ANALYSIS OF RATES

NAME OF THE WORK :-DETAILED ESTIMATE OF THE Model Estimate for Construction of Additional Class Room
(Secondary) ,Odisha for the year 2023-24
(As per SoR - 2022 w.e.f.20.04.2023,Vide Letter No.6785,Dt.20.04.23 of Works Deptt. & Enhanced Labour Rate From 15.03.24
vide letter No.LESI-LLI-III-0081-2017-2348/LCSI, dtd.14.03.24,Commissioner-cum-Secretary to Govt. Odisha, Bhubaneswar)
(Central Zone-Khordha)
SL.No. Particulars Qnty./ Unit Rate / Unit Amount / Unit
1(B) Foundation excavation in hard soil including levelling and dressing the
bed and sides depositing muck within initial lead and lift etc. complete.
a)Labour -
Man mulia 21.50 Nos. @ Rs. 450.00 /each = Rs. 9,675.00
Woman man mulia 21.50 Nos. @ Rs. 450.00 /each = Rs. 9,675.00
Rs. 19,350.00
b) Add overhead charges with C.P. @ 15% on (a) Rs. 2,902.50
Total Rs. 22,252.50
c)Add 20 % for Foundation Rs. 4,450.50
Total rate/%Cum = Rs. 26,703.00 /100 cum
d)Add 1 % for Labour Cess Rs. 267.03
Total rate/%Cum = Rs. 26,970.03 /100 cum
or say Rate/cum. = Rs. 269.70 /Cum
3. Cement concrete 1:4:8 using 4cm. size CBG Crusher broken metal
including cost,conveyance and royality of materials curing etc. complete.
A Crusher broken metal (CBG)
a)Materials -
CBG Metal 4cm.size 0.96 Cum @ Rs. 995.25 /cum. = Rs. 955.44
Sand(screened and washed) 0.48 Cum @ Rs. 62.58 /cum. = Rs. 30.04
Cement 1.72 Qntl. @ Rs. 575.00 /qntl. = Rs. 989.00
Rs. 1,974.48
b)Labour -
Mason 2 nd class 0.18 Nos. @ Rs. 550.00 /each = Rs. 99.00
Man mulia 2.50 Nos. @ Rs. 450.00 /each = Rs. 1,125.00
Woman man mulia 1.40 Nos. @ Rs. 450.00 /each = Rs. 630.00
Rs. 1,854.00
c)Transportation -
CBG Metal 0.96 Cum @ Rs. 835.87 /cum. = Rs. 802.44
Sand(screened and washed) 0.48 Cum @ Rs. 666.61 /cum. = Rs. 319.97
Cement 1.72 Qntl. @ Rs. 27.17 /qntl. = Rs. 46.72
Rs. 1,169.13
d)Royalty -
CBG Metal 4cm.size 0.96 Cum @ Rs. 309.50 /cum. = Rs. 297.12
Sand(screened and washed) 0.48 Cum @ Rs. 43.25 /cum. = Rs. 20.76
Rs. 317.88
e) Add overhead charges @15% on (a+b) Rs. 574.27
Total Rate/Cum = Rs. 5,889.76
f)Add 1 % for Labour Cess Rs. 58.90
or say Rate/cum. = Rs. 5,948.66 /Cum
3. Masonry work with Flyash Bricks having crushing strength between
75kg/sq.cm twith dimensional tolerance ±8 percent in c.m. 1:6 in F & P
including cost conveyance and royality of materials curing etc. complete.
A Foundation
a)Materials -
 Brick 350 Nos. @ Rs. 5142.55 /1000 nos. Rs. 1,799.89
Sand(screened and washed) 0.28 Cum @ Rs. 62.58 /cum. = Rs. 17.52
Cement 0.672 Qntl. @ Rs. 575.00 /qntl. = Rs. 386.40
Rs. 2,203.81
b)Labour -
Mason 1st class @ 0.35 Nos. @ Rs. 600.00 /each = Rs. 210.00
Mason 2 nd class @ 1.05 Nos. @ Rs. 550.00 /each = Rs. 577.50
Man mulia @ 1.55 Nos. @ Rs. 450.00 /each = Rs. 697.50
Man mulia prep. mortar 1.41 Nos. @ Rs. 450.00 /each = Rs. 634.50
Rs. 2,119.50
c)Transportation -
Brick 350 Nos. @ Rs. 1305.93 /1000 nos. Rs. 457.07
Sand(screened and washed) 0.28 Cum @ Rs. 666.61 /cum. = Rs. 186.65
Cement 0.672 Qntl. @ Rs. 27.17 /qntl. = Rs. 18.25
Rs. 661.98
d)Royalty -
Sand(screened & washed) 0.28 Cum @ Rs. 43.25 /cum. = Rs. 12.11
Rs. 12.11
e) Add overhead charges with C.P. @ 15% on (a+b) Rs. 648.50
Total Rate/Cum = Rs. 5,645.90
f)Add 1 % for Labour Cess Rs. 56.46
or say Rate/cum. = Rs. 5,702.36 /Cum
B Superstructure
Rate as per F & P in Item No : 3 - Rs. 5,702.36
Add for S/S Rs. 33.00
RATE FOR Total Rate/Cum = Rs. 5,735.36
(i)Ground Floor - or say Rate/cum. = Rs. 5,735.36 /Cum
12. 2.5 cm. Damp proof course with C.C. (1:2:4)using 12mm. Size hard
broken granite Chips.
a)Materials -
Crusher broken granite chips 12mm. Size 0.023 Cum @ Rs. 1372.71 /cum. = Rs. 31.57
Sand (Screened & washed) 0.012 Cum @ Rs. 62.58 /cum. = Rs. 0.75
Cement 0.0754 Qntl. @ Rs. 575.00 /qntl. = Rs. 43.36
Rs. 75.68
b)Labour -
Man Mulia 0.33 Nos. @ Rs. 450.00 /each = Rs. 148.50
Mason special 0.103 Nos. @ Rs. 600.00 /each = Rs. 61.80
Man Mulia for mixing chips,sand and cemen 0.03 Nos. @ Rs. 450.00 /each = Rs. 13.50
Rs. 223.80
c)Transportation -
Crusher broken granite chips 12mm. Size 0.023 Cum @ Rs. 835.87 /cum. = Rs. 19.23
Sand (Screened & washed) 0.012 Cum @ Rs. 666.61 /cum. = Rs. 8.00
Cement 0.0754 Qntl. @ Rs. 27.17 /qntl. = Rs. 2.05
Rs. 29.27
d)Royalty -
Crusher broken granite chips 12mm. Size 0.023 Cum @ Rs. 309.50 /cum. = Rs. 7.12
Sand (Screened & washed) 0.012 Cum @ Rs. 43.25 /cum. = Rs. 0.52
Rs. 7.64
e) Add overhead charges with C.P. @ 15% on (a+b) Rs. 44.92
Total Rate/Cum = Rs. 381.31
f)Add 1 % for Labour Cess Rs. 3.81
or say Rate/cum. = Rs. 385.12 /Sqm
4. Filling foundation and plinth with sand well watered and rammed
 including cost,conveyance and royality of sand etc. complete.
a)Labour -
W. man mulia 12.36 Nos. @ Rs. 450.00 /each = Rs. 5,562.00
b)Material -
Sand 100.00 Cum @ Rs. 56.19 /cum. = Rs. 5,619.00
c)Transportation -
Sand 100.00 Cum @ Rs. 471.31 /cum. = Rs. 47,131.00
d)Royalty -
Sand 100.00 Cum @ Rs. 43.25 /cum. = Rs. 4,325.00
e) Add overhead charges with C.P. @ 15% on (a+b) Rs. 1,677.15
For 100 Cum Rs. 64,314.15
f)Add 1 % for Labour Cess Rs. 643.14
or say Rate/100cum. = Rs. 64,957.29 /100 Cum
or say Rate/cum. = Rs. 649.57 /Cum
5. R.C.C. work M-20 grade using 20mm.and down grade HBG crusher
broken chips including hoisting,laying, cost,conveyance and royality of
materials curing etc. complete.
Data for 15cum.
a)Materials -
20mm.size chips 8.10 Cum @ Rs. 1382.29 /cum. = Rs. 11,196.55
10mm.size chips 5.40 Cum @ Rs. 1397.67 /cum. = Rs. 7,547.42
Sand(screened and washed) 6.75 Cum @ Rs. 62.58 /cum. = Rs. 422.41
Cement 5.21 MT @ Rs. 5750.00 /MT = Rs. 29,957.50
Rs. 49,123.88
b)Labour -
Mate 0.86 Nos. @ Rs. 500.00 /each = Rs. 430.00
Mason (2nd Class ) 1.50 Nos. @ Rs. 550.00 /each = Rs. 825.00
Man mulia 20.00 Nos. @ Rs. 450.00 /each = Rs. 9,000.00
Rs. 10,255.00
c)Machinery -
Concrete mixer(cap.0.40/0.28 cum.) 6.00 hours@ Rs. 229.55 /hour = Rs. 1,377.30
Generator 33 KVA 6.00 hours@ Rs. 700.00 /hour = Rs. 4,200.00
Rs. 5,577.30
Vibrator 3 Hp Diesel considering working conditions one vibrator can consuliated 5.04
cum concrete in one hour 3.00 hours@ Rs. 21.03 /hour =
d)Transportation -
20mm.size chips 8.10 Cum @ Rs. 835.87 /cum. = Rs. 6,770.55
10mm.size chips 5.40 Cum @ Rs. 835.87 /cum. = Rs. 4,513.70
Sand(screened and washed) 6.75 Cum @ Rs. 666.61 /qntl. = Rs. 4,499.62
Cement 5.21 MT @ Rs. 271.65 /MT = Rs. 1,415.30
Rs. 17,199.16
e)Royalty -
20mm.size chips 8.10 Cum @ Rs. 309.50 /cum. = Rs. 2,506.95
10mm.size chips 5.40 Cum @ Rs. 309.50 /cum. = Rs. 1,671.30
Sand(screened and washed) 6.75 Cum @ Rs. 43.25 /cum. = Rs. 291.94
Rs. 4,470.19
f) Add overhead charges with C.P. @ 15% on (a+b+c) Rs. 9,743.43
RATE FOR Total Rate/15Cum = Rs. 96,368.96
Rate / cu Rs. 96,368.96 /15 Rs. 6,424.60 /cum
g)Add 1 % for Labour Cess Rs. 64.25
(i)Ground Floor - or say Rate/cum. = Rs. 6,488.84 /cum
6. Rigid and smooth centering and shuttering for R.C.C. works including
false works and dismantaling then after casting including cost of
 materials etc. complete.
(a) For R.C.C foundation, footing bases of column,
mass concrete,pre-cast slabs,plinth band etc.
Data for 10.00 Sqm
a)Materials -
25mm.thick non sal plank 0.267 Cum @ Rs. 58374.79 /cum. = Rs. 15,586.07
80mm non sal bullah 12.6 Rmtr @ Rs. 30.81 /mtr. = Rs. 388.21
Carriage of wood 0.3284 Cum @ Rs. 198.30 /cum. = Rs. 65.12
Total for 10 times use = Rs. 16,039.40
For single use = Rs. 1,603.94
b)Labour -
Carpenter (2nd Class ) 0.50 Nos. @ Rs. 550.00 /each = Rs. 275.00
Sangi Mulia 0.50 Nos. @ Rs. 500.00 /each = Rs. 250.00
Rs. 525.00
c) Add overhead charges with C.P.@ 15% on (a+b) Rs. 319.34
Total for 10.00 Sqm Total for 10.00 Sqm = Rs. 2,448.28
d)Add 1 % for Labour Cess Rs. 24.48
Rs. 2,472.76
or say Rate/Sqm. = Rs. 247.28 /Sqm
(b) For R.C.C plinth band etc.
Data for 10.00 Sqm
a)Materials -
25mm.thick non sal plank 0.267 Cum @ Rs. 58374.79 /cum. = Rs. 15,586.07
80mm non sal bullah 12.6 Rmtr @ Rs. 30.81 /mtr. = Rs. 388.21
Carriage of wood 0.3284 Cum @ Rs. 198.30 /cum. = Rs. 65.12
Total for 10 times use = Rs. 16,039.40
For single use = Rs. 1,603.94
b)Labour -
Carpenter (2nd Class ) 0.50 Nos. @ Rs. 550.00 /each = Rs. 275.00
Sangi Mulia 0.50 Nos. @ Rs. 500.00 /each = Rs. 250.00
Rs. 525.00
c) Add overhead charges with C.P.@ 15% on (a+b) Rs. 319.34
Total for 10.00 Sqm Total for 10.00 Sqm = Rs. 2,448.28
d)Add 1 % for Labour Cess Rs. 24.48
Rs. 2,472.76
or say Rate/Sqm. = Rs. 247.28 /Sqm
(c) For RCC beams,column,girder and bresser etc.
Data for 4.20 Sqm
a)Materials -
38mm.thick non sal plank 0.218 Cum @ Rs. 58374.79 /cum. = Rs. 12,725.70
80 mm dia sal bullah 8.00 Rmtr @ Rs. 51.87 /mtr. = Rs. 414.96
120 mm dia Sal bullah 15.20 Rmtr @ Rs. 51.87 /mtr. = Rs. 788.42
Carriage of wood 0.456 Cum @ Rs. 198.30 /cum. = Rs. 90.42
Total for 10 times use = Rs. 14,019.51
For single use = Rs. 1,401.95
b)Labour -
Carpenter (2nd Class ) 2.75 Nos. @ Rs. 550.00 /each = Rs. 1,512.50
Semiskilled Mulia 2.75 Nos. @ Rs. 500.00 /each = Rs. 1,375.00
Rs. 2,887.50
c) Add overhead charges with C.P.@ 15% on (a+b) Rs. 643.42
RATE FOR Total for 4.20 Sqm = Rs. 4,932.87
d)Add 1 % for Labour Cess Rs. 49.33
Rs. 4,982.20
 (i)Ground Floor - or say Rate/Sqm. = Rs. 1,186.24 /Sqm
(e) For R.C.C lintels :
Data for 7.8 Sqm
a)Materials -
38mm.thick non sal plank 0.413 Cum @ Rs. 58374.79 /cum. = Rs. 24,108.79
120 mm non sal bullah 21.00 Rmtr @ Rs. 41.81 /mtr. = Rs. 878.01
Carriage of wood 0.689 Cum @ Rs. 198.30 Rs. 136.63
Total for 10 times use = Rs. 25,123.42
For single use = Rs. 2,512.34
b)Labour -
Carpenter (2 nd Class ) 1.25 Nos. @ Rs. 550.00 /each = Rs. 687.50
Semiskilled Mulia 1.25 Nos. @ Rs. 500.00 /each = Rs. 625.00
Rs. 1,312.50
c) Add overhead charges with C.P.@ 15% on (a+b) Rs. 573.73
RATE FOR Total for 7.80 Sqm = Rs. 4,398.57
d)Add 1 % for Labour Cess Rs. 43.99
Rs. 4,442.56
(i)Ground Floor - or say Rate/Sqm. = Rs. 569.56 /Sqm
(g) Roof slab,Landing,
Balcony,Sunshades
Data for 9.00 Sqm
a)Materials -
Non sal wood scantling- 0.112 Cum @ Rs. 58374.79 /cum. = Rs. 6,537.98
Planks 38mm.- 0.34 Cum @ Rs. 58374.79 /cum. = Rs. 19,847.43
120 mm sal bullah- 56 Rmtr @ Rs. 41.81 /mtr. = Rs. 2,341.36
Carriage of wood 1.142 Cum @ Rs. 198.30 /cum. = Rs. 226.45
Total for 10 times use = Rs. 28,953.22
For single use = Rs. 2,895.32
b)Labour -
Carpenter (2ndClass ) 2.75 Nos. @ Rs. 550.00 /each = Rs. 1,512.50
Semiskilled Mulia 2.75 Nos. @ Rs. 500.00 /each = Rs. 1,375.00
Rs. 2,887.50
c) Add overhead charges with C.P.@ 15% on (a+b) Rs. 867.42
RATE FOR Total for 9.00 Sqm = Rs. 6,650.24
d)Add 1 % for Labour Cess Rs. 66.50
Rs. 6,716.74
(i)Ground Floor - or say Rate/Sqm. = Rs. 746.30 /Sqm
19. R.C.C. work M-20 grade using 20mm.and down grade HBG crusher
broken chips including hoisting,laying, cost,conveyance and royality of
materials curing including centering and shuttering etc. complete.
(a) For R.C.C foundation, footing bases of column,
mass concrete,pre-cast slabs,plinth band etc.
Cost of C.C Rs. 6,488.84
Centring& shuttering 1.50 Sqm @ Rs. 247.28 Rs. 370.92
Rs. 6,859.76 /Cum
(b) For R.C.C plinth band etc.
Cost of C.C 6,488.84
Centring&shuttering. 5.00 Sqm @ Rs. 247.28 Rs. 1,236.40
Rs. 7,725.24 /Cum
(c) R.C.C Beam & Coloum
(i)Ground Floor
Cost of C.C Rs. 6,488.84
Centring&shuttering. 8.00 Sqm @ Rs. 1186.24 Rs. 9,489.92
Rs. 15,978.76 /Cum
 (e) Lintel
(i)Ground Floor
Cost of C.C Rs. 6,488.84
Centring&shuttering.10.00Sqm 14.00 Sqm @ Rs. 569.56 Rs. 7,973.84
Rs. 14,462.68 /Cum
(h) Roof slab,Landing,Balcony,
(i)Ground Floor
Cost of C.C Rs. 6,488.84
Centring&shuttering.10.00Sqm 10.00 Sqm @ Rs. 746.30 Rs. 7,463.00
Rs. 13,951.84 /Cum
7. Supplying,fitting and placing uncoated HYSD bar reinforcement as per
drawing and technical specification including cost,conveyance and all
taxes of steel and binding wire etc.complete.
Unit -1 MT and Taking Output = 1 MT
a)Materials -
HYSD bars including 5% overlaps and wast 1.05 MT @ Rs. 6493.22 /MT = Rs. 68,178.81
Binding wire 8.00 kg. @ Rs. 90.10 /kg. = Rs. 720.80
Rs. 68,899.61
b)Labour -
Mate 0.44 Nos. @ Rs. 500.00 /each = Rs. 220.00
Blacksmith(special) 3.00 Nos. @ Rs. 600.00 /each = Rs. 1,800.00
Man Mulia 8.00 Nos. @ Rs. 450.00 /each = Rs. 3,600.00
Rs. 5,620.00
c) Carriage of Rod 1.05 MT @ Rs. 271.65 /MT = Rs. 285.23
d) Add overhead charges with C.P. @ 15% on (a+b) Rs. 11,177.94
RATE FOR Total Rate/1 MT = Rs. 85,982.79
d)Add 1 % for Labour Cess Rs. 859.83
Rs. 86,842.61 /MT
(i)Ground Floor - Total Rate/qntl. = Rs. 8,684.26 /Qtl
8. 6mm. thick cement plaster (1:4) to R.C.C. surfaces finished smooth including
closed deep chipping and slury treatment, cost , conveyance and royality of
materials curing etc. complete.
a)Materials -
Sand(screened and washed) 0.0075 Cum @ Rs. 62.58 /cum. = Rs. 0.47
Cement 0.0372 Qntl. @ Rs. 575.00 /qntl. = Rs. 21.39
Rs. 21.86
b)Labour -
Mason (2nd Class ) 0.14 Nos. @ Rs. 550.00 /each = Rs. 77.00
Man mulia 0.12 Nos. @ Rs. 450.00 /each = Rs. 54.00
Woman mulia 0.05 Nos. @ Rs. 450.00 /each = Rs. 22.50
Rs. 153.50
c)Transportation -
Sand(screened and washed) 0.0075 Cum @ Rs. 666.61 /cum. = Rs. 5.00
Cement 0.0372 Qntl. @ Rs. 27.17 /qntl. = Rs. 1.01
Rs. 6.01
d)Royalty -
Sand(screened and washed) 0.0075 Cum @ Rs. 43.25 /cum. = Rs. 0.32
Rs. 0.32
e) Add overhead charges with C.P.@ 15% on (a+b) Rs. 26.30
Total Rate/Sqm = Rs. 207.99
f)Add 1 % for Labour Cess Rs. 2.08
(i)Ground Floor - or say Rate/Sqm. = Rs. 210.07 /sqm
9. 12mm. thick cement plaster in c.m. 1:6 over brick masonry including cost
 conveyance and royality of materials curing etc. complete.
a)Materials -
Sand(screened and washed) 0.015 Cum @ Rs. 62.58 /cum. = Rs. 0.94
Cement 0.0358 Qntl. @ Rs. 575.00 /qntl. = Rs. 20.59
Rs. 21.52
b)Labour -
Mason (2nd Class ) 0.14 Nos. @ Rs. 550.00 /each = Rs. 77.00
Man mulia 0.07 Nos. @ Rs. 450.00 /each = Rs. 31.50
Woman mulia 0.05 Nos. @ Rs. 450.00 /each = Rs. 22.50
Rs. 131.00
c)Transportation -
Sand(screened and washed) 0.015 Cum @ Rs. 666.61 /cum. = Rs. 10.00
Cement 0.0358 Qntl. @ Rs. 27.17 /qntl. = Rs. 0.97
Rs. 10.97
d)Royalty -
Sand(screened and washed) 0.015 Cum @ Rs. 43.25 /cum. = Rs. 0.65
Rs. 0.65
e) Add overhead charges with C.P.@ 15% on (a+b) Rs. 22.88
Total Rate/Sqm = Rs. 187.02
f)Add 1 % for Labour Cess Rs. 1.87
(i)Ground Floor - or say Rate/Sqm. = Rs. 188.90 /sqm
10. 16mm. thick cement plaster in c.m. 1:6 including cost conveyance and
royality of materials curing etc. complete.
a)Materials -
Sand(screened and washed) 0.018 Cum @ Rs. 62.58 /cum. = Rs. 1.13
Cement 0.043 Qntl. @ Rs. 575.00 /qntl. = Rs. 24.72
Rs. 25.85
b)Labour -
Mason (2ndClass ) 0.16 Nos. @ Rs. 550.00 /each = Rs. 88.00
Man mulia 0.13 Nos. @ Rs. 450.00 /each = Rs. 58.50
Woman mulia 0.11 Nos. @ Rs. 450.00 /each = Rs. 49.50
Rs. 196.00
c)Transportation -
Sand(screened and washed) 0.018 Cum @ Rs. 666.61 /cum. = Rs. 12.00
Cement 0.0430 Qntl. @ Rs. 27.17 /qntl. = Rs. 1.17
Rs. 13.17
d)Royalty -
Sand(screened and washed) 0.018 Cum @ Rs. 43.25 /cum. = Rs. 0.78
Rs. 0.78
e) Add overhead charges with C.P.@ 15% on (a+b) Rs. 33.28
Total Rate/Sqm = Rs. 269.08
f)Add 1 % for Labour Cess Rs. 2.69
(i)Ground Floor - or say Rate/Sqm. = Rs. 271.77 /Sqm
28. 20mm. thick cement plaster in c.m. 1:4 including cost conveyance and
royality of materials curing etc. complete.
a)Materials -
Sand(screened and washed) 0.021 Cum @ Rs. 62.58 /cum. = Rs. 1.31
Cement 0.0744 Qntl. @ Rs. 575.00 /qntl. = Rs. 42.78
Rs. 44.09
b)Labour -
Mason (2ndClass ) 0.16 Nos. @ Rs. 550.00 /each = Rs. 88.00
Man mulia 0.13 Nos. @ Rs. 450.00 /each = Rs. 58.50
Woman mulia 0.11 Nos. @ Rs. 450.00 /each = Rs. 49.50
 Rs. 196.00
c)Transportation -
Sand(screened and washed) 0.021 Cum @ Rs. 666.61 /cum. = Rs. 14.00
Cement 0.0744 Qntl. @ Rs. 27.17 /qntl. = Rs. 2.02
Rs. 16.02
d)Royalty -
Sand(screened and washed) 0.021 Cum @ Rs. 43.25 /cum. = Rs. 0.91
Rs. 0.91
e) Add overhead charges with C.P.@ 15% on (a+b) Rs. 37.21
Total Rate/Sqm = Rs. 294.23
f)Add 1 % for Labour Cess Rs. 2.94
(i)Ground Floor - or say Rate/Sqm. = Rs. 297.17 /Sqm
13. Fixing marble tiles in floors,treads or steps and landings on 25 mm thick CM
(1:1) jointed with neat cement slurry mixed with pigments to match the
shades includind cost for rubbing, polishing & cost of marbel tiles
Data for 10 Sqm
a)Materials -
Sand(screened and washed) 0.13 Cum @ Rs. 62.58 /cum. = Rs. 8.14
Cement 2.7370 Qntl. @ Rs. 575.00 /qntl. = Rs. 1,573.78
Rs. 1,581.91
b)Labour -
Mason (Spl.) 2.16 Nos. @ Rs. 600.00 /each = Rs. 1,296.00
Semi skilled mulia 5.50 Nos. @ Rs. 500.00 /each = Rs. 2,750.00
Mulia 2.16 Nos. @ Rs. 450.00 /each = Rs. 972.00
Rs. 5,018.00
c)Transportation -
Sand(screened and washed) 0.130 Cum @ Rs. 666.61 /cum. = Rs. 86.66
Cement 2.7370 Qntl. @ Rs. 27.17 /qntl. = Rs. 74.35
Rs. 161.01
d)Royalty -
Sand(screened and washed) 0.130 Cum @ Rs. 43.25 /cum. = Rs. 5.62
Rs. 5.62
Rs. 6,766.54
e) Add overhead charges with C.P.@ 15% on (a+b) Rs. 989.99
RATE FOR Total Rate/10Sqm = Rs. 7,756.53
Rs. 775.65 /Sqm
(Adding extra Rs.8.50/sqm. for wax polish) 8.50 or say Rate/sqm. = Rs. 784.15 /Sqm
Add cost & transportation of flooring tile Rs. 687.55 /Sqm
Rs. 1,471.70 /Sqm
f)Add 1 % for Labour Cess Rs. 14.72
Rs. 1,486.42
(i)Ground Floor - or say Rate/Sqm. = Rs. 1,486.42 /Sqm
14. Fixing Vitrified tiles in wall Dados on 12 mm thick cement plaster(1:3) jointed
with neat cement slurry mixed with pigments to matche shade of the tiles
including polishing complete as per direction of Engineer-in-charge.
Data for 10 Sqm
a)Materials -
Sand(screened and washed) 0.15 Cum @ Rs. 62.58 /cum. = Rs. 9.39
Cement 1.3750 Qntl. @ Rs. 575.00 /qntl. = Rs. 790.63
Rs. 800.01
b)Labour -
Mason (Spl.) 3.25 Nos. @ Rs. 600.00 /each = Rs. 1,950.00
 Mulia 3.25 Nos. @ Rs. 450.00 /each = Rs. 1,462.50
Rs. 3,412.50
c)Transportation -
Sand(screened and washed) 0.150 Cum @ Rs. 666.61 /cum. = Rs. 99.99
Cement 1.3750 Qntl. @ Rs. 27.17 /qntl. = Rs. 37.35
Rs. 137.34
d)Royalty -
Sand(screened and washed) 0.150 Cum @ Rs. 43.25 /cum. = Rs. 6.49
Rs. 6.49
e) Add overhead charges with C.P.@ 15% on (a+b) Rs. 631.88
RATE FOR Total Rate/10Sqm = Rs. 4,988.22
or say Rate/sqm. = Rs. 498.82 /Sqm
Add cost & transportation of Ceramic tyle Rs. 660.68 /Sqm
Rs. 1,168.00 /Sqm
f)Add 1 % for Labour Cess Rs. 11.68
Rs. 1,179.68
(i)Ground Floor - or say Rate/Sqm. = Rs. 1,179.68 /Sqm
17. Supplying, fitting,fixing of M.S. grill in windows including screws with cost
of conveyance, taxes of all materials,labour,T&P etc complete etc as per
direction of Engineer-in-charge.
Data for 2'-7''x 4'-1''=10.54 Sft or Say 0.98 Sqm.
a)Labour -
As per S/R page-111/5= 0.98 Sqm @ 12.10 /Sqm= Rs. 11.86
b) Add overhead charges with C.P.@ Rs. 1.78
15% on (a)
c)Considering the weight of grill @2.50
Kg/Sqft 10.54x2.50 Kg 26.35 Kg @ 86.84 /Kg= Rs. 2,288.30
Rs. 2,301.94
Rateper 1 Sqm =1787.79/0.98 Rs. 2,348.92 /Sqm
d)Add 1 % for Labour Cess Rs. 23.49
Rs. 2,372.41
or say Rate/Sqm. = Rs. 2,372.41 /Sqm
18. Priming one coat with primer of approved quality over iron work .
Data for 9.30 Sqm.
Data for 9.30Sqm.
(A) a)Labour -
Painter ( 1st class ) 0.50 Nos. @ Rs. 600.00 /each = Rs. 300.00
Man mulia 0.50 Nos. @ Rs. 450.00 /each = Rs. 225.00
Rs. 525.00
b) Add overhead charges with C.P.@ 15% on (a) Rs. 78.75
Total = Rs. 603.75
/Sqm Rs. 64.92
c)Material -
Cost of Primer 0.54 ltre/10 sqm 0.054 Ltre. @ Rs. 142.70 /ltre Rs. 7.71
Total Rs. 72.63
d)Add 1 % for Labour Cess Rs. 0.73
a)For Ground floor or say Rate/sqm. = Rs. 73.35 /Sqm
19. Painting two coats with enamel paint of approved quality .
Data for 9.30 Sqm.
Data for 9.30Sqm.
(B) a)Labour -
Painter ( 1st class ) 1.25 Nos. @ Rs. 600.00 /each = Rs. 750.00
Man mulia 1.00 Nos. @ Rs. 450.00 /each = Rs. 450.00
Man mulia(for prep. surface) 0.10 Nos. @ Rs. 450.00 /each = Rs. 45.00
Rs. 1,245.00
b) Add overhead charges with C.P.@ 15% on (a) Rs. 186.75
 Total = Rs. 1,431.75
/Sqm Rs. 153.95
c)Material -
Cost of Paint 1.25 ltr/10 sqm 0.125 Ltre @ Rs. 205.34 /ltre = Rs. 25.67
Rs. 179.62
d)Add 1 % for Labour Cess Rs. 1.80
a)For Ground floor or say Rate/sqm. = Rs. 181.42 /Sqm
20. Painting two coats with enamel paint of
.approved quality over one coat of primer .

a Iron Work
a)For Ground floor
i) Primer one coat Rs. 72.63 /Sqm
ii) Painting two coat Rs. 181.42 /Sqm
Rs. 254.04 /Sqm
or say Rate/sqm. = Rs. 254.04 /Sqm
61. Oil 'bound cement priming one coat with primer of approved quality over wall .
Data for 93.00 Sqm.
Data for 9.3Sqm.
a)Labour -
Painter ( 1st class ) 0.50 Nos. @ Rs. 600.00 /each = Rs. 300.00
Man mulia 0.50 Nos. @ Rs. 450.00 /each = Rs. 225.00
Rs. 525.00
b)Transportation -
Oil 'bound cement primer 0.0840 Qntl. @ Rs. 0.00 /qntl. = Rs. -
c) Add overhead charges with C.P.@ 15% on (a+b) Rs. 78.75
Total Rs. 603.75 /9.3 sqm
d)Cost of paint - Rs. 64.92
Cost Oil 'bound cement primer 0.84 ltre/10 sqm 0.084 Ltre. @ Rs. 125.50 /qntl. = Rs. 10.54
RATE FOR Total Rate/Sqm = Rs. 75.46
d)Add 1 % for Labour Cess Rs. 0.75
i)For Ground floor or say Rate/sqm. = Rs. 76.22 /Sqm
21. Distempering two coats with any approved shade over the interior surface of wall
Data for 10 Sqm
a Labour
Painter Special 0.52 Nos. @ Rs. 600.00 /each = Rs. 312.00
Mulia 0.52 Nos. @ Rs. 450.00 /each = Rs. 234.00
Mulia for preparation of surface 0.10 Nos. @ Rs. 450.00 /each = Rs. 45.00
Rs. 591.00
b O.H.C with C.P.@ 15% on (a) Rs. 88.65
Per 10Sqm Rs. 679.65
Rate for one sqm = or say Rate/sqm. = Rs. 67.97
c Material
Cost of distemper 0.25 Ltr. @ Rs. 70.10 /Kg= Rs. 17.53
Total = Rs. 85.49 /Sqm
Add 1 % for Labour Cess Rs. 0.85
Rs. 86.34
i)For Ground floor or say Rate/Sqm. = Rs. 86.34 /Sqm
22. Wall painting with two coats weather coat paint of approved
shade on new wrk to give an even shade excluding cost of paint.
Data for 10 Sqm
a Labour
Painter or polisher (special) 0.54 Nos. @ Rs. 600.00 /each = Rs. 324.00
Man Mulia 0.54 Nos. @ Rs. 450.00 /each = Rs. 243.00
 Man Mulia for preparation of surface. 0.10 Nos. @ Rs. 450.00 /each = Rs. 45.00
Rs. 612.00
b O.H.C with C.P.@ 15% on (a) Rs. 91.80
Per 10Sqm Rs. 703.80
Rate for one sqm = or say Rate/sqm. = Rs. 70.38
c Material
Cost of weather coat paint 0.125 Ltr. @ Rs. 192.83 /Ltr= Rs. 24.10
Total = Rs. 94.48 /Sqm
d Add 1 % for Labour Cess Rs. 0.94
Rs. 95.43
a)For Ground floor or say Rate/Sqm. = Rs. 95.43 /Sqm
73. Supplying,fitting & fixing of stainless steel of 304 grade in hand railing using
50mm. Dia of 2mm. thick circular pipe with Balustrade of size 32mm.x32mm.
x2mm.@ 0.90m.C/C and stainless square pipe bracing of size
32mm.x32mm.x2mm. In 3 rows in stair case as per approved design and
specification,buffing,polishing etc. with cost, conveyance, taxes of all
materials labour T & P etc. required for the completion in all respect.
Data for 3.26 Rmt. -
a) Materials -
Railing - 50mm. outer dia of 2mm. Thick - 11.41 kg. @ Rs. 240.24 /kg. = Rs. 2,741.14
3.26m. @ 3.5 kg./m. =
Balustrade of size 32mm.x32mm.x2mm.-
4x0.90m.=3.60. @ 1.70kg./m.= 6.12 kg. @ Rs. 256.62 /kg. = Rs. 1,570.51
Stainless steel square pipe bracing of size
32mm.x32mm.x2mm. In 3 rows
(3x3.26m. = 9.78m. @ 1.70kg./m. = 16.63 kg. @ Rs. 256.62 /kg. = Rs. 4,266.56
Fabrication, 34.16 kg. @ Rs. 10.00 /kg. = Rs. 341.60
Rs. 8,919.82
polishing etc. 2% = Rs. 178.40
b) Labour -
High skilled labour 0.89 Nos. @ Rs. 600.00 /each. = Rs. 534.00
S.S.labour 0.89 Nos. @ Rs. 500.00 /each. = Rs. 445.00
Rs. 979.00
c) Add overhead charges with C.P.@ 15% on (a+b) Rs. 1,511.58
Total Rate/ 3.26 m. = Rs. 11,588.79
Rs. 3,554.84 /Rmt
Add 1 % for Labour Cess Rs. 35.55
Rs. 3,590.39
or say Rate/Sqm. = Rs. 3,590.39 /Rmt
0 cum

0 cum

Rs. 1,755.00

1145.37 Rs. 1,099.56

709.86 Rs. 340.73

Size 25x12x8 cm Bricks= 350 nos

Size 23x11x8 cm Bricks= 400 nos
1799.89
CEMENT
Brick work 1:4 1.000 qntl.
Brick work 1:6 0.672 qntl.

Brick work 1:8 0.501 qntl.

Brick work 1:12 0.336 qntl.
330.93

457.07375
198.76

sqm.

sqm.
sqm.
 514.56

Rs. 51,456.00

00 Cum

1,145.37 9,277.50 16594.81

1,145.37 6,185.00
709.86 4,791.55
Only O.H.C.
Rs. 5,588.97 Labour Only
Rs. 80,108.58

Rs. 8,010.86 Rs. 562.00

0.0075 in RCC surfaces

0.0372 in RCC surfaces with deep chipping

5.32
 CEMENT
C.P. 1:3 0.0715 qntl.
C.P. 1:4 0.0543 qntl.
C.P. 1:6 0.0358 qntl.
C.P. 1:8 0.0272 qntl.
C.P. 1:4 with punning 0.0644 qntl.

Rs. 10.65

CEMENT
C.P. 1:6 0.043 qntl.
C.P. 1:8 0.0329 qntl.
C.P. 1:6 with punning 0.0531 qntl.

CEMENT
C.P. 1:4 0.0744 qntl.
C.P. 1:6 0.0570 qntl.
C.P. 1:8 0.0427 qntl.
 Marble Kota Granite Kodappa
(Above 0.10 Above0.10Sqm. Above 0.10Sqm (Above0.1Sqm
Sqm. to 0.40 & up to 0.4 sqm & Up to
Sqm.) (10mm. thick) 0.40 Sqm.)

Rs. 1,581.91 Rs. 1,581.91 Rs. 1,581.91 Rs. 1,581.91

Rs. 5,018.00 Rs. 5,018.00 Rs. 5,018.00 Rs. 5,018.00

Rs. 161.01 Rs. 161.01 Rs. 161.01 Rs. 161.01

Rs. 5.62 Rs. 5.62 Rs. 5.62 Rs. 5.62

Rs. 989.99 Rs. 989.99 Rs. 989.99 Rs. 989.99

Rs. 7,756.53 Rs. 7,756.53 Rs. 7,756.53 Rs. 7,756.53
Rs. 775.65 Rs. 775.65 Rs. 775.65 Rs. 775.65
Rs. 784.15 Rs. 784.15 Rs. 784.15 Rs. 784.15
Rs. 687.55 Rs. 509.80 Rs. 1,333.87 Rs. 310.57
Rs. 1,471.70 Rs. 1,293.95 Rs. 2,118.02 Rs. 1,094.72 /Sqm
Rs. 14.72 Rs. 12.94 Rs. 21.18 Rs. 10.95
Rs. 1,486.42 Rs. 1,306.89 Rs. 2,139.20 Rs. 1,105.67
Rs. 1,486.42 Rs. 1,306.89 Rs. 2,139.20 Rs. 1,105.67 /Sqm

Marble Kota Granite Kodappa

(Above 0.10 Above0.10Sqm. Above 0.10Sqm (Above0.1Sqm
Sqm. to 0.40 & up to 0.4 sqm & Up to
Sqm.) (10mm. thick) 0.40 Sqm.)

Rs. 800.01 Rs. 800.01 Rs. 800.01 Rs. 800.01

Rs. 3,412.50 Rs. 3,412.50 Rs. 3,412.50 Rs. 3,412.50

Rs. 137.34 Rs. 137.34 Rs. 137.34 Rs. 137.34

Rs. 6.49 Rs. 6.49 Rs. 6.49 Rs. 6.49

Rs. 631.88 Rs. 631.88 Rs. 631.88 Rs. 631.88
Rs. 4,988.22 Rs. 4,988.22 Rs. 4,988.22 Rs. 4,988.22
Rs. 498.82 Rs. 498.82 Rs. 498.82 Rs. 498.82
Rs. 687.55 Rs. 509.80 Rs. 1,333.87 Rs. 310.57
Rs. 1,194.87 Rs. 1,017.12 Rs. 1,841.19 Rs. 817.89 /Sqm
Rs. 11.95 Rs. 10.17 Rs. 18.41 Rs. 8.18
Rs. 1,206.82 Rs. 1,027.29 Rs. 1,859.60 Rs. 826.07
Rs. 1,206.82 Rs. 1,027.29 Rs. 1,859.60 Rs. 826.07 /Sqm

Rs. 2,301.94
Rs. 87.36 /Kg
Rs. 0.87
Rs. 88.23
Rs. 88.23 /Kg
3 sqm
288.00
 Central Zone

Balasor
03.24,Commissioner-cum-Secretary to Govt. Puri Cuttack

e
S.R.

Jagatsingpur

Kendrapara
Total Sl.No.

Mayurbhanj
Nayagarh

Balasore
Grand

Khordha

Bhadrak
Cuttack
Jajpur
Total Royalty &

Puri
EMF 5% DMF 10% Royalty Transport Total
ation

1.75 3.50 43.25 709.86 772.44 18 62.58 75.00 63.00 71.71 71.81 76.88 76.88 76.88 68.45 66.85
1.75 3.50 43.25 514.56 570.75 19 56.19 60.50 56.57 63.20 64.18 71.94 71.94 71.94 65.70 60.43
1.75 3.50 43.25 709.86 771.11 15 61.25 65.00 61.71 65.88 65.88 65.88 65.88 65.88 65.88 64.28
6.50 13.00 309.50 976.11 1112.44 16 136.33 100.00 136.33 110.00 112.86 122.30 120.00 136.33 136.33 113.00
6.50 13.00 309.50 1145.37 1437.33 24-a 291.96 278.00 271.17 291.96 276.53 279.80 288.10 291.96 291.96 290.00
6.50 13.00 309.50 1145.37 1387.80 27 242.43 242.43 225.00 233.67 233.67 235.60 242.43 229.00 226.00 242.43
6.50 13.00 309.50 1145.37 2140.62 31-a 995.25 985.00 954.00 995.25 934.84 940.60 946.40 995.25 995.25 995.25
6.50 13.00 309.50 1145.37 1932.73 31-b 787.36 787.36 762.43 748.03 748.03 755.30 759.60 787.36 787.36 787.36
6.50 13.00 309.50 1145.37 2281.11 33-a 1135.74 1050.00 1040.15 1135.74 1135.74 1135.74 1135.74 1135.74 1135.74 1073.50
6.50 13.00 309.50 1145.37 1912.84 33-b 767.47 810.50 790.71 766.71 766.71 771.50 778.30 833.51 833.51 803.50
6.50 13.00 309.50 1145.37 2527.66 35-a 1382.29 1382.29 1360.29 1382.29 1382.29 1382.29 1326.30 1382.29 1382.29 1382.29
6.50 13.00 309.50 1145.37 2488.13 36-a 1342.76 1370.27 1370.27 1370.27 1358.29 1361.00 1360.00 1370.27 1370.27 1370.00
6.50 13.00 309.50 1145.37 2518.08 37-a 1372.71 1396.62 1396.62 1396.62 1378.22 1386.40 1375.00 1396.62 1396.62 1396.62
6.50 13.00 309.50 1145.37 2543.04 39-a 1397.67 1418.67 1418.67 1418.67 1408.11 1415.10 1385.00 1418.67 1418.67 1380.00
6.50 13.00 309.50 1145.37 2068.83 39-A 923.46 957.46 951.43 943.56 943.56 950.10 930.00 957.46 957.46 900.00
6.50 13.00 309.50 1145.37 1981.48 40 836.11 850.20 850.20 850.20 850.20 850.20 805.00 850.20 850.20 850.20
6.50 13.00 309.50 976.11 1315.94 41 339.83 339.83 321.44 323.34 323.34 330.20 334.90 339.83 339.83 339.83
6.50 13.00 309.50 976.11 1296.83 42 320.72 353.65 330.43 330.81 330.81 335.70 353.65 353.65 353.65 348.50
6.50 13.00 309.50 976.11 1162.05 45 185.94 195.42 191.57 195.06 195.06 195.42 195.42 195.42 195.42 195.42
6.50 13.00 309.50 976.11 1165.80 46 189.69 209.34 195.43 202.53 202.53 205.00 209.34 209.34 209.34 201.80
6.50 13.00 309.50 976.11 1214.47 50 238.36 258.84 245.57 258.84 248.61 258.00 258.84 258.84 258.84 245.00
6.50 13.00 309.50 1145.37 1927.81 51 782.44 804.94 804.94 790.37 790.37 795.00 800.00 804.94 804.94 804.94
6.50 13.00 309.50 1145.37 2012.67 52 867.30 906.85 893.57 881.29 881.29 885.00 870.00 906.85 906.85 906.85
6.50 13.00 309.50 1145.37 2068.83 53 923.46 990.00 951.43 941.07. 941.07 945.30 950.00 990.88 990.88 960.00
9.00 18.00 207.00 1042.87 1772.85 55 729.98 750.50 735.43 762.55 762.55 762.55 750.00 700.00 700.00 762.55

457.07 457.07
0.00 0.00 0.00 21615.13 72768.91 Rate fix by
IOCL 51153.78 51153.78 51153.78 51153.78 51153.78 51153.78 51153.78 51153.78 51153.78 51153.78
0.00 0.00 0.00 21615.13 73721.25 52106.12 52106.12 52106.12 52106.12 52106.12 52106.12 52106.12 52106.12 52106.12 52106.12
0.00 0.00 0.00 21615.13 77816.32 56201.19 56201.19 56201.19 56201.19 56201.19 56201.19 56201.19 56201.19 56201.19 56201.19
0.00 0.00 0.00 21615.13 63424.07 41808.94 41808.94 41808.94 41808.94 41808.94 41808.94 41808.94 41808.94 41808.94 41808.94
0.00 0.00 0.00 21615.13 63662.16 42047.03 42047.03 42047.03 42047.03 42047.03 42047.03 42047.03 42047.03 42047.03 42047.03
0.00 0.00 0.00 21615.13 61567.01 39951.88 39951.88 39951.88 39951.88 39951.88 39951.88 39951.88 39951.88 39951.88 39951.88

0.00 0.00 0.00 27.17 602.17 131 575.00 660.60 740.00 660.60 415.10 496.96 660.60 660.60 660.60 660.60
0.00 0.00 0.00 27.17 6520.39 133 6493.22 5260.00 5400.00 5260.00 3813.56 3736.17 5260.00 5260.00 5260.00 5260.00
6.18 12.36 142.11 1889.86 5925.18 1 4035.32 4231.96 4231.96 4125.00 4231.96 4015.60. 3936.50 4231.96 4231.96 4231.96
5.41 10.81 124.34 1522.54 5428.93 2 3906.39 4113.87 3906.39 3905.00 4113.87 3780.40 4113.87 4113.87 4113.87 4113.87
6.18 12.36 142.11 1889.86 7833.78 3 5943.92 6105.67 6105.67 6105.67 6105.67 6105.67 6105.67 6105.67 6105.67 6105.67
5.41 10.81 124.34 1522.54 6703.02 4 5180.48 5483.50 5457.44 5483.50 5233.38 5280.00 5243.10 5483.50 5483.50 5210.70
6.18 12.36 142.11 1448.03 6590.58 5 5142.55 5142.55 5142.55 5142.55 5017.50 5030.50 5027.30 5142.55 5142.55 5000.00
5.41 10.81 124.34 1169.08 5619.08 6 4450.00 4554.88 4554.88 4554.88 4273.65 4300.50 4283.40 4554.88 4554.88 4554.88
6.18 12.36 142.11 808.72 1196.98 10 388.26 380.00 388.26 386.02 386.02 388.26 373.00 388.26 388.26 388.26
5.41 10.81 124.34 790.95 1121.07 11 330.12 330.12 330.12 330.12 330.12 330.12 321.27 330.12 330.12 330.12
1.75 3.50 43.25 514.56 564.86 20 50.30 62.50 63.00 65.65 65.65 65.65 59.52 65.65 65.65 65.65
0.00 0.00 0.00 0.25 24.44 23 24.19 24.19 24.19 24.19 24.19 24.19 24.19 24.19 23.30 24.19
0.00 0.00 0.00 198.30 396.59 198.30 198.30 198.30 198.30 198.30 198.30 198.30 198.30 198.30 198.30
0.00 0.00 0.00 198.30 629.47 81 431.17 531.50 572.60 550.00 583.60 588.00 588.70 700.00 731.99 700.00
59
0.00 0.00 0.00 1.00 52.87 51.87 51.87 51.87 51.87 51.87 51.87 51.87 51.87 51.87 51.87
67
0.00 0.00 0.00 2.24 33.05 30.81 30.81 30.81 30.81 30.81 30.81 30.81 30.81 30.81 30.81

68
0.00 0.00 0.00 1.00 42.81 41.81 41.81 41.81 41.81 41.81 41.81 41.81 41.81 41.81 41.81

69
0.00 0.00 0.00 2.24 44.05 41.81 41.81 41.81 41.81 41.81 41.81 41.81 41.81 41.81 41.81
 73

0.00 0.00 0.00 198.30 53234.05 53035.75 53035.75 53035.75 53035.75 53035.75 53035.75 53035.75 53035.75 53035.75 53035.75

76
0.00 0.00 0.00 198.30 64037.30 63839.00 63839.00 63839.00 63839.00 63839.00 63839.00 63839.00 63839.00 63839.00 63839.00

77
0.00 0.00 0.00 198.30 74567.97 74369.67 74369.67 74369.67 74369.67 74369.67 74369.67 74369.67 74369.67 74369.67 74369.67

78
0.00 0.00 0.00 198.30 ### 114414.94 ### 114414.94 ### ### ### ### ### ### ###

79
0.00 0.00 0.00 198.30 58573.09 58374.79 58374.79 58374.79 58374.79 58374.79 58374.79 58374.79 58374.79 58374.79 58374.79

0.00 0.00 0.00 24.79 114.89 125 90.10 90.10 90.10 90.10 90.10 90.10 90.10 90.00 90.10 90.00

0.00 0.00 0.00 9.60 550.34 92-a 540.74 550.99 550.99 546.29 546.29 550.60 550.99 550.99 550.99 539.72
0.00 0.00 0.00 9.60 687.55 92-b 677.95 677.95 677.95 666.24 666.24 670.90 677.95 677.95 677.95 677.95
0.00 0.00 0.00 9.60 776.05 92-c 766.45 766.45 766.45 750.50 750.50 755.70 766.45 766.45 766.45 766.45

0.00 0.00 0.00 9.60 426.51 93-a 416.91 416.91 416.91 405.52 405.52 409.60 416.91 416.91 416.91 416.91
0.00 0.00 0.00 9.60 509.80 93-b 500.20 500.20 500.20 493.75 493.75 500.20 500.20 500.20 500.20 500.20
0.00 0.00 0.00 9.60 333.97 94 324.37 324.37 324.37 324.37 324.37 324.37 324.37 324.37 324.37 324.37

0.00 0.00 0.00 9.60 1191.45 95-a 1181.85 1181.85 1181.85 1169.84 1169.84 1175.60 1181.85 1181.85 1181.85 1181.85

0.00 0.00 0.00 9.60 1333.87 95-b-i 1324.27 1328.07 1328.07 1326.47 1326.47 1328.07 1328.07 1328.07 1328.07 1320.52
0.00 0.00 0.00 9.60 2096.32 95-b-ii 2086.72 2098.83 2098.83 2078.90 2078.90 2090.00 2092.00 2098.83 2083.50 2098.83

0.00 0.00 0.00 9.60 310.57 96-a 300.97 310.43 310.43 306.38 306.38 310.43 310.43 310.43 310.43 299.63
0.00 0.00 0.00 9.60 382.40 96-b 372.80 372.80 372.80 366.86 366.86 370.50 372.80 372.80 372.80 372.80
0.00 0.00 0.00 9.60 418.54 97 408.94 408.94 408.94 402.54 402.54 405.20 408.94 408.94 408.94 408.94
0.00 0.00 0.00 9.60 414.80 98-a 405.20 405.20 405.00 405.20 405.20 405.20 385.00 405.20 405.20 405.20

0.00 0.00 0.00 9.60 459.68 98-b 450.08 450.08 444.33 450.08 450.08 450.08 450.08 450.08 450.08 450.08

98-c-i
0.00 0.00 0.00 9.60 660.68 651.08 651.08 643.11 651.08 651.08 651.08 643.60 651.08 651.08 651.08

98-c-ii
0.00 0.00 0.00 9.60 705.36 695.76 695.76 695.76 695.76 684.97 689.20 695.76 695.76 695.76 695.76

0.00 0.00 0.00 9.60 587.95 98-d 578.35 578.35 578.35 578.35 574.20 578.35 578.35 578.35 578.35 578.35
0.00 0.00 0.00 9.60 222.51 99 212.91 232.00 221.10 254.75 223.79 225.50 236.90 254.75 254.75 215.30

0.00 0.00 0.00 9.60 265.67 100-a 256.07 256.00 248.74 256.07 252.85 256.07 256.07 256.07 256.07 256.07
0.00 0.00 0.00 9.60 318.56 100-b 308.96 308.96 304.02 308.96 298.45 305.40 308.96 308.96 308.96 308.96
0.00 0.00 0.00 9.60 671.31 129 661.71 673.93 673.93 673.93 672.24 672.00 673.93 673.93 673.93 673.93
0.00 0.00 0.00 9.60 395.42 130 385.82 394.20 394.20 394.20 394.05 394.00 390.00 394.20 394.20 394.20
0.00 0.00 0.00 9.60 2026.78 132 2017.18 2017.18 1989.76 2017.18 2004.00 2006.00 2017.18 2017.18 2017.18 2017.18
0.00 0.00 0.00 0.00 333.82 135 333.82 337.87 337.87 337.87 337.87 337.87 337.87 337.87 337.87 337.87
0.00 142.70 101 142.70 142.70 142.70 142.70 142.70 140.50 142.70 142.70 142.70 142.70
0.00 155.08 102 155.08 150.50 155.08 155.08 150.71 155.08 155.08 155.08 155.08 155.08
0.00 176.27 103 176.27 170.50 176.27 176.27 176.27 170.50 176.27 176.27 176.27 176.27
0.00 249.34 104 249.34 249.34 249.24 249.34 249.34 249.34 249.34 249.34 249.34 249.34
0.00 205.34 105 205.34 205.34 198.98 205.34 205.34 200.20 203.50 205.34 205.34 205.34
0.00 70.10 106 70.10 70.10 70.10 70.10 70.10 70.10 70.00 70.10 70.10 70.10
0.00 47.83 107 47.83 47.83 46.08 47.83 47.83 47.83 47.83 47.83 47.83 47.83
0.00 123.94 107 123.94 123.94 123.94 123.94 120.98 123.94 123.94 123.94 123.94 123.94
0.00 172.90 109 172.90 172.90 168.60 172.90 170.53 172.90 172.90 172.90 172.90 172.90
 0.00 169.85 110 169.85 169.85 162.33 169.85 164.59 169.40 169.85 169.85 169.85 169.85
0.00 17.23 111 17.23 17.23 17.23 17.23 17.23 17.23 17.23 17.23 17.23 17.23
0.00 165.43 156 165.43 167.09 167.09 167.09 165.58 167.09 167.09 167.09 167.09 167.09
0.00 192.83 157 192.83 194.79 194.79 194.79 191.35 193.00 194.79 194.79 194.79 194.79
0.00 215.58 158 215.58 217.40 217.40 217.40 217.40 209.60 217.40 217.40 217.40 217.40

0.00 125.50 155-a 125.50 125.50 125.50 125.50 125.50 125.50 125.50 125.50 125.50 125.50
0.00 154.27 155-b 154.27 159.03 159.03 159.03 159.03 155.60 159.03 159.03 159.03 159.03
0.00 49.21 112 49.21 49.21 48.68 49.21 49.21 49.21 49.21 49.21 49.21 49.21

0.00 315.24 113-a 315.24 317.50 317.50 317.50 313.88 315.00 317.50 317.50 317.50 317.50
0.00 323.03 113-b 323.03 333.12 333.12 333.12 333.12 333.12 333.12 333.12 333.12 333.12
0.00 202.12 114 202.12 209.10 205.16 209.10 209.10 201.20 206.20 209.10 209.10 209.10
0.00 207.69 115 207.69 207.69 207.69 207.69 202.03 207.60 207.69 207.69 207.69 203.00
0.00 246.55 116 246.55 246.55 246.55 246.55 246.55 264.55 244.00 264.55 264.55 264.55
0.00 24.76 117 24.76 24.76 24.76 24.76 24.76 24.76 24.76 24.76 24.76 24.76
0.00 31.67 118 31.67 31.67 29.77 31.67 31.67 31.67 30.00 31.67 31.67 31.67
0.00 98.06 119 98.06 101.83 101.83 101.83 101.83 101.83 101.83 101.83 101.83 101.83
0.00 79.56 120 79.56 79.56 79.56 79.56 79.56 79.56 79.56 79.56 79.56 79.56
0.00 91.46 123 91.46 91.46 91.46 91.46 91.46 91.46 91.46 91.46 90.00 91.46
0.00 89.58 124 89.58 89.58 89.58 89.58 89.58 88.30 89.58 89.58 89.58 89.58
0.00 61.90 126 61.90 61.90 61.90 61.90 60.23 61.90 61.90 61.90 61.90 61.90
0.00 77.04 144 77.04 77.04 77.04 77.04 77.04 77.04 77.04 77.04 76.00 77.04
0.00 80.26 145 80.26 80.26 80.26 80.26 80.26 80.26 80.26 80.26 80.26 80.26
0.00 76.63 160 76.63 76.63 76.63 76.63 75.89 76.63 75.00 76.63 76.63 76.63
159
0.00 739.96 159-a 739.96 739.96 739.96 739.96 729.50 734.20 736.00 730.00 739.96 739.96
0.00 1021.34 159-b 1021.34 1021.34 1021.34 1021.34 1006.75 1010.60 1013.30 1020.00 1021.34 1021.34
0.00 1314.45 159-c 1314.45 1314.45 1314.45 1314.45 1313.89 1314.45 1314.45 1310.00 1300.00 1314.45
0.00 0.00 0.00 0.25 298.22 171 297.97 297.97 292.02 297.27 297.27 297.97 297.97 297.97 297.97 297.97

0.00 378.18 172-a 378.18 381.80 381.45 381.80 381.80 380.10 381.80 381.80 381.80 381.80
0.00 409.19 172-b 409.19 409.19 409.19 407.01 407.01 408.60 409.19 409.19 409.19 409.19
0.00 322.82 172-c 322.82 322.82 319.20 319.34 319.34 322.82 322.82 322.82 322.82 322.82
0.00 168.92 172-d 168.92 168.92 168.92 168.10 168.10 168.92 168.92 168.92 168.92 168.92
0.00 194.34 172-e 194.34 196.43 195.81 196.43 196.43 196.43 190.00 196.43 196.43 196.43
0.00 235.66 172-f 235.66 238.33 237.69 238.33 238.33 238.33 238.33 238.33 238.33 238.33
0.00 167.90 172-g 167.90 167.90 161.86 167.90 167.90 167.90 167.90 167.90 167.90 167.90
0.00 617.97 172-h 617.97 617.97 617.97 607.56 607.56 615.20 617.97 617.97 617.97 617.97
0.00 593.67 172-i 593.67 593.67 593.67 593.67 593.67 580.20 593.67 593.67 593.67 593.67
0.00 297.62 172-j 297.62 297.62 297.62 294.13 294.13 297.62 297.62 297.62 297.62 297.62
172-k
0.00 164.97 164.97 167.84 166.39 167.84 167.84 167.84 160.00 167.84 167.84 167.84
0.00 382.68 172-l 382.68 383.61 383.61 380.71 380.71 383.61 383.61 383.61 383.61 383.61
0.00 568.47 172-m 568.47 568.47 568.47 562.63 562.63 565.60 568.47 568.47 568.47 568.47
0.00 279.43 172-n 279.43 280.52 280.52 280.52 280.52 280.52 280.52 280.52 280.52 280.52
0.00 378.18 172-o 378.18 379.18 379.18 374.13 374.13 379.18 379.18 379.18 379.18 379.18
0.00 131.75 172-p 131.75 131.75 131.75 131.75 131.75 131.75 130.50 131.75 130.00 131.75

0.00 300.27 172-A-a 300.27 300.27 300.27 299.61 299.61 300.27 300.27 300.27 298.00 300.27
0.00 357.75 172-A-b 357.75 357.75 357.75 357.75 357.75 357.75 357.75 357.75 357.75 357.75
0.00 20.20 172-A-c 20.20 20.48 20.37 20.48 20.48 20.48 20.48 20.48 20.48 20.48

0.00 32.54 172-A-d 32.54 33.73 32.82 33.73 33.73 33.73 33.73 33.73 33.73 33.73

0.00 49.38 172-A-e 49.38 52.03 49.80 52.03 52.03 52.03 49.50 52.03 52.03 52.03
0.00 401.96 172-A-f 401.96 401.96 401.96 396.05 396.05 401.20 401.96 401.96 400.00 401.96
0.00 60.60 172-A-g 60.60 63.06 61.12 63.06 63.06 63.06 60.50 63.06 63.06 63.06
0.00 120.07 172-A-h 120.07 120.57 120.57 120.57 120.57 120.57 120.57 120.57 120.57 120.57
0.00 34.65 172-A-i 34.65 34.65 32.82 34.65 34.65 34.65 34.65 34.65 34.65 34.65
0.00 465.72 172-A-j 465.72 465.87 465.87 465.87 465.87 465.87 465.87 465.87 465.87 465.87
0.00 415.22 172-A-k 415.22 423.88 418.80 423.88 423.88 423.88 423.88 423.88 423.88 423.88
0.00 231.98 172-A-l 231.98 231.98 231.98 231.66 231.66 231.98 231.98 231.98 231.98 231.98
0.00 3574.26 172-A-m 3574.26 3579.24 3579.24 3570.00 3579.24 3579.24 3579.24 3579.24 3555.00 3579.24
0.00 0.00
0.00 46.01 172-B-a 46.01 47.79 46.40 47.79 47.79 47.79 47.79 47.79 47.79 47.79
 0.00 63.27 172-B-b 63.27 63.27 61.12 63.27 63.27 63.27 63.27 63.27 63.27 63.27
0.00 130.21 172-B-c 130.21 130.21 127.90 130.21 130.21 130.21 125.20 130.21 130.21 130.21
0.00 395.45 174 395.45 400.00 397.95 400.64 400.64 400.64 400.64 400.64 400.64 400.64
0.00 710.82 167-b 710.82 710.82 710.82 710.82 707.41 709.20 710.82 710.82 710.82 710.82
0.00 672.91 161-d 672.91 672.91 672.91 650.50 672.91 672.91 672.91 672.91 672.91 672.91
0.00 0.00 0.00 2401.81 2401.81
0.00 0.00 0.00 2401.81 2401.81

AR STATEWISE MRRP (INCL. GST) for SAIL TMT - SeQR TMT BAR FOR JULY-2023

mm bar @ Rs. 374.00 /pc Or @ Rs. 31.17 /mtr Or 78.90 /Kg 374.00
/mtr Or 78,902.95 /Tonne 78902.95
mm bar @ Rs. 570.00 /pc Or @ Rs. 47.50 /mtr Or 76.99 /Kg 570.00
/mtr Or 76,985.41 /Tonne 76985.41
mm bar @ Rs. 815.00 /pc Or @ Rs. 67.92 /mtr Or 76.40 /Kg 815.00
/mtr Or 76,396.70 /Tonne 76482.73
mm bar @ Rs. 1447.00 /pc Or @ Rs. 120.58 /mtr Or 76.32 /Kg 1447.00
/mtr Or 76,318.57 /Tonne 76415.29
mm bar @ Rs. 0 /pc Or @ Rs. 0.00 /mtr Or 0.00 /Kg 2262.00
0.00 /Tonne 0.00
Average Rate = 61,720.73 /Tonne 61757.28
Deduct 18% GST = -9,415.03 /Tonne 52336.68
Total cost of Rod = 52,305.70 /Tonne 52305.70

o. 1429,dtd.30.03.24 of Addl.Executive Officer (Tech.),Zilla Parishad, Khordha.

Cement ith GST 736.00 575.00

Cement without GST 575.00

Rod with GST 7662.00 6493.22
Rod without GST 6493.22
 Northen Zone
Mayurb

Dhenkanal
hanj

Dhenkanal
Angul

76.88 76.88
71.94 71.94
65.88 65.88
136.33 136.33
291.96 291.96
242.43 242.43
995.25 995.25
787.36 787.36
1135.74 1135.74
833.51 833.51
1382.29 1382.29
1361.88 1370.27
1396.62 1396.62
1405.22 1402.00
957.46 957.46
792.13 792.80
339.83 339.83
353.65 353.65
195.42 195.42
209.34 209.34
258.84 258.84
804.94 804.94
885.66 888.78
947.90 951.00
 743.95 749.20

51153.78 51153.78
52106.12 52106.12
56201.19 56201.19
41808.94 41808.94
42047.03 42047.03
39951.88 39951.88

660.60 660.60
5260.00 5260.00
4231.96 4231.96
4113.87 4113.87
6105.67 6105.67
5483.50 5483.50
5007.50 5124.20
4554.88 4554.88
388.26 388.26
310.63 309.60
65.65 62.77
24.19 24.19
198.30 198.30
726.99 746.99

51.87 51.87

30.81 30.81

41.81 41.81

41.81 41.81
53035.75 53035.75

63839.00 63839.00

74369.67 74369.67

### ###

58374.79 58374.79

90.10 90.10

550.99 550.99
677.95 677.95
766.45 766.45

416.91 416.91
500.20 500.20
324.37 324.37

1181.85 1181.85

1328.07 1328.07
2098.83 2098.83

310.43 310.43
372.80 372.80
408.94 408.94
402.25 405.20

450.08 440.00

651.08 651.08

695.76 695.76

578.35 578.35
254.75 254.75

256.07 256.07
308.96 308.96
673.93 673.93
394.20 390.00
2017.18 2017.18
337.87 337.87
142.70 142.70
155.08 155.08
176.27 176.27
249.34 249.34
205.34 205.34
70.10 70.10
47.83 47.83
123.94 123.94
172.90 172.90
169.85 169.85
17.23 17.23
167.09 167.09
194.79 194.79
217.40 217.40

125.50 125.50
159.03 159.03
49.21 49.21

316.46 317.50
333.12 333.12
209.10 209.10
202.67 207.69
246.55 246.55
24.76 24.76
31.67 31.67
101.83 101.83
79.00 79.56
91.46 91.46
89.58 89.58
61.90 61.90
77.04 77.04
80.26 80.26
76.63 76.63

739.96 739.96
1021.34 1021.34
1314.45 1314.45
297.97 297.97

381.80 381.80
409.19 409.19
322.82 322.82
168.92 168.92
196.43 196.43
238.33 238.33
167.90 167.90
617.97 617.97
593.67 593.67
297.62 297.62
167.84 167.84
383.61 383.61
568.47 568.47
280.52 280.52
379.18 379.18
131.75 131.75

300.27 300.27
357.75 357.75
20.48 20.48

33.73 33.73

52.03 52.03
401.96 401.96
63.06 63.06
120.57 120.57
34.65 34.65
465.87 465.87
423.88 423.88
231.98 231.98
3579.24 3579.24

47.79 47.79
63.27 63.27
130.21 130.21
400.64 398.00
710.82 710.82
672.91 672.91
 Model Estimate for Construction of Additional Class Room (Secondary) ,Odisha for the year 2023-24
Sl Rate Amount
No.
Description of item Unit No. Length Width Height Qnty Unit
"Rs" "Rs"
1 2 3 4 5 6 7 8 9 10 11

(GROUND FLOOR)
Long Wall (X-X) (10")
Additional Class Room Ft 2x 23.17 ' = 46.34
Verandah Ft 1x 23.17 ' = 23.17
Total = 69.51
Short Wall (Y-Y) (10") Ft 2x 24.49 ' = 48.98
Total = 48.98
Wall (10") = Total of (X-X) +
(Y-Y) Ft ( 69.51 ' + 48.98 ) = 118.49
Grand Total = 118.49

1 Earth work in hard soil withen 50m. initial lead and 1.5m. Initial lift including rough dressing and breaking
the clods to maximum 5cm. To 7cm. Laying the layers not exceeding 0.30m. In depth etc complete.

Column Cft 11 5.00 5.00 5.00 1375.00

Long Wall Cft 2 14.83 1.00 1.25 37.07
Short Wall Cft 2 13.66 1.00 1.25 34.15
Steps Cft 2 5.00 4.16 1.00 41.60
Ramp wall Cft 2 30.00 1.00 1.00 60.00
Total 1547.83 Cft
Or = 43.83 Cum 269.70 11,821.00
2 Providing and filling clean dry sand of approved quality from approved quarry in foundation and plinth in
6" thick layer well watered and rammed incl. cost,conveyance, royalties and taxes of all materials etc.

Column Cft 11 5.00 5.00 0.50 137.50

Long Wall Cft 2 23.16 1.00 0.50 23.16
Short Wall Cft 2 24.49 1.00 0.50 24.49
Steps Cft 2 5.00 4.16 0.50 20.80
Ramp wall Cft 2 30.00 1.00 0.50 30.00
Inside Ramp Cft 1 30.00 3.34 1.09 108.72
Class room Cft 1 24.00 22.00 2.17 1145.76
Ver Cft 1 24.00 5.00 2.17 260.40
Total = 1750.83 Cft
Or = 49.58 Cum 649.57 32,205.00
3 C.C.(1:4:8) using 40mm HG metal of approved quality from approved quarry incl. hoisting, compacting
curing,finishing the exposed surface smooth, dewatering, shoring, shuttering if necessary at the time of
laying concrete with cost, conveyance, royalty & taxes of all materials,cost of labour and T&p etc. all
complete as per the direction of E.I.C.

Column Cft 11 5.00 5.00 0.50 137.50

Steps Cft 2 5.00 4.16 0.33 13.73
Ramp wall Cft 2 30.00 1.00 0.33 19.80
Inside Ramp Cft 1 30.00 3.34 0.33 33.07
Class room Cft 1 24.00 22.00 0.33 174.24
Ver Cft 1 24.00 5.00 0.33 39.60
Total = 378.33 Cft
Or = 10.71 Cum 5,948.66 63,730.00
4 2.5 cm. Damp proof course with C.C. (1:2:4) using 12mm. Size hard broken granite Chips of approved
quality from approved quarry incl. hoisting, compacting curing,finishing the exposed surface smooth,
dewatering, shoring, shuttering if necessary at the time of laying concrete with cost, conveyance, royalty
& taxes of all materials,cost of labour and T&p etc. all complete as per the direction of E.I.C.

Long wall Sft 2 23.16 0.83 38.45

Short wall Sft 2 24.49 0.83 40.65
Total 79.10 Sft
Or = 7.35 Sqm 385.12 2,830.00
5 Filling in foundation and plinth with excavated materials including water and ramming as directed by the
Engineer-in -charge.
2/3 rate of Item No. 1 Cft = 1547.83
= 1547.83 Cft
Total = 43.83 Cum 179.80 7,881.00
Sl Rate Amount
No.
Description of item Unit No. Length Width Height Qnty Unit
"Rs" "Rs"
1 2 3 4 5 6 7 8 9 10 11
6 R.C.C. work of M - 20 grade with 20 mm and down grade HGCB chips incl. hoisting, laying concrete in
layers not exc. 15cm thick, compacting by means of vibrator, curing,finishing the exposed surface
smooth, dewatering, shoring, shuttering if necessary at the time of laying concrete with cost,
conveyance, royalty & taxes of all materials, cost of labour and T&p etc. all complete as per the direction
of E.I.C.

A Column Bases Cft 11 5.00 5.00 1.25 343.75

ColumnPedestal Cft 11 2.00 2.42 1.00 53.24
Total 396.99 Cft
Or = 11.24 Cum 6,859.76 77,114.00
B Plinth band
Long Wall Cft 3 23.16 0.83 1.00 57.67
Short Wall Cft 2 24.49 0.83 1.00 40.65
Total = 98.32 Cft
Or = 2.78 Cum 7,725.24 21,508.00
C For beam and column
Coloumn Cft 11 0.83 1.25 13.67 156.01
Roof beam Cft 1 21.16 0.83 1.50 26.34
Long Wall Beam Cft 2 23.16 0.83 0.66 25.37
Ver front Beam at lintel level Cft 1 23.16 0.83 1.00 19.22
Short Wall Beam Cft 2 24.49 0.83 0.66 26.83
Total = 253.78 Cft
Or = 7.19 Cum 15,978.76 114,829.00
D Lintel
Long wall Cft 2 23.16 0.83 0.50 19.22
Short wall Cft 2 24.49 0.83 0.50 20.33
Total = 39.55 Cft
Or = 1.12 Cum 14,462.68 16,197.00
E Chajja
W Cft 2 4.50 2.00 0.20 3.60
Ver front Cft 1 29.66 2.00 0.20 11.86
Ver side Cft 2 6.66 2.00 0.20 5.33
Total = 20.79 Cft
Or = 0.59 Cum 13,951.84 8,214.00
F Roof Slab Cft 1 26.66 30.50 0.42 341.51
Total = 341.51 Cft
Or = 9.67 Cum 13,951.84 134,924.00
7 Cutting, straightening, coiled or bent up T. S. rod for R.C.C. work incl. bending, binding & tying the grills
and placing in proper position with cost, conveyance,taxes of binding wire 18 to 20 gauge and T.S. rod,
cost of all labour & T&P etc complete as per the direction of E.I.C.

32.59 @ 0.90 Qntl/cum 29.3322834805

Total = 25.88 Qntl 8,684.26 224,783.00
8 Flyash brick masonry in C.M. (1:6) using brick of size 23cmx11cmx 8cm of crushing strength not less
than 75kg/cm2 with dimentional tolerance plus minus 8% after immersing the bricks for six hours befour
use incl.lowering, placing in position, watering and curing and cost, conveyance, royalties and taxes of all
materials, cost of labour & T&P etc. complete as per the direction of E.I.C.(For foundation & plinth). etc
all complete.

A (For foundation & plinth)

Long Wall Cft 2 23.16 0.83 2.25 86.50
Short Wall Cft 2 24.49 0.83 2.25 91.47
Steps Cft 1 5.00 4.16 0.50 10.40
Cft 1 5.00 3.33 0.50 8.33
Cft 1 5.00 2.50 0.50 6.25
Cft 1 5.00 1.66 0.50 4.15
Cft 1 5.00 0.83 0.50 2.07
Ramp wall Cft 2 30.00 0.83 1.25 62.25
Total 271.42
Or = 7.69 Cum 5,702.36 43,828.00
B In superstructure
Long Wall Cft 2 23.16 0.83 9.42 362.16
Ver Long wall Cft 1 23.16 0.83 2.58 49.59
Short Wall Cft 2 24.49 0.83 9.42 382.96
Deductions for opening
Door Cft -2 3.50 0.83 7.00 -40.67
Window Cft -2 4.00 0.83 4.50 -29.88
Ver side Cft -2 4.58 0.83 7.00 -53.22
Total 670.94 Cft
Sl Rate Amount
No.
Description of item Unit No. Length Width Height Qnty Unit
"Rs" "Rs"
1 2 3 4 5 6 7 8 9 10 11
Or = 19.00 Cum 5,735.36 108,966.00
9 Supplying, fitting and fixing steel Angle iron door and windows as per approved design and drawing
including all cost of materials and labour etc complete as per direction of Engineer in charge.

W Sft 2 4.00 4.50 36.00

Total 36.00 Sft
@ 4.00 Kg/Sqft = 144.00 Kg 88.23 12,705.00
10 Supplying and fixing of G.I Pressed G.I Door assembly with polymer powder coated including the cost of Rate
all materials and fitings etc. complete. provided by
D Sft 2x 3.50 ' x 7.00 ' = 49.00 Sft OSEPA
Total = 4.55 Sqm 7,000.00 31,867.00
11 Labour for fitting and fixing doors and windows etc.all complete.
Doors Sft = 49.00
Rate
Windows Sft = 36.00 provided by
= 85.00 Sft OSEPA
Total = 7.90 Sqm 23.43 185.00
12 6mm thick cement plaster (1:4),finished smooth to R.C.C. surfaces after cleaning the surface
incl.watering, curing etc. complete with cost, conveyance, royalties & taxes of all materials, labour and
T&P etc complete as per the direction of E.I.C.
Ceiling Plaster
Class Room Sft 1 24.00 22.00 528.00
Ver Sft 1 24.00 5.00 120.00
Column & Beam Sft
Column Sft 3 4.16 7.00 87.36
Column Sft 2 0.83 10.58 17.56
Column Sft 1 0.83 3.58 2.97
Roof Beam Sft 1 21.16 3.00 63.48
Chajja
W Sft 4 4.70 2.00 37.60
Ver front Sft 2 29.86 2.00 119.44
Ver side Sft 4 6.86 2.00 54.88
Total = 1031.29 Sft
Or = 95.81 Sqm 210.07 20,128.00
13 16mm thick cement plaster (1:6),finished smooth to brick masonry work in inside surface after cleaning
the surface incl.watering, curing etc. complete with cost, conveyance, royalties & taxes of all materials,
labour and T&P etc complete as per the direction of E.I.C.

Class Room Sft 1 92.00 10.58 973.36

Ver Sft 1 58.00 10.58 613.64
Deductions for opening
Door Sft -1 3.50 7.00 -24.50
Window Sft -1 4.00 4.50 -18.00
Ver side Sft -1 4.58 7.00 -32.06
Total = 1512.44 Sft
Or = 140.52 Sqm 271.77 38,188.00
14 12mm thick cement plaster (1:6) for brick masonry work in outside surface after racking out joints
incl.watering, curing etc. complete with cost, conveyance, royalties & taxes of all materials, labour and
T&P etc complete as per the direction of E.I.C.
Long Wall Sft 2 25.66 13.50 692.82
Short Wall Sft 2 29.5 13.50 796.50
Steps Sft 2 4.16 0.50 4.16
Sft 2 3.33 0.50 3.33
Sft 2 2.50 0.50 2.50
Sft 2 1.66 0.50 1.66
Sft 2 0.83 0.50 0.83
Ramp wall Sft 2 30.00 1.25 75.00
Deductions for opening
W Sft -1 3.50 7.00 -24.50
Ver front Sft -1 4.00 4.50 -18.00
Ver side Sft -1 4.58 7.00 -32.06
Ver front Sft -1 23.16 7.00 -81.06
Total 1421.18 Sft
Or = 132.04 Sqm 188.90 24,941.00
15 20mm thick grading plaster (1:4),finished smooth over roof slab after cleaning the surface incl.watering,
curing etc. complete with cost, conveyance, royalties & taxes of all materials, labour and T&P etc
complete as per the direction of E.I.C.
Roof area Sft 1 26.66 30.50 813.13 Sft
Total = 75.55 Sqm 297.17 22,450.00
Sl Rate Amount
No.
Description of item Unit No. Length Width Height Qnty Unit
"Rs" "Rs"
1 2 3 4 5 6 7 8 9 10 11
16 Fixing Kota tiles in Dados on 12 mm thick cement plaster (1:3) joined with neat cement slurry mixed with
pigment to match the shades of the tiles incl. rubbing and polishing complete incl. cost of tile etc all
complete.
Class room Sft 1 92.00 0.50 46.00
Ver Sft 1 58.00 0.50 29.00
Steps riser Sft 6 5.00 0.50 15.00
Total 90.00 Sft
Or = 8.36 Sqm 1,027.29 8,590.00
17 Fixing Kota tiles in floor on 25 mm thick cement plaster (1:1) joined with neat cement slurry mixed with
pigment to match the shades of the tiles incl. rubbing and polishing complete incl. cost of tile etc all
complete.
Class room Sft 1 24.00 22.00 528.00
Ver Sft 1 24.00 5.00 120.00
Steps trade Sft 5 5.00 0.83 20.75
Ramp Sft 1 30.00 5.00 150.00
Sft 0.00
Total 818.75 Sft
Or = 76.07 Sqm 1,306.89 99,412.00
18 Distempering two coats with approved shade over a coat of oil bound primer incl. cost of all material,
labour and T&P etc. complete.
Area same as Item No.11 = 819.37
Area same as Item No.12 = 140.52
Deduct Item No.15 -90.00
Total = 869.89 Sft
Or = 80.82 Sqm 162.56 13,138.00
19 Painting two coats with approved paint to doors and windows over a coat of primer incl. cost of all
material,T&P and labour etc complete. ( for Iron work )
Area same as Item No.8 Sft 3 36.00 = 108.00
Area same as Item No.9 Sft 2 49.00 = 98.00
Total = 206.00 Sft
Or = 19.14 Sqm 254.04 27,436.00
20 Weather coat painting two coats with approved shade over a coat of oil bound primer incl. cost of all
material,T&P and labour etc complete.
Area same as Item No.11 = 211.92
Area same as Item No.12 = 1512.44
Total = 1724.36 Sft
Or = 160.21 Sqm 171.64 27,498.00
Total = Rs 1,195,368.00
Provision for Display Board = Rs 3,500.00
Provision for Black Board of size 12.0 x 4.0 ft size. Rs 5,500.00
Fire fighting arrengement = Rs 6,500.00
Electrification Works Rs 30,000.00
Civil Cost = Rs 1,240,868.00
Contingecy @ 1% = Rs 12,409.00
Quality Control & Design @ 1% = Rs 12,409.00
GST @ 18% = Rs 223,356.00
Total Civil = Rs 1,489,042.00
Say Rs 1,489,000.00
Rupees (Fourteen lakhs eightynine thousand)only.
PLAN OF ADDITIONAL CLASS ROOM (SECONDARY/ PRIMARY), ODISHA
FOR THE YEAR 2023-24