Chaplin Cherra Estimate - Final

ESTIMATE
Name of Work : JJM Scheme under Gomati District during the year 2020-21
/Construction of Innovative water Supply scheme at Chaplin Cherra / SH:- Construction
of Sedimentation Tank, UFFF cum SSF, Weir , providing pipeline & domestic connection
and other allied works at Chaplin Cherra within the jurisdiction of Karbook R.D Block
under DWS Sub-Division, Karbook.
ABSTRACT OF COST
Sl.No Description Amount
1 Construction of Weir Annex-I Rs. 1,562,906.00
2 Construction of UFFF-SSF( 3000lit/hr) Annex-II
Rs. 3,366,363.00
Construction of Sedimentation tank( 15000 gallon
3
capacity). Annex-III Rs. 1,203,858.00
4 Pipeline and other allied works. Annex- IV Rs. 1,887,883.00
5 Approach road and site development Annex-V
Rs. 880,421.00
Total= Rs. 8,901,431.00
Add 10% Enhancement Cost= Rs. 890,143.00
Net Total= Rs. 9,791,574.00
Add 3% Contingency= Rs. 293,747.00
Grand Total= Rs. 10,085,321.00
NOTE
1) Rates are inclusive of cost of materials.
2) Estimate are based on SOR (R&B)-2020 Building.SOR(DWS) 2020, SOR(DWS)2010
3) Approved Rate.
Junior Engineer (P) Assistant Engineer

DWS Sub- Division Karbook DWS Sub-Division Karbook
Gomati Tripura Gomati Tripura
ANNEXURE-III
ESTIMATE
Name of Work : JJM Scheme under Gomati District during the year 2020-21 /Construction of Innovative water
Supply scheme at Chaplin Cherra / SH:- Construction of Sedimentation Tank, UFFF cum SSF, Weir , providing
pipeline & domestic connection and other allied works at Chaplin Cherra within the jurisdiction of Karbook R.D
Block under DWS Sub-Division, Karbook.
Sub Head : Sedimentation tank (15,000 Gallon Capacity)

Sl.
Description of item Unit Qty. Rate (Rs) Amount (Rs)
No.
Clearing jungle including uprooting of rank vegetation, grass,
brush wood, trees and saplings of girth upto 30 cm
measured at a height of 1 m above ground level and removal
of rubbish upto a distance of 50 m outside the periphery of
1 the area cleared.
sqm 1200 Rs. 7.00 Rs. 8,400.00

01 x 40.0 x 30.0 = 1200.00 sqm
Vide Sl.No: 2.1,SOR-2020 (Building)
Earth work in excavation by mechanical means (Hydraulic
excavator) / manual means over areas (exceeding 30cm in
depth, 1.5m in width as well as 10 sqm on plan) including
disposal of excavated earth, lead upto 50m and lift upto
1.5m, disposed earth to be levelled and neatly dressed.
All kinds os soil
cum 48.45 Rs. 134.90 Rs. 6,536.00

Water tank trench- 01 x 3.14/4 x 6.70
x 6.70 x 1.325= 46.69cum
Sump – 01 x 1.325x 1.325
x 1.0 =1.76 cum Total = 48.45cum

Supplying and filling in plinth, under floor, foundations etc.
With sand (fine) from local quarry with all lifts including
spreading in horizontal layers, watering, grading to required
slope, ramming, consolidating and compacting each layer by
using plate compactor or by any suitable method complete.
3
cum 3.52 Rs. 887.50 Rs. 3,124.00

Water tank trench- 01 x 3.14/4 x 6.70
x 6.70 x 0.10 =3.52 cum Total= 3.52cum
Providing and laying in position cement concrete of specified
grade excluding the cost of centring and shuttering –
-All work upto plinth level:i) 1:3:6 ( 1
Cement: 3 fine sand : 6 graded stone aggregate 20 mm
nominal size)
4
cum 3.7 Rs. 9,872.10 Rs. 36,527.00
Sedimentation tank : 01 x 3.14/4 x 6.70
x 6.70 x 0.10 =3.52 cum Stairs :01 x 2.40 x 0.750 x 0.10
= 0.18 cum Total =3.70 cum
Vide Sl.No: 4.1.5, SOR-2020 (Building)

Sl.
No.
Providing and laying in position specified grade of reinforced
cement concrete excluding the cost of centring, shuttering,
finishing and reinforcement-- All work upto plinth level:-
1:1:2 ( 1 Cement: 1 fine sand : 2 graded stone aggregate 20
mm nominal size)
5 cum 10.84 Rs. 12,581.00 Rs. 136,378.00
Reservoir bottom slab : 01 x 3.14/4 x
6.70 x 6.70 x (0.345+0.270)/2 = 10.84 cum
Total = 10.84 cum

Reinforced cement concrete work in beams, suspended
floors, roofs having slope upto 15° landings, balconies,
shelves, chajjas, lintels, bands, plain window sills, staircases
and spiral stair cases upto floor five level excluding the cost
of centring, shuttering, finishing and reinforcement-
1:1:2 ( 1 Cement: 1 fine sand : 2 graded
stone aggregate 20 mm nominal size)
6
cum 3.995 Rs. 13,894.70 Rs. 55,509.00
Top circular beam : 01 x 3.14/4 x
(6.60 x 6.60 – 6.00 x 6.00) x 0.30 = 1.78 cum
Top slab :
01 x 3.14/4 x (6.00x6.00 -4.80x 4.80) x 0.11 = 1.12
cum
01 x 3.14/4 x (7.50x7.50 -6.60x6.60) x 0.11 = 1.095 cum
Total= 3.995cum

Reinforced cement concrete work in walls (any thickness),
including attached pilasters, buttresses, plinth and skirting
courses, fillets, columns, pillars, piers, abutments, posts and
struts etc. upto floor five level excluding cost of centring,
shuttering, finishing and reinforcement-
1:1:2 ( 1 Cement: 1 fine sand : 2 graded stone aggregate
20 mm nominal size)
7
cum 11.73 Rs. 13,581.90 Rs. 159,316.00
Wall (circular) : 01 x 3.14/4 x
(6.42x6.42 – 6.02x6.02) x 2.550= 9.97 cum
01 x 3.14/4 x (5.00x5.00 -4.80x 4.80) x 0.35 = 0.64 cum Sump
01 x 2(1.325 + 0.75) x
0.270 x 1 =1.12 cum Total = 11.73 cum

Centering shuttering including struttings, propping etc. and
removal of form work for:
a) Foundations, footings, bases for columns etc. for mass
concrete with timber plank
sqm 7.11 Rs. 268.90 Rs. 1,912.00
Bottom base :
01 x 3.14 x 6.7 x 0.27 = 5.68 sqm
Sump bottom :
01 x 4 x 1.325 x 0.27 = 1.43 sqm
Total = 7.11 sqm
Sl.
No.
b) Walls (any thickness) including attached pilasters,
buttresses, plinth and string courses etc. using shuttering ply
sqm 107.58 Rs. 370.00 Rs. 39,805.00

Wall (circular) :
o/w:01 x 3.14 x 6.4 x 2.55 = 51.24 sqm i/w:01 x 3.14 x 6.0
8 x 2.55 = 48.04 sqmSump (vertical wall) :
i/w:01 x 4 x 0.75 x 1.0 =3.0 sqm o/w:01 x 4 x 1.325 x
1.0 = 5.30 sqm Total =107.58 sqm
c) Suspended floors, roofs, landings, balconies and access

platform with timber planks sqm 23.31 Rs. 464.30 Rs. 10,823.00
Inner slab :
01 x 3.14/4(6.00x6.00 - 4.8x4.8) = 10.17 sqm Outer
slab: 01 x 3.14/4(7.262x7.262 -
6.00x6.00) = 13.14 sqm Total =23.31 sqm
d) Lintels, beams, plinth beams, girders, bressumers and

cantilevers with wooden plank
sqm 6.98 Rs. 385.20 Rs. 2,689.00
Top beam :
01 x 3.14/4(6.70x6.70 - 6.00x6.00) = 6.98 sqm
Vide Sl.No: 5.8, SOR-2020 (Building)

A)Reinforcement for R.C.C. work including straightening,
cutting, bending, placing in position and binding all complete
upto plinth level. Thermo-
Mechanically Treated bars of grade Fe-500D or more
kg 1898.88 Rs. 78.20 Rs. 148,492.00

Item no. 5=10.84 cum,Item no.6=3.995cum, Total=14.835
cum @ 128.00 Kg/cum
9 B) Reinforcement for R.C.C. work including straightening,
cutting, bending, placing in position and binding all complete
above plinth level. Thermo-
Mechanically Treated bars of grade Fe-500D or more
kg 1501.44 Rs. 78.20 Rs. 117,413.00

Item no.7=11.73 cum, Total=11.73 cum @ 128.00 Kg/cum
Vide Sl.No: 5.19,5.20, SOR-2020 (Building)

Half brick masonry work with first class bricks in
superstructure upto floor five level including cost of all
materials as required complete:-
In cement mortar 1:4 ( 1 cement : 4 fine sand ).
sqm 4.095 Rs. 1,363.10 Rs. 5,582.00
10 Baffle Wall:
32 x 0.35 x 0.35= 3.92 sqm
Obstruction wall: 1 x 0.500 x 0.35= .175 sqm
Total=4.095 sqm

6 mm cement plaster in single layer including cost of
materials required and finishing even and smooth and curing
complete. In cement mortar
1:3 ( 1 cement : 3 fine sand ).
sqm 218.36 Rs. 144.50 Rs. 31,553.00
11
Sl.
No.
Reservoir bottom slab : 01 x 3.14/4
x6.70x6.70 = 35.24 sqm Sump bottom :
01 x0 .75 x 0.75 = 0.56 sqm Wall
11 (circular) :02 x 3.14 x 6.7 x 3.13= 131.70 sqm
Sump (vertical wall) :04x0.75x1.0 =3.0 sqm
Top slab :01 x 3.14/4 x
6.70x6.70 = 35.24 sqm Top beam :02 x 3.14 x 6.7 x
0.30 =12.62 sqm Total =
218.36 sqm

Neat cement punning.(Quantity same as item no- 11) sqm 218.36 Rs. 45.10 Rs. 9,848.00
12
Distempering with oil bound washable distemper of
approved brand and manufacture and of required shade on
new work ( two or more coats ), over and including a priming
coat of cement primer to give an even shade complete.
13
sqm 66.9 Rs. 95.70 Rs. 6,403.00
01 x 3.14 x 6.7 x 3.18 = 66.90 sqm
Providing and fixing hand rail using structural steel etc. of
approved size by welding etc. to steel ladder railing, balcony
railing and staircase railing etc. including cutting, hoisting,
fixing in position and applying a priming coat of approved
steel primer complete as required:-
kg 478.69 Rs. 138.00 Rs. 66,060.00

14 9.16.3) G.I.pipes.
40 mm dia G.I pipe;
32 x 1.20 = 38.40 m
03 x 31.40 = 94.20 m
Total=132.60 m
@3.61 kg/m = 478.69 kg
Vide Sl.No:9.16, SOR-2020 (Building)

Steel work welded in built up section/framed work including
cutting, hoisting, fixing in position and applying a priming
coat of approved steel primer using steel etc. complete as
required:- In grating, frames, guard
15 bar, railing, brackets, gates and similar works, all complete.
kg 900 Rs. 113.80 Rs. 102,420.00

Providing and laying S&S centrifugally cast(spun) Ductile iron

Class K-7 pipes conforming to IS:8329 as per CPWD
specification and direction of the Engineer-In-Charge.
A). External work
16
i) 200 mm dia Ducctile Iron K-7 pipes mtr 20 Rs. 2,551.20 Rs. 51,024.00
ii) 150 mm dia Ducctile Iron K-7 pipes mtr 10 Rs. 1,971.70 Rs. 19,717.00
iii) 125 mm dia Ductile Iron Class K-7 pipes. mtr 10 Rs. 1,735.40 Rs. 17,354.00
iv) 100 mm dia Ducctile Iron K-7 pipes mtr 20 Rs. 1,417.20 Rs. 28,344.00
Vide Sl.No: 2.4, SOR-2020 (DWS)
Sl.
No.
Providing and fixing C.I sluice valves (with cap) complete
with bolts, nuts, rubber insertions etc (the tail pieces if
required will be paid separately) as per CPWD specification
17 and direction of the Engineer-in-chage.
i. 150 mm dia. A) PN- 1.6
nos 2 Rs. 6,967.30 Rs. 13,935.00
ii. 200 mm dia. A) PN- 1.6
nos 2 Rs. 13,015.60 Rs. 26,031.00
Charges for cutting D.I. pipe with steel saw by manual means
as per chapter 20 of CPWD specification and direction of the
Engineer - in - charge.
18 i) 200 mm dia nos 4 Rs. 189.00 Rs. 756.00

ii) 150 mm dia nos 5 Rs. 141.80 Rs. 709.00
iii) 125 mm dia nos 5 Rs. 104.00 Rs. 520.00
iv) 100 mm dia nos 5 Rs. 75.60 Rs. 378.00
Providing and fixing DI specials as per CPWD specification
and direction of the Engineer-In-Charge.

A. D.I. all socketted Bend 90 degree
i. 150 mm dia
nos 2 Rs. 2,652.00 Rs. 5,304.00
ii. 200 mm dia
nos 2 Rs. 4,492.60 Rs. 8,985.00
J. D.I flanged socketted tail piece.
19
i. 150 mm dia
nos 2 Rs. 1,986.10 Rs. 3,972.00
ii. 200 mm dia
nos 2 Rs. 3,135.00 Rs. 6,270.00
K. D.I flanged spigotted tail piece.
i. 150 mm dia
nos 2 Rs. 2,726.50 Rs. 5,453.00
ii. 200 mm dia nos 2 Rs. 3,409.60 Rs. 6,819.00
Sl.
No.
Constructing masonry Chamber 120 x 120 x 100 cm, inside
with brick work in cement mortar 1 : 4 ( 1 cement : 4 fine
sand ) for sluice valve, with C.I. surface box 100 mm top
diameter, 160 mm bottom diameter and 180 mm deep
( inside ) with chained lid and RCC top slab 1 : 2 : 4 mix ( 1
cement : 2 fine sand : 4 brick aggregate 1st class 20 mm
nominal size ) necessary excavation foundation concrete 1 :
5 : 10 ( 1 cement : 5 fine sand : 10 brick aggregate 1st class
40 mm nominal size ) and inside plastering with cement
20 mortar 1 : 3 ( 1 cement : 3 fine sand ) 12 mm thick finished
with a floating coat of neat cement complete as per
standard design, CPWD specification and direction of the
Engineer - in -charge.
A. with 1st class bricks
nos 2 Rs. 18,371.20 Rs. 36,742.00

(DWS. SOR-2010 Page-23)
Extra for Providing and mixing water proofing material in Per 50Kg
cement concrete work in doses by weight of cement bag of
manufacturer's specification cement
21
370 Rs. 61.50 Rs. 22,755.00
Vide item no-4,5,6,7 = 30.265 cum @ 12.2 bags/cum= 369.233 bags
Vide sl no 4.12, SOR-2020(Building)
Total = Rs. 1,203,858.00
JUNIOR ENGINEER ASSISTANT ENGINEER

DWS SUB-DIVISION KARBOOK DWS SUB-DIVISION, KARBOOK
GOMATI TRIPURA GOMATI TRIPURA
ANNEXURE-II
ESTIMATE
Name of Work : JJM Scheme under Gomati District during the year 2020-21 /Construction of Innovative
water Supply scheme at Chaplin Cherra / SH:- Construction of Sedimentation Tank, UFFF cum SSF, Weir ,
providing pipeline & domestic connection and other allied works at Chaplin Cherra within the jurisdiction of
Karbook R.D Block under DWS Sub-Division, Karbook.
Sub Head : UFFF-SSF (3,000 Lt/h Capacity)

Sl.
No. Description of item Unit Quantiy Rate (Rs) Amount (Rs)
Earth work in excavation by mechanical means
(Hydraulic excavator) / manual means over areas
(exceeding 30cm in depth, 1.5m in width as well as
10 sqm on plan) including disposal of excavated
earth, lead upto 50m and lift upto 1.5m, disposed
earth to be levelled and neatly dressed.
All kinds of soil.
1
cum 90.2 Rs. 134.90 Rs. 12,168.00
HRFcum SSF :
01 x 8.20 x 5.50 x 2.00 = 90.20 cum
Total = 90.20cum
Earth work in surface excavation not exceeding 30

cm in depth but exceeding 1.5 m in width as well as
10 sqm on
plan including disposal of excavated earth upto 50
2 m and lift upto 1.5 m, disposed soil to be levelled
and neatly dressed: All
kinds of soil. sqm 45.1 Rs. 51.40 Rs. 2,318.00
HRFcum SSF : 01 x
8.20x 5.50= 45.10 sqm
Total = 45.10 sqm
Vide Sl.No: 2.7-2020 (Building)

Filling available excavated earth (excluding rock) in
trenches, plinth, sides of foundations etc. in layers
not exceeding 20cm in depth, consolidating each
deposited layer by ramming and watering, lead up
3 to 50 m and lift upto 1.5 m.
-All kinds of soil
cum 60.13 Rs. 120.30 Rs. 7,234.00

Total = 2/3 x 90.20 cum = 60.13 cum
Supplying and filling in plinth, under floor,
foundations etc. With sand (fine) from local quarry
with all lifts including spreading in horizontal layers,
watering, grading to required slope, ramming,
consolidating and compacting each layer by using
plate compactor or by any suitable method
complete.
4
cum 6.77 Rs. 887.50 Rs. 6,008.00
SSF :
01 x 8.20 x5.50 x 0.15 = 6.89 cum
Total = 6.77 cum

Sl.
Providing and laying in position cement concrete of
specified grade excluding the cost of centring and
shuttering –-All work upto plinth level:
1:3:6 ( 1 Cement: 3 fine sand : 6
graded well burnt brick aggregate 20 mm nominal
size)
5 cum 6.77 Rs. 9,872.10 Rs. 66,834.00
UFF cum SSF : 01 x
8.20 x5.50 x 0.15 = 6.77 cum
Total = 6.77 cum

shuttering- -All
work upto plinth level: 1:1:2 ( 1
Cement: 1 fine sand : 2 graded stone aggregate 20
mm nominal size)
6
cum 6.77 Rs. 12,460.60 Rs. 84,358.00
UFF cum SSF :
01 x 8.20 x5.50 x 0.15 = 6.55 cum
Total = 6.77 cum

Reinforced cement concrete work in walls (any
thickness), including attached pilasters, buttresses,
plinth and skirting courses, fillets, columns, pillars,
piers, abutments, posts and struts etc. upto floor
five level excluding cost of centring, shuttering,
finishing and reinforcement-
1:1:2 ( 1 Cement: 1 fine sand : 2 graded
stone aggregate 20 mm nominal size)
cum 23.35 Rs. 13,581.90 Rs. 317,137.00

7 HRF cum SSF :
03 x 6.250 x0 .25 x 1.225=5.74 cum
03 x 6.250 x0 .20 x 1.550= 5.81 cum
03 x 1.25 x 0.25 x 1.225= 1.45 cum
03x1.25x0.20x1.550=0.92 cum
03x 5.1x0.25x1.225=4.69 cum
03X5.10X0.20X1.550=4.743
Total = 23.35 cum

Reinforced cement concrete work in beams,
suspended floors, roofs having slope upto 15°
landings, balconies, shelves, chajjas, lintels, bands,
plain window sills, staircases and spiral stair cases
upto floor five level excluding the cost of centring,
shuttering, finishing and reinforcement.
1:1:2 ( 1 Cement: 1 fine sand : 2 graded stone
aggregate 20 mm nominal size)
8
cum 0.902 Rs. 13,894.70 Rs. 12,533.00

8
Sl.
Slab
01x8.20x1.0x0.11=1.42 cum
Total=0.902 cum

Centering shuttering including struttings, propping
etc. and removal of form work for:
a) Foundations, footings, bases for columns etc. for
mass concrete with timber plank
sqm 4.11 Rs. 268.90 Rs. 1,105.00
UFFF cum SSF :
01 x 2(8.20+5.50) x 0.15 =4.11sqm Total
=4.11 sqm
b) Walls (any thickness) including attached

pilasters, buttresses, plinth and string courses etc.
using shuttering ply
sqm 260.295 Rs. 370.00 Rs. 96,309.00
9 UFFF cum SSF : O/wall:
1x16.40x2.775=45.51 sqm
1x11.00x2.775= 30.525.00 sqm
I/wall:
04x6.25x2.775=69.375 sqm
04x1.25x2.775=13.875 sqm 04x5.50x2.775=61.05
sqm 02x7.20x2.775=39.96 sqm
Total=246.42 sqm
c) Suspended floors, roofs, landings, balconies and

access platform with timber planks sqm 10.004 Rs. 464.30 Rs. 4,645.00
01x8.20x1.22=10.004 sqm
A) Reinforcement for R.C.C. work including
straightening, cutting, bending, placing in position
and binding all complete upto plinth level.
Thermo-
Mechanically Treated bars of grade Fe-500D or
more
kg 3300 Rs. 78.20 Rs. 258,060.00
10 B) Reinforcement for R.C.C. work including
and binding all complete above plinth level.
Thermo-
more
kg 3000 Rs. 78.20 Rs. 234,600.00
Half brick masonry work with first class bricks in

11 superstructure upto floor five level including cost of
all materials as required complete:-
In cement mortar 1:3 ( 1
cement : 3 fine sand ). sqm 70 Rs. 1,393.90 Rs. 97,573.00
12 mm cement plaster of mix Cement
12 mortar 1:4 (1 cement : 4 fine sand) sqm 70 Rs. 174.80 Rs. 12,236.00
Vide Sl.No: 12.1.2 SOR-2020 (Building)
Sl.
6 mm cement plaster In
cement mortar 1 : 3 ( 1 cement : 3 fine sand )
sqm 246.42 Rs. 144.50 Rs. 35,608.00

UFFF cum SSF :
1x16.40x2.775=45.51 sqm
1x11.00x2.775= 30.525.00 sqm I/wall:
13 04x6.25x2.775=69.375 sqm
04x1.25x2.775=13.875 sqm 04x5.50x2.775=61.05
sqm 02x7.20x2.775=39.96 sqm
Total=246.42 sqm

Neat cement punning sqm 246.42 Rs. 45.10 Rs. 11,114.00
14
Providing and laying water proofing treatment to
vertical and horizontal surfaces of depressed
portions of W.C., kitchen and the like as required as
per direction of the Engineer-in-charge, consisting
of : (i) 1st course of applying cement slurry @ 4.4
kg/sqm mixed with water proofing compound
conforming to IS 2645 in recommended
proportions including rounding off junction of
vertical and horizontal surface. (ii) 2nd course of 20
mm cement plaster 1:3 (1 cement : 3 fine sand)
mixed with water proofing compound in
recommended proportion including rounding off
junction of vertical and horizontal surface. (iii) 3rd
course of applying blown or residual bitumen
applied hot at 1.7 kg. per sqm of area. (iv) 4th
course of 400 micron thick PVC sheet. (Overlaps at
joints of PVC sheet should be 100 mm wide and
15 pasted to each other with bitumen @ 1.7 kg/ sqm).
[Payment shall be made after submission of the
product performance shall carry guaranteed for 10
years against any leakage]
sqm 13.464 Rs. 504.10 Rs. 6,787.00

06x1.10x2.04=13.464 sqm
SOR-2017 (R&B)
Providing and fixing MS angle ( 50 x 50 x 5 mm) to
act as nosing with lugs of MS flat 10 x 5 mm, 100
mm long forked at end 60 cm apart ( minimum
three lugs to be provided ) including necessary
welding and applying a priming coat of approved
16 primer on exposed surface etc. complete.
kg 1000 Rs. 107.20 Rs. 107,200.00

Sl.
Providing and fixing hand rail using structural steel
etc. of approved size by welding etc. to steel ladder
railing, balcony railing and staircase railing etc.
including cutting, hoisting, fixing in position and
applying a priming coat of approved steel primer
complete as required:-
kg 478.69 Rs. 138.00 Rs. 66,059.00

17 G.I.pipes. i. 40
mm dia G.I pipe; 32 x 1.20 =
38.40 m 03 x 31.40 = 94.20
m =132.60 m
@3.61 kg/m = 478.69 kg

Providing and fixing G.I. pipes of Heavy class as per
IS:1239 with latest amendment complete with
G.I.fitting including trenching and refilling, cutting
and making good the walls etc.complete as per
CPWD specification and direction of the Engineer-
in-charge.
18
i) 32 mm dia. nominal bore mtr 80 Rs. 478.80 Rs. 38,304.00
ii) 50 mm dia. nominal bore mtr 150 Rs. 690.10 Rs. 103,515.00
iii) 100 mm dia. nominal bore mtr 40 Rs. 1,269.10 Rs. 50,764.00
Providing and placing rapid gravity filter sand
having effective size of 0.50 mm to 1.00 mm &
uniformity co-efficient of not more than 1.70 and or
less than 1.30 obtained from Barakar river, West
Bengal as per specification and the direction of the
Engineer - in-charge.
19
cum 30 Rs. 22,694.50 Rs. 680,835.00

02 x 2.40 x 6.25 x 1.00 = 30 cum
Providing and placing rapid gravity filter gravels
having effective size of 3.00 mm to 25 mm &
uniformity co-efficient of not more than 1.70 and or
less than 1.30 obtained from Barakar river, West
Bengal as per specification and the direction of the
Engineer - in-charge.
20 cum 27.5 Rs. 23,842.60 Rs. 655,672.00

UFFF bed 4x
2 x 1.5 x 0.85 = 10.2 cum 4x2x
1.00 x 0.85 = 6.80 cum SSF bed
2 x 6.25 x 2.40 x 0.35
=10.50 cum

Sl.
Providing, fixing and laying rigid UPVC pipes
conforming to IS : 4985 jointing with couplers, of
same class conforming to IS : 10124 ( Pt-II ) with
solvent cement conforming to IS : 14182 including
testing of joints complete ( but excluding the cost
of specials like bend, tees etc. which will be paid
separately ) as per chapter 20 of CPWD
specification and direction of the Engineer - in -
21 charge. i) 110 mm
OD
mtr 42 Rs. 301.70 Rs. 12,671.00

Suplying and fitting fixing of 100mm dia UPVC
screen pipe (slot size 0.20mm) conforming to
relavant IS including necessary fittings etc.
22 complete as per direction of the Engineer-in -
charge.
mtr 60 Rs. 1,063.00 Rs. 63,780.00
Vide Item no. 1.023 of Agreement 33/SE/EE/DWS/DIVN/DMR/2020-21
Providing and laying S&S centrifugally cast(spun)

Ductile iron Class K-7 pipes conforming to IS:8329
as per CPWD specification and direction of the
Engineer-In-Charge.
A). External work
23
i) 200 mm dia Ducctile Iron K-7 pipes mtr 20 Rs. 2,551.20 Rs. 51,024.00
ii) 150 mm dia Ducctile Iron K-7 pipes mtr 10 Rs. 1,981.70 Rs. 19,817.00
iii) 125 mm dia Ductile Iron Class K-7 pipes. mtr 10 Rs. 1,735.40 Rs. 17,354.00
iv) 100 mm dia Ducctile Iron K-7 pipes mtr 20 Rs. 1,417.20 Rs. 28,344.00
Charges for cutting D.I. pipe with steel saw by
manual means as per chapter 20 of CPWD
charge.
24 i) 200 mm dia nos 4 Rs. 189.00 Rs. 756.00

ii) 150 mm dia nos 3 Rs. 141.80 Rs. 425.00
iii) 125 mm dia nos 3 Rs. 104.00 Rs. 312.00
iv) 100 mm dia nos 15 Rs. 75.60 Rs. 1,134.00
Providing and fixing C.I sluice valves (with cap)
complete with bolts, nuts, rubber insertions etc
(the tail pieces if required will be paid separately)
as per CPWD specification and direction of the
Engineer-in-chage.
25 i. 100 mm dia A. PN -
1.6 nos 14 Rs. 4,559.70 Rs. 63,836.00
ii. 125 mm dia. A. PN -
1.6
nos 1 Rs. 5,479.90 Rs. 5,480.00
iii. 150 mm dia. A. PN -
1.6
nos 1 Rs. 6,967.30 Rs. 6,967.00
Sl.
Providing and fixing DI specials as per CPWD
specification and direction of the Engineer-In-
Charge.
J. D.I flanged socketted tail piece.
i. 100 mm dia nos 14 Rs. 1,412.80 Rs. 19,779.00
ii. 125 mm dia nos 4 Rs. 2,009.00 Rs. 8,036.00
iii. 150 mm dia nos 4 Rs. 1,986.10 Rs. 7,944.00
26
iv. 200 mm dia nos 2 Rs. 3,135.00 Rs. 6,270.00
K. D.I flanged spigotted tail piece.
i. 100 mm dia nos 14 Rs. 1,555.30 Rs. 21,774.00
ii. 125 mm dia nos 4 Rs. 2,010.70 Rs. 8,043.00
iii. 150 mm dia nos 4 Rs. 2,726.50 Rs. 10,906.00
iv. 200 mm dia nos 2 Rs. 3,409.60 Rs. 6,819.00
Extra for Providing and mixing water proofing Per
material in cement concrete work in doses by 50Kg
weight of cement manufacturer's specification bag of
27 cemen
t
584 Rs. 61.50 Rs. 35,916.00

Vide item no-6,7,8 =47.88 cum @ 12.2 bags/cum= 584.136 bags
Vide sl no 4.12, SOR-2020(Building)
Rs. 3,366,363.00

ANNEXURE-IV
ESTIMATE
Name of Work : JJM Scheme under Gomati District during the year 2020-21 /Construction of
Innovative water Supply scheme at Chaplin Cherra / SH:- Construction of Sedimentation Tank, UFFF
cum SSF, Weir , providing pipeline & domestic connection and other allied works at Chaplin Cherra
within the jurisdiction of Karbook R.D Block under DWS Sub-Division, Karbook.
SH: Pipeline and other allied works

Sl. Description of item
No. Unit Quantity Rate (Rs) Amount (Rs)
(Hydraulic excavator) / manual means in
foundation trenches or drains (not exceeding 1.5
m in width or 10 sqm on plan) including dressing
of sides and ramming of bottoms, lift upto 1.5 m,
including getting out the excavated soil and
1 disposal of surplus excavated soil as directed,
within a lead of 50 m By manual means
cum 36.3 Rs. 169.50 Rs. 6,153.00

Pillars : 200 x 0.550 x 0.550 x 0.60 =36.3 cum
A)Reinforcement for R.C.C. work including
straightening, cutting, bending, placing in
position and binding all
complete upto plinth level. Thermo-
more
2 kg 600 Rs. 78.20 Rs. 46,920.00

B) Reinforcement for R.C.C. work including
straightening, cutting, bending, placing in
position and binding all
complete above plinth level. Thermo-
more
kg 400 Rs. 78.20 Rs. 31,280.00
Centering shuttering including struttings,
propping etc. and removal of form work for:
3 a) Columns, Pillars, Piers, Abutments, Posts and
Struts with wooden plank sqm 192 Rs. 462.30 Rs. 88,762.00
Column : 200 x 4 x 0.20 x 1.2 = 192 sqm
Vide Sl.No: 5.8.6.2, SOR-2020 (Building)
thickness), including attached pilasters,
buttresses, plinth and skirting courses, fillets,
columns, pillars, piers, abutments, posts and
struts etc. upto floor five level excluding cost of
centring, shuttering, finishing and
reinforcement-
4
1:1½:3 ( 1 Cement: 1½ fine sand : 3 graded stone
cum 17.1 Rs. 11,791.90 Rs. 201,641.00

4

Pillars :200 x 0.2 x 0.2 x 1.20 =9.60 cum
Base-200 x 0.500 x 0.500 x .15 =7.5 cum
Total=17.1 cum

Excavating trenches of required width for pipes,
cables etc. including exacavation for sockets, dressing
of sides where required, ramming of bottoms, depth
upto 1500 mm including getting out the excavated
soil and backfilling of soil as required after laying of
pipeline, in layers not exceeding 200 mm in depth
including consolidating each deposited layer by
ramming, watering etc. and disposing of surplus
excavated soil with all required leads as per Chapter -
2 of CPWD specification and direction of the Engineer
- in - charge.
5
A). For UPVC pipes in new work a). In all

kinds of soil
i. For pipes not exceeding 90 mm dia Mtr 1500 Rs. 65.30 Rs. 97,950.00
B). For G.I. / C.I. / D.I. pipes in new work a). In all
kinds of soil
i. For pipes not exceeding 90 mm dia Mtr 1100 Rs. 74.90 Rs. 82,390.00
Vide sl no.4.1, SOR-2020(DWS)
Providing and laying S & S Centrifugally Cast ( Spun )
Ductile Iron Class K-7 Pipes conforming to IS : 8329 as
per CPWD specification and direction of the Engineer
6 - in - charge.
i. 100 mm dia Ductile Iron Class K-7 pipes mtr 100 Rs. 1,417.20 Rs. 141,720.00
Charges for push-on ( Tyton ) joints to centrifugually (
Spun ) cast iron pipes or ductile iron pipes including
testing of joints and including the cost of rubber
gasket as per chapter 20 of CPWD specification and
7 direction of the Engineer - in - charge.
i. 100 mm dia Joints 18 Rs. 75.60 Rs. 1,361.00

Charges for cutting D.I. pipe with steel saw by manual
means as per chapter 20 of CPWD specification and
direction of the Engineer - in - charge.
8
i. 100 mm dia Nos 18 Rs. 75.60 Rs. 1,361.00

Providing and fixing DI specials as per chapter 20 of
CPWD specification and direction of the Engineer - in
- charge.
A) D.I. all socketted Bend 90 degree
i. 100 mm dia Nos 1 Rs. 1,645.70 Rs. 1,646.00
9 B). D.I. all socketted Bend 45 degree
i. 100 mm dia Nos 1 Rs. 1,579.70 Rs. 1,580.00
J) D.I. Flanged Socketted tail piece
i. 100 mm dia Nos 1 Rs. 1,412.80 Rs. 1,413.00
K) D.I. Flanged Spigotted tail piece
i. 100 mm dia Nos 1 Rs. 1,555.30 Rs. 1,555.00
Providing and fixing CI SLUICE valve with cap
complete with bolts, nuts, rubber insertions etc (the
tail piece if required will be paid separately) as per
chapter 20 of CPWD specification and direction of
10 engineer in charge
i. 80 mm dia. A. PN-1.6 Nos. 3 Rs. 3,417.60 Rs. 10,253.00

ii. 100 mm dia. A. PN-1.6 Nos. 3 Rs. 4,559.70 Rs. 13,679.00
Providing and fixing C.I double action air valve of
approved quality with nuts, bolts, rubber insertion
complete etc. as per chapter 20 of CPWD
specification and direction of engineer in charge(the
11 tailpiece, tapper etc. if required will be paid
separately.
i. 100 mm dia Nos. 4 Rs. 9,054.00 Rs. 36,216.00

Providing and fixing C.I non-return valve of approved
quality as per chapter 20 of CPWD Specification and
direction of the Engineer-in-charge.
12
i. 100 mm nominal bore No Nos. 4 Rs. 5,980.00 Rs. 23,920.00

Providing and fixing G.I. pipes medim class as per IS :
1239 with latest amendment complete with G.I.
fittings including trenching and refilling, cutting and
making good the walls etc. complete as per CPWD
charge. A. External works
13
i) 15 mm dia. Nominal bore Mtr. 60 Rs. 197.50 Rs. 11,850.00
ii. 20 mm dia. nominal bore Mtr. 60 Rs. 236.40 Rs. 14,184.00
ii) 40 mm dia. Nominal bore Mtr. 50 Rs. 432.50 Rs. 21,625.00
iii) 50 mm dia. Nominal bore Mtr. 500 Rs. 515.80 Rs. 257,900.00
iv) 65 mm dia nominal bore Mtr. 500 Rs. 655.50 Rs. 327,750.00
Providing and fixing G.I. Reducer with the pipe

line includingntesting of joints complete as per
CPWD specification and direction of the
14 Engineer - in - charge.
i. 40 x 20 mm dia Nos 2 Rs. 147.80 Rs. 296.00
ii. 50 x 40 mm dia Nos 5 Rs. 198.20 Rs. 991.00
iii. 65 x 50 mm dia Nos 5 Rs. 251.50 Rs. 1,258.00
Charges for making hole by drilling and making
thread by thread bit in the C.I/D.I pipe as per
15 specification and direction of the engineer-in-charge.
a) 15 mm nominal bore.
Nos 30 Rs. 213.10 Rs. 6,393.00
Providing and fitting fixing PVC / plastic bib cock
conforming to IS : 9763 in hydrant points at different
location as per specification & direction of the
16 Engineer-in-charge. a)
15 mm nominal bore
Nos 150 Rs. 97.30 Rs. 14,595.00
Providing and fixing G.I union as per chapter 20 of
CPWD specification and direction of the engineer-in-
charge.
17 i. 15 mm Nominal bore Nos 150 Rs. 98.50 Rs. 14,775.00

ii. 40 mm Nominal bore Nos 10 Rs. 301.20 Rs. 3,012.00
iii. 50 mm Nominal bore. Nos 20 Rs. 383.40 Rs. 7,668.00
iv. 65 mm dia nominal bore Nos 10 Rs. 641.00 Rs. 6,410.00
Providing and fixing G.I socket as per chapter 20 of
CPWD specification and direction of the engineer-in-
charge.
18 i. 15 mm Nominal bore Nos 150 Rs. 68.80 Rs. 10,320.00

ii. 40 mm Nominal bore Nos 5 Rs. 99.20 Rs. 496.00
iii. 50 mm Nominal bore. Nos 5 Rs. 127.00 Rs. 635.00
iv. 65 mm Nominal bore. Nos 10 Rs. 160.30 Rs. 1,603.00
Providing & fitting fixing of G.I. flange ( 10 mm wall
thickness ) by welding with G.I. / MS pipe and placing
position as per specification and the direction of the
Engineer-in-charge.
19
v.65 mm dia Nos 50 Rs. 308.30 Rs. 15,415.00
vi.50 mm dia Nos 50 Rs. 264.50 Rs. 13,225.00
Providing and fixing G.I. equal Tee with the pipe

line including testing of joints complete as per
20 Engineer - in - charge.
i. 40 x40 x40 mm dia Nos 3 Rs. 243.10 Rs. 729.00
ii. 50 x 50 x 50 mm dia Nos 10 Rs. 334.30 Rs. 3,343.00
iii. 65 x 65 x 65 mm dia Nos 10 Rs. 538.20 Rs. 5,382.00
Providing and fixing G.I. Nipple of medium class

21 as per CPWD specification and direction of the
Engineer - in -charge.
i. 15 mm dia 150 mm long Nos 30 Rs. 54.40 Rs. 1,632.00
Vide sl no. 2.5, SOR-2020(DWS)
Providing and fixing G.I. Bend /elbow in the pipe line
including testing of joints complete as per CPWD
charge.
22 i.15 mm dia Nos 110 Rs. 90.20 Rs. 9,922.00
ii. 40 mm dia Nos 2 Rs. 281.80 Rs. 564.00
iii. 50 mm dia Nos 5 Rs. 402.50 Rs. 2,013.00
iv. 65 mm dia Nos 5 Rs. 985.00 Rs. 4,925.00
Providing and fixing of brass ferrule with C.I cover
conforming t o IS 2692 in/c boring and tapping the
main as per chapter 20 of CPWD specification and
23 direction of the engineer-in-charge. a) 15
mm nominal bore.
Nos. 150 Rs. 326.60 Rs. 48,990.00
Providing and fixing UPVC service saddle as per
chapter 20 of CPWD specification and direction of the
engineering in charge
24
i. 40 mm dia with 15 mm dia opening No Nos. 20 Rs. 287.30 Rs. 5,746.00
ii. 50 mm dia with 15 mm dia opening Nos. 10 Rs. 304.80 Rs. 3,048.00
Constructing masonry Chamber 90 x 90 x 100
cm, inside with brick work in cement mortar 1 : 4
( 1 cement : 4 fine sand ) for sluice valve, with
C.I. surface box 100 mm top diameter, 160 mm
bottom diameter and 180 mm deep ( inside )
with chained lid and RCC top slab 1 : 2 : 4 mix ( 1
cement : 2 fine sand : 4 brick aggregate 1st class
20 mm nominal size ) necessary excavation
foundation concrete 1 : 5 : 10 ( 1 cement : 5 fine
sand : 10 brick aggregate 1st class 40 mm
nominal size) and inside plastering with cement
25
mortar 1 : 3 ( 1 cement : 3 fine sand
) 12 mm thick finished with a floating coat of
neat cement complete as per standard design,
Engineer- in - charge.
A). With First class bricks
nos 8 Rs. 14,128.50 Rs. 113,028.00

SOR-2010(DWS)
Providing, fixing and laying rigid UPVC pipes

conforming to IS: 4985 jointing with couplers, of
same class conforming to IS : 10124 ( Pt-II ) with
solvent cement conforming to IS : 14182
26 including testing of joints complete ( but
excluding the cost of specials like bend, tees etc.
which will be paid separately ) asper CPWD
charge. A. Class -
3 ( working pressure 6.0 kg / cm2)
i. 40mm Mtr 100 Rs. 72.80 Rs. 7,280.00
ii. 50mm Mtr 100 Rs. 92.50 Rs. 9,250.00
iii. 90 mm OD Mtr 200 Rs. 220.10 Rs. 44,020.00
iv. 110 mm OD Mtr 100 Rs. 301.70 Rs. 30,170.00
Providing and laying of flexible PVC

pipe(conforming to IS:7634) complete as per
specification and direction of the E-I-C.( cost of
earth work will be paid seperately).
27
i. 15 mm dia Mtr 200 Rs. 42.70 Rs. 8,540.00
ii. 20 mm dia Mtr 500 Rs. 48.60 Rs. 24,300.00
iii. 25 mm dia Mtr 800 Rs. 56.00 Rs. 44,800.00
Total= Rs. 1,887,883.00

Annexure -V
ESTIMATE
Name of Work : JJM Scheme under Gomati District during the year 2020-21 /Construction of Innovative water
Supply scheme at Chaplin Cherra / SH:- Construction of Sedimentation Tank, UFFF cum SSF, Weir , providing
pipeline & domestic connection and other allied works at Chaplin Cherra within the jurisdiction of Karbook R.D
Block under DWS Sub-Division, Karbook.
A) Sub Head : Site development in/c all allied works

i) Labour Charge (including cost of materials other then Deptt. Issued materials):
Sl No Description of Item Unit Qty Rate Amount
Excavation for roadway in soil by mechanical means

with Dozer including cutting and pushing the earth to
site of embankement upto a distance of 100 m
1 ( average lead of 50 metres), including trimming
bottom and side slopes in accordance with
requirements of lines, grade and cross-section as per
MoRT&H Technical Specification clauses of section
300. cum 810 ₹ 109.40 ₹ 88,614.00
Approach road :- 300 x 3.0
x 1/3(0.60+0.90 +1.2)=810 cum
Vide Sl.No: 3.3,SOR-2020 (R&B)
2

(Hydraulic excavator) / manual means over areas
(exceeding 30cm in depth, 1.5m in width as well as
10 sqm on plan) including disposal of excavated
earth, lead upto 50m and lift upto 1.5m, disposed
earth to be levelled and neatly dressed.
-All kinds of soil cum 1620 ₹ 134.90 ₹ 218,538.00
Site development -
01 x 45.0 x 30.0 x 1.20 = 1620.00 cum
Earth work in excavation in foundation trenches or

drains (not exceeding 1.5 m in width or 10 sqm on
plan) including dressing of sides and ramming of
bottoms, lift upto 1.5 m, including getting out the
excavated soil and disposal of surplus excavated soil
as directed, within a lead of 50 m.
-All kinds of soil
2.13) By manual means cum 51.84 ₹ 169.50 ₹ 8,787.00
Pillar foundation
1x30x1.2x1.2x1.2= 51.84 cum
Vide Sl.No: 2.12,SOR-2020 (R&B)
3
Filling available excavated earth (excluding rock) in

trenches, plinth, sides of foundations etc. in layers
not exceeding 20cm in depth, consolidating each
deposited layer by ramming and watering, lead up to
50 m and lift upto 1.5 m.
-All kinds of soil cum 34.56 120.3 ₹ 4,158.00
Total = 2/3 x 51.84 cum = 34.560 cum
SOR-2020(R&B) 2.16
4
Supplying and filling in plinth, under floor,

foundations etc. with sand (fine) from local quarry
with all lifts including spreading in horizontal layers,
watering, grading to
required slope, ramming, consolidating and
compacting each layer by using plate compactor or
by any suitable method complete. cum 4.32 ₹ 887.50 ₹ 3,834.00
Pillar Foundations : 1x30 x
1.20 x 1.20 x 0.10 = 4.32 cum Total = 4.06 cum
SOR-2020(R&B) 2.19
5
shuttering –
-All work upto plinth level:
aggregate 20 mm nominal size) cum 4.32 ₹ 9,872.50 ₹ 42,649.00
Pillar Foundations : 30 x
1.20 x 1.20 x 0.10 = 4.32 cum
SOR-2020(R&B) 4.1.5
6
Providing and laying in position specified grade of

reinforced cement concrete excluding the cost of
centring, shuttering, finishing and reinforcement-
Pillar Foundations :
30 x 1.20 x 1.20 x 0.25 = 10.80 cum
Column Upto Plinth Level :
30x 0.25 x 0.25 x 0.65 = 1.22 cum
Steps(from Raw water collection chamber to Plant
area) 200x
0.50 x 0.30 x 0.15 x 1.2 = 5.40 cum 01x5 x
1.5x1.20x0.125= 1.125 cum Total
=18.545cum
7

piers, abutments, posts and struts etc. upto floor five
level excluding cost of centring, shuttering, finishing
and reinforcement-
Column above plinth level : 1 x 30

x 0.25 x 0.25 x 2.0 = 3.75 cum Total = 1.80 cum
SOR-2020(R&B) 5.2.1
8
Reinforced cement concrete work in beams,

suspended floors, roofs having slope upto 15°
landings, balconies, shelves, chajjas, lintels, bands,
plain window sills, staircases and spiral stair cases
upto floor five level excluding the cost of centring,
shuttering, finishing and reinforcement-
Landing Beams : 1 x 05
x 1.50 x 0.25 x 0.25 = 0.47 cum Total = 0.47 cum
Centering shuttering including struttings, propping

etc. and removal of form work for:
i)Foundations, footings, bases for columns etc. for
mass concrete with steel formwork sqm 30.96 ₹ 318.50 ₹ 9,861.00
Column base : 1 x 12
x 2(1.50 + 1.50) x 0.25 = 18.00 sqm Column Upto
Plinth Level : 12 x 2(0.30 + 0.30) x
0.65 = 9.36 sqm Stair Base :02 x 02 x 1.50 x
0.60 = 3.60 sqm Total = 30.96 sqm
ii) Columns, Pillars, Piers, Abutments, Posts and
Struts with wooden plank sqm 151.56 ₹ 462.30 ₹ 70,066.00
9 Column above plinth level :
12 x 4 x 0.30 x 2.40 = 34.56 sqm
Stairs from Raw Water Reservoir to Water Source :
200 x 1.50 x 0.15 = 45.00 sqm

02 x 200 x (0.30+0.15) x 0.40 = 72.00 sqm
Total =151.56 sqm
SOR-2020(R&B) 5.8.6.1
iii) Lintels, beams, plinth beams, girders, bressumers

and cantilevers with wooden plank sqm 2.55 ₹ 385.20 ₹ 982.00
Landing Beams :05 x 1.00 x 0.25 = 1.25 sqm 02 x 05

x 1.00 x 0.13 = 1.30 sqm Total = 2.55 sqm
SOR-2020(R&B) 5.8.5.1
10
Reinforcement for R.C.C. work including

and binding all complete upto plinth level.
Thermo-Mechanically
Treated bars of grade Fe-500D or more kg 800 ₹ 78.20 ₹ 62,560.00
SOR-2020(R&B) 5.20.4
11
15 mm cement plaster on the rough side of single or
half brick wall of mix:
In cement mortar 1 : 4 ( 1 cement : 4 fine sand ) sqm 34.56 ₹ 203.40 ₹ 7,030.00
Column above plinth level : 12 x 4 x

0.30 x 2.40 = 34.56 sqm 12 x 4 x 0.30 x 2.40 = 34.56
sqm Total = 34.56 sqm
SOR-2020(R&B) 12.1.2
12
Providing and fixing hand rail using structural steel

etc. of approved size by welding etc. to steel ladder
railing, balcony railing and staircase railing etc.
including cutting, hoisting, fixing in position and
applying a priming coat of approved steel primer
complete as required:- kg 794.2 ₹ 138.00 ₹ 109,600.00
G.I.pipes. 40 mm
dia G.I pipe; 02 x 50 x 1.20
=120 m 02 x 50.00 = 100.00
m =220 m@3.61 kg/m
=794.2kg
SOR-2020(R&B) 9.16.3
Total= ₹ 880,421.00

0
Annex-I
ESTIMATE
Name of Work : JJM Scheme under Gomati District during the year 2020-21 /Construction of Innovative water Supply
scheme at Chaplin Cherra / SH:- Construction of Sedimentation Tank, UFFF cum SSF, Weir , providing pipeline &
domestic connection and other allied works at Chaplin Cherra within the jurisdiction of Karbook R.D Block under DWS
Sub-Division, Karbook.
Sub-Head: Construction of WEIR(1nos)

Sl No Description of items Qty Unit Rate Amount
Clearing jungle including uprooting of rank vegetation,

grass, brush wood, trees and saplings of girth upto 30 cm
measured at a height of 1 m above ground level and
1 removal of rubbish upto a distance of 50 m outside the
periphery of the area cleared.
1 x 1 x 60.00 x 50.00 = 3000.00 3000 ssqm ₹ 7.00 ₹ 21,000.00
vide sl.no: 2.1 SOR-2020(R&B)
excavator) / manual means over areas (exceeding 30cm in
depth, 1.5m in width as well as 10 sqm on plan) including
disposal of excavated earth, lead upto 50m and lift upto
1.5m, disposed earth to be levelled and neatly dressed.
-All kinds of soil
2
1 x 1 x 50.00 x 3.00 x 1.0 = 150.00

150 cum ₹ 134.90 ₹ 20,235.00

excavator) / manual means in foundation trenches or drains
(not exceeding 1.5 m in width or 10 sqm on plan) including
dressing of sides and ramming of bottoms, lift upto 1.5 m,
including getting out the excavated soil and disposal of
3 surplus excavated soil as directed, within a lead of 50 m.
-All kinds of soil
1x10.00x2.50x1.5= 37.50 cum 40.5 cum ₹ 169.50 ₹ 6,865.00
1xx1.50x2.0x1.0=3.00 cum
Total= 40.50 cum
Supplying and filling in plinth, under floor, foundations etc.
with sand (fine) from local quarry with all lifts including
spreading in horizontal layers, watering, grading to required
slope, ramming, consolidating and compacting each layer by
using plate compactor or by any suitable method complete.
1x10.00x2.50x0.10= 2.50 cum 2.8 cum ₹ 887.50 ₹ 2,485.00

1x1.50x2.0x0.10=0.30 cum
Total= 2.80 cum

shuttering -
5
5 1:2:4 ( 1 Cement: 2 fine sand : 4 graded stone

1x10.00x2.50x0.10= 2.50 cum 2.8 cum ₹ 10,149.00 ₹ 28,417.00
1x1.50x2.0x0.10=0.30 cum
Total= 2.80 cum
Reinforcement for R.C.C. work including straightening,

cutting, bending, placing in position and binding all
6 complete upto plinth level.
Thermo-Mechanically Treated bars of grade Fe-500D or
more 2800 kg ₹ 78.20 ₹ 218,960.00
Providing and laying in position specified grade of

reinforced cement concrete excluding the cost of
centring, shuttering, finishing and reinforcement-
7
20 mm nominal size)
1x10.00x2.50x0.20= 5.00 cum 5 cum ₹ 12,581.00 ₹ 62,905.00


piers, abutments, posts and struts etc. upto floor five
level excluding cost of centring, shuttering, finishing
and reinforcement-

20 mm nominal size)
8 wall
1x2x10.0x0.20x1.50= 6.00 cum 18.6 cum ₹ 13,581.90 ₹ 252,623.00

1x2x3x2.0x0.20x2.0= 4.80cum
1x1x5.0x0.30x2.0= 3.00 cum
supporting pillar
1x100x0.20x0.20x1.2= 4.80 cum cum
Total= 18.6 cum
Providing, hoisting and fixing above plinth level up to

floor five level precast reinforced cement concrete
work in string courses, bands, copings, bed plates,
anchor blocks, plain window sills and the like,
including the cost of required centering, shuttering but
9 , excluding cost of reinforcement, with 1:1.5:3 (1
cement : 1.5 fine sand : 3 graded stone aggregate 20
mm nominal size).
1xx10.00x2.30x0.10= 2.30 cum 2.3 cum ₹ 15,164.50 ₹ 34,878.00

Centering shuttering including struttings, propping etc.

and removal of form work for:
Walls (any thickness) including attached pilasters,

10 buttresses, plinth and string courses etc. using shuttering
ply
1x1x2x10.00x2.30x1.50= 69.00sqm 165 sqm ₹ 370.00 ₹ 61,050.00
supporting pillar
1x100x4x0.20x1.20= 96.00 sqm
Total= 165.0 sqm
6 mm cement plaster of mix :

11
Cement mortar 1:4 (1 cement : 4 fine sand) 165 sqm ₹ 136.90 ₹ 22,589.00

Manufacturing of Sand Cement Block with mix 1:8 (1 Cement :8 River
Sand) of Size 0.45 m X0.45 m X 0.3 m including thecost of centering and
shuttering and placing of polythene sheet at bottom of the block with
12 engraving the serial number of each block as per direction of the Engineer -
in- Charge.
Across the Stream=1x10.00x2.1x1.2= 25.20 cum

At both sides upstream upto 10.00 m=1x10.00x1.20x1.20 = 14.40 cum
Total=39.60 cum
39.6 cum ₹ 3,810.70 ₹ 150,904.00
Ref:- SOR-2020/PWD/WR/5.4
Placing of sand cement/cement concrete blocks of size 0.45m X 0.45m X
0.30m in slope of river bnak and in river bed including preperation of bed or
launching apron as per direction of the Engineer - in-Charge.
13
[1x27/(0.45x.45x0.30)] =444 nos. 444 nos ₹ 24.34 ₹ 10,807.00
Ref:-SOR/2020/PWD/WR/5.5.2
Providing and placing rapid gravity filter gravels having effective size of
3.00 mm to 25 mm & uniformity co-efficient of not more than 1.70 and or
less than 1.30 obtained from Barakar river, West Bengal as per
specification and the direction of the Engineer - in-charge.
14
1x1x2.0x2.0x0.80= 3.20 cum 3.2 cum ₹ 23,842.60 ₹ 76,296.00

Providing and fixing G.I. pipes of Heavy class as per IS : 1239

with latest amendment complete with G.I. fittings including
trenching and refilling, cutting and making good the walls
15 etc. complete as per CPWD specification and direction of the
Engineer - in - charge.
A. External work.
65 mm dia. nominal bore 800 ₹ 685.90 ₹ 548,720.00
Providing & fitting fixing of G.I. flange ( 10 mm wall thickness)

by welding with G.I. / MS pipe and placing position as per
16 specification and the direction of the Engineer-in-charge.
65 mm dia. nominal bore
167 ₹ 264.50 ₹ 44,172.00
Total= ₹ 1,562,906.00

Govt. of Tripura
Office of the Assistant Engineer
DWS. Sub – Division Karbook
Gomati, Tripura
PRELIMINARY ESTIMATE
Name of Work : JJM Scheme under Gomati District during the year 2020-
21 /Construction of Innovative water Supply scheme at Chaplin Cherra /
SH:- Construction of Sedimentation Tank, UFFF cum SSF, Weir , providing
pipeline & domestic connection and other allied works at Chaplin Cherra
within the jurisdiction of Karbook R.D Block under DWS Sub-Division,
Karbook.
ESTIMATED VALUE :- Rs. 1,01,01,542.00
(Rupees One Crore One Lakh One Thousand Five Hundred Forty Two ) Only.
OFFICE OF THE ASSISTANT ENGINEER
DWS SUB-DIVISION, KARBOOK
GOMATI, TRIPURA
STATE : TRIPURA. DIVISION: UDAIPUR
BRANCH : DWS (PWD) SUB-DIVISION: KARBOOK
Name of Work : JJM Scheme under Gomati District during the year 2020-21 /Construction of Innovative water Supply scheme at
Chaplin Cherra / SH:- Construction of Sedimentation Tank, UFFF cum SSF, Weir , providing pipeline & domestic connection and
other allied works at Chaplin Cherra within the jurisdiction of Karbook R.D Block under DWS Sub-Division, Karbook.
Fund :-
Major Head:-
Minor Head:-
Detailed Head:-
R E P O R T
This preliminary estimate has been prepared in the office of the Assistant Engineer, DWS Sub-Division , Karbook &
framed by the EE/DWS/UDP for an amounting to Rs. 1,01,01,542.00 (Rupees One Crore One Lakh One Thousand Five Hundred
Forty Two ) Only.
H I S T O R Y
This preliminary estimate for an amounting to Rs. 1,01,01,542.00 (Rupees One Crore One Lakh One Thousand Five
Hundred Forty Two ) Only has been prepared in/c. 3% contingency charge to meet up the probable cost of expenditure for the
above mentioned work. The construction of construction of Sedimentation Tank, UFFF cum SSF, Weir , providing pipeline &
domestic connection and other allied works at Chaplin Cherra . The Innovative schemes as stated above includes construction of
Sedimentation Tank, UFFF cum SSF, Weir , providing pipeline & domestic connection and other allied works at Chaplin Cherra is
required for providing safe drinking water to every household via domestic connection under ATAL JHAL DHARA MISSION. Hence,
assesment of cost by construction of Sedimentation Tank, UFFF cum SSF, Weir , providing pipeline & domestic connection and
other allied works has been prepared on estimate based for the above mentioned work.
Detailed habitation in/c. population to be covered against the Deep Tube Well is listed in Annexure-X given in the overleaf
of this report sheet.
So, considering the urgency of work this estimate needs prior administrative approval and expenditure sacnction from the
competent authority.
DESIGN & SCOPE
Provision has been kept in the estimate as follows :-
1) Construction of Weir.
2) Construction of UFFF-SSF( 3000lit/hr)
3)Construction of Sedimentation tank
4)Pipeline and other allied works.
5)Approach road and site development
# Estimated Cost - Rs. 1,01,01,542.00
# Land - Available
# Rate – PWD(R & B) -2008, 2011, 2017 & 2020, DWS SOR 2010 , 2015,2017 & 2020 Approved & Analysis Rate.
# Method - By contract after calling tender.
# Time for completion - 6 (Six) months.
# T & P - Will be arranged by the contractor.
# W.C. Estt. - Will be met up from contingency.
Assistant Engineer
DWS Sub-Division Karbook
Gomati Tripura.
ANNEXURE-X
Name of Work : JJM Scheme under Gomati District during the year 2020-21 /Construction of Innovative
water Supply scheme at Chaplin Cherra / SH:- Construction of Sedimentation Tank, UFFF cum SSF,
Weir , providing pipeline & domestic connection and other allied works at Chaplin Cherra within the
jurisdiction of Karbook R.D Block under DWS Sub-Division, Karbook.
Name of Habitation to be Populatio

Sl. No. Name of VC Name of Scheme Remarks
Block Covered n
1 KARBOOK Mukhchari Innovative Scheme at

Chaplin Cherra Chaplin cherra 142
JUNIOR ENGINEER ASSISTANT ENGINEER

DWS SUB-DIVISION, Karbook DWS SUB-DIVISION, Karbook
GOMATI, TRIPURA GOMATI, TRIPURA

Chaplin Cherra Estimate - Final

Uploaded by

Copyright:

Available Formats

You might also like

Chaplin Cherra Estimate - Final

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Chaplin Cherra Estimate - Final

Uploaded by

Copyright:

Available Formats

ESTIMATE

Junior Engineer (P) Assistant Engineer

Sub Head : Sedimentation tank (15,000 Gallon Capacity)

sqm 1200 Rs. 7.00 Rs. 8,400.00

cum 48.45 Rs. 134.90 Rs. 6,536.00

Vide Sl.No: 2.12,SOR-2020 (Building)

cum 3.52 Rs. 887.50 Rs. 3,124.00

Vide Sl.No: 4.1.5, SOR-2020 (Building)

Vide Sl.No: 4.1.1, SOR-2020 (Building)

Vide Sl.No: 5.3.1, SOR-2020 (Building)

Vide Sl.No: 5.2.1, SOR-2020 (Building)

sqm 107.58 Rs. 370.00 Rs. 39,805.00

c) Suspended floors, roofs, landings, balconies and access

d) Lintels, beams, plinth beams, girders, bressumers and

Vide Sl.No: 5.8, SOR-2020 (Building)

kg 1898.88 Rs. 78.20 Rs. 148,492.00

kg 1501.44 Rs. 78.20 Rs. 117,413.00

Vide Sl.No: 5.19,5.20, SOR-2020 (Building)

Vide Sl.No: 6.12.2, SOR-2020 (Building)

Vide Sl.No: 12.4.1, SOR-2020 (Building)

kg 478.69 Rs. 138.00 Rs. 66,060.00

Vide Sl.No:9.16, SOR-2020 (Building)

kg 900 Rs. 113.80 Rs. 102,420.00

Providing and laying S&S centrifugally cast(spun) Ductile iron

18 i) 200 mm dia nos 4 Rs. 189.00 Rs. 756.00

and direction of the Engineer-In-Charge.

nos 2 Rs. 18,371.20 Rs. 36,742.00

JUNIOR ENGINEER ASSISTANT ENGINEER

Sub Head : UFFF-SSF (3,000 Lt/h Capacity)

Vide Sl.No: 2.12,SOR-2020 (Building)

Earth work in surface excavation not exceeding 30

Vide Sl.No: 2.7-2020 (Building)

cum 60.13 Rs. 120.30 Rs. 7,234.00

Vide Sl.No: 2.19,SOR-2020 (Building)

Vide Sl.No: 4.1.5, SOR-2020 (Building)

Vide Sl.No: 4.1.1, SOR-2020 (Building)

cum 23.35 Rs. 13,581.90 Rs. 317,137.00

Vide Sl.No: 5.2.1, SOR-2020 (Building)

cum 0.902 Rs. 13,894.70 Rs. 12,533.00

Vide Sl.No: 5.3.1, SOR-2020 (Building)

b) Walls (any thickness) including attached

c) Suspended floors, roofs, landings, balconies and

Half brick masonry work with first class bricks in

sqm 246.42 Rs. 144.50 Rs. 35,608.00

Vide Sl.No: 12.4.1, SOR-2020 (Building)

sqm 13.464 Rs. 504.10 Rs. 6,787.00

kg 1000 Rs. 107.20 Rs. 107,200.00

kg 478.69 Rs. 138.00 Rs. 66,059.00

Vide Sl.No:9.16, SOR-2020 (Building)

cum 30 Rs. 22,694.50 Rs. 680,835.00

20 cum 27.5 Rs. 23,842.60 Rs. 655,672.00

Vide Sl.No: 2.9, SOR-2020 (DWS)

mtr 42 Rs. 301.70 Rs. 12,671.00

Providing and laying S&S centrifugally cast(spun)

24 i) 200 mm dia nos 4 Rs. 189.00 Rs. 756.00

584 Rs. 61.50 Rs. 35,916.00

Junior Engineer (P) Assistant Engineer