Sub-Estimate no2

ABSTRACT OF COST

Sl no. Name of Work Amount

A.

1 Detailed Estimate for survey of G.C.A. and river system Rs. 57,516
(As per Sub-Estimate no. 2A )

Temporary labour shed

2 Rs. 34,691
(As per Sub-Estimate no. 2B)

3 Adding 3% for contingency Rs. 2,766

Total Rs. 94,974
say Rs. 95,000

(Rupees Nine lakh Ninty Eight thousand Seven hundred) only

Executive Engineer
Jamuna CAD Division (Irrigation)
Hojai, Nagaon, Assam
Rs. 92,207
 SUB-ESTIMET NO.2
Detail estimate for survey of proposed commanded area canal system and the river within the
command area of kalamoni jan

Item no.1:- Carrying out compass survey including clearing light jungles,ranging line holding ranging
rods, pulling chain and tapes driving and fixing pegs, taking of set carrying survey instruments and
materials holding umbrella and carrying drinking water as necessary all complete as directed.
A) Canal System (Aprox) = 3.2 KM

@ Rs. 1,930.00 /KM……..(Rate as per analysis No1)…………………….= Rs. 6,176.00

Item No: 2:-Carrying out Leveling sourvey for contouring of the commanded area including clearing
light jungle , ranging line holding ranging rods, pulling & tope driving & fixing pegs , taking offset
survey instrument & survey materials holding umbrella&carrying drinking water as necessary all
complete as directed.

For 200 Ha

@ Rs. 97.20 /Ha……..(Rate as per analysis No2)…………………….= Rs. 19,440.00

Item No. 3:- Carrying out single levelling survey for taking long section & cross section along & across
the river / stream and canal system at an interval of 60 m by clearing light jungles , pulling chains &
tape holding staff driving pegs holding umbrella , carrying survey equipments & survey materials etc.

A) Canal System (Aprox.) = 3.8 KM

@ Rs. 5,500.00 /KM……..(Rate as per analysis No3)…………………….= Rs. 20,900.00

Item No. 4:- Carrying out GTS benchmark to proposed site

For = 2 KM

@ Rs. 5,500.00 /KM……..(Rate as per analysis No3)…………………….= Rs. 11,000.00

Grand Total= Rs. 57,516.00

(Rpees Eight lakhs Fifty Six thousand Five hundred and Twenty Six ) only
 Executive Engineer
Jamuna CAD Division (Irrigation)
Hojai, Nagaon, Assam
 SUB-ESTIMATE NO.2

Item No.1;- Construction of temporary shed with at vulnerable points of canal structures with Jati
Bambo posts 75mm to 100mm dia driven 75 cm below ground , the split jati bamboo floor above 1 mtr
from ground level or full bamboo beams wattle split jati bamboo wall above bamboo floor tied wth
three lines of half bamboo ( Jati) double kamee 10 cmthick sungrass thatching over kamies , roof
ramming with whole bamboo ruwa fitted with post plates , perlines etc.tied with galvanised wire / coir
string complete as directed.
Plinth area…………………………………. 5.00 x 3.00 = 15.00 Sqm

Varandha………………………………. 1.00 x 5.00 x 1.80 = 9.00 Sqm

total = 24.00 Sqm

Total = 24.00 x 1.00 = 24 Sqm

@ 1010.7 /Sqm as per Schedule of rate (MI) for 2012-13.= Rs. 24,256.80

Item No.2;-Construction of pit latrin 1.22x2.00m with 15cm dia jungle wood post double tarja wall
batten door with 2.54 cm plank with 7.62x7.62 cm size 1st class chowkath 10 cm thick sungrass
thakching over bamboo ralf frame fitting fixing water planks 3.8cm. thick loode fitted over 10 cmx10cm
size beam with2Nos. of foot rest and cuttury etc. complete.

Qty 1 Nos

@ Rs. 10,434.63 /Each……..(Rate as per analysis no.4)………….= Rs. 10,434.63

Total= Rs. 34,691.43

Executive Engineer
Jamuna CAD Division (Irrigation)
Hojai, Nagaon, Assam
Irrigation)
 Analysis for Rate:-1

Item No: 1:-Carrying out compass sourvey including clearing light jungle , ranging line holding ranging
rods, pulling & tope driving & fixing pegs , taking offset survey instrument & survey materials holding
umbrella&carrying drinking water as necessary all complete as directed.

(Analysis for2 Km)

A.Labour (Semi Skilled )
1. Carrying survey material ……………………………………………...…..= 1 Nos
2. Holding ranging rods ………………………………………..………...…..= 2 Nos
3.Chaining …………………………..………..…………………….…………...…..= 2 Nos
4. Driving pegs …………………….……..…………………………..………...…..= 1 Nos
5.Clearing light jungles …………………………………...…………...….....= 2 Nos
6.Holding umbrella drinking water etc …………………………...…..= 1 Nos
Total= 9 Nos

@ 190 /Head/day as per SOR (MI) irrigatio...…….= Rs. 1,710.00

B.Materials:-
1.Wooden peg of size .6x.075x.075 = 20 Nos

@ 100 /Nos as per market rate……..…….= Rs. 2,000.00

2. Paints (L.S.)……………………………………………………………… = Rs. 100.00

3. Sundries (L.S)…………………………………………………………. = Rs. 50.00
Total= Rs. 3,860.00

Hence rate per KM = Rs. 3,860.00

2
= Rs. 1,930.00

(Rupees One thousand Nine Hundere and Thirty )only

Executive Engineer
Jamuna CAD Division (Irrigation)
Hojai, Nagaon, Assam
 Analysis for Rate:-2

Item No: 1:-Carrying out Leveling sourvey for contouring of the commanded area including clearing light
jungle , ranging line holding ranging rods, pulling & tope driving & fixing pegs , taking offset survey
instrument & survey materials holding umbrella&carrying drinking water as necessary all complete as
directed.

(Analysis for 50 Ha)

A.Labour (Semi Skilled )
1. Carrying survey material ……………………………………………...…..= 1 Nos
2. Holding ranging rods ………………………………………..………...…..= 2 Nos
3.Chaining …………………………..………..…………………….…………...…..= 2 Nos
4. Driving pegs …………………….……..…………………………..………...…..= 1 Nos
5.Clearing light jungles …………………………………...…………...….....= 2 Nos
6.Holding umbrella drinking water etc …………………………...…..= 1 Nos
Total= 9 Nos

@ 190 /Head/day as per SOR (MI) irrigation……….= Rs. 1,710.00

B.Materials:-
1.Wooden peg of size .6x.075x.075 = 30 Nos

@ 100 /Nos as per market rate…..………….……..…….= Rs. 3,000.00

2. Paints (L.S.)……………………………………………………………… = Rs. 100.00

3. Sundries (L.S)…………………………………………………………. = Rs. 50.00
Total= Rs. 4,860.00

Hence rate per 1 Ha = Rs. 4,860.00

50
= Rs. 97.20

Executive Engineer
Jamuna CAD Division (Irrigation)
Hojai, Nagaon, Assam
 Analysis for Rate:-3

Item No. 1:- Carrying out single levelling survey for taking long section & cross section along & across the
river / stream at an interval of 60 m by clearing light jungles , pulling chains & tape holding staff driving
pegs holding umbrella , carrying survey equipments & survey materials etc.

(Analysis for 0.84 km.)

A.Labour (Ordinary )
1. Carrying survey material ……………………………………………...…. = 2 Nos
2.Clearing the light jungles ……………………………………..…...…. = 2 Nos
3.Driving pegs…………………………..….…………………….…………...…..= = 1 Nos
4. Chaining …………………….……..…………………………..………...…..= = 2 Nos
5.Holding umbrella and curing drinking wate……...……...…..... = 1 Nos
6.Holding levelling staff ……... ……….……….…………………...…..= = 2 Nos
7.Holding ranging rod……………………………………………………… = 2 Nos
8.Camp chowkidar……………………………………………………… = 1 Nos
Total= 13 Nos

@ 190 /Head/day as per SOR (MI) irrigation……...……… Rs. 2,470.00

B.Materials:-
1. 1st class local wood pegs of size. .60x.075x.075 = 20 Nos

@ 100 /Nos as per market rate……..…………………....= Rs. 2,000.00

2. Paints (L.S.)……………………………………………………………… = Rs. 100.00

3. Sundries (L.S)…………………………………………………………. = Rs. 50.00
Total= Rs. 4,620.00

Hence rate per km = Rs. 4,620.00

0.84
= Rs. 5,500.00

Executive Engineer
Jamuna CAD Division (Irrigation)
Hojai, Nagaon, Assam
 Analysis for Rate:-4

Item No.1;-Construction pit latrin of size 1.50mx2.0m with bhuluka bamboo post 75mm to 100mm dia
driven atlest 75cm below ground and 2.40m above plinth with dioganelly woven spilt jati bamboo traza
walling tied with three lines of halfe jati bamboo horizontal kamies ,10cm thick sungrass thatching over
bamboo roof frame including fitting, fixing of charimat jap door etc. and wooden planks 3.81 cm thick
lose fitted over 10cmx10cm. size beam with 2.Nos of footrest and coaltaring etc. complete as directed.

Analysis for 1 No.of PIT latrin

(A) Materials :-

Item No . 1:- Voluka bamboo for post 4 no.s

@ 85 /Each as per APWD SOR for the year 2013-14…….= Rs. 340.00
Item No.2:- Jati bamboo for walling , roofing rods etc.15Nos
@ 70 /Each as per APWD SOR for the year 2013-14…….= Rs. 1,050.00
Item No .3:- Dharimat
@ 150 Lump sump ………………………………………………………….= Rs. 150.00
Item No.4.:- Wooden planks 1.5x2x.038=.118 Cum
@ 24473 /cum as per APWD SOR for the year 2013-14…….= Rs. 2,887.81
Item No.5;Wooden beam 2x2x.1x.1=.04cum
@ 24473 /cum as per APWD SOR for the year 2013-14…….= Rs. 978.92
Item No. 6;-Sungrass 45 bundles
@ 15 /bundle as per APWD SOR for the year 2013-14…….= Rs. 675.00
Item No.7:-Galvanised wire 2 Kg
@ 80 /Kg as per APWD SOR for the year 2013-14…….= Rs. 160.00

(B) Laboure :-
Item No .1:- Skilled Laboure 10 Nos
@ 260 /Head/day as per SOR (MI) irrigation……...…………….= Rs. 2,600.00
Item No.2:-Ordinary laboure 6 Nos
@ 166 /Head/day as per SOR (MI) irrigation……...…………….= Rs. 996.00
Item No .3:-Sundries
@ 50 Lump sump ………………………………………………………….= Rs. 50.00
Item No.4.:- 10% contractors profit on labour
……………………………………………………………….= Rs. 364.60
Item No.5:-5% supervision charge
………………………………………………………………….= Rs. 182.30
Rs. 10,434.63

Executive Engineer
Jamuna CAD Division (Irrigation)
Hojai, Nagaon, Assam
Rs. 3,646.00