Download as pdf or txt
Download as pdf or txt
You are on page 1of 23

DPR for drinking water Supply Scheme for Majhitar, South Sikkim, April 2013

ABSTRACT OF COST FOR WATER SUPPLY FOR GUMPA DARA AND


SURROUNDING AREA AT RAVANGLA IN SOUTH SIKKIM
SL.
NO PARTICULARS AMOUNT

1 SUPPLY OF PIPE AND ACCESSORIES = ₹ 69,91,100.00

2 LAYING OF PIPE LINES WITH ANCHOR BLOCK ETC. = ₹ 49,62,400.00

3 CONSTRUCTION OF RESERVOIR TANK = ₹ 26,01,100.00

4 PROTECTIVE WORKS FOR CONSTRUCTION OF


RESERVOIR TANK
= ₹ 4,97,400.00

5 FENCING of DISTRIBUTION RESERVOIR AREA = ₹ 20,71,200.00

Total = ₹ 1,71,23,200.00

= ₹ 1,71,23,000.00
Rupees (one crore seventy one lakh twenry three thousand ) only

Junior Engineer Assistant Engineer Divisional Engineer (South)


WS & PHE Department WS & PHE Department WS & PHE Department
Ravangla Ravangla Namchi

1
DPR for drinking water Supply Scheme for Majhitar, South Sikkim, April 2013

COST OF PIPE AND ACCESSORIES FOR PROVIDING WATER SUPPLY TO GUMPA DARA AND
SURROUNDING AREA AT RAVANGLA IN SOUTH SIKKIM
Cost of pipes and accessories
Sl
No. Particulars Quantity Amount
1 150 mm dia G.I. Pipes HEAVY 100 m ₹ 1,612.09 /m ₹ 1,61,209.00
2 150 mm dia G.I. Socket 20 No ₹ 1,265.00 /No ₹ 25,300.00
3 150 mm dia G.I. Short piece/HEX NIPPLE 4 No ₹ 1,970.00 /No ₹ 7,880.00
4 150 mm dia G.I. Bend 3 No ₹ 720.00 /No ₹ 2,160.00
5 150 mm dia G.I. Union 2 No ₹ 3,723.00 /No ₹ 7,446.00
6 150 mm dia G.I. Tee 2 No ₹ 2,690.00 /No ₹ 5,380.00
7 150 mm dia G.I. Reducer Socket 2 No ₹ 1,670.00 /No ₹ 3,340.00
8 150 mm dia G.I. Plug 1 No ₹ 1,050.00 /No ₹ 1,050.00
9 150 mm dia G.I. Flange 3 Pair ₹ 1,630.00 /Pair ₹ 4,890.00
10 Hole Tight 2 Kg ₹ 150.00 /Kg ₹ 300.00
11 Hacksaw Blade 10 No ₹ 10.00 /No ₹ 100.00
12 Die Blade 2 Pair ₹ 310.00 /Pair ₹ 620.00
13 GM/sluice valve (Heavy Duty) 150MM DIA 1 No ₹ 23,450.00 /No ₹ 23,450.00

14 100 mm dia G.I. Pipes HEAVY 60 m ₹ 1,062.00 /m ₹ 63,720.00


15 100 mm dia G.I. Socket 10 No ₹ 450.00 /No ₹ 4,500.00
16 100 mm dia G.I. Short piece/HEX NIPPLE 3 No ₹ 828.00 /No ₹ 2,484.00
17 100 mm dia G.I. Bend 2 No ₹ 540.00 /No ₹ 1,080.00
18 100 mm dia G.I. Union 2 No ₹ 1,480.00 /No ₹ 2,960.00
19 100 mm dia G.I. Tee 2 No ₹ 1,740.00 /No ₹ 3,480.00
20 100 mm dia G.I. Reducer Socket 1 No ₹ 840.00 /No ₹ 840.00
21 100 mm dia G.I. Plug 1 No ₹ 380.00 /No ₹ 380.00
22 100 mm dia G.I. Flange 2 Pair ₹ 840.00 /Pair ₹ 1,680.00
23 Hole Tight 2 Kg ₹ 100.00 /Kg ₹ 200.00
24 Hacksaw Blade 5 No ₹ 10.00 /No ₹ 50.00
25 Die Blade 1 Pair ₹ 310.00 /Pair ₹ 310.00
26 GM/sluice valve (Heavy Duty) 100MM DIA 1 No ₹ 11,059.00 /No ₹ 11,059.00

27 80 mm dia G.I. Pipes HEAVY 400 m ₹ 732.85 /m ₹ 2,93,140.00


28 80 mm dia G.I. Socket 70 No ₹ 337.00 /No ₹ 23,590.00
29 80 mm dia G.I. Short piece/HEX NIPPLE 10 No ₹ 421.00 /No ₹ 4,210.00
30 80 mm dia G.I. Bend 10 No ₹ 420.00 /No ₹ 4,200.00
31 80 mm dia G.I. Union 10 No ₹ 950.00 /No ₹ 9,500.00
32 80 mm dia G.I. Tee 7 No ₹ 726.00 /No ₹ 5,082.00
33 80 mm dia G.I. Reducer Socket 2 No ₹ 377.00 /No ₹ 754.00
34 80 mm dia G.I. Plug 5 No ₹ 197.00 /No ₹ 985.00
35 80 mm dia G.I. Flange 20 Pair ₹ 565.00 /Pair ₹ 11,300.00
36 Hole Tight 5 Kg ₹ 100.00 /Kg ₹ 500.00
37 Hacksaw Blade 25 No ₹ 10.00 /No ₹ 250.00
38 Die Blade 8 Pair ₹ 310.00 /Pair ₹ 2,480.00
39 GM/sluice valve (Heavy Duty) 80MM DIA 4 No ₹ 5,780.00 /No ₹ 23,120.00
40 Air Valve Double (heavy Duty) 2 No ₹ 5,800.00 /No ₹ 11,600.00

41 65 mm dia G.I. Pipes HEAVY 5000 m ₹ 592.29 /m ₹ 29,61,450.00


42 65 mm dia G.I. Socket 700 No ₹ 199.00 /No ₹ 1,39,300.00
43 65 mm dia G.I. Short piece/HEX NIPPLE 300 No ₹ 281.00 /No ₹ 84,300.00

2
DPR for drinking water Supply Scheme for Majhitar, South Sikkim, April 2013

44 65 mm dia G.I. Bend 200 No ₹ 360.00 /No ₹ 72,000.00


45 65 mm dia G.I. Union 100 No ₹ 594.00 /No ₹ 59,400.00
46 65 mm dia G.I. Tee 200 No ₹ 567.00 /No ₹ 1,13,400.00
47 65 mm dia G.I. Reducer Socket 85 No ₹ 255.00 /No ₹ 21,675.00
48 65 mm dia G.I. Plug 45 No ₹ 150.00 /No ₹ 6,750.00
49 65 mm dia G.I. Flange 50 Pair ₹ 435.00 /Pair ₹ 21,750.00
50 Hole Tight 30 Kg ₹ 65.00 /Kg ₹ 1,950.00
51 Hacksaw Blade 100 No ₹ 10.00 /No ₹ 1,000.00
52 Die Blade 20 Pair ₹ 310.00 /Pair ₹ 6,200.00
53 GM/sluice valve (Heavy Duty) 65MM DIA 20 No ₹ 4,216.00 /No ₹ 84,320.00
54 Air Valve Double (heavy Duty) 7 No ₹ 4,800.00 /No ₹ 33,600.00

55 50 mm dia G.I. Pipes 2800 m ₹ 463.35 /m ₹ 12,97,380.00


56 50 mm dia G.I. Socket 400 No ₹ 125.00 /No ₹ 50,000.00
57 50 mm dia G.I. Short piece/HEX NIPPLE 150 No ₹ 216.00 /No ₹ 32,400.00
58 50 mm dia G.I. Bend 70 No ₹ 195.00 /No ₹ 13,650.00
59 50 mm dia G.I. Union 150 No ₹ 319.00 /No ₹ 47,850.00
60 50 mm dia G.I. Tee 100 No ₹ 330.00 /No ₹ 59,400.00
61 50 mm dia G.I. Reducer Socket 15 No ₹ 159.00 /No ₹ 2,385.00
62 50 mm dia G.I. Plug 15 No ₹ 122.00 /No ₹ 1,830.00
63 50 mm dia G.I. Flange 30 Pair ₹ 310.00 /Pair ₹ 9,300.00
64 Hole Tight 15 Kg ₹ 50.00 /Kg ₹ 750.00
65 Hacksaw Blade 100 No ₹ 10.00 /No ₹ 1,000.00
66 Die Blade 30 Pair ₹ 310.00 /Pair ₹ 9,300.00
67 GM/sluice valve (Heavy Duty) 50MM DIA 10 No ₹ 3,145.00 /No ₹ 31,450.00
68 Air Valve Double (heavy Duty) 4 No ₹ 3,600.00 /No ₹ 14,400.00

69 32 mm dia G.I. Pipes 700 m ₹ 283.01 /m ₹ 1,98,107.00


70 32 mm dia G.I. Socket 100 No ₹ 60.00 /No ₹ 6,000.00
71 32 mm dia G.I. Short piece/HEX NIPPLE 20 No ₹ 110.00 /No ₹ 2,200.00
72 32 mm dia G.I. Bend 20 No ₹ 130.00 /No ₹ 2,600.00
73 32 mm dia G.I. Union 25 No ₹ 171.00 /No ₹ 4,275.00
74 32 mm dia G.I. Tee 10 No ₹ 115.00 /No ₹ 1,150.00
75 32 mm dia G.I. Reducer Socket 5 No ₹ 74.00 /No ₹ 370.00
76 32 mm dia G.I. Plug 5 No ₹ 56.00 /No ₹ 280.00
77 32 mm dia G.I. Flange 10 Pair ₹ 310.00 /Pair ₹ 3,100.00
78 Hole Tight 5 Kg ₹ 32.00 /Kg ₹ 160.00
79 Hacksaw Blade 20 No ₹ 10.00 /No ₹ 200.00
80 Die Blade 10 Pair ₹ 310.00 /Pair ₹ 3,100.00
81 GLOBE/sluice valve (Heavy Duty) 32MM DIA 4 No ₹ 1,040.00 /No ₹ 4,160.00
82 Air Valve Double (heavy Duty) 1 No ₹ 3,600.00 /No ₹ 3,600.00

83 50 mm dia HDPE Pipes 300 m ₹ 153.00 /m ₹ 45,900.00


84 50 mm dia HDPE FITTINGS 15.00% ₹ 6,885.00
₹ 61,86,856.00
₹ 61,86,856.00
5% storage ₹ 3,09,343.00
3% STCS COMM ₹ 1,85,606.00
4% VAT = ₹ 2,47,474.00
1% CESS ₹ 61,869.00
= ₹ 69,91,148.00
Say = ₹ 69,91,100.00

Junior Engineer Assistant Engineer Divisional Engineer


WS & PHE Department WS & PHE Department WS & PHE Department
Ravangla Ravangla Namchi

3
DPR for drinking water Supply Scheme for Majhitar, South Sikkim, April 2013

ESTIMATE FOR LAYING OF PIPE FOR WATER SUPPLY SEHEME FOR GUMPA DARA AT
RAVANGLA IN SOUTH SIKKIM

PROVIDING / LAYING OF PIPE


Sn. Item Quantity Rate Amount

1 Laying, fitting/fixing of G.I pipe as per design


specification and direction of Engineer-in-
Charge complete. Vide SOR 2012 23.4-23.5
PAGE 36-37 -(ITEM 4- 9 PAGE 52-53)

For 150mm dia G.I. Pipe


1 X 100 = 100.00 m @ ₹ 450.90 / m ₹ 45,090.00
For 150mm dia G.I. Pipe Excavation/
1 X 50 X 0.75 X 0.6 = 22.50 m3 @ ₹ 164.47 / m ₹ 3,701.00
For 100mm dia G.I. Pipe
1 X 60 = 60.00 m @ ₹ 304.05 / m ₹ 18,243.00
For 100mm dia G.I. Pipe Excavation/
1 X 60 X 0.75 X 0.6 = 27.00 m3 @ ₹ 164.47 / m ₹ 4,441.00
For 80mm dia G.I. Pipe
1 X 400 = 400.00 m @ ₹ 216.73 / m ₹ 86,692.00
For 80mm dia G.I. Pipe Excavation/
1 X 400 X 0.75 X 0.6 = 180.00 m3 @ ₹ 164.47 / m ₹ 29,605.00
For 65mm dia G.I. Pipe
1 X 5000 = 5000.00 m @ ₹ 150.92 / m ₹ 7,54,600.00
For 65mm dia G.I. Pipe Excavation/
1 X 4800 X 0.75 X 0.6 = 2160.00 m3 @ ₹ 164.47 / m ₹ 3,55,255.00
For 50mm dia G.I. Pipe
1 X 2800 = 2800.00 m @ ₹ 120.83 / m ₹ 3,38,324.00
For 50mm dia G.I. Pipe Excavation/
1 X 2800 X 0.75 X 0.6 = 1260.00 m3 @ ₹ 164.47 / m ₹ 2,07,232.00
For 32mm dia G.I. Pipe
1 X 700 = 700.00 m @ ₹ 78.21 / m ₹ 54,747.00
For 32mm dia G.I. Pipe Excavation/
1 X 700 X 0.75 X 0.6 = 315.00 m3 @ ₹ 164.47 / m ₹ 51,808.00
For 50mm dia HDPE Pipe
1 X 300 = 300.00 m @ ₹ 120.83 / m ₹ 36,249.00

2 Construction of RCC anchor block of size


0.6 x 0.6 x 0.6 dimension (Detail Analysis
enclosed ) all complete
For All Pipe = 30.00 Nos
= 30.00 Nos @ ₹ 6,800.00 / No ₹ 2,04,000.00

3 Construction of CC saddle block of size 0.6


x 0.6 x 0.6 dimension (Detail Analysis
enclosed ) all complete
For All Pipe = 50.00 Nos
= 50.00 Nos @ ₹ 3,600.00 / No ₹ 1,80,000.00

4
DPR for drinking water Supply Scheme for Majhitar, South Sikkim, April 2013

4 Construction of R.C.C. Piller (Detail


Analysis enclosed ) all complete

For All Pipe = 2.00 Nos @ ₹ 16,600.00 / No ₹ 33,200.00

5 Construction of RCC THRUST block of size


0.6 x 0.6 x 0.6 dimension (Detail Analysis
enclosed ) all complete = 30.00 Nos @ ₹ 6,800.00 / No ₹ 2,04,000.00

6 Construction track line along the pipe


alignment (foot path for pipe laying and to
reach sedimentation tank and at source 1000.00 m @ ₹ 796.00 / m ₹ 7,96,000.00
(Detail Analysis enclosed ) all complete
7 Provision for ROAD crossing ect all LS ₹ 7,00,000.00
complete.
8 Provision for construction of bye pass 2.00 @ ₹ 60,000.00 / No ₹ 1,20,000.00
chamber at several places all complete.

9 Consumption of stock materials from stores


to the work site all complete.
V.I.No.(3) 30 X 4.00 = 120.00 Bags
V.I.No.(4) 50 X 4.00 = 200.00 Bags
V.I.No.(5) 2 X 18.00 = 36.00 Bags
V.I.No.(6) 30 X 4.00 = 120.00 Bags
V.I.No.(7) 1000 X 0.528 = 528.00 Bags
= 1004.00 Bags
= 502.00 Qtl
Loading/Unloading/Stacking = 50.20 mt @ ₹ 153.58 / mt ₹ 7,710.00
Cost of Haulage 50 km 5.57 x 50 = 50.20 ton @ ₹ 278.50 / mt ₹ 13,981.00
Head Load 600m5.41 + 73.74 / 2 = 502.00 qtl @ ₹ 42.28 / mt ₹ 21,225.00

10 Consumption of non-stock materials (Sand)


from qurry to work site all complete.
V.I.No.(3) 30 X 0.26 = 7.80 m3
V.I.No.(4) 50 X 0.26 = 13.00 m3
V.I.No.(5) 2 X 1.46 = 2.92 m3
V.I.No.(6) 30 X 0.26 = 7.80 m3
V.I.No.(7) 1000 X 0.056 = 56.00 m3
= 87.52 m3
Loading/Unloading/Stacking = 87.52 m3 @ ₹ 109.78 / mt ₹ 9,608.00
Cost of Haulage 50 km 5.57 x 50
87.52 x 2000.0 kg/cum = 175.04 ton @ ₹ 278.50 / mt ₹ 48,749.00
Head Load 600m = 87.52 m3 @ ₹ 42.28 / mt ₹ 3,700.00
5.41 + 73.74 / 2 = 42.28

5
DPR for drinking water Supply Scheme for Majhitar, South Sikkim, April 2013

11 Consumption of non-stock materials (Stone)


from qurry to work site all complete.

V.I.No.(3) 30 X 0.58 = 17.40 m3


V.I.No.(4) 50 X 0.58 = 29.00 m3
V.I.No.(5) 2 X 3.39 = 6.78 m3
V.I.No.(6) 30 X 0.58 = 17.40 m3
V.I.No.(7) 1000 X 0.278 = 278.00 m3
= 348.58 m3
Loading/Unloading/Stacking = 348.58 m3 @ ₹ 109.78 / mt ₹ 38,267.00
Cost of Haulage 50 km 5.57 x 50
348.58 x 2200.0 kg/cum = 766.88 ton @ ₹ 278.50 / mt ₹ 2,13,575.00
Head Load 600m = 348.58 m3 @ ₹ 42.28 / mt ₹ 14,738.00
5.41 + 73.74 / 2 = 42.28

12 Carriage of pipes and accessories from


stores to the work site by head load etc L. S. ₹ 1,00,000.00
complete.
Head Load 600m GI 9360.00 m = 1704.00 nos @ ₹ 100.00 /nos ₹ 1,70,400.00
₹ 48,65,140.00
= ₹ 48,65,140.00
2% Contingency ₹ 97,303.00
₹ 49,62,443.00
Say ₹ 49,62,400.00

Junior Engineer Assistant Engineer Divisional Engineer (South)


WS & PHE Department WS & PHE Department WS & PHE Department
Ravangla Ravangla Namchi

6
DPR for drinking water Supply Scheme for Majhitar, South Sikkim, April 2013

ESTIMATE FOR CONSTRUCTION OF RESERVIOR TANK (2,5 LAKH LIT CAPACITY) FOR WATER SUPPLY
SEHEME FOR MAJHITAR BAZAAR FROM BHAREY KHOLA IN SOUTH SIKKIM

SL PARTICULARS QTY RATE AMOUNT


NO

1 Hill side cutting i/c throwing of spoils for all lead and lift
complete

56.25 m @ ₹ 102.20 /m = ₹
3 3
1/2 x 15.00 x 5.00 x 1.50 = 5,749.00

2 Earth work excavation in foundation trenches in mixed soil i/c


throwing of spoils within 1.5m lift and 30m lead from work
site.
Reservior Tank
3
Col 2 x 1.60 x 1.60 x 2.10 = 10.75 m
3
Tank 1x 14.70 x 7.20 x 1.00 = 105.84 m
3
Deduction for column: = 116.59 m
3
2 x 0.30 x 0.30 x 1.00 = 0.18 m
116.41 m @ ₹ 164.74 /m = ₹
3 3
= 19,177.00

3 Providing and laying hand packed stone soling with clean


hard selected stones all complete.

Reservior Tank
3
Col 2 x 1.60 x 1.60 x 0.15 = 0.77 m
3
Tank 1x 14.70 x 7.20 x 0.15 = 15.88 m
16.65 m @ ₹ 560.28 /m = ₹
3 3
= 9,329.00

4 Providing and laying cement concrete M – 15 grade (1:2:4


mix) i/c centering, shuttering, curing etc, all complete.

3
Col 2 x 1.60 x 1.60 x 0.10 = 0.51 m
3
Tank 1x 14.70 x 7.20 x 0.10 = 10.58 m
Makin
3
g Slop 1x 1/2 x 14.10 x 6.60 x 0.25 = 11.63 m
22.72 m @ ₹ 4,420.20 /m = ₹
3 3
1,00,427.00

5 Providing and laying Reinforced cement concrete in M – 20


grade (1:1-1/2 :3 mix) in all RCC works i/c centering,
shuttering, curing etc, all complete.
Reservior Tank Column Base:
3
2 x 1.600 x 1.60 x 0.15 = 0.77 m
Pyramid:
2[0.45/3{(1.62 +0.32)+(√1.62 x0.32)}]
3
0.94 m
3
Tank base 1x 14.70 x 7.20 x 0.30 = 31.75 m
Column upto Ground level:
3
2 x 0.3 x 0.30 x 1.00 = 0.18 m
Plinth Beam:
3
Long beam: 3 x 14.70 x 0.30 x 0.45 = 5.95 m
Cross beam:
3
4 x 7.20 x 0.30 x 0.45 = 3.89 m
Column :
3
2 x 0.3 x 0.30 x 3.00 = 0.54 m
Beam:

7
DPR for drinking water Supply Scheme for Majhitar, South Sikkim, April 2013

3
Long beam: 3 x 14.70 x 0.30 x 0.45 = 5.95 m
Cross beam:
3
4 x 7.20 x 0.30 x 0.45 = 3.89 m
Long Wall
3
2 x 14.70 x 0.30 x 3.00 = 26.46 m
Cross Wall
3
2 x 7.20 x 0.30 x 3.00 = 12.96 m
3
Slab 1 x 15.30 x 7.80 x 0.15 = 17.90 m
111.18 m @ ₹ 5,495.67 /m = ₹
3 3
= 6,11,003.00

6 Providing, fixing and removing form work for casting RCC


items as indicated above:
@ 50% of the RCC works i.e. = ₹ 3,05,502.00

7 Supply, bending and placing in position for Tor steel


reinforcement in all RCC works including the cost of bending
wire all complete.
3
Vide item no (5): = 111.18 m
Kg @ ₹ 67.283 /kg = ₹
3
@ 130kg/m = 14453.270 9,72,459.00

8 P/l 12 mm thick cement plaster in 1:3 mix cement mortar (1


Cement, 2 clean coarse sand) I/c curing etc. all complete.
Reservior Tank
2
Tank base 1x 14.10 x 6.60 = 93.06 m
Long Wall
2
2 x 2 x 14.70 x 3.00 = 176.40 m
Cross Wall
2
2 x 2 x 7.20 x 3.00 = 86.40 m
355.86 m @ ₹ 132.30 /m = ₹
2 2
47,080.00

9 Providing box drain of 45 cm x 30 cm internal dimensioned


and side wall thickness of 23 cm and 30 cm with standard
specification i/c providing and laying guard stones as per
direction of Engineer in charge all complete.

= 60.0 m @ ₹ 1,259.90 /m = ₹ 75,594.00

12 Provision for construction of outlet chamber chamber in


1:2:4 RCC
1.00 Nos @ ₹ 60,000.00 /e = ₹ 60,000.00
13 Consumption of stock material
Cement:
Vide item no(4): 22.72 x 6.400 = 145.41 Bag
Vide item no(5): 111.18 x 8.000 = 889.43 Bag
Vide item no(8): 355.86 x 0.147 = 52.31 Bag
Vide item no(9): 60.00 x 1.156 = 69.36 Bag
= 1087.15 Bag
= 543.58 Qtl
Tor Steel: Vide item no(10) (A + B): = 144.53 Qtl
= 688.11 Qtl
Loading/unloading/Stacking 688.11 = 68.81 mt @ ₹ 153.58 /mt = ₹ 10,568.00
Cost of Haulage @5.57/ton/km 50 km = 68.81 ton @ ₹ 278.50 /t = ₹ 19,164.00
Head Load 600m = 688.11 qtl @ ₹ 42.28 /qtl = ₹ 29,093.00
@ 5.41 + 73.7 / 2.00 = 42.28 /qtl

8
DPR for drinking water Supply Scheme for Majhitar, South Sikkim, April 2013

14 Consumption of non stock material SAND


Sand:
3
Vide item no(4): 22.72 x 0.450 = 10.22 m
3
Vide item no(5): 111.18 x 0.430 = 47.81 m
3
Vide item no(8): 355.86 x 0.015 = 5.34 m
3
Vide item no(9): 60.00 x 0.104 = 6.24 m
3
= 63.37 m
m3 63.37 m @ ₹ 153.58 /mt = ₹
3
Loading/unloading/Stacking 63.37 = 9,732.00
Cost of Haulage @5.57/ton/km 50 km = 126.74 ton @ ₹ 278.50 /t = ₹ 35,297.00
63.37 m @ ₹ 778.63 /qtl = ₹
3
Head Load 600m = 49,342.00
@ 127.97 + 1301.32 / 2.00 = 778.63 /qtl

15 Consumption of non stock STONE


stone:
3
Vide item no(3): 16.65 x 0.850 = 14.15 m Stone
3
Vide item no(4): 22.72 x 0.850 = 19.31 m Stone Chips
3
Vide item no(5): 111.18 x 0.850 = 94.50 m Stone Chips
3
Vide item no(9): 60.00 x 0.439 = 26.34 m Stone Chips
3
= 127.96 m
127.96 m @ ₹ 153.58 /mt = ₹
3 3
Loading/unloading/Stacking 127.96 m = 19,652.00
Cost of Haulage @5.57/ton/km 50 km = 255.92 ton @ ₹ 278.50 /t = ₹ 71,274.00
127.96 m @ ₹ 778.63 /qtl = ₹
3
Head Load 600m = 99,633.00
@ 127.97 + 1301.32 / 2.00 = 778.63 /qtl
= ₹ 25,50,075.00
2.00% Contingency = ₹ 51,002.00
= ₹ 26,01,077.00
= ₹ 26,01,100.00

Junior Engineer Assistant Engineer Divisional Engineer (South)


WS & PHE Department WS & PHE Department WS & PHE Department
Ravangla Ravangla Namchi

9
DPR for drinking water Supply Scheme for Majhitar, South Sikkim, April 2013

ESTIMATE FOR PROVIDING PROTECTIVE WORK FOR CONSTRUCTION OF RESERVOIR TANK FOR GUMPA
DARA WATER SUPPLY AT RAVANGLA IN SOUTH SIKKIM.

1 Hill cutting in mix soil i/c throwing of spoils for all leads and lifts all
complete.
3
1x 15.0 x 1/2 x 7.20 x 0.50 =27.00 m
3 3
27.00 m @ ₹ 102.20 ⁄ m = ₹ 2,759.00
2 Excavation in foundation trenches in mixed soil i/c throwing of spoils
within 1.5 m lift and 30m lead from worksite.
3
1x 15.00 x 0.60 + 3.13 x 1.30 = 36.37 m
2
3
1x 15.00 x 0.60 + 3.34 x 1.35 = 39.89 m
2
3 3
= 76.26 m @ ₹ 164.74 ⁄ m = ₹ 12,563.00

3 P/L plum concrete in 1:2:4 cc mix with 50% clean hard selected stone of
size not exceeding 15cm i/c shuttering, compacting and curing etc all
complete.
3
1x 15.00 x 0.60 + 1.30 x 2.80 = 39.90 m
2
3
1x 15.00 x 1/2 x 1.30 x 0.33 = 3.22 m
3
43.12 @ ₹ 3,441.42 ⁄ m = ₹ 1,48,394.00

4 P/L coarse Rubble stone Masonry in 1:4: 8 C.C. (1 cement, 4 sand, 8


clean hard graded stone chips of size 40mm and down) including bond
stone through stone of size 150mmx 150mm 450mm manufactured in
1:4:8 c.c. i/c curing etc. all complete
3
1x 15.00 x 0.60 + 1.35 x 3.00 = 43.88 m
2
3
1x 15.00 x 1/2 x 1.35 x 0.34 = 3.44 m
3 3
47.32 m @ ₹ 2,766.09 ⁄ m = ₹ 1,30,891.00

5 P/L hand packed stone filling with clean hard selected stone all complete.

3 3
1x 15.00 x 1/2 x 0.60 x 2.10 = 9.45 m @ ₹ 359.60 ⁄ m = ₹ 3,398.00

6 Consumption of stones
V Item no(3) 43.12 m3 @ 0.500 = 21.56 Stone
V Item no(3) 43.12 m3 @ 0.335 = 14.45 20mm S.Chip
3
V Item no(3) 43.12 m @ 0.110 = 4.74 12mm S.Chip
V Item no(4) 47.32 m3 @ 0.840 = 39.75 Stone
3
V Item no(4) 47.32 m @ 0.214 = 10.13 40mm S.Chip
V Item no(4) 47.32 m3 @ 0.089 = 4.21 20mm S.Chip
V Item no(5) 9.45 m3 @ 0.850 = 8.03 Stone
3
600.00 m Rate = 635.98 / 2.00 102.87 m
3
Loading /Unloading /Stacking 102.87 m = 102.87 m3 @ ₹ 3
109.78 ⁄ m = ₹ 11,293.00
3
Cost of haulage @5.57/tonne/km 102.87 x 2.20 = 226.31 tn @ ₹ 278.50 ⁄ m = ₹ 63,027.00
50 km = 5.57 x 50.00 = 278.50
3 3
H. load 600.0 M 127.97 + 1301.32 / 2.00 102.87 m @ ₹ 778.63 ⁄ m ₹ 80,098.00

7 Consumption of SAND
3
V Item no(3) 43.12 @ 0.223 = 9.62 m
V Item no(4) 47.32 @ 0.174 = 8.23 m3
17.85 m3
3
Loading /Unloading /Stacking 17.85 m = 17.85 m3 @ ₹ 3
109.78 ⁄ m = ₹ 1,960.00
3
Cost of haulage @5.57/tonne/km 17.85 x 2.20 = 39.27 tn @ ₹ 278.50 ⁄ m = ₹ 10,937.00
50 km = 5.57 x 50.00 = 278.50
3 3
H. load 600.0 M 127.97 + 1301.32 / 2.00 17.85 m @ ₹ 778.63 ⁄ m ₹ 13,899.00

10
DPR for drinking water Supply Scheme for Majhitar, South Sikkim, April 2013

8 Consumption of STOCK MATERIALS


V Item no(3) 43.12 @ 3.200 137.98 Bags
V Item no(4) 47.32 @ 1.261 = 59.67 Bags
197.65 Bags
= 99.00 Qtl
Loading /Unloading /Stacking 99.00 qtl = 9.90 mt @ ₹ 153.53 ⁄ mt = ₹ 1,520.00
Cost of haulage @5.57/tonne/km 99.00 qtl = 9.90 tn @ ₹ 278.50 ⁄ tn = ₹ 2,757.00
50 km = 5.57 x 50.00 = 278.50
H. load 600.0 M 5.41 + 73.74 / 2.00 99.00 qtl @ ₹ 42.28 ⁄ qtl = ₹ 4,186.00
= ₹ 4,87,682.00
2.00% Contingency = ₹ 9,754.00
= ₹ 4,97,436.00
= SAY = ₹ 4,97,400.00

Junior Engineer Assistant Engineer Divisional Engineer (South)


WS & PHE Department WS & PHE Department WS & PHE Department
Ravangla Ravangla Namchi

11
DPR for drinking water Supply Scheme for Majhitar, South Sikkim, April 2013

ESTIMATE FOR PROVIDING BOUNDARY FENCING WITH BRICK WALL AND G.I. WIRE MESH AT TOP
FOR WATER SUPPLY SEHEME FOR GUMPA DARA AT RAVANGLA IN SOUTH SIKKIM

SL
PARTICULARS QTY. RATE. Amount
NO
1 Earth work excavation in foundation trenches i/c
throwing of spoils and stacking of useful materials for
1.5 m lift and 30 m lead form work site all complete.

Total length of fencing = 200 m


fencing post 2.1 m c/c
no. of post = 95.24 say 96
Post: 96 x 0.90 x 0.90 x 1.35 = 3
104.98 m
= 3 3
104.98 m @ ₹ 164.74 / m ₹ 17,294.00

2 Providing and laying hand packed stone soling with


clean hard selected stones all complete.
post: 96 x 0.90 x 0.90 x 0.15 = 3
11.66 m
= 11.66 m3 @ ₹ 560.28 / m3 ₹ 6,535.00

3 Providing and laying cement concrete M – 10 grade


(1:3:6 mix) ( 1 cement, 3 clean coarse sand, 6 clean
hard graded stone chips in 20 mm and down gauge)
i/c centering, shuttering, curing etc. all complete.

post: 96 x 0.90 x 0.90 x 0.10 = 7.78 m3


= 7.78 m3 @ ₹ 3,821.97 / m3 ₹ 29,720.00

4 Providing and laying Reinforced cement concrete M-


15 grade (1:2:4 mix) ( 1 cement, 2 clean coarse
sand, 4 clean hard graded stone chips in 20 mm and
down gauge) in all R.C.C members including
centering, shuttering, compacting, curing etc. all
complete.
Post BASE 96 x 0.90 x 0.90 x 0.35 = 27.22 m3
Post: 96 x 0.25 x 0.25 x 2.25 = 13.50 m3
3 3
= 40.72 m @ ₹ 4,849.11 / m ₹ 1,97,436.00

5 Form work for Casting R.C.C. work


96 x 4.00 x 0.90 x 0.35 = 120.96 m2
96 x 4.00 x 0.25 x 2.25 = 216.00 m2
= 336.96 m2 @ ₹ 415.46 / m2 ₹ 1,39,993.00

6 S/B/B and placing in position of Tor Steel


3
Vide = 40.72 @ 130 kg/m = 5293.08 Kg @ ₹ 67.283 / Kg ₹ 3,56,134.00

7 Supply of G.I wire Mesh


200 x 1.5 = 2
300 m 3228.00 sft @ ₹ 60.00 / sft ₹ 1,93,680.00

8 Supply of ISA 65 X 65X 6 @ 5.80 kgs/m for vertical


post for fencing all complete.
For vertical 96 x 1.50 @ 5.8 Kg/m = 835.20 Kg @ ₹ 68.00 / Kg ₹ 56,794.00

12
DPR for drinking water Supply Scheme for Majhitar, South Sikkim, April 2013

9 P/l 1st class brick work in 1 brick thick superstructure


of standard size brick with 1:5 cement mortar
(1Cement, 3 clean coarse sand) I/c carriage of bricks
upto work site, curing etc. all complete.

Wall: 200 x 1.80 x 0.30 = 108.00 m3


Deduction :
Entrance Gate: 1.50 x 1.80 x 0.30 = 0.81 m3
3 2
= 107.19 m @ ₹ 5,399.93 / m ₹ 5,78,818.00

10 P/l 12 mm thick cement plaster in 1:3 mix cement


mortar (1 Cement,3 clean coarse sand) I/c curing etc.
all complete.
Vide item no(9): 107.19 x 2.00 = 2 2
214.38 m @ ₹ 132.30 / m ₹ 28,362.00

11 White washing with lime three or more coats to give


an even shade all complete.
Vide item no(10): 2 2
= 214.38 m @ ₹ 10.94 / m ₹ 2,345.00

12 Supply of materials required painting of fencing work.


b. Metal primer = 10.0 ltr @ ₹ 250.00 / ltr ₹ 2,500.00
c. Metal paint Aluminum = 15.0 ltr @ ₹ 250.00 / ltr ₹ 3,750.00
d. Painting brush = 50.0 inch@ ₹ 100.00 / inch ₹ 5,000.00

13 Provision for labour payment for fitting, fixing of


MS ISA post and G.I. wire Mesh including
painting of fencing all complete.
60% of item no 7,8&13 = 2,61,724 ₹ 1,57,034.00

14 Providing and fitting of MS gate size 4.0 mx 2.5m


with all fitting including painting etc all complete. 1.00 no @ ₹ 75,000.00 / no ₹ 75,000.00

15 Consumption of stock material


Cement:
Vide item no(3): 7.78 x 4.400 = 34.21 Bag
Vide item no(4): 40.72 x 6.400 = 260.58 Bag
Vide item no(9): 107.19 x 1.550 = 166.14 Bag
Vide item no(10): 214.38 x 0.147 = 31.51 Bag
= 492.46 Bag
= 246.23 Qtl
Tor Steel: = 52.93 Qtl
= 299.16 Qtl
Loading/Unloading/Stacking = 29.92 mt @ ₹ 153.58 / mt ₹ 4,594.47
@ 153.58 /mt
Cost of Haulage
5.57 /tonne/km for 50 km 299.16 T @ ₹ 278.50 / t ₹ 83,315.61
Head Load 600m
5.41 + 73.74 / 2= 42.28 = 299.16 Qtl @ ₹ 42.28 / qtl ₹ 12,648.42

16 Consumption of Non-stock material


Sand:
Vide item no(3): 7.78 x 0.485 = 3.77 m3
Vide item no(4): 40.72 x 0.47 = 19.14 m3
Vide item no(9): 107.19 x 0.27 = 28.94 m3
Vide item no(10): 3
214.38 x 0.015 = 3.22 m
= 55.06 m3
3 3
Loading/Unloading/Stacking = 55.06 m @ ₹ 109.78 / m ₹ 6,045.02
@ 153.58 /mt

13
DPR for drinking water Supply Scheme for Majhitar, South Sikkim, April 2013

3
Cost of Haulage @ 2t /m
5.57 /tonne/km for 50 km 110.13 T @ ₹ 278.50 / t ₹ 30,671.14
Head Load 600m
127.97 + 1301.32 / 2= 778.63 55.06 m3 @ ₹ 778.63 / m3 ₹ 42,875.17

17 Consumption of Non-stock material


Stone:
Vide item no(2): 3
11.66 x 0.95 = 11.08 m
Vide item no(3): 7.78 x 0.969 = 7.53 m3
Vide item no(4): 40.72 x 0.94 = 38.27 m3
= 56.89 m3
Loading/Unloading/Stacking = 56.89 m3 @ ₹ 109.78 / m3 ₹ 6,245.25
@ 153.58 /mt
3
Cost of Haulage @ 2t /m
5.57 /tonne/km for 50 km 113.78 T @ ₹ 278.50 / t ₹ 31,687.05
Head Load 600m
3 3
127.97 + 1301.32 / 2= 778.63 56.89 m @ ₹ 778.63 / m ₹ 44,295.31
= ₹ 20,30,544.83
= ₹ 20,30,544.83
Contingency 2% ₹ 40,611.00
₹ 20,71,155.83
Say ₹ 20,71,200.00

Junior Engineer Assistant Engineer Divisional Engineer (South)


WS & PHE Department WS & PHE Department WS & PHE Department
Ravangla Ravangla Namchi

14
DPR for drinking water Supply Scheme for Majhitar, South Sikkim, April 2013

RATE ANALYSIS FOR ANCHOR BLOCK


DIAMENSION 0.6M x 0.6m FOR 0.6M.

Sn. Item Quantity Rate Amount

1 Earth work excavation in foundation trenches in


mixed soil i/c throwing of spoils to 30m lead &
1.5m lift all complete.
1 x 0.90 x 0.90 x 0.60 = 0.49 m3 @Rs. 164.74 / m3 ₹ 81.00

2 Providing &laying hand packed stone soling with


clean hard selected stones all complete
1 x 0.90 x 0.90 x 0.15 = 0.12 m3 @Rs. 560.28 / m3 ₹ 67.00

3 Providing &laying 1:3:6 mix cement concrete


work i/c shuttering, centering, curing, etc., all
complete.
1 x 0.90 x 0.90 x 0.15 = 0.12 m3 @Rs. 3821.97 / m3 ₹ 459.00

4 Providing &laying 1:2:4 mix RCC works i/c


shuttering, centering, curing, etc., all complete
excluding the cost of steel bars.
BASE 1 x 0.90 x 0.90 x 0.10 = 0.08 m3
3
COLUMN 1 x 0.60 x 0.60 x 0.80 = 0.29 m
3 3
0.37 m @Rs. 4849.11 / m ₹ 1,794.00

5 Supplying, bending, binding and placing in


position of torsteel reinforcement as per design
sepcification and direction of Engineer in charge
i/c cost of binding wire all complete.
3
Vide Item No. (4) 0.37 m
@ 130.00 Kg/m3 = 48.10 Kg
48.00 Kg @Rs. 67.283 /Kg ₹ 3,230.00
6 Form work for the R.C.C.
Base 1x 4.00 x 0.90 x 0.10 = 0.36 m2
COLUMN 1 x 4.00 x 0.60 x 0.8 = 1.92 m2
2 2
= 2.28 m @Rs. 415.46 / m ₹ 947.00

7 Providing &laying 12.5mm thick 1:3 mix cement


plaster in internal sides of chambers i/c curing,
etc., all complete.
COLUMN 4 x 0.60 x 0.80 = 1.92 m2
1.92 m2 @Rs. 132.30 /m2 ₹ 254.00

15
DPR for drinking water Supply Scheme for Majhitar, South Sikkim, April 2013

Sn. Item Quantity Rate Amount


8 Quantity of stock materials for assessment of
carriage from store to the work site.
Vide Item No. (3) 0.12 x 4.400 = 0.53 Bags
Vide Item No. (4) 0.37 x 6.400 = 2.37 Bags
Vide Item No. (7) 1.92 x 0.147 = 0.28 Bags
3.18 Bags
= 2.00
Vide Item No. (5) = 0.48 Qtls
2.48 = 2.48 Qtls
9 Quantity of non stock materials(sand) for
assessment of carriage from qurry to the work
site.
3
Vide Item No. (3) 0.12 x 0.470 = 0.06 m
3
Vide Item No. (4) 0.37 x 0.450 = 0.17 m
Vide Item No. (7) 1.92 x 0.015 = 0.03 m3
3 3
0.260 m 0.26 m

10 Quantity of non stock materials(Stone) for


assessment of carriage from qurry to the work
site.
3
Vide Item No. (2) 0.12 x 0.950 = 0.11 m Stone
Vide Item No. (3) 0.12 x 0.700 = 0.08 m3 20mm
Vide Item No. (3) 0.12 x 0.240 = 0.03 m3 12mm
3
Vide Item No. (4) 0.37 x 0.670 = 0.25 m 20mm
3
Vide Item No. (4) 0.37 x 0.220 = 0.08 m 12mm
0.550 m3 0.55 m3

₹ 6,832.00
Say ₹ 6,800.00

Junior Engineer Assistant Engineer Divisional Engineer (South)


WS & PHE Department WS & PHE Department WS & PHE Department
Ravangla Ravangla Namchi

16
DPR for drinking water Supply Scheme for Majhitar, South Sikkim, April 2013

RATE ANALYSIS FOR THRUST BLOCK


DIAMENSION 0.6M x 0.6m FOR 0.6M.

Sn. Item Quantity Rate Amount

1 Earth work excavation in foundation


trenches in mixed soil i/c throwing of spoils
to 30m lead & 1.5m lift all complete.
1 x 0.90 x 0.90 x 0.60 = 0.49 m3 @Rs. 164.74 / m3 ₹ 81.00

2 Providing &laying hand packed stone soling


with clean hard selected stones all complete
1 x 0.90 x 0.90 x 0.15 = 0.12 m3 @Rs. 560.28 / m3 ₹ 67.00

3 Providing &laying 1:3:6 mix cement


concrete work i/c shuttering, centering,
curing, etc., all complete.
1 x 0.90 x 0.90 x 0.15 = 0.12 m3 @Rs. 3821.97 / m3 ₹ 459.00

5 Providing &laying 1:2:4 mix RCC works i/c


shuttering, centering, curing, etc., all
complete excluding the cost of steel bars.
BASE 1 x 0.90 x 0.90 x 0.10 = 0.08 m3
COLUMN1 x 0.60 x 0.60 x 0.57 = 0.20 m3
1 x( 0.60 + 0.30 )/ 2.00 x 0.25 = 0.09 m3
0.37 m3 @Rs. 4849.11 / m3 ₹ 1,794.00

6 Supplying, bending, binding and placing in


position of torsteel reinforcement as per
design sepcification and direction of
Engineer in charge i/c cost of binding wire all
complete.
Vide Item No. (4)0.37 m3
@ 130.00 Kg/m3 = 48.10 Kg
48.00 Kg @Rs. 67.283 /Kg ₹ 3,230.00
7 Form work for the R.C.C. slab

Base 1x 4.00 x 0.90 x 0.10 = 0.36 m2


COLUMN1 x 4.00 x 0.60 x 0.8 = 1.92 m2
= 2.28 m2 @Rs. 415.46 / m2 ₹ 947.00

8 Providing &laying 12.5mm thick 1:3 mix


cement plaster in internal sides of chambers
i/c curing, etc., all complete.

COLUMN 4 x 0.60 x 0.80 = 1.92 m2


1.92 m2 @Rs. 132.30 /m2 ₹ 254.00

17
DPR for drinking water Supply Scheme for Majhitar, South Sikkim, April 2013

9 Quantity of stock materials for assessment


of carriage from store to the work site.
V Item No. (3) 0.12 x 0.53 Bags
4.400 =
V Item No. (5) 0.37 x 2.37 Bags
6.400 =
V Item No. (8) 1.92 x 0.28 Bags
0.147 =
3.18 Bags
= 2.00
Vide Item No. (5) = 0.48 Qtls
2.48 = 2.48 Qtls
10 Quantity of non stock materials(sand) for
assessment of carriage from qurry to the
work site.
V Item No. (3) 0.12 x 0.470 = 0.06 m3
V Item No. (5) 0.37 x 0.450 = 0.17 m3
V Item No. (8) 1.92 x 0.015 = 0.03 m3
0.26 m3 0.26 m3

11 Quantity of non stock materials(Stone) for


assessment of carriage from qurry to the
work site.

V Item No. (2) 0.12 x 0.950 = 0.11 m3Stone


V Item No. (3) 0.12 x 0.700 = 0.08 m320mm
V Item No. (3) 0.12 x 0.240 = 0.03 m312mm
V Item No. (4) 0.37 x 0.670 = 0.25 m320mm
V Item No. (4) 0.37 x 0.220 = 0.08 m312mm
0.55 m3 0.55 m3

₹ 6,832.00
Say ₹ 6,800.00

Junior Engineer Assistant Engineer Divisional Engineer (South)


WS & PHE Department WS & PHE Department WS & PHE Department
Ravangla Ravangla Namchi

18
DPR for drinking water Supply Scheme for Majhitar, South Sikkim, April 2013

RATE ANALYSIS FOR RCC PILLER


DIAMENTION 0.6M x 0.6m FOR 3.0M.

Sn. Item Quantity Rate Amount

1 Earth work excavation in foundation trenches


in mixed soil i/c throwing of spoils to 30m
lead & 1.5m lift all complete.
1 x 1.00 x 1.00 x 1.55 = 1.55 m3 @Rs. 164.74 / m3 ₹ 255.00

2 Providing &laying hand packed stone soling


with clean hard selected stones all complete

3 3
1 x 1.00 x 1.00 x 0.15 = 0.15 m @Rs. 560.28 / m ₹ 84.00

3 Providing &laying 1:3:6 mix cement concrete


work i/c shuttering, centering, curing, etc., all
complete.
1 x 1.00 x 1.00 x 0.15 = 0.15 m3 @Rs. 3821.29 / m3 ₹ 573.00

4 Providing &laying 1:2:4 mix RCC works i/c


shuttering, centering, curing, etc., all
complete excluding the cost of steel bars.
3
BASE 1 x 1.00 x 1.00 x 0.15 = 0.15 m
2 2 2 2 3
Pyramid0.6 / 3( (1 +0.4 ) + (1 x0.4 ) ) = 0.31 m
COLUMN 1 x 0.40 x 0.40 x 3.00 = 0.48 m3
3 3
0.94 m @Rs. 4849.11 / m ₹ 4,558.00

5 Supplying, bending, binding and placing in


position of torsteel reinforcement as per
design sepcification and direction of
Engineer in charge i/c cost of binding wire all
complete.
0.94 m3
Vide Item No. (4)
@ 130.00 Kg/m3 = 122.20 Kg
122.00 Kg @Rs. 67.283 /Kg ₹ 8,209.00
6 Form work for the R.C.C. slab
Base 1 x 4.00 x 1.00 x 0.15 = 0.60 m2
COLUMN1 x 4.00 x 0.40 x 3.00 = 4.80 m2
= 5.40 m2 @Rs. 415.46 / m2 ₹ 2,243.00

7 Providing &laying 12.5mm thick 1:3 mix


cement plaster in internal sides of chambers
i/c curing, etc., all complete.
COLUMN 4 x 0.40 x 3.00 = 4.80 m2
4.80 m2 @Rs. 132.30 /m2 ₹ 635.00

8 Quantity of stock materials for assessment of


carriage from store to the work site.

19
DPR for drinking water Supply Scheme for Majhitar, South Sikkim, April 2013

V Item No. (3) 0.15 x 0.66 Bags


4.400 =
V Item No. (4) 0.94 x 6.02 Bags
6.400 =
V Item No. (7) 4.80 x 0.71 Bags
0.147 =
7.39 Bags
= 4.00 Qtls
Vide Item No. (5) = 1.22 Qtls
5.22 = 5.22 Qtls
9 Quantity of non stock materials(sand) for
assessment of carriage from qurry to the
work site.
VItem No. (3) 0.15 x 0.470 = 0.07 m3
V Item No. (4) 0.94 x 0.450 = 0.42 m3
V Item No. (7) 4.80 x 0.015 = 0.07 m3
3 3
0.56 m 0.56 m

10 Quantity of non stock materials(Stone) for


assessment of carriage from qurry to the
work site.
V Item No. (2) 0.15 x 0.950 = 0.14 m3Stone
3
V Item No. (3) 0.15 x 0.700 = 0.11 m 20mm
V Item No. (3) 0.15 x 0.240 = 0.04 m312mm
V Item No. (4) 0.94 x 0.670 = 0.63 m320mm
V Item No. (4) 0.94 x 0.220 = 0.21 m312mm
3 3
1.13 m 1.13 m

₹ 16,557.00
Say ₹ 16,600.00

Junior Engineer Assistant Engineer Divisional Engineer (South)


WS & PHE Department WS & PHE Department WS & PHE Department
Ravangla Ravangla Namchi

20
DPR for drinking water Supply Scheme for Majhitar, South Sikkim, April 2013

RATE ANALYSIS FOR SADDLE BLOCK


DIAMENSION 0.6M x 0.6m FOR 0.6M.

Sn. Item Quantity Rate Amount

1 Earth work excavation in foundation


trenches in mixed soil i/c throwing of
spoils to 30m lead & 1.5m lift all
complete.
1 x 0.90 x 0.90 x 0.60 = 0.49 m3 @Rs. 164.74 / m3 ₹ 81.00

2 Providing &laying hand packed stone


soling with clean hard selected stones all
complete
1 x 0.90 x 0.90 x 0.15 = 0.12 m3 @Rs. 560.28 / m3 ₹ 67.00

3 Providing &laying 1:3:6 mix cement


concrete work i/c shuttering, centering,
curing, etc., all complete.

1 x 0.90 x 0.90 x 0.15 = 0.12 m3 @Rs. 3821.97 / m3 ₹ 459.00

4 Providing &laying 1:2:4 mix CC works i/c


shuttering, centering, curing, etc., all
complete
BASE 1 x 0.90 x 0.90 x 0.10 = 0.08 m3
COLUMN1 x 0.60 x 0.60 x 0.80 = 0.29 m3
0.37 m3 @Rs. 4894.11 / m3 ₹ 1,811.00

5 Form work for the C.C.


Base 1x 4.00 x 0.90 x 0.10 = 0.36 m2
COLUMN1 x 4.00 x 0.60 x 0.8 = 1.92 m2
= 2.28 m2 @Rs. 415.46 / m2 ₹ 947.00

6 Providing &laying 12.5mm thick 1:3 mix


cement plaster in internal sides of
chambers i/c curing, etc., all complete.
COLUMN1 x 4 x 0.60 x 0.80 = 1.92 m2
1.92 m2 @Rs. 132.30 /m2 ₹ 254.00

7 Quantity of stock materials for


assessment of carriage from store to the
work
Vide site.
Item No. (3)0.12 x 4.400 = 0.53 Bags
Vide Item No. (4)0.37 x 6.400 = 2.37 Bags
Vide Item No. (6)1.92 x 0.147 = 0.28 Bags
3.18 Bags
= 2.00
2.00 = 2.00 Qtls

21
DPR for drinking water Supply Scheme for Majhitar, South Sikkim, April 2013

8 Quantity of non stock materials(sand) for


assessment of carriage from qurry to the
work site.
Vide Item No. (3)
0.12 x 0.470 = 0.06 m3
Vide Item No. (4)
0.37 x 0.450 = 0.17 m3
Vide Item No. (6)
1.92 x 0.015 = 0.03 m3
0.26 m3 0.26 m3

9 Quantity of non stock materials(Stone) for


assessment of carriage from qurry to the
work site.
Vide Item No. (2)
0.12 x 0.95 = 0.11 m3 Stone
Vide Item No. (3)
0.12 x 0.70 = 0.08 m3 20mm
Vide Item No. (3)
0.12 x 0.24 = 0.03 m3 12mm
Vide Item No. (4)
0.37 x 0.67 = 0.25 m3 20mm
Vide Item No. (4)
0.37 x 0.22 = 0.08 m3 12mm
0.55 m3 0.55 m3

₹ 3,619.00
Say ₹ 3,600.00

Junior Engineer
WS & PHE Assistant Engineer Divisional Engineer (South)
Department WS & PHE Department WS & PHE Department
Ravangla Ravangla Namchi

22
DPR for drinking water Supply Scheme for Majhitar, South Sikkim, April 2013

RATE ANALYSIS FOR TRACK FOOT PATH


(FOR 10 MTR LENGTH)
Sn. Item Quantity Rate Amount
1 Earth work excavation in foundation trenches
in mixed soil I/c throwing of spoils within
1.5m lift and 30m lead from work site.
3 3
1 x 10.00 x 1.20 x 0.25 = 3.00 m @ ₹ 164.74 / m ₹ 494.00
2 Providing &laying hand packed stone soling with
clean hard selected stones all complete
3 3
1 x 10.00 x 1.20 x 0.15 = 1.80 m @ ₹ 560.28 / m ₹ 1,009.00

3 Providing &laying 1:3:6 mix cement concrete


work i/c shuttering, centering, curing, etc., all
complete.
3
1 x 10.00 x 1.20 x 0.10 = 1.20 m
3 3
1.20 m @ ₹ 3,821.97 / m ₹ 4,586.00
4 Providing, fixing and removing form work for the
steps of c.c. footpath all complete.
3 3
1 x 10.00 x 0.45 = 4.50 m @ ₹ 415.46 / m ₹ 1,870.00
5 Consumption of stock materials
Vide Item No. (3) 1.20 x 4.4 = 5.28 Bags

6 Consumption of Non-stock materials Sand


3
Vide Item No. (3) 1.20 x 0.47 = 0.56 m

7 Consumption of Non-stock materials Stone


3
Vide Item No. (2) 1.80 x 0.950 = 1.71 m
3
Vide Item No. (3) 1.20 x 0.969 = 1.16 m
3 3
2.87 m 2.87 m
₹ 7,959.00

Rs. 7,959.00 /10m = Rs. 796.00 /m

Junior Engineer Assistant Engineer Divisional Engineer (South)


WS & PHE Department WS & PHE Department WS & PHE Department
Ravangla Ravangla Namchi

23

You might also like