NAME OF THE WORK : Const.

of CCRoad From village to crematorium

NAME OF THE G.P. - Mugagahira

NAME OF THE SCHEME:

1Earth work in hard soil or gravelly soil within 50m. Initial lead and 1.5m, Initial lift including rough dressing and

Cut off 2 x 72 X 0.225 X 0.100 3.240 cum

72 Total 3.240 Cum 240.78 780.11

2Labour &materials for fling foundation &plinth with river sand watering ramming etc complete. For 1.00 Cum
Cut off 2 x 72 X 0.225 X 0.025 0.810 cum

Road 1 x 72 X 2.600 0.025 4.680 cum

1543.89 8475.95
144 Total 5.490 cum
3 Cement Concrete (1:3:6) by using 4cm. Size CBHG. metal including cost, conveyance etc. complete.
2 x 72 0.225 0.200 6.480 cum
Cut off X

Road 1 x 72 X 2.600 0.100 13.720 cum

Total 25.200 cum 6021,61 151744.54
4 Providing and lying cement concrere C.C (1:2:4) with 12 mm size CBG chips with cost of all labour, materials, royalty,
taxes etc complete.
1 x 72 3.050 X 0.075 16.470 cum
Total 16.470 cum 7514.19 123758.71
5 Rigid and smooth centering and shuttering for R.C.C. works including false works and dismentalingthen after casting
2 x 72 X 0.125 18.000 cum
2 x 72 X 0.176 25.344 cum
Total 43.344 cum 216.23 9372.49

6Supplying &fixing of Salitex Board For Expansion Joint

12 x 3.050 X 0.075 2.745 Sqmtr.
Total 2.745 Sgmtr. 652,00 1789.74
Hire Chjarges of Vibrator
Qty same as item No-3& 4 41.67 Cum

Deduction of Cutoff Wall Qty. -6.48 Cum

35.19 @ 0.40 Cum/Hr
14.08 Hrs
@Rs 153.23 /Hrs 2156.86548
2000.000000 /No. Rs. 2000.00
Provision For Transparency Board 1 No. Rs
Grand Total Rs. 300078.41
Provision For Contigency 1% on Total Estimated Value RS 3000.78
Rs. 303079.19
Rs 3030.79
10 Provision For Cess 1% on Total Estimated Value
306109.98
Say Rs. 300000.00

Junior Enineer
Badamba Block
 Estmate for the Work:Compl. Ofincomplete Sani mandira CC at Tunupur
Estimatod cost of Rs. 100000.00

11st class KBBrick work with cement mortor ( 1 6) in supperstructor

including cost conveyence &rayality etc and complite.
Long Wall 2 x 648 x 0.23 x 075 = 2.24 Cum
Cross Wall 2X 4 59 > 0 23 x 0.75 = 1.58 Cum
Total 3 82 Cum
Deduction Column's 6> 0 23 x 0.23 x 0 60 = 0 19 Cum
Tolal = 3.63 Cum
@ Rs 3660.25 /Cum Rs 13282 00
2 20 mm cement plaster grading withC.M(1.4) over roof slab for smooth
surface with cost, conveyence of all matarials etc and complite
Over [Link] roof 1X 6.80 537 36.52 Sqm
Projection 2 X 680 > 0.125 1.70 Sam
2> 5 37 X 0. 125 1.34 Sam
Total 39.56 Sqm
Rs 191.31 ISam Rs 7568 00
3 12 mm thick C P with cement mortor (1 6 ) over brick masonary with cost,
conveyence and rayality etc and complite
Qut side
Long Wall 2 X 6 50 x 3.38 43 94 Sam
Cross Wall 2 x 5.07 x 3.38 34.27 Sam
Total 78.21 Sgm
Deduction
Door 0.5 x 1 x 1.05 x 1.98 1.04 Sgm
Window 0.5 x 2 X 0.90 x 1.20 1.08 Sgm
Total 2.12 Sgm
Net 7821 2.12 = 76 09 Sgm
@ Rs 120.14 ISgm Rs 9142.00
4 16 mm thick C.P with cement mortor (1:6) over brick masonary with cost,
conveyence and rayality etc and complite
In side
Long Wall 2 x 6 00 x 3.15 37.80 Sam
Cross Wall 2 x 4 57 x 3.15 28.79 Sgm
Total 6659 Sgm
Deduction
Door 05 x 1x 1.05 x 1.98 1.04 Sqm
1.08 Sam
Window 05 x 2 x 0.90 x 1.20
Total 2.12 Sqm
Net 66.59 - 2.12 64.47 Sqm
@Rs 170.98 ISqm Rs 11023.00
5 Labour for fitting, fixing in proper position of M.S iron Door and
Window with Grills including fitting and fixing of labour charges etc
Door 1x 1.05 x 1.98 2.08 Sgm
Window 2X 0 90 x 1.20 2.16 Sgm
Total 4 24 Sam
Rs 67.40 ISgm Rs 286 00
6 Cost of MS iron Door and Window includ1ng delevary to Work site

Quant1ity take 34Kg /Sqm i,e 4.24 x 34.00 144. 13 Kg

@Rs 120 00 IKg Rs 17295 00
7 32 mm thick [Link] with CC(1:2:4 )using with 12 mm size H.G.B
Chipes including cost, conveyence and rayality etc and copmlete,
6.00 x 4.57 27.42 Sqm
Flooring 1.14 Sqm
2X 1.50 x 0.38
Step 28.56 Sgm
Total
Rs 589.26 ISgm Rs 16829.00
masonary with cost,
8 20 mm thick CP with cement mortor ( 1.6 )over stone
conveyence and rayality etc and complite.
Plinth 6.70 x 0.45 6.03 Sqm
Long Wall 2X 527 x 0.45 4.74 Sqm
Cross Wall
Total 10 77 Sam
@Rs 180.37 /Sqm Rs 1343.00
colour's etc and complete.
9 Distemporing two coat's with any approved
all cost of shall lime gum etc and complete.
Qntity take as item No: (10 + 11 +12 + 16)
76.09 + 64.47 + 10.77 = 190.90 Sqm
i,e 39 56 +
@ Rs 88 25 /Sqm Rs 16847 00
any approved paint
10 Painting two coat's over one coat of primering with
etc and complete 1.05 x 1.98 = 4 68 Sam
2.25 x
Door 0 90 x 1.20 =
2 x 2 50 x 5.40 Sqm
Window Total 10 08 Sqm
@ Rs 16644 /Sqm Rs 1677 00

LS Rs 5000 00
other unforseen items.
11 ProVISion for sign board, photo and 100892.00
1% Rs 1009.00
12 Cost of cess Total Rs 101901.00
Limited to Rs 100000.00

Junior Engineer,
Badamba Block
 Estmate for the Work:Compl. Of incomplete Chandimandira CC at Tunupur
Estimatod cost of Rs. 200000,00

11st class KB Brick work with cement mortor (1.6) in supperstructor

including cost conveyence & rayality etc and conplite
Long Wall 2 12 48 x 023 x 0.75 4 31 Cum
Cross Wall 2 8 02 x 0.23 x 075 2.77 Cum
Tolal 707 Cum
Deduction Column's 6 0 23 x 0.23 x 0.60 = 0.19 Cum
Tolal 688 Cum
Rs 3660 25 ICum Rs 25190 00
2 20 mm cement plaster arad1ng with C M(1 4)oyer roof slab for sn
Smooth
Surface with cost convevence of all matarials etc and complite
Over R CC roof 12 80 x 8 80 112 64 Sqm
Projection 12 80 x 0 125 3 20 Sam
8 80 x 0 125 2.20 Sqm
Tolal 118 04 Sgm
@Rs 19131 /Sqm Rs 22582.00
3 12 mm thick C P with cement mortor(1 6)over brick masonary with cost,
conveyence and rayality etc and complite
Qut side
Long Wall 2 12 50 x 3 38 8450 Sqm
Cross Wal 2 x 850 x 3.38 57.46 Sam
Total 141.96 Sam
Deduction
Door 0.5 x 1 > 1.05 x 198 1.04 Sqm
Window 05 x 2 X 0 90 x 1.20 108 Sgm
Total 212 Sgm
Ne 141 96 2 12 139 84 Sam
@Rs 120.14 ISgm Rs 16800 00
416 mm thick C P with cement mortor (16) over brick masonary with cost,
conveyence and rayality etc and complite
In side
Long Wall 2 > 12 00 x 3.15 75 60 Sam
Cross Wall 2 x 8 00 x 3.15 50.40 Sgm
Total 126 00 Sqm
Deduction
Door 0.5 x 1 x 1.05 x 1.98 104 Sam
Window 05 x 2 x 0.90 x 1.20 1.08 Sgm
Total 212 Sqm
Net 126 00 2.12 123,88 Sgm
@ Rs 170.98 /Sqm Rs 21181.00
5 Labour for fitting, fixing in proper position of MS iron Door and
Window with Grills including fitting and fixing of labour charges etc
Door 1 105 x 1 98 2 08 Sgm
Window 2> 0 90 x 1.20 2.16 Sgm
Total 4.24 Sgm
@ Rs 67.40 /Sgm Rs 286.00
6 Cost of MS iron Door and Window including delevary to wWork site.

4 24 x 34.00 144.13 Kg
Quantity take 34Kg ISqm 1,e
120 00 Ka Rs 17295.00
@ Rs
7 32 mm thick AS flooring with C C (1.24 ) using with 12 mm size HG B
Chipes including cost, conveyence and rayality etc and copmlete,

12.00 x 8.00 96 00 Sam

Flooring 1.14 Sam
2x 150 x 0.38
Step Total 97 14 Sgm
@ Rs 589. 26 /Sgm Rs 57241 00
8 20 mm thick CP with cement mortor ( 1:6) over stone masonary with cost,
convevence and ravality etc and complite

Plinth 11.43 Sqm

Long Wall 2 1270 x 0.45
8.70 x 0.45 7.83 Sgm
Cross Wall
Total 19.26 Sqm
180 37 Sqm Rs 3474.00
@Rs
complete
9 Di_temporing two coat's with any approved colour's etc and
all cost of shall lime gum etc and complete
Qntity take as item No- (10 + 11 +12 + 16)
139.84 + 123.88 + 19.26 401.02 Sgm
##### Rs 35390.00
@ Rs 88 25 ISqm
10 Painting two Coat's over one coat of primering with any approved paint
etc and complete 468 Sqm
Door 1 > 2 25 x 1.05 x 1.98
2.50 x
090 x 120 5,40 Sqm
Window
Total 10 08 Sqm
16644 ISqm Rs 1677.00
@Rs

items. L.S Rs 5000 00

11 ProviSIon for sIgn board, photo and other unforseen 206116.00
Rs 2061.00
12 Cost of cess 1%
Total Rs 208177.00
Limited to Rs 200000.00

Junior Engineer,
Badamba Block