GOVERNMENT OF ODISHA

RURAL DEVELOPMENT DEPARTMENT

ODISHA, BHUBANESWAR

Estimate for Extension of HDPE Pipe line of PWS to

Tumba Andei Sahi Under Jagatsingpur block

ESTIMATED COST RS 185,946.00

YEAR : 2018-19
Rural water supply & sanitation
Division,Jagatsinghpur
 REPORT

This estimate has been prepared by Er. Chitta Ranjan Jena , Executive Engineer , RWS&S
Division Jagatsinghpur for the expenses of the distribution of pipe line & construction of
stand post PWS to Tumba andeisahi .

Ref:- This Estimate is prepared due to urgency for extension of HDPE pipe line of PWS to
Tumba Andeisahi as per public demand as well as the demand of the local representative
for smooth water supply to the locality.

In the Estimate there is provision for the distribution of pipe line & construction of stand
post PWS to Tumba andeisahi under Jspur block.

Specification:- The PWD /PHD Specification have been followed for preparation of the
estimate.

Rate;- The current PHD/PWD scheduled of Rate /Prevailing market rate have been followed
for preparation of the Estimate.

Estd. Amount Rs 166,023.00 + GST @12% Rs 19,923.00 Total Rs 185,946.00 ( Rupees One
lakshs Eighty Five thousand Nine hundred Forty Six only)

Junior Engineer Asst. Executive Engineer Executive Engineer

RWSS Section,Jagatsingpur RWSS Sub-Division,Jagatsingpur RWSS Division,Jagatsinghpur
 ABSTRACT

1 STAND POST Rs 19,218.00

2 RISING MAIN & DISTRIBUTION SYSTEM Rs 145,161.37

3 TOTAL Rs 164,379.37

4 1% contigency 1,643.79

5 TOTAL Rs 166,023.16
6 Add GST 12% 19922.7792
7 Grand Total Rs 185945.94
8 Say Rs 185,946.00

Junior Engineer Asst. Executive Engineer Executive Engineer

RWSS Section,Jagatsingpur RWSS Sub-Division,Jagatsingpur RWSS Division,Jagatsinghpur
1,643.79 5 8218.95
 59
Lead Statement, S/R - 14

Initial Extra Total

Total Total Cost of the
Material Description Quarry Source Carriage 5 Carriage by Royalty Carriage & Total Cost Unit
Carriage Carriage material
km by truck Truck Royalty

Metal 4cm. Size (c.b..) Haridasspur 90.00 149.67 644.80 794.47 709.52 130.00 924.47 1633.99 cum
Chips 20mm size (c.b) Haridasspur 90.00 149.67 644.80 794.47 1000.00 130.00 924.47 1924.47 cum
Chips 13.2mm size (c.b) Haridasspur 90.00 149.67 644.80 794.47 1033.33 130.00 924.47 1957.80 cum
Chipps 12mm size(c.b.) Haridasspur 90.00 149.67 644.80 794.47 1048.47 130.00 924.47 1972.94 cum
Chipps 10mm size(c.b.) Haridasspur 90.00 149.67 644.80 794.47 1071.43 130.00 924.47 1995.90 cum
Chipps 6.7mm (c.b.) Haridasspur 90.00 149.67 644.80 794.47 716.19 130.00 924.47 1640.66 cum
Chipps 4.7mm (c.b.) Haridasspur 90.00 149.67 644.80 794.47 647.62 130.00 924.47 1572.09 cum
Sand Screened for Mortar Alipingal 15.00 149.67 88.00 237.67 48.57 35.00 272.67 321.24 cum
Sand for Filling/Road works Alipingal 5.00 149.67 0.00 149.67 42.86 35.00 184.67 227.53 cum
K.B.Bricks Khoa Tirtol 35.00 149.67 264.00 413.67 298.72 0.00 413.67 712.39 cum
K.B.Bricks Tirtol 35.00 169.27 208.01 377.28 1695.49 0.00 377.28 2072.77 cum
Cement (including cost of empty cement
Local 5.00 16.17 0.00 16.17 531.25 0.00 16.17 547.42 qntl
bag)
Steel (SAIL) BBSR 65.00 161.72 475.20 636.92 50021.00 0.00 636.92 50657.92 MT

Wood /Fire wood (Fuel) Local 5.00 161.72 0.00 161.72 4240.00 0.00 129.38 4369.38 /1.25cum

CERTIFICATE :- Certified that the lead followed for the materials above is shortest and minimum to the best of my/our knowledge
& belief.

Junior Engineer Asst. Executive Engineer

RWSS Section,Jagatsingpur RWSS Sub-Division,Jagatsingpur
 Analysis of Rates, Reference:- Schedule of Rate - 2014

Work site -

Sl Quantity Rate Amount

Item Description required
Unit Remarks
No Rs P Rs P
1 2 3 4 5 6 7
Earth work & Foundation
1 Earth Work in ordinary soil within 50met. Initial lead and
1.5met. Initial lift including rough dressing and levelling
the bed including all labour T&P etc. complete as directed
by the Engineer - in Charge.

Per 100 cum

(i) Labour
ManMulia 16.00 nos Each 280.00 4480.00
W. Mulia 16.00 nos Each 280.00 4480.00
(ii) Overhead Charges @ 7.5% on (i) 672.00
(iii) Contractor's Profit @ 7.5% on (i) 672.00
Total (i+ii+iii) 10304.00
(v)Add for excavation of foundation 20% on (i+ii+iii+iv) 2060.80
12364.80
Add for workers welfare cess 1% on (i+ii+iii+iv+v) 123.65
12488.45
Or Say 12488.50 /100 cum
2 Earth Work in hard soil withen 50mtr. Initial lead and
1.5met. Initial lift including rough dressing and levelling
the bed including all labour T&P etc. complete as directed
by the Engineer - in Charge.

Per 100 cum

(i) Labour
ManMulia 21.50 nos Each 280.00 6020.00
W. Mulia 21.50 nos Each 280.00 6020.00
(ii) Overhead Charges @ 7.5% on (i) 903.00
(iii) Contractor's Profit @ 7.5% on (i) 903.00
Total (i+ii+iii) 13846.00
(v)Add for excavation of foundation 20% on (i+ii+iii+iv) 2769.20
16615.20
Add for workers welfare cess 1% on (i+ii+iii+iv+v) 166.15
16781.35
Or Say 16781.40 /100 cum
3 Earth work in slushy soil( in water upto 0.6m depth
requing the help of pans and vessels) within 50 meter
initial lead and 1.5mt. Intial lift etc. complete as directed
by the Engineer in Charge.

Per 100 cum

 (i) Labour
ManMulia 21.00 nos Each 280.00 5880.00
W. Mulia 23.00 nos Each 280.00 6440.00
(ii) Overhead Charges @ 7.5% on (i) 924.00
(iii) Contractor's Profit @ 7.5% on (i) 924.00
Total (i+ii+iii) 14168.00
(v)Add for excavation of foundation 20% on (i+ii+iii+iv) 2833.60
17001.60
Add for workers welfare cess 1% on (i+ii+iii+iv+v) 170.02
17171.62
Or Say 17171.60 /100 cum
4 Earth Work in all kinds of soil within initial lead of 50.00m
and 1.5m initial lift including rough dressing and levelling
As per average of Item Nos. 1,2,3, above
the bed with all labour T&P etc. complete as directed by
the Engineer - in Charge. 15327.20
Or Say 15327.20 /100 cum
Add for workers welfare cess 1% on (i+ii+iii+iv) 153.27
15480.47
Or Say 15480.50 /1 cum
5 Supplying all labour,T&P etc. for filling in foundation and
plinth etc. with exavated materials including watering and
As per average of Item Nos. 1,2,3 above
ramming the bed complete as directed by the Engineer -
in Charge. 12772.67
Or Say 12772.70 /100 cum
Taking 2/3 rd = 8515.13 /100 cum
85.15 /1 cum
Add for workers welfare cess 1% 0.85
86.00
Or Say 86.00 /1 cum
6 Supplying all labour T&P etc. for filling in foundation and
plinth etc. with exavated materials including watering and
ramming the bed complete as directed by the Engineer -
in Charge.

(I) Earth work in ordinary soil-Rate same as item No 1 Rs 73.60 /1 cum

(II) Transpotation through 10 ton truck withen 5 km lead Rs 149.67 /1 cum
(III) Filling - Take 2/3 rate of item No 5(I)=2/3xRs73.60 Rs 49.06 /1 cum
Total Rs 272.33 /1 cum
6 Filling in foundation and plinth with sand well SAY Rs 272.00 /1 cum
watered,rammed etc including all cost conveyance royalty
,labour and T&P etc. complete as directed by the
Engineer - in Charge.

Per 100 cum

(a) Labour
ManMulia 12.36 nos Each 280.00 3460.80
(b) Overhead Charges @ 7.5% on (i) 259.56
(d) Contractors profit @ 7.5% on (i) 259.56
Total (a+b+c) 3979.92 /100 cum
Rate Per 1 Cum 39.80 /cum
 (f) Materials
Filling sand 1.00 cum 42.86 42.86
Basic Rate per 1Cum 82.66
Add Carriage and Royalty
Filling sand 1.00 cum 184.67 184.67
Rate Per 1 Cum 267.33
Add for workers welfare cess 1% 2.67
270.00
Or Say 270.00 /1 cum
Concrete Works
8 Cement concrete (1:4:8) using 4cm size hard granite
crusher broken metal with all cost
conveyance,royalty,taxes etc all complete.

Per 1 cum
(a) Materials
Hard granite crusher broken metal 4cm size 0.960 cum 709.52 681.14
Screened sand 0.480 cum 48.57 23.31
Cement 1.720 qntl 531.25 913.75
(b) Labour
Mason 2nd class 0.18 no each 370.00 66.60
Man mulia 1.80 no each 280.00 504.00
Women mulia 1.40 no each 280.00 392.00
Man mulia for mixing stone, sand and cement and 0.70 no each 280.00 196.00
getting water
(c) Overhead Charges @ 7.5% on (a+b) 208.26
(d) Contractor Profit @ 7.5% on (a+b) 208.26
Total Basic Rate per 1cum (a+b+c+d) 3193.32
(e) Add Carriage and Royalty
Hard granite crusher broken metal 4cm size 0.960 cum 924.47 887.49
Screened sand 0.480 cum 272.67 130.88
Cement 1.720 qntl 16.17 27.81
Rate per 1cum (a+b+c+d) 4239.50
Add for workers welfare cess 1% 42.40
4281.90
Or Say 4281.90 /1 cum
9 Cement concrete (1:3:6) using 4cm size hard granite
crusher broken metal with all cost
conveyance,royalty,taxes etc all complete.

Per 1 cum
(a) Materials
Hard granite crusher broken metal 4cm size 0.96 cum 709.52 681.14
Screened sand 0.48 cum 48.57 23.31
Cement 2.29 qntl 531.25 1216.56
(b) Labour
Mason 2nd class 0.18 no each 370.00 66.60
Man mulia 1.80 no each 280.00 504.00
 Women mulia 1.40 no each 280.00 392.00
Man mulia for mixing stone, sand and cement and 0.70 no each 280.00 196.00
getting water
(c) Overhead Charges @ 7.5% on (a+b) 230.97075
(d) Contractor Profit @ 7.5% on (a+b) 230.97075
Total Basic Rate per 1cum (a+b+c+d) 3541.55
(e) Add Carriage and Royalty
Hard granite crusher broken metal 4cm size 0.96 cum 924.47 887.49
Screened sand 0.48 cum 272.67 130.88
Cement 2.29 qntl 16.17 37.03
Rate per 1cum (a+b+c+d) 4596.95
Add for workers welfare cess 1% 45.97
4642.92
Or Say 4642.90 /1 cum
10 Cement concrete (1:2:4) with 12mm hard granite
chips(Crusher broken) with all cost
conveyance,royalty,taxes etc all complete.

Per 1 cum
(a) Materials
Hard granite crusher broken chips 12mm size 0.90 cum 1048.47 943.62
Screened sand 0.45 cum 48.57 21.86
Cement 3.23 qntl 531.25 1715.94
(b) Labour
Mason 2nd class 0.18 no each 370.00 66.60
Man mulia 1.80 no each 280.00 504.00
Women mulia 1.40 no each 280.00 392.00
Man mulia for mixing stone, sand and cement and 1.40 no each 280.00 392.00
getting water

Mason 2nd class 0.50 no each 370.00 185.00

(c) Overhead Charges @ 7.5% on (a+b) 316.58
(d) Contractor Profit @ 7.5% on (a+b) 316.58
Total Basic Rate per 1cum (a+b+c+d) 4854.18
(e) Add Carriage and Royalty
Hard granite crusher broken chips 12mm size 0.90 cum 924.47 832.02
Screened sand 0.45 cum 272.67 122.70
Cement 3.23 qntl 16.17 52.23
Rate per 1cum (a+b+c+d) 5861.13
Add for workers welfare cess 1% 58.61
5919.74
Or Say 5919.70 /1 cum
11 2.5cm Damp Proof Course with C.C.(1:2:4) using 12mm
size hard broken granite chipps.
Per 1 sqm
(a) Materials
Hard granite crusher broken chips 12mm size 0.023 cum 1048.47 24.11
Screened sand 0.012 cum 48.57 0.58
 Cement 0.0754 qntl 531.25 40.06
(b) Labour
Mason special 0.103 no each 430.00 44.29
Man mulia 0.330 no each 280.00 92.40
Man mulia for mixing stone, sand and cement and 0.030 no each 280.00 8.40
getting water

(c) Overhead Charges @ 7.5% on (a+b) 15.74

(d) Contractor Profit @ 7.5% on (a+b) 15.74
Total Basic Rate per 1cum (a+b+c+d) 241.32
(e) Add Carriage and Royalty
Hard granite crusher broken chips 12mm size 0.023 cum 924.47 21.26
Screened sand 0.012 cum 272.67 3.27
Cement 0.0754 qntl 16.17 1.22
Rate per 1sqm (a+b+c+d) 267.07
Add for workers welfare cess 1% 2.67
269.74
Or Say 269.70 /1sqm
Reinforcement Cement Concrete Works
12 R.C.C. Work with (1:1½:3)(M20 grade) using 12 mm &
down grade HGCB Stone chips incluiding hoisting,
laying,curing etc. complete but excluiding cost of steel
reinforcement.

Per 1 cum
(a) Materials
Hard granite crusher broken chips 12mm size 0.90 cum 1048.47 943.62
Screened sand 0.45 cum 48.57 21.86
Cement 4.29 qntl 531.25 2279.06

(b) Labour
Mason 2nd class 0.68 no each 370.00 251.60
Man mulia 1.80 no each 280.00 504.00
Women mulia 1.40 no each 280.00 392.00
Man mulia for mixing stone, sand and cement and 1.40 no each 280.00 392.00
getting water
(c) Overhead Charges @ 7.5% on (a+b) 358.81
(d) Contractor Profit @ 7.5% on (a+b) 358.81
Total rate per 1cum (a+b+c+d) 5501.76
(e) Add Carriage and Royalty
Hard granite crusher broken chips 12mm size 0.900 cum 924.47 832.02
Screened sand 0.450 cum 272.67 122.70
Cement 4.290 qntl 16.17 69.37
Rate per 1cum (a+b+c+d) 6525.85
Add for workers welfare cess 1% 65.26
6591.11
Or Say 6591.10 /1 cum
 G F SHUTTERING
Foundation 1.5 times 97.30 145.95 Per Cum
Walls & Fins 8 times 592.90 4743.20 Per Cum
Slab 10 times 403.20 4032.00 Per Cum
Average rate of shuttering per Cum 8921.15 Per Cum 2973.72
Rate of RCC in G F including Centering & shuttering 6591.11
9564.83 /1 cum
For 1st. Floor 9564.83 /1 cum
Add 15% extra Labour (b) 230.94
Rate per 1cum for 1st. Floor 9795.77
Add for workers welfare cess 1% 97.96
9893.73
Or Say 9893.70 /1 cum
13 R.C.C. Work with M-20 using 20 mm & down grade
HGCB Stone chips incluiding hoisting, laying,curing etc.
complete but excluiding cost of steel reinforcement.

Data for 15 Cum

(a) Materials
Hard granite crusher broken chips 20mm size 8.100 cum 1000.00 8100.00
Hard granite crusher broken chips 10mm size 5.400 cum 1071.43 5785.72
Screened sand 6.750 cum 48.57 327.85
Cement 52.100 qntl 531.25 27678.13
(b) Labour
Mate 0.86 no each 320.00 275.20
Mason 2nd class 1.50 no each 370.00 555.00
Man Mulia 20.00 no each 280.00 5600.00
(c) Machinery
Concrete mixture 6.000 Hours @ 153.91 923.46
Generator 33 KVA 6.000 Hours @ 208.70 1252.20
(d) Overhead Charges @ 7.5% on (a+b+c) 3787.32
(e) Contractor Profit @ 7.5% on (a+b+c) 3787.32
Total Basic rate per 15 cum (a+b+c+d) 58072.20 /15cum
(f) Add Carriage and Royalty
Hard granite crusher broken chips 20mm size 8.100 cum 924.47 7488.21
Hard granite crusher broken chips 10mm size 5.400 cum 924.47 4992.14
Screened sand 6.750 cum 272.67 1840.52
Cement 52.100 qntl 16.17 842.46
Rate per 15 cum (a+b+c+d+e+f) 73235.53 /15cum
Rate per 1 cum (a+b+c+d+e+f) 4882.37
Add for workers welfare cess 1% 48.82
4931.19
Or Say 4931.20 /1 cum

For 1st. Floor Add 15% extra Labour (b) 64.30

Rate per 1cum for 1st. Floor 4946.67
 Add for workers welfare cess 1% 49.47
4996.14
Or Say 4996.10 /1 cum
14 R.C.C. Work with M-25 using 20 mm & down grade
HGCB Stone chips incluiding hoisting, laying,curing etc.
complete but excluiding cost of steel reinforcement.

Data for 15 Cum

(a) Materials
Hard granite crusher broken chips 20mm size 8.100 cum 1000.00 8100.00
Hard granite crusher broken chips 10mm size 5.400 cum 1071.43 5785.72
Screened sand 6.750 cum 48.57 327.85
Cement 60.500 qntl 531.25 32140.63
(b) Labour
Mate 0.86 no each 320.00 275.20
Mason 2nd class 1.50 no each 370.00 555.00
Man Mulia 20.00 no each 280.00 5600.00

(c) Machinery
Concrete mixture 6.000 Hours @ 153.91 923.46
Generator 33 KVA 6.000 Hours @ 208.70 1252.20
(d) Overhead Charges @ 7.5% on (a+b+c) 4122.00
(e) Contractor Profit @ 7.5% on (a+b+c) 4122.00
Total Basic rate per 15 cum (a+b+c+d+e) 63204.06 /15cum
(f) Add Carriage and Royalty
Hard granite crusher broken chips 20mm size 8.100 cum 924.47 7488.21
Hard granite crusher broken chips 10mm size 5.400 cum 924.47 4992.14
Screened sand 6.750 cum 272.67 1840.52
Cement 60.500 qntl 16.17 978.29
Rate per 15 cum (a+b+c+d+e+f) 78503.22 /15cum
Rate per 1 cum (a+b+c+d+e+f) 5233.55
Add for workers welfare cess 1% 52.34
5285.89
Or Say 5285.90 /1 cum

For 1st. Floor Add 15% extra Labour (b) 64.30

Rate per 1cum for 1st. Floor 5350.20
Add for workers welfare cess 1% 53.50
5403.70
Or Say 5403.70 /1 cum
5350.20
For 2nd. Floor Add 15% extra Labour 73.95
Rate per 1cum for 2nd. Floor 5424.15
Add for workers welfare cess 1% 54.24
5478.39
 Or Say 5478.40 /1 cum

For 3rd. Floor Add 15% extra Labour 85.04

Rate per 1cum for 3rd. Floor 5509.19
Add for workers welfare cess 1% 55.09
5564.28
Or Say 5564.30 /1 cum
Ground Floor
Column / Beam
G F Concrete 5285.90
Shuttering 8 Times 669.40 5355.20
Slab 10641.10 /1 cum
G F Concrete 5285.90
Shuttering 10 Times 403.20 4032.00
9317.90 /1 cum
Beyond 1.50 mtr G L & 1ST FLOOR
RAFT FOUNDATION
Rate 5403.70
Shuttering 1.5 Times 167.00 250.50
5654.20 /1 cum
Column / Beam
G F Concrete 5403.70
Shuttering 8 Times 803.30 6426.40
Slab 11830.10 /1 cum
G F Concrete 5403.70
Shuttering 10 Times 483.80 4838.00
10241.70 /1 cum
SECOND FLOOR
Column / Beam
Concrete 5478.40
Shuttering 8 Times 964.00 7712.00
Slab 13190.40 /1 cum
Concrete 5478.40
Shuttering 10 Times 580.60 5806.00
11284.40 /1 cum
THIRD FLOOR (ABOVE 10 MTRS)
Column / Beam
Concrete 5564.30
Shuttering 8 Times 1156.80
9254.40
Slab 14818.70 /1 cum
Concrete 5564.30
Shuttering - (Tripple Stage Staging) 10 Times 1295.90 12959.00
18523.30 /1 cum
Doom Roof ( Shell Roof)
Concrete 3rd Floor 5564.30
Extra Labour- 25 % 0.25 651.97 162.99
 Shuttering - (Tripple Stage Staging) 10 Times 1869.40 18694.00
24421.29
24421.30 /1 cum
FINS & VERTICAL WALL
Concrete 3rd Floor 5564.30
Shuttering - 25 Times 1024.50 25612.50
31176.80 /1 cum

Steel Reinforcement
15 Supplying , fitting , fixing & placing uncoating bar
reinforcement complete as per drawing & technical
specification complete.

Unit-- 1MT
Taking out put - 1MT
(a) Materials
HYSD Bar including 5% wastage & lapping 1.05 MT 50021.00 52522.05
Binding wire 8.00 kg 67.23 537.84
(b) Labour
Labour for cutting bending binding
Mate 0.44 no each 320.00 140.80
Blacksmith 3.00 no each 370.00 1110.00
Man mulia 8.00 no each 280.00 2240.00
(c) Overhead Charges @ 7.5% on (a+b) 4241.30
(d) Contractor Profit @ 7.5% on (a+b) 4241.30
Total rate per 1MT (a+b+c) 65033.29 /MT
(d) Carriage steel Reinforcement 1.05 MT 636.92 668.77
Rate per 1MT 65702.06 /MT
Rate per 1 Qntl. 6570.21
Add for workers welfare cess 1% 65.70
6635.91
Or Say 6635.90 /1 qntl
Add for 1st. Floor 5% extra on labour 17.45
6587.66
Add for workers welfare cess 1% 65.88
6653.54
Or Say 6653.50 /1 qntl

Add for 2nd. Floor 5% extra on labour 18.32

6605.98
Add for workers welfare cess 1% 66.06
6672.04
Or Say 6672.00 /1 qntl
 Add for 3rd.. Floor 5% extra on labour 19.24
6625.22
Add for workers welfare cess 1% 66.25
6691.47
Or Say 6691.50 /1 qntl
Rigid & Smooth Centering & Shuttering
16 Rigid and smooth centring,shuttering for RCC works
including false work and dismantling them after casting
including cost of materials complete.

(i) RCC floor and roof slab,

balconies,landings,sunshades and chajjas up to
4.3meter.

Data for 9.00sqm

(a) Materials
Nonsal wood 0.112 cum 16421.58 1839.22
Planks 38mm thick 0.340 cum 16421.58 5583.34
120mm dia bullah 56.00 Rm 83.82 4693.92
Carriage of wood 1.142 cum 129.38 147.75
12264.23
Considering 10 times use of the materials,for use once 1226.42
(b) Labour
Carpenter 2nd class 2.750 no each 370.00 1017.50
Semi skilled Mulia 2.750 no each 320.00 880.00
(c) Overhead Charges @ 7.5% on (a+b) 234.29
(d) Contractor Profit @ 7.5% on (a+b) 234.29
Rate for 9 square meter 3592.50 /9 sqm
Rate for 1 square meter 399.17
Add for workers welfare cess 1% 3.99
403.16
Or Say 403.20 /1 sqm

For 1st. Floor Add 20% 479.00

Add for workers welfare cess 1% 4.79
483.79
Or Say 483.80 /1 sqm

For 2nd. Floor Add 20% 574.80

Add for workers welfare cess 1% 5.75
580.55
Or Say 580.60 /1 sqm

For 3rd. Floor Add 20% 689.76

Add for workers welfare cess 1% 6.90
696.66
Or Say 696.70 /1 sqm
(ii) RCC Stairs excluding landing but including railing.

Data for 5.00 sqm

(a) Materials
Nonsal wood 0.039 cum 16421.58 640.44
Planks 38mm thick 0.228 cum 16421.58 3744.12
120mm dia bullah 6.500 Rm 83.82 544.83
Carriage of wood 0.350 cum 129.38 45.28
4974.67
Considering 10 times use of the materials,for use once 497.47
(b) Labour
Carpenter 2nd class 2.750 no each 370.00 1017.50
Semi skilled Mulia 2.750 no each 320.00 880.00
(c) Overhead Charges @ 7.5% on (a+b) 179.62
(d) Contractor Profit @ 7.5% on (a+b) 179.62
Rate for 5 square meter 2394.97 /5 sqm
Rate for 1 square meter 478.99
Add for workers welfare cess 1% 4.79
483.78
Or Say 483.80 /1 sqm
For 1st. Floor Add 20% 574.79
Add for workers welfare cess 1% 5.75
580.54
Or Say 580.50 /1 sqm
(iii) RCC foundation & plinth band footings,bases of
columns,mass concrete,etc.
Data for 10.00 sqm
(a) Materials
Planks 38mm thick 0.267 cum 16421.58 4384.56
80mm dia nonsal bullah 12.600 Rm 39.83 501.86
Carriage of wood 0.3284 cum 129.38 42.49
4928.91
Considering 10 times use of the materials,for use once 492.89
(b) Labour
Carpenter 2nd class 0.50 no each 370.00 185.00
Semi skilled Mulia 0.50 no each 320.00 160.00
(c) Overhead Charges @ 7.5% on (a+b) 62.84
(d) Contractor Profit @ 7.5% on (a+b) 62.84
Rate for 5 square meter 963.57 /10 sqm
Rate for 1 square meter 96.36
Add for workers welfare cess 1% 0.96
97.32
Or Say 97.30 /1 sqm
For 1.5mtr. below ground Add 20% on labour 69.00
165.36
Add for workers welfare cess 1% 1.65
 167.01
Or Say 167.00 /1 sqm
(iv) RCC beams , columns and bressmer , etc.

Data for 10.00 sqm

(a) Materials
80mm dia sal bullah 8.000 Rm 39.83 318.64
Planks 38mm thick 0.218 cum 16421.58 3579.90
120mm dia sal bullah 15.200 Rm 83.82 1274.06
Carriage of wood 0.456 cum 129.38 59.00
5231.60
Considering 10 times use of the materials,for use once 523.16
(b) Labour
Carpenter 2nd class 2.750 no each 370.00 1017.50
Semi skilled Mulia 2.750 no each 320.00 880.00
(c) Overhead Charges @ 7.5% on (a+b) 181.55
(d) Contractor Profit @ 7.5% on (a+b) 181.55
Rate for 4.2 square meter 2783.76 /10 sqm
Rate for 1 square meter 662.80
Add for workers welfare cess 1% 6.63
669.43
Or Say 669.40 /1 sqm
For 1st. Floor Add 20% 795.36
Add for workers welfare cess 1% 7.95
803.31
Or Say 803.30 /1 sqm

For 2nd. Floor Add 20% 954.43

Add for workers welfare cess 1% 9.54
963.97
Or Say 964.00 /1 sqm

For 3rd Floor Add 20% 1145.32

Add for workers welfare cess 1% 11.45
1156.77
Or Say 1156.80 /1 sqm
(v) RCC lintels -

Data for 7.8sqm

(a) Materials
Non Sal Planks 38mm thick 0.413 cum 16421.58 6782.11
120mm dia non sal bullah 21.000 Rm 83.82 1760.22
Carriage of wood 0.689 cum 129.38 89.14
8631.47
Considering 10 times use of the materials,for use once 863.15
(b) Labour
 Carpenter 2nd class 1.250 no each 370.00 462.50
Semi skilled Mulia 1.250 no each 320.00 400.00
(c) Overhead Charges @ 7.5% on (a+b) 129.42
(d) Contractor Profit @ 7.5% on (a+b) 129.42
Rate for 7.8 square meter 1984.49 /7.8 sqm
Rate for 1 square meter 254.42
Add for workers welfare cess 1% 2.54
256.96
Or Say 257.00 /1 sqm
For 1st. Floor Add 20% 305.30
Add for workers welfare cess 1% 3.05
308.35
Or Say 308.40 /1 sqm
(vi) RCC Walls & Fins:-
Data for 23.9 sqm
(a) Materials
Non Sal Planks 38mm thick 0.954 cum 16421.58 15666.19
Non salwood scantling 0.269 16421.58 4417.41
120mm dia non sal bullah 100.80 Rm 83.82 8449.06
Carriage of wood 2.461 cum 129.38 318.40
28851.06

Considering 10 times use of the materials,for use once 2885.11

(b) Labour
Carpenter 2nd class 13.50 no each 370.00 4995.00
Semi skilled Mulia 13.50 no each 320.00 4320.00
(c) Overhead Charges @ 7.5% on (a+b) 915.01
(d) Contractor Profit @ 7.5% on (a+b) 915.01
Rate for 23.9 square meter 14030.13 /23.9 sqm
Rate for 1 square meter 587.03
Add for workers welfare cess 1% 5.87
592.90
Or Say 592.90 /1 sqm
For 1st. Floor Add 20% 704.44
Add for workers welfare cess 1% 7.04
711.48
Or Say 711.50 /1 sqm
For 2nd. Floor Add 20% 845.33
Add for workers welfare cess 1% 8.45
853.78
Or Say 853.80 /1 sqm
For 3rd. Floor Add 20% 1014.40
Add for workers welfare cess 1% 10.14
1024.54
Or Say 1024.50 /1 sqm
Brick Masonary
17 Brick work with K.B. Bricks having crushing strength
between 100kg/cm2 to 149kg/cm2 in Cement mortar(1:6)
in foundation & plinth.

Data for 1cum

(a) Labour
Mason 1st. Class 0.350 no each 430.00 150.50
Mason 2nd class 1.050 no each 370.00 388.50
Women mulia 1.410 no each 280.00 394.80
M.Mulia 1.410 no each 280.00 394.80
Preparation of mortar & getting water 0.140 no each 280.00 39.20
(b) Materials
K.B.Bricks-25*12*8cm 1.000 cum 1695.49 1695.49
(per one cum 350 nos.)
Screened sand 0.280 cum 48.57 13.60
Cement 0.672 qntl 531.25 357.00
(c) Overhead Charges @ 7.5% on (a+b) 257.54
(d) Contractor Profit @ 7.5% on (a+b) 257.54
Total rate per 1cum (a+b+c+d) 3948.97
(e) Add Carriage and Royalty
K.B.Bricks-25*12*8cm 1.000 cum 377.28 377.28
(per one cum 350 nos.)
Screened sand 0.280 cum 272.67 76.35
Cement 0.672 qntl 16.17 10.87
Rate per 1cum (a+b+c+d+e) 4413.47
Add for workers welfare cess 1% 44.13
4457.60
Or Say 4457.60 /1 cum
18 Brick work with K.B. Bricks having crushing strength
between 100kg/cm2 to 149kg/cm2 in Cement mortar(1:6)
in superstructure .

Data for 1cum

(a) Labour
Mason 1st. Class 0.350 no each 430.00 150.50
Mason 2nd class 1.050 no each 370.00 388.50
Women mulia 1.410 no each 280.00 394.80
M.Mulia 1.410 no each 280.00 394.80
Preparation of mortar & getting water 0.140 no each 280.00 39.20
(b) Materials
K.B.Bricks-25*12*8cm 1.000 cum 1695.49 1695.49
(per one cum 350 nos.)
Screened sand 0.280 cum 48.57 13.60
Cement 0.672 qntl 531.25 357.00

(c) Overhead Charges @ 7.5% on (a+b) 257.54

(d) Contractor Profit @ 7.5% on (a+b) 257.54
Total rate per 1cum (a+b+c+d) 3948.97
 (d) Add Carriage and Royalty
K.B.Bricks-25*12*8cm 1.000 cum 377.28 377.28
(per one cum 350 nos.)
Screened sand 0.280 cum 272.67 76.35
Cement 0.672 qntl 16.17 10.87
Rate per 1cum (a+b+c+d) 4413.47
Or Say 4413.50
Add for super structure 33.00
Rate for super structure 4446.50
Add for workers welfare cess 1% 44.47
4490.97
Or Say 4491.00 /1 cum
Flooring
19 10cm dry brick khoa well watered & rammed to
receive A.S. flooring.
Data for 1sqm
(a) Labour
Mason 2nd class 0.050 no each 370.00 18.50
M.Mulia for ramming 0.160 no each 280.00 44.80
W.Mulia 0.220 no each 280.00 61.60
(b) Materials
K.B.Brick Khoa 4cm size 0.140 cum 298.72 41.82
(c) Overhead Charges @ 7.5% on (a+b) 12.50
(d) Contractor Profit @ 7.5% on (a+b) 12.50
Total rate per 1sqm (a+b+c+d) 191.72
(e) Add Carriage and Royalty
K.B.Brick Khoa 4cm size 0.140 cum 413.67 57.91
Rate per 1sqm (a+b+c+d) 249.63
Add for workers welfare cess 1% 2.50
252.13
Or Say 252.10 /1 sqm
20 2.5 cm artificial stone flooring with Cement concrete
(1:2:4) including punning using 12mm size crusher
broken granite chipps.
Data for 1sqm
(a) Materials
Hard granite crusher broken chips 12mm size 0.023 cum 1048.47 24.11
Screened sand 0.012 cum 48.57 0.58
Cement 0.0858 qntl 531.25 45.58
(b) Labour
Mason special 0.130 no each 430.00 55.90
Man mulia for mixing stone, sand and cement and 0.030 no each 280.00 8.40
getting water

W.Mulia 0.220 no each 280.00 61.60

M.Mulia 0.110 no each 280.00 30.80
(c) Overhead Charges @ 7.5% on (a+b) 17.02
 (d) Contractor Profit @ 7.5% on (a+b) 17.02
Total rate per 1cum (a+b+c+d) 261.01
(e) Add Carriage and Royalty
Hard granite crusher broken chips 12mm size 0.023 cum 924.47 21.26
Screened sand 0.012 cum 272.67 3.27
Cement 0.0858 qntl 16.17 1.39

Rate per 1sqm (a+b+c+d+e) 286.93

Add for workers welfare cess 1% 2.87
289.80
Or Say 289.80 /1 sqm
Rate for 1st. Floor Add 5% of labour 7.84
294.77
Add for workers welfare cess 1% 2.95
297.72
Or Say 297.70 /1 sqm
21 Fixing of tiles in floors treads or steps and landing on
25mm thick bed of Cement mortar 1:1 ( 1 Cement : 1
sand ) jointed with neat Cement slury mixed with pigment
to match the shades of the tiles including rubbing and
polishing complete excluding cost of tiles or stones.

Data for 1sqm

(a) Materials
Cement 1.857 qntl 531.25 986.53
Screened sand 0.130 cum 48.57 6.31
Cement for slury 0.440 qntl 531.25 233.75
Cement for Grouting 0.440 qntl 531.25 233.75
(b) Labour
Mason special 2.160 no each 430.00 928.80
Semiskilled Mulia 5.500 no each 320.00 1760.00
Mulia 2.160 no each 280.00 604.80
(c) Overhead Charges @ 7.5% on (a+b) 356.55
(d) Contractor Profit @ 7.5% on (a+b) 356.55
Total rate per 10 sqm (a+b+c+d) 5467.04
(d) Add Carriage and Royalty
Cement 1.857 qntl 16.17 30.03
Screened sand 0.130 cum 272.67 35.45
Cement for slury 0.440 qntl 16.17 7.11
Cement for Grouting 0.440 qntl 16.17 7.11
Rate per 10 sqm (a+b+c+d+e) 5546.74
Rate per 1 sqm (a+b+c+d+e)/10 554.67
Add for wax polishing 8.50 /sqm
Add for cost of ceramic tiles 355.00 /sqm
918.17
Add for workers welfare cess 1% 9.18
927.35
 Or Say 927.40 /1 sqm
Rate for 1st. Floor Add 5% of labour (b) 164.68
1082.85
Add for workers welfare cess 1% 10.83
1093.68
Or Say 1093.70 /1 sqm
22 Fixing of tiles in dados, skirting and risers of steps on 12
mm thick bed of Cement mortar 1:3 ( 1 Cement :3 sand )
jointed with neat Cement slury mixed with pigment to
match the shades of the tiles including rubbing and
polishing complete excluding cost of tiles or stones.

Data for 1sqm

(a) Materials
Cement 0.715 qntl 531.25 379.84
Screened sand 0.150 cum 48.57 7.29
Cement for slury 0.660 qntl 531.25 350.63
(b) Labour
Mason special 3.250 no each 430.00 1397.50
Semiskilled Mulia 7.600 no each 320.00 2432.00
Mulia 3.250 no each 280.00 910.00
(c) Overhead Charges @ 7.5% on (a+b) 410.79
(d) Contractor Profit @ 7.5% on (a+b) 410.79
Total rate per 10 sqm (a+b+c+d) 6298.84
(e) Add Carriage and Royalty
Cement 0.715 qntl 16.17 11.56
Screened sand 0.150 cum 272.67 40.90
Cement for slury 0.660 qntl 16.17 10.67
Rate per 10 sqm (a+b+c+d+e) 6361.97
Rate per 1 sqm (a+b+c+d+e)/10 636.20
Add for wax polishing 8.50
Add for cost of ceramic tiles 320.00
964.70 /sqm
Add for workers welfare cess 1% 9.65
974.35
Or Say 974.40 /1 sqm
Rate for 1st. Floor Add 5% of labour (b) 236.98
1201.68
Add for workers welfare cess 1% 12.02
1213.70
Or Say 1213.70 /1 sqm
23 Supplying all labour T & P materials for fitting & fixing of
chequred tiles in floor , treads, or steps and landing on 25 mm
thick bed in C M (1:1) joint with neat cement slurry to match
(Details For 10 Sqm )
the shade of tiles etc complete as per direction of Engineer- in
Labour
-Charge Same as item 21 554.67
Add Cost :
Chequer Tiles 1.00 Sqm @ Rs. 180.00 180.00
 734.67
Add for workers welfare cess 1% 7.35
742.02 /Sqm
Say 742.00 /Sqm
Plastering
24 12mm thick Cement plaster (1:6) for brickwork
including curing etc. complete.

Data for 1sqm

(a) Materials
Screened sand 0.015 cum 48.57 0.73
Cement 0.0358 qntl 531.25 19.02
(b) Labour
Mason 2nd class 0.140 no each 370.00 51.80
Man Mulia 0.050 no each 280.00 14.00
W.Mulia 0.050 no each 280.00 14.00
Man mulia for mixing sand 0.020 no each 280.00 5.60
(c) Overhead Charges @ 7.5% on (a+b) 7.89
(d) Contractor Profit @ 7.5% on (a+b) 7.89
Total rate per 1 sqm (a+b+c+d) 120.93
(d) Add Carriage and Royalty
Screened sand 0.015 cum 272.67 4.09
Cement 0.0358 qntl 16.17 0.58

Rate per 1 sqm (a+b+c+d) 125.60

Add for workers welfare cess 1% 1.26
126.86
Or Say 126.90 /1 sqm
Rate for 1st. Floor Add 3% of labour (b) 2.56
128.16
Add for workers welfare cess 1% 1.28
129.44
Or Say 129.40 /1 sqm
25 16mm thick Cement plaster (1:6) over brickwork
including curing etc. complete.
Data for 1sqm
(a) Materials
Screened sand 0.018 cum 48.57 0.87
Cement 0.043 qntl 531.25 22.84
(b) Labour
Mason 2nd class 0.160 no each 370.00 59.20
Man Mulia 0.110 no each 280.00 30.80
W.Mulia 0.110 no each 280.00 30.80
Man mulia for mixing sand 0.020 no each 280.00 5.60
(c) Overhead Charges @ 7.5% on (a+b) 11.26
(d) Contractor Profit @ 7.5% on (a+b) 11.26
 Total rate per 1 sqm (a+b+c+d) 172.63
(e) Add Carriage and Royalty
Screened sand 0.018 cum 272.67 4.91
Cement 0.043 qntl 16.17 0.70
Rate per 1 sqm (a+b+c+d) 178.24
Add for workers welfare cess 1% 1.78
180.02
Or Say 180.00 /1 sqm
Rate for 1st. Floor Add 3% of labour (b) 3.79
182.03
Add for workers welfare cess 1% 1.82
183.85
Or Say 183.90 /1 sqm
26 12mm thick Cement plaster (1:4) over brickwork with
neat Cement punning for skirting including curing
etc. complete.
Data for 1sqm
(a) Materials
Screened sand 0.015 cum 48.57 0.73
Cement 0.0644 qntl 531.25 34.21
(b) Labour
Mason 2nd class 0.150 no each 370.00 55.50
Man Mulia 0.040 no each 280.00 11.20
W.Mulia 0.050 no each 280.00 14.00
Man mulia for mixing sand 0.020 no each 280.00 5.60
(c) Overhead Charges @ 7.5% on (a+b) 9.09
(d) Contractor Profit @ 7.5% on (a+b) 9.09
Total rate per 1 sqm (a+b+c+d) 139.42
(e) Add Carriage and Royalty
Screened sand 0.015 cum 272.67 4.09
Cement 0.0644 qntl 16.17 1.04

Rate per 1 sqm (a+b+c+d) 144.55

Add for workers welfare cess 1% 1.45
146.00
Or Say 146.00 /1 sqm
Rate for 1st. Floor Add 3% of labour (b) 2.59
147.14
Add for workers welfare cess 1% 1.47
148.61
Or Say 148.60 /1 sqm
27 6mm thick Cement plaster (1:4) to R.C.C.surface
finished smooth including closed deep chipping
and slurry treatment curing etc. complete.

Data for 1sqm

 (a) Materials
Screened sand 0.0075 cum 48.57 0.36
Cement 0.0372 qntl 531.25 19.76
(b) Labour
Mason 2nd class 0.140 no each 370.00 51.80
Man Mulia 0.050 no each 280.00 14.00
W.Mulia 0.050 no each 280.00 14.00
Man mulia for mixing sand 0.070 no each 280.00 19.60
(c) Overhead Charges @ 7.5% on (a+b) 8.96
(d) Contractor Profit @ 7.5% on (a+b) 8.96
Total rate per 1 sqm (a+b+c+d) 137.44
(e) Add Carriage and Royalty
Screened sand 0.0075 cum 272.67 2.05
Cement 0.0372 qntl 16.17 0.60
Rate per 1 sqm (a+b+c+d) 140.09
Add for workers welfare cess 1% 1.40
141.49
Or Say 141.50 /1 sqm
Rate for 1st. Floor Add 3% of labour (b) 2.98
143.07
Add for workers welfare cess 1% 1.43
144.50
Or Say 144.50 /1 sqm
28 Neat Cement punning to plastered surface with all cost
conveyance etc. complete.

Data for 1sqm

(a) Materials
Cement 0.0114 qntl 531.25 6.06
(b) Labour
Mason(Special) 0.027 no each 430.00 11.61
W.Mulia 0.027 no each 280.00 7.56
(c) Overhead Charges @ 7.5% on (a+b) 1.89
(d) Contractor Profit @ 7.5% on (a+b) 1.89
Total rate per 1 sqm (a+b+c+d) 173.51
(e) Add Carriage and Royalty
Cement 0.0114 qntl 16.17 0.18
Rate per 1 sqm (a+b+c+d) 173.69
Add for workers welfare cess 1% 1.74
175.43
Or Say 175.40 /1 sqm
Rate for 1st. Floor Add 3% of labour (b) 0.58
174.27
Add for workers welfare cess 1% 1.74
176.01
Or Say 176.00 /1 sqm
Grading Concrete
29 2.5 cm thick grading concrete on roof slab with C.C .
(1:2:2) using 6mm size HGCB stone chips.On new
work
Per 1 sqm
(a) Materials
Crusher broken granite chipps 6mm size 0.017 cum 716.19 12.18
Screened sand 0.017 cum 48.57 0.83
Cement 0.1208 qntl 531.25 64.18
(b) Labour
Mason special 0.100 no each 430.00 43.00
Man mulia 0.330 no each 280.00 92.40
Man mulia for mixing stone, sand and cement and 0.030 no each 280.00 8.40
getting water
(c) Overhead Charges @ 7.5% on (a+b) 16.57
(d) Contractor Profit @ 7.5% on (a+b) 16.57
Total rate per 1 sqm (a+b+c+d) 254.13
(e) Add Carriage and Royalty
Crusher broken granite chipps 6mm size 0.017 cum 924.47 15.72
Screened sand 0.017 cum 272.67 4.64
Cement 0.1208 qntl 16.17 1.95
Rate per 1sqm (a+b+c+d) 276.44
Add for workers welfare cess 1% 2.76
279.20
Or Say 279.20 /1 sqm
30 4 cm thick grading concrete on roof slab with C.C .(1:2:4)
using 12mm & down size HGCB stone chips.On old work.

Per 1 sqm
(a) Materials
Crusher broken granite chipps 12mm size 0.018 cum 1048.47 18.87
Crusher broken granite chipps 4.7mm size 0.018 cum 647.62 11.66
Screened sand 0.018 cum 48.57 0.87
Cement 0.1287 qntl 531.25 68.37
(b) Labour
Mason special 0.165 no each 430.00 70.95
Man mulia 0.528 no each 280.00 147.84
Man mulia for mixing stone, sand and cement and 0.480 no each 280.00 134.40
getting water
(c) Overhead Charges @ 7.5% on (a+b) 33.97
(d) Contractor Profit @ 7.5% on (a+b) 33.97
Total rate per 1 sqm (a+b+c+d) 520.90
(e) Add Carriage and Royalty
Crusher broken granite chipps 12mm size 0.018 cum 924.47 16.64
Crusher broken granite chipps 4.7mm size 0.018 cum 924.47 16.64
Screened sand 0.018 cum 272.67 4.91
Cement 0.1287 qntl 16.17 2.08
 Rate per 1sqm (a+b+c+d) 561.17

Add for workers welfare cess 1% 5.61

566.78
Or Say 566.80 /1 sqm
Colouring & Painting
31 Cement washing 1-coat to plastered surface

Data for 93 sqm

(a) Materials
Shell lime unslaked and screened 10.260 kg 16.19 166.11
Cement 1.001 qntl 531.25 531.78
(b) Labour
Painter 2nd class 0.750 no each 370.00 277.50
Man Mulia 0.500 no each 280.00 140.00
Extra Labour for mixing 0.500 no each 280.00 140.00

(c) Overhead Charges @ 7.5% on (a+b) 94.15

(d) Contractor Profit @ 7.5% on (a+b) 94.15
Total rate per 93 sqm (a+b+c+d) 1443.69
(e) Add Carriage
Cement 1.001 cum 16.17 16.19
Rate per 93 sqm (a+b+c+d) 1459.88
Rate per 1 sqm (a+b+c+d)/93 15.70
Add for workers welfare cess 1% 0.16
15.86
Or Say 15.90 /1 sqm
32 Priming 1-coat with any approved primer including all
labour etc complete.
(Wood Work)
Data for 9.3 sqm
(a) Labour
Paintrer Special 0.50 no each 430.00 215.00
Man Mulia for preparing the surface 0.50 no each 280.00 140.00
(c) Overhead Charges @ 7.5% on (a+b) 26.63
(d) Contractor Profit @ 7.5% on (a+b) 26.63
Total rate per 9.3 sqm (a+b+c+d) 440.02 /9.3 sqm
Rate for one square meter (Labour) 47.31
Add cost of primer 0.075 ltr eac 101.57 7.62
54.93
Add for workers welfare cess 1% 0.55
55.48
Or Say 55.50 /1 sqm
33 White washing 3-coats with shell lime to walls &
ceilings.
Data for 93 sqm.
 Data for 93 sqm
(a) Materials
Shell lime 23.220 kg each 16.19 375.93
(b) Labour
Painter 2nd class 1.500 no each 370.00 555.00
M.Mulia 1.000 no each 280.00 280.00
(c) Overhead Charges @ 7.5% on (a+b) 90.82
(d) Contractor Profit @ 7.5% on (a+b) 90.82
Total rate per 93 sqm (a+b+c+d) 1392.57 /93 sqm
Rate for one square meter (Labour) 14.97
Add for workers welfare cess 1% 0.15
15.12
Or Say 15.10 /1 sqm

34 Colour washing two coats with shell lime including

cost of all materials and labour etc.

Data for 93 sqm

(a) Materials
Shell lime 18.660 kg each 16.19 302.11
(b) Labour
Painter 2nd class 1.000 no each 370.00 370.00
M.Mulia 0.750 no each 280.00 210.00
(c) Add extra towards colouring materials L.S. 25.00
(d) Overhead Charges @ 7.5% on (a+b) 66.16
(e) Contractor Profit @ 7.5% on (a+b) 66.16
Total rate per 93 sqm (a+b+c+d) 1039.43 /93 sqm
Rate for one square meter (Labour) 11.18
Add for workers welfare cess 1% 0.11
11.29
Or Say 11.30 /1 sqm

35 Finishing wall with water proofing cement paint two

coats with any approved shade on old work to give
on even shade excluding cost of paint.
Data for 10 sqm
(a) Labour
Paintrer Special 0.220 no each 430.00 94.60
M.Mulia 0.220 no each 280.00 61.60
Man Mulia for preparing the surface 0.100 no each 280.00 28.00
(b) Overhead Charges @ 7.5% on (a) 13.82
(c) Contractor Profit @ 7.5% on (a) 13.82
Total rate per 10 sqm (a+b) 211.84 /93 sqm
Rate for one square meter (Labour) 21.18
Add cost of cement paint 0.250 kg Eac 36.22 9.06
30.24
 Add for workers welfare cess 1% 0.30
30.54
Or Say 30.50 /1 sqm
For 1st. Floor Add 3% over labour 0.55
31.05
Add for workers welfare cess 1% 0.31
31.36
Or Say 31.40 /1 sqm
For 2nd. Floor Add 3% over labour 0.73
32.13
Add for workers welfare cess 1% 0.32
32.45
Or Say 32.50 /1 sqm
For 3rd. Floor Add 3% over labour 0.18
32.68
Add for workers welfare cess 1% 0.33
33.01
Or Say 33.00 /1 sqm
36 Distempering 2-coat to walls with distemper of
approved shade on old work to give on even shade
excluding cost of distemper.

Data for 10 sqm

(a) Labour
Paintrer Special 0.520 no each 430.00 223.60
M.Mulia 0.520 no each 280.00 145.60
Man Mulia for preparing the surface 0.100 no each 280.00 28.00
(b) Overhead Charges @ 7.5% on (a+b) 29.79
(c) Contractor Profit @ 7.5% on (a+b) 29.79
Total rate per 10 sqm (a+b+c+d) 456.78 /10 sqm
Rate for one square meter (Labour) 45.68
Add cost of distemper 0.250 kg Each 51.97 12.99
58.67
Add for workers welfare cess 1% 0.59
59.26
Or Say 59.30 /1 sqm
For 1st. Floor Add 3% over labour 1.19
59.86
Add for workers welfare cess 1% 0.60
60.46
Or Say 60.50 /1 sqm
37 Wall painting 2-coats with plastic emulsion paint of
approved shade on new work 1coats to give an
even shade excluding cost of paint.

Data for 10 sqm

 (a) Labour
Paintrer Special 0.540 no each 430.00 232.20
M.Mulia 0.540 no each 280.00 151.20
Man Mulia for preparing the surface 0.100 no each 280.00 28.00
(b) Overhead Charges @ 7.5% on (a+b) 30.86
(c) Contractor Profit @ 7.5% on (a+b) 30.86
Total rate per 10 sqm (a+b+c+d) 473.12 /10 sqm
Rate for one square meter (Labour) 47.31
Add for workers welfare cess 1% 0.47
47.78
Or Say 47.80 /1 sqm
For 1st. Floor Add 3% over labour 1.23
48.54
Add for workers welfare cess 1% 0.49
49.03
Or Say 49.00 /1 sqm
38 Painting 2-coats with any approved paint on new
wood work including cost of materials.

Data for 9.3 sqm

(a) Labour
Paintrer Special 1.25 no each 430.00 537.50
M.Mulia 1.00 no each 280.00 280.00
Man Mulia for preparing the surface 0.10 no each 280.00 28.00
(b) Overhead Charges @ 7.5% on (a) 63.41
(c) Contractor Profit @ 7.5% on (a) 63.41
Total rate per 10 sqm (a+b+c+d) 972.32 /9.3 sqm
Rate for one square meter (Labour) 104.55
Add cost of paint 0.125 ltr eac 149.61 18.70
123.25
Add for workers welfare cess 1% 1.23
124.48
Or Say 124.50 /1 sqm
For 1st. Floor Add 3% over labour 2.73
125.98
Add for workers welfare cess 1% 1.26
127.24
Or Say 127.20 /1 sqm
40
Dressed seasoned sal wood work framed and fixed
(wrought and put up) in burgahs, rafters and posts
per 1cum
Data for 0.028 cum.
(a) Materials
Sal wood scantling 0.028 cum @ 27212.45 761.95
(b) Labour
 Carpenter Special 0.330 no each 430.00 141.90
Man mulia 0.330 no each 280.00 92.40
(c) Overhead Charges @ 7.5% on (a+b) 74.72
(d) Contractor's Profit @ 7.5% on (a+b) 74.72
Total rate per .028cum (a+b+c) 1145.69
Rate for one Cubic meter=(a+b+c)/0.028 40917.50
Add for workers welfare cess 1% 409.18
41326.68
Or Say 41326.70 /1 cum
41 Dressed seasoned salwood work framed and fixed in
trusses,purlins, door, window, ventilaters and beams.

Data for 0.028 cum.

(a) Materials
Sal wood scantling 0.028 cum @ 27212.45 761.95
(b) Labour
Carpenter Special 0.500 no each 430.00 215.00
Man mulia 0.500 no each 280.00 140.00
(c) Overhead Charges @ 7.5% on (a+b) 83.77
(d) Contractor's Profit @ 7.5% on (a+b) 83.77
Total rate per .028cum (a+b+c) 1284.49
Rate for one Cubic meter=(a+b+c)/.028 45874.64
Add for workers welfare cess 1% 458.75
46333.39
Or Say 46333.40 /1 cum

42 32mm thick piasal or local teak wood paneled

shutter for doors and windwows including cost of all
fittings,labour etc. complete.
Data for 1.88sqm.
(a) Materials
Piasal wood planks 0.067 cum @ 43079.67 2886.34
Wooden hinged,cleats 2.000 no each 15.00 30.00
(b) Labour for making shutter:
Carpenter Special 2.000 no each 430.00 860.00
Helper 2.000 no each 280.00 560.00
For 1.88 sqm 2669.60
(c) Labour for fixing shutter:
Carpenter 2nd class 1.000 no each 370.00 370.00
Man mulia 1.000 no each 280.00 280.00
(d) Overhead Charges @ 7.5% on (a+b+c) 467.70
(e) Contractors profit @ 7.5% on (a+b+c) 467.70
Total rate per 1.88sqm (a+b+c+d) 6703.64
Rate for one sqm =(a+b+c+d)/1.88 3565.77
Add for workers welfare cess 1% 35.66
3601.43
 Or Say 3601.40 /1 sqm

For 2nd. Floor Add 3% over labour 0.55

31.60
Add for workers welfare cess 1% 0.32
31.92
Or Say 31.90 /1 sqm
For 3rd. Floor Add 3% over labour 0.55
32.45
Add for workers welfare cess 1% 0.32
32.77
Or Say 32.80 /1 sqm
43 Painting two coats over a coat of primer with any approved
shade including cost of paints, primer & labour etc. complete.
(Data for 9.30 Sqm)
Painter special 1.25 Nos @ Rs. 430.00 /E 537.50
Mulia 1.00 Nos @ Rs. 280.00 /E 280.00
Man mulia for preparing
surface 0.10 Nos @ Rs. 280.00 /E 28.00
Add7.5% for over head charges 0.075 63.41
Add7.5% for contractors profit 0.075 845.50 63.41
972.32 /9.30 Sqm
Rate per Sqm = 104.55 / Sqm
Paint required 0.125 Litrs @ Rs. 149.61 /Litrs 18.70
(A) 123.25
Primer one coat:
Painter special 0.50 Nos @ Rs. 430.00 /E 215.00
Mulia 0.50 Nos @ Rs. 280.00 /E 140.00
Add7.5% for over head charges 0.075 26.63
Add7.5% for contractors profit 0.075 355.00 26.63
408.26 /Sqm
Rate per Sqm = 43.90 /Sqm
Primer required 0.054 Litrs @ Rs. 101.57 /Litrs 5.48
(B) 49.38 /Sqm
Total
(A)rate
+ (B)
= = 172.63 /Sqm
172.63 /Sqm
Add for workers welfare cess 1% 1.73
174.36 /Sqm
174.40 /Sqm
44
Tripple Stage Centering & shuttering for roof slab,
Balconies, Projections above 7.50 Mtr & up to 10.80
mtr height
Data for 9.30 Sqmtr.
(a) Materials
38 mm thick Nonsal Planks 1.0602 cum 16421.58 17410.16
120 mm dia Sal bullah 168.000 Mtr 83.82 14081.76
 80 mm dia Non-sal bullah 36.57 Rm 39.83 1456.58
Non-sal wood Scanting 25 mm 0.37 cum 16421.58 6075.98
Carriage of wood 3.5086 cum 129.38 453.94
39478.42
Considering 10 times use of the materials,for use once 3947.84
(b) Labour
Carpenter 2nd class 10.000 no each 370.00 3700.00
Semi skilled Mulia 10.000 no each 320.00 3200.00
(c) Overhead Charges @ 10% on (a+b) 1084.78
Rate for 9.30 square meter 11932.62 /9.30 sqm
Rate for 1 square meter 1283.08
Add for workers welfare cess 1% 12.83
1295.91
Or Say 1295.90 /1 sqm
45 Centering & shuttering for Shell roof up to 5.50 mtr.
Data for 9.30 Sqmtr.
(a) Materials
38 mm thick Nonsal Planks 0.3530 cum 16421.58 5796.82
120 mm dia Sal bullah 110.000 Mtr 83.82 9220.20
80 mm dia Non-sal bullah 15.23 Rm 39.83 606.61
Non-sal wood Scanting 25 mm 0.2258 cum 16421.58 3707.99
Carriage of wood 1.8987 cum 129.38 245.65
19577.27
Considering 10 times use of the materials,for use once 1957.73
(b) Labour
Carpenter 2nd class 4.120 no each 370.00 1524.40
Semi skilled Mulia 4.120 no each 320.00 1318.40
(c) Overhead Charges @ 10% on (a+b) 480.05
Rate for 9.30 square meter 5280.58 /9.30 sqm
Rate for 1 square meter 567.80
Add for workers welfare cess 1% 5.68
573.48
Or Say 573.50 /1 sqm

46 20 mm thick Cement plaster (1:4) over concrete work with

neat Cement punning with approved water proofing
compound etc. all complete including curing etc.
complete.

Data for 1sqm

(a) Materials
Screened sand 0.021 cum 48.57 1.02
Cement 0.0858 qntl 531.25 45.58
(b) Labour
Mason spl. class 0.027 no each 430.00 11.61
Mason 2nd class 0.160 no each 370.00 59.20
Man Mulia 0.110 no each 280.00 30.80
 W.Mulia 0.137 no each 280.00 38.36
Man mulia for mixing sand 0.020 no each 280.00 5.60
(c) Overhead Charges @ 10% on (a+b) 19.22
Total Basic rate per 1 sqm (a+b+c) 211.39
(d) Add Carriage and Royalty
Screened sand 0.021 cum 272.67 5.73
Cement 0.0858 qntl 16.17 1.39
Rate per 1 sqm (a+b+c+d) 218.51
Add for workers welfare cess 1% 2.19
220.70
Or Say 220.70 /1 sqm
Rate for 1st. Floor Add 3% of labour (b) 4.37
222.88
Add for workers welfare cess 1% 2.23
225.11
Or Say 225.10 /1 sqm

Rate for 2nd. Floor Add 3% of labour (b) 4.50

227.38
Add for workers welfare cess 1% 2.27
229.65
Or Say 229.70 /1 sqm

Rate for 3rd. Floor Add 3% of labour (b) 4.63

232.01
Add for workers welfare cess 1% 2.32
234.33
Or Say 234.30 /1 sqm

47 Cutting in disintegrated rock not requiring blasting to be removed by pick axes

and crow bars & depositing the materials within 50m initial lead & 1.5mtr initial
lift including rough dressing and as per direction of the E-I-C.

Man Mulia 109 nos

280.00 30520
OHC 15%
4578
Total 35098
Exacavation charges extra 20%
7019.60
Total
42117.60
Add abour cess 1% 421.18
Total 42538.78
Per 100Cum
48 Dismantling & removing C.C. including stacking the useful materials for reuse & removing
the debries within 50mtr lead etc and as per direction of the E-I-C.
 Man Mulia 1.6 nos
280.00 448
OHC 15%
67.2
Total
515.2
Add abour cess 1%
5.15
Total 520.35

Per 1Cum

49 Earth Work in stoney earth and gravels mixed with stone

and boulders not exceeding .014cum in volume within
50met. Initial lead and 1.5met. Initial lift including rough
dressing and levelling the bed including all labour T&P
etc. complete as directed by the Engineer - in Charge.

Per 100 cum

(i) Labour
ManMulia 33.53 nos Each 280.00 5029.50
W. Mulia 33.53 nos Each 280.00 5029.50
(ii) Overhead Charges @ 10% on (i) 1005.90
(iii) 2% Sundries,T&P on(i) 201.18
Total (i+ii+iii) 11266.08

(iv)Add for excavation of foundation 20% on (i+ii+iii) 2253.22

13519.30
Add for workers welfare cess 1% on (i+ii+iii+iv) 135.19
13654.49
Or Say 13654.50 /100 cum

l
 HEAD WORKS

Sl.No. Description of item Unit Quantity Rate Amount

1 Construction of switch room for electrical installation
of the pump and consumable store for operation and
maintenance .
No 1 354346.00 354346.00
2 Internal electrification to the switch room with
provision for electrical installations for the pump
No 1 23,071.00 23071.00
3 COST OF PUMP,MOTOR& ACCESSORIES: No 1 135,219.00 135219.00
4 Supplying of 15 KVA Voltage Stabilizer IN 3 Phase
power Supply input 150 watt volt & Output 450 watt
volt & indecater with ampair meter & all complete.
(SERVOR STABILIZER) .
Each 1 37125.00 37125.00
5 Compound wall arround the head works No 1 336,670.00 336670.00

6 Site development of head works with production well p No 1 118,060.25 118060.25

1004491.25
Total Rs 1,004,491.25
Or Say 1,004,491.00
 CAPACITY OF KVA SHOULD BE
N:B 3TIMES OF CAPACITY OF PUMP
ACCORDINGLY RATE TO BE
CHANGED(NOT TO BE PRINTED)
 ESTIMATE FOR CONSTRUCTION OF PUMP CHAMBER
Sl. No. ITEMS No L B H Qnty. Unit Rate Amount
1 2 3 4 5 6 7 7 9 10
NB:
CE NTER LINE LENGTH :-
Long Wall- 2.00 x 6.00 12.00 Mtr
Short Wall - 3.00 x 3.55 10.65 Mtr
1.00 x 2.75 2.75 Mtr
Total Wall 25.40 Mtr
1

Earth work in excavation of foundation in all kinds

of soil wiyhin initial lead and lift including rough
dressing and breaking clods etc complete .
Column - 7 1.20 1.20 1.20 12.10 cum
Step 1 1.80 1.00 0.30 0.54 cum
12.64 %cum 15480.50 1956.74
2 Sand filling in foundation & plinth incl. Watering
& Ramming etc. all complete.
Sand Filling - Inside
Column - 7 1.20 1.20 0.15 1.51 cum
Room Inside - 1 3.00 3.30 1.20 11.88 cum
1 2.50 1.80 1.20 5.40 cum
Verandah 1 2.50 1.25 1.20 3.75 cum
Step 1 1.80 1.00 0.08 0.14 cum
22.68 cum 270.00 6123.60
3 C.C. (1:4:8) with metal 4 cm size in foundation and
plinth incl. Laying & hoisting etc. all complete: -
Column - 7 1.20 1.20 0.15 1.51 cum
Room Inside - 1 3.00 3.30 0.10 0.99 cum
1 2.40 1.80 0.10 0.43 cum
Verandah 1 2.40 1.25 0.10 0.30 cum
Step 1 1.80 1.00 0.08 0.14 cum
3.37 cum 4281.90 14430.00
4 Supplying all labour,T&P and materials for RCC
works in cement concreteM20with 20 mm size
crusher broken hard granite chips including hoisting
and laying etc.complete asper the direction of
Engineer-In-Charge.
Column footing 7 1.20 1.20 0.20 2.02 cum
7 0.73 0.73 0.20 0.75 cum
Up to grade beam 7 0.25 0.25 0.50 0.22 cum
Plinth 7 0.25 0.25 1.30 0.57 cum
Grade Beam 1 25.40 0.25 0.25 1.59 cum
Column - 7 0.25 0.25 2.85 1.25 cum
Lintel &Roof beam - 2 25.40 0.25 0.15 1.91 cum
Chajja - 2 1.50 0.60 0.05 0.09 cum
1 1.05 0.60 0.05 0.03 cum
Front 1 3.60 0.60 0.05 0.11 cum
 1 1.75 0.60 0.05 0.05 cum
Roof - 1 6.45 4.10 0.10 2.64 cum
Total Qnty. 11.23 Cum 4931.20 55377.38
5 Supplying all labour for M.S. reinforcement for
RCC works including cutting,bending and binding
and tying the grills and placing in-position including
costr of binding wire 11 to 20 gauge etc.all
complete asper the direction of Engineer-In-Charge
Qnty. 11.23 qntl 6635.90 74521.16

6 Supplying all labour,T&P and materials for Regid

and smoth centering & shuttering to R C C work
and dismantling the same after casting etc.
all complete asper the direction of
Engineer-In-Charge.
Grade beam – 2 25.40 0.25 12.70 Sqm
12.70 Sqm 97.30 1235.71
Columnup to plinth 7 1.80 1.00 12.60 Sqm
Column 7 2.85 1.00 19.95 Sqm
32.55 Sqm 669.40 21788.97
Lintel 2 25.40 0.15 7.62 Sqm
5 1.05 0.25 1.31 Sqm
8.93 Sqm 257.00 2295.01
Chajja 2 1.50 0.60 1.80 Sqm
1 1.05 0.60 0.63 Sqm
1 3.60 0.60 2.16 Sqm
1 1.75 0.60 1.05 Sqm
Roof 1 6.45 4.10 26.45 Sqm
2 6.45 0.10 1.29 Sqm
2 4.10 0.10 0.82 Sqm
34.20 Sqm 403.20 13789.44
7 Supplying all labour,T&P and materials for Brick
work with K.B.Brick having crushing strength
not less than75/kg/Cm2 in cement mortar(1:6)
in Foundation & Plinth asper direction of Engineer-In-
charge.
Below G B 1 25.40 0.25 1.30 8.26 Cum
Total Qnty. 8.26 cum
Deduction
Column 7 0.25 0.25 1.30 0.57 cum
Qnty. ( - ) 0.57 cum
Net Qnty. 7.69 cum 4457.60 34278.94
8 Supplying all labour,T&P and materials for Brick
work with K.B.Brick having crushing strength
not less than 75/kg/Cm2 in cement mortar(1:6)
in super structure asper direction of Engineer-In-
charge.
Ground Floor 1 25.40 0.25 2.85 18.10 Cum
 Total Qnty. 18.10 cum
Deduction
pillar 7 0.25 0.25 2.85 1.25 cum
D1 1 1.05 0.25 1.95 0.51 cum
D2 1 0.75 0.25 1.95 0.37 cum
W1 2 1.20 0.25 1.20 0.72 cum
W2 1 0.90 0.25 1.20 0.27 cum
Ver Opening 1 1.25 0.25 1.95 0.61 cum
Ver Opening 1 2.50 0.25 1.95 1.22 cum
Qnty. ( - ) 4.95 cum
Net Qnty. 13.15 cum 4491.00 59056.65

9 Supplying all labour,T&P and materials for 12mm

thick cement plaster(1:6)over brick work etc.
all complete asper the direction of Engineer-
In-Charge.
Outside Wall -
2 6.25 3.00 37.50 Sqm
2 3.80 3.00 22.80 Sqm
60.30 Sqm
Deduction
Ver Opening 1 2.50 1.95 4.88 Sqm
Qnty. ( - ) 4.88 Sqm
Net Qnty. 55.42 Sqm 126.90 7032.80
10 Supplying all labour,T&P and materials for 16 mm
thick cement plaster(1:6)over brick work etc.
all complete asper the direction of Engineer-
In-Charge.
Inside Wall -
Room Inside -2x (L+B) 2 (3.00+3.30) 3.00 37.80 Sqm
2 (2.50+1.80) 3.00 25.80 Sqm
Verandah 2 (2.50+1.25) 3.00 22.50 Sqm
86.10 Sqm
Deduction -
D1 1 1.05 1.95 2.05 sqm
D2 1 0.75 1.95 1.46 sqm
W1 2 1.20 1.20 2.88 sqm
W2 1 0.75 1.20 0.90 sqm
Area (-) 7.29 Sqm
Net Area 78.81 Sqm 180.00 14185.80
11 Supplying all labour,T&P and materials for 12 mm thick C P in CM (1:4)
including neat cement punning etc. complete as per direction of Engineer
in Charge.

Top of Wall 1 25.40 0.25 6.35 Sqm

Outside Wall plinth protection -
2 6.25 1.35 16.88 Sqm
2 3.80 1.35 10.26 Sqm
33.49 Sqm
33.49 Sqm 146.00 4889.54
12 Supplying all labour ,T&P materials for providing
2.50 cm thick Grading concrete (1:2:2) over
roof slab using 6 mm size all complete asper
the direction of the Engineer-In-Charge.
Roof - 1 6.55 4.10 26.86 Sqm
26.86 Sqm 279.20 7499.31
13 Cost of M S Grills & Shutters with fabrication of approved
design with cost of all etc.
D1 1.05 1.95 2.05 sqm
D2 0.75 1.95 1.46 sqm
3.51 sqm .@40kg/sqm 140.40
W1 2x1.2 1.20 2.88 sqm
W2 0.75 1.20 0.90 sqm
3.78 sqm .@50kg/sqm 189.00
Total= 329.40
Or say 329.00 kg 70.00 23030.00
14 2.5 cm artificial stone flooring with Cement concrete (1:2:4) including
punning using 12mm size crusher broken granite chipps.
Room Inside - 1 3.00 3.30 9.90 sqm
1 2.50 1.80 4.50 sqm
Verandah 1 2.50 1.25 3.13 sqm
Door Seal 2 1.05 1.05 2.21 sqm
19.74 sqm
19.74 sqm 289.80 5720.65
15 Supplying all labour,T&P, materials for painting
two coats over a coat of primer of approved
make to window & door shutter etc. all
complete as per direction of Engineer-in-charge
D1 1 1.05 1.95 2.00 4.10 sqm
D2 1 0.75 1.95 2.00 2.93 sqm
W1 2 1.20 1.20 2.75 7.92 sqm
W2 1 0.75 1.20 2.75 2.48 sqm
17.43 Sqm 174.40 3039.79

19 . Supplying all labour, T & P for two coats of cement

paint of approved make to walls etc complete as per
the direction of Engineer-in-charge.
Area as item- 9 55.42 Sqm
Area as item- 10 78.81 Sqm
Area as item- 14 0.00 Sqm
134.23 Sqm 30.50 4094.02
Total 354345.51
Grand Total 354346.00
 36
ANNEXTURE - E -6
ESTIMATE FOR CONSTRUCTION OF BOUNDARY WALL
N B : CENTER LINE LENGTH
Length of Side Wall : 4x 20.00 m 80.00 Mtr
80.00 Mtr
1 Supplying all labour,T&P and materials forearth work
excavation of foundation in all kinds of soil including
dressing and leveliing the bed as directed by the Engineer-
In-Charge.

Column 20 1.00 1.00 1.00 20.00 cum

Total Qnty. 20.00 Cum 15480.50 Rs. 3096.10
2 Supplying all labour,T&P and materials for filling of
foundation with sand including watering and ramming
with all cost , carriage , royality etc complete .

Column 20 1.00 1.00 0.15 3.00 cum

Total Qnty. 3.00 Cum 270.00 Rs. 810.00
3 Supplying all labour,T&P and materials for cc ( 1 :4 :8 )
using 40 mm bhgcb metal including watering and curing
with all cost , carriage , royality etc complete .

Column 20 1.00 1.00 0.15 3.00 cum

Total Qnty. 3.00 Cum 4281.90 Rs. 12845.70
2 Supplying all labour,T&P and materials for RCC works in
cement concrete (1:2:4)with 20mm size crusher broken
hard granite chips including hoisting and laying etc.
complete as per the direction ofEngineer-In-Charge.

Column footing 20 1.00 1.00 0.15 3.00 cum

20 0.63 0.63 0.15 1.19 cum
Upto Brade Beam 20 0.25 0.25 0.55 0.69 cum
GB 1 80.00 0.25 0.20 4.00 cum
Column 20 0.25 0.25 1.50 1.88 cum
Total Qnty. 10.76 Cum 4931.20 Rs. 53059.71
3 Supplying all labour for M.S. reinforcement for RCC works
including cutting,bending and binding and tying the grills
and placing in-position including costr of binding wire 11
to 20 gauge etc.all complete asper the direction of
Engineer-In-Charge

A RCC Works 10.76 Cum

Qnty. 10.76 Cum 1.00 10.76 qntl 6635.90 71402.28
4 Supplying all labour,T&P and materials for Regid and
smoth centering & shuttering to R C C work and
dismantling the same after casting etc. all complete as per
direction of the Engineer-In-Charge.

Grade beam – 2 80.00 0.20 32.00 Sqm

Column- 20 1.00 2.05 41.00 Sqm
73.00 Sqm 97.30 7102.90
5 Supplying all labour,T&P and materials for Brick work with
K.B.Brick having crushing strength not less than75/kg/Cm2
in cement mortar(1:6) in Super Structre asper direction of
Engineer-In-Charge .

Wall 1 80.00 0.25 1.50 30.00 Cum

Brick Pillers 0 0.38 0.38 1.50 0.00 Cum
Top 1 80.00 0.25 0.08 1.60 Cum
31.60 Cum
Deduction :
Gate 1 3.00 0.25 1.50 1.13 Cum
Column 20 0.25 0.25 1.50 1.88 Cum
3.01 Cum
Net Qnty 28.59 Cum 4491.00 128397.69
6 Supplying all labour,T&P and materials for 16mm thick
cement plaster(1:6)over brick work etc. all complete asper
the direction of Engineer-In-Charge.

Out Side & Inside Wall -

2 80.00 1.50 240.00 sqm
1 80.00 0.25 20.00 sqm
0 0.25 1.50 0.00 sqm
Top 2 80.00 0.08 12.80 sqm
Area 272.80 Sqm
Deduction :
Gate 2 3.00 1.75 10.50 Sqm
10.50 Sqm
Net Qnty 262.30 Sqm 126.90 33285.87
7 Supplying all labour, T & P for two coats of cement paint of
approved make to walls etc complete as per the direction
of Engineer-in-charge.

Area as item- 7 262.30 Sqm

262.30 Sqm 30.50 Rs 8000.15
8 Cost of M S Grills Gate with fabrication of approved design
with cost of all etc.

Gate 1 3.00 1.50 4.50 Sqm

4.50 Sqm
247.50 Kg 70.00 Rs 17325.00
9 Supplying all labour,T&P, materials for painting two coats
over a coat of primer of approved make to window &
door shutter etc. All complete as per direction of Engineer-
in-charge

Gate 3 3.00 1.20 10.80 Sqm

10.80 Sqm 124.50 1344.60

Total Rs. 336670.00

Grand Total ( Say) Rs. 336670.00
 Annexure-E-6

DETAIL ESTIMATE FOR CONSTRUCTION OFAPPROACH ROAD AND SITE DEVELOPMNT

Sl.No Description Qty Unit Rate Amount
1 Supplying all labour T&P for earth work in excavation in all kinds
of soil within 50 Mtr. Initial lead and 1.5 Mtr. Initial lift including
dressing and leveling the bed and site and breaking the clouds to
maximum 5 CM to 7 CM and laying in layers not exceed 0.30 Mtr.
in depth and as per the direction of Engineer-in-charge.

2 X 10.00 = 20.00 M
20.00 M
Fdn 1 X 20.00 X 0.45 X 0.45 = 4.05 Cum
4.05 Cum 4.05 100 Cum 15480.50 626.96
2 Supplying all labour T&P for filling foundation and plinth with sand
well watered and rammed including all cost carriage, royalty etc.
all complete as per the direction of Engineer-in-charge.

Fdn 1 X 20.00 X 0.45 X 0.15 = 1.35 Cum

Inside campus1 X 20.00 X 20.00 X 0.60 = 240.00 Cum
241.35 Cum 241.35 Cum 270.00 65164.50
3 Supplying all labour T&P for PCC (1:4:8) using 4 CM size black
hard granite metal crosser broken including all cost, carriage,
royalty etc. all complete as per the direction of Engineer-in-
charge.

Below Foundn 1 X 20.00 X 0.45 X 0.15 = 1.35 Cum

Inside Appr road 1 X 10.00 X 2.00 X 0.10 = 2.00 Cum

3.35 Cum 3.35 Cum 4281.90 14344.37
4 Supplying all materials labour T&P for KB brick masonry in
cement mortal (1:6) in foundation and plinth including all cost,
carriage, royalty etc. all complete as per the direction of Engineer-
in-charge.

1st footing 1 X 20.00 X 0.50 X 0.15 = 1.50 Cum

1 X 20.00 X 0.38 X 0.15 = 1.14 Cum
Plinth 1 X 20.00 X 0.25 X 0.45 = 2.25 Cum
4.89 Cum 4.89 Cum 4457.60 21797.66
5 Supplying all materials labour T&P for PCC with cement concrete
(1:2:4) using 12 mm size crosser broken hard granite chips
including cost of all materials, carriages, royalty etc. all complete
as per the direction of Engineer-in-charge

Inside Appr road 1 X 10.00 X 2.50 X 0.075 = 1.88 Cum

1.88 Cum 1.88 Cum 5919.70 11129.04
6 Supplying all materials labour T&P for 12 mm thick cement plaster
in cement mortal (1:6) finished smooth including cost of all
materials, carriage, royalty etc. all complete as per the direction of
Engineer-in-charge (Outside)

Outide 2 X 10.00 X 0.60 = 12.00 Sqm

12.00 Sqm 12.00 sqm 126.90 1522.80
7 Supplying all materials labour T&P for construction of production
well platform all complete as per the direction of Engineer-in-
charge 0.00 each 13491.00 0.00
8 display board 1 each 3474.92 3474.92
total 118060.25
 PUMP MOTOR & ACCESSORIES
Sl No.
Description of Material Qnty Unit

1 Supplying of all labour,T&P,material for fitting & fixing of ISI marked star
labeled three phase vertical stainless steal submersible pump set (((of reputed
make preferable of EPM RATE Contract Holding Units) having duty of
discharge of 4.09LPS & 45 mtr Head with standby pump set along with suitable
control panel board. The starter (conrol panel board) should have ISI marked
& reputed make (BCH, Havels,L&T, .............,consisting of CRCA sheet with
powder coating to both sides of box including proper locking
system,contactor,volt meter,ampere meter,weather proof auto manual
switch,shunt capacitor,phase indicator lamp,selector switch & light on-off
switch,single phase preventer etc. ,ISI marked required power capacitor.ISI
marked PVC insulated & sheathed heavy duty 6 mm2 three core flat cable with
copper conductor-80m long.The exposed of flat cable from source to pump
house should be encashed with HDPE pipe. The 35 mm2 x 31/2 core round
armoured cable of ISI make with aluminium conductor of required length for
connecting DP to main switch.Fitting, fixing & lowering of pump set by 80mm
dia GI (medium grade) /HDPE Column pipe ( 8 nos ) of 3. 0m long with
galvanized flange fittings,rubber insertion, stainless steel rope/ gare weir rope,
Glavanized M S Clamp connected through ISI marked PVC insulated &
sheathed heavy duty 6 mm2 three core flat cable with copper conductor-24m
long. suitable arrangement for rigid fixing of coloumn pipe to the top of the
production well with well cap, nut & bolt, well cover connecting the column pipe
to the rising main through 100 mm dia G I(medium grade) pipe with
accessories for required length including fixing of sluice valve, AR valve, NR
valve and 15 mm dia .......kgf/ cm2 brass pressure gauge to be fixed in the
pump house through 15 mm dia sch-80 ASTM PVC pipe / G.I. pipe etc.
complete with testing,trail running & commissioning as per direction of the
Engineer - in Charge.

1 Submerssible Pump set -5H P,Dischrge-4.09 LPS, Head -45mtr with 100% standby 2.00 Each

2 Auto Start control panel board 1.00 Each

3 Three core Flat cable 6 sq.mm) 40.00 Each
4 35 mm2 Round Armod Cable 40.00 Each
5 Brass Pressure gauge of 10kgf/sec prssure 1.00 Each
6 80mm GI Medium grade flanged collumn pipe 10'0"long each 8.00 Each
7 80mm GI 0.60mtr Short piece one end threaded and other end flanged 1.00 Each
8 80mm GI clamp to hold collumn pipe 2.00 pair
9 200mm dia GI fabricated Production Well Cover 1.00 Each
10 GI Nut & Bolt 10.00 Kg
11 6mm thick Rubber insertion 10.00 Kg
12 6mm Stainless steel rope 60.00 mtr
13 32mm HDPE pipe 20.00 mtr
14 Lowering , Testing & commissioning . 1.00 Each
15 100 mm dia G I Z - bend 1.00 Each
16 TRIPOID STAND 1.00 Each
 49
ANNEXTURE - E - 5

7.5 H P
Sl No.
Description of Material Qnty Unit

1 Cost of 7.5 H P three phase submerssible pump set with discharge of 7 LPS & 50 mtr
Head along with suitable panel board, power capacitor, 6 mm 2 three core flat copper
cablem 35 mm2 x 31/2 core round armour cable with 100 % stand by pump set.

a Submerssible Pump set - 10 H P 1.00 Each

b Auto Start controle panel board 1.00 Each
c Three core PVC Flat cable 6 sq.mm 80.00 Each
d 35 mm2 Round Cable 30.00 Each
e Power Capacitor 1.00 Each
f Stand by Submerssible pump set 1.00 Each

Total

Junior Engineer, Assistant Engineer

R W S & S Section,Balasore RWS&S Sub-Divn, Balasore

Executive Engineer
RWS&S Division, Balasore
 Rate Amount

25000.00 50000.00

4500.00 4500.00
169.00 6760.00
175.00 7000.00
900.00 900.00
3114.00 24912.00
600.00 600.00
425.00 850.00
850.00 850.00
80.00 800.00
70.00 700.00
50.00 3000.00
40.00 800.00
4000.00 4000.00
15547.00 15547.00
14000.00 14000.00
 Total 135219.00

Rate Amount

35400.00 35400.00
8500.00 8500.00
154.00 12320.00
168.00 5040.00
14200.00 14200.00
35400.00 35400.00

110860.00

Assistant Engineer
 RWS&S Sub-Divn, Balasore

sion, Balasore
 31
ANNEXTURE - E - 3
ESTIMATE FOR INTENAL WIRING TO PUMP- HOUSE

Sl Estimated
Item of work Qnty Unit Amount
No. cost

PART - A
1 Surface wiring to light point in Sqmm pvc single
multistand cupper wire run inside the casing
capping with continious running earth including
cost of all materials & required labour charges
an materials
a) Short point 6 No 321.00 1926.00
b) Medium point 1 No 503.00 503.00
c) Long point 1 No 744.00 744.00
2 Surface wiring to Fan point in Sqmm pvc single
core multistand cupper wire run inside the
casing capping with 5 Amp.switch including
cost of all materials,labour charges
as applicable (Medium point) 1 No 570.00 570.00
3 Surface wiring to 3 pin 5 Amp.plug point in sqmm
pvc single core multistand copper wire in exist-
board with connection of running earth 1 No 62.00 62.00
4 S/F of back light Angle holder 2 No 30.00 60.00
5 S/F of 10 Amp. Fuse unit 1 No 54.00 54.00
6 S/F of indicator lamp 1 No 54.00 54.00
7 S/F of 16 Amp.KDP main switch of ISI make on
casing board including cost of all materials and
labour applicable 1 No 410.00 410.00
PART -B
1 Supply of 100 Amp.415 volt KTPN main switch
with fuse unit and neutral bar.The main switch
to be fixed on M.S.Frame with nuts & bolts by
drilling holes on M.S.Frame complete with all
accessaries including cost of all materials and
earthing connection. 1 No 3959.00 3959.00
2 Supply of M.S.clamp set for fixing of 4 nos of
100 Amp.kitkat inside the pump house. 1 set 428.00 428.00
3 Supply of 100 Amp.Kit Kat of good quality to be
fixed inside the pump house. 4 No 375.00 1500.00
4 Surface wiring of Motor point,pannel board from
100 Amp.Kit Kat,main switch by 7/18 pvc copper
wire of I.S.I marked with the materials required
as detailed below
a)7/18 pvc single core copper wire 36 Mtr 43.00 1548.00
b) PVC flexible pipe 5 Mtr 32.00 160.00
c) Flexible pipe saddle 20 No 2.00 40.00
d) No.10 earthing copper wire 4.5 Kg 508.00 2286.00
e) Anchor bolt 4" 8 No 21.00 168.00
f) Nut bolt 1/4" 16 No 5.00 80.00
 g) Nut bolt 3/16 12 No 3.00 36.00
h) 10 mm earthing socket 12 No 24.00 288.00
32
i) 10 mm Ring socket 12 No 16.00 192.00
j) 25 mm Ring socket 6 No 27.00 162.00
k) Nail of different sizes 0.3 Kg 54.00 16.20
l) 4 mm thick copper Bush bar plate 12" length 1 No 428.00 428.00
5 S & F of standard earthing confirming to I.S.
3043/1987 including supply and fixing of 38mm /
40 mm dia heavy duty G.I. pipe 3 mtrs long
confirming to IS 1239 Part-I/1990.The pipe shall
have 12 mm dia perforted holes at 15 cm interval
centre to centre up to 2.5 mtrs height from the
bottom.E#xcavation of pit size of 0.75 mtrs x 3
mtrs.The earth pit shall have altenate layer of
charcoal & salt around the electrode up to a
depth of 465 mm from the bottom with fitting and
fixing of copper plate of size 12"x12"x4 mm at
bootom of the pipe with soldering complete with
No.10 copper wire bolted with copper plate. 2 No 2140.00 4280.00
PART-C
BLEACHING PUMP WIRING
1 1.5 mm2P V C copper 15 Mtr 21.00 315.00
2 P V C flexible pipe 3 Mtr 32.00 96.00
3 P V C Saddle 10 No 2.00 20.00
4 Gutka 0.50 Pkt 34.00 17.00
5 1" & 1.5" Screw 15 No 2.00 30.00
6 Earthing wire No.10 copper 0.3 Kg 508.00 152.40
7 8" x 10" casing board 1 No 86.00 86.00
PART-D
1 Labour charges for internal single phase and
three phase electrical wiring 1 No 2400.00 2400.00
Total 23070.60
Say 23071.00
 DISTRIBUTION SYSTEM
Estimate for Laying of pipe line with construction of S.V Chamber,RCC ring water tank & 100%
House connection
Sl Items of work No Length (m) Breadth Height (m) Quantity Unit Rate Amount
no (m)
1 2 3 4 5 6 7 8 9 10
A Laying of pipe line
1 Supplying all labour T&P,for earth work in all kinds of
soil within 50 mtr initial lead and 1.5 mtr initial lift
including dressing and leveling the bed and site and
breaking the clouds to maximum 5 cm to 7 cm and
laying in layers not exceed 0.30 mtr. In depth and as
per the direction of Engineer- in-charge.
160 mm HDPE pipe 1.00
b 90 mm HDPE pipe
a 1 x 220.000.00 x 0.39
0.46 x 1.00 = 0.00
85.80
Total = 85.80 %cum 15480.50 13282.27
@

2 Supplying all labour,T&P, for laying in trenches High Density

Polythene pipes and specials of following outsisde diameter
and class 1 to 3 jointing by fusion welding method including
testing as per specification confirming to IS: 4984-1995 with
ISI marked specials & fittings & testing as per specification
etc. complete as per the direction of Engineer-in-Charge.
( pipes are to be supplied by contractor with pre & post
delivery inspection certificate from CIPET and
manufacturing test certificate from the manufacturer).

b 90 mm HDPE Pipe Grade PE 80 PN 6.0 = 220.00 Rm @ 329.87 72571.00

3 Supplying all labour T & P and refilling the trenches
with excavated materials including watering and
ramming etc. all complete as per the direction of
Engineer-in-Charge.

d 90 mm HDPE pipe
0.785 x 220.00 x 0.09 x 0.09 = 1.40
1.40
85.80 .- 1.40 = 84.40 cum
Total Qty = @ 86.00 7258.00
4 Supplying all materials labour, T & P for fitting and
fixing of the following cast iron sluice valve with double
flanged ends for water works purpose for rating PN-1-6
(IS :780-1984) and nominal diameters including cost of
cast iron sluice valves of IS marked as per ISI No.
14846/2000, bolts, nuts and rubber insertion as per PH
specification etc. all complete and as per the direction
of Engineer-in-Charge.

f 15mm Air Valve = 2 Nos @

578.00 1156.00

7 Supplying of all materials, labour and T&P and No @

construction of single mouth standpost as per
approved drawing and design etc all complete as per
the direction of Engineer-in-Charge.
= 3 6406.00 19218.00
 10 Supplying of all labour,T&P,materials for cutting CC
roads for taking pipelines all. complete as per
direction of the Engineer in charge. (After the
permission granted from the department then road
cutting should be done )

30 x 0.45 x 0.15 = 2.03 cum 1027.15 2085.11

@
11 Supplying of all labour,T&P,materials for making
good to the damages of C.C Road in C.C (1:2:4) all.
complete as per direction of the Engineer in charge

30 x 0.45 x 0.15 = 2.03 cum 5919.70 12016.99

Supplying of all @
12 labour,T&P,material,
Supplying of all labour,T&P,materials for cutting Mtrs
including taxes for
Asphalt roads for taking pipelines and making good @
laying in trenches
to the damages etc. complete as per direction of the
galvanised mild
Engineer in charge .(After the permission granted
steel tubes (medium
from the department
grade) with fittings then road cutting should be
done )
& specials
conforming to IS
= 0 310.91 0.00
1239 part I of the Grand Total 127587.37
following nominal
door including
testing etc.
complete as per
specificaiotn and
direciton of
4 Engineer in charge.
a Fabrication work in Distribution system
150mm dia G.I. Pipe (MG)(Tata/Jindal make) = 0 mtr 1501 0
100mm dia G.I. Pipe (MG)(Tata/Jindal make) = 0 mtr 952 0
80mm dia G.I. Pipe (MG)(Tata/Jindal make) = 10 mtr 659 6590
Nos
150mm dia G.I bend = 0 @ 1966 0
Nos
100mm dia G.I bend = 0 @ 936 0
Nos
80mm dia G.I bend = 8 @ 562 4496
Nos
150 mm dia G.I flange = 0 @ 431 0
Nos
100 mm dia G.I flange = 0 @ 318 0
Nos
80 mm dia G.I flange = 16 @ 243 3888
Nos
100mm dia G.I. Equal Tee = 0 @ 1512 0
Nos
80mm dia G.I. Equal Tee = 1 @ 1200 1200
5/8" Nut Bolt = 10 kg 70 700
Rubber insetion = 10 kg 70 700
145161.37
 mtr
150mm dia G.I.
Pipe (MG)
(Tata/Jindal
make)Fabrication
work in ESR 0 1501 0
Grand Total 145161.37
Rs
 TREATMENT UNIT
1 BLEACHING DOZER CHLORINATION SYSTEM(ISI MARK)
Circular hopper bottom fibre tank supported with galvanized rod duly
fixed over the ground through suitable foundation and nut and bolt
having whole arrangement of bottom to remove the bleaching residuals
fitted with power agitator to stir the solution and having suitable
arrangement for decantation to another fibree covered container fitted 1 no
with a suitable reciprocating dozing pump to feed the solution to the
rising main after ESR carrying discharge of 11lps at 15mtr head.

2 Supplying, erection, fitting, testing and commissioning of package type IRON

REMOVAL PLANT with assesories (Provisional) 1 no
Total
ELEVATED STORAGE RESERVOIR
1

Supplying of all labour ,T&P,material for soil testing, supply of design,

drawing,construction,erection,testing & commissioning etc. of RCC elevated
storage reservoir of 50,000 ltrs capacity with necessary staging height of 12
mtr consisting of 6 nos of RCC columns using RCC M-25and spherical dome
,container using RCC M-30 , water bars, 2 nos ISI marked 100/150 mm dia CI
sluice valve ,2 nos of 100/150 mm dia D/F butterfly valve & its RCC valve
chambers as per approved drawing,supplying ,fitting & fixing of 100/150mm
dia medium grade GI pipe Tata/Jindal make confirming to IS specification of
required length from production well to ESR & ESR to distribution main
including CI/GI inlet,outlet,overflow & washing line (double flanged CI column
pipe) of ESR as per site condition, RCC stair case with 32 mm dia structural
stainless steel handrail around dome and landing etc. and stainless steel 1 No
ladder inside and outside the ESR, lightening arrester confirming to IS
specification, digital water level indicator, 100mm dia CI puddle collar, 0.6m
dia CI manhole cover at dome, RCC vent with brass jally,etc complete as per
direction of the engineer-in-charge.(The contractor shall execute the work
after preparing the design and detail drawing in 5 sets from qualified engineer
and to approve structural design & drawing from state technical Agency(STA):
IGIT Sarang/CET,BBSR/VSSUT,Burla/NIT Rourkela/IIT ,BBSR at his own
cost).Approach CC road, site developement as per site condition &
construction of 1.00m wide CC apron around the ESR should be made by the
contractor etc. complete as per direction of Engineer-in-Charge.

Total
 60000.00 60000.00

0 0.00
Total 60000.00
R

Err:509 Err:509

Total Err:509
 Annexture- E -9
1) RCC sluice valve chambe(0.90m X 0.90m X 1.10m)

Sl. No LengthBreadth Height Qnty. Unit Rate Amount

No. Item description
in Rmin Rm in Rm in No./Rm/Sqm/Cum in Rs in Rs
1 2 3 4 5 6 7 8 9 10
a) Earth Work in all kinds of soil within
initial lead of 50.00m and 1.5m initial
Chamber
lift including rough dressing and
levelling the bed with all labour T&P 1 1.40 1.40 1.35 2.65 Cum
etc. complete as directed by the 2.65 %Cum 15480.50 410.23
Engineer - in Charge.

b) Filling in foundation and plinth with

sand well watered , rammed etc
including all cost conveyance roalty
,labour and T&P etc. complete as
directed by the Engineer - in Charge.

1 1.40 1.40 0.15 0.29 Cum

0.29 Cum 270.00 78.00
RCC M20 using 20 mm size hard
c) granite crusher broken chips with all
cost conveyance,royalty, etc all
complete.
Bottom 1 1.40 1.40 0.10 0.20 Cum
Side Walls 4 1.05 1.10 0.15 0.69 Cum
Top Slab 1 1.20 1.20 0.08 0.12 Cum
1.01 Cum 4931.20 4980.51

f) Supplying , fitting , fixing & placing

uncoating bar reinforcement complete
Taking 1.00 qntl/cum of item no:-(e 1.01
as per drawing & technical
specification complete. 1.01 Qntl 6635.90 6702.00

Total 12170.74
or Say 12171.00
Supplying of all labour T&P,materials for construciton of RCC stand alone of 2000 ltr.
Capacity & size 1.5 x 1.2 x1.1 mtr including fitting & fixing of saddle 1/8" GM ferruel 1/2" GM
Stock cock other valves & fitting confirming to given drawing design & specificaiton etc.
complete as per direciton of Engineer in charge.

Sl.
No.
1

3
4

7
8

10

11

ii
iii

iv

vi
vii
Supplying of all labour T&P,materials for construciton of RCC stand alone of 2000 ltr.
Capacity & size 1.5 x 1.2 x1.1 mtr including fitting & fixing of saddle 1/8" GM ferruel 1/2" GM
Stock cock other valves & fitting confirming to given drawing design & specificaiton etc.
complete as per direciton of Engineer in charge.

Item Qnty Unit Rate Amount

(in Rs.) (in Rs.)
Supplying all materials, labour T&P for Earth work
excavation of foundaiton trenches in hard soil
including dressing of sites and levelling the bed of to
the required depth & depositing the excavated
materials away from the work site within 50m initial
lead ^ 1.5 mtr. initial lifts with sundries & T&P
required for the work complete as directed by the
E.I.C

Base 4 0.6 0.6 0.9 1.296

drain 1 2 0.25 0.18 0.090
100cu 15480.50
1.386 m 214.56
Supplying and filling in foundation trenches and
plinth, ditches with sand well watered and rammed
in layers not exceeding 23cm in depth with all lead
and lift including cost, conveyance loading royalities
and taxes of all materials cost of all labour sundries,
T&P required for the work etc. complete in all
respect as per direction by the Engineer in charge.

column portion 0.6 0.15

4 0.6 0.22
drain 1 2 0.25 0.08 0.04
0.26 cum 270.00 70.20
RCC WORK Of M20 grade with 20mm and down
grade black hard granite( crusher brocken) stone
chips for R.C.C.work including hoisting & laying etc.
all complete.
Base 4 0.6 0.6 0.15 0.22
Column 4 0.25 0.25 1.35 0.34
Bottom Slab 1 1.76 1.46 0.13 0.33
Side Walls 1 1.76 1.1 0.13 0.25
2 1.2 1.1 0.13 0.34
front side walls 1 1.26 1.4 0.13
0.23
Glabe-2 2 0.5 1.3 0.65 0.08 0.07
Top Slab 2 1.03 1.78 0.08 0.29
cantilever slab 1 1.76 0.45 0.1
0.08
side Walls over 1 2.34 0.15 0.08
cantilever slab
0.03
Less for MH -1 0.8 0.5 0.5 0.08 -0.02
2.16 cum 4931.20 10651.39
Supplying,fitting, fixing & placing uncoating bar
reinforcement complete as per drawing &
specificaiton complete
Taking 1.00 qntl./cum of item No. © 2.16 qntl. 6635.90 14333.54

centering & shuttering

Column 4 1.35 1 5.40 sqm 403.20 2177.28
Bottom Slab 1 2.02 1.72 3.47
Side Walls 1 1.76 1.1 1.94
2 1.2 1.1 2.64
front side walls 1 1.26 1.4
1.76
Glabe-2 2 0.5 1.3 0.65 0.42
Top Slab 2 1.03 1.78 3.67
cantilever slab 1 1.76 0.45
0.79
side Walls over 1 2.34 0.15
cantilever slab
0.35
Less for MH -1 0.8 0.5 0.5 0.08 -0.02
15.02 sqm 403.20 6056.06
Providing and laying PCC (1:2:4) in foundation and
floors using 12mm size black hard crusher broken
granite stone chips and screened and washed sharp
sand for mortar of approved quality including
hoisting, lowering,laying, concrete, ramming,
watering and curing etc. complete to required levels
laid in layers including cost, conveyance, royalities,
taxes of all materials and cost of all labours, T&P
etc. compelte as per the direciton of Engineer -in-
charge.

Drain
Base 1 0.25 0.1 2.00 0.05 cum
Rib of Drain 2 0.08 0.08 2.00 0.03 cum
0.08 cum 5919.70 473.58

Supplying all labour, T&P materials for 6mm thick

cement plaster (1:4) to R.C.C. Surfaces finished
smooth including closed deep chipping & slury
treatment including cost,coveyance,royalities of all
materials etc all complete as per direction of
Engineer in charge.

Inside surface of tank

bottom 1 1.5 1.2 1.80
wall 2 1.5 1.1 3.30
Sides 2 1.2 1.1 2.64
Gabble 1
2 1.2 1.1 1.32
9.06 Sqm 141.50 1281.99
Supplying all labour, T&P materials for cement
washing 2 coat etc. complete as per direction of
Engineer in charge.
Out side tank
Column 4 4 0.25 0.75 3.00
bottom slab 1 1.76 1.46 2.57
Sides walls 1 1.76 1.23 2.16
2 1.46 1.23 3.59
Gable 2 0.5 1.46 0.73 0.53
Top slab 2 1.03 1.76 3.63
Less for M.H 0.8 0.5 0.5 -0.20
15.28 Sqm 15.90 242.95
Supplying all labour, T&P materials for finishing
walls with water proofing cement paints of approved
shed on new work two coats to give an even shape
including cost of cement paint etc. complete as per
direciton of Engineer in charge.
15.28 Sqm 30.50 466.04
Fixing tiles in dadoes skirting & risers of steps on
12mm thick cement plaster (1:3) jointed with neat
cement slurry mixed with pigments to matctch the
shade of the tiles including rubbing & polishing
complete including cost of precast tiles etc all
complete as per direciton of Engineer in charge.

front walls 1 1.76 1.53 2.69

side of basin 2 2.34 0.15
walls 0.70
top portion 1 2.34 0.08 0.19
4 1.58 0.08 0.51
Drain
Base 1 0.25 2 0.50
Rib of Drain 4 0.08 2 0.64
5.23 Sqm 974.40 5096.11

Provding ,fitting of 0.60 mtr. Dia CI manhole cover at

top slab 1 no. 1500 1500.00
Supplying all labour,T&P,materials including taxes
for fittings.
15mm brass screw -down stop cock conforming to
IS :1781-1995 2 nos 218.90 437.80
15mm CI handle cock or brass screw down bib 209.63
cockconforming to IS:781-1995 2 nos 419.26
Fixing of HDPEsaddle(6kgf/cm²)
1 nos 340.00 340.00
Fixing of 1/8" GM ferrule conforming to IS:2692-
1978 1 nos 1889.34 1889.34
Fixing of Brass or Gun Metal Full wal valve
conforming to IS :1781-1995 of the following
nominal sizes as per specification complete
1 nos 663.75 664.75
20 mm HDPE Pipe Grade PE 80 PN 6.0 3 mtr 22.25 66.75
46381.60
say 46381.60
Construction of stand alone for storage & distribution of 3 nos 46381.60 139144.8
water
 INDIVIDUAL HOUSE HOLD WATER SUPPLY CONNECTION
Quantit Rate
Sl y Rs Amount Remark
Item Description Unit
No require P Rs P s
1 2 d 3 4 5 6 7
1 Earth Work in hard o soil within initial lead of
50.00m and 1.5m initial lift including rough
dressing and levelling the bed with all labour T&P
etc. complete as directed by the Engineer - in
Charge.

Trench for Sadle

1.00 1.00 1.14 1.14
connection Cum
Pipe line 10 0.32 1.00 3.20 Cum
4.34 Cum 16781.40 728.31
2 Fittings:-
HDPE Service Shaddle- 90 mm 150.00
HDPE Service Shaddle- 110 mm 250.00
HDPE Service Shaddle- 160 mm 500.00
3 Nos 900.00
Average Rate For
300.00 1 300.00 300.00
One
Supplying all materials, labour,T&P and
3 1 200.00 200.00
fitting and fixing ferrule cock(

Supplying all materials, labour,T&P and

4 1 209.63 209.63
fitting and fixing handle cock 20mm
5 Supplying all labour,T&P,material for laying in
trenches High Density Polythene pipes and
specials of following outsisde diameter and class
1 to 3 jointing by fusion welding method including
testing as per specification confirming to IS:
4984/95 with ISI marked specials & fittings &
testing as per specification etc. complete as per
the direction of Engineer-in-Charge.

b 20 mm HDPE Pipe 10.00 mtr 21.58 215.80

6 Supplying all labour,T&P etc. for filling in pipe line
trenches etc. with exavated materials including
watering and ramming the bed complete as
directed by the Engineer - in Charge.

Quantity Excavated 100C

4.34 um 6659.27 289.01

1942.75
1942.75
Or Say 1000.00
0.125
 Annexure 14
Supply of all labour T&P,materials for construction of RCC single mouth pump stand post
with Ceramic Tile flooring confirming to approved drawing & design etc. complete as per the
direciton of Engineer in charge

Sl. Description of Nos Lenth Breat Height Qny. Unit Rate. Amout
No. items. h
in mtr in in mtr in Rs. in Rs.
mtr
1 Earth Work in hard soil within initial lead of
50.00m and 1.5m initial lift including rough
dressing and levelling the bed with all
labour T&P etc. complete as directed by the
Engineer - in Charge.
Platform 1 1.2 1.1 0.125 0.165 cum
Drain 1 1 0.3 0.125 0.038 cum
Pedestal of post 1 0.6 0.45 0.450 0.122 cum
Deduction 0.325
Pedestal of post 1 0.45 0.3 0.125 0.017 cum
0.308 100 15480.50 47.68
cum
2 Filling in foundation and plinth with sand
well watered , rammed etc including all cost
conveyance roalty ,labour and T&P etc.
complete as directed by the Engineer - in
Charge.
Platform 1 1.2 1.1 0.1 0.132 cum
Drain 1 1 0.3 0.1 0.030 cum
Pedestal of post 1 0.45 0.45 0.150 0.030 cum
Back of Pedestal 1 0.45 0.15 0.100 0.007 cum

0.199 cum 270.00 53.73

3 RCC work of M20 grade with 20mm& down

grade black hard granite (Crusher
broken)stone chips including hoisting and
laying with all cost conveyance,royalty,
taxes etc all complete.

Bottom of post 1 0.45 0.45 0.15 0.030 cum

base
Above of post 1 0.45 0.3 1.05 0.142 cum
base
Platform 1 1.2 1.1 0.125 0.165 cum
Drain 1 1 0.3 0.125 0.038 cum
Rib of platform 2 1.2 0.1 0.080 0.019 cum
 1 0.9 0.1 0.080 0.007 cum
1 0.8 0.1 0.080 0.006 cum
Rib of Drain 2 1 0.1 0.080 0.016 cum
0.423 cum
Deduction
Pedestal of pillar 0.786 0.15 0.15 0.275 0.005 cum
0.418 cum 4931.20 2061.24
4 Suppling, fitting & placing uncoated HYSD bar reinfocement
complete as per drawing and technical specification including
cost, conveyance of all materials etc. all complete.

Quantity of RCC cum

in Pedestal 0.172
Taking 1.00 0.172 cum 6635.90 1141.37
qntl/cum

5 Rigid and smooth centering,shuttering for RCC works including

false work and dismantling them after casting including cost of
materials complete.
Pedestal 2 (0.45+0.3) 1.05 1.575 sqm

Platform outside 2 1.2 0.205 0.49 sqm

with rib
2 1 0.205 0.41 sqm
Drain outside 2 1 0.205 0.41 sqm
Platform inside 2 1 0.08 0.16 sqm
2 0.8 0.08 0.13 sqm
Drain inside 2 1 0.08 0.16 sqm
2 0.1 0.08 0.02 sqm
3.36 sqm 167.00 561.12

6 Fittings shaddle 1 176.53 176.53

Ferrule 1 1889.34 1889.34
E. Work & filling(1/3 of earth work) 0.10 100cu 6492.00 6.49
m
Handle cock 1 218.90 218.90
G.I.fittings L.S 150.00 150.00
Labour charges LS 100.00 100.00
Total 6406.40
Say 6406.00
For 3 Nos 19,218.00
 ANNEXTURE-E-15 54
Estimate for construction of platform around production well (1.80m X 1.80m X 1.00m ).
a) Supplying of all labour, T&P and
materials for earthwork in exavation
of all kinds of soil within initial lead
of 50.00m and 1.5m initial lift
including rough dressing and
levelling the bed with all labour T&P
etc. complete as directed by the
Engineer - in Charge.

4 1.55 0.45 0.45 1.26 Cum 15480.50 Rs195.05

b) Supplying all labour, and materials
for filling in foundation and plinth
with sand well watered , rammed
etc including all cost conveyance
roalty ,labour and T&P etc.
complete as directed by the
4 1.55 0.45 0.10 0.28 Cum
Engineer - in Charge.
1 0.70 0.70 0.70 0.34 Cum
0.62 Cum 270.00 Rs167.40
c) Supplying all labor,T&P and
materils for cement concrete (1:4:8)
using 4cm size hard granite crusher
broken metal with all cost
conveyance,royalty,taxes etc all
complete.
4 1.55 0.45 0.10 0.28 Cum 4281.90 Rs1,198.93
d) Cement concrete (1:2:4) with 12mm
hard granite chips(Crusher broken)
with all cost
conveyance,royalty,taxes etc all
complete.

1 1.30 1.30 0.08 0.14 Cum

0.14 Cum 5919.70 Rs828.76
e) Supplying all labour,T&P and
materials for brick work with K.B.
bricks having crushing strength not
less than 75kg/cm2 in Cement
mortar(1:6) in F/P including cost
conveyance,royality and taxes of all
materials and labour etc. as per the
direction of the Engineer-in-charge.

4 1.55 0.25 1.25 1.94 Cum 4457.60 Rs8,647.74

f) Supplying all labour,T&P and
materials for 12mm thick Cement
plaster (1:6) for brickwork including
curing etc. complete.
4 1.80 1.00 7.20 sqm 126.90 Rs914.00
g) Cement concrete (1:2:4) with 12mm
hard granite chips(Crusher broken)
with all cost
conveyance,royalty,taxes etc all 1 1.80 1.80 0.08 0.26 Cum 5919.70 Rs1,539.00
complete.
Total Rs13,490.88
or Say Rs 13491.00 / each
 ANNEXTURE-E
Estimate for construction of 1000ltrs. Capacity SYNTEX water storage tank on the
roof of ground floor.

a) (i) Labour charges:-

a. Plumber 0.50 nos Each 370.00 185.00
b. Helper to plumber 0.75 nos Each 320.00 240.00
c. Male worker 4.00 nos Each 280.00 1120.00
(ii) Overhead Charges @ 15% on (i) 173.25
1718.25
Cost of 1000ltrs. PVC tank 1.00 os Each 3000.00 3000.00
b) K.B. Brick work in CM(1:6) 0.71 cum 4457.60 3164.90
c) R.C.C.(1:1.5:3) with 12mm hg chips 0.39 cum 4931.20 1923.17
d) Centering & shuttering:-
Slab 0.39 sqm 403.20 157.25
Beam 0.39 sqm 669.40 261.07
e) M.S. reinforcement 0.39 qntl 6635.90 2588.00
f) 12mm thick cement plaster(1:6) 9.09 sqm 126.90 1153.52
g) Cement paint 2 coats 9.09 sqm 30.50 277.25

h) Cost of fitting:-
25mm GM FWV 2.00 os Each 350.00 700.00
25mm GM Ball Cock 1.00 os Each 380.00 380.00
15mm CI handle cock 4.00 os Each 80.00 320.00
i) Labour charges LS 100.00
Total 15743.41
Add for workers welfare cess 1% 0.00
15743.41
or Say 15743.40 / each
 ANNEXTURE-E
Estimate for construction of Display Board (1.50m X 1.20m ).
a) Supplying of all labour, T&P
and materials for earthwork in
exavation of all kinds of soil
within initial lead of 50.00m
and 1.5m initial lift including
rough dressing and levelling
the bed with all labour T&P etc.
complete as directed by the
Engineer - in Charge.
1 1.60 0.45 0.45 0.32 Cum 154.81 Rs49.54

b) Supplying all labour, and

materials for filling in
foundation and plinth with sand
well watered , rammed etc
including all cost conveyance
roalty ,labour and T&P etc.
complete as directed by the
Engineer - in Charge.

1 1.60 0.45 0.10 0.07 Cum 86.00 Rs6.02

c) Supplying all labor,T&P and
materils for cement concrete
(1:4:8) using 4cm size hard
granite crusher broken metal
with all cost
conveyance,royalty,taxes etc
all complete.
1 1.60 0.45 0.10 0.07 Cum 4281.90 Rs299.73
d) Supplying all labour,T&P and
materials for brick work with
K.B. bricks having crushing
strength not less than 75
kg/cm2 in Cement mortar(1:6)
in F/P including cost
conveyance,royality and taxes
of all materials and labour etc.
as per the direction of the 1 1.50 0.25 0.40 0.15 Cum
Engineer-in-charge.
2 0.25 0.25 1.05 0.13 Cum
1 1.00 0.13 1.05 0.14 Cum
0.42 Cum 4457.60 Rs1,872.19

e) Supplying all labour,T&P and

materials for 12mm thick
2 1.00 1.10 2.20 sqm
Cement plaster (1:6) for
brickwork including curing etc. 2 0.88 1.10 1.94 sqm
complete. 2 1.75 0.50 1.75 sqm
5.89 Cum 126.90 Rs747.44

f) Supplying all labour,T&P and

materials for painting and
writing in display board.
Supplying all labour,T&P and
materials for painting and
writing in display board.

1 L.S. Rs500.00
Total Rs3,474.92
Add for workers welfare cess 1% 0.00
3474.92
or Say 3474.90 / each
 Analysis, Road cutting
Sl No Description of Items Qnty. Unit Rate Amount Remarks

1 3 4 5 6 7
ROAD CUTTING:-
1 Supplying all materials, labour, T&P and
cutting asphalt or bituminous road for
taking the pvc pipe line through and
making good to the damages including
conveyance of all materials to worksite,
payment of royalty, etc all complete

Data for 4.88 mtrs.

Labour charges
For cutting
Plumber Fitter(S) 0.125 Each 370.00 46.25
Male worker 2 Each 280.00 560.00
For redoing
Male worker 2.5 Each 280.00 700.00
Total 1306.25
Contracts profit& O.H.C. 195.94
15%
Total 1502.19
Rate per mtr. 307.83

Add 1% Cess 3.08

310.91
2 Supplying all materials, labour, T&P and
cutting mettaled road for taking the pvc
pipe line through and making good to the
damages including conveyance of all
materials to worksite, payment of royalty,
etc all complete

Data for 4.88 mtrs.

Labour charges
For cutting
Plumber Fitter(S) 0.125 Each 370.00 46.25
Male worker 2 Each 280.00 560.00
For redoing
Male worker 2 Each 280.00 560.00
Total 1166.25
Contracts profit& O.H.C. 174.94
15%
Total 1341.19
Rate per mtr. 274.83

Add 1% Cess 2.75

277.58
3 Dismentalling and removing cement
concrete including stacking the useful
materials for reuse and removing the
debris within 50m lead page205-29

per 1 cum
a) Labour
Mate 0.04 nos 320.00 12.80
mulia for semiskilled for 0.5 nos 320.00 160.00
operating pneumatic tools
mulia 0.5 nos 280.00 140.00
312.80
Machinary
air compressor 250cfm with 1 hour 179.13 179.13
two leads for pneumatic
cutters/hammers

tractor trolley 0.4 hour 231 92.40

Joint cutting machine with 1 hour 300 300.00
2-3 blades
884.33
Contracts profit& O.H.C. 132.65
15%
Total 1016.98 per cum
Add 1% Cess 10.17
Total 1027.15 per cum
4 Supplying all labour,T&P for cutting C.C 5919.70 per cum
road for laying of PVC pipe line and
mending good the damages with C.C
(1:2:4) with 12mm size hard granite chips
all complete

Junior Engineer Asst. Executieve Engineer,

RWS&S Section, Jagatsingpur RWS&S Sub-Division, Jagatsingpur
 P.H Analysis, Reference:- Schedule of Rate - 2014

Sl Item Description Qnty. Unit Rate

N
o

1 2 3 4 5
Laying of Pipe line
1 Supplying all labour,T&P,material for laying in trenches unplasticized PVC Pipes confirming to IS: 4985
with ISI marked specials & fittings of following outside diameter for required classes including jointing
with approved solvent cement by non heat application method & testing as per specification etc.
complete as per the direction of Engineer-in-Charge. ( PVC pipes are to be supplied by contractor with
pre & post delivery inspection certificate from CIPET and manufacturing test certificate from the
manufacturer).

A 90mm dia (Rate for 10 Mtrs.)

(i) Labour for laying
cost of pipe 10.00 mtr 133.71
2% fittings
a. Plumber 0.14 nos Each 370.00
b. Male worker 0.28 nos Each 280.00
(ii) Labour for jointing & testing
c. Plumber 0.29 nos Each 370.00
d. Helper 1 nos Each 320.00
e. Maleworker 0.14 nos Each 280.00
(Iii) Overhead Charges @ 7.5% on ( i+ii )
(iv) Contractor Profit @ 7.5% on ( i+ii )
Total rate per 10 mtrs. (i+ii+iii+iv)
Rate for one meter
transportation 1 mtr Each 8.71

Add for workers welfare cess 1%

or Say
B 110mm dia (Rate for 10 Mtrs.)
(I) Labour for laying
cost of pipe 10.00 mtr 192.61
2% fittings
a. Plumber 0.18 nos Each 370.00
b. Male worker 0.35 nos Each 280.00
(ii) Labour for jointing & testing
a. Plumber 0.31 nos Each 370.00
b. Helper 1.33 nos Each 320.00
c. Maleworker 0.18 nos Each 280.00
(iii) Overhead Charges @ 7.5% on ( i+ii )
(iv) Cotractor Profit @ 7.5% on ( i+ii )
Total rate per 10 mtrs. (i+ii+iii+ivi)
 Rate for one meter
Cost , transportation & taxes of pipe 1 mtr Each 12.97

Add for workers welfare cess 1%

say Rs
C 160mm dia (Data for 10 Mtrs.)
(i) Labour for laying
cost of pipe 10.00 mtr 406.12
2% fittings
a. Plumber 0.25 nos Each 370.00
b. Male worker 0.50 nos Each 280.00
(ii) Labour for jointing & testing
a. Plumber 0.46 nos Each 370.00
b. Helper 1.92 nos Each 320.00
c. Maleworker 0.25 nos Each 280.00
(iii) Overhead Charges @ 7.5% on ( i+ii )
(iv) Cotractor Profit @ 7.5% on ( i+ii )
Total rate per 10 mtrs. (i+ii+iii+iv)
Rate for one meter
Cost , transportation & taxes of pipe 1 mtr Each 27.35

Add for workers welfare cess 1%

or Say
D 63mm dia (Data for 10 Mtrs.)
(i) Labour for laying
a. Plumber 0.12 nos Each 370.00
b. Male worker 0.24 nos Each 280.00
(ii) Labour for jointing & testing
a. Plumber 0.33 nos Each 370.00
b. Helper 1.25 nos Each 320.00
c. Maleworker 0.18 nos Each 280.00
(III) Overhead Charges @ 7.5% on ( i+ii )
(IV) Cotractor Profit @ 7.5% on ( i+ii )
Total rate per 10 mtrs. (i+ii+iii+iv)
Rate for one meter
Add for workers welfare cess 1%
Cost , transportation & taxes of pipe 1 mtr Each 82.02

or Say
2 Supplying all materials,labour,T&P for laying in trenches HDPE Pipes confirming
to ASTM-D- 1785/89 (Sch-80) of the following nominal bore and pipe fittings
including testing as per specification and direction of Engineer in charge
(Earthwork in all trenches to be measured and paid for separately).
Supplying all materials,labour,T&P for laying in trenches HDPE Pipes confirming
to ASTM-D- 1785/89 (Sch-80) of the following nominal bore and pipe fittings
including testing as per specification and direction of Engineer in charge
(Earthwork in all trenches to be measured and paid for separately).

A 15mm dia PVC pipe(Rate for 10 Mtrs.)

(I) Labour for laying
a. Plumber 0.08 nos Each 370.00
b. Male worker 0.16 nos Each 280.00
(II) Overhead Charges @ 7.5% on ( i )
(III) Cotractor Profit @ 7.5% on ( i )
Total rate per 10 mtrs. (i+ii+iii)
Rate for one meter
Add for workers welfare cess 1%
Cost , transportation & taxes of pipe 1 mtr 35.95

or Say
B 20mm dia PVC pipe(Data for 10 Mtrs)
(I) Labour for laying
a. Plumber 0.08 nos Each 370.00
b. Male worker 0.16 nos Each 280.00
(II) Overhead Charges @ 7.5% on ( i )
(III) Cotractor Profit @ 7.5% on ( i )
Total rate per 10 mtrs. (i+ii+iii)
Rate for one meter
Add for workers welfare cess 1%

Cost of transportation & taxes of pipe 1 mtr 48.66

or Say
C 25mm dia PVC pipe(Data for 10 Mtrs.)
(I) Labour for laying
a. Plumber 0.12 nos Each 370.00
b. Male worker 0.25 nos Each 280.00
(II) Overhead Charges @ 7.5% on ( i )
(III) Cotractor Profit @ 7.5% on ( i )
Total rate per 10 mtrs. (i+ii+iii)
Rate for one meter
Add for workers welfare cess 1%

Cost ,transportation & taxes of pipe 1 mtr 71.45

or Say
32mm dia PVC pipe(Data for 10 Mtrs.)
D
(I) Labour for laying
a. Plumber 0.12 nos Each 370.00
 b. Male worker 0.25 nos Each 280.00
(II) Overhead Charges @ 7.5% on ( i )
(III) Cotractor Profit @ 7.5% on ( i )
Total rate per 10 mtrs. (i+ii+iii)
Rate for one meter
Add for workers welfare cess 1%
Cost , transportation & taxes of pipe 1 mtr 108.79

or Say
3 Fixing CI sluice valve with double flanged
ends for water work purposes conforming
to IS 14846- 2000 for the following rating
and nominal diameters as per specification
complete

A) Rating - PN (nominal pressure)- 1.00 (IS-14846-2000)

(A) 65 mm sluice valve
(Data for 10 Nos of Sluice Valves)
(i) Cost of Materials
a.Cost of CI Sluice Valve with cap 10 Nos 2,468.35
b. Rubber Insertion 3 mm thick (0.4 Sqm. Each) 20 Nos 11.00

23.00 Kg 70.00
c. Nut & Bolts 16mm x 60 mm long @ 0.2874
Kg. per each = 80 Nos = 23.00 Kg.

(ii) Labour for laying

For 7.40 Qtl
a.Plumber Fitter2nd. Class 0.93 Each 370.00
b. Helper to Plumber 0.62 Each 320.00
c. Male Worker 2.48 Each 280.00

Weight of 10 Nos Sluice Valve = 10 x 31.3 Kg =

313 Kg. or 3.13 Qtl.
So labour for 10 Nos. Sluice Valve Fitting 3.13 Qtl. 167.15
(iii) Labour for Jointing
For 10 Nos Joint
a.Plumber Fitter2nd. Class 0.15 Each 370.00
b. Helper to Plumber 0.15 Each 320.00
0.80 Each 280.00
c. Male Worker

For jointing of 10 Nos. Sluice Valve 20 Each 32.75

(iv) Overhead Charges @ 7.5%

(v) Contractor's profit @ 7.5%
 Per Each
Add for workers welfare cess 1%

(A) 80 mm sluice valve

(Data for 10 Nos of Sluice Valves)
(i) Cost of Materials
a.Cost of CI Sluice Valve with cap 10 Nos 2,624.58
b. Rubber Insertion 3 mm thick (0.4 Sqm. Each) 20 Nos 11.00

23.00 Kg 70.00
c. Nut & Bolts 16mm x 60 mm long @ 0.2874
Kg. per each = 80 Nos = 23.00 Kg.

(ii) Labour for laying

For 7.40 Qtl
a.Plumber Fitter2nd. Class 0.93 Each 370.00
b. Helper to Plumber 0.62 Each 320.00
c. Male Worker 2.48 Each 280.00

Weight of 10 Nos Sluice Valve = 10 x 31.3 Kg =

313 Kg. or 3.13 Qtl.
So labour for 10 Nos. Sluice Valve Fitting 3.13 Qtl. 167.15
(iii) Labour for Jointing
For 10 Nos Joint
a.Plumber Fitter2nd. Class 0.15 Each 370.00
b. Helper to Plumber 0.15 Each 320.00
c. Male Worker 0.80 Each 280.00

For jointing of 10 Nos. Sluice Valve 20 Each 32.75

(iv) Overhead Charges @ 7.5%
(v) Contractor's profit @ 7.5%

Per Each
Add for workers welfare cess 1%

(B) 100 mm sluice valve

(Data for 10 Nos of Sluice Valves)
(i) Cost of Materials
a.Cost of CI Sluice Valve with cap 10 Nos 3,499.44
b. Rubber Insertion 3 mm thick (0.5 Sqm. Each) 20 Nos 14.00

c. Nut & Bolts 16mm x 60 mm long @ 0.2874 46.00 Kg 70.00

Kg. per each = 160 Nos = 46.00 Kg.

(ii) Labour for laying

For 7.40 Qtl
 a.Plumber Fitter2nd. Class 0.93 Each 370.00
b. Helper to Plumber 0.62 Each 320.00
2.48 Each 280.00
c. Male Worker
Weight of 10 Nos Sluice Valve = 10 x 44.3 Kg =
443 Kg. or 4.43 Qtl.
So labour for 10 Nos. Sluice Valve Fitting 4.43 Qtl. 167.15
(iii) Labour for Jointing
For 10 Nos Joint
a.Plumber Fitter 2nd. Class 0.25 Each 370.00
b. Helper to Plumber 0.25 Each 320.00
c. Male Worker 1.00 Each 280.00

For jointing of 10 Nos. Sluice Valve 20 Each 45.25

(iv) Overhead Charges @ 7.5%
(v) Contractor's profit @ 7.5%

Per Each
Add for workers welfare cess 1%

(C) 150 mm sluice valve

(Data for 10 Nos of Sluice Valves)
(i) Cost of Materials
a.Cost of CI Sluice Valve with cap 10 Nos 5,249.16
20 Nos 17.00
b. Rubber Insertion 3 mm thick (0.8 Sqm. Each)

c. Nut & Bolts 20mm x 65 mm long @ 0.4643 74.28 Kg 70.00

Kg. per each = 160 Nos = 74.28Kg.

(ii) Labour for laying

For 7.40 Qtl
a.Plumber Fitter2nd. Class 0.93 Each 370.00
b. Helper to Plumber 0.62 Each 320.00
2.48 Each 280.00
c. Male Worker
Weight of 10 Nos Sluice Valve = 10 x 71.3 Kg =
713 Kg. or 7.13 Qtl.
So labour for 10 Nos. Sluice Valve Fitting 7.13 Qtl. 167.15
(iii) Labour for Jointing
For 10 Nos Joint
a.Plumber Fitter 2nd. Class 0.30 Each 370.00
b. Helper to Plumber 0.30 Each 320.00
c. Male Worker 1.10 Each 280.00

For jointing of 10 Nos. Sluice Valve 20 Each 51.50

(iv) Overhead Charges @ 7.5%
 (v) Contractor's profit @ 7.5%

Per Each
Add for workers welfare cess 1%

(D) 200 mm sluice valve

(Data for 10 Nos of Sluice Valves)
(i) Cost of Materials
a.Cost of CI Sluice Valve with cap 10 Nos 9,373.50
b. Rubber Insertion 3 mm thick (0.116 Sqm. Each) 20 Nos 22.00

c. Nut & Bolts 20 mm x 70 mm long @ 0.4750 76.00 Kg 70.00

Kg. per each = 160 Nos = 76.00 Kg.

(ii) Labour for laying

For 7.40 Qtl
a.Plumber Fitter2nd. Class 0.93 Each 370.00
b. Helper to Plumber 0.62 Each 320.00
c. Male Worker 2.48 Each 280.00

Weight of 10 Nos Sluice Valve = 10 x 121.5 Kg =

1215 Kg. or 12.15 Qtl.
So labour for 10 Nos. Sluice Valve Fitting 12.15 Qtl. 167.15
(iii) Labour for Jointing
For 10 Nos Joint
a.Plumber Fitter 2nd. Class 0.30 Each 370.00
b. Helper to Plumber 0.30 Each 320.00
c. Male Worker 1.10 Each 280.00

For jointing of 10 Nos. Sluice Valve 20 Each 51.50

(iv) Overhead Charges @ 7.5%
(v) Contractor's profit @ 7.5%

Per Each
Add for workers welfare cess 1%

4 B) Rating - PN (nominal pressure)- 1.60 (IS-14846-2000)

(A) 80 mm sluice valve
(Data for 10 Nos of Sluice Valves)
(i) Cost of Materials
a.Cost of CI Sluice Valve with cap 10 Nos 2,150.00
b. Rubber Insertion 3 mm thick (0.4 Sqm. Each) 20 Nos 11.00

c. Nut & Bolts 16mm x 60 mm long @ 0.2874 23.00 Kg 70.00

Kg. per each = 80 Nos = 23.00 Kg.
(ii) Labour for laying
For 7.40 Qtl
a.Plumber Fitter2nd. Class 0.93 Each 370.00
b. Helper to Plumber 0.62 Each 320.00
c. Male Worker 2.48 Each 280.00

Weight of 10 Nos Sluice Valve = 10 x 37.3 Kg =

373 Kg. or 3.73 Qtl.
So labour for 10 Nos. Sluice Valve Fitting 3.73 Qtl. 167.15
(iii) Labour for Jointing
For 10 Nos Joint
a.Plumber Fitter2nd. Class 0.15 Each 370.00
b. Helper to Plumber 0.15 Each 320.00
c. Male Worker 0.80 Each 280.00

For jointing of 10 Nos. Sluice Valve 20 Each 32.75

(iv) Overhead Charges @ 7.5%
(v) Contractor's profit @ 7.5%

Per Each
Add for workers welfare cess 1%

(B) 100 mm sluice valve (BUTTER FLY)

(Data for 10 Nos of Sluice Valves)
(i) Cost of Materials
a.Cost of CI Sluice Valve with cap 10 Nos 6,550.00
b. Rubber Insertion 3 mm thick (0.5 Sqm. Each) 20 Nos 14.00

c. Nut & Bolts 16mm x 60 mm long @ 0.2874 46.00 Kg 70.00

Kg. per each = 160 Nos = 46.00 Kg.

(ii) Labour for laying

For 7.40 Qtl
a.Plumber Fitter2nd. Class 0.93 Each 370.00
b. Helper to Plumber 0.62 Each 320.00
c. Male Worker 2.48 Each 280.00

Weight of 10 Nos Sluice Valve = 10 x 56.3 Kg =

563 Kg. or 5.63 Qtl.
So labour for 10 Nos. Sluice Valve Fitting 5.63 Qtl. 167.15
(iii) Labour for Jointing
For 10 Nos Joint
a.Plumber Fitter 2nd. Class 0.25 Each 370.00
b. Helper to Plumber 0.25 Each 320.00
c. Male Worker 1.00 Each 280.00
 For jointing of 10 Nos. Sluice Valve 20 Each 45.25
(iv) Overhead Charges @ 7.5%
(v) Contractor's profit @ 7.5%

Per Each
Add for workers welfare cess 1%

(C) 150 mm sluice valve (BUTTER FLY)

(Data for 10 Nos of Sluice Valves)
(i) Cost of Materials
a.Cost of CI Sluice Valve with cap 10 Nos 10,420.00
b. Rubber Insertion 3 mm thick (0.8 Sqm. Each) 20 Nos 17.00

c. Nut & Bolts 20mm x 65 mm long @ 0.4643

Kg. per each = 160 Nos = 74.28Kg.
74.28 Kg 70.00

(ii) Labour for laying

For 7.40 Qtl
a.Plumber Fitter2nd. Class 0.93 Each 370.00
b. Helper to Plumber 0.62 Each 320.00
c. Male Worker 2.48 Each 280.00
Weight of 10 Nos Sluice Valve = 10 x 86.3 Kg =
863 Kg. or 8.63 Qtl.
So labour for 10 Nos. Sluice Valve Fitting 8.63 Qtl. 167.15
(iii) Labour for Jointing
For 10 Nos Joint
a.Plumber Fitter 2nd. Class 0.30 Each 370.00
b. Helper to Plumber 0.30 Each 320.00
c. Male Worker 1.10 Each 280.00

For jointing of 10 Nos. Sluice Valve 20 Each 51.50

(iv) Overhead Charges @ 7.5%
(v) Contractor's profit @ 7.5%

Per Each
Add for workers welfare cess 1%

(D) 200 mm sluice valve

(Data for 10 Nos of Sluice Valves)
(i) Cost of Materials
a.Cost of CI Sluice Valve with cap 10 Nos 7,800.00
b. Rubber Insertion 3 mm thick (0.116 Sqm. Each) 20 Nos 22.00
 76.00 Kg 70.00
c. Nut & Bolts 20 mm x 70 mm long @ 0.4750
Kg. per each = 160 Nos = 76.00 Kg.

(ii) Labour for laying

For 7.40 Qtl
a.Plumber Fitter2nd. Class 0.93 Each 370.00
b. Helper to Plumber 0.62 Each 320.00
c. Male Worker 2.48 Each 280.00

Weight of 10 Nos Sluice Valve = 10 x 151.5 Kg =

1515 Kg. or 15.15 Qtl.
So labour for 10 Nos. Sluice Valve Fitting 15.15 Qtl. 167.15
(iii) Labour for Jointing
For 10 Nos Joint
a.Plumber Fitter 2nd. Class 0.30 Each 370.00
b. Helper to Plumber 0.30 Each 320.00
c. Male Worker 1.10 Each 280.00

For jointing of 10 Nos. Sluice Valve 20 Each 51.50

(iv) Overhead Charges @ 7.5%
(v) Contractor's profit @ 7.5%

Per Each
Add for workers welfare cess 1%

5 Fixing swing check type reflux valvs ( Non-return

Valves) with double flange ends conforming to
IS 5312 (Part-I)-2004 for waters purpose for the
following rating and nominal diameters as per
specification complete.

A) Rating - 1.6 Mpa IS 5312 (Part-I) 2004

(A) 80 mm reflux valve
(Data for 10 Nos of Reflux Valves)
(i) Cost of Materials
a.Swing Check type reflux valve(NRV) with double flange ends 10 Nos 2,537.09
b. Rubber Insertion 3 mm thick (0.4 Sqm. Each) 20 Nos 11.00
c. Nut & Bolts 16mm x 60 mm long @ 0.2874 23.00 Kg 70.00
Kg. per each = 80 Nos = 23.00 Kg.

(ii) Labour for laying

For 7.40 Qtl
a.Plumber Fitter2nd. Class 0.93 Each 370.00
b. Helper to Plumber 0.62 Each 320.00
2.48 Each 280.00
c. Male Worker
 Weight of 10 Nos Sluice Valve = 10 x 37.3 Kg =
373 Kg. or 3.73 Qtl.
So labour for 10 Nos. Sluice Valve Fitting 3.73 Qtl. 167.15
(iii) Labour for Jointing
For 10 Nos Joint
a.Plumber Fitter2nd. Class 0.15 Each 370.00
b. Helper to Plumber 0.15 Each 320.00
c. Male Worker 0.80 Each 280.00

For jointing of 10 Nos. Sluice Valve 20 Each 32.75

(iv) Overhead Charges @ 7.5%
(v) Contractor's profit @ 7.5%

Per Each
Add for workers welfare cess 1%

(B) 100 mm reflux valve

(Data for 10 Nos of Reflux Valves)
(i) Cost of Materials
a.Swing Check type reflux valve(NRV) with double flange ends 10 Nos 3,624.42
b. Rubber Insertion 3 mm thick (0.5 Sqm. Each) 20 Nos 14.00

46.00 Kg 70.00
c. Nut & Bolts 16mm x 60 mm long @ 0.2874
Kg. per each = 160 Nos = 46.00 Kg.

(ii) Labour for laying

For 7.40 Qtl
a.Plumber Fitter2nd. Class 0.93 Each 370.00
b. Helper to Plumber 0.62 Each 320.00
c. Male Worker 2.48 Each 280.00

Weight of 10 Nos Sluice Valve = 10 x 56.3 Kg =

563 Kg. or 5.63 Qtl.
So labour for 10 Nos. Sluice Valve Fitting 5.63 Qtl. 167.15
(iii) Labour for Jointing
For 10 Nos Joint
a.Plumber Fitter 2nd. Class 0.25 Each 370.00
b. Helper to Plumber 0.25 Each 320.00
c. Male Worker 1.00 Each 280.00

For jointing of 10 Nos. Sluice Valve 20 Each 45.25

(iv) Overhead Charges @ 7.5%
(v) Contractor's profit @ 7.5%

Per Each
 Add for workers welfare cess 1%

(C) 150 mm reflux valve

(Data for 10 Nos of Reflux Valves)
(i) Cost of Materials
a.Swing Check type reflux valve(NRV) with double flange ends 10 Nos 7,748.76
20 Nos 17.00
b. Rubber Insertion 3 mm thick (0.8 Sqm. Each)

c. Nut & Bolts 20mm x 65 mm long @ 0.4643 74.28 Kg 70.00

Kg. per each = 160 Nos = 74.28Kg.

(ii) Labour for laying

For 7.40 Qtl
a.Plumber Fitter2nd. Class 0.93 Each 370.00
b. Helper to Plumber 0.62 Each 320.00
c. Male Worker 2.48 Each 280.00

Weight of 10 Nos Sluice Valve = 10 x 71.3 Kg =

713 Kg. or 7.13 Qtl.
So labour for 10 Nos. Sluice Valve Fitting 7.13 Qtl. 167.15
(iii) Labour for Jointing
For 10 Nos Joint
a.Plumber Fitter 2nd. Class 0.30 Each 370.00
b. Helper to Plumber 0.30 Each 320.00
c. Male Worker 1.10 Each 280.00

For jointing of 10 Nos. Sluice Valve 20 Each 51.50

(iv) Overhead Charges @ 7.5%
(v) Contractor's profit @ 7.5%

Per Each
Add for workers welfare cess 1%

(D) 200 mm reflux valve

(Data for 10 Nos of Reflux Valves)
(i) Cost of Materials
a.Swing Check type reflux valve(NRV) with double flange ends 10 Nos 13,122.90
b. Rubber Insertion 3 mm thick (0.116 Sqm. Each) 20 Nos 22.00

c. Nut & Bolts 20 mm x 70 mm long @ 0.4750 76.00 Kg 70.00

Kg. per each = 160 Nos = 76.00 Kg.

(ii) Labour for laying

For 7.40 Qtl
a.Plumber Fitter2nd. Class 0.93 Each 370.00
b. Helper to Plumber 0.62 Each 320.00
 c. Male Worker 2.48 Each 280.00

Weight of 10 Nos Sluice Valve = 10 x 121.5 Kg =

1215 Kg. or 12.15 Qtl.
So labour for 10 Nos. Sluice Valve Fitting 12.15 Qtl. 167.15
(iii) Labour for Jointing
For 10 Nos Joint
a.Plumber Fitter 2nd. Class 0.30 Each 370.00
b. Helper to Plumber 0.30 Each 320.00
c. Male Worker 1.10 Each 280.00

For jointing of 10 Nos. Sluice Valve 20 Each 51.50

(iv) Overhead Charges @ 7.5%
(v) Contractor's profit @ 7.5%

Per Each
Add for workers welfare cess 1%

6 Fixing single flanged Air Relief Valve conforming

to IS 14845 -2000 for water works purposes for
the following diameter,including drilling the
water main (CI pipes with metal straps ) as per
specification, complete.

A 15 mm dia (Data for 1 No. Air Valve)

(i) Cost of Materials
a.15 mm dia Single Air Valve 1 Each 1,624.74
(ii) Labour for drilling & fixing
a.Plumber Fitter (S) 0.25 Each 370.00
b.Helper to Plumber (SS) 0.50 Each 320.00
c.Male Worker (US) 0.50 Each 280.00

(iii) Labour for jointing

17% of (ii)
(iv) Overhead Charges @ 7.5%
(v) Contractor's profit @ 7.5%

Add for workers welfare cess 1%

Total
B 20 mm dia (Data for 1 No. Air Valve)
(i) Cost of Materials
a. 20 mm dia Single Air Valve 1 Each 1,999.68
(ii) Labour for drilling & fixing
a.Plumber Fitter (S) 0.25 Each 370.00
b.Helper to Plumber (SS) 0.50 Each 320.00
 c.Male Worker (US) 0.50 Each 280.00

(iii) Labour for jointing

17% of (ii)
(iv) Overhead Charges @ 7.5%
(v) Contractor's profit @ 7.5%

Add for workers welfare cess 1%

C 25 mm dia (Data for 1 No. Air Valve)

(i) Cost of Materials
a.25 mm dia Single Air Valve 1 Each 2,249.64
(ii) Labour for drilling & fixing
a.Plumber Fitter (S) 0.25 Each 370.00
b.Helper to Plumber (SS) 0.50 Each 320.00
c.Male Worker (US) 0.50 Each 280.00

(iii) Labour for jointing

17% of (ii)
(iv) Overhead Charges @ 7.5%
(v) Contractor's profit @ 7.5%

Add for workers welfare cess 1%

7 Supplying all labour,T&P, for laying in trenches High Density Polythene pipes and specials of
following outsisde diameter and class 1 to 3 jointing by fusion welding method including testing as
per specification confirming to IS: 4984-1995 with ISI marked specials & fittings & testing as per
specification etc. complete as per the direction of Engineer-in-Charge. ( pipes are to be supplied by
contractor with pre & post delivery inspection certificate from CIPET and manufacturing test
certificate from the manufacturer).

A 90 mm HDPE Pipe Grade PE 80 PN 6.0 (Rate for 10 Mtrs.)

(I) Cost of pipe 10.00 mtr 189.46
2%FITTINGS
(II) Labour for laying
a. Plumber 0.14 Each 370.00
b. Male worker 0.28 Each 280.00
(III) Labour for jointing & testing
a. Plumber 0.44 Each 370.00
b. Helper 1.50 Each 320.00
c. Maleworker 0.21 Each 280.00
(IV) Overhead Charges @ 7.5% on ( i+ii )
(V) Cotractor Profit @ 7.5% on ( i+ii )
Total rate per 10 mtrs. (i+ii+iii+iv)
Rate for one meter
(VI) Add carriage of pipe 1.00 mtr 8.71
 Add for workers welfare cess 1%
Total

or Say
B 110 mm HDPE Pipe Grade PE 80 PN 6.0 (Rate for 10 Mtrs.)
(I) Cost of pipe 10.00 mtr 283.92
2%FITTINGS
(II) Labour for laying
a. Plumber 0.18 Each 370.00
b. Male worker 0.35 Each 280.00
(III) Labour for jointing & testing
a. Plumber 0.47 Each 370.00
b. Helper 2.00 Each 320.00
c. Maleworker 0.27 Each 280.00
(IV) Overhead Charges @ 7.5% on ( i+ii)
(V) Cotractor Profit @ 7.5% on ( i+ii )
Total rate per 10 mtrs. (i+ii+iii+iv+v)
Rate for one meter
(VI) Add carriage of pipe 1.00 mtr 12.97

Add for workers welfare cess 1%

Total

or Say
c 160 mm HDPE Pipe Grade PE 80 PN 6.0 (Rate for 10 Mtrs.)
(I) Cost of pipe 10.00 mtr 594.20
2%FITTINGS
(II) Labour for laying
a. Plumber 0.25 Each 370.00
b. Male worker 0.50 Each 280.00
(III) Labour for jointing & testing
a. Plumber 0.69 Each 370.00
b. Helper 2.88 Each 320.00
c. Maleworker 0.38 Each 280.00
(IV) Overhead Charges @ 7.5% on ( i+ii )
(V) Cotractor Profit @ 7.5% on ( i+ii )
Total rate per 10 mtrs. (i+ii+iii+iv)
Rate for one meter
(VI) Add carriage of pipe 1.00 mtr 27.35

Add for workers welfare cess 1%

TOTAL

or Say
c 200 mm HDPE Pipe Grade PE 80 PN 6.0 (Rate for 10 Mtrs.)
 (I) Cost of pipe 10.00 mtr 926.38
2%FITTINGS
(II) Labour for laying
a. Plumber 0.32 Each 370.00
b. Male worker 0.64 Each 280.00
(III) Labour for jointing & testing
a. Plumber 1.11 Each 370.00
b. Helper 1.87 Each 320.00
c. Maleworker 0.48 Each 280.00
(IV) Overhead Charges @ 7.5% on ( i+ii )
(V) Cotractor Profit @ 7.5% on ( i+ii )
Total rate per 10 mtrs. (i+ii+iii+iv)
Rate for one meter
(VI) Add carriage of pipe 1.00 mtr 43.35

Add for workers welfare cess 1%

TOTAL

or Say

D 63 mm HDPE Pipe Grade PE 80 PN 6.0 (Rate for 10 Mtrs.)

(I) Cost of pipe 10.00 mtr 93.91
(II) Labour for laying
a. Plumber 0.12 Each 370.00
b. Male worker 0.24 Each 280.00
(III) Labour for jointing & testing
a. Plumber 0.33 Each 370.00
b. Helper 1.25 Each 320.00
c. Maleworker 0.18 Each 280.00
(IV) Overhead Charges @ 7.5% on ( i+ii )
(V) Cotractor Profit @ 7.5% on ( i+ii )
Total rate per 10 mtrs. (i+ii+iii+iv)
Rate for one meter
(VI) Add carriage of pipe 1.00 mtr 6.05

Add for workers welfare cess 1%

TOTAL
or Say
Amount Remarks

6 7

1,337.10
26.74
51.80
78.40

107.30
320.00
39.20
147.04
147.04
2254.62
225.46
8.71
234.17
2.34
236.51
236.51 / mtr

1,926.10
38.52
66.60
98.00

114.70
425.60
50.40
203.99
203.99
3127.90
 312.79
12.97
325.76
3.26
329.02 / mtr
329.02 / mtr

4,061.20
81.22
92.50
140.00

170.20
614.40
70.00
392.21
392.21
6013.94
601.39
27.35
628.74
6.29
628.74
628.70 / mtr

44.40
67.20

122.10
400.00
50.40
51.31
51.31
786.72
78.67
0.79
82.02
161.48
161.50 / mtr
 29.60
44.80
5.58
5.58
85.56
8.56
0.09
35.95
44.60
44.60 / mtr

29.60
44.80
5.58
5.58
85.56
8.56
0.09
8.65
48.66
57.31
57.31 / mtr

44.40
70.00
8.58
8.58
131.56
13.16
0.13
13.29
71.45
84.74
84.74 / mtr

44.40
 70.00
8.58
8.58
131.56
13.16
0.13
108.79
122.08
122.08 / mtr

24,683.50
220.00

1,610.00

26,513.50

344.10
198.40
694.40

523.18

55.50
48.00
224.00
327.50
655.00
27,691.68
2076.88
2076.88
31,845.44
3,184.54
31.85
3,216.39 /Each.

26,245.80
220.00

1,610.00

28,075.80

344.10
198.40
694.40

523.18

55.50
48.00
224.00
327.50
655.00
2194.05
2194.05
33,642.08
3,364.21
33.64
3,397.85 /Each.

34,994.40
280.00

3,220.00

38,494.40
 344.10
198.40
694.40

740.47

92.50
80.00
280.00
452.50
905.00
3010.49
3010.49
46,160.85
4,616.09
46.16
4,662.25 /Each.

52,491.60
340.00

5,199.60

58,031.20

344.10
198.40

694.40

1,191.78

111.00
96.00
308.00
515.00
1,030.00
4518.97
 4518.97
69,290.92
6,929.09
69.29
6,998.38 /Each.

93,735.00
440.00

5,320.00

99,495.00

344.10
198.40
694.40

2,030.87

111.00
96.00
308.00
515.00
1,030.00
7691.69
7691.69
117,939.25
11,793.93
117.94
11,911.87 /Each.

21,500.00
220.00

1,610.00

23,330.00
 344.10
198.40
694.40

623.47

55.50
48.00
224.00
327.50
655.00
1845.64
1845.64
28,299.75
2,829.98
1.28
2,831.26 /Each.

65,500.00
280.00

3,220.00

69,000.00

344.10
198.40
694.40

941.05

92.50
80.00
280.00
452.50
 905.00
5313.45
5313.45
81,472.95
8,147.30
81.47
8,228.77 /Each.

104,200.00
340.00

5,199.60

109,739.60

344.10
198.40
694.40

1,442.50

111.00
96.00
308.00
515.00
1,030.00
8415.91
8415.91
129,043.92
12,904.39
129.04
13,033.43 /Each.

78,000.00
440.00
 5,320.00

83,760.00

344.10
198.40
694.40

2,532.32

111.00
96.00
308.00
515.00
1,030.00
6549.17
6549.17
100,420.66
10,042.07
3.56
10,045.63 /Each.

25,370.90
220.00

1,610.00
27,200.90

344.10
198.40
694.40
 623.47

55.50
48.00
224.00
327.50
655.00
2135.95
2135.95
32,751.27
3,275.13
32.75
3,307.88 /Each.

36,244.20
280.00

3,220.00

39,744.20

344.10
198.40
694.40

941.05

92.50
80.00
280.00
452.50
905.00
3119.27
3119.27
47,828.79
4,782.88
 47.83
4,830.71 /Each.

77,487.60
340.00

5,199.60

83,027.20

344.10
198.40
694.40

1,191.78

111.00
96.00
308.00
515.00
1,030.00
6393.67
6393.67
98,036.32
9,803.63
98.04
9,901.67 /Each.

131,229.00
440.00

5,320.00

136,989.00

344.10
198.40
 694.40

2,030.87

111.00
96.00
308.00
515.00
1,030.00
10503.74
10503.74
161,057.35
16,105.74
161.06
16,266.80 /Each.

1,624.74

92.50
160.00
140.00
392.50

66.73
156.30
156.30
2,396.57 /Each.
23.97
2,420.54 /Each.

1,999.68

92.50
160.00
 140.00
392.50

66.73
184.42
184.42
2,827.75
28.28
2,856.03 /Each.

2,249.64

92.50
160.00
140.00
392.50

66.73
203.17
203.17
3,115.21
31.15
3,146.36 /Each.

1894.60
37.89

51.80
78.40

162.80
480.00
58.80
207.32
207.32
3178.93
317.89
8.71
 326.60
3.27
329.87 / mtr

329.87 / mtr

2839.20
56.78

66.60
98.00

173.90
640.00
75.60
296.26
296.26
4542.60
454.26
12.97
467.23
4.67
471.90 / mtr

471.90 / mtr

5942.00
118.84

92.50
140.00

255.30
921.60
106.40
568.25
568.25
8713.14
871.31
27.35
898.66
8.99
907.65 / mtr

907.65 / mtr
 9263.80
185.28

118.40
179.20

410.70
598.40
134.40
816.76
816.76
12523.70
1252.37
43.35
1295.72
12.96
1308.68 / mtr

1308.68 / mtr

939.10

44.40
67.20

122.10
400.00
50.40
121.74
121.74
1866.68
186.67
6.05
192.72
1.93
194.65 / mtr
194.65 / mtr
 RATE OF PIPES AS PER EP&M LETTER NO- 2712 dt 7.4.18

Cost of pipe
as per
inspect Add 15%
EP&M rate total with
Sl ion total(incl towards proft
No
PVC PIPES including
fee@
GST@18%
GST(=col carriage
carriage) & OH(Excl. on
threading&l .3+4+5) Transp.)
0.70%
ebelling /
mtr

1 2 3 4 5 6 7 8 9
1 200mm HDPE pipe PE-63 PN-6 919.94 6.44 0.00 926.38 35.58 961.96 138.96
2 160mm HDPE Pipe Grade PE 80 PN 6 590.07 4.13 0.00 594.20 22.44 616.64 89.13
3 110mm HDPE Pipe Grade PE 80 PN 6 281.95 1.97 0.00 283.92 10.65 294.57 42.59
4 90mm HDPE Pipe Grade PE 80 PN 6 188.14 1.32 0.00 189.46 7.15 196.61 28.42

5 63mm HDPE Pipe Grade PE 80 PN 6 93.26 0.65 0.00 93.91 6.05 99.96 14.09
6 32mm HDPE pipe PE-80 PN-10 37.84 0.26 0.00 38.10 0.60 38.70 5.72
7 20mm HDPE pipePE-80 PN-10 22.10 0.15 0.00 22.25 0.60 22.85 3.34
8 160mm OD PVC Pipe 6kgf/cm2 403.30 2.82 0.00 406.12 27.35 433.47 60.92
9 110mm OD PVC Pipe 6kgf/cm2 191.27 1.34 0.00 192.61 10.65 203.26 28.89
10 90mm OD PVC Pipe 6kgf/cm2 132.78 0.93 0.00 133.71 7.15 140.86 20.06
11 63mm OD PVC Pipe 6kgf/cm2 65.60 0.46 0.00 66.06 6.05 72.11 9.91
13 25mm HDPE pipe PE-80 PN-10 23.21 0.16 0.00 23.37 0.60 23.97 3.51
14 20mm HDPE pipe PE-63 PN-10 18.11 0.13 0.00 18.24 0.60 18.84 2.74

Junior Engineer Assistant Executive Engineer

RWS&S Section, Jagatsingpur RWS&S Section, Jagatsingpur
8

Total / mtr
incl.transport
& 15 %

10
1100.92
705.77
337.16
225.03

114.05
44.42
26.19
494.39
232.15
160.92
82.02
27.48
21.58
 LEAD STATEMENT FOR PIPES

Average
Sl.No.

Name of the materials Approved Carrage by Truck

distance
quarry for……….. Up to 5km Beyond 5km upto 50km
block
area
Amout Kms Amount
1 2 3 4 5 6 7
1 200mm HDPE Pipe Balasore 230 1320.57 45 1830.15

2 160mm HDPE Pipe Balasore 230 1320.57 45 1830.15

3 110mm HDPE Pipe Balasore 230 1320.57 45 1830.15

4 90mm HDPE Pipe Balasore 230 1320.57 45 1830.15

5 63mm HDPE Pipe Balasore 230 1320.57 45 1830.15

6 15mm ASTM PVC pipe Balasore 230 1320.57 45 1830.15

7 20mm ASTM PVC pipe Balasore 230 1320.57 45 1830.15

8 200mm ASTM PVC pipe Balasore 230 1320.57 45 1830.15

CERTIFIED THAT THE LEAD STATEMENT IS TRUE TO THE BEST OF MY KNOWLEDGE

Junior Engineer Assistant Executive

RWS&S Section, Jagatsingpur RWS&S Section, Ja
FOR PIPES

Carrage by Truck
Beyond 50km, Total Capacity Carrage
carriage of Truck in per mtr.
Kms Amount for Truck mtr. Length
load
8 9 10 11 12
180 5736.60 8887.32 205.00 43.35

180 5736.60 8887.32 325.00 27.35

180 5736.60 8887.32 685.00 12.97

180 5736.60 8887.32 1020.00 8.71

180 5736.60 8887.32 1470.00 6.05

180 5736.60 8887.32 15000.00 0.59

180 5736.60 8887.32 12720.00 0.70

180 5736.60 8887.32 205.00 43.35

ST OF MY KNOWLEDGE

Assistant Executive Engineer

RWS&S Section, Jagatsingpur
 RATE OF MATERIALS(NON SCHEDULE ITEMS)
Slno Name of Item Rate
a) GI PIPES(Inclusive cost of pipe & fittings,labour,welding,T&P etc complete)
1 150mm GI pipe (MG) (TATA/Jindal) 1501
2 100mm GI pipe (MG) (TATA/Jindal) 952
3 80mm GI pipe (MG) (TATA/Jindal) 659
65mm GI pipe (MG) (TATA/Jindal) 500
b) GI FITTINGS(Inclusive cost of materials,labour,T&P etc complete)
1 150mm GI Bend 1966
2 100mm GI Bend 936
3 80mm GI Bend 562
4 150mm GI equal TEE 2816
5 100mm GI equal TEE 2512
6 80mm GI equal TEE 1200
7 150mm GI Flange 431
8 100mm GI Flange 318
9 80mm GI Flange 243
10 150x100mm GI R/S 1171
11 100x80mm GI R/S 773
12 100x50mm GI R/S 680
13 150x80mm GI R/S 1080
14 80mm GI D/F Collumn pipe Nut& bolt, Rubber insertion 3114
15 80mm thick GI Thrust plate(Cover plate) for 200 mm dia production well 850
16 GI/MS Clamp(Heavy duty) 425
PUMP SET-KSB/Kirloskar/Crompton/Texmo/CRI make(Inclusive cost of
c) materials,transportation & Instalation
1 3 HP 3phase Pump set (KSB/Crompton make) 21000
2 5HP 3phase Pump set (KSB/Crompton make) 25000
3 7.5 HP 3phase Pump set (KSB/Crompton make) 30000
4 10HP 3phase Pump set (KSB/Crompton make) 33500
5 12.5 HP 3phase Pump set (KSB/Crompton make) 42500
6 15 HP 3phase Pump set (KSB/Crompton make) 47600
7 Lowering of pump & Motor 4000
8 80mm GI 0.60mtr Short piece one end threaded and other end flanged 600

CONTROL PANEL-BCH/Harvels/L&T Make.(Inclusive cost of materials,Transportation &

d) Installation)
1 3HP Control Panel 3500
2 5HP Control Panel 4500
3 7.5HP Control Panel 6000
4 10HP Control Panel 7200
5 12.5HP Control Panel 9000
6 15HP Control Panel 10900
e CABLES
1 2.5mm2 Flat cable 78
2 4mm2 Flat cable 113
 3 6mm2 Flat cable 169
4 8mm2 Flat cable 227
5 10mm2 Flat cable 284
6 35mm2x3.5 core Armod cable 175
7 25mm2x3.5 core Armod cable 125
8 16mm2x3.5 core Armod cable 105
9 6mm2 steel rope 50
10 THREE PHASE SERVOR Stabilizer-15 KVA Input150-450) 37125
11 THREE PHASE SERVOR Stabilizer-20 KVA Input150-450) 45000
12 THREE PHASE SERVOR Stabilizer-25KVA Input150-450) 56625
13 THREE PHASE SERVOR Stabilizer-30KVA Input150-450) 64500
14 Brass Pressure gauge(10kgf/cm2) 900
15 Nut & Bolt 80
16 Rubber Insertion 70
17 Individual House connection 1500
18 150mm Dia D/F Butterfly valve (Audco/WC/Kirlosker) 10420
19 100mm Dia D/F Butterfly valve (Audco/WC/Kirlosker) 6650
20 Internal Electrification(Double room) 23591
21 Internal Electrification(Single room) 19500
22 CI Items 85.25
f) Valves(Inclusive 5% Taxes) CE ltr no 90/dt 8.6.08
1 150mm dia Sluice Valve 7333
2 100mm dia Sluice Valve 4685
3 80mm dia Sluice Valve 3513
4 65mm dia Sluice Valve 3056
5 50mm dia Sluice Valve 2520
6 16mm dia Air Valve 578
7 25mm dia Air Valve 788
8 100mm dia NR Valve Vide CE Ltr no-96/dt 18.9.02 5145
9 150mm dia NR Valve 6510
10 80mm dia NR Valve 3255

Junior Engineer Assistant Executive Engineer

RWS&S Section, Jagatsingpur RWS&S Section, Jagatsingpur
Unit

Per Mtr
Per Mtr
Per Mtr
Per Mtr

Per Each
Per Each
Per Each
Per Each
Per Each
Per Each
Per Each
Per Each
Per Each
Per Each
Per Each
Per Each
Per Each
Per Each
Per Each
Each Set

Per Each
Per Each
Per Each
Per Each
Per Each
Per Each
Per Each
Per Each

Per Each
Per Each
Per Each
Per Each
Per Each
Per Each

Per mtr
Per mtr
 Per mtr
Per mtr
Per mtr
Per mtr
Per mtr
Per mtr
Per mtr
Per Each
Per Each
Per Each
Per Each
Per Each
Per Each
Per Each
Per Each
Per Each
Per Each
Per Each
Per Each
Per Each

Per Each
Per Each
Per Each
Per Each
Per Each
Per Each
Per Each
Per Each
Per Each
Per Each

er
pur
 35
ANNEXTURE - E - 6
ANALYSIS FOR Z BEND, COLUMN PIPE
INCLUDING COST OF ACCESSORIES AND
LABOUR CHARGES
Sl No. Description of Material Qnty Unit Rate Amount
1 Supplying all labour T&P for fitting & fixing of
65 mm dia Column pipe ( 8 nos ) of 10'00"
long with 15 nos of G I flange, fittings, wire
rope, M S Clamp, well cover, nut & bolt,
Rubber insertion and fabrication of 80 mm dia
G I Z bend with accessories for 12'0" long
including fixing of 15 mm dia 10 kgf/ cm 2
pressure gauge, connecting to rising main
through 16 mm dia PVC pipe etc. all
complete.

a 65 mm dia Column pipe ( 8 nos ) of 10'00"

long with 15 nos of G I flange, fittings, wire
rope, M S Clamp, well cover, nut & bolt, 1.00 Item 31494.00 31494.00
Rubber insertion

b 80 mm dia G I Z - bend 1.00 Each 11863.00 11863.00

c Labour charge for lowering of pump motor
with column pipe & fitting & fixing of Z bend
with supply of ruuber insertion and other 1.00 set 6000.00 6000.00
required materials including testing etc. all
complete.
Total 49357.00

Junior Engineer, Assistant Engineer

R W S & S Section,Pattamundai RWS&S Sub-Divn, Pattamundai

Executive Engineer
RWS&S Division, Kendrapara
 ANNEXTURE
ANALYSIS - E - 5COLUMN PIPE
FOR Z BEND, 34
INCLUDING COST OF ACCESSORIES AND
150 MM DIA Z BEND &CHARGES
LABOUR 80 MM DIA COLUMN PIPE
Sl No. Description of Material Qnty Unit Rate Amount
1 Supplying all labour T&P for fitting & fixing of
80 mm dia Column pipe ( 8 nos ) of 10'00"
long with 15 nos of G I flange, fittings, wire
rope, M S Clamp, well cover, nut & bolt,
Rubber insertion and fabrication of 150 mm
dia G I Z bend with accessories for 12'0" long
including fixing of 15 mm dia 10 kgf/ cm 2
pressure gauge, connecting to rising main
through 16 mm dia PVC pipe etc. all
complete.

a 80 mm dia Column pipe ( 8 nos ) of 10'00"

long with 15 nos of G I flange, fittings, wire
rope, M S Clamp, well cover, nut & bolt, 1.00 Item 38091.00 38091.00
Rubber insertion

b 150 mm dia G I Z - bend 1.00 Each 15547.00 15547.00

c
Labour charge for lowering of pump motor
with column pipe & fitting & fixing of Z bend
with supply of ruuber insertion and other 1.00 set 6000.00 6000.00
required materials including testing etc. all
complete.

Total 59638.00
 Annexture e-16 55
ESTIMATE for construction of Brick masonary sluice valve chamber(0.9x0.9 X
1.10m)
Sl. No Length BreadtHeight Qnty. Unit Rate Amount
No. Item description in Rm in Rm in Rm in in Rs
No./Rm/Sqm/Cum in Rs
1 2 3 4 5 6 7 8 9 10
a) Earth Work in all kinds of soil
within initial lead of 50.00m and
Chamber
1.5m initial lift including rough
dressing and levelling the bed with 1 1.40 1.40 1.40 2.74 Cum
all labour T&P etc. complete as 2.74 Cum 272.33 Rs154.00
directed by the Engineer - in
Charge.

b) Filling in foundation and plinth with

sand well watered , rammed etc
including all cost conveyance
roalty ,labour and T&P etc.
complete as directed by the
Engineer - in Charge.

1 1.40 1.40 0.15 0.29 Cum

0.29 Cum 27.81 Rs8.00
c) Cement concrete (1:4:8) using
4cm size hard granite crusher
Chamber
broken metal with all cost
conveyance,royalty,taxes etc all 1 1.40 1.40 0.15 0.29 Cum 37.03 Rs11.00
complete.
d) Brick work with K.B. Bricks having
crushing strength between
2 1.40 0.25 1.10 0.77 Cum
100kg/cm2 to 149kg/cm2 in
Cement mortar(1:6) in F/P . 2 0.90 0.25 1.10 0.50 Cum
1.27 Cum 388.50 Rs493.00
e) 3" thick precast (0.08m) cover slab
Reinforced Cement concrete
1 1.40 1.40 0.08 0.16 Cum 8100.00 Rs1,296.00
(1:1.5:3) with 12mm hard granite
chips(Crusher broken) with all cost
conveyance,royalty,taxes etc all
complete.

f) Supplying , fitting , fixing & placing

uncoating bar reinforcement
Taking 1.00 qntl/cum of item no:- 0.16
complete as per drawing &
technical specification complete. 0.16 Qntl 6625.22 1060.00

g) Supplying all labour,T&P and

materials for 12mm thick Cement 0.9 1.00
4 3.60 sqm
plaster (1:4) over brickwork
including neat cement 2 1.40 0.25 0.70 sqm
punning,watering and curing etc. 2 0.90 0.25 0.45 sqm
complete.
4.75 sqm 0.00 Rs0.00
Total Rs3,022.00
Add for workers welfare cess 1% 30.22
3052.22
or Say 3052.20
 HIRE CHARGES OF PLANTS AND MACHINERIES
Sl. No. Description of Machine Activity Output Unit
1 2 3 4 5
1 Vibratory Roller 8--10 Tonnes (A) Earth/ Soil 100Cum/Hour Per Hour
(B) GSB 60Cum/Hour Per Hour
C) WMM 60Cum/Hour Per Hour
2 Smooth Wheeled Roller 8-10 Tonnes (A) Soil Comaction 70Cum/Hour Per Hour
(B) BM Compaction 25Cum/Hour Per Hour
3 Hotmix Plant 8-10 Tonnes Premix Cum/Hour Per Hour

4 Bitumen Boiler Oil fired Bitumen Spraying 1500Litre Per Hour

5 Tar Boiler Bitumen Spraying Per Hour

6 Pump with 5 HP Diesel Engine Pumping Water Per Hour

7 Pump with 10 HP Diesel Engine Pumping Water Per Hour

8 Pump with 20 HP Diesel Engine Pumping Water Per Hour

9 Pump with 40 HP Diesel Engine Pumping Water Per Hour

10 Pump with 40 HP Electrical Per Hour

11 Pump with 50 HP Electrical Per Hour

12 Concrete Mixture
(A) 04/0.28 CUM Concrete mixing 2.5Cum/Hour Per Hour
(B) 01 CUM Concrete mixing 7.5Cum/Hour Per Hour

13 Vibrator (3 HP Diesel) Compacting Concrete Per Hour

14 Generator 33KVA Generation of electricity 50 KVA Per Hour

15 Motor Grader 110HP@ 50Cum/Hr

Clearing 200Cum/Hour
Spreading 200Cum/Hour
GSB 50Cum/Hour
WMM 50Cum/Hour
16 Tractor Pulling 50 HP Per Hour
17 Rotavator Mixing 25.00Cum/Hour Per Hour

18 Water Tanker 6KL Capacity Water transport 6.00KL Per Hour

19 Tractot-Rotavator Pulling/Mixing Per Hour
INERIES
Rate in Rs.
6
864.35
864.35
864.35
294.78
294.78
891.30

111.30

64.35

51.30

93.91

144.35

241.74

129.57

158.26

153.91
153.91

92.17

208.70

1343.48
1343.48
1343.48
1343.48
200.87
9.57

506.09
210.44
 SCHEDULE OF RATE:- LABOUR COMPONENT

Sl. Wages in
Description Unit
No. Rupees

1 2 3
(A) Category Unskilled
1 Male Mulia Per Day 280.00
2 Women Mulia Per Day 280.00
(B) Category Semi skilled
3 Mason Helper/Semiskilled mulia Per Day 320.00
4 Stone Packer Per Day 320.00
5 Sangi Mulia Per Day 320.00
6 Rod Binder & Bender Per Day 320.00
(C)Category Skilled
7 Mason 2nd.class /Skilled Mulia Per Day 370.00
8 Carpenter Per Day 370.00
9 Painter Per Day 370.00
10 Black smith Per Day 370.00
11 Plumber Per Day 370.00
(D)Category Highly Skilled
12 Mason 1st.class Per Day 430.00
13 Rod binder/Black Smith Per Day 430.00
14 Carpenter Special Per Day 430.00
15 Stone Dresser Per Day 430.00
16 Painter Special Per Day 430.00
17 Boring mistry Per Day 430.00
18 Winch operator Per Day 430.00
 Schedule Of Rates:-2014

Sl. Particulars Unit Post GST

No. Rate
1 2 3 4
1 Well burnt clamp bricks (25cm*12cm), having crushing 1000nos. 3089.36
strength not less than 35kg/cm2
350nos 1081.28
2 Well burnt KB bricks (25cm*12cm), having crushing strength 1000nos. 4844.26
not less than 35kg/cm2
350nos 1695.49
3 KB Bricks Khoa 4cm size. cum 298.72
4 CB Bricks Khoa 4cm size. cum 257.02
5 Screened and washed gravel for concrete 12mm to 20mm. cum 138.1
6 Gravel or moorum for road work. Cum 45.71
7 Screened & washed sharp sand for mortar. Cum 48.57
8 Sand for filling and road blinding. Cum 42.86
9 Clay Mortar for masonry work with admixture of sand. Cum 47.62
16 Granite stone broken metal 40 mm size
a) Crusher broken Cum 709.52
b) Hand broken Cum 566.67
17 Granite stone broken chipps 26.5 mm size
a) Crusher broken Cum 747.62
b) Hand broken Cum 569.52
18 Granite stone broken chipps 25mm size
a) Crusher broken Cum 761.9
b) Hand broken Cum 580.95
19 Granite stone broken chipps 20mm size
a) Crusher broken Cum 1000
b) Hand broken Cum 784.76
20 Granite stone broken chipps 13.2mm size
a) Crusher broken Cum 1033.33
b) Hand broken Cum 797.14
21 Granite stone broken chipps12mm size
a) Crusher broken Cum 1048.47
b) Hand broken Cum 810.48
22 Granite stone broken chipps 10mm size
a) Crusher broken Cum 1071.43
b) Hand broken Cum 823.81

23 Granite stone broken chipps 6.7mm size

a) Crusher broken Cum 716.19
24 4.7mm size Granite chips Cum 647.62
27 Non-sal bullahs 75mm dia of any length Meter 39.83
28 Non-sal bullahs 125mm dia of any length Meter 60.58
29 Sal bullahs 75mm to120mm dia of any length Meter 83.82
30 Nonsal wood scantling & plants for shutters. cum 16421.58
31 Nonsal wood reapers cum 9987.55
32 Seasoned rough dressed sawn salwood having minimum
dimension 50mm to 150mm & upto 2.75meter long.

Cum 27212.45
33 Seasoned sal wood planks for shutters. cum 26698.76
34 Seasoned Teakwood planks for shutters. cum 56688.8
35 Seasoned Piasal wood planks for shutters. cum 43079.67
36 Fire wood MT 4240
37 Binding wire Kg 67.23
38 Empty cement bag (HDPE) 100 nos 313.01
39 Empty bitumen drum 1 no 107.32
40 Marble chipps Qtl. 528.38
41 Marble powder Qtl. 307.42
42 White cement Qtl. 1515.75
43 Shell lime unslaked and screened Kg 16.19
44 Coal Tar 1 litre 37.45
45 Cement Paint kg 36.22
46 Plastic Emulsion Paint litre 196.06
47 Distemper kg 51.97
48 Red Oxide Primer Litre 101.57
49 Enamel paint Litre 149.61
50 A.C. Sheet Sqm. 146.46
51 A.C. Sheet Ridges 1-pair 148.03
52 G.C.I. Sheet 0.3 mm thick Sqm. 239.15
54 Bentonite powder Qntl 257.64
55 Earth Cum
56 Water KL