Bus Stand Design Estimate

Chandia Mini Smart CIty Madhya Pradesh Urban Development Company
COMPARATIVE ESTIMATE FOR DEVELOPMENT OF BUS STAND

AMOUNT AS PER AMOUNT AS PER
PROPOSAL AGGREMENT BOQ
S. NO. PARTICULAR AMOUNT AMOUNT
1 CEMENT CONCRETE AT BUS STAND 3258529.6 7116030
2 DRAIN AT BUS STAND 1130039.6 920513.3
3 BUS STAND BUILDING 18012339.2 16141910.8
6 BORE WELL 250000.00 250000
9 HPC CULVERT (2 in nos) 338502.00 0
10 BOUNDARY WALL WORK 2009925.00 2441620.54
11 RAILING WORK ACROSS WAITING AREA 116230.79 116230.788
12 Septic Tank 178290.00 0
13 RECTANGULAR OVER FLOOR TANK 141303.00 1200000
Total 25435159.16 28186305.428
ADD EXTRA FOR ELECTRICITY AND SAINITRY 15% 3815273.87 4227945.8142
SUB TOTAL 29250433.03 32414251.2422
29250433.03 32414251.24
CONTENGENCY 5% 1462521.65 1620712.56211
GRAND TOTAL 30712954.68 34034963.80
307.13 340.35
Chandia Mini Smart CIty Madhya Pradesh Urban Development Company
Difference
-3857500.4
209526.3
1870428.4
0.0
338502.0
-431695.5
0.0
178290.0
-1058697.0
-2751146.27
-412671.9
-3163818.21
0.00
-3163818.21
-158190.91
-3322009.12
-33.22
Chandia Mini smart city Madhya pradesh Urban development company
MADHYA PRADESH URBAN DEVELOPMENT COMPANY, CHANDIA MINI S

Detailed Estimate of CC Flooring for Bus stand
Component -(CC Flooring)
AS per Urban Development ISSR Inforce of 10th May 2012 (10% less rate o
ESTIMATE FOR THE CC PROJECT FOR BUS STAND CHANDIA
S.NO Particulars No. Lengh Width
UADD SOR Vol.III (Page - 21,Item - 3.1 )
Excavation for road way in soil including in truck for carrying of cut
1 earth to embankment site with all lifts and lead upto 1000 meter and as 1.00 As per Calculation Sheet
per relevant clauses of section-300
UADD SOR Vol. III ( Item no. 3.11 pg. NO.22)
Construction of Embankment/Sub grade/ earth shoulders, as per

clause 305 & its sub-clauses, Where required but with approved
materials/soil like morrum CBR value not less then 7% i/c all lead
& lifts i/c excavation, cost of watering, compaction and
2 1.00 2761.00
maintenance of surface during construction to ensure shedding &
preventing ponding of water (clause 305.3.6) shaping & dressing
(clause 305.3.7), finishing etc. complete but excluding scarifying
existing granular/bituminous road surface vide clause 305.6
UADD SOR Vol. III (I. no. 4.1)
4.1 Consruction of Granular sub-base by providing coarse graded
material, spreadingin uniform layers with on prepared surface, mixing
by mix in place mathod at OMC , and compacting with vibratory roller
2 1.00 2761.00
to achieve the desire density,complete in all respectand as per relevant
clauses of section-400
UADD SOR Vol. III (I. no. 6.1)

Construction of dry lean cement concrete Sub-base over a prepared
sub-grade with coarse and fine aggregate conforming to IS: 383, the
size of coarse aggregate not exceeding 25mm, aggregate cement ratio
not to exceed 15:1, aggregate gradation after blending to be as per table
of MORTH Specifications 600-1, cement content
not to be less than 200 kg/cum, optimum moisture content to be
determined during trial length construction, concrete strength not to be 1.00 2761.00
less than 10 Mpa at 7 days, mixed in a batching plant,transported to
site, laid with paver with electronic sensor/mechanical paver,
compacting with 8-10 tonnes vibratory roller, finishing
and curing and as per relevant clauses of section-603.
UADD SOR Vol. III (I. no. 6.5 pg. NO.60)
Page 3 of 109
S.NO Particulars No. Lengh Width
Construction of dowel jointed, plain cement concrete pavement in M-

30 grade concrete over a prepared sub base with 43 grade cement
maximum size of coarse aggregate not exceeding 25 mm, mixed in a
batching and mixing plant as per approved mix design, transported to
site, laid with a fixed form or slip form paver
with spreading the concrete by shovels, rakes compacted using needle,
screed and plate vibrator and finished in a continuous operation
4 including provision of contraction, expansion, and longitudinal joints, 1.00 2761.00
joint filler, separation membrane, sealant primer, joint sealant,
debonding strip, placing of dowel bar,tie rod admixtures as approved,
curing compound, finishing to lines and grades as per approved
drawings as per IRC-15 2002 and as per relevant clauses of section-602
of specifications complete including cost of steel in dowel ber & tie rod
(32mm dowel bar @9 kg/cum of concrete & 16mm tie rod @ 1.12
kg/cum of concrete)
TOTAL
GRAND TOTAL
Page 4 of 109
NY, CHANDIA MINI SMART CITY

r Bus stand
g)
12 (10% less rate on UADD SOR)
S STAND CHANDIA
Depth &
Height Qty. Unit Rate Amount
r Calculation Sheet 6163.86 cum 88.20 543652.08
0.20 552.20 cum 244.80 135178.56
0.15 414.15 cum 543.60 225131.94
0.10 276.10 cum 2076.30 573266.43
Page 5 of 109
Depth &
Height Qty. Unit Rate Amount
0.15 414.15 CUM 4301.10 1781300.57
3258529.58
3258529.58
Page 6 of 109
Chandia Mini Smart City Madhya Pradesh Urban Development Company
MADHYA PRADESH URBAN DEVELOPMENT COMPANY, CHANDIA MINI SMART CITY
CAMPARATIVE STATEMENT , PROPOSED VS AGGREMENT
Component -(Construction of Bus Stand)
AS per Urban Development ISSR Inforce of 10th May 2012 (10% less rate on UADD SOR)
AS PER PROPOSAL
S. NO. UADD SOR NO. PARTICULAR NO. LENGTH WIDTH DEPTH QTY. UNIT RATE
Earth work in excavation by mechanical
means (Hydraulic excavator) / manual
means over areas (exceeding 30cm in depth.
1.5m in width as well as 10 sqm on plan)
1 UADD Vol. II 2.6 including disposal of excavated earth, lead
upto 50m and lift upto 1.5m, disposed earth to
be levelled and neatly dressed.
2.6.1 ALL KIND OF SOIL

F1 25.00 2.60 2.40 3.50 546.00
F2 24.00 2.90 2.70 3.50 657.72
F3 9.00 3.20 3.00 3.50 302.40
F4 9.00 3.10 2.80 3.50 273.42
F5 7.00 3.55 3.20 3.50 278.32
F6 4.00 2.35 2.10 3.50 69.09
F7 1.00 1.77 1.60 3.50 9.91
2136.86 cum. 114.30
UADD Vol II 2.25 Filling by available excavated earth (excluding
rock) in trenches, plinth, sides of foundations
etc. in layers not exceeding 20cm in depth,
consolidating each deposited layer by
2
ramming and watering, lead up to 50 m and
lift upto 1.5 m.
Net filling 641.06 cum 53.10
Extra for every additional lift of - - 1068.43

3 UADD Vol II 2.26.1 1.5 m or part there of All types of soil - -
1068.43 cum. 21.60
Page 7 of 109
AS PER PROPOSAL
Supplying and filling in plinth under floors
including, watering, ramming consolidating
and dressing complete.local sand
4 UADD Vol II 2.27.2
Local sand filling for column pit BASE

F1 25.00 2.60 2.40 0.10 15.60
F2 24.00 2.90 2.70 0.10 18.79
F3 9.00 3.20 3.00 0.10 8.64
F4 9.00 3.10 2.80 0.10 7.81
F5 7.00 3.55 3.20 0.10 7.95
F6 4.00 2.35 2.10 0.10 1.97
F7 1.00 1.77 1.60 0.10 0.28
61.05 Cum 1080.90

5 UADD Vol II 2.27.3 Moorum/Hard copra At plinth
3888.00 Cum 513.00
Providing and laying in position cement

concrete of specified grade excluding the cost
4.1
of centering and shuttering All work up to
plinth level.
UADD Vol II Cement concrete grade M-10 (Nominal Mix)
4.1.5(P.34) with 40 mm maximum size of stone aggregate
6
below footing
F1 25.00 2.40 2.20 0.10 13.20
F2 24.00 2.70 2.50 0.10 16.20
F3 9.00 3.00 2.80 0.10 7.56
F4 9.00 2.84 2.60 0.10 6.65
F5 7.00 3.35 3.00 0.10 7.04
F6 4.00 2.12 1.90 0.10 1.61
F7 1.00 1.57 1.40 0.10 0.22
Page 8 of 109
AS PER PROPOSAL
52.47
below plinth brick work base
PB1 1.00 16.33 0.23 0.10 0.38
PB2 1.00 14.75 0.23 0.10 0.34
PB3 1.00 2.50 0.23 0.10 0.06
PB4 1.00 79.30 0.23 0.10 1.82
PB5 1.00 34.73 0.23 0.10 0.80
PB6 1.00 207.06 0.23 0.10 4.76
PB7 1.00 265.37 0.23 0.10 6.10
PB8 1.00 115.75 0.23 0.10 2.66
PB9 1.00 11.98 0.23 0.10 0.28
PB10 1.00 21.06 0.23 0.10 0.48
PB11 1.00 58.67 0.23 0.10 1.35
19.03
Deduct Column 82.00 0.40 0.30 0.10 -0.98

18.05
70.52 cum. 3175.20
Page 9 of 109
AS PER PROPOSAL
7 5.1 Providing and laying in position specified
grade of reinforced cement concrete
excluding the cost of centering, shuttering,
finishing and reinforcement - All work up to
plinth level :
UADD Vol II 5.1.1 Cement concrete grade M-20 (Nominal Mix)

with 20 mm maximum size of stone
aggregate.
F1 25.00 2.40 2.20 0.30 39.60

F2 24.00 2.70 2.50 0.35 56.70
F3 9.00 3.00 2.80 0.35 26.46
F4 9.00 2.84 2.60 0.35 23.26
F5 7.00 3.35 3.00 0.45 31.66
F6 4.00 2.12 1.90 0.34 5.48
F7 1.00 1.57 1.40 0.25 0.55
183.70
Column upto plinth
C1 2.00 0.30 0.40 3.00 0.72

C2 11.00 0.40 0.40 3.00 5.28
C3 18.00 0.30 0.50 3.00 8.10
C4 21.00 0.30 0.50 3.00 9.45
C5 16.00 0.30 0.60 3.00 8.64
C6 8.00 0.30 0.60 3.00 4.32
C7 8.00 0.50 0.50 3.00 6.00
C8 4.00 0.60 0.60 3.00 4.32
46.83
Plinth beam
PB1 1.00 16.33 0.20 0.20 0.65

PB2 1.00 14.75 0.25 0.25 0.92
PB3 1.00 2.50 0.23 0.25 0.14
PB4 1.00 79.30 0.23 0.30 5.47
PB5 1.00 34.73 0.23 0.35 2.80
Page 10 of 109
AS PER PROPOSAL
PB6 1.00 207.06 0.23 0.40 19.05
PB7 1.00 265.37 0.23 0.40 24.41
PB8 1.00 115.75 0.23 0.40 10.65
PB9 1.00 11.98 0.23 0.40 1.10
PB10 1.00 21.06 0.23 0.40 1.94
PB11 1.00 58.67 0.23 0.30 4.05
71.19
Deduct
Column 82.00 0.45 0.30 0.35 -3.87
297.85 Cum 4255.20
8 5.2 Reinforced cement concrete work in

walls (any thickness), including attached
pilasters, buttresses, plinth and string courses,
fillets, columns, pillars, piers, abutments, posts
and struts etc. up to floor two level excluding
cost of centering, shuttering, finishing and
reinfor cement
UADD Vol II 5.2.1 Cement concrete grade M-20 (Nominal Mix)

with 20 mm maximum size of stone
aggregate.
Column upto GROUND FLOOR SLAB
C1 2.00 0.30 0.40 4.50 1.08

C2 11.00 0.40 0.40 4.50 7.92
C3 18.00 0.30 0.50 4.50 12.15
C4 21.00 0.30 0.50 4.50 14.18
C5 16.00 0.30 0.60 4.50 12.96
C6 8.00 0.30 0.60 4.50 6.48
C7 8.00 0.50 0.50 4.50 9.00
C8 4.00 0.60 0.60 4.50 6.48
70.25
FLOOR BEAM
Page 11 of 109
AS PER PROPOSAL
1.00 94.00 0.23 0.35 7.57
1.00 210.25 0.23 0.45 21.76
1.00 51.26 0.23 0.40 4.72
1.00 145.87 0.30 0.50 21.88
1.00 165.09 0.30 0.50 24.76
1.00 31.48 0.30 0.70 6.61
1.00 165.70 0.23 0.40 15.24
102.54
M-20 PCC at ground floor 1.00 1846.00 0.10 184.60
Slab at first floor

9.00 6.15 6.17 0.15 8.33
18.00 6.72 5.58 0.15 15.07
2.00 18.69 2.90 0.12 0.70
4.00 8.46 4.23 0.15 2.54
5.00 7.08 6.00 0.16 4.80
5.00 7.20 7.00 0.12 4.20
4.00 5.58 4.67 0.12 2.24
37.87
Lintel
20.00 1.20 0.20 0.20 0.96
2.00 1.50 0.20 0.20 0.12
1.08
Landing Beam
1.00 5.32 0.20 0.45 0.48
Ramp 1.00 3.00 1.20 0.13 0.45
Slab at stair mummty 1.00 5.32 6.82 0.13 4.54
401.80 Cum 4545.00
Page 12 of 109
AS PER PROPOSAL
9 UADD Vol II Reinforced cement concrete work in beams,
5.3 suspended floors, roofs having slope up to
15° landings, balconies, shelves, chajjas,
lintels, bands, plain window sills, staircases
and spiral stair cases up to floor two level
excluding the cost of centering, shuttering,
finishing and reinforcement with Cement
concrete grade M-20 (Nominal Mix with 20
mm maximum size of stone aggregate).
Staircase
Landing 1.00 5.32 1.50 0.13 1.00
2.00 5.00 1.50 0.13 1.88
Steps 20.00 1.00 3.87 0.15 11.61
14.48 Cum 4608.00
Reinforcement for R.C.C. work including
straightening, cutting, bending, placing in
position and binding including cost of binding
wire upto floor two level including all wastage
etc. complete.
10 UADD Vol II 5.20.6 Thermo-Mechanically Treated bars.
In Footing ( 30 kg per cum) 183.70 30.00 5511.14 kilogram 54.00

in Coloumn (175 kg per cum) 117.08 175.00 20488.13 kilogram 54.00
in Plinth beam (161 kg per cum) 71.19 161.00 11461.11 kilogram 54.00
in Floor beam (142 kg per cum) 102.54 142.00 14561.05 kilogram 54.00
in slab (228 kg per cum) 37.87 228.00 8634.61 kilogram 54.00
60656.04
Page 13 of 109
AS PER PROPOSAL
11 6.1 Brick work with well burnt chimney bricks in
bulls patent trench kiln manifactured by ghol
process,crushing strength not less than
40kg /sqcm and water absorption not more
than 15% in foundation and plinth.
UADD Vol II Cement mortar 1:4 (1 cement : 4 coarse sand)

6.1.1
Below Plinth Beam
PB1 1.00 16.33 0.23 0.30 1.13
PB2 1.00 14.75 0.23 0.30 1.02
PB3 1.00 2.50 0.23 0.30 0.17
PB4 1.00 79.30 0.23 0.30 5.47
PB5 1.00 34.73 0.23 0.30 2.40
PB6 1.00 207.06 0.23 0.30 14.29
PB7 1.00 265.37 0.23 0.30 18.31
PB8 1.00 115.75 0.23 0.30 7.99
PB9 1.00 11.98 0.23 0.30 0.83
PB10 1.00 21.06 0.23 0.30 1.45
PB11 1.00 58.67 0.23 0.30 4.05
57.10
Deduct Column portion
79.00 0.45 0.30 0.30 -3.20
53.90 Cum 3995.10
12 UADD VOL. 2 6.3 Brick work with chimeny brick of class

designation 40 in superstructure above plinth
level upto floor 2 level including the cost of
scaffolding in :
from plinth to floor beam
1.00 24.36 0.23 4.50 25.21
1.00 19.25 0.23 4.50 19.92
1.00 15.60 0.23 4.50 16.15
1.00 94.52 0.23 4.50 97.83
1.00 61.23 0.23 4.50 63.37
1.00 207.06 0.23 4.50 214.31
Page 14 of 109
AS PER PROPOSAL
1.00 265.37 0.23 4.50 274.66
1.00 115.75 0.23 4.50 119.80
1.00 19.25 0.23 4.50 19.92
1.00 61.25 0.23 4.50 63.39
1.00 58.67 0.23 4.50 60.73
975.29
Deduction outer column 30.00 0.45 0.30 4.30 -17.42

Open at entrance 1.00 60.00 0.20 4.00 -48.00
Doors 1.00 316.20 -316.20
windows 5.00 1.20 0.20 1.50 -1.80
ventilator 8.00 1.00 0.20 0.30 -0.48
-383.90
591.40 cum 4092.30
13 UADD Vol II Cement mortar 1:4(1 cement : 4 coarse sand)

6.3.1
From plinth to floor beam
1.00 24.36 0.23 4.50 25.21
1.00 19.25 0.23 4.50 19.92
1.00 15.60 0.23 4.50 16.15
1.00 94.52 0.23 4.50 97.83
1.00 61.23 0.23 4.50 63.37
1.00 207.06 0.23 4.50 214.31
1.00 265.37 0.23 4.50 274.66
1.00 115.75 0.23 4.50 119.80
1.00 19.25 0.23 4.50 19.92
1.00 61.25 0.23 4.50 63.39
1.00 58.67 0.23 4.50 60.73
975.29
Deduction outer column 30.00 0.45 0.30 4.30 -17.42

Open at entrance 1.00 60.00 0.20 4.00 -48.00
Page 15 of 109
AS PER PROPOSAL
Doors 1.00 316.20 -316.20
windows 5.00 1.20 0.20 1.50 -1.80
ventilator 8.00 1.00 0.20 0.30 -0.48
-383.90
591.40
both sides 2158.09 Cum 97.20
Page 16 of 109
AS PER PROPOSAL
WALL TILES
14 UADD Vol II Providing and fixing Ist quality ceramic glazed
II-11.34 wall tiles conforming to IS : 15622 (6 to 7mm
thick) of approved make in all colours, shades
except burgundy, bottle green, black of any
size as approved by Engineer-in-Charge in
skirting, risers of steps and dados over 12 mm
thick bed of cement Mortar 1:3 (1 cement : 3
coarse sand) and jointing with grey cement
slurry @ 3.3kg per sqm including pointing in
white cement mixed with pigment of
matching shade complete.
20.00 16.21 0.20 1.20 77.81

3.00 10.00 0.20 1.20 7.20
4.00 6.00 0.20 1.20 5.76
2.00 28.00 0.20 1.20 13.44
7.00 4.00 0.20 1.20 6.72
2.00 18.00 0.20 1.20 8.64
4.00 99.00 0.20 1.20 95.04
6.00 1.50 0.20 1.20 2.16
1.00 11.00 0.20 1.20 2.64
1.00 5.00 0.20 1.20 1.20
220.61 Sqm 617.40
KOTA STONE WORK OVER FLOOR

15 UADD Vol II Kota stone slab 25mm thick flooring over 20
II-11.26 mm (average) thick base laid over and jointed
with grey cement slurry mixed with pigment to
match the shade of the slab including
rubbing and polishing complete with base
of cement mortar (1 cement : 4 course sand) 1
: 4 (minimum size of kota stone 0.25 sqm)
1.00 99.00 16.21 1604.79

1.00 6.00 16.00 96.00
Page 17 of 109
AS PER PROPOSAL
1.00 6.00 18.00 108.00
1808.79 Sqm 737.10
16 UADD Vol II 6 mm cement plaster 1:3 (1 cement: 3 fine

13.17 sand) finished with a floating coat of neat
cement and thick coat of Lime wash on top of
walls when dry for bearing of R.C.C. slabs and
beams.
Slab 1.00 99.00 17.21 1703.79

1.00 6.00 17.00 102.00
1.00 6.00 19.00 114.00
1919.79 Sqm 100.80
17 9.21 Providing and fixing ISI marked flush door

shutters conforming to IS: 2202 (Part I) non-
decorative type, core of block board
construction with frame of 1st class hard
wood and well matched commercial 3 ply
veneering with vertical grains or cross bands
and face veneers on both faces of shutters
using following hinges.
UADD Vol II 35 mm thick including ISI marked Stainless

9.21.1 Steel butt hinges with necessary screws.
Door 5.00 1.00 2.10 10.50
2.00 1.50 2.10 6.30
16.00 0.90 2.10 30.24
47.04 Sqm 1367.10
18 UADD Vol II Providing and fixing bright finished brass

9.75 door latch with necessary screws etc.
complete :
5.00 5.00
2.00 2.00
Page 18 of 109
AS PER PROPOSAL
16.00 16.00
UADD Vol II 300x16x5 mm 23.00
9.75.1 Each 171.90
UADD Vol II 12mm cement plaster of mix:

13.1
1:4(1 cement :4 fine sand) 4697.60
sqm 97.20
19 UADD Vol II White washing with lime to give an even

13.37 shade:
UADD Vol II New work (three or more coats)
13.37.1
Area of 6mm and 12 mm plaster 4268.60 4268.60 Sqm 7.20
Page 19 of 109
AS PER PROPOSAL
20 UADD Vol II Providing and applying 1.5 mm thick (in two
13.26.1 coat) white cement based wall putty of best
quality, over plastered surface to prepare the
surface even and smooth complete.
Same as item no 13.37.1 4268.60 4268.60 Sqm 73.80

21 UADD Vol II Distempering with oil bound washable
13.41 distemper of approved brand and manufacture
to give an even shade
UADD Vol II New work (two or more coats) over and
13.41.1 including priming coat with cement primer.
Same as item no 13.37.1 4268.60 4268.60 Sqm 46.80
22 UADD Vol II Providing and fixing glazing in aluminium
17.3 door, window, ventilator shutters and
partitions etc. with PVC/ neoprene gasket etc.
complete as per the architectural drawings
and the directions of engineer-in- charge
(Cost of aluminium snap beading shall be paid
in basic item):
UADD Vol II With float glass panes of 8 mm thickness

17.3.3
At Windows 5.00 1.50 1.20 9.00
9.00 Sqm 1083.60
23 9.48 Providing and fixing M.S. grills of required
pattern in frames of windows etc. with M.S.
flats, square or round bars etc. all complete.
UADD Vol II Fixed to openings /wooden frames with 45.00 45.00

9.48.2 rawl plugs screws etc. Kg. 78.30
weight @5 kg/sqm
24 UADD Vol II Providing and fixing bright finished brass tower

9.74 bolts (barrel type) with necessary screws etc.
complete :
9.74.1 250x10 mm
Page 20 of 109
AS PER PROPOSAL
10.00 10.00 Each 220.50
25 UADD Vol II Providing and fixing bright finished brass

9.75 door latch with necessary screws etc.
complete :
9.75.1 Each 171.90
10.00
9.75.2 Each 149.40
12.00
26 UADD Vol II Centering and shuttering including strutting,

20.1 propping etc.and removal of form for :
27 UADD Vol II Foundations, footings, bases of columns, etc.

20.1.1 For mass concrete.
Base
F1 25.00 9.20 0.30 69.00
F2 24.00 10.40 0.35 87.36
F3 9.00 11.60 0.35 36.54
F4 9.00 10.88 0.35 34.27
F5 7.00 12.70 0.45 40.01
F6 4.00 8.04 0.35 11.26
F7 1.00 5.94 0.25 1.49
279.92
coloumn:-
upto plinth:-
C1 2.00 1.40 3.00 8.40
C2 11.00 1.60 3.00 52.80
C3 18.00 1.60 3.00 86.40
C4 21.00 1.60 3.00 100.80
C5 16.00 1.80 3.00 86.40
C6 9.00 1.80 3.00 48.60
C7 9.00 2.00 3.00 54.00
C8 4.00 2.40 3.00 28.80
466.20
Page 21 of 109
AS PER PROPOSAL
746.12 Sqm 124.20
above plinth:-
C1 2.00 1.40 5.00 14.00
C2 11.00 1.60 5.00 88.00
C3 18.00 1.60 5.00 144.00
C4 20.00 1.60 5.00 160.00
C5 14.00 1.80 5.00 126.00
C6 8.00 1.80 5.00 72.00
C7 8.00 2.00 5.00 80.00
C8 4.00 2.40 5.00 48.00
732.00
732.00 Sqm 253.80
28 UADD Vol II Lintels, beams, plinth beams, girders,
20.1.5 bressumers and cantilevers.
Plinth beam
PB1 1.00 16.33 0.23 2.00 7.51 0.00
PB2 1.00 14.75 0.23 2.00 6.79
PB3 1.00 2.50 0.23 2.00 1.15
PB4 1.00 79.30 0.23 2.00 36.48
PB5 1.00 34.73 0.23 2.00 15.98
PB6 1.00 207.06 0.23 2.00 95.25
PB7 1.00 265.37 0.23 2.00 122.07
PB8 1.00 115.75 0.23 2.00 53.25
PB9 1.00 11.98 0.23 2.00 5.51
PB10 1.00 21.06 0.23 2.00 9.69
PB11 1.00 58.67 0.23 2.00 26.99
380.65
Deduct column 82.00 0.45 0.30 0.30 -11.07
369.58 Sqm 182.70
Slab beam 1.00 94.00 0.23 0.35 7.57
1.00 172.39 0.23 0.45 17.84
1.00 21.95 0.23 0.40 2.02
1.00 145.87 0.30 0.50 21.88
1.00 165.09 0.30 0.50 24.76
1.00 31.48 0.30 0.70 6.61
Page 22 of 109
AS PER PROPOSAL
1.00 165.70 0.23 0.40 15.24
95.93
Deduct column 80.00 0.45 0.. 0.50 -18.00
77.93 Sqm 182.70
29 UADD VOL. 2 Columns pillers piers abutment posts and 118.80
201.6 struts Sqm 253.80
88.00 1.50 0.90
29 UADD Vol II Centering and shuttering including strutting,

20.1 propping etc.and removal of form for :
top beam 9.00 6.15 6.17 - 341.51

18.00 6.72 5.58 - 674.96
2.00 18.69 2.90 - 108.40
4.00 8.46 4.23 - 143.14
5.00 7.08 6.00 - 212.40
5.00 7.20 7.00 - 252.00
4.00 5.58 4.67 - 104.23
1836.65 Sqm 204.30
UADD Vol II Stairs, (excluding landings) except spiral-

30 20.1.7 staircases.
1.00 5.32 1.50 7.98
Step riser 22.00 1.50 0.15 4.95
Side 2.00 6.50 0.15 1.95
14.88 Sqm 250.20
Page 23 of 109
AS PER PROPOSAL
UADD Vol II Providing and laying 60 mm thick factory
II-11.46 made cement concrete interlocking paver
block of M -30 grade made by block making
machine ith strong vibratory compaction and
of approved size and design/shape laid in
31 required colour and pattern over and including
50 mm thick compacted bed of course sand,
filling the joints with coarse sand etc. all
complete as per the direction of Engineer-in-
charge.
390.00 Sqm 408.60

UADD Vol II Surface dressing of the ground including
2.28 removing vegetation and in-equalities not
exceeding 15 cm deep and disposal of
rubbish, lead upto 50 m and lift upto 1.5 m.
32
UADD Vol II All kinds of soil.
II- 2.28.1 100Sqm 596.70
33 5581.00
UADD Vol II Supplying and filling in plinth under floors

2.27 including, watering, ramming consolidating
and dressing complete.
34
UADD Vol II Local Sand
II-2.27.2 Cum 1201.00
35 194.40
4.1 Providing and laying in position cement

concrete of specified grade excluding the cost
of centering and shuttering All work up to
plinth level.
36
UADD Vol II Cement concrete grade M-15 (Nominal Mix)
II-4.1.2 with 20 mm maximum size of stone aggregate Cum 3738.60
37 388.80
Page 24 of 109
AS PER PROPOSAL
UADD Vol II Providing and fixing hand rail of approved size
10.26 by welding etc. to steel ladder railing, balcony
38 railing and staircase railing including applying
a priming coat of approved steel primer.
Railing at stair case

20kg@metre
at ramp 10.00 10.00
at staircase 2.00 5.50 11.00
21.00 r/m
21.00 kg 89.10
39 NON SOR WAITING HALL CHAIR 20.00 20.00 NOS 6120.00
NON SOR
Shifting of poles 2.00 each 100000.00
40 - - - -
NON SOR providing and installing electronic barreir gate
41 as per additional technical specification 4.00 each 100000.00
directed by enc. - - - -
NON SOR
Providing and installing of Water ATM, in the
1.00 each 50000.00
bus stand building.
42 - - - -
TOTAL
Page 25 of 109
AMOUNT AS PER AGGREMENT Difference Remark

AMOUNT QTY. AMOUNT
244243.33 126.72 14484.10 229759.23 As per Design
34040.21 26.19 1390.70 32649.51 As per Design
23078.11 38.02 821.14 22256.97 As per Design
Page 26 of 109
AMOUNT QTY. AMOUNT
65992.40 17.46 18872.50 47119.90 As per Design
1994544.00 823.50 427089.94 1567454.06 As per Design
Page 27 of 109
AMOUNT QTY. AMOUNT
223915.64 191.18 607018.86 -383103.22 As per Design
Page 28 of 109
AMOUNT QTY. AMOUNT
Page 29 of 109
AMOUNT QTY. AMOUNT
1267399.18 157.36 669615.29 597783.89 As per Design
Page 30 of 109
AMOUNT QTY. AMOUNT
1826193.85 356.82 1621755.31 204438.54 As per Design
Page 31 of 109
AMOUNT QTY. AMOUNT
66735.36 14.48 66735.36 0.00
297601.58
1106358.75
618899.78
786296.86
466268.98
3275425.96 63440.20 3425770.91 -150344.95
Page 32 of 109
AMOUNT QTY. AMOUNT
215328.73 21.15 84512.40 130816.33
Page 33 of 109
AMOUNT QTY. AMOUNT
2420181.94 406.62 1663998.70 756183.24
Page 34 of 109
AMOUNT QTY. AMOUNT
209766.53 2348.80 228304.70 -18538.17 As per Design
Page 35 of 109
AMOUNT QTY. AMOUNT
136203.38 220.61 136203.38 0.00
Page 36 of 109
AMOUNT QTY. AMOUNT
1333259.11 1808.79 1333259.11 0.00
193514.83 1919.79 193514.83 0.00
64308.38 47.04 64308.38 0.00
Page 37 of 109
AMOUNT QTY. AMOUNT
3953.70 23.00 3953.70 0.00
456606.72 2348.81
cost not taken
0.00 456606.72 in dpr estimate
0.00
0.00
30733.92 4268.60 30733.92 0.00
Page 38 of 109
AMOUNT QTY. AMOUNT
315022.68 4268.60 315022.68 0.00
199770.48 4268.60 199770.48 0.00
9752.40 9.00 9752.40 0.00
3523.50
45.00 3523.50 0.00
0.00
0.00
0.00
0.00
Page 39 of 109
AMOUNT QTY. AMOUNT
2205.00 10.00 2205.00 0.00
0.00
0.00
1719.00
10.00 1719.00 0.00
1792.80
12.00 1792.80 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Page 40 of 109
AMOUNT QTY. AMOUNT
92667.86 92667.86 As per Design
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
185781.60 126236.88 59544.72 As per Design
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
67522.52 727.44 132903.28 -65380.76 As per Design
0.00
0.00
0.00
0.00
0.00
0.00
Page 41 of 109
AMOUNT QTY. AMOUNT
0.00
0.00
0.00
14237.39 647.35 118271.20 -104033.81 As per Design
As per design
0.00 30151.44 -30151.44 not required
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
375226.76 1064.24 217423.80 157802.96 As per Design
0.00
0.00
0.00
0.00
0.00
3722.98 14.88 3722.98 0.00
0.00
0.00
0.00
Page 42 of 109
AMOUNT QTY. AMOUNT
0.00
159354.00 4725.00 1930635.00 -1771281.00 As per Design
0.00
33301.83 472.50 281940.75 -248638.92 As per Design

0.00
0.00
233474.40 236.25 283736.25 -50261.85

0.00
0.00
1453567.68
472.50 1766488.50 -312920.82
0.00
Page 43 of 109
AMOUNT QTY. AMOUNT
1871.10 21.00 1871.10

122400.00 20.00 122400.00
extra item
added on site
200000.00 200000.00 requirment
extra item
added on site
400000.00 400000.00 requirment
extra item
50000.00 added on site
50000.00 requirment
18012339.24 16141910.27 1870428.98
180.12 0.00 161.42 18.70
Page 44 of 109
M.P.Urban Development Company Ltd.
Mini Smart City : CHANDIA
DETAILS ESTIMATE FOR CONSTRUCTION OF
R.C.C SEPTIC TANK
[Rate Ref. Urban Administration and Development Department Govt. Of M.P., Bhopal-Integrated standard Schedule of Rates inforced-from 10Th May 2012]
Sno. Item No Description No. L B D/H Qty Unit Rate Amount
Earth work in excavation by mechanical

means (Hydraulic excavator) / manual
means in over areas foundation trenches
or drains (not exceeding 1.5 m in width
or 10 sqm on plan) including dressing of
sides and ramming of bottoms, lift
S.O.R/P- upto1.5 m, including getting out the
1
16/I-2.8.1 excavated soil and disposal of surplus
excavated soil as directed within a lead
of 50m.
2.6.1 All kinds of soil.
A Initial lift 1.00 7.71 3.40 1.50 39.32 cum 116.10 4565.17
First Limit
S.O.R/P-
B 16/I- 1.00 7.71 3.40 1.50 39.32 cum 153 6016.11
2.8.1+2.11
Providing and laying in position cement

concrete of specified grade excluding
the cost of centering and shuttering - All
S.O.R/P- work up to plinth level :With 40mm
2 1.00 7.31 3.20 0.10 2.34 cum 3175.20 7427.43
34/I-4.1.5 nominal size graded stone aggregate.M
10

straightening, cutting, bending, placing in
S.O.R/P- position and binding all complete.Mild
3
49/I-5.20.1 steel and Medium Tensile steel bars.
Page 45 of 109
For Base slab

10mm Dia 44.00 3.00 0.17 81.44 kg 60.00
31 3 0.167 57.38 kg 60.00
8mm dia 2.00 20.00 5.50 0.39 85.80 kg 60.00
A Long Wall 10mm Dia 4.00 17.00 3.50 0.62 146.84 kg 60.00
B short wall 8mm dia 4.00 12.00 3.50 0.39 65.52 kg 60.00
8mm dia bar upto 60m height 4.00 5.00 4.95 0.39 38.61 kg 60.00
4.00 7.00 4.95 0.39 54.05 kg 60.00
4.00 4.00 4.95 0.39 30.88 kg 60.00
Shorter Span 4.00 5.00 2.45 0.39 19.11 kg 60.00
4.00 7.00 2.45 0.39 26.75 kg 60.00
4.00 4.00 4.95 0.39 30.88 kg 60.00
637.27 54.00 34412.58
Reinforced cement concrete work in
walls (any thickness), including attached
pilasters, buttresses, plinth and string
courses, fillets, columns, pillars, posts
and struts su spended floor roof slab,
4
beams, etc. up to floor two level
excluding cost of centering,shuttering,
finishing and reinforcement
M 20 Nomial mix (with 20mm nominal

5.2.1 1.00 5.40 2.90 0.22 1.96 cum 5050.00
size graded stone aggregate ).
2.00 5.20 0.15 2.05 3.20
1.00 2.40 0.15 2.00 0.72
1.00 2.40 0.15 2.10 0.76
6.63 cum 4545.00 30137.90
Page 46 of 109
Half brick masonry with of class

designation 40 in super structure above
S.O.R./P- plinth level up to floor 2 level including
5
58/I-6.10.2 the cost of scaffolding.Cement mortar
1:4 (1 cement : 4 coarse sand)
A out side 2.00 5.40 2.05 22.14 cum 559

1.00 2.70 2.10 5.40
1.00 2.70 2.10 5.67
B inside 2.00 4.90 2.05 20.09
1.00 2.20 2.10 4.62
1.00 2.20 2.00 4.40
62.32 cum 503.10 31353.192
Brick work with well burnt chimney bricks
in bulls patent trench kiln ,crushing
S.O.R./P- strength not less than 25kg /sqcm and
6 58/I- water absorption not more than 20% in
6.2.2+6.4 Super Structure Cement mortar 1:6 (1
cement : 6 coarse sand)
1.00 2.20 0.20 1.20 0.53 cum

1.00 2.20 0.20 1.20 0.13
0.66 3798.00 2506.68
Centering and shuttering including
S.O.R./P- strutting, propping etc.and removal of
7 210/I- form for :Suspended floors, roofs,
20.1.3 landings, balconies and access platform.
screening wall 3.00 2.20 0.20 1.32 sqm

Baffle wall
Bott 2.00 2.20 0.15 0.66
side 2.00 2.00 2.20 0.90 7.92
slab
Bott 1.00 4.70 2.20 10.34
Page 47 of 109
Side 2.00 5.40 0.13 1.35

side 2.00 2.90 0.13 0.73
C cover side 2.00 2.00 0.60 0.13 0.30
Do 2.00 2.00 0.45 0.13 0.23
Deduction
C cover 2.00 0.60 0.45 0.54
23.38 sqm 204.30 4776.53
Page 48 of 109

straightening, cutting,bending, placing in
S.O.R/P- position and binding including cost of
8
46/I-5.1.1 binding wire up to floor two level
including all wastage etc. complete.
1.00 2.20 0.20 0.20 0.08

2.00 2.20 0.15 0.90 0.59
1.00 5.40 2.90 0.13 1.96
2.00 0.60 0.45 0.13 -00.067
2.63 cum 4255.20 11203.9416
straightening, cutting,bending, placing in
position and binding including cost of
9 5.16.6 binding wire up to floor two level
including all wastage etc. complete.mild
steel and medium tensile.
S.O.R/P- Thermo-Mechanically Treated bars.

49/I- (TMT)
5.20.1
10mm Dia 4.00 9.00 2.90 0.62 64.41
08mm dia 2.00 14.00 1.95 0.39 21.29
For screening wall
10mm Dia 1.00 4.00 2.90 0.62 7.15
6mm dia ring 1.00 14.00 0.70 0.22 2.16
For Slab 10mm
10mm dia extra 40.00 5.40 0.62 133.27
10mm dia extra 40.00 0.80 0.62 19.74
At chamber 4.00 4.00 2.90 0.62 28.63
10mm dia 4.00 4.00 1.00 0.62 9.87
8mm Dia distribution 16.00 5.40 0.39 33.69
Page 49 of 109
6mm dia ring 2.00 13.00 0.45 0.22 2.59

2.00 6.00 0.45 0.22 1.20
324.02 Kg 53.10 17205.46
Page 50 of 109
15 mm cement plaster 1:3 (1

cement: 3 coarse sand) finished with
a floating coat of neat cement on the
S.O.R/P- rough side of single or half brick wall.
No.157/I- including for providing and mixing
10
13.10+13 water proofing material in cement
.21 plaster work in proportion
recommended by the manufacturers.
Bott 1.00 3.00 2.20 6.60

1.00 1.50 2.20 3.30
side 2.00 3.00 2.05 12.30
1.00 2.20 2.10 4.62
2.00 1.50 2.00 6.00
1.00 2.20 2.00 4.40
Baffle Wall 4.00 2.20 0.90 7.92
4.00 2.20 0.15 1.32
Scree, Wall 2.00 2.20 1.20 5.28
Top 1.00 2.20 0.20 0.44
2.00 2.20 0.50 2.20
Top & Bott 2.00 2.20 0.20 0.88 sqm
55.26 sqm 206.10 11389.09
S.O.R./P-
11 250/I- Providing and fixing soil, waste and
25.35.1 vent pipes
100mm dia pipe 2.00 2.00 4.00 m 477.90 1911.60
Supplying and fixing C.I. cover

S.O.R/P- without frame for manholes :455x610
12 238/I- mm rectangular C.I. cover (light duty) 2.00 1328.40 2656.80
24.7.1 the weight of the cover to be not less
than 23 kg.
Page 51 of 109
Providing and Laying and Jointing

S.O.R.V-
salt glazed stone ware (S.W.) pipes
13 2/P-119/I- 10.00 Rm 147.60 1476.00
socket and spigot ISI marked as per
11.1
IS 651-2007 SP1 class with stiff
cement mortar 1:1 including testing
of joints etc. complete. 150mm dia
Providing and laying Cement

concrete grade M-5 (Nominal Mix)
S.O.R.V- with 40 mm nominal size stone
14 2/P-119/I- aggregate around S.W. pipe
11.4 including bed concrete 15 cm thick
i/c curing, testing etc. complete for
100 mm dia. to 300 mm dia pipe.
(For type" Concrete Alround")
Drawing No. 8 (2)
150mmdia 10.00 Rm 396.00 3960.00
Page 52 of 109
Constructing brick masonry chamber

for underground C.I. inspection
chamber and bends with 40 class
designation bricks in cement mortar
1:4:(1 cement : 4 sand ) C.I. cover
with frame (light duty) 455x610 mm
internal dimensions, total wieght of
S.O.R/P- cover with frame to be not less than
15 242/I- 38 kg (weight of cover 23 kg and 2.00 3868.20 7736.40
24.25.1 wieght of frame 15 kg) RCC top slab
with cement concrete grade M-20
(Nominal Mix with 20mm maximum
size of stone aggregate), 15 cm thick
foundation concrete grade M-7.5
(Nominal Mix with 40mm maximum
size of stone aggregate), inside
plastering 12 mm thick with cement
mortar 1:3 (1 cement : 3 sand)
finished smooth with a floating coat
of neat cement on walls and bed
concrete etc. complete as per
standard design. The sizes of
chambers as under Chamber inside
dimensions 455x610 mm and 45 cm
deep for single pipe line
Page 53 of 109
Brick work with well burnt chimney

bricks in bulls patent trench kiln
S.O.R./P-
,crushing strength not less than 25kg
16 58/I- 1.00 0.30 0.30 2.10 0.19 cum 3798.00 717.82
/sqcm and water absorption not more
6.2.2+6.4
than 20% in Super Structure Cement
mortar 1:6 (1 cement : 6 coarse
sand)
S.O.R./P-
17 156/I- 12 mm cement plaster of mix :1:5 (1 4.00 0.35 2.10 2.52
13.1.2 cement: 5 fine sand)
1.00 0.30 0.30 0.09
2.61 sqm 91.80 239.60
Replacement of M.S. foot rests in

manholes including dismantling
S.O.R/P- concrete blocks and fixing with
18 No.241/I- 20x20x10 cm cement concrete 8.00 153.90 1231.20
24.19.2 blocks grade M-10 (Nominal Mix with
20mm maximum size of stone
aggregate) :with 20 mm diameter
square round bar
Total 178290.36
Total Say In Lacs 1.78
Page 54 of 109
Chandia Mini Smart city Madhya pradesh Urban Development company
Detailed Estimate of External Electricity for Bus Stand
AS per Urban Development ISSR Inforce of 10th May 2012 (10% less on SOR)
Rate (10%
SOR Item
S. No. Description of Work/ Item Unit Quantity Rate less on
No.
SOR )
Providing and erecting 9 mtrs. High hot dipped

galvanized octagonal poles with bottomof 200mm
A/F, top 100mm, A/F made from 3mm thick HT
plate & 290x290x16mm base plate with 1500mm
UADD
long decorative sword type double arm bracket
1 SOR Vol Each 20.00 32999.00 29699.10
complete ererted in an approved manner on
IV 16.3
provided foundation. Suitable size & type of
foundation bolts. 4 nos. bolts type M20x750mm 'J'
type foundation bolts (EN8 grade) (Average
Spacing 25 mtr)
Designing & casting with M-20 cement concrete

UADD foundation suitable for 9 mtrs. Octagonal poles
2 SOR Vol considering the safe soil bearing capacity at site as Each 20.00 13500.00 12150.00
IV 16.7 10 T/sqm at 2 mtrs. Depth including excavation,
foundation nut bolts in an approved manne
UADD Supplying, installing, testing of earth Coil (coil of

3 SOR Vol 115 turns of 50mm dia, and 2.5 Mtrs. Lead of 4 mm Each 20.00 219.00 197.10
IV 15.13 G.I wire.
Supplying and installing Double wall corrugated

pipes (DWC) of HDPE ( IS 14930 Part II -marked )
for cable laid under ground with necessary
UADD
connecting sockets/ couplings,tees of same
SOR Vol
4 material and at required depth upto 90cm. below
IV 17.4
road/ground surface,including excavation, back
filling with excavated material with ramming and
making the surface good
4 90.00mm outside dia. Metre 500.00 254.00 228.60
Suppying & installing G.I. Pipe for protection of

underground cable fixed on wall/support/in
trench/fixed between two rigid existing support of
wall/beam for erection of ceiling Fan/down rod for
stiff pendent for light luminaries /fan/protective for
earthing, lightening conductor down strip/everhead
UADD service line/for submer cable or centrifugal pump
5 SOR Vol for water supply with necessary iron clamp coupler,
IV 17.2 (5) bend, te, elbow, nuts and bolts etc. complete in an
approved manner as required to complete the job
excluding cost of excavation/dismateling & other
finished masonary Item complete.
A' Class G.I.Pipe ISI Marked (IS-1161-69) (Road

Crossing)
80.00mm Metre 160.00 445.00 400.50
CABLE LAYING
UADD Laying of one number PVC insulated and PVC
SOR Vol sheathed power cable of 1:1 kV grade of size not
6
IV 14.10 exceeding 25 Sq.mm in the existing RCC Metre 700.00 20.00 18.00
(7) Hume/Stone/Ware/G.I. pipe as required.
Supply of XLPE Insulated power cable (conforming

UADD IS-7098 ) 1100 Volt grade/Heavy duty power cable
7 SOR Vol conforming to IS 1554-1100 Volts grade , 2 core /
IV 14.1 3½ core/4 coreISI MARKED with Alu. Stranded
/solid conductor
ARMOURED 4 CORE
UADD 16 Sq.mm.(XLPE) Metre 280.00 229.00 206.10
SOR Vol 25 Sq.mm(XLPE) Metre 210.00 281.00 252.90
IV 14.1.8 10 Sq.mm.(XLPE) Metre 175.00 183.00 164.70
35 Sq.mm(XLPE) Metre 35.00 358.00 322.20
Supply of XLPE Insulated power cable (conforming
IS-7098) 1100 Volt grade/Heavy duty power cable
UADD conforming to IS 1554-1100 Volts grade , 2 core /
8 SOR Vol 3½ core/4 coreISI MARKED with Alu. Stranded
IV 14.1.1 /solid conductor
UNARMOURED 2 Core ( For Fitting)
2.5 Sq.mm.(Heavy Duty) Metre 560.00 47.00 42.30
BRASS COMPRESSION GLAND
Supplying and fixing heavy duty cable gland for

P.V.C. insulated armoured cable with brass washer,
Rubber ring complete erected with cable and lead
connection etc. as per specification complete
UADD
9 SOR Vol Gland Size 22mm suitable for cable 2,3, 3½, 4 x 10
Each 110.00 44.00 39.60
IV 14.6.1 Sq.mm or 2x 16 Sq.mm
Gland size 28mm for 3,4 x 16 Sq.mm Each 80.00 66.00 59.40
Gland size 32mm for 2,3, 3½, 4 x 25 Sq.mm

Each 30.00 76.00 68.40
OR 2,3, 3½ x 35 Sq.mm OR 2,3 x 50 Sq.mm
PWD SOR
Supplying and fixing street light with high power

LED of 1 to 3 W each assembled on single
MCPCB, system lumens output with efficacy>90
lm/W. Luminiare having color temp 6500K & 50000
burning hrs life with minimum @ L 70, The colour
rendering index of LED light should be more than
70. Luminiare comprises of driver, PF 0.95 & surge
PWD SOR protection 3KV. Housing made of pressure die cast
10 Electrical aluminium with heat resistant flat glass / Lens type,
31.29.4 IP65 protection. Submission LM 80-08 Form LED
Source Manufacturer & LM79-08 / IS16106 from
NABL approved lab. Manufacturer manadatory i/c
50mm.dia G.I. Pipe bracket upto 2 mtr. long in
required angle/shape, connection lead, testing etc
to complete the job. 2 Yrs Guarantee certificate
from manufacturer.
90W Each 20.00 15186.00 13667.40

Supplying , fixing,testing and commissioning floor

mounted streetlight panel (30 X30X6mm)with Angle
iron stand fabricated out of 2 mm thick sheet primer
coated with two coated of anemel paint provided
with required gaskit for dust weather proof having
protection IP42 for 440 volt 3 ph 4 wire system
11 NON SOR Each 10.00 8453.00 7607.70
complete having copartmentalized for incomer bus
bar section out going alleys and MCB isolator TPN
63 amps 2 nos timer digital cable glands lugs
terminal bakellite stripo connector 16 amps ( supply
from existing distribution transformer at 3 point for
street light connection)
Supplying of ISI Marked and accepted standard of

Miniature Circuit Breaker (MCB) of 'C' series
UADD suitable for 240/415 Volts, 50 Cycle , 10kA Value
SOR AC supply confirming to IS : 8828 : 1996, IEC :
12
Electrical8 60898
.5.1 :2002 but without enclosures :-
SINGLE POLE (SP)
0.5 Amp to 5 Amp Rating Each 20.00 243.00 218.70
UADD SOR Electrical
8.5.5 FOR TRIPLE POLE & NEUTRAL(TPN)
13
4 50 Amp to 63 Amp Rating Each 5.00 1678.00 1510.20
Total Cost of Work
Installation of New Transformer for Streetlight

Supplying, installing, testing and commissioning of
11/0.4 K.V. 3 Phase 50 Cycle oil immersed,
naturally cooled, out door type transformer
connected delta on H.T. side and star on L.T. side
hand operated off load, Tap changer switch,above
100 kVA rating and diagram plate, two earthing
terminal, lifting lugs, oil level guage, drain valve
with plug, temperature not exceeding 50ºC on load,
oil conservator with drain plug, oil filling hole with
UADD plug dehydrating silica gel breather, four
14 SOR Vol unidirectional roller, arcing horns, explosion vent, Each 1.00 123896.00 111506.40
IV 15.1-3 terminal arrangement bushing on H.V. side and
cable box on LV side, first filling of oil upto desired
level and transformer installing on existing structure
with all Required materials arrangements as
required as per IS specification.
Supplying installing and testing of AB isolating

switch assembly set gang operated suitable for
11/0.4 KV, DP structure with brass part contacts,
UADD SOR
operating rod with required GI pipe, handle locking
15 Vol IV 15.3- Each 1 7099 6389
1 arrangement on On-Off position conforming to IS
complete with required material and installing on
existing structure to complete the job as required
as per specification.
Supplying, installing ,testing of 11 KV D.O. fuse

assembly with brass part contact for 11/0.4 KV DP
UADD SOR Structure set of 3 with fuse with barrel with required
16 Vol IV 15.4- fuse element & other materials as per specification Each 1.00 4700.00 4230.00
1 on existing D.P. structure as required.(set of 3nos.)
Supplying and erection of bow stay set complete

(galvanized) with 19mm dia x 1.8m long stay rod,
anchor plate of size 300mmx300mm x 6.4mm
thimble stay clamps, turn buckle 19mmx60cm,
7/4.00mm dia G.I. stay wire and strain insulator etc.
UADD SOR
in cement concrete 1:3:6 ( 1 Cement : 3 coarse
17 Vol IV sand : 6 graded stone aggregate 40mm nominal Each 4.00 3135.00 2821.50
13.26 size) foundation including excavation and refilling
and also with 0.6m long brace of size 50mmx
50mmx6mm angle iron with 50mm dia pulley fixed
at one end of the brace as required.
UADD SOR Supplying, installing, testing 1100 Volts Grade

18 Vol IV 15.9- Aluminium conductor XLPE, LT Cable Single core Km 0.02 109054 98149
(iii) Armored
UADD SOR Supplying, installing, testing and commissioning of

19 Vol IV Lightning Arrestors Each 3.00 532.00 478.80
15.12-(i)
UADD SOR Supply of support for overhead line Rail pole of I.S.
20 Vol IV 13.1- standard including welding, drilling of required hole etc. meter 22.00 2655.00 2389.50
1 complete as required.
Erection of steel tubular or steel rail pole or H-Beam of

length exceeding 10 meters but not exceeding 13
UADD SOR meters in cement concrete 1:3:6 (1 cement :3 coarse
21 Vol IV sand: 6 graded stone aggregate 40mm nominal size) Each 2.00 2563.00 2306.70
13.14 foundation , base padding & muffing including
excavation and refilling etc. as required.(4.55 bags of
cement/cmt.)
Supplying and laying 6 SWG G.I. wire at 0.5Meter below
UADD SOR ground level as conductor earth electrode including
22 Meter 40.00 15.00 13.50
Vol IV 11.7 soldering etc. as required.
Providing & fixing 25mm X 5mm G.I.strip in40mm dia

UADD SOR G.I. Pipe(B class) from earth electrode as required.
23 Meter 20.00 289.00 260.10
Vol IV 11.11
Add Extra for using salt and charcoal / coke for G.I.
UADD SOR Plate or Copper plate earth electrode as required
24 Each 6.00 520.00 468.00
Vol IV 11.5 including excavation & refilling.
Primer coat over new steel and other metallic surface

UADD SOR with red oxide/zinc chromide paint complete with supply
25 Vol IV of material labour etc. including preparation of surface. Sqm 17.27 21.00 18.90
13.86.2
Primer coat with aluminium paint, brushing complete

UADD SOR with material and labour including preparation of 17.27 28.00 25.20
26 Vol IV surface. Sqm
13.86.3 For 11 meter long pole, Are for Painting = 8.64qm
Area for Painting 2 poles = 2*8.64 = 17.27 sqm
Providing and laying channel of size 100x50x6 for AB,

27 Non SOR Each 6.00 666.67 600.00
DO, LA support
28 Non SOR GI 40mm diameter 9 m long Each 6.00 888.89 800.00
29 Non SOR LT Distribution box for 100KVA Transformer Each 6.00 38888.89 35000.00
Supplying and installing of Junction Box for Light fitting

50.00 600.00 540.00
30 Non SOR Complate in All rspect Meter
Junction box
Total Cost of Work
Total Cost of Work for Street Lightning

Total Cost of Work (In Lacs)
TY
Amount of
Work (In
Rupees)
593982.00
243000.00
3942.00
114300.00
64080.00
12600.00
57708.00
53109.00
28822.50
11277.00
23688.00
4356.00
4752.00
2052.00
273348.00
76077.00
4374.00
7551.00
1579018.50
111506.40
6389
4230.00
11286.00
1963
1436.40
52569.00
4613.40
540.00
5202.00
2808.00
326.40
326.40
3600.00
4800.00
210000.00
27000.00
448596.08
2027614.58
20.28
chandia Mini smart city Madhya pradh esh Urban Development company

Detailed Estimate of Water Tank for Bus Stand
Component -(Construction of Water Tank)
S.No. Descrpition of Item NOS. Quantity Unit Rate
Construction of 1 nos. RCC Overhead tank of capacity 100 KL

1 1 100000 Litre 12
having 18 m staging and cumulative capacity 100 KL.
Page 67 of 109
chandia Mini smart city Madhya pradh esh Urban Development company
TY
OR)
Amount
1200000
Page 68 of 109
Chandia Mini smart city Madhya pradesh Urban Development company
Detailed Estimate of CCTV Camera for Bus stand
Component -(Security Camera )
S.No. Descrpition of Item NOS. length Quantity Unit Rate Amount

ITEMS
1 NS CCTV STAND
Stand for Installation of CCTV
Cameras 10 10 EACH 2000 20000
2 NS TV DVR
channels entry level simple 1U

standalone DVR
Up to 4 cameras with
SXGA(1280×1024) display
H.264 video compression algorithm
ideal
Each channel at CIF or 6/7fps at D1
recording
Dual encoding streams supported
TV(BNC)/VGA synchronous video
output
Supports 1 SATA HDD, 2 x USB2.0
4 channel simultaneous playback 10 10 EACH 3800 38000
3 NS CCTV Power Supply 10 10 EACH 325 3250
4 NS Surveillance Equipment
1.Camera
2.Board camera
3.Dome camera
4.PTZ dome camera
5.C mount camera
6.Weather proof camera 10 10 EACH 5000 50000
111250
Chandia Mini smart city Madhya pradesh Urban Development company
Chandia Mini Smart city Madhya Pradesh Urban Development company
MADHYA PRADESH URBAN DEVELOPMENT COMPANY, CHANDIA MINI SM

Detailed Estimate of Boundary wall for Bus stand
Component -(Boundary Wall )
AS per Urban Development ISSR Inforce of 10th May 2012 (10% less rate on U
DETAIL ESTIMATE FOR CONSTRUCTION OF BOUNDARY WALL AT CHANDIA BU
S. NO. SOR NO. PARTICULAR Factor NO. LENGTH WIDTH
1 Earth work in
excavation by
mechanical means
(Hydraulic excavator) /
manual means over areas
(exceeding 30cm in depth.
1.5m in width as well as
UADD SOR
10 sqm on plan) including
Vol. II
disposal of excavated
2.6
earth, lead upto 50m and lift
upto 1.5m, disposed earth
to be levelled and neatly
dressed.
2 UADD SOR ALL KIND OF SOIL

Vol. II
2.6.1
F1 63.00 1.00 1.00
2.25 Filling by available

excavated earth (excluding
rock) in trenches, plinth,
sides of foundations etc.
in layers not exceeding
20cm in depth,
consolidating each
deposited layer by ramming
and watering, lead up to
50 m and lift upto 1.5 m.
3
Net filling
UADD SOR Extra for every additional lift

Vol. II of
2.26.1 1.5 m or part there of All
types of soil
4
PARTICULAR
F1 63.00 1.00 1.00
Page 71 of 109

Providing and filling in
Foundation & up to plinth
lvel with sand in layers not
exceeding 20cm in depth
UADD SOR consolidating each
Vol. II deposited layer by ramming
2.27.1 and watering, including
dressing etc. complete.
5
UADD SOR Local sand filling for column
Vol. II
2.27.2 pit BASE
F1
Providing and laying in

position cement concrete of
specified grade excluding
4.1
the cost of centering and
shuttering All work up to
6 plinth level.
UADD SOR Cement concrete grade M-
Vol. II 10 (Nominal Mix) with 40
4.1.5(P.34) mm maximum size of stone
aggregate
Page 72 of 109
F1 63.00 1.00 1.00

Base below beam
150.00 0.25
Deduct Column 63.00 0.30 0.30
7 UADD SOR Providing and laying in

Vol. II position specified grade of
5.1 reinforced cement
concrete excluding the
cost of centering,
shuttering, finishing and
reinforcement - All work up
to plinth level :

5.1.1 mm maximum size of stone
aggregate.
F1
Rectangle portion 63.00 0.80 0.80
Column upto plinth

C1 68.00 0.30 0.30
Plinth beam
1.00 150.00 0.20
Deduct
Column 68.00 0.30 0.30
8 UADD SOR Reinforced cement

Vol. II concrete work in walls
5.2 (any thickness), including
attached pilasters,
buttresses, plinth and string
courses, fillets, columns,
pillars, piers, abutments,
posts and struts etc. up to
floor two level excluding
cost of centering,
shuttering, finishing and
reinfor cement

5.2.1 mm maximum size of stone
aggregate.
C1 68.00 0.30 0.30
Page 73 of 109
9 UADD SOR Reinforcement for R.C.C.

Vol. II work including
5.2 straightening, cutting,
bending, placing in position
and binding including cost
of binding wire upto floor
two level including all
wastage etc. complete.
UADD SOR Thermo-Mechanically

Vol. II Treated bars.
5.20.6
120 KG @ CUM 35.17
Page 74 of 109

10 UADD SOR Brick work with well burnt
Vol. II chimney bricks in bulls
6.1 patent trench kiln
manifactured by ghol
process,crushing strength
not less than 40kg /sqcm
and water absorption not
more than 15% in
foundation and plinth.
UADD SOR Cement mortar 1:4 (1

Vol. II cement : 4 coarse sand)
6.1.1
Below Plinth Beam 1.00 530.00 0.20
Above plinth 1.00 530.00 0.20
Deduct Column portion 68.00 0.30 0.30
11 13.1 15 mm cement plaster of

mix :
13.1.1 1:6(1 cement: 6 fine sand)
Above plinth 1.00 530.00

Deduct Column portion 50.00 0.30
12 UADD SOR White washing with lime to

Vol. II give an even shade:
13.37
UADD SOR New work (three or more
Vol. II coats)
13.37.1
Area of 6mm and 15 mm
plaster 350.00
13 UADD SOR Distempering with oil bound
Vol. II washable distemper of
13.41 approved brand and
manufacture to give an
even shade
UADD SOR New work (two or more

Vol. II coats) over and including
13.41.1 priming coat with cement
primer.
Same as item no 13.37.1 350.00
14 UADD SOR Centering and shuttering
Vol. II including strutting, propping
20.1 etc.and removal of form for :
Page 75 of 109

UADD SOR Foundations, footings,
Vol. II bases of columns, etc. For
20.1.1 mass concrete.
Base
F1 63.00 4.00
Footing
F1 63.00 3.20
C1
68.00 1.20
15 UADD SOR Lintels, beams, plinth

Vol. II beams, girders, bressumers
20.1.5 and cantilevers.
At Plinth 1.00 150.00

Deduct column 1.00 50.00
16 UADD SOR Columns, Pillars, Piers,

Vol. II Abutments, Posts and
20.1.6 Struts.
Column upto plith
68.00 1.20
17 UADD SOR Steel work welded in built

Vol. II up sections/ framed work
10.25 including cutting, hoisting,
fixing in position and
applying a priming coat of 63.00 2.35
approved steel primer using
structural steel etc. as
required.
Weight 43.5 Kgm

18 UADD SOR Painting Steel work with
Vol. II Deluxe Multi Surface Paint
13.48.3 to give an even
shade. Two or more coat
applied @0.90 ltr/10 sqm
over an under coat 2.35
of primer applied @ 0.80 ltr/
10 sqm of approved brand
or manufacture
63
Page 76 of 109
ANY, CHANDIA MINI SMART CITY

ll for Bus stand
Wall )
2012 (10% less rate on UADD SOR)
Y WALL AT CHANDIA BUS STAND 150 M
DEPTH QTY. UNIT RATE AMOUNT
0.90 56.70
56.70 cum. 114.30 6480.81
59.01 cum 53.10 3133.43
0.30 18.90
18.90 cum. 21.60 408.24
Page 77 of 109
59.01 Cum 1080.90 63783.91
Page 78 of 109
0.10 6.30
0.08 2.81
0.08 -0.43
8.69 cum. 3175.20 27583.76
0.30 12.10
0.60 3.67
0.30 9.00
0.30 -1.84
-1.84
22.93 Cum 4255.20 97580.2464
2.00 12.24
Page 79 of 109

12.24 Cum 4545.00 55630.80
120.00 4220.64 kilogram 54.00 227914.56
Page 80 of 109
0.40 42.40
2.00 212.00
2.40 -14.69
239.71 Cum 3995.10 957673.4112
2.00 1060.00
2.40 -36.00
1024.00 Sqm 97.20 99532.80
350.00
2520.00
Sqm 7.20
350.00 Sqm 46.80 16380.00
Page 81 of 109
0.10 25.20
0.30 60.48
2.00 163.20
248.88 Sqm 124.20 30910.90
0.60 90.00
0.60 30.00
60.00 Sqm 182.70 10962.00
0.60 48.96
48.96 Sqm 253.80 12426.05
148.05
6440.18 Sqm 60.30 388343
148.05 Sqm 58.50 8661
TOTAL 2009924.69
GRAND TOTAL 2009925
Page 82 of 109
Chandia mini smart city Madhya Pradesh Urban development company

Estimate of Providing Highmast
For Bus Stand Chandia
AS per Urban Development ISSR Inforce of 10th May 2012 & MPPWD SoR Wef Nov 2014
SOR Measurement (in m)
S. No. Item Description of Work Unit Rate
No. No. Length Width Depth Quantity
Excavation
Earth work in excavation by
mechanical means (Hydraulic
excavator) / manual means
over areas (exceeding 30cm
Vol II in depth. 1.5m in width as well
1 1 5 5 4 100.00 Cum 127
2.6 as 10 sqm on plan) including
disposal of excavated earth,
lead upto 50m and lift upto
1.5m, disposed earth to be
levelled and neatly dressed.
2.6.1. All kinds of soil
Providing and erecting 16mt

High Mast Lighting sytem with
8 No. 2 x 400 w flood light
fitting 400 Watt each complete
with control gear and lamps
with integral Power tool, weight
550 kg. comprising of 2
sections of hot dipped
galvanized materials as per
BSEN ISO 1461 thickness 3
mm &4 mm, dia 150mm &
460mm for top and bottom
respectively, stress fitting
arrangement on site with
500mm overlap dynamic
loading towithstand max wind
pressure as per -IS 875 part
III, parameters for structural &
foundation design must be
taken from Wind Tunnel test.
Lightning protection of GI
single spike 1200mm at top
and at base inside
compartment with double
internal lock with adequate
size of MCB erected on PVC
board complete with base
plate of 25mm thick 670mm
dia. and foundation bolts
Vol-iv- having 8 nos. bolts of 30mm
2 1 1 each 395457
16.2 dia 850 mm long (E 6.8 grade)
Anchor plate 590
PCD,670X670x8mm including
accessories viz.(1) Lantern
carriage of 50 NB ERW class-
B ,Pl pipe covered with PVC
sleeve suitable to carry 500kg.
Winch having gear 53:1, oil

bath (SAE90/140)
arrangement (4)2 nos.
Stainless steel wire ropes 6
mm dia (7/19) breaking load
capacity 2400 kg.x2,(5)
Integral power tool 3-phase,
1HP 2m/min single speed
.torque limiter upto 500 kg
adjustable (6)Twin door
aviation light of type of BJAOL
2 with two numbers 100W
lamps (7) Feeder pillar
fabricated out of 14 SWG
CRCA sheet and comprise of
incoming 32 A TPN switch,
HRC fuses, single dial timer,
suitable size of contactors for
lighting and power tool, 2
nos.outgoing, reversing switch
for motor.
Designing & casting of Open

raft shallow footing foundation
with M-20 cement concrete
suitable for 16mtrs. High Mast
Vol- iv- considering the safe soil
3 1 1 Each 52000
16.6 bearing capacity at site as 10
T/sqm at 2mtrs. Depth
including excavation,
foundation nut bolts in an
approved manner.
Supplying, installing, testing of

Vol-iv- earth Coil (coil of 115 turns of
4 1 1 Each 219
15.13 50mm dia, and 2.5 Mtrs. Lead
of 4 mm G.I wire.
Supplying installing and testing

of AB isolating switch
assembly set gang operated
suitable for 11/0.4 KV, DP
structure with brass part
contacts, operating rod with
required GI pipe, handle
5 15.3-1 4 Each 7099
locking arrangement on On-Off
position conforming to IS
complete with required
material and installing on
existing structure to complete
the job as required as per
specification.
Supplying, installing ,testing of

11 KV D.O. fuse assembly with
brass part contact for 11/0.4
KV DP Structure set of 3 with
fuse with barrel with required
6 15.4-1 fuse element & other materials 4 4 Each 4700
as per specification on existing
D.P. structure as required. (set
of 3nos.)
Supplying and erection of bow

stay set complete (galvanized)
with 19mm dia x 1.8m long
stay rod, anchor plate of size
300mmx300mm x 6.4mm
thimble stay clamps, turn
buckle 19mmx60cm,
7/4.00mm dia G.I. stay wire
and strain insulator etc. in
cement concrete 1:3:6 ( 1
Cement : 3 coarse sand : 6
7 13.26 graded stone aggregate 40mm 4 4 Each 3135
nominal size) foundation
including excavation and
refilling and also with 0.6m
long brace of size 50mmx
50mmx6mm angle iron with
50mm dia pulley fixed at one
end of the brace as required.
Supplying, installing, testing

15.9- 1100 Volts Grade Aluminium
8 0.08 0.08 Km 109054
(iii) conductor XLPE, LT Cable
Single core Armored
Supplying, installing, testing

15.12- and commissioning of
9 3 3 Set 532
(i) Lightning Arrestors
Supply of support for overhead

line Rail pole of I.S. standard
10 13.1-1 including welding, drilling of 22 22 meter 2655
required hole etc. complete as
required.
Erection of steel tubular or

steel rail pole or H-Beam of
length exceeding 10 meters
but not exceeding 13 meters in
cement concrete 1:3:6 (1
cement :3 coarse sand: 6
graded stone aggregate 40mm
11 13.14 nominal size) foundation , 2 2 Each 2563
base padding & muffing
including excavation and
refilling etc. as required.(4.55
bags of cement/cmt.)
Supplying and laying 6 SWG

G.I. wire at 0.5 Meter below
12 11.7 ground level as conductor 40 40 Meter 15
earth electrode including
soldering etc. as required.
Providing & fixing 25mm X

5mm G.I.strip in40mm dia G.I.
13 11.11 Pipe(B class) from earth 20 20 Meter 289
electrode as required.
Add Extra for using salt and

charcoal / coke for G.I. Plate or
Copper plate earth electrode
14 11.5 as required including 6 6 Each 520
excavation & refilling.
Primer coat over new steel and

other metallic surface with red
13.86. oxide/zinc chromide paint
15 complete with supply of 25 25 Sqm 21
2
material labour etc. including
preparation of surface.
Primer coat with aluminium

paint, brushing complete with
13.86. material and labour including
16 preparation of surface. 25 25 Sqm 28
3
For 16 meter long pole, Are for
Painting = 20.36qm
Providing and laying channel

Non of size 100x50x6 for AB, DO,
17 6 6 Each 667
SOR LA support
Non
18 GI 40mm diameter 9 m long 6 6 Each 889
SOR
Non
LT Distribution box for 100KVA 6 6 Each 38889
19 SOR
Non
20 MPSEB Fees for Supervision 1 1 Each 55556
SOR
Supplying and installing of

Non Junction Box for Light fitting
50 50 Meter 600
21 SOR Complate in All rspect
Junction box
Total Cost of Work
Total For One Highmast
Total Cost for2 No. Highmst at Specified Locations as below

S. No. Name of Location
1 At Bus Stand
Total Cost for Conatruction of Foundation and Installation of Highmast

IA MINI SMART CITY
R Wef Nov 2014

Rate
Amount in
Exclusive of
Rupees
GST
114.3 11430
355911 355911
46800 46800
197 197
6389 25556
4230 16920
2822 11286
98149 7852
479 1436
2390 52569
2307 4613
14 540
260 5202
468 2808
19 473
25 630
600 3602
800 4801
35000 210001
50000 50000
540 27000
839627
839627
elow
Cost
1679255
ast 1679255
.
AT BUS STAND,CHANDIA
AS per Urban Development ISSR Inforce of 10th May 2012 & MPPWD SoR Wef Nov 2014
UADD SOR II &

S.NO. III ITWM NO. DESCRIPTION OF ITEM NO. L B
Railing on Peripheri
1.25 m Height above concrete post, Concrete.
Providing and fixing Steel Railing of approved size
Steel work welded in built up sections/ framed workincluding
cutting, hoisting, fixing in position and applying a priming
coat of approved steel primer using structural steel etc. as
required. 10.25.2 In gratings, frames, guard bar, ladder,
railings, brackets, gates and similar works.
This Railing consists of M.S Pipes., structural steel as per

10.25.2, approved design. Here Design of railing submitted in this
1 Vol II, pg DPR is tentative and for estimate purpose only. The contractor
117 of
works must have got to be approved the design of railing from
the client before execution of work.(as shown in dwg
Average weight of railing is 44.5 kg per 3M span of 1.25m

Height , spacing of steel post 3 m, refer drawing
total length of railing in parking area is 80 m (55 span of 3 m)

36 41.54
Excavation for railing post foundation.

Earth work in excavation by mechanical means (Hydraulic
excavator) / manual means in foundation trenches or
drains (not exceeding 1.5 m in width or 10 sqm on plan)
including dressing of sides and ramming of bottoms, lift
upto 1.5 m,
including getting out the excavated soil and disposal of
2.8, Vol surplus excavated soil as directed, within a lead of 50 m.
2 II, pg 16
2.8.1 All kinds of soil
72 0.5 0.5
M10 base for railing post
4.1.4
Vol. II,
3
pg 34
Page 93 of 109
Providing and laying in position cement concrete of specified
4.1.4 grade excluding the cost of centering and shuttering All work
Vol. II, up to plinth level. 4.1.4 Cement concrete
3
pg 34 grade M-10 (Nominal Mix) with 20 mm maximum size of 72 0.5 0.5
stone aggregate
M20 for Foundation of railing post

Providing and laying in position cement concrete of specified
grade excluding the cost of centering and shuttering All work
4.1.1
up to plinth level.
Vol. II,
4.1.1 Cement concrete grade M-20 (Nominal Mix) with 20 mm
4 pg 34
maximum size of stone aggregate
grounting of steel post 72 0.3 0.3

Total
Painting steel work
13.48.3
Painting steel work with deluxe multisurface paint to give an
Vol II, pg
5 even shade two or more coat applied @ 0.90 Ltr/10Sqm. Over
162 36 0.84
an under coats of primer applied @0.80 ltr/10Sqm. Of
appooved brand or manufacture
TOTAL:-
TOTAL(IN LACS):-
Page 94 of 109
Nov 2014
RATE IN AMOUNT
H QUANTITY RS. UNIT IN RS.
1495.44 60.3 Kg 90175.032
0.5 18 116.1 Cum 2089.8
Page 95 of 109
0.1 1.8 3235.5 Cum 5823.9
4134.6 Cum 16373.016
0.4 2.592
3.96
4 30.24 58.5 Sqm 1769.04
116,230.8
1.17
Page 96 of 109
Quantity Estimation of Hume Pipe Culvert of HN-75 Pakage-2
Abstract Of Cost of Hume Pipe Culvert
Sr.No. Item No. Description TCS-1 Unit Rate Amount

1 12.1 B (i) Earthwork in Excavation 35.7504 cum 52 1859.0208
2 12.8A PCC-M15 7.8628 cum 4572 35948.7216
3 13.6 B PCC-M20 36.09483 cum 5396 194767.680276
4 6.5 Slab (M-30 grade) 10.125 cum 4301.1 43548.6375
5 NP-4 Pipe Length
9.2 single row.
9.2(B) 1200 7.5 Metre 7713 57847.5
Total Amount = 333971.560176
therefore total amount of 2 nos:- 667943.120352
Quantity Estimation of Hume Pipe Culvert
Detail of Quantity of Hume Pipe Culvert At chanaige-
Structure Prooposal New Construction
Praposed Span 1x 1200 Dia(mm) 120
Width of CD Work = 7.5 m Existing Width of CD Work
FRL of Road = 100 m
Invert Level of Road = 99.7 m
Length of NP4 Pipe = 7.5 m
Length of Head Wall = 7.32 m
US Apron Length = 0m
DS Apron Length = 0m
Leveling Course = 0.1 m
Cushion/Encasing = 0m Encasing
Pitching = Not Provided
Median = 0 Earthen shoulder 0
Slope = 0.025 Slope 0
SN. Item No. Description No. Length(m) Width(m) Height(m) Unit(m) Quantity(m3)
1 3.4 Earthwork in Excavation
In all type of Soil
Under Head Wall 2 7.52 1.45 1.05 Cum 22.8984
Under Pipe 1 7.5 2.04 0.84 Cum 12.852
Total Quantity 35.7504
2 PCC-M15
Below Head Wall 2 7.52 1.45 0.1 Cum 2.1808
Below Pipe Portioin 1 7.5 2.04 0.54 Cum 8.262
Deduction -1 7.5 0.344 c/s Area Cum -2.58
3 PCC-M20
a) Head Wall 2 7.32 2.21925 c/s Area Cum 32.48982
Deduction -1 0.825 1.36847776 c/s Area Cum -1.1289941519
b) Guard Piller 2 0.4 0.4 0.45 Cum 0.144
c) Encasing 1 7.5 2.04 0.3 Cum 4.59
4 NP-4 Pipe Length
1200
One Row Pipe 1 7.5 Metre. Metre 7.5
mm thik
0
No. of Structure Total Quantity(m3) Remark
1 35.7504
Deduction for pipe

1 7.8628
Deduction for pipe
1 36.0948258481
1 7.5
BUS-STAND
Footing F-1 (2.2x2x0.3)

Dia of Bar No.of Bar Length of Bar Unit Wt. No.of Footing Qty Extra @10%
10mm 14 2.2 0.62 25 477.4 525.1
10mm 11 2.4 0.62 25 409.2 450.1
Footing F-2 (2.5x2.3x0.35)

10mm 18 2.5 0.62 24 669.6 736.6
12mm 14 2.5 0.88 24 739.2 813.1
Footing F-3 (2.8x2.6x0.35)

12mm 15 2.6 0.88 9 308.9 339.8
12mm 16 2.84 1.58 9 646.2 710.8
Footing F-4 (2.64x2.4x0.35)

12mm 18 2.8 0.88 20 887.0 975.7
16mm 11 3 1.58 20 1042.8 1147.1
Footing F-5 (3.15x2.8x0.45)

12mm 21 3.05 0.88 7 394.5 434.0
16mm 14 1.58 1.58 7 244.6 269.1
Footing F-6 (1.92x1.7x0.35)

10mm 10 1.95 0.62 4 48.4 53.2
12mm 10 2.125 0.88 4 74.8 82.3
Footing F-7 (1.37x1.2x0.25)

8mm 10 1.45 0.39 1 5.7 6.2
8mm 9 1.575 0.39 1 5.5 6.1
PLINTH BEAM
Extra @10%
8mm 3124.31 3436.741
10mm 540.955 595.0505
12mm 3237 3560.7 160.28725
16mm 3470.36 3817.396
11409.8875
main Beam -1
Dia of Bar No.of Bar Length of Bar Unit Wt. No.of BeamQty
top 12mm 3 4.23 0.88 5 55.8
bottom 16mm 4 4.23 1.58 5 133.7
stirrups 8mm 29 1.4 0.4 5 81.2
main Beam -2
top 16mm 3 4.5 0.88 33 392.0
bottom 20mm 4 4.5 2.46 33 1461.2
stirrups 8mm 30 1.6 0.4 33 633.6
main Beam -3
top 16mm 3 4.23 0.88 32 357.4
bottom 20mm 5 4.23 2.46 32 1664.9
stirrups 8mm 34 1.5 0.4 32 652.8
main Beam -4
top 16mm 3 6 0.88 24 380.2
bottom 20mm 5 6 2.46 24 1771.2
stirrups 8mm 48 1.8 0.4 24 829.4
main Beam -5
top 16mm 3 6 0.88 21 332.6
bottom 20mm 5 6 2.46 21 1549.8
stirrups 8mm 55 1.8 0.4 21 831.6
main Beam -6
top 20mm 4 8.5 2.46 4 334.6
bottom 25mm 6 8.5 3.84 4 783.4
stirrups 10mm 85 2.2 0.62 4 463.8
main Beam -7
top 12mm 3 6 0.88 4 63.4
bottom 20mm 3 6 2.46 4 177.1
stirrups 8mm 85 1.5 0.4 4 204.0
Column -1
Dia of Bar No.of Bar Length of Bar Unit Wt. No.of Column Qty Extra @10%
16mm 8 5.5 1.58 10 695.2 764.7
8mm 55 1.6 0.4 10 352.0 387.2
Column -2
16mm 14 5.5 1.58 11 1338.3 1472.1
8mm 55 2 0.4 11 484.0 532.4
Column -3
16mm 8 5.5 1.58 18 1251.4 1376.5
8mm 55 1.8 0.4 18 712.8 784.1
Column -4
16mm 4 5.5 0.89 20 391.6 430.8
12mm 4 5.5 0.88 20 387.2 425.9
8mm 55 1.8 0.4 20 792.0 871.2
Column -5
20mm 10 5.5 2.46 14 1894.2 2083.6
8mm 55 1.8 0.4 14 554.4 609.8
Column -6
20mm 12 5.5 2.46 8 1298.9 1428.8
8mm 55 2 0.4 8 352.0 387.2
Column -7
25mm 8 5.5 3.84 8 1351.7 1486.8
8mm 55 2.2 0.4 8 387.2 425.9
Column -8
25mm 4 5.5 3.84 4 337.9 371.7
20mm 10 5.5 2.46 4 541.2 595.3
8mm 55 2.6 0.4 4 228.8 251.7
Slab-1
Dia of Bar No.of Bar Length of Bar Unit Wt. No.of Slab Qty Extra @10%
10mm 24 6.21 0.62 9 831.6432 914.80752
10mm 22 6.23 0.62 9 764.7948 841.27428
Slab-2
10mm 42 4.23 0.62 18 1982.6856 2180.95416
10mm 22 6.23 0.62 18 1529.5896 1682.54856
Slab-3
10mm 47 3 0.62 2 174.84 192.324
10mm 15 7 0.62 2 130.2 143.22
Slab-4
10mm 57 4.23 0.62 4 597.9528 657.74808
10mm 22 8.5 0.62 4 463.76 510.136
Slab-5
10mm 47 6 0.62 6 1049.04 1153.944
10mm 30 7 0.62 6 781.2 859.32
Slab-6
10mm 55 7 0.62 4 954.8 1050.28
10mm 35 8 0.62 4 694.4 763.84
Slab-7
10mm 32 4.7 0.62 4 372.992 410.2912
10mm 32 4.7 0.62 4 372.992 410.2912
33
975.3
29.55333333
58289.8
61.4
147
89.3
431.2
1607.4
697
393.1
1831.4
718.1
418.2
1948.3
912.4
365.9
1704.8
914.8
368
861.7
510.1
69.7
194.8
224.4
14,469.00
Extra @10%
61.4 Ground Beam -1
147.0 Dia of Bar No.of Bar Length of BUnit Wt. No.of BeamQty
89.3 16mm 7 7.3 1.58 12 968.9
10mm 46 1.8 0.62 12 616.0
Column -1
Extra @10% Dia of Bar No.of Bar Length of BUnit Wt. No.of Colu Qty
431.2 16mm 8 4.5 1.58 10 568.8
1607.4 10mm 23 2 0.62 10 285.2
697.0 12mm 2 4.5 1.58 10 142.2
10mm 23 0.4 0.62 10 57.0
Column -2
393.1 16mm 4 4.5 1.58 8 227.5
1831.4 10mm 25 2 0.62 8 248.0
718.1 12mm 2 4.5 0.89 8 64.1
10mm 25 0.5 0.62 8 62.0
20mm 4 4.5 2.47 8 355.7
Extra @10% Column -3

418.2 Dia of Bar No.of Bar Length of BUnit Wt. No.of Colu Qty
1948.3 12mm 8 4.5 0.89 6 192.2
912.4 8mm 25 1.4 0.4 6 84.0
8mm 25 0.3 0.4 6 18.0
Column -4
365.9 12mm 8 4.5 0.89 20 640.8
1704.8 8mm 25 1.2 0.4 20 240.0
914.8
Main Beam -1
Dia of Bar No.of Bar Length of BUnit Wt. No.of BeamQty
20mm 3 8.7 2.47 21 1353.8
Extra @10% 20mm 6 8.7 2.47 21 2707.6
368.0 10mm 49 1.8 0.62 21 1148.4
861.7
510.1 Main Beam -2
Dia of Bar No.of Bar Length of BUnit Wt. No.of BeamQty
20mm 5 10 2.47 5 617.5
25mm 8 10 3.85 5 1540.0
Extra @10% 10mm 56 2.2 0.62 5 381.9
69.7
194.8 Main Beam -3
224.4 Dia of Bar No.of Bar Length of BUnit Wt. No.of BeamQty
20mm 4 9.5 2.47 10 938.6
25mm 6 9.5 3.85 10 2194.5
6.6 10mm 44 1.8 0.62 10 491.0
1151.9
2 174.5 Main Beam -4
11 Dia of Bar No.of Bar Length of BUnit Wt. No.of BeamQty
18 12mm 8 4.4 0.89 11 344.6
20 9.68 8mm 22 1.5 0.4 11 145.2
14 2004.5
8 207 Main Beam -5
8 Dia of Bar No.of Bar Length of BUnit Wt. No.of BeamQty
4 20mm 5 4.8 2.47 12 711.4
14.85 25mm 6 4.8 3.85 12 1330.6
2160.6 10mm 22 1.8 0.62 10 245.5
145.5
Slab-1
Dia of Bar No.of Bar Length of BUnit Wt. No.of Slab Qty
10mm 54 5.2 0.62 9 1566.9
16.5 8mm 35 7.6 0.4 9 957.6
1727.9 10mm 56 1 0.62 9 312.5
105
Slab-2
13.86 10mm 38 4.1 0.62 12 1159.2
2693.5 8mm 30 5.2 0.4 12 748.8
195
Slab-3
6.6
1650.9 10mm 74 5.2 0.62 8 1908.6
250 8mm 40 8.9 0.4 8 1139.2
10mm 56 1 0.62 8 277.8
Slab-4
11 Dia of Bar No.of Bar Length of BUnit Wt. No.of Slab Qty
1912.8 10mm 65 4.5 0.62 3 544.1
174 8mm 25 7.8 0.4 3 234.0
7.92 Total
1218.7
154
avg:- a 175
175.75 207
146
105
195
250
174
154
10911.659
Extra @10%
1065.7
677.6
Extra @10%
625.7
313.7
156.4
62.7
Extra @10%
250.3
272.8
70.5
68.2
391.2
Extra @10%
211.5
92.4
19.8
Extra @10%
704.9
264.0
Extra @10%
1489.2
2978.4
1263.2
Extra @10%
679.3
1694.0
420.1
Extra @10%
1032.5
2414.0
540.1
Extra @10%
379.1
159.7
Extra @10%
782.5
1463.6
270.1
Extra @10%
1723.6
1053.4
343.7
Extra @10%
1275.1
823.7
Extra @10%
2099.5
1253.1
305.5
Extra @10%
598.5
257.4
#REF!

Bus Stand Design Estimate

Uploaded by

Copyright:

Available Formats

Bus Stand Design Estimate

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Bus Stand Design Estimate

Uploaded by

Copyright:

Available Formats

Chandia Mini Smart CIty Madhya Pradesh Urban Development Company

COMPARATIVE ESTIMATE FOR DEVELOPMENT OF BUS STAND

SUB TOTAL 29250433.03 32414251.2422

MADHYA PRADESH URBAN DEVELOPMENT COMPANY, CHANDIA MINI S

Construction of Embankment/Sub grade/ earth shoulders, as per

UADD SOR Vol. III (I. no. 6.1)

UADD SOR Vol. III (I. no. 6.5 pg. NO.60)

S.NO Particulars No. Lengh Width

Construction of dowel jointed, plain cement concrete pavement in M-

NY, CHANDIA MINI SMART CITY

r Calculation Sheet 6163.86 cum 88.20 543652.08

0.20 552.20 cum 244.80 135178.56

0.15 414.15 cum 543.60 225131.94

0.10 276.10 cum 2076.30 573266.43

0.15 414.15 CUM 4301.10 1781300.57

2.6.1 ALL KIND OF SOIL

Net filling 641.06 cum 53.10

Extra for every additional lift of - - 1068.43

1068.43 cum. 21.60

Local sand filling for column pit BASE

61.05 Cum 1080.90

3888.00 Cum 513.00

Providing and laying in position cement

Deduct Column 82.00 0.40 0.30 0.10 -0.98

UADD Vol II 5.1.1 Cement concrete grade M-20 (Nominal Mix)

F1 25.00 2.40 2.20 0.30 39.60

C1 2.00 0.30 0.40 3.00 0.72

PB1 1.00 16.33 0.20 0.20 0.65

297.85 Cum 4255.20

8 5.2 Reinforced cement concrete work in

UADD Vol II 5.2.1 Cement concrete grade M-20 (Nominal Mix)

C1 2.00 0.30 0.40 4.50 1.08

M-20 PCC at ground floor 1.00 1846.00 0.10 184.60

Slab at first floor

10 UADD Vol II 5.20.6 Thermo-Mechanically Treated bars.

In Footing ( 30 kg per cum) 183.70 30.00 5511.14 kilogram 54.00

UADD Vol II Cement mortar 1:4 (1 cement : 4 coarse sand)

12 UADD VOL. 2 6.3 Brick work with chimeny brick of class

Deduction outer column 30.00 0.45 0.30 4.30 -17.42

13 UADD Vol II Cement mortar 1:4(1 cement : 4 coarse sand)

Deduction outer column 30.00 0.45 0.30 4.30 -17.42

20.00 16.21 0.20 1.20 77.81

KOTA STONE WORK OVER FLOOR

1.00 99.00 16.21 1604.79

16 UADD Vol II 6 mm cement plaster 1:3 (1 cement: 3 fine

Slab 1.00 99.00 17.21 1703.79

17 9.21 Providing and fixing ISI marked flush door

UADD Vol II 35 mm thick including ISI marked Stainless

18 UADD Vol II Providing and fixing bright finished brass

UADD Vol II 12mm cement plaster of mix:

19 UADD Vol II White washing with lime to give an even

Same as item no 13.37.1 4268.60 4268.60 Sqm 73.80

UADD Vol II With float glass panes of 8 mm thickness

UADD Vol II Fixed to openings /wooden frames with 45.00 45.00

24 UADD Vol II Providing and fixing bright finished brass tower

25 UADD Vol II Providing and fixing bright finished brass

26 UADD Vol II Centering and shuttering including strutting,

27 UADD Vol II Foundations, footings, bases of columns, etc.