1742.76 Per Cum Rs 21752.26
Slab-1 1X 5.00 X 1.60 X 0.15 = 1.20 Cum
Slab-2 1X 5.10 X 1.80 X 0.20 = 1.84 Cum
Total = 3.04 Cum
@ Rs. 2730.22 Per Cum Rs 8288.95
@ Rs. 5033.35 Per Qtl Rs 7399.02
i) Slab-1 1X 1X 5.00 X 1.60 = 8.00 Sqm
ii) Slab-2 1X 1X 5.10 X 1.80 = 9.18 Sqm
Total = 17.18 Sqm
@ Rs. 184.57 Per Sqm Rs 3170.91
i) Slab-1 1X 2X 5.00 X 0.60 = 6.00 Sqm
ii) Slab-2 1X 2X 5.10 X 0.75 = 7.65 Sqm
Total = 13.65 Sqm
@ Rs. 40.81 Per Sqm Rs 557.06
road 1X 5.90 X 3.30 X 0.070 = 1.36 Cum
Bed of Slab 1X 5.00 X 0.80 X 0.050 = 0.20 Cum
Bed of Slab 1X 5.10 X 1.00 X 0.05 = 0.26 Cum
Total = 1.82 Cum
@ Rs. 2632.28 Per Cum Rs 4785.22
Junior Engineer
Nabarangpur
Junior Engineer
Nabarangpur
Sarapanch
Taragam GP
DETAILED WORK DONE ESTIMATE FOR THE WORK:-"IMPV. OF ROAD FROM PILLIKA RD ROAD TO NADI
GHAT".
Est.Cost:- Rs.1,00,000/-
Road 1X 210.00 X 3.10 X 0.15 = 97.65 Cum
@ Rs. 297.68 Per Cum Rs 29068.45
Road 1X 210.00 X 3.10 X 0.15 = 97.65 Cum
@ Rs. 186.40 Per 100 Cum Rs 18201.96
3 Conveying from stacks & soling road surface with soling stone
with all cost etc complete.
Road 1X 210.00 X 3.10 X 0.15 = 97.65 Cum
@ Rs. 102.90 Per Cum Rs 10048.19
Road 1X 210.00 X 3.10 X 0.15 = 97.65 Cum
@ Rs. 28.81 Per Cum Rs 2813.30
Cause way 2X 4.95 X 0.90 X 0.90 = 8.02 Cum
2X 2.85 X 0.90 X 0.90 = 4.62 Cum
Total = 12.64 Cum
@ Rs. 5890.32 Per 100 Cum Rs 744.30
Cause way 2X 4.95 X 0.90 X 0.15 = 1.34 Cum
2X 4.85 X (0.90+0.45)/2 X 1.05 = 6.87 Cum
2X 2.85 X 0.90 X 0.15 = 0.77 Cum
2X 2.85 X (0.90+0.45)/2 X 1.35 = 5.19 Cum
Bed 1X 4.00 X 3.30 X 0.15 = 1.98 Cum
Total = 16.16 Cum
@ Rs. 1742.76 Per Cum Rs 28154.29
i) Cause way wall 2X 2 X (1.35+0.75)/2 X 4.85 = 20.37 Sqm
2X 2X 2.85 X 1.35 = 15.39 Sqm
Total = 35.76 Sqm
@ Rs. 59.67 Per Sqm Rs 2133.80
Bed of Cause way 1X 4.85 X 4.20 X 0.070 = 1.43 Cum
@ Rs. 2632.28 Per Cum Rs 3753.37
Road ( Berm) 2X 210.00 X 0.45 X 0.30 = 56.70 Cum
@ Rs. 141.62 Per 2.83 Cum Rs 2837.40
Junior Engineer
Nabarangpur
Junior Engineer
Nabarangpur
Sarapanch
Taragam GP
DETAILED REVISED ESTIMATE FOR THE WORK:- " RENOVATION OF RANDHARI TANK AT SIRISI ".

@ Rs. 5890.32 Per 100 Cum Rs 7468.19
@ Rs. 201.10 Per Cum Rs 1821.21
1X 115.00 X (0.95+0.50)/2 X 1.80 = 150.08 Cum
Total = 168.19 Cum
@ Rs. 1742.76 Per Cum Rs 293110.45
Protection wall 1X 2X 115.00 X 1.80 = 414.00 Sqm
@ Rs. 59.67 Per Sqm Rs 24703.38
@ Rs. 40.81 Per Sqm Rs 4693.15
@ Rs. 2632.28 Per Cum Rs 7567.81
Tank 1X 50.00 X 50.00 X 0.60 = 1500.00 Cum
Tank 1X 48.00 X 48.00 X 0.60 = 1382.40 Cum
Tank 1X 46.00 X 46.00 X 0.30 = 634.80 Cum
Total = 2017.20 Cum
@ Rs 145.82 Per 2.83 Cum Rs 103939.26
8 E/W in hard soil with two extra lift over initial lead & lift including rough dressing
Tank 1X 44.00 X 44.00 X 0.26 = 503.36 Cum
Total = 503.36 Cum
@ Rs 153.94 Per 2.83 Cum Rs 27380.65
etc complete.
1X 4X 70.00 X 3.00 = 840.00 Sqm
Total = 1536.00 Sqm
@ Rs. 673.93 Per 100 Sqm Rs 10351.56
For 3202 Mandays
Revised Technically Sanctioned for Rs.5,00,000/- JUNIOR ENGINEER

( Rupees Five Lakhs Only) NABARANGPUR BLOCK
ASST. ENGINEER
NABARANGPUR BLOCK
DETAILED ESTIMATE FOR THE WORK:- " CONST. OF CROSS BANDH AT ".
1 E/W in hard soil with initial lead & lift including rough dressing breaking the clods
& deposited the soil on the embankment of the Cross bandh as directed
by the EIC.
Tank 1X 32.00 X (15.00+5.00)/2 X 1.20 = 384.00 Cum
@ Rs 137.70 Per 2.83 Cum Rs 18684.38
For 327 Mandays
3 Provision for work Photography Rs 400.00
G.TOTAL Rs 20392.38
Technically Sanctioned for Rs.20,000/- JUNIOR ENGINEER

( Rupees Twenty thousand Only) NABARANGPUR BLOCK
ASST. ENGINEER
NABARANGPUR BLOCK
Administratively Approved for Rs.20,000/-

( Rupees Twenty thousand Only)
BLOCK DEV.OFFICER
NABARANGPUR BLOCK
DETAILED ESTIMATE FOR THE WORK:-"IMPV. OF ROAD FROM AMBADOLLA BHAURIKHANDI TO NADIGHAT
".
Est.Cost:- Rs.2,00,000/-
Road 1X 450.00 X 3.00 X 0.10 = 135.00 Cum
@ Rs. 414.40 Per Cum Rs 55944.00
Total = 229.50 Cum
@ Rs. 188.00 Per Cum Rs 43146.00
Road 1X 450.00 X 3.00 X 0.15 = 202.50 Cum
@ Rs. 98.65 Per Cum Rs 19976.52
Road 1X 450.00 X 3.00 X 0.10 = 135.00 Cum
@ Rs. 210.41 Per Cum Rs 28405.13
& deposited the earth on the berm of the road.
Road 2X 450.00 X 0.80 X 0.60 = 432.00 Cum
Total = 432.00 Cum
@ Rs. 137.70 Per 2.83 Cum Rs 59486.40

Sarapanch
Bikrampur GP
DETAILED ESTIMATE FOR THE WORK:-"IMPV. OF ROAD FROM MALEKOTE TO SARANGIA CHHAKA ".
Est.Cost:- Rs.2,00,000/-
Road 1X 2380.00 X 3.00 X 0.10 = 714.00 Cum
@ Rs. 188.00 Per Cum Rs 134232.00
Road 1X 2380.00 X 3.00 X 0.10 = 714.00 Cum
@ Rs. 37.04 Per Cum Rs 26449.69
Road 2X 2380.00 X 0.60 X 0.30 = 856.80 Cum
@ Rs. 141.62 Per 2.83 Cum Rs 42876.33


Sarapanch
Chatahandi GP
DETAILED ESTIMATE FOR THE WORK:-"IMPV. OF ROAD FROM BOXAGUDA TO BIRIGUDA CHHAKA ".
Est.Cost:- Rs.2,00,000/-
Road 1X 270.00 X 3.00 X 0.10 = 81.00 Cum
@ Rs. 186.40 Per Cum Rs 15098.40
Road 1X 270.00 X 3.00 X 0.10 = 81.00 Cum
@ Rs. 28.81 Per Cum Rs 2333.61
Road 2X 270.00 X 0.60 X 0.30 = 97.20 Cum
2X 200.00 X 4.50 X 0.60 = 1080.00 Cum
Total = 1177.20 Cum
@ Rs. 141.62 Per 2.83 Cum Rs 58909.92
Abutment 2X 3.80 X 1.20 X 1.20 = 10.94 Cum
Bed 1X 3.80 X 1.70 X 0.45 = 2.91 Cum
Total = 41.07 Cum
@ Rs. 5395.57 Per 100 Cum Rs 2215.80
Abutment 2X 3.80 X 1.20 X 0.15 = 1.37 Cum
Bed 1X 3.80 X 1.70 X 0.15 = 0.97 Cum
Total = 5.36 Cum
@ Rs. 209.71 Per Cum Rs 1124.27
1X 8.40 X (1.00+0.75)/2 X 0.90 = 4.73 Cum
1X 8.40 X (1.00+0.75)/2 X 1.20 = 6.30 Cum
Abutment 2X 3.80 X 1.20 X 0.30 = 2.74 Cum
2X 3.80 X (1.00+0.75)/2 X 0.75 = 4.99 Cum
2X 6.00 X (0.75+0.0.50)/2 X 1.15 = 8.63 Cum
Wing wall 4X 2.00 X (0.75+0.0.50)/2 X 1.15 = 5.75 Cum
Bed 1X 4.50 X 2.00 X 0.30 = 2.70 Cum
Parapet 2X 3.00 X 0.45 X 0.45 = 1.22 Cum
Total = 40.06 Cum
@ Rs. 2138.32 Per Cum Rs 85666.53
Slab 1X 6.00 X 3.00 X 0.25 = 4.50 Cum
Total = 4.50 Cum
@ Rs. 3336.28 Per Cum Rs 15013.24
@ Rs. 4125.86 Per Qtl Rs 16709.71
Abutment 2X 2X 3.80 X 0.75 = 11.40 Sqm
2X 2X 6.00 X 1.00 = 24.00 Sqm
Wing wall 4X 2X 2.00 X 1.15 = 18.40 Sqm
Parapet 2X 2X 3.00 X 0.45 = 5.40 Sqm
Total = 89.44 Sqm
@ Rs. 62.46 Per Sqm Rs 5586.62
ii) Slab 1X 1X 6.00 X 3.00 = 18.00 Sqm
@ Rs. 201.68 Per Sqm Rs 3630.23
Abutment 2X 1X 6.00 X 1.00 = 12.00 Sqm
Wing wall 4X 1X 2.00 X 1.15 = 9.20 Sqm
Parapet 2X 2X 3.00 X 0.45 = 5.40 Sqm
Total = 26.60 Sqm
@ Rs. 51.59 Per Sqm Rs 1372.28
Pier Cap 2 X 6.00 X 0.50 X 0.075 = 0.45
Cum
Bed 1 X 6.00 X 2.00 X 0.075 = 0.90
Cum
Wing wall 4 X 2.00 X 0.50 X 0.05 = 0.20
Cum
Parapet 2 X 3.00 X 0.45 X 0.05 = 0.14
Cum
Total = 1.69
Cum
@ Rs. 3289.62 Per Cum Rs 5543.01
Junior Engineer Junior Engineer


Sarapanch
Chatahandi GP
DETAILED ESTIMATE FOR THE WORK:-"IMPV. OF ROAD FROM DONGRIGUDA TO TELENGAGUDA."
Est.Cost:- Rs.15,00,000/-
Culvert No.1
Abutment 2X 4.50 X 1.50 X 1.50 = 20.25 Cum
Pier 2X 4.50 X 1.50 X 1.50 = 20.25 Cum
Bed 2X 4.50 X 1.40 X 0.45 = 5.67 Cum
1X 4.50 X 1.10 X 0.45 = 2.23 Cum
Culvert No.2
Abutment 2X 4.50 X 1.50 X 1.50 = 20.25 Cum
Pier 1X 4.50 X 1.50 X 1.50 = 10.13 Cum
Bed 2X 4.50 X 1.40 X 0.45 = 5.67 Cum
Culvert No.3
Abutment 2X 4.50 X 1.50 X 1.50 = 20.25 Cum
Bed 1X 4.50 X 2.10 X 0.45 = 4.25 Cum
Total = 321.05 Cum
@ Rs. 5395.57 Per 100 Cum Rs 17322.21
Culvert No.1
Abutment 2X 4.50 X 1.50 X 0.15 = 2.03 Cum
Pier 2X 4.50 X 1.50 X 0.15 = 2.03 Cum
Bed 2X 4.50 X 1.40 X 0.10 = 1.26 Cum
1X 4.50 X 1.10 X 0.10 = 0.50 Cum
Culvert No.2
Abutment 2X 4.50 X 1.50 X 0.15 = 2.03 Cum
Pier 1X 4.50 X 1.50 X 0.15 = 1.01 Cum
Bed 2X 4.50 X 1.40 X 0.10 = 1.26 Cum
Culvert No.3
Abutment 2X 4.50 X 1.50 X 0.15 = 2.03 Cum
Bed 1X 4.50 X 2.10 X 0.10 = 0.95 Cum
Total = 31.25 Cum
@ Rs. 209.71 Per Cum Rs 6554.02
3 CC (1:3:6) using 40 mm size hbg metal including all cost,conveyance
Culvert No.1
1X 13.00 X (1.20+0.90)/2 X 1.05 = 14.33 Cum
1X 13.00 X (1.20+0.90)/2 X 1.05 = 14.33 Cum
Pier 2X 7.20 X 1.50 X 0.30 = 6.48 Cum
Abutment 2X 4.50 X 1.50 X 0.30 = 4.05 Cum
2X 4.50 X (1.20+0.90)/2 X 0.75 = 7.09 Cum
2X 7.20 X (0.90+0.60)/2 X 1.85 = 19.98 Cum
Wing wall 4X 3.10 X (0.90+0.50)/2 X 1.85 = 16.06 Cum
Bed 3X 4.50 X 2.00 X 0.25 = 6.75 Cum
Culvert No.2
1X 11.80 X (1.20+0.90)/2 X 1.05 = 13.01 Cum
1X 11.80 X (1.20+0.90)/2 X 1.05 = 13.01 Cum
Pier 1X 4.50 X 1.50 X 0.30 = 2.03 Cum
Abutment 2X 4.50 X 1.50 X 0.30 = 4.05 Cum
2X 4.50 X (1.20+0.90)/2 X 0.75 = 7.09 Cum
2X 7.20 X (0.90+0.60)/2 X 1.85 = 19.98 Cum
Wing wall 4X 3.10 X (0.90+0.50)/2 X 1.85 = 16.06 Cum
Bed 2X 4.50 X 2.00 X 0.25 = 4.50 Cum
Culvert No.3
1X 11.10 X (1.20+0.90)/2 X 1.05 = 12.24 Cum
1 X 11.10 X (1.20+0.90)/2 X 1.05 = 12.24 Cum
Abutment 2 X 4.50 X 1.50 X 0.30 = 4.05 Cum
2 X 4.50 X (1.20+0.90)/2 X 0.75 = 7.09 Cum
2 X 7.20 X (0.90+0.60)/2 X 1.85 = 19.98 Cum
Wing wall 4 X 3.10 X (0.90+0.50)/2 X 1.85 = 16.06 Cum
Bed 1 X 4.50 X 2.40 X 0.25 = 2.70 Cum
Total = 275.45 Cum
@ Rs. 2454.05 Per Cum Rs 675969.15
Culvert No.1
Slab 1X 8.40 X 7.20 X 0.23 = 13.91 Cum
Pier Cap 4X 7.20 X 0.60 X 0.15 = 2.59 Cum
Pier 2X 7.20 X 1.20 X 0.60 = 10.37 Cum
2X 7.20 X 0.60 X 2.60 = 22.46 Cum
Culvert No.2
Slab 1X 5.80 X 7.20 X 0.23 = 9.60 Cum
Pier Cap 3X 7.20 X 0.60 X 0.15 = 1.94 Cum
Pier 1X 7.20 X 1.20 X 0.60 = 5.18 Cum
1X 7.20 X 0.60 X 2.60 = 11.23 Cum
Culvert No.3
Slab 1X 3.60 X 7.20 X 0.23 = 5.96 Cum
Pier Cap 2X 7.20 X 0.60 X 0.15 = 1.30 Cum
Total = 84.56 Cum
@ Rs. 3336.28 Per Cum Rs 282104.85
Total Quantity LS 60.00 Qtl
@ Rs. 4125.86 Per Qtl Rs 247551.30
i) Culvert No.1
Abutment 2X 2X 7.20 X 1.85 = 53.28 Sqm
Wing wall 4X 2X 3.10 X 1.85 = 45.88 Sqm
Culvert No.2
Abutment 2X 2X 7.20 X 1.85 = 53.28 Sqm
Wing wall 4X 2X 3.10 X 1.85 = 45.88 Sqm
Culvert No.3
Abutment 2X 2X 7.20 X 1.85 = 53.28 Sqm
Wing wall 4X 2X 3.10 X 1.85 = 45.88 Sqm
Total = 297.48 Sqm
@ Rs. 62.46 Per Sqm Rs 18581.25
ii) Culvert No.1
Pier 2X 2X 8.40 X 2.60 = 87.36 Sqm
Culvert No.2
Pier 1X 2X 8.40 X 2.60 = 43.68 Sqm
Total = 131.04 Sqm
@ Rs. 298.71 Per Sqm Rs 39142.54
iii) Culvert No.1

Slab 1X 1X 8.40 X 7.20 = 60.48 Sqm
Pier Cap 4X 2X 7.20 X 0.15 = 8.64 Sqm
Culvert No.2
Slab 1X 1X 5.80 X 7.20 = 41.76 Sqm
Pier Cap 3X 2X 7.20 X 0.15 = 6.48 Sqm
Culvert No.3
Slab 1X 1X 3.60 X 7.20 = 25.92 Sqm
Pier Cap 2X 2X 7.20 X 0.15 = 4.32 Sqm
Total = 147.60 Sqm
@ Rs. 201.68 Per Sqm Rs 12197.59
Culvert No.1
Bed 3X 7.20 X 2.00 X 0.100 = 4.32 Cum
Wing wall 4X 3.10 X 0.50 X 0.05 = 0.31 Cum
Culvert No.2
Bed 2X 7.20 X 2.00 X 0.100 = 2.88 Cum
Wing wall 4X 3.10 X 0.50 X 0.05 = 0.31 Cum
Culvert No.2
Bed 1X 7.20 X 2.40 X 0.100 = 1.73 Cum
Wing wall 4X 3.10 X 0.50 X 0.05 = 0.31 Cum
Total = 9.86 Cum
@ Rs. 3289.62 Per Cum Rs 32429.06
8 E/W in Ordinary type of soil with initial lead & lift including
Road 1X 760.00 X 7.50 X 0.60 = 3420.00 Cum
@ Rs. 141.62 Per 2.83 Cum Rs 171145.02
9 Provision for guard post LS Rs 4000.00
10 Provision for remuneration of Gaon Sathi for 3780 Mandays @ 4.00 Rs 15120.00
11 Provision for rest shed & drinking water facility to the labourers Rs 6000.00
12 Provision for work Transperancy board with photograph charges LS Rs 2500.00
Say Rs. 1500000.00

Nabarangpur Block Nabarangpur Block Nabarangpur


Addl PD,(Tech)
DRDA,Nabarangpur
DETAILED ESTIMATE FOR THE WORK:-"IMPV. OF ROAD FROM BADAKUMULI GP OFFICE TO THAKURANI
TEMPLE ROAD ."
Est.Cost:- Rs.3,00,000/-
Guard Wall 1X 25.00 X 0.75 X 0.75 = 14.06 Cum
Total = 14.06 Cum
@ Rs. 5395.57 Per 100 Cum Rs 758.75
Total = 1.88 Cum
@ Rs. 209.71 Per Cum Rs 393.21
3 CC (1:4:8) using 40 mm size hbg metal including all cost,conveyance
1X 25.00 X (0.75+0.45)/2 X 1.35 = 20.25 Cum
Total = 23.06 Cum
@ Rs. 2138.32 Per Cum Rs 49315.05
Total = 0.56 Cum
@ Rs. 3289.62 Per Cum Rs 1850.41
5 Rigid & smooth centering & shuttering for PCC work
Guard Wall 1X 2.00 X 25.00 X 1.35 = 67.50 Sqm
Total = 67.50 Sqm
@ Rs. 62.46 Per Cum Rs 4216.20
Road 1X 750.00 X 7.50 X 0.60 = 3375.00 Cum
@ Rs. 141.62 Per 2.83 Cum Rs 168893.11
7 Collecting,Conveying & supplying of good quality gravel
& stacking on the road surface with a box heap of size
( 1.50X1.50X0.50) mtr to be measured as 1 Cum.
Road 1X 750.00 X 3.00 X 0.15 = 337.50 Cum
Total = 337.50 Cum
@ Rs. 188.00 Per Cum Rs 63450.00
Road 1X 750.00 X 3.00 X 0.15 = 337.50 Cum
Total = 337.50 Cum
@ Rs. 37.04 Per Cum Rs 12502.48
Say Rs. 300000.00


Sarapanch
Badakumuli GP
DETAILED ESTIMATE FOR THE WORK:-"IMPV. OF ROAD AT CHIKILI HARIJAN SAHI."
Est.Cost:- Rs.1,00,000/-
1 Collecting,conveying & supplying of good quality gravel & stacking
on the road side with box heap of size ( 1.50X1.50X0.50) mtr to
be measured as 1 Cum.
For Sub-base of Road 1X 407.00 X 3.00 X 0.15 = 183.15 Cum
@ Rs. 188.00 Per Cum Rs 34432.20
@ Rs. 37.04 Per Cum Rs 6784.68
Road 2X 407.00 X 2.25 X 0.60 = 1098.90 Cum
@ Rs. 141.62 Per 2.83 Cum Rs 54991.60
Say Rs. 100000.00
(Rupees One Lakhs Only)


Sarapanch
Badakumuli GP
Name of the Work: IMPV. OF ROAD AT HARIJAN CHIKILI."
MATERIAL & LABOUR STATEMENT ( NREGS WORK )
Sand / Stone Masson Labour
Sl No Item Qty Unit Cement
Moorum Product 1st 2nd skilled un skilled
1 E/W in ordinary soil 1098.90 2.83 Cum 431.27
2 E/W in hard soil 0.00 100 Cum 0.00
3 E/W in Foundation 0.00 100 Cum 0.00
4 Sand filling 0.00 Cum 0.00 0.00
5 CC (1:4:8) 0.00 Cum 0.00 0.00 0.00 0.00 0.00
6 CC (1:3:6) 0.00 Cum 0.00 0.00 0.00 0.00 0.00
7 RRSM in CM (1:6) 0.00 Cum 0.00 0.00 0.00 0.00 0.00 0.00
8 RCC of M-20 grade 0.00 Cum 0.00 0.00 0.00 0.00 0.00
9 CC (1:2:4) 0.00 Cum 0.00 0.00 0.00 0.00 0.00
10 CC (1:1.5:3) 0.00 Cum 0.00 0.00 0.00 0.00 0.00
Supplying,fitting,fixing of HYSD bar
11 reinforcement 0.0000 Qtl 0.00 0.00
Labour for painting 2 coats with any
12 approved paint only 0.00 litre 0.00 0.00
13 WBCB in CM (1:6) 0.00 Cum 0.00 0.00 0.00 0.00 0.00
Rigid & smooth centering & shuttering
Plinth,mass concreete 0.00 Sqm 0.00 0.00
14 lintel band 0.00 Sqm 0.00 0.00
beam 0.00 Sqm 0.00 0.00
Slab / Chajja 0.00 Sqm 0.00 0.00
15 12 mm CP in CM (1:6) 0.00 Sqm 0.00 0.00 0.00 0.00
16 16 mm CP in CM (1:6) 0.00 Sqm 0.00 0.00 0.00 0.00
17 20 mm CP in CM (1:4) 0.00 Sqm 0.00 0.00 0.00 0.00
Distempering wall Surface two coats
18 including all complete. 0.00 Sqm 0.00 0.00
19 2.50 CM thick ASF in CC (1:2:4) 0.00 Sqm 0.00 0.00 0.00 0.00 0.00
20 Collection of Soling Stone 0.00 Cum 0.00
21 Collection of Murrom 183.15 Cum 183.15
22 Spreading Murrom 183.15 Cum 73.91
23 Spreading Metal (Grade-II) 0.00 Cum 0.00 0.00 0.00 0.00
24 Collection of Hard Metal 0.00 Cum 0.00
25 Labour for Sub base 0.00 Cum 0.00
26 Spreading Metal (Grade-I) 0.00 Cum 0.00 0.00 0.00 0.00
27 Labour for Soling road Surface 0.00 Cum 0.00 0.00
Total 0.00 183.15 0.00 0.00 0.00 0.00 505.18
Say 0 Cum Cum 0 0 0 505
Bags Nos Nos Nos Nos
Cost of Material & Royality Statement
Sl Name of Materials Total Qty Unit Basic Conveyance Royality Total VAT 4% on Total VAT Net Rate of Net Value of
executed Rate per per Unit per Cum Royality Basic Rate per Value in materials in Materials in
No. Cum Cum Rs Rs Rs
1 Sand for mortar 0.00 Cum 47.00 134.00 14.00 0.00 1.88 0.00 179.12 0.00
2 Sand for filling 0.00 Cum 41.00 134.00 14.00 0.00 1.64 0.00 173.36 0.00
3 Murrom 183.15 Cum 40.00 134.00 14.00 2564.10 1.60 293.04 172.40 31575.06
4 Bricks 0.00 Cum 708.00 131.84 14.00 0.00 28.32 0.00 811.52 0.00
5 Earth 1098.90 Cum 0.00 0.00 14.00 15384.60 0.00 0.00 0.00 0.00
6 40 mm size hbg metal 0.00 Cum 430.00 134.00 50.40 0.00 17.20 0.00 546.80 0.00
7 40 mm size cbg metal 0.00 Cum 480.00 134.00 50.40 0.00 19.20 0.00 594.80 0.00
8 12 mm size hbg chips 0.00 Cum 625.00 134.00 50.40 0.00 25.00 0.00 734.00 0.00
9 12 mm size cbg chips 0.00 Cum 820.00 134.00 50.40 0.00 32.80 0.00 921.20 0.00
13 Hard Metal 0.00 Cum 230.00 134.00 50.40 0.00 9.20 0.00 354.80 0.00
14 Rod 0.00 Qtl 3450.00 13.90 0.00 0.00 0.00 0.00 3463.90 0.00
15 Soling Stone 0.00 Cum 118.00 134.00 50.40 0.00 4.72 0.00 247.28 0.00
Total 17948.70 293.04 31575.06
Mustor Roll Say 17949.00 293.00 31575.00
1 Masson 1st Class 0 Nos @ 129.00 = 0.00
2 Masson 2nd Class 0 Nos @ 116.00 = 0.00
3 Semiskilled Labour 0 Nos @ 103.00 = 0.00
4 Un-Skilled Labour 505 Nos @ 90.00 = 45450.00
505 Nos Total 45450.00
Summary
1 Cement 0 Bags @ 240.00 Rs 0.00
2 Conveyance of Cement 0 Bags @ 6.95 Rs 0.00
3 Cost of Material Rs 31575.00
4 Mustor Roll Rs 45450.00
5 Gaon Sathi 505 Mandays @ 4.00 Rs 2020.00
6 Royality Rs 17949.00
Rest shed , Drinking water , Medicene
7 etc. Rs 0.00
8 Sign Board , Photograph Rs 2000.00
9 Cost of MS gate Rs 0.00
10 PRR Charges Rs 0.00
11 Water Tanker Charges Rs 0.00
10 VAT Rs 293.00
11 T&P & centering Materials & Others Rs 713.00
Total Rs 100000.00
Bill Summary
No of Labour Per Day 42 Nos.
Total Mandays in Thousand 0.50500 Thoudands
Cost of Skilled Labour 0.00000 Lakhs
Cost of Unskilled Labour 0.45450 Lakhs
Cost of Materials 0.54550 Lakhs Junior Engineer
Total 1.00000 Lakhs Nabarangpur Block
DETAILED ESTIMATE FOR THE WORK:- " CONSTRUCTION OF
COMPOSITE TANK AT KESHARIGUDA".
Sl
Name of Items Unit Cost Total Estimated Cost
No
1 Const. of Tank with Excavation of Earth 1610000.00 1610000.00
2 Const. of 02 Nos of Sluice 73500.00 147000.00
3 Const. of Surplus 66700.00 66700.00
4 Turfing & Stone Pitching 88500.00 88500.00
5 Const. of Bathing Ghat 02 Nos 28000.00 56000.00
6 Cost of Plantation 31800.00 31800.00
Total 2000000.00
( Rupees Twenty Lakhs) Only

Nabarangpur Block Nabarangpur Block Nabarangpur
Technically Sanctioned for Rs 20,00,000/-

( Rupees Twenty Lakhs ) Only
Administratively approved for Rs 20,00,000/-

( Rupees Twenty Lakhs ) Only
Addl PD ( Tech )
DRDA , NABARANGPUR
DETAILED ESTIMATE FOR THE WORK:- " CONST. OF COMMUNITY POND AT OLD BOXAGUDA".

1 E/W in ordinary soil with initial lead & lift including rough dressing
by the EIC.
1st Footing
Tank 1 X 81.50 X 81.50 X 0.60 = 3985.35 Cum
@ Rs 102.00 Per 2.83 Cum Rs 143641.59
by the EIC.
1st Footing
Tank 1 X 81.00 X 79.50 X 0.60 = 3863.70 Cum
1 X 79.00 X 77.50 X 0.30 = 1836.75 Cum
Total = 5700.45 Cum
@ Rs 137.70 Per 2.83 Cum Rs 277368.19
by the EIC.
2nd Footing
Tank 1 X 79.00 X 77.50 X 0.30 = 1836.75 Cum
1 X 77.00 X 75.50 X 0.60 = 3488.10 Cum
1 X 75.00 X 73.50 X 0.60 = 3307.50 Cum
Total = 8632.35 Cum
@ Rs 145.32 Per 2.83 Cum Rs 443269.65
Sluice 1 X 10.00 X 0.60 X 0.90 = 5.40 Cum
1 X 10.00 X 0.60 X 1.20 = 7.20 Cum
2 X 7.00 X 0.60 X 0.90 = 7.56 Cum
1 X 10.00 X 0.60 X 0.90 = 5.40 Cum
1 X 10.00 X 0.60 X 1.20 = 7.20 Cum
2 X 7.00 X 0.60 X 0.90 = 7.56 Cum
Total 40.32 Cum
@ Rs 1777.61 Per Cum Rs 71673.24
5 12 mm Cp In CM (1:6) to the wall
Total for 132.00 Sqm
@ Rs 41.78 Per Cum Rs 5514.96
etc complete.
Embankment area 4 X 2 X 86.50 X 3.00 = 2076.00 Sqm
@ Rs 673.93 Per 100 Sqm Rs 13990.79
for 10000.00 Mandays @ 4.00 Per Mandays Rs 40000.00
G.TOTAL Rs 1001458.40
JUNIOR ENGINEER
NABARANGPUR BLOCK
ASST. ENGINEER
NABARANGPUR BLOCK

BLOCK DEV.OFFICER
NABARANGPUR BLOCK
DETAILED ESTIMATE FOR THE WORK:- " IMPV. OF MIP AT MANTRIGUDA".
by the EIC.
2nd Footing
Ponding Area 1 X 40.00 X 40.00 X 1.50 = 2400.00 Cum
Total = 2400.00 Cum
@ Rs 4323.78 Per 100 Cum Rs 103770.72
2 E/W in excavation in foundation with initial lead & lift including
rough dressing & levelling the bed & deposited the soil as
directed by the EIC.
Protection wall 1 X 39.60 X 1.20 X 1.20 = 57.02 Cum
@ Rs 4736.88 Per 100 Cum Rs 2701.16
1 X 39.60 X (1.00+0.50)/2 X 2.10 = 62.37 Cum
Total 76.63 Cum
@ Rs 2401.02 Per Cum Rs 183980.18
4 Rigid & smooth centering, shuttering for PCC work
& dismanteling them after casting etc complete.
Protection wall 1 X 2 X 39.60 X 2.10 = 166.32 Sqm
@ Rs 60.93 Per Cum Rs 10133.74
@ Rs 3219.24 Per 100 Cum Rs 3187.04
etc complete.
@ Rs 832.47 Per 100 Sqm Rs 8158.24
7 Add for Work Contigency 1% Rs 3000.00
JUNIOR ENGINEER
NABARANGPUR BLOCK
ASST. ENGINEER
NABARANGPUR BLOCK

BLOCK DEV.OFFICER
NABARANGPUR BLOCK
Const of Tank Size ( 190.00 X 55.00 ) mtr.

by the EIC.
1ST Footing
Total = 15675.00 Cum
@ Rs 163.20 Per 2.83 Cum Rs 903943.46
by the EIC.
2nd Footing
Total = 11475.00 Cum
@ Rs 174.14 Per 2.83 Cum Rs 706097.70
Total Rs 1610041.17
Say Rs 1610000.00

Const of Sluice
U/S Head Wall 1 X 4.00 X 0.90 X 0.90 = 3.24 Cum
U/S Wing Wall 2 X 6.00 X 0.90 X 0.90 = 9.72 Cum
Bed 1 X 14.20 X 0.45 X 0.30 = 1.92 Cum
D/S Wall 1 X 6.00 X 0.90 X 0.90 = 4.86 Cum
Total = 19.74 Cum
@ Rs 4721.40 Per 100 Cum Rs 931.86
1 X 4.00 X (0.90+0.45)/2 X 2.75 = 7.43 Cum
2 X 3.00 X (0.90+0.45)/2 X 1.75 = 7.09 Cum
2 X 3.00 X (0.90+0.45)/2 X (1.75+2.75)/2 = 9.11 Cum
Bed 1 X 14.20 X 0.45 X 0.15 = 0.96 Cum
D/S Wall 1 X 6.00 X 0.90 X 0.15 = 0.81 Cum
1 X 6.00 X (0.90+0.45)/2 X 1.75 = 7.09 Cum
Total = 27.55 Cum
@ Rs 2085.29 Per Cum Rs 57457.09
& dismanteling them after casting etc complete.( Mass Concreete )
U/S Head Wall 1 X 2 X 4.00 X 2.75 = 22.00 Sqm
U/S Wing Wall 2 X 2 X 3.00 X 1.75 = 21.00 Sqm
2 X 2 X 3.00 X (1.75+2.75)/2 = 27.00 Sqm
D/S Wall 1 X 2 X 6.00 X 1.75 = 21.00 Sqm
Total = 91.00 Sqm
@ Rs 60.93 Per Sqm Rs 5544.56
Bed 1 X 14.20 X 0.45 X 0.08 = 0.48 Cum
D/S Wall 1 X 6.00 X 0.45 X 0.05 = 0.14 Cum
Total = 0.97 Cum
@ Rs 3219.24 Per Cum Rs 3136.34
5 Cost of NP3 hume Pipe ( 300 mm Q) 2.50 mtr size 06 Nos @ 750.00 per No Rs 4500.00
6 Hoisting & Laying Cost ,Conveyance of Pipe Rs 2000.00
7 Cost of MS channel gate with rubber bidding fitted etc complete Rs 5000.00
Total Rs 78569.85
Say Rs 73500.00
Add For Extra 01 Nos of Sluice Cost same as above Rs 73500.00

Const of Surplus
Abutment Wall 1 X 4.00 X 0.75 X 0.75 = 2.25 Cum
U/S Cutoff Wall 1 X 4.00 X 0.75 X 0.75 = 2.25 Cum
D/S Cutoff Wall 1 X 4.00 X 0.75 X 0.75 = 2.25 Cum
D/S Wing Wall 2 X 2.00 X 0.75 X 0.75 = 2.25 Cum
Total = 9.00 Cum
@ Rs 4721.40 Per 100 Cum Rs 424.93
1 X 14.50 X (0.75+0.45)/2 X 1.75 = 15.23 Cum
U/S Cutoff Wall 1 X 4.00 X 0.75 X 0.15 = 0.45 Cum
1 X 4.00 X (0.75+0.45)/2 X 0.60 = 1.44 Cum
2 X 2.00 X (0.75+0.45)/2 X 1.75 = 4.20 Cum
D/S Cutoff Wall 1 X 4.00 X 0.75 X 0.15 = 0.45 Cum
1 X 4.00 X (0.75+0.45)/2 X 0.60 = 1.44 Cum
D/S Wing Wall 2 X 2.00 X 0.75 X 0.15 = 0.45 Cum
2 X 2.00 X (0.75+0.45)/2 X 1.75 = 4.20 Cum
Total = 25.74 Cum
@ Rs 2085.29 Per Cum Rs 53667.60
& dismanteling them after casting etc complete.( Mass Concreete )
Abutment Wall 1 X 2 X 14.50 X 1.75 = 50.75 Sqm
U/S Cutoff Wall 1 X 2 X 4.00 X 0.60 = 4.80 Sqm
U/S Wing Wall 2 X 2 X 2.00 X 1.75 = 14.00 Sqm
D/S Cutoff Wall 1 X 2 X 4.00 X 0.60 = 4.80 Sqm
D/S Wing Wall 2 X 2 X 2.00 X 1.75 = 14.00 Sqm
Total = 88.35 Sqm
@ Rs 60.93 Per Sqm Rs 5383.09
Wing Wall 4 X 2.00 X 0.45 X 0.05 = 0.18 Cum
Total = 0.83 Cum
@ Rs 3219.24 Per Cum Rs 2680.01

Bed of Surplus 1 X 14.50 X 4.00 X 0.30 = 17.40 Cum
@ Rs 558.98 Per Cum Rs 9726.25
Total Rs 71881.88
Say Rs 66700.00

Turfing & Stone Pitching to the Tank
1 Ramming or Rolling earth work with light HRR in embankment

in layers not exceeding 0.30 mtr
@ Rs 399.68 Per 100 Sqm Rs 19784.16
etc complete.
@ Rs 2.78 Per Sqm Rs 13761.00
3 Rough stone dry packing in appron and revetment using
hard stone etc complete.
Toe Wall 1 X 190.00 X 0.60 X 0.90 = 102.60 Cum
U/S stream 1 X 190.00 X 6.00 X 0.30 = 342.00 Cum
Total = 444.60 Cum
@ Rs 558.98 Per Cum Rs 57351.35
Total Rs 90896.51
Say Rs 88500.00

Const of Bathing Ghat with Steps.( 2 Nos )
Data for 1 No
Steps 15 X 3.00 X 0.60 X 0.15 = 4.05 Cum
Side Parapet Wall 2 X 9.00 X 0.45 X 0.45 = 3.65 Cum
Cutoff Wall 1 X 4.00 X 0.60 X 0.90 = 2.16 Cum
Total = 9.86 Cum
@ Rs 4721.40 Per 100 Cum Rs 465.29
Steps ( Treads ) 15 X 3.00 X 0.37 X 0.15 = 2.50 Cum
Steps ( Rise ) 15 X 3.00 X 0.23 X 0.20 = 2.07 Cum
Cutoff Wall 1 X 4.00 X 0.60 X 0.90 = 2.16 Cum
Total = 10.37 Cum
@ Rs 2085.29 Per Cum Rs 21629.69
Steps ( Treads ) 15 X 3.00 X 0.37 X 0.08 = 1.25 Cum
Steps ( Rise ) 15 X 3.00 X 0.23 X 0.08 = 0.78 Cum
Total = 2.63 Cum
@ Rs 3219.24 Per Cum Rs 8474.64
Total Rs 30569.63
Say Rs 28000.00
For Extra 1 Nos Rs 28000.00

Total Rs 56000.00

DETAILED ESTIMATE FOR THE WORK:- " CONSTRUCTION OF COMPOSITE TANK AT
KESHARIGUDA".
etc complete.
@ Rs 0.00 Per 100 Sqm Rs 0.00
DATA FOR DESIGN OF CULVERT = 2 Nos.
Length of Abutement = 7.50 Mtrs.
Length of wing wall = 4.00 Mtrs. (Excluding width of top Abutement)
Depth of foundation of Abt. From B/L = 1.50 Mtrs.
Width of foundation of abtmt. = 1.50 Mtrs.

Depth of foundation of Wing wall From B/L = 1.20 Mtrs.
Width of foundation of wing wall = 1.20 Mtrs.
Height of Abtmnt. Above B/L = 2.40 Mtrs.
Top width of Abtmnt. = 0.65 Mtrs.
Thickness of Deck slab = 0.45 Mtrs.

Width of vent = 5.00 Mtrs.
under BKBK 2008-09.

Estimated cost-Rs 5,00,000/-
RCC Culvert
1 Earthwork in excavation of foundation
in hard soil within initial lead
and lift including dressing and
levelling the bed, etc.
Construction RCC Culvert 2 N0.
Abutements 4 X 7.50 X 1.50 X 1.50 = 67.500 Cum.
Wing Wall 8 X 3.15 X 1.20 X 1.20 = 36.288 Cum.
Cut-off (U/S) 2 X 5.00 X 0.60 X 1.50 = 9.000 Cum.
Cut-off (D/S) 2 X 8.00 X 0.60 X 2.00 = 19.200 Cum.
Bed 2 X 6.90 X 5.00 X 0.45 = 31.050 Cum.
Total = 163.038 Cum.
@ Rs #REF! Per 100 cum = Rs #REF!
2 Filling foundation trench with sand
well watered and rammed, etc;
Wing Wall 8 X 3.15 X 1.20 X 0.15 = 4.536 Cum.
Total = 11.286 Cum.
@ Rs #REF! Per one cum = Rs #REF!
3 C.C.(1:4:8) using 40mm size HG
metal including curing.
Up to bed level
Wing Walls 8 X 3.15 X 1.20 X 0.15 = 4.536 Cum.
Abutements 4 X 7.50 X 1.50 + 1.35
2
X 1.35 = 57.713 Cum.
Wing Walls 8 X 3.15 + 3.30
2
X 1.20 + 1.05
2
X 1.05 = 30.476 Cum.
Bed 2 X 6.90 X 5.00 X 0.15 = 10.350 Cum.
Cut-off (U/S) 2 X 5.00 X 0.60 X 1.50 = 9.000 Cum.
Cut-off (D/S) 2 X 8.00 X 0.60 X 2.00 = 19.200 Cum.
Above bed level
Abutements 4 X 7.50 X 1.35 + 0.65
2
X 2.25 = 67.500 Cum.
Wing Walls 8 X 3.30 + 4.00
2
X 1.05 + 0.45
2
X 2.70 = 59.130 Cum.
Parapets 4 X 6.30 X 0.30 X 0.45 = 3.402 Cum.

4 C.C.(1:2:4) using 12mm size

H.G.chips including curing,etc.
Wing Wall top 8 X 4.00 X 0.45 X 0.050 = 0.720 Cum.

Bed 2 X 7.50 X 5.00 X 0.050 = 3.750 Cum.
Guard posts 32 X 0.30 X 0.30 X 0.300 = 0.864 Cum.
Total = 5.334 Cum.
5 C.C. (1:1 1/2:3) using 12mm size
H.G. chips for RCC works
Abutement cap 4 X 7.50 X 0.65 X 0.15 = 2.925 Cum.
Abutement cap 4 X 7.50 X 0.45 X 0.15 = 2.025 Cum.
Deck slab 2 X 7.50 X 5.95 X 0.45 = 40.163 Cum.
Total = 45.113 Cum.
6 Supplying, fitting and placing uncoated
MS reinforcement as per drawing and specification
Qntty. of RCC vide item No. 5 = 45.113 Cum.
Reinforcement to be required = 44.072 Qtl.
@ Rs #REF! Per one Qntl = Rs #REF!
shuttering for RCC works
Abutements 4 X 2 X 7.50 X 3.60 = 216.000 Sqm.
Wing walls 8 X 2 X 3.30 X 3.75 = 99.000 Sqm.
Cut-off (U/S) 2 X 2 X 5.00 X 1.50 = 15.000 Cum.
Cut-off (D/S) 2 X 2 X 8.00 X 2.00 = 32.000 Cum.
Abutement cap 4 X 2 X 0.65 X 0.15 = 0.390 Sqm.
For Deck slab 2 X 2 X 7.50 X 0.45 = 6.750 Sqm.
For Deck slab 2 X 2 X 5.95 X 0.45 = 5.355 Sqm.
Bottom 2 X 1 X 7.50 X 5.00 = 75.000 Sqm.
Total = 485.495 Sqm.
@ Rs #REF! Per Sqm. = Rs #REF!
8 R.R. stone masonry with
sand grouting in foundation
using stone other than gra-
nite including watering.
Bed 2 X 6.90 X 5.00 X 0.30 = 20.700 Cum.
Appron (D/S) 2 X 5.00 X 1.50 X 0.30 = 4.500 Cum.
Total = 25.200 Cum
9 Earthwork in excavation in hard soil within

initial lead and lift including rough dressing
and breaking clods to max.5cm to7cm. Size
and laying in layers not exceeding 0.30m. in
depth,etc.
Approaches 4 X 50.00 X 6.00
X 0.50 + 0.00 = 300.00 Cum.
2
Breach filling LS = 105.00 Cum.
Total = 405.00 Cum.
@ Rs #REF! Per 100 cum = Rs #REF!
10 Collecting, conveying &supplying good laterite
moorum &stacking the same at road side in
regular box heaps of size 1.50x1.50x0.50m to be
measured as one cum.etc complete
Topping on road surface 4 X 50.00 X 3.00 X 0.100 = 60.00 Cum.
Total = 60.00 Cum.
11 Conveying from stacks and spreading

moorum over road surface (Labour Only)
Qntty vide item No. 10 = 60.00 Cum
@ Rs Per one cum = Rs 0.00
12 Add for constn. Of transparency board L.S. = Rs 1000.00
Total Rs #REF!
13 Survey, investigation and quality control 1.5 % = Rs #REF!
14 Welfare cess @ 1 % = Rs 5000.00

Grand Total Rs #REF!
Limited to Rs 500000.00
Technically sanctioned for Rs5,00,000/-

(Rupees Five Lakhs)Only.

Details of M.S. Rod for Deck slab of Culvert
01.' 16 mm rods Crank-main Bottm
0.90 0.90
0.64 0.64
0.37 Mtr. 0.37 Mtr.
1.42 3.04 1.42

50 Nos
02'. 16 mm rods Plain-main Bpttom
5.87 Mtrs.
49 Nos
03'. 16 mm rods Plain-Dist Bottom
7.42 Mtrs.
40 Nos
04'. 10 mm rods Top-main
5.87 Mtrs.
0.37 38 Nos 0.37
05'. 10 mm rods Top-Dist

7.42 Mtrs.
0.37 40 Nos. 0.37
06' Abutement cap

MS rod
0.52
0.48
0.10
Cement 387.07 Bags 0.58
. MS RODS
Abutement caps
10 mm rods Main 51 X 7.40 X 0.617 = 232.856 Kgs.
8 mm rods Rings 202 X 2.40 X 0.395 = 191.496 Kgs.
Deck slab
16 mm rods Crank-main 50 X 6.11 X 1.578 = 481.737 Kgs.
16 mm rods Plain-main 49 X 5.87 X 1.578 = 453.880 Kgs.
16 mm rods Plain-Dist 40 X 7.42 X 1.578 = 468.350 Kgs.
10 mm rods Top-main 38 X 6.61 X 0.617 = 154.978 Kgs.
10 mm rods Top-Dist 40 X 8.16 X 0.617 = 201.389 Kgs.
16mm rods Chairs 6 X 2.00 X 1.578 = 18.936 Kgs.
Total = 2203.622 Kgs.
Constn. of R.C.C. culvert on the road from
6.25
5.95
DECK SLAB IN RCC (1:1.5:3) 0.45
0.15 0.15
0.65 0.65
5.00
2.25
2.25
♣♣♣ NSL NSL ♣♣♣
1.35 1.35
1.35 1.35
CC (1:4:8) 0.15 0.15 CC (1:4:8) 0.15

SAND FILLING 0.15 0.15 SAND FILLING
1.50 1.50
CROSS SECTION
4.00 4.00
5.00
6.60 7.50 6.60
5.95
4.00 4.00
TOP PLAN

DETAILED ESTIMATE FOR THE WORK:-"Imp of road with drain from RD road to Sanmasigam village"
Est.Cost:- Rs.500000.00
1.a Earth excavation in hard soil with initial lead & lift incl. rough dressing
& breaking clods etc
Road 2X 1200.00 X 2.00 X 0.45 = 2160.00 Cum
Drain 1X 500.00 X 1.50 X 0.90 = 675.00 Cum
1X 1200.00 X 1.50 X 0.90 = 1620.00 Cum
Total = 4455.00 Cum
@ Rs. 177.32 Per 2.83 Cum Rs 279138.02
b. Earth work excavation in stoney earth with initial lead & lift
1X 30.00 X 1.50 X 0.90 = 40.50 Cum
@ Rs. 253.82 Per 2.83 Cum = Rs 3632.41

@ Rs. 188.00 Per Cum Rs 67680.00
Road 1X 1200.00 X 2.00 X 0.15 = 360.00 Cum
@ Rs. 37.04 Per Cum Rs 13334.40
4 Dressing & Grass turfing both side of road

1X 1200.00 X 2.00 X 1.00 = 2400.00 Sqm
@ Rs. 888.15 Per 100 Sqm Rs 21315.60
5 Earth excavation in hard soil with initial lead & lift for foundation wall
1X 48.00 X 0.90 X 0.90 = 38.88 Cum
@ Rs. 7093.26 Per 100 Cum Rs 2757.86
6 Sand filling to fondation & linth

1X 48.00 X 0.90 X 0.10 = 4.32 Cum
@ Rs. 205.63 Per Cum Rs 888.32
7 CC(1:4:8) using 4cm size HG metal
1X 48.00 X 0.9 X 0.15 = 6.48 Cum
1X 48.00 X 0.675 X 1.2 = 38.88 Cum
Total = 45.36 Cum
@ Rs. 1957.84 Per Cum Rs 88807.62
8 Rigid smooth centring & shuttering
1X 48.00 X 2 X 1.2 = 115.20 Sqm
@ Rs. 62.46 Per Sqm Rs 7195.39
9 CC(1:2:4) using 12mm size HBG chips
1X 48.00 X 0.45 X 0.05 = 1.08 Cum
@ Rs. 2974.77 Per Cum Rs 3212.75
10 12mm thick CP in cm (1:6)
1X 48.00 X 1 X 0.9 = 43.20 Sqm
@ Rs. 49.43 Per Sqm Rs 2135.38
11 Cess 1% = 5000.00
12 Remunaration of Gaon sathi 1250.00 X 4 = 5000.00
13 Provision for sign board & photograph 2000.00
(Rupees Five Lakhs) Only
Technically Sanctioned for Rs.500000.00/-
Junior Engineer
Nabarangpur Block
Junior Engineer
Nabarangpur
Sarapanch
Chattahandi GP.
DETAILED ESTIMATE FOR THE WORK:- Construction of New road with Earth work & murrom Toping
Data for 1 RMT
up to 30 cm & deposited the soil on the embankment of the
Road 1X 781.00 X (8.20+7.00)/2 X 0.90 = 5342.04 Cum
@ Rs. 162.02 Per 2.83 Cum Rs 305836.51

Road Topping 1X 781.00 X 3.00 X 0.075 = 175.73 Cum
@ Rs. 188.00 Per Cum Rs 33036.30
@ Rs. 32.44 Per Cum Rs 5700.20

DETAILED ESTIMATE FOR THE WORK:- Both side Berm Filling with Earth & murrom Toping
Data for 1 RMT

up to 5 cm to 7 cm cm & deposited the soil on the embankment of the
Road 1X 2X 0.00 X 2.25 X 0.75 = 0.00 Cum
@ Rs. 162.02 Per 2.83 Cum Rs 0.00

@ Rs. 188.00 Per Cum Rs 0.00
@ Rs. 32.44 Per Cum Rs 0.00

DETAILED ESTIMATE FOR THE WORK:- Both side Berm Filling with Earth , Sub-base with murrom & Grade-I
metalling with Grade-I metal.
Data for 1 RMT
Road 1X 2X 0.00 X 2.25 X 0.75 = 0.00 Cum
@ Rs. 162.02 Per 2.83 Cum Rs 0.00

Road Sub-Base 1X 0.00 X 3.00 X 0.15 = 0.00 Cum
@ Rs. 188.00 Per Cum Rs 0.00

@ Rs. 87.23 Per Cum Rs 0.00

Road ( Grade-I ) 1X 0.00 X 3.00 X 0.10 = 0.00 Cum
@ Rs. 1032.30 Per Cum Rs 0.00

DETAILED ESTIMATE FOR THE WORK:- Both side Berm Filling with Earth , Sub-base with murrom & Grade-I
metalling with hard metal.
Data for 1 RMT

Road 1X 2X 0.00 X 2.25 X 0.75 = 0.00 Cum
@ Rs. 162.02 Per 2.83 Cum Rs 0.00

Add for metal consolidation 1/4th of metal qty = 0.00 Cum
Total = 0.00 Cum
@ Rs. 188.00 Per Cum Rs 0.00
2 Collecting,conveying & supplying of good quality hard metal & stacking
@ Rs. 414.40 Per Cum Rs 0.00

@ Rs. 87.23 Per Cum Rs 0.00

Road 1X 0.00 X 3.00 X 0.10 = 0.00 Cum
@ Rs. 191.92 Per Cum Rs 0.00

DETAILED ESTIMATE FOR THE WORK:- Construction of 01 No of Slab Culvert.
Data for 1.00 Mtr. Span
Abutment 2X 5.70 X 0.90 X 0.90 = 9.23 Cum
Bed 1X 5.70 X 0.85 X 0.20 = 0.97 Cum
Total = 26.08 Cum
@ Rs. 4721.40 Per 100 Cum Rs 1231.29
Abutment 2X 5.70 X 0.90 X 0.10 = 1.03 Cum
Bed 1X 5.70 X 0.85 X 0.10 = 0.48 Cum
Total = 3.03 Cum
@ Rs. 208.21 Per Cum Rs 630.87
1X 8.40 X (0.90+0.60)/2 X 0.65 = 3.41 Cum
1X 8.40 X (0.90+0.60)/2 X 0.95 = 4.99 Cum
Abutment 2X 5.70 X 1.20 X 0.15 = 2.05 Cum
2X 5.70 X (0.90+0.60)/2 X 0.75 = 7.48 Cum
2X 7.50 X (0.60+0.0.45)/2 X 1.00 = 9.38 Cum
Wing wall 4X 2.60 X (0.60+0.0.45)/2 X 1.00 = 6.50 Cum
Bed 1X 5.70 X 1.00 X 0.15 = 0.86 Cum
Parapet 2X 1.90 X 0.30 X 0.45 = 0.51 Cum
Total = 37.82 Cum
@ Rs. 2085.29 Per Cum Rs 78870.44
Slab 1X 7.50 X 1.90 X 0.25 = 3.56 Cum
Total = 3.56 Cum
@ Rs. 3317.48 Per Cum Rs 11818.52
@ Rs. 4110.80 Per Qtl Rs 13180.24
Abutment 2X 2X 5.70 X 0.75 = 17.10 Sqm
2X 2X 7.50 X 1.00 = 30.00 Sqm
Wing wall 4X 2X 2.60 X 1.00 = 20.80 Sqm
Parapet 2X 2X 1.90 X 0.45 = 3.42 Sqm
Total = 101.56 Sqm
@ Rs. 60.93 Per Sqm Rs 6187.97
ii) Slab 1X 1X 7.50 X 1.90 = 14.25 Sqm
@ Rs. 192.14 Per Sqm Rs 2738.01
Abutment 2X 1X 7.50 X 1.00 = 15.00 Sqm
Wing wall 4X 1X 2.60 X 1.00 = 10.40 Sqm
Parapet 2X 2X 1.90 X 0.45 = 3.42 Sqm
Total = 28.82 Sqm
@ Rs. 48.01 Per Sqm Rs 1383.64
Pier Cap 2X 7.50 X 0.50 X 0.075 = 0.56 Cum
Bed 1X 7.50 X 1.00 X 0.075 = 0.56 Cum
Wing wall 4X 2.60 X 0.50 X 0.05 = 0.26 Cum
Parapet 2X 1.90 X 0.45 X 0.05 = 0.09 Cum
Total = 1.47 Cum
@ Rs. 3219.24 Per Cum Rs 4733.89
Total Rs 120774.85
DETAILED ESTIMATE FOR THE WORK:- Construction of 01 No of Slab Culvert
Abutment 2X 5.70 X 0.90 X 0.90 = 9.23 Cum
Bed 1X 5.70 X 1.85 X 0.20 = 2.11 Cum
Total = 27.22 Cum
@ Rs. 4721.40 Per 100 Cum Rs 1285.12
Abutment 2X 5.70 X 0.90 X 0.10 = 1.03 Cum
Bed 1X 5.70 X 1.85 X 0.10 = 1.05 Cum
Total = 3.59 Cum
@ Rs. 208.21 Per Cum Rs 747.98
1X 8.40 X (0.90+0.60)/2 X 0.65 = 3.41 Cum
1X 8.40 X (0.90+0.60)/2 X 0.95 = 4.99 Cum
Abutment 2X 5.70 X 1.20 X 0.15 = 2.05 Cum
2X 5.70 X (0.90+0.60)/2 X 0.75 = 7.48 Cum
2X 7.50 X (0.60+0.0.45)/2 X 1.00 = 9.38 Cum
Wing wall 4X 2.60 X (0.60+0.0.45)/2 X 1.00 = 6.50 Cum
Bed 1X 5.70 X 2.00 X 0.15 = 1.71 Cum
Parapet 2X 1.90 X 0.30 X 0.45 = 0.51 Cum
Total = 38.68 Cum
@ Rs. 2085.29 Per Cum Rs 80653.36
Slab 1X 7.50 X 2.90 X 0.25 = 5.44 Cum
Total = 5.44 Cum
@ Rs. 3317.48 Per Cum Rs 18038.79
@ Rs. 4110.80 Per Qtl Rs 20117.20
Abutment 2X 2X 5.70 X 0.75 = 17.10 Sqm
2X 2X 7.50 X 1.00 = 30.00 Sqm
Wing wall 4X 2X 2.60 X 1.00 = 20.80 Sqm
Parapet 2X 2X 2.90 X 0.45 = 5.22 Sqm
Total = 103.36 Sqm
@ Rs. 60.93 Per Sqm Rs 6297.64
ii) Slab 1X 1X 7.50 X 2.90 = 21.75 Sqm
@ Rs. 192.14 Per Sqm Rs 4179.07
Abutment 2X 1X 7.50 X 1.00 = 15.00 Sqm
Wing wall 4X 1X 2.60 X 1.00 = 10.40 Sqm
Parapet 2X 2X 2.90 X 0.45 = 5.22 Sqm
Total = 30.62 Sqm
@ Rs. 48.01 Per Sqm Rs 1470.05
Pier Cap 2X 7.50 X 0.50 X 0.075 = 0.56 Cum
Bed 1X 7.50 X 2.00 X 0.075 = 1.13 Cum
Wing wall 4X 2.60 X 0.50 X 0.05 = 0.26 Cum
Parapet 2X 2.90 X 0.45 X 0.05 = 0.13 Cum
Total = 2.08 Cum
@ Rs. 3219.24 Per Cum Rs 6689.57
Total Rs 139478.79
DETAILED ESTIMATE FOR THE WORK:- Construction of 01 No of Slab Culvert
Abutment 2X 5.70 X 0.90 X 0.90 = 9.23 Cum
Bed 1X 5.70 X 2.85 X 0.20 = 3.25 Cum
Total = 28.36 Cum
@ Rs. 4721.40 Per 100 Cum Rs 1338.94
Abutment 2X 5.70 X 0.90 X 0.10 = 1.03 Cum
Bed 1X 5.70 X 2.85 X 0.10 = 1.62 Cum
Total = 4.16 Cum
@ Rs. 208.21 Per Cum Rs 866.66
1X 8.40 X (0.90+0.60)/2 X 0.65 = 3.41 Cum
1X 8.40 X (0.90+0.60)/2 X 0.95 = 4.99 Cum
Abutment 2X 5.70 X 1.20 X 0.15 = 2.05 Cum
2X 5.70 X (0.90+0.60)/2 X 0.75 = 7.48 Cum
2X 7.50 X (0.60+0.0.45)/2 X 1.00 = 9.38 Cum
Wing wall 4X 2.60 X (0.60+0.0.45)/2 X 1.00 = 6.50 Cum
Bed 1X 5.70 X 3.00 X 0.15 = 2.57 Cum
Parapet 2X 1.90 X 0.30 X 0.45 = 0.51 Cum
Total = 39.53 Cum
@ Rs. 2085.29 Per Cum Rs 82436.28
Slab 1X 7.50 X 3.90 X 0.25 = 7.31 Cum
Total = 7.31 Cum
@ Rs. 3317.48 Per Cum Rs 24259.07
@ Rs. 4110.80 Per Qtl Rs 27054.17
Abutment 2X 2X 5.70 X 0.75 = 17.10 Sqm
2X 2X 7.50 X 1.00 = 30.00 Sqm
Wing wall 4X 2X 2.60 X 1.00 = 20.80 Sqm
Parapet 2X 2X 3.90 X 0.45 = 7.02 Sqm
Total = 105.16 Sqm
@ Rs. 60.93 Per Sqm Rs 6407.31
ii) Slab 1X 1X 7.50 X 3.90 = 29.25 Sqm
@ Rs. 192.14 Per Sqm Rs 5620.12
Abutment 2X 1X 7.50 X 1.00 = 15.00 Sqm
Wing wall 4X 1X 2.60 X 1.00 = 10.40 Sqm
Parapet 2X 2X 3.90 X 0.45 = 7.02 Sqm
Total = 32.42 Sqm
@ Rs. 48.01 Per Sqm Rs 1556.47
Pier Cap 2X 7.50 X 0.50 X 0.075 = 0.56 Cum
Bed 1X 7.50 X 3.00 X 0.075 = 1.69 Cum
Wing wall 4X 2.60 X 0.50 X 0.05 = 0.26 Cum
Parapet 2X 3.90 X 0.45 X 0.05 = 0.18 Cum
Total = 2.69 Cum
@ Rs. 3219.24 Per Cum Rs 8645.26
Total Rs 158184.29
DETAILED ESTIMATE FOR THE WORK:- Construction of Guard wall.
Data for 1.00 RMT
Total = 0.00 Cum
@ Rs. 4721.40 Per 100 Cum Rs 0.00
Total = 0.00 Cum
@ Rs. 208.21 Per Cum Rs 0.00
1X 0.00 X (0.75+0.45)/2 X 1.65 = 0.00 Cum
Total = 0.00 Cum
@ Rs. 2085.29 Per Cum Rs 0.00
Total = 0.00 Sqm
@ Rs. 60.93 Per Sqm Rs 0.00
Total = 0.00 Sqm
@ Rs. 48.01 Per Sqm Rs 0.00
Guard wall Top 1X 0.00 X 0.45 X 0.050 = 0.00 Cum
Total = 0.00 Cum
@ Rs. 3219.24 Per Cum Rs 0.00
Total Rs 0.00
DETAILED ESTIMATE FOR THE WORK:- Construction of CC road.
Data for 1.00 RMT
CC Road 1X 0.00 X 3.00 X 0.10 = 0.00 Cum
Total = 0.00 Cum
@ Rs. 4721.40 Per 100 Cum Rs 0.00
CC Road 1X 0.00 X 3.00 X 0.10 = 0.00 Cum
Total = 0.00 Cum
@ Rs. 208.21 Per Cum Rs 0.00
CC Road 1X 0.00 X 3.00 X 0.10 = 0.00 Cum
Total = 0.00 Cum
@ Rs. 2085.29 Per Cum Rs 0.00
CC Road 1X 0.00 X 3.00 X 0.075 = 0.00 Cum
Total = 0.00 Cum
@ Rs. 3219.24 Per Cum Rs 0.00
Road Berm 2X 0.00 X 0.60 X 0.150 = 0.00 Cum
@ Rs. 188.00 Per Cum Rs 0.00
Road Berm 2X 0.00 X 0.60 X 0.150 = 0.00 Cum
@ Rs. 32.44 Per Cum Rs 0.00
Total Rs 0.00
NAME OF THE WORK:-
IMP. OF ROAD FROM MANTRIGUDA TO SANYASIGUDA
LENGTH OF ROAD : 781.00 Mtr
GUARD WALL : 0.00 Mtr
CC ROAD : 0.00 Mtr
. 1 Mtr. SPAN:- 00 Nos
NO OF CULVERT:- 0 Nos 2 Mtr. SPAN:- 00 Nos
3 Mtr. SPAN:- 03 Nos
WORK CODE :- ESTIMATED COST Rs 800000.00
Item
Sl Quantity to Rate in
Unit Amount in Rs
No be Executed Rs
E/W in ordinary type of Soil with initial lead & lift including
rough dressing & levelling the bed breaking clods
1 maximum up to 5 CM to 7 CM & deposited the soil on the 5342.04 2.83 Cum 162.02 305836.51
embankment of the road as directed by EIC.
E/W in excavation in hard Soil with initial lead & lift
2 including dressing & levelling the bed & deposited the soil 85.08 100 Cum 4721.40 4016.83
as directed by EIC.
Sand filling to the F&P including all cost,conveyance ,
3 12.49 Cum 208.21 2599.98
royality etc complete
CC ( 1:4:8) using 4 cm size hbg metal including all
4 118.60 Cum 1904.81 225904.28
cost,conveyance,royality etc complete.
RCC of M-20 grade using 20 mm & down grade chips
5 21.94 Cum 2982.99 65439.34
including all cost,conveyance , royality etc complete.
Supplying , fitting , fixing of HYSD bar reinforcement etc
6 19.74 Cum 3795.80 74943.33
complete.
Rigid & smooth centering shuttering for PCC & RCC work
including dismanteling them after casting etc complete.
7
Mass Concreete 315.48 Sqm 60.93 19222.20
Slab 87.75 Sqm 192.14 16860.29
12 mm CP in CM (1:6) to the superstructure including all
8 cost , conveyance royality etc complete. 97.26 Sqm 45.85 4459.37
PCC ( 1:2:4) using 12 mm size hbg chips including all cost

9 8.06 Cum 2904.39 23399.22
, conveyance, royality etc complete.
Collecting,Conveying & supplying of murrom or gravel on
10 the road side with box heap of size ( 1.50X1.50 X 0.50 ) 175.73 Cum 188.00 33036.30
mtr size to be measured as 1 Cum
Collecting,Conveying & supplying of hard metal on the

11 road side with box heap of size ( 1.50X1.50 X 0.50 ) mtr 0.00 Cum 414.40 0.00
size to be measured as 1 Cum
Conveying from stacks & spreading murrom on the road
12 surface including watering etc complete. 175.73 Cum 32.44 5700.52
Labour for laying sub-base in layers not exceeding 150

mm thick watering , compacting , to the required density in
13 OMC with PRR but excluding cost & conveyance of sub- 0.00 Cum 87.23 0.00
base materials
Labour for spreading metal & packing the voids with small
stones & hand packing the same to proper camber
including conveying , spreading of filler materials & filling
14 the interstics by spreading the same over the surface 0.00 Cum 191.92 0.00
watering & consolidation with PRR including hire &
running charges of PRR but excluding the cost of metal &
filler materials.
Providing , laying, spreading & compacting stone
aggregates of specific sizes to WBM specification
including spreading uniform thickness , hand packing ,
rolling with 3-wheeled steel rollers 8-10 tonnes in stages to
15 proper grade & camber applying & brooming requisites 0.00 Cum 1032.30 0.00
type of coarse aggregates , watering & compacting to the
required density as per Clause 404 of MoSRT&H
specification for road & bridge works
17 Provision for remuneration of Gram Sanjoyak 30 Days 103.00 3090.00

Provision for making rest shed , cost of
18 medicenes,drinking water charges,care taker charges,cost 5000.00
of Jhullah etc
19 Cess 1% 8000.00
Provision for work transperancy board with photography
20 2500.00
charges
Total 800008.15
Limitted to 800000.00
( Rupees Eight Lakhs ) Only
Technical Sanctioned for Rs.8,00,000.00
Asst. Engineer Junior Engineer

Administratively approved for Rs.8,00,000.00


Nabarangpur Block
Name of the Work: IMP. OF ROAD FROM MANTRIGUDA TO SANYASIGUDA
MATERIAL & LABOUR STATEMENT

Stone Masson Labour
Sl No Item Qty Unit Cement Sand
Product 1st 2nd skilled un skilled
1 E/W in hard soil 5342.04 2.83 Cum 2516.64
2 E/W in Foundation 85.08 100 Cum 43.90
3 Sand filling 12.49 Cum 12.4875 1.54
4 CC (1:4:8) 118.60 Cum 203.99 56.93 113.85 21.35 462.53
5 RRSM in CM (1:6) 0.00 Cum 0.00 0.00 0.00 0.00 0.00 0.00
6 RCC of M-20 grade 21.94 Cum 76.12 9.87 19.74 14.92 100.91
7 RCC (1:1.5:3) 0.00 Cum 0.00 0.00 0.00 0.00 0.00
8 CC (1:2:4) 8.06 Cum 26.02 3.63 7.25 5.48 37.06
Supplying,fitting,fixing of HYSD bar
9 reinforcement 19.7438 Qtl 5.92 15.80
10 WBCB in CM (1:6) 0.00 Cum 0.00 0.00 0.00 0.00 0.00
Rigid & smooth centering & shuttering
Plinth,mass concreete 315.48 Sqm 15.77 15.77
11 lintel band 0.00 Sqm 0.00 0.00
beam 0.00 Sqm 0.00 0.00
Slab / Chajja 87.75 Sqm 57.04 57.04
12 12 mm CP in CM (1:6) 97.26 Sqm 3.48 1.46 13.62 9.73
13 16 mm CP in CM (1:6) 0.00 Sqm 0.00 0.00 0.00 0.00
14 20 mm CP in CM (1:4) 0.00 Sqm 0.00 0.00 0.00 0.00
Finishing wall surface with water proof cement
15 paint 0.00 Sqm 0.00 0.00
16 2.50 CM thick ASF in CC (1:2:4) 0.00 Sqm 0.00 0.00 0.00 0.00 0.00
17 Painting 2 coats with approved paint 0.00 Sqm 0.00 0.00

18 Collection of Soiling Stone 0.00 Cum 0.00
19 Collection of Murrom 175.73 Cum 175.73
20 Spreading Murrom 175.73 Cum 61.50
21 Spreading Metal (Grade-I) 0.00 Cum 0.00 0.00 0.00 0.00
22 Collection of Hard Metal 0.00 Cum 0.00
23 Labour for Sub base 0.00 Cum 0.00
24 Spreading Hard Metal (Grade-I) 0.00 Cum 0.00
25 Labour for Soling road Surface 0.00 Cum 0.00 0.00
Total 309.61 260.10 140.85 5.92 128.17 72.81 3249.60
Say 619 Cum Cum 6 128 73 3250
Cost of Material & Royality Statement Bags Nos Nos Nos Nos
Sl Name of Materials Total Qty Unit Basic Rate Conveyance Royality per Total Royality VAT 4% on Total VAT Net Rate of Net Value of
executed per Cum per Unit Cum Basic Rate Value in Rs materials in Materials in Rs
No. per Cum Rs
1 Sand for mortar 71.88 Cum 47.00 134.00 14.00 1006.36 0.00 0.00 167.00 12004.40
2 Sand for filling 12.49 Cum 41.00 134.00 14.00 174.83 0.00 0.00 161.00 2010.49
3 Murrom 175.73 Cum 40.00 134.00 14.00 2460.15 0.00 0.00 160.00 28116.00
4 Bricks 0.00 Cum 708.00 131.84 14.00 0.00 0.00 0.00 825.84 0.00
5 Earth 5427.12 Cum 0.00 0.00 14.00 75979.64 0.00 0.00 0.00 0.00
6 40 mm size hbg metal 113.85 Cum 430.00 134.00 50.40 5738.19 17.20 1958.27 513.60 58474.84
7 IRC Grade -I metal 0.00 Cum 480.00 134.00 50.40 0.00 19.20 0.00 563.60 0.00
8 12 mm size hbg chips 7.25 Cum 625.00 134.00 50.40 365.44 25.00 181.27 708.60 5137.95
13 Hard Metal 0.00 Cum 230.00 134.00 50.40 0.00 9.20 0.00 313.60 0.00
14 Rod 19.74 Qtl 3450.00 13.90 0.00 0.00 0.00 0.00 0.00 0.00
15 Hard Stone 0.00 Cum 140.00 134.00 50.40 0.00 5.60 0.00 223.60 0.00
Total 86719.68 2772.92 123228.74
Say 86720.00 2773.00 123229.00
Mustor Roll New Rate
1 Masson 1st Class 6 Nos @ 129.00 = 774.00
2 Masson 2nd Class 128 Nos @ 116.00 = 14848.00
3 Semiskilled Labour 73 Nos @ 103.00 = 7519.00
4 Un-Skilled Labour 3250 Nos @ 90.00 = 292500.00
3457 Nos Total 315641.00
Summary
1 Cement 619 Bags @ 244.00 Rs 151036.00
2 Cement 0 Bags @ 214.00 Rs 0.00
3 Cost of Material Rs 123229.00
4 Mustor Roll Rs 315641.00
5 Gaon Sathi 3457 Mandays @ 4.00 Rs 13828.00
6 Gram Sanjoyak 60 Days @ 103.00 Rs 6180.00
7 Royality Rs 86720.00
8 Rest shed , Drinking water , Medicene etc. Rs 5000.00
9 Sign Board , Photograph Rs 2500.00
10 Cost of MS gate,Door,Window & Grill Rs 0.00
11 PRR Charges Rs 0.00
12 Water Tanker Charges Rs 0.00
13 VAT Rs 2773.00
14 Cess Rs 8000.00
15 Cost of MS Rod 19.74 Qtl @ 3450.00 Rs 68116.00
16 T&P & centering Materials & Others Rs 16977.00
Total Rs 800000.00
No of Labour Per Day 58 Nos.
Total Mandays in Thousand 3.45700 Thoudands
Cost of Skilled Labour 0.23141 Lakhs
Cost of Unskilled Labour 2.92500 Lakhs 31.56 %
Cost of Materials 6.84359 Lakhs 68.44 % Junior Engineer
Total 10.00000 Lakhs Nabarangpur Block
Data for 100 Cum
2 E/W in ordinary soil with initial lead & lift
including rough dressing & breaking clods max. up to 5 cm to 7 cm
& deposited the soil as directed by EIC etc. complete.
Data for 2.83 Cum
Rate for Ordinary Soil Rs 120.00
Total Rs 122.40 Per 2.83 Cum
Royality of Earth for 2.83 Cum 2.83 Cum @ 14.00 Per Cum Rs 39.62
Grand Total Rs 162.02 Per 2.83 Cum
Data for 100 Cum
etc. complete.
Materials
Labour
Materials
Labour
Materials
Labour
Machinery
6.00 Hrs @ 161.00 Hr Rs 966.00
etc. complete.
Materials
Labour
Materials
1.05 Qtl @ 3463.90 per Qtl Rs. 3637.10
Labour
Data for 2.83 Cum
Labour
1.00 No @ 90.00 Per No Rs 90.00
1.50 Nos @ 90.00 Per No Rs 135.00
Machinery
0.05 Hrs @ 320.00 Per Hr Rs 17.02
Materials
108.00 Cum @ 188.00 per Cum Rs 20304.00
Labour
Machinery
12.00 Hrs @ 320.00 Per Hr Rs 3840.00
Data for 2.83 Cum
Labour
Data for 2.83 Cum
Labour
1.00 No @ 90.00 Per No Rs 90.00
3.00 Nos @ 90.00 Per No Rs 270.00
Machinery
0.54 Hrs @ 320.00 Per Hr Rs 172.48

Detail Estimate for the work, " Estimate of BNRGSK at GP level
ESTIMATED COST : Rs.1000000.00

of foundation in hard soil within initial
lead and lift including dressing and
Column 14 X 1.50 X 1.50 X 1.80 = 56.70 Cum.
Long wall 2 X 18.60 X 0.90 X 0.90 = 30.13 Cum.
Short Wall 2 X 9.55 X 0.90 X 0.90 = 15.47 Cum.
Toilet 1 x 28.65 x 0.90 x 0.45 = 11.60 Cum.
Septic tank 1 x 2.00 X 4.00 X 2.00 = 16.00 Cum.
Soak pit 1 x 1.50 x 1.50 x 2.00 = 4.50 Cum.
Total = 134.41 Cum.
@ Rs 4721.40 per 100 cum = Rs 6345.86
2 C.C.(1:4:8) using 40mm size H.G.
metal in foundation.
Column 14 X 1.50 X 1.50 X 0.23 = 7.25 Cum.
Long wall 2 X 18.60 X 0.90 X 0.15 = 5.02 Cum.
Toilet 1 X 28.65 X 0.90 X 0.15 = 3.87 Cum.
Septic tank 1 X 2.00 X 4.00 X 0.15 = 1.20 Cum.
Soak pit 1 X 1.50 X 1.50 X 0.15 = 0.34 Cum.
Column Wall 2 X 13.700 X 0.45 X 0.15 = 1.85 Cum.
3 X 6.00 X 0.45 X 0.15 = 1.22 Cum.
1 X 3.00 X 0.45 X 0.15 = 0.20 Cum.
Flooring 1 x 10.50 x 18.00 x 0.15 = 28.35 Cum.
Plinth protection 2 X 17.95 X 0.60 X 0.10 = 2.15 Cum.
2 x 10.50 x 0.60 X 0.15 = 1.89 Cum.
Total 55.91 Cum.
@ Rs 2085.29 per Cum. = Rs 116592.32
3 R.R. Stone masonary in(1:6)
in foundation and plinth
etc compelted
Long Wall 2 X 18.45 X 0.75 X 0.35 = 9.686 Cum.
2 X 18.30 X 0.60 X 0.35 = 7.686 Cum.
2 X 18.15 X 0.45 X 0.45 = 7.351 Cum.
2 X 9.850 X 0.60 X 0.35 = 4.137 Cum.
2 X 10.00 X 0.45 X 0.45 = 4.050 Cum.
Room Wall 2 X 13.70 X 0.45 X 0.45 = 5.549 Cum.
3 X 6.00 X 0.45 X 0.45 = 3.645 Cum.
1 X 3.00 X 0.45 X 0.45 = 0.608 Cum.
1 X 28.65 X 0.60 X 0.35 = 6.017 Cum.
1 X 28.65 X 0.45 X 0.45 = 5.802 Cum.
Total 67.142 Cum.
@ Rs 1419.53 per Cum. = Rs 95310.70
4 RCC work of M-20 Grade with
20mm & down gradeded h.g. chips
crusher broken etc completed
Plinth 2 X 18.15 X 0.30 X 0.20 = 2.178 Cum.
2 X 10.50 X 0.30 X 0.20 = 1.260 Cum.
Room Wall 2 X 14.00 X 0.30 X 0.20 1.680 Cum.
3 X 6.00 X 0.30 X 0.20 = 1.080 Cum.
1 X 3.00 X 0.30 X 0.20 = 0.180 Cum.
Toilet 1 X 28.65 X 0.35 X 0.15 = 1.504 Cum.
Lintel Band 2 X 14.00 X 0.25 X 0.15 = 1.050 Cum.
3 X 6.00 X 0.25 X 0.15 = 0.675 Cum.
1 X 3.00 X 0.30 X 0.15 = 0.135 Cum.
V Beam 2 X 18.00 x 0.25 X 0.25 = 2.250 Cum.
2 X 10.50 x 0.25 X 0.25 = 1.313 Cum.
Chajja 2 X 18.00 x 0.40 X 0.075 = 1.080 Cum.
2 X 10.50 x 0.40 X 0.075 = 0.630 Cum.
Toilet 1 X 28.65 x 0.25 X 0.15 = 1.074 Cum.
Chajja 2 X 0.45 x 0.15 X 1.50 = 0.203 Cum.
Column 14 X 1.50 X 1.50 X 0.30 = 9.450 Cum.
14X(1.5+0.25/2)X(1.5+0.35/2)X0.40 = 4.530 Cum.
14 X 0.25 X 0.35 X 0.90 = 1.103 Cum.
V Column 10 x 0.25 x 0.25 x 3.30 = 2.063 Cum.
Beam 2 x 14.00 x 0.25 x 0.30 = 2.100 Cum.
10 x 2.00 x 0.25 x 0.30 = 1.500 Cum.
2 x 3.00 x 0.25 x 0.30 = 0.450 Cum.
Stair case 1 X 9.00 X 1.20 X 0.15 = 1.620 Cum.
RCC Slab 1 x 18.36 x 11.20 x 0.12 = 24.676 Cum.
Toilet Slab 1 x 4.00 x 7.30 x 0.12 = 3.504 Cum.
1 x 2.00 x 0.15 x 0.20 = 0.060 Cum.
Total = 68.146 Cum.
@ Rs 3317.48 per Cum. = Rs 226074.07
5 WBCB brick masonry in CM (1:6)
in super structure.
Long Wall 2 X 13.70 X 0.23 X 3.00 = 18.906 Cum.
4 X 6.00 X 0.23 X 3.00 = 16.560 Cum.
1 X 3.00 X 0.23 X 3.00 = 2.070 Cum.
1 x 2.00 x 0.23 x 1.80 = 0.828 Cum.
2 x 6.10 x 0.23 x 2.10 = 5.893 Cum.
2 x 3.72 x 0.23 x 2.10 = 3.594 Cum.
2 x 2.00 x 0.23 x 1.80 = 1.656 Cum.
2 x 6.10 x 0.23 x 2.10 = 5.893 Cum.
2 x 3.72 x 0.23 x 2.10 = 3.594 Cum.
2 x 18.00 x 0.45 x 0.23 = 3.726 Cum.
2 x 10.50 0.45 x 0.23 = 2.174 Cum.
Total 69.860 Cum.
Deductions
Doors 7 X 1.20 X 2.10 X 0.23 = 4.057 Cum.
Windows 7 X 1.20 X 1.5 X 0.23 = 2.898 Cum.
Total = 6.955 Cum.
Net 62.905 Cum.
@ Rs 1947.29 per Cum. = Rs 122493.43
6 Supplying , fitting and placing uncoated
HYSD bar reinforcement complete
as per drawing and technical specification
Reinforcement to be required @ 30 X 0.95 Qtl = 28.50 Qtl.

@ Rs 4110.80 per Qntl. = Rs 117157.66
Plinth 2 X 2 X 18.00 X 0.25 = 18.000 Sqm.
2 X 2 X 10.50 X 0.25 = 10.500 Sqm.
2 X 2 X 14.00 X 0.25 = 14.000 Sqm.
2 X 3 X 6.00 X 0.25 = 9.000 Sqm.
1 X 2 X 3.00 X 0.25 = 1.500 Sqm.
Total = 53.000 Sqm.
@ Rs 60.93 per Sqm. Rs 3229.29
Lintel Band 2 x 2 x 14.00 x 0.15 = 8.400 Sqm.
2 x 3 x 6.00 x 0.15 = 5.400 Sqm.
1 X 2 X 3.00 X 0.15 = 0.900 Sqm.
Door 7 X 1 X 1.20 X 0.23 = 1.932 Sqm.
Window 7 X 1 X 1.20 X 0.23 = 1.932 Sqm.
Chajja 2 X 1 X 18.00 X 0.45 = 16.200 Sqm.
1 X 2 X 10.50 X 0.45 = 9.450 Sqm.
Total = 44.214 Sqm.
@ Rs 141.47 per Sqm. = Rs 6254.95
Slab 1 X 1 X 18.3 X 11.2 = 204.960 Sqm.
Toilet Siab 1 x 1 x 4.00 x 7.30 = 29.200 Sqm.
Stair case Slab 1 x 1 x 9.00 x 1.20 = 10.800 Sqm.
Total 244.960 Sqm.
@ Rs 192.14 Per Sqm = Rs 47066.61
Beam
2 X 1.00 X 18 X 0.85 = 30.600 Sqm.
2 X 1.00 X 10.5 X 0.85 = 17.850 Sqm.
10 X 1.00 X 2 X 0.85 = 17.000 Sqm.
2 X 1.00 X 1.4 X 0.85 = 2.380 Sqm.
5 X 1.00 X 6 X 1.3 = 39.000 Sqm.
1 X 1.00 X 3 X 0.85 = 2.550 Sqm.
Column 14 X 1.50 X 4.00 X 0.3 = 25.200 Sqm.
14 X 1.00 X 3.75 X 0.6 = 31.500 Sqm.
10 X 1.00 X 1.00 X 3.00 = 30.000 Sqm.
14X(1.5+0.25/2)X4.00X0.30 = 14.700 Sqm.
@ Rs 278.27 Per Sqm = Rs 58653.75
8 20mm thick gradiing plaster in CM
(1:4) over over top of roof
Roof slab:-
1 X 18.30 X 11.20 = 204.960 Sqm.
1 X 4.000 X 7.30 = 29.200 Sqm.
@ Rs 85.49 per Sqm. = Rs 20017.44
9 16mm thick cement plaster in CM
(1:6) over brick work
2 X 14.00 X 3.30 = 92.400 Sqm
6 X 6.00 X 3.30 = 118.800 Sqm
Toilet 1 X 28.65 X 3.75 = 107.438 Sqm
Septic tank 1 X 12.00 X 2.00 = 24.000 Sqm
1 X 3.00 X 3.30 = 9.900 Sqm
Total 352.538 Sqm
@ Rs 67.51 per Sqm. = Rs 23798.29
2 x 14.60 X 3.30 = 96.360 Sqm.
2 X 6.5 X 3.30 = 42.900 Sqm.
Pillar 14 X 0.25 X 3.30 = 11.550 Sqm.
Total 150.810 Sqm.
Deductions
Door 1.0 X 7 X 1.20 X 2.10 = 17.640 Sqm
Window 1.0 X 7 X 1.20 x 1.80 = 15.120 Sqm
Total = 32.760 Sqm
Net 118.050 Sqm
@ Rs 48.01 per Sqm. = Rs 5667.54
12 Cost of ms Door & Window approved by DRDA

Door 7 nos(1.2X2.1)@65Kg/D = 455 Kg
Window 7 nos (1.2X1.5)@70Kg/W = 490 Kg
Total 945 Kg
@ Rs 46.00 Per Kg = Rs 43470.00
13 Painting two coats with approved paints over Door & Window
7 X 1.2 X 2.1 X 2.25 = 39.69 Sqm
7 X 1.2 X 1.5 X 2.25 = 28.35 Sqm
Total 68.04 Sqm
@ Rs 28.54 Per Sqm = Rs 1941.86
14 Cost of paint for two coat
68.04 Sqm X 1.3 Lit = 85.05 Lit
@ Rs 145.00 Per Lit = Rs 12332.25
15 Finishing wall surface of walls with Acrylic wall

putty (water based) of approved make & finished
smooth & even surface to receive painting including
cost of scaffloding stabing charges with cost of
materials
Quantity = 118.050 Sqm
@ Rs 54.37 Per Sqm = Rs 6418.38
16 Finishing wall surface with water proofing cement
paint of approved shade of 2 coats
@ Rs 14.76 Per Sqm = Rs 5203.49
17 6mm thick cement plaster in CM (1:4)
1 X 18.3 X 11.2 = 204.96 Sqm

@ Rs 45.07 Per Sqm = Rs 9237.55
18 Fixing Tiles in floors,treads.steps&laying

in 25mm thick bed of mortar (1:1) jointed with neat slurrymixed
with pigment
1 X 14.00 X 6.00 = 84.00 Sqm
1 X 6 X 3 = 18.00 Sqm
Dado 4 X 14 X 0.15 = 8.40 Sqm
8 X 6 X 0.15 = 7.20 Sqm
Toilet 2 X 3.3 X 3.3 = 21.78 Sqm
Stair case 2 X 2.500 X 1.2 = 6.00 Sqm
2 X 6.00 X 0.15 = 1.80 Sqm
1 X 15.00 X 0.15 = 2.25 Sqm
1 X 5.00 X 1.2 = 6.00 Sqm
Total 155.43 Sqm
@ Rs 250.17 Per Sqm = Rs 38883.92
19 Cost of tiles Quantity = 155.43 Sqm
@ Rs 355.00 Per Sqm = Rs 55177.65
24 Gaon sanjoyak Rs 9000.00
25 Sign Board Rs 3000.00
26 Survey & quality control Rs 6000.00

27 Medicine kit Rs. 2000.00
Total Rs 1041327.02
Limited to Rs. 1000000.00
JUNIOR ENGINEER
NABARANGPUR BLOCK
Technically Sanctioned for Rs.1000000.00
ASST. ENGINEER,
NABARANGPUR BLOCK
Administratively Approved for Rs.1000000.00

BLOCK DEV.OFFICER
NABARANGPUR BLOCK
Detail Estimate for the work, " Estimate of BNRGSK at Block level
ESTIMATED COST : Rs.2500000.00

of foundation in hard soil within initial
lead and lift including dressing and
Long wall 30 X 1.50 X 1.50 X 1.80 = 121.500 Cum.
Short wall 4 X 13.25 X 0.45 X 0.45 = 10.733 Cum.
4 X 5.75 X 0.45 X 0.45 = 4.658 Cum.
5 X 4.85 X 0.45 X 0.40 = 4.365 Cum.
1 X 4.35 X 0.45 X 0.40 = 0.783 Cum.
1 X 3.35 X 0.45 X 0.40 = 0.603 Cum.
2 X 0.875 X 0.45 X 0.40 = 0.315 Cum.
2 X 1.65 X 0.45 X 0.45 = 0.668 Cum.
1 X 4.50 X 0.45 X 0.45 = 0.911 Cum.
Toilet wall 1 x 28.65 x 0.90 x 0.45 = 11.603 Cum.
Septic tank 1 x 2.00 X 4.00 X 2.00 = 16.000 Cum.
Soak pit 1 x 1.50 x 1.50 x 2.00 = 4.500 Cum.
1 X 3.45 X 0.45 X 0.45 0.699 Cum.
1 X 3.725 X 0.45 X 0.45 0.754 Cum.
@ Rs 4721.40 per 100 cum = Rs 8408.42
2 C.C.(1:4:8) using 40mm size H.G.
metal in foundation.
Long wall 30 X 1.50 X 1.50 X 0.15 = 10.125 Cum.
Walls 4 X 18.95 X 0.45 X 0.15 = 5.1165 Cum.
4 X 6.80 X 0.45 X 0.15 = 1.836 Cum.
5 X 5.90 X 0.45 X 0.15 = 1.99125 Cum.
1 X 6.60 X 0.45 X 0.15 = 0.4455 Cum.
1 X 2.45 X 0.45 X 0.15 = 0.165375 Cum.
3 X 1.925 X 0.45 X 0.15 = 0.389813 Cum.
2 X 2.40 X 0.45 X 0.15 = 0.324 Cum.
1 X 8.25 X 0.45 X 0.15 = 0.556875 Cum.
1 X 28.65 X 0.90 X 0.15 = 3.86775 Cum.
partition wall 1 X 3.45 X 0.45 X 0.15 = 0.232875 Cum.
Flooring 1 X 15.75 X 19.50 X 0.15 = 46.06875 Cum.
2 X 3.30 X 3.30 X 0.15 = 3.267 Cum.
Ver 1 x 8.65 x 2.30 x 0.15 = 2.98425 Cum.
Partition wall 1 X 3.725 X 0.45 X 0.15 = 0.251 Cum.
Ramp 1X1/2X0.6X3.0X1.5 = 1.350 Cum.
Step 1X1/2X1.2X6.6X1.5 = 0.540 Cum.
2 x 0.30 x 0.15 x 1.50 = 0.135 Cum.
Plinth protection 2 X 18.95 X 0.60 X 0.20 = 4.548 Cum.
2 x 9.50 x 0.60 X 0.20 = 2.280 Cum.
Total 87.675 Cum.

@ Rs 2085.29 per Cum. = Rs 182828.76
3 R.R. Stone masonary in(1:6)
in foundation and plinth
etc compelted
4 X 18.95 X 0.45 X 0.30 = 10.233 Cum.
4 X 7.00 X 0.45 X 0.30 = 3.780 Cum.
5 X 6.10 X 0.45 X 0.30 = 4.118 Cum.
1 X 3.450 X 0.45 X 0.30 = 0.466 Cum.
1 X 3.725 X 0.45 X 0.30 = 0.503 Cum.
3 X 2.10 X 0.45 X 0.30 = 0.851 Cum.
2 X 2.40 X 0.45 X 0.30 = 0.648 Cum.
1 X 8.55 X 0.45 X 0.30 = 1.154 Cum.
Toilet 1 X 28.65 X 0.75 X 0.45 = 9.669 Cum.
4 X 18.95 X 0.35 X 0.45 = 11.939 Cum.
4 X 7.00 X 0.35 X 0.45 = 4.410 Cum.
5 X 6.10 X 0.35 X 0.45 = 4.804 Cum.
1 X 3.45 X 0.35 X 0.45 = 0.543 Cum.
1 X 3.72 X 0.35 X 0.45 = 0.586 Cum.
3 X 2.10 X 0.35 X 0.45 = 0.992 Cum.
Verandah 2 X 2.40 X 0.35 X 0.45 = 0.756 Cum.
Verandah 1 x 8.50 X 0.35 X 0.45 = 1.339 Cum.
Toilet 1 X 28.65 X 0.50 X 0.30 = 4.298 Cum.
Toilet 1 X 28.65 X 0.35 X 0.45 = 4.512 Cum.
Total 65.600 Cum.
@ Rs 1419.53 per Cum. = Rs 93120.93
4 RCC work of M-20 Grade with
20mm & down gradeded h.g. chips
crusher broken etc completed
Plinth 4 X 19.00 X 0.35 X 0.25 = 6.65 Cum.
4 X 7.00 X 0.35 X 0.25 = 2.45 Cum.
4 X 6.10 X 0.35 X 0.25 2.14 Cum.
1 X 3.975 X 0.35 X 0.25 = 0.35 Cum.
1 X 3.65 X 0.35 X 0.25 = 0.32 Cum.
3 X 2.10 X 0.35 0.25 = 0.55 Cum.
2 X 2.40 X 0.35 0.25 = 0.42 Cum.
1 X 9.35 X 0.35 X 0.25 = 0.82 Cum.
Toilet 1 X 28.65 X 0.35 X 0.15 = 1.50 Cum.
Lintel Band 4 X 19.00 x 0.25 X 0.15 = 2.85 Cum.
4 X 7.00 x 0.25 X 0.15 = 1.05 Cum.
4 X 6.10 x 0.25 X 0.15 = 0.92 Cum.
1 X 3.90 x 0.25 X 0.15 = 0.15 Cum.
1 X 2.65 x 0.25 X 0.15 = 0.10 Cum.
3 X 2.10 x 0.25 X 0.15 = 0.24 Cum.
2 X 2.40 X 0.23 X 0.15 = 0.17 Cum.
1 X 9.35 X 0.23 X 0.15 = 0.32 Cum.
1 X 28.65 X 0.23 X 0.15 = 0.99 Cum.
Chajja 1 X 28.65 X 0.45 X 0.10 = 1.29 Cum.
1 x 64.61 x 0.45 x 0.08 = 2.18 Cum.
Column 26 x 1.50 x 1.50 x 0.45 = 26.33 Cum.
26X(1.5X1.5+0.25X0.35)/2X0.3 = 8.86 Cum.
26 x 4.90 x 0.45 x 0.250 = 14.33 Cum.
4 x 1.50 x 1.5 x 0.450 = 4.05 Cum.
4x(1.5x1.5+0.25x0.25)/2x0.30 = 1.39 Cum.
4 x 4.90 x 0.45 x 0.25 = 2.21 Cum.
Beam 4 X 16.25 X 0.25 X 0.30 = 4.88 Cum.
6 x 7.00 x 0.25 x 0.50 = 5.25 Cum.
5 x 6.10 x 0.25 x 0.50 = 3.81 Cum.
3 x 2.10 x 0.25 x 0.50 = 0.79 Cum.
V. Beam 2 x 2.40 X 0.25 X 0.25 = 0.30 Cum.
1 X 8.25 X 0.25 X 0.25 = 0.52 Cum.
Stair case 1 X 9.00 X 1.20 X 0.15 = 1.62 Cum.
20X1/2X0.25X0.25 = 0.38 Cum.
RCC Slab 1 x 20.80 x 16.50 x 0.12 = 41.18 Cum.
1 x 4.00 x 7.30 x 0.10 = 2.92 Cum.
1 x 2.00 x 0.15 x 0.20 = 0.06 Cum.
Total = 119.66 Cum.
@ Rs 3317.48 per Cum. = Rs 396966.67
5 WBCB brick masonry in CM (1:6)
in super structure.
4 X 18.95 X 0.23 X 3.10 = 54.045 Cum.
4 X 7.00 X 0.23 X 2.80 = 18.032 Cum.
5 X 6.10 X 0.23 X 2.80 = 19.642 Cum.
1 X 3.95 X 0.23 X 3.30 = 2.998 Cum.
1 X 3.65 X 0.23 X 3.30 = 2.770 Cum.
1 x 1.04 x 0.23 x 2.80 = 0.670 Cum.
Toilet 1 x 28.65 x 0.23 x 3.00 = 19.769 Cum.
Septic tank 1 x 12.00 x 0.23 x 1.80 = 4.968 Cum.
1 x 2.00 x 0.23 x 1.80 = 0.828 Cum.
2 x 6.10 x 0.23 x 2.10 5.893 Cum.
2 x 3.72 x 0.23 x 2.10 3.594 Cum.
Total 133.208 Cum.
Deductions
Doors 12 X 1.20 X 0.23 X 2.10 = 6.955 Cum.
4 x 0.90 x 0.23 x 2.10 = 1.739
Windows 18 X 1.20 X 0.23 X 2.10 = 10.433 Cum.
Total = 19.127 Cum.
Net 114.081 Cum.
@ Rs 1947.29 per Cum. = Rs 222149.62
6 Supplying , fitting and placing uncoated
HYSD bar reinforcement complete
as per drawing and technical specification
Reinforcement to be required @ 119.65 X 1.05 Qtl = 125.63 Qtl.

@ Rs 4110.80 per Qntl. = Rs 516449.45
Plinth 4 X 2 X 19.00 X 0.25 = 38.000 Sqm.
4 X 2 X 7.00 X 0.25 = 14.000 Sqm.
5 X 2 X 6.1 X 0.25 = 15.250 Sqm.
1 X 2 X 4.00 X 0.25 = 2.000 Sqm.
1 X 2 X 2.40 X 0.25 = 1.200 Sqm.
4 X 2 X 2.10 X 0.25 = 4.200 Sqm.
2 X 2 X 2.40 X 0.25 = 2.400 Sqm.
1 X 2 X 9.00 X 0.25 = 4.500 Sqm.
1 X 2 X 28.65 X 0.15 = 8.595 Sqm.
Total 90.145 Sqm.
Deduction 2 x 26 x 0.35 x 0.25 = 4.550 Sqm.
Total = 85.595 Sqm.
@ Rs 60.93 per Sqm. Rs 5215.30
Lintel Band 4 x 2 x 19.00 x 0.15 = 22.800 Sqm.
4 x 2 x 7.00 x 0.15 = 8.400 Sqm.
5 X 2 X 6.10 X 0.15 = 9.150 Sqm.
1 X 2 X 4.10 X 0.15 = 1.230 Sqm.
1 X 2 X 2.40 X 0.15 = 0.720 Sqm.
3 X 2 X 2.10 X 0.15 = 1.890 Sqm.
2 X 2 X 2.40 X 0.15 = 1.440 Sqm.
1 X 2 X 11.58 X 0.15 = 3.474 Sqm.
1 X 2 X 28.65 X 0.15 = 8.595 Sqm.
Total = 57.699 Sqm.
Deduction 2 x 26 x 0.35 x 0.15 = 2.730 Sqm.
Net 54.969 Sqm.
@ Rs 141.47 per Sqm. = Rs 7776.46
Slab 1 X 1 X 20.8 X 16.45 = 342.160 Sqm.
Stair case 1 X 1 X 9.00 X 1.20 = 10.800 Sqm.
Toilet 1 x 1 x 4.00 x 7.30 = 29.200 Sqm.
V Slab 1 x 1 x 2.60 x 12.00 = 31.200 Sqm.
Total 413.360 Sqm.
@ Rs 192.14 Per Sqm = Rs 79422.99
Beam
Wall beam 4 X 1.00 X 16.25 X 0.85 = 55.250 Sqm.
6 X 1.00 X 7 X 1.25 = 52.500 Sqm.
5 X 1.00 X 6.1 X 1.25 = 38.125 Sqm.
3 X 1.00 X 2.1 X 1.25 = 7.875 Sqm.
V Beam 2 X 1.00 X 2.4 X 0.75 = 3.600 Sqm.
1 X 1.00 X 11.58 X 0.75 = 8.685 Sqm.
Column 30 X 1.50 X 4.00 X 0.45 = 81.000 Sqm.
1X30X2.00X(1.2+0.25)/2X0.30 = 13.050 Sqm.
1X30X4.00X(1.2+0.25)/2X0.30 = 26.100 Sqm.
2 X 30.00 X 0.7 X 4.9 = 205.800 Sqm.
@ Rs 278.27 Per Sqm = Rs 136904.67
8 20mm thick gradiing plaster in CM
(1:4) over over top of roof
Roof slab:-
1 X 20.80 X 16.50 = 343.200 Sqm.
1 X 74.607 X 0.12 = 8.953 Sqm.
@ Rs 85.49 per Sqm. = Rs 30104.19
1 X 73.35 X 4.00 = 293.400 Sqm
2 X 2.40 X 0.75 = 3.600 Sqm
1 X 9.00 X 0.75 = 6.750 Sqm
Toilet 1 X 28.65 X 3.75 = 107.438 Sqm
Septic tank 1 X 12.00 X 2.00 = 24.000 Sqm
Total 435.188 Sqm
@ Rs 67.51 per Sqm. = Rs 29377.64
1 x 38.26 X 3.30 = 126.258 Sqm.
1 X 21.94 X 3.30 = 72.402 Sqm.
1 X 21.33 X 3.30 = 70.389 Sqm.
2 X 20.25 X 3.30 = 133.650 Sqm.
1 X 27.43 X 3.30 = 90.519 Sqm.
1 X 20.11 X 3.30 = 66.363 Sqm.
2 X 4.10 X 3.30 = 27.060 Sqm.
Tiolet 1 X 18.59 X 3.30 = 61.347 Sqm.
1 X 20.10 X 3.30 = 66.330 Sqm.
Total 714.318 Sqm.
Deductions
Door 1.0 X 12 X 1.20 X 2.10 = 30.240 Sqm
1.0 X 4 X 0.90 X 2.10 = 7.560 Sqm
Window 1.0 X 18 X 1.50 x 2.10 = 56.700 Sqm
Total = 94.500 Sqm
Net 619.818 Sqm
@ Rs 48.01 per Sqm. = Rs 29757.23
11 Filling foundation with sand with
well watered & rammed
1 X 16.25 X 16.25 X 0.55 = 145.234 Cum
2 X 3.3 X 3.3 X 0.55 = 11.979 Cum
1 X 11.5 X 2.3 X 0.55 = 14.548 Cum
Total 171.761 Cum
Deduction
4 X 16.25 X 0.35 X 0.55 = 12.513 Cum
4 X 7.00 X 0.35 X 0.55 = 5.390 Cum
4 X 6.10 X 0.35 X 0.55 = 4.697 Cum
Total 22.600 Cum
Net 149.161 Cum
@ Rs 208.21 Per cum = Rs 31056.36
12 Cost of ms Door & Window approved by DRDA

Door 12 nos(1.2X2.1)@65Kg/D = 780 Kg
Window 18 nos (1.2X1.5)@70Kg/W = 1260 Kg
Door 4 nos (0.9X2.1)@50Kg/D = 200 Kg
Total 2240 Kg
@ Rs 46.00 Per Kg = Rs 103040.00
13 Painting two coats with approved paints over Door & Window
12 X 1.2 X 2.1 X 2.25 = 68.04 Sqm
18 X 1.2 X 1.5 X 2.25 = 72.9 Sqm
4 X 0.9 X 2.1 X 2.25 = 17.01 Sqm
Total 157.95 Sqm
@ Rs 28.54 Per Sqm = Rs 4507.89
14 Cost of paint for two coat
157.95 Sqm X 1.3 Lit = 197.4375 Lit
@ Rs 145.00 Per Lit = Rs 28628.44
15 Finishing wall surface of walls with Acrylic wall

putty (water based) of approved make & finished
smooth & even surface to receive painting including
cost of scaffloding stabing charges with cost of
materials
@ Rs 14.76 Per Sqm = Rs 9146.88
16 Finishing wall surface with water proofing cement
paint of approved shade of 2 coats
@ Rs 14.76 Per Sqm = Rs 6422.23
17 6mm thick cement plaster in CM (1:4)
1 X 20.8 X 16.5 = 343.2 Sqm

@ Rs 45.07 Per Sqm = Rs 15468.02
18 Fixing Tiles in floors,treads.steps&laying

in 25mm thick bed of mortar (1:1) jointed with neat slurry mixed
with pigment
1 X 7 X 12.15 = 85.05 Sqm
1 X 7 X 3.65 = 25.55 Sqm
1 X 4.65 X 3.65 = 16.9725 Sqm
1 X 2.15 X 3.65 = 7.8475 Sqm
1 X 3.95 X 6.1 = 24.095 Sqm
1 X 9.00 X 2.4 = 21.6 Sqm
1 X 15.90 X 2.125 = 33.7875 Sqm
1 X 2.125 X 3.65 = 7.75625 Sqm
1 X 6.1 X 3.725 = 22.7225 Sqm
1 X 3.9 X 3.975 = 15.5025 Sqm
1 X 1.95 X 3.975 = 7.75125 Sqm
1 X 6.1 X 7.55 = 46.055 Sqm
Skating&dado 1 X (7+12.15)/2 X 0.15= 1.44 Sqm
1 X (7+3.65)/2 X 0.15= 0.79 Sqm
1 X (3.65+4.65)/2 X 0.15= 0.62 Sqm
1 X (2.15+3.65)/2 X 0.15= 0.43 Sqm
1 X (2.12+3.65)/2 X 0.15= 0.43 Sqm
1 X (15.1+2.15)/2 X 0.15= 1.29 Sqm
1 X (7.55+6.1)/2 X 0.15= 1.02 Sqm
1 X (3.95+3.975)/2 X 0.15= 0.59 Sqm
1 X (3.975+1.95)/2 X 0.15= 0.44 Sqm
1 X (6.1+3.725)/2 X 0.15= 0.74 Sqm
Stair case 2 X 2.50 X 1.20 = 6.00 Sqm
2 X 6.00 X 0.15 = 1.80 Sqm
1 X 15.00 X 0.15 = 2.25 Sqm
1 X 5.00 X 1.20 = 6.00 Sqm
Toilet 1 X 6.00 X 3.00 = 18.00 Sqm
1 X 18.00 X 1.50 = 27.00 Sqm
4 X 1.50 X 1.50 = 9.00 Sqm
1 X (3.95+6.1) X 0.15 = 0.75 Sqm
Total 393.28 Sqm
@ Rs 250.17 Per Sqm = Rs 98386.8576
19 Cost of tiles Quantity = 393.28 Sqm
@ Rs 355.00 Per Sqm = Rs 139614.40
20 Electricity Rs 160000.00
21 Sanitary fittings Rs 75000.00
22 Watersupply Rs 150000.00
24 Gaon sanjoyak Rs 12360.00
25 Sign Board & Photograph Charges Rs 3000.00
26 Survey & quality control Rs 10000.00
27 Medicine kit Rs. 2000.00
Total Rs 2587113.42
Limited to Rs. 2500000.00
JUNIOR ENGINEER
NABARANGPUR BLOCK
Technically Sanctioned for Rs.2500000.00
( Rupees Twenty Five Lakhs Only)
EXECUTIVE ENGINEER ASST. ENGINEER,

NABARANGPUR BLOCK NABARANGPUR BLOCK
Administratively Approved for Rs.2500000.00
( Rupees Twenty Five Lakhs Only)
COLLECTOR, NABARANGPUR BLOCK DEV.OFFICER

NABARANGPUR BLOCK

Nabarangpur Block Materials Rate Schedule

Enviado por

Dados do documento

Descrição original:

Título original

Direitos autorais

Formatos disponíveis

Compartilhar este documento

Compartilhar ou incorporar documento

Opções de compartilhamento

Você considera este documento útil?

Este conteúdo é inapropriado?

Direitos autorais:

Formatos disponíveis

Nabarangpur Block Materials Rate Schedule

Enviado por

Direitos autorais:

Formatos disponíveis

LEAD STATEMENT OF MATERIALS FOR NABARANGPUR BLOCK (New)

Sl Name of the Materials Transportatio Distance 1st 5 KM Next 5 KM in Total in Rs.

2 Hard Stone 156.00 134.00 290.00 50.40 340.40

3 Soiling Stone 118.00 134.00 252.00 50.40 302.40

4 40 mm size HBG metal 510.00 134.00 644.00 50.40 694.40

5 53 mm -90 mm size HBG metal 448.00 134.00 582.00 50.40 632.40

6 40 mm size CBG metal 638.00 134.00 772.00 50.40 822.40

7 50 mm size Hard metal 230.00 134.00 364.00 50.40 414.40

11 12 mm size HBG Chips 759.00 134.00 893.00 50.40 943.40

12 12 mm size CBG Chips 938.00 134.00 1072.00 50.40 1122.40

13 20 mm size CBG Chips 908.00 134.00 1042.00 50.40 1092.40

14 10 mm Size CBG Chips 992.00 134.00 1126.00 50.40 1176.40

15 6.7 mm size CBG Chips 644.00 134.00 778.00 50.40 828.40

17 Sand for Filling 45.00 134.00 179.00 14.00 193.00

18 Muroom or Gravel 40.00 134.00 174.00 14.00 188.00

19 Brick (CB) / 400 Nos 908.00 131.84 1039.84 14.00 1053.84

20 CC Brick ( 30cmx15cmx10cm ) size / 1998.00 134.00 2132.00 50.40 2182.40

21 Brick Khoa 4 cm size 205.00 134.00 339.00 14.00 353.00

23 MS rod in Qtls. 3750.00 13.90 3763.90 0.00 3763.90

cbg metal 40 mm size 0.96 Cum @ 822.40 Per Cum Rs 789.50

cbg metal 40 mm size 0.96 Cum @ 822.40 Per Cum Rs 789.50

23 2.50 CmM thick AS flooring in CC (1:2:4) using 12 mm size hbg

28 Finishing wall surface with water proofing cement paint

Rate per 1 Sqm Rs 14.76 Per Sqm

Smoth 3-wheeled steel rollers @ 30 Cum per Hour

Water tanker 6.00 KL cap. 24.00 Hrs @ 506.00 Per Hr Rs 12144.00

Analysis for Repair Works

7 Dismanteling brick massonary in lime or cement mortar under 3 mtr. Height

Junior Engineer Asst. Engineer Block Development Officer

Junior Engineer Asst. Engineer Block Development Officer

Junior Engineer Asst. Engineer Block Development Officer

21 20 mm CP in CM (1:4) including all cost , conveyance , royality

Junior Engineer Asst. Engineer Block Development Officer

7 Dismanteling brick massonary in lime or cement mortar under 3 mtr. Height

Junior Engineer Asst. Engineer Block Development Officer

Junior Engineer Asst. Engineer Block Development Officer

10 Labour for laying sub-base in layers not exceeding

Junior Engineer Asst. Engineer Block Development Officer

Junior Engineer Asst. Engineer Block Development Officer

Junior Engineer Asst. Engineer Block Development Officer

For two extra lift Initial Rate Rs. 102.00

For three extra lift Initial Rate Rs. 102.00

For Four extra lift Initial Rate Rs. 102.00

For Five extra lift Initial Rate Rs. 102.00

For two extra lift Initial Rate Rs. 137.70

For three extra lift Initial Rate Rs. 137.70

For Four extra lift Initial Rate Rs. 137.70

For two extra lift Initial Rate Rs. 214.20

For three extra lift Initial Rate Rs. 214.20

For Four extra lift Initial Rate Rs. 214.20

For Five extra lift Initial Rate Rs. 214.20

JUNIOR ENGINEER ASST. ENGINEER BLOCK DEV.OFFICER

Administratively approved for Rs.40,000/-

5 Rigid & smooth centering,shuttering for PCC work & dismanteling

Administratively approved for Rs.5,00,000/-

Block Dev. Officer

DETAILED ESTIMATE FOR THE WORK:-"CONST. OF GUARD WALL AT BHATIGAM IN BAGHSIUNIGP."

Administratively approved for Rs.2,50,000/-

Block Dev. Officer

1X 2.50 X 1.60 X 2.50 = 10.00 Cum

1X 4.50 X 8.00 X 0.15 = 5.40 Cum

1 X 2.65 X 0.23 X 2.00 = 1.22 Cum