Detail estimate and abstract of cost for the work " Construction of community leach pit at Gholai Uday

Bharati
High School" within Angua Gram Panchayat, Dantan-I Panchayat Samity, Paschim Medinipur.

Sl No Description of items Unit Rate Quantity Amount

Earthwork in excavation of of foundation trenches or

drains in all sorts of soil including removing spreading of
spoils within a lead of 75 metre as directed. (Page -1,
It-2 of Bldg sch)
1
a) Depth of excavation not exceeding 1500mm
Siltation Chamber - 1 x1.75x1.15 x0.75 =1.51 cum %cum 11927.00 1.51 180.10
b) Depth of excavation beyond 1500mm up to 3000mm
Leach Pit - 3.14 x(1.70)^2 /4 x 2.00 = 4.54 cum %cum 19238.00 4.54 541.49
Filling in foundaion in plinth by fine sand in layers not
exceeding 150mm as directed and consolidating the
same by thourough satuaration by water ramming
complete including then cost of supply of sand. (page-2,
2 Item -4 of Bldg sch)
Siltation Chamber - 1 x1.75x1.15 x0.15 = 0.30 cum
Leach Pit - 3.14 x(1.70)^2 /4 x 0.15 = 0.34 cum
Total quantity = 0.74 cum % cum 59961.00 0.74 443.71
Ordinary mixed cement concrete (mix 1:2:4) with graded
stone chips (20mm nominal size) excluding shuttering
and reinforcement ( if any). Pakur variety (Page -24,
Item -4)
3
Siltation Chamber - 1 x1.75x1.15 x0.10 = 0.20 cum
Leach Pit - 3.14 x {(1.7)^2 - (1.2)^2} /4 x 0.1 = 0.11
cum
Total quantity =0.31 cum cum 5608.82 0.31 1738.73
Ordinary mixed cement concrete (mix 1:1.5:3) with
graded stone chips (20mm nominal size) excluding
shuttering and reinforcement ( if any). Pakur variety
(Page -26, Item -10)
4
RCC Cover -
For Siltation Chamber - 1 x1.75x1.15 x0.15 = 0.30 cum
For Leach Pit - 3.14 x (1.25)^2 /4 x 0.15 = 0.18 cum
Total quantity = 0.48 cum cum 6155.48 0.48 2954.63

Reinforcement for reinforced cement concrete in all sorts

of structure including distribution bars, stirrups, binder
etc, intial straightening and removal of loose dust (if
necessary) cutting to requisite length looking and
5 bending to corrcet shape, placing in proper position and
binding with 16 gauge black annealed wire at every
intersection complete as per drawing and direction.
((Page No-43, Item No- 40-a-i-II & 10th Corrigenda and
Addenda dtd 20.01.20) . 1.2% of RCC work = 0.039 MT
MT 60003 0.039 2340.12
Brick work with 1st class bricks in cement mortar (1:6)
(a) In foundation and plinth (Page -15, Item- 8)
6 Leach Pit -3.14 x{(0.85)^2 - (0.6)^2} x 2.0 = 2.26 cum
Silt tank - 4.8 x 0.25 x 0.65 = 0.78 cum
Total quantity = 3.04 cum sqm 5103.00 3.04 15513.12
Plaster(to wall,floor, celling etc.)with sand and cement
morter including rounding off or chamfering corners as
directed and racking out joints including
throating ,nosing,and drip course, scaffloding where
necessary With 1:6 C.M, 15mm (Page No- 189, Item
No- 1 i-c)
7
7
Siltation Chamber - 2 x1.75 x 0.65 = 2.27 sqm
Siltation Chamber - 2 x1.15 x 0.65 = 1.49 sqm
Leach Pit - 3.14 x (1.25)^2 /4 x 2.0 = 2.45 sqm
Leach Pit - 3.14 x (1.5)^2 /4 x 2.0 = 3.53 sqm
Total quantity = 9.74 sqm sqm 134.00 9.74 1305.16

Supplying, fitting and fixing PVC pipes for underground

work of approved make (medium duty) conforming to
ASTMD - 1785 and threaded to match with GI Pipes as
per IS : 1239 (Part - I). With all necessary accessories,
specials viz. socket, bend, tee, union, corss, elbow,
nipple, longscrew, reducing socket, reducing tee, short
8 piece etc. fitted including cost of all materials, jointing
materials, cutting pipes, making threads, cutting trenches
upto 1.5 metre below surface in all sorts of soil and
refilling the same as directed complete in all respect.
(Payment will be made on the centre line measurement
of the total pipe line including all specials. No seperate
payment will be made for accessories, specials.) (Page -
13, It - 19-III) sqm 874.00 5 4370.00
Total = 29387.06
Total = 29387.00
Add SGST @ 9% Rs. 2,645.00
Add CGST @ 9% Rs. 2,645.00
Total = Rs. 34677.00
Add Cess @ 1% Rs. 347.00
Total cost = Rs. 35024.00
(Rupees thirty five thousand and twenty four only)
0.7225
0.36
0.3625 1.13825

0.569125
1.13825