Project Estimate of Raha 15.44 Crore (Final)

ASSAM URBAN WATER SUPPLY AND SEWERAGE BOARD
The project estimate of Raha town water supply scheme has been prepared
based on CPWD DSR 2021, APHED Schedule of rates for the year of 2015-16,
and analysis rates for Non-Schedule Works (with Ground Water source by
installing DTW) including 2 (two) month trial run after commissioning for
providing 3.60 MLD (24x7) treated water as per CPHEEO's Standard
ESTIMATE COST : Rs. 154,433,599.00
ASSAM URBAN WATER SUPPLY AND SEWERAGE BOARD
GUWAHATI DIVISION, GUWAHATI-06, AMRITPUR PATH, GANESHGURI,

GUWAHATI – 781006, ASSAM
(ANNEXURE-A )
Estimate for supplying and installation of 250 mm x 200 mm dia. X 150.00 M depth
UPVC Deep Tube Well including labour charge and supply of materials for Raha
town water supply scheme with fencing
Sl.no. Item Length Breath Hieght Unit Quantity Rate Amount (Rs.)
1 Transporeation of all store materials like pipe, strainer, come socket,
clamp, bentonite etc from divisional head quarter to work site to and for
including cost P.O.L. all complete as directed.
a) Upto 100.00
km distance 50.00 Km 50.00 43.40 2170.00
2 from Divisional
Construction of temporary accommodation and low cost sanitary
H.Q.
facility for drilling staff including cost of camp materials viz.
cots,tables, chairs, utensils, dresses, safety helmets etc. and dismantling
the accommodation after completion of the work all complete as
directed.
1 Each 1 9196.00 9196.00
3 Transporatation of all ancillary eqipment, camp marerials, welding set,
rig accessories etc. from divisional H.Q. to work site to and fro
including cost of P.O.L. all complete as directed.
Upto 100.00 km distance from 50.00 per Km 50.00 43.40 2170.00
Divisional H.Q.
4 Movement of rig from the Divisional H. Q. to the drilling site including
cost of P.O.L. all complete as directed.
50.00 per Km 50.00 29.00 1450.00
5 Labour charge for sinking , lowering, fitting, fixing in position of 200
mm dia. UPVC pipe assembly comprising of strainer, pipes and cone in
potable water. .............all complete as directed.
a) 0 to 50 m depth 50.00 RM 50.00 76.70 3835.00
b) 50 to 100 m depth 50.00 RM 50.00 87.50 4375.00
c) Beyond 100 m depth 50.00 RM 50.00 173.40 8670.00
6 Preparation of site for placement of driling rig including exeavation of
mud pit, circulation drain, collection chamber etc. all complete as
directed.
1.00 Each 1.00 8126.00 8126.00
7 Boring in soft soil /normal clay/ sandy soil by bit of size either 5 5/8''
or 6 7/8'' or 7 7/8'' and collecting sampole of soil at every 3.0 m
depth wherever there is a change of strata in sample boxes with the
distinguishing marks incleuding arranging and carrige necessary boring
materials/ tools/ bentonite etc. withdrawing the pipe for lowering well
assembly etc. all complete as directed.
50.00 Rm 50.00 711.60 35580.00

8 Reboring in soft soft soil /normal clay/ sandy soil by bit of size either 8
1/2'' or 9 5/8'' or 12'' from either 5 5/8'' or 6 7/8'' or 7 7/8'' all
complete as directed.
50.00 Rm 50.00 433.50 21675.00
Sl.no. Item Length Breath Hieght Unit Quantity Rate Amount (Rs.)
9 Reboring in soft soil /normal clay/ sandy soil by bit of size either 14'' or
16'' or 18'' from either 8 1/2'' or 9 5/8'' or 12'' all complete as
directed.
50.00 Rm 50.00 360.60 18030.00
10 Boring in hard soil /pebble / gravel by bit of size either 5 5/8'' or 6
7/8'' or 7 7/8'' and collecting sampole of soil at every 3.0 m depth
wherever there is a change of strata in sample boxes with the
distinguishing marks incleuding arranging and carrige necessary boring
materials/ tools/ bentonite etc. withdrawing the pipe for lowering well
assembly etc. all complete as directed.
125.00 Rm 125.00 1289.30 161162.50

11 Reboring in hard soil /pebble/ gravel by bit of size either 14'' or 16'' or
18'' from either 8 1/2'' or 9 5/8'' or 12'' all complete as directed.
125.00 Rm 125.00 702.70 87837.50

12 Reboring in hard soil /pebble/ gravel by bit of size either 14'' or 16'' or
18'' from either 8 1/2'' or 9 5/8'' or 12'' all complete as directed.
125.0 Rm 125.0 575.20 71900.00
13 Extraction of drilling pipes/ bits against skin friction at the end of each
day and after complection of the operation including washing of the bor
hole all complete as directed.
5 125.00 Rm 625.00 113.50 70937.50
14 Supplying and packing pea gravel around the periphery of casing
including screening, washing etc all complete as directed.
1 170 0.79 0.36 Cum 48.348
-1 170 0.79 0.04 Cum -5.372
42.976 2563.80 110181.87
15 Supply of UPVC Casing pipe
i) 250 mm dia 50.00 Rm 40.00 3000.00 120000.00
ii) 200 mm dia 50.00 Rm 50.00 2500.00 125000.00
16 Supply of UPVC Casing pipe Ribbed Screen pipe
h) 200 mm dia (prince Make) 50.00 Rm 50.00 1724.50 86225.00
17 Developing the DTW with air compressor, all complete as directed.
Quantity Hr. 60.00 2593.50 155610.00
Sub total Amount = ₹ 1,104,131.37
30% Escalaration of APHED Sor 2015-16 = ₹ 185,188.91
Sub Total = ₹ 1,289,320.28
1% Labour cess ₹ 12,893.20
Add GST 13% = ₹ 143,537.08
Grand Total = ₹ 1,445,750.56
Say Rs.= ₹ 1,445,751.00
(Rupees fourteen lakhs forty five thousand seven hundred and fifty one) only
8.1.3
8.1.7
8.1.3
8.1.2
8.1.1
8.2.1
8.2.3
8.2.5
55
8.2.2
8.24
8.2.6
8.5.1
8.5.6
150 3.28 492
8.5.5
(ANNEXURE-C )
DETAIL ESTIMATE FOR DRAWING POWER LINE AND 100 KVA SUB STATION
AT TREATMENT PLANT SITE
(APPROXIMATE LENGTH OF THE POWER LINE = 1250.00 M)
Note :1. This Estimate is based on Approved Rate A.P.D.C.L.
2. The raw water pumps of water supply project for CRPF camp at Kashipur shall also be installed on the intake station at
River Barak for thewater supply project for CRPF camp at Doyapur. Therefore, the electrical power line to the Intake
Station and the Substation there shall have to cater for the load of kashipur project.
Sl. No. Item Description Unit Qnty Rate Amount

1 P.S.C. Pole 9.75 M Long No. 30 6264.00 187920.00
2 Transformer 11/0.4 KV 100 KVA DTR (4 Star) No. 1 144564.00 144564.00
3 A.A.A. 'Racoron' Conductor (comprising of 3 conductor K.m. 4.125 41772.00 172309.50

4 + 10Channel
G.I. % extra)X arm 100x75x6x2200 No. 20 1140.00 22800.00
5 11KV T ‘X’ arm No. 21 650.00 13650.00
6 11KV Pin insulator with GI Pin No. 63 113.65 7159.95
7 11KV Disc Insulator Set 48 328.00 15744.00
8 11KV Disc Insulator H/Fittings Set 48 234.00 11232.00
9 H.T. stay set Set 16 436.20 6979.20
10 Stay wire 7/10 S.W.G. Kg. 160 56.04 8966.40
11 H.T. Guy insulator No. 16 29.56 472.96
12 11 KV Gang Switch 400 A Set 2 10250.00 20500.00
13 11 KV D.O. Fuse 150 A Set 2 3600.00 7200.00
14 11KV lighting arrestor Set 1 6000.00 6000.00
15 G.I. wire 6 S.W.G. Kg 150 60.02 9003.00
16 Cut Out No. 4 1250.00 5000.00
17 Connection cable for Panel Board Mtr 50.00 250.00 12500.00
18 C.I. Earthing pipe No. 9 867.60 7808.40
19 G.I. Through Bolts kg 50 60.00 3000.00
20 M.S. Bolts & Nuts (Assorted) kg 14.8 60.00 888.00
21 11 KV Danger plate No. 30 35.00 1050.00
22 P.S.C. Pole clamp No. 16 60.00 960.00
23 Sub Station Box No. 1 6900.00 6900.00
24 3 Ph. LT Meter with C.T. (4 Nos.) No. 1 17896.00 17896.00
25 Alluminium Lug 95 Sqmm No. 18 90.00 1620.00
26 Turn Buckle No. 2 437.00 874.00
27 Chain Link Fencing Mtr 12 3900.00 46800.00
28 Angle Cross Arm No. 2 84.00 168.00
29 Grouting of PSC Pole No. 30 1200.00 36000.00
30 Stay Grouting No. 16 454.00 7264.00
31 Alkathin Pipe Mtr 20 54.34 1086.80
32 Transformer Pad No. 1 35000.00 35000.00
Total cost of materials = Rs. 819316.21
Add 5 % for Transportation & Handling Charge = Rs. 40965.81
Sub Total = Rs. 860282.02
Labour Charge @ 15 % = Rs. 129042.30
Inspection Charge @ 15 % = Rs. 19356.35
Sub Total = Rs. 1,008,680.67
Add GST @ 28 % = 282,430.59
Sub Total = Rs. 1,291,111.26
Add 1 % for contingencies = 12,911.11
Grand Total = Rs. 1,304,022.37
Say, Rs. 1,304,022.00
Page-7 of 121 Power line

(ANNEXURE-D )
DETAILED ESTIMATE FOR THE RAW WATER PUMPING MACHINERY INCLUDING SUCTION &
DELIVERY PIPING ETC.
Sl. Description of Item Unit Rate (RS.) Qty. Amount (Rs.)

1 Supplying including installation, connection, testing
and commissioning of 3 (Three) Phase multi stage (as
required for delivering the required discharge against
total maximum required head) submersible motor
pump set giving a discharge of 25 lps against total
maximum head of 35.0 m.,of suitable for more than
100 mm dia bore well of any reputed make viz.,
exmo / Crompton Greaves/ Aquatic/ CRI/ V-Guar/
KSB etc. or equivalent as approved by the Board
including supplying & installation of steel cable rope
and submersible cable, both of appropriate size, all
complete as directed and specified.
Each 186597.00 1.00 186597.00

2 Supply, installation, testing and commissioning of
elctrical control unit (Soft Starter) for the raw water
pump drive motors mentioned in item 2 above,with
protection devices against electrical fault & having
indicator for current, voltage & P.F.; 3.5 core
connection cable of required size for connecting the
motor with the starter etc. all complete, as directed and
specified.
Each 42027.00 1.00 42027.00
3 Supplying, fitting and fixing of required dia.
(matching to the suction size of the pump at item No. 1
above) cast iron flanged foot valve conforming
torelevant BIS Specification (with current amendment
) and of reputed make, at end of the suction pipe with
all necessary bolts , nuts, washers, gaskets etc.,
including all taxes and duties as applicable, all
Each 3398.00 1.00 3398.00
(matching to the delivery size of the pump at item No.
1 above) cast iron double flanged (CI/DF) sluice valve
with hand wheel (Class PN-1.0) conforming to
relevant BIS Specification (with current amendment )
and of reputed make, with the delivery end of the
pump with all necessary bolts , nuts, washers, gaskets
etc., including all taxes and duties as applicable, all
Each 6740.00 1.00 6740.00
Page-8 of 121 RW pump

Sl. Description of Item Unit Rate (RS.) Qty. Amount (Rs.)
1 above) cast iron double flanged (CI/DF) Non
Returne valve (NRV) conforming to relevant BIS
Specification (with current amendment ) and of
reputed make, with the delivery end of the pump (after
the sluice valve) with all necessary bolts , nuts,
washers, gaskets etc., including all taxes and duties as
applicable, all complete as directed and specified.
Each 3705.00 1.00 3705.00
6 Febrication, Supplying, fitting and fixing of required
dia. (matching to the delivery (Column) pipe of size
matching with of the pump at item No. 1 above)
Suction and Delivery piping, with eccentric /
concentric tapers, flanges, gap pieces, MS pipes made
out of 8 mm. thick MS plate for barrel and 20 mm
thick for flanges with internal food grade epoxy
coating and external enamel paint as per specifications
including necessary bolts , nuts, washers, gaskets etc.,
as per specifications, including all taxes and duties as
applicable, all complete as directed and specified
Set 33445.00 1.00 33445.00

7 Supply, laying, testing and commissioning of 3.5 core
armoured electrical copper cables of requisit size for
connecting the Starter of respective raw water pump
sets with the electrical power connection at DTW site/
main receiving control panel at TP site, including
necessary copper end lugs; and including 4 pole
electrical main switch of rquisit current rating, all
complete, as directed and specified.
Rm 877.00 5.00 4385.00
8 Providing earthing for the raw water pump at
respective DTW site including supply of all necessary
aluminium earth strip, Copper plate earthing with
copper connection conductor etc., all complete
including supply of all necessary materials and labour.
Job 27186.00 1.00 27186.00
9 Supply, delivery of required Tools for pump sets
maintenance including all taxes and duties (5 % cost of
the raw water pump set & the soft starter) Set 11431.20 1.00 11431.20
Sub Total = 318914.20
Add GST @ 18 % = 57404.56
Grand Total = 376318.76
Say, 376319.00
Page-9 of 121 RW pump

Analysis of rate for Raw water Pumping Machinery
Item - : Submerssible type raw water pump set
a) Supplying including installation, connection, testing and
commissioning of 3 (Three) Phase multi stage (as required for
delivering the required discharge against total maximum
required head) submersible motor pump set of suitable for
more than 100 mm dia bore well of any reputed make viz.,
exmo / Crompton Greaves/ Aquatic/ CRI/ V-Guar/ KSB etc.
or equivalent as approved by the Board including supplying &
installation of steel cable rope and submersible cable, both of
appropriate size, all complete as directed and specified.
1 No. @ Rs. 154167.00 = Rs. 154167.00

b) T & P (LS) = Rs. 50.00
c) Labour charge for fitting, fixing of the pump set @ 10 % cost of pump = Rs. 15416.70
d) Contractor' profit and over head @ 10 % of above labour charge only = Rs. 16963.37
Total Cost = = Rs. 186597.07
Say, = Rs. 186597.00
Item - : Starter for the Electrical Motor for the above Pump
a) Soft Starter for the Drive Motor for the above pump
including cost of connection cable 1 No. @ Rs. 34688.00 = Rs. 34688.00
b) T & P (LS) = Rs. 50.00
c) Labour charge for fitting, fixing of the pump set on board
of the barge @ 10 % cost of starter = Rs. 3468.80
Total Cost = = Rs. 42027.48
Say, = Rs. 42027.00
Item - : 100 dia foot valve

a) landed Cost of valve including all taxes & duties 1 No. @Rs. 2763.00 = Rs. 2763.00
b) T & P (LS) = Rs. 50.00
c)Labour charge for fitting, fixing of the valve @10 % cost of Materials = Rs. 276.30
Say, = Rs. 3398.00
Item - : 100 dia sluice valve

a) landed Cost of valve including all taxes & duties 1 No. @Rs. 5525.00 = Rs. 5525.00
b) T & P (LS) = Rs. 50.00
c) Labour charge for fitting, fixing of thevalve @10 % cost of Materials = Rs. 552.50
Say, = Rs. 6740.00
Item - : 100 dia non return valve

a) landed Cost of valve including all taxes & duties 1 No. @ Rs. 3039.00 = Rs. 3039.00
b) T & P (LS) = Rs. 25.00
c) Labour charge for fitting, fixing of theValve @10 % cost of Materials = Rs. 303.90
Page-10 of 121 RA RW pump

Say, = Rs. 3705.00
Item - : Earthing
a) Cost of Earth Strip 15 Rm @
Rs. 210.00 = Rs. 3150.00
b) Cost of Copper plate Earthing 1 No @
Rs. 16522.50 = Rs. 16522.50
c) Connection cable and nuts bolts etc. 10 Rm @
Rs. 275.00 = Rs. 2750.00
d) T & P (LS) = Rs. 50.00
e) Labour charge for fitting, fixing @10 cost of nmaterials = Rs. 2242.25
f) Contractor' profit and over head @ 10 % of above labour charge only = Rs. 2471.48
Say, = Rs. 27186.00
Item - : Delivery (Column) piping

a) M.S. plate inclussive of taxes
Column pipe 100 dia. 6 mm. thick MS Plate - 50.0 Rm. = 783.8 Kg,
Add 20 % for eastage, flange etc. = 156.8 Kg,
Sub Total = 157 Kg, @ Rs. 92.50 = Rs. 14501.01
b) fabrication charge including cutting and machining 157 Kg, @ Rs. 22.00 = Rs. 3448.89
Sub Total = = Rs. 17949.89
c) supply of all necessary adopters viz. flange, reducer/
enlarger, tee etc. as required; rubber insertion sheet (gasket);
Nuts & bolts with washers etc. for jointing, fitting and fixing
of the common headers with the pumps and with the
beginning end of the raw water pumping main @ 50 % cost of the above = Rs. 8974.95
d) M.S. supporting Clamp for fitting and fixing the pipes 2 Nos. @ Rs. 100.00 = Rs. 200.00
Sub Total = = Rs. 27124.84
e) Labour charge for fitting, fixing & jointing the above
suction & delivery pipes with all the clear water pumps in
proper line & level @ 10% of the above cost = Rs. 2712.48
f) Sundries @ 2% of the above cost = Rs. 542.50
g) T & P (LS) = Rs. 25.00
h) Contractor's profit & overhead @ 10% of the above = Rs. 3040.48
Total = Rs. 33445.31
Say, = Rs. 33445.00
Item - : 3.5 core cable for connecting the pump starter with elecrical power connection
a) Cost of Cable 1 RM @ Rs 725.00 = Rs. 725.00
b) Cost of Glands etc. @ 10% of the above = Rs. 72.50
c) Contractor's profit & overhead @ 10% of the above = Rs. 79.75
Total = Rs. 877.25
Say, = Rs. 877.00
Page-11 of 121 RA RW pump

ANNEXURE-E
DETAILED ESTIMATE FOR THE RAW WATER PUMPING MAIN
(INCLUDING COST OF PIPE,VALVES, SPECIALS & OTHER APPURTENANCES) OF RAHA
TOWN WATER SUPPLY SCHEME
SL. Description of
No. work No. Length Breadth Depth Quantity Unit Rate (Rs.) Amount (Rs.)
A Labour Cost for laying distribution network

1 (APHED SOR'15-16 I/No-9.1.3):- Earth work in
excavation in black toping road surface (average
thickness of black toping 35mm) including the
removal of road metal, boulders and refilling the same
properly and restore the road surface to its original
condition (except black toping as the black toping to
be done by the PWD on necessary payment all
396.00 Sqm 100.20 39679.20

excavation for metallic road surface (average
thickness of 40 cm) including the removal of road
metal, boulders and including restoration of road
surface original condition all complete as directed.
396.00 Sqm 76.60 30333.60
3 (APHED SOR'15-16 I/No-9.1.1.b):- Earth in
excavation in foundation trenches including refilling
the quantity as necessary after completion of works of
pipe line dressing, ramming, watering etc. and
removal of surplus earth with 50 M lead and lift up to
1.5 M all complete as directed including boiling out
water where necessary.
b) Bastic land, tillah soil, hard soil, mixed with moram

gravel and boulder up to one man size. 269.50 Cum 106.10 28593.95
4 (APHED SOR'15-16 I/No-9.12.2):- Labour charge for
carrying and laying DI pipes and specials (Class-K-9)
in position, in line and level complete as directed.
200 mm dia. 1 1 550.00 500.00 RM 72.90 36450.00

5 (APHED SOR'15-16 I/No-9.5.3):-Providing rubber
gasket joints to C.I. pipes and specials with testing of
joints including carriage of the materials but
excluding the cost of rubber gasket all complete as
directed.
200 mm dia. 1 1 100.00 100 Each 174.00 17400.00
6 (APHED SOR'15-16 I/No-9.2.10):-Labour charge for
carrying, placing in position S & S flanged, plain ended
C.I Specials such as tees, bends, collars, tappers and
caps etc all complete as directed.
0.00 Qtl. 110.50 0.00
Page-12 of 121 RW pumping main

SL. Description of

carrying, placing in position, fitting and fixing C.I.
sluice valve (with wheel & cap) C.I. refluxe valve
complete with supplying bolts and nuts, 3 mm thick
rubber insertion sheet etc (the tail pieces if required
will be paid separately) all complete as directed (one
valve and two flanged joints
200 mm dia. 1 2 2 Each 1083.70 2167.40

8 (APHED SOR'15-16 I/No-9.6.6)Labour Charge
carrying, fitting and fixing CI Double Air valve
complete with supplying bolts, Nuts, 3mm thick
rubber incertation etc. All complete as directed
80 mm dia. 1 2 2 Each 233.00 466.00

9 (APHED, SOR.15-16 9.6.5) Labour charge for carrying,
providing and fixing non return valve of approved
quality including supplying jointing materials all
complete as directed. (a) 25 mm dia
200 mm dia. 1 2 2 Each 40.00 80.00

10 (Analysis rate) Construction of Valve Chamber of
inside measurement 1000 mm x 1000 mm x 1600
mm high (1500 mm below GL & 300 mm above GL)
with 100 mm thick cement concrete base of prop.
1:3:6 (1 cement : 3 coarse sand : 6 aggregate) over flat
brick soling, 345 mm thick brick wall in cement
morter in prop. 1:4 (1 cement : 4 coarse sand)
finished with 15 mm thick cement plastering on
complete inside walls and floor & upto 0.5 m from top
on ouside walls in prop. 1:4 (1 cement : 4 fine sand);
150 mm thick RCC Pit cover in prop. 1:1.5:3 ( (1
cement : 1.5 coarse sand :3 aggregate) with double
layer reinforcing mesh of 16 mm dia TMT bars @ 125
c/c. bothways, including supply of all labour and
materials, all complete, as ditrected and specified
1 Each 36388.00 36388.00

SL. Description of
11 (Analysis rate) Construction of RCC Pillar for

supporting pipe line in depressed areas, valley etc. of
size 400 mm x 400 mm x 4500 mm average height
(2000 mm below GL & Average 2500 mm above GL)
of Grade M25 with 100 mm thick cement concrete
base of prop. 1:3:6 (1 cement : 3 coarse sand : 6
aggregate) over flat brick soling, finished with 15 mm
thick cement plastering on all exposed surfaces in
prop. 1:4 (1 cement : 4 fine sand); reinforcement 10 #
@ 150 mm c/c bothways at base slab of size 1000 mm
x 1000 mm x 300 mm, 10 Nos. 12 # verticals in the
padesta & 10 # - 3 legged stirrups @ 150 mm c/c.
including supply of all labour and materials, all
complete, as ditrected and specified
0 Each 32377.00 0.00

12 (Analysis rate) Construction of RCC 1.0 m x 1.0 m, x
1.0 m RCC Anchor / Thrust Block withof Grade M25
with 100 mm thick cement concrete base of prop.
brick soling, finished with 15 mm thick cement
plastering on all exposed surfaces in prop. 1:4 (1
cement : 4 fine sand); reinforcement 10 # @ 150 mm
c/c bothways on all faces including supply of all
labour and materials, all complete, as ditrected and
specified
2 Each 24777.00 49554.00

13 (Analysis rate):- Labour charge for cutting DI pipe of
different dia for required length as directed.
200 mm dia. 1 10 10 Each 228.00 2280.00

14 (Analysis rate) Providing sand cushioning to pipe line
in trenches , of thickness 1/3rd of the pipe diameter
subject to a minimum of 100 mm including supplying
and spreading predominantly non plastic river sand /
stone dust and including payment of the forest
royalty , all taxes and duties as applicable under etc. ,
as per the BIS specification all complete as directed.
28.00 Cum 1358.00 38024.00
As per APHED SOR 2015-16 = Rs. 155170.15
Less 6 % VAT = Rs. 9310.21
Sub total = Rs. 145859.94
Analysis rate = Rs. 40304.00
Add GST 18 % = Rs. 33509.51
Total DSR items 85942.00
Total = Rs. 305615.45

SL. Description of
Grand Total = Rs. 305615.00
B Cost of material- Pipe & Speacials for laying distribution network

1 Supply of Ductile Iron Presser Pipes ISI Marked, Class-
K-9 with socket and spigot ends conforming to IS
8329/2000 of standard working length.
200 mm dia. 1 1 400.00 400.00 RM 3196.10 1278440.00

2 Supply of D.I Specials such as tees, bends, reducer and
caps etc all complete as directed. 711.00 Kg 120.00 85320.00
3 Supply of C.I Specials such as Flanged Adopter &
Collar Coupling conforming to IS13382-1992
A)Flanged Adopter
200 mm dia. 10
1 10 Each 2300.00 23000.00
B) Collar coupling
200 mm dia. 10
1 10 Each 2700.00 27000.00
4 Supply D.I.D.S Sluice valve conforming to IS 14846-
2000 of PN1.0
200 mm dia. 1 1 1 Each 18668.00 18668.00
5 Supply of DI Non- Return Valve
200 mm dia. 1 1 1 Each 17412.00 17412.00

7 Supply of Double Air Valve
80 mm dia. 1 2 2 Each 5844.00 11688.00
6 Supply of Nut & Bolts for fitting fixing of sluice valve,
air valve and specials etc.
Full threaded 1 75 75 Kg 144.00 10800.00
8 Supply of rubber gasket for fitting fixing of sluice
valve, air valve and specials etc.
4mm thick 1 45 45 Kg 95.00 4275.00
Total =Rs. 1476603.00
Add @18% GST= Rs. 265788.54
Total of material cost (B) = Rs. 1742391.54
Total Cost of Estimate for supplying and laying= (A)+(B)=Rs. 2048006.54
Rate / mtr. = 4096.01

ANALYSIS OF RATES FOR NON SCHEDULE ITREMS
Item : Providing sand cushioning to pipe line in trenches , of thickness 1/3rd of the pipe diameter
subject to sand
a) Cost of a minimum of 100
= 1 Cu.m. mm
@ Rs. including
5500 supplying
per truck and spreading predominantly non plastic = Rs.
of 5.0 Cu.m. 1100.00
b) Labour charge for spreading @ 10 % = Rs. 110.00
Total = Rs. 1210.00
c) Sundries etc. @ 2 % = Rs. 24.20
Total = Rs. 1234.20
Add Contractor's profit & Overhead @ 10 % = Rs. 123.42
Say, Rs. 1358.00
Item : Supplying, laying of the pipes in line and level in trenches and / or over supports,
jointing, testing
(A) 300 dia pipeand
: commissioning of D.I. / S.S. Pipe including taking delivery of the pipe from
i) FoR Rate of pipe excluding GST @ = Rs. 3950.00 per metre K7 = Rs. 3950.00
ii) Labour charge for laying, jointing etc. @ 10 % cost of the pipe including taking delivery of = Rs. 395.00
the pipe from the stock yard & transportation of the same upto work site;, handling charges; Cost = Rs.
Sub Total 4345.00
Say, Rs. 4780.00
(B) 250 dia pipe : K7
Sub Total 3850.00
Say, Rs. 4235.00
(C) 200 dia pipe :
Sub Total 3245.00
Say, Rs. 3570.00
(D) 150 dia pipe :
Sub Total 2420.00
Say, Rs. 2662.00
(e) 100 dia pipe :
Sub Total 1760.00
Page-16 of 121 RA of RWPM

Say, Rs. 1936.00
Item : Supplying, fitting and fixing of Ductile Iron (DI) plain ended / flanged
specials such
Considering as bend
special , tee
of 100 Kg., weight
reducer / enlarger , end plug , socket , spigot , etc., all
a) Cost of DI Special = 100 Kg.@ Rs. 102.5.00/Kg. including inspection & transportation = Rs. 10250.00
b) Machining & Febrication charge = NIL = Rs. 0.00
c) Transportation of specials from Manufacturer's shop (considering Kolkata) to work site @ = Rs. 1350.00
Rs.13.50 /Kg. including handling charges etc. Total = Rs. 11600.00
d) Labour charge for laying, jointing etc. including Cost of T&P materials; Sundries viz., Manila = Rs. 1160.00
Rope, Soap Solution etc.; and, Water charge (as per APHED approved norms) @ 10% cost of Total = Rs. 12760.00
Say, Rs. 14036.00
Therefor, Cost per Unit Weight = Rs. 140.36
Say, Rs. 140.00
Item : Supplying, fitting, fixing of of fabricated MS plain ended/flanged specials

(to the DI 100
Considering pipemm
lines
dia.in trenches
500 mm longand/or overPiece
D.F. Short support in proper line and level in
Materials Required :
8 mm plate = 10.65 Kg.
10 mm plate for flange = 6.28 Kg.
Total = 16.93 Kg.
wastage etc. @ 5% of above = 0.85 Kg.
Total Weight = 17.77 Kg., Say.
a) Cost of MS Plate @ Rs. 92.5 = Rs. 1644.17
b) Machining & Febrication charge @ Rs. 10.00 per Kg = Rs. 177.75
Total = Rs. 1821.92
c) Transportation of specials from Fabrication shop to work site including handling charges etc. = Rs. 91.10
@5% Total = Rs. 1913.01
d) Labour charge for laying, jointing etc. including Cost of T&P materials; Sundries viz., Manila = Rs. 191.30
Rope, Soap Solution etc.; and, Water charge (as per APHED approved norms)@ 10 % cost of Total = Rs. 2104.31
Say, Rs. 2315.00
Therefor, Cost per Unit Weight = Rs. 136.75
Say, Rs. 137.00
Item : Cutting of DI pipe to required length as directed and specified.

(A) 300 Dia Pipe :
Considering 10 cuttings :
a) Plumber = 1.4 No. @ Rs. 600.00 = Rs. 840.00
b) Skilled Labour = 1.4 No. @ Rs. 550.00 = Rs. 770.00
c) Unskilled labour = 1.4 No. @ Rs. 450.00 = Rs. 630.00
d) Supervisor = 0.7 No. @ Rs. 750.00 = Rs. 525.00
e) T & P (L.S.) = Rs. 56.64
Total = Rs. 2821.64
f) Sundries viz., cutter, grinding stone etc. @ 2 % = Rs. 56.43
Total = Rs. 2878.07
g) Water charge @ 1 % = Rs. 28.78
Total = Rs. 2906.85

Grand Total for 10 cuttings = Rs. 3197.54
Hence, cost per cutting = Rs. 319.75
Say, Rs. 320.00
(B) 250 Dia Pipe :

a) Plumber = 1.2 No. @ Rs. 600.00 = Rs. 720.00
e) T & P (L.S.) = Rs. 47.00
Total = Rs. 2417.00
Total = Rs. 2465.34
Total = Rs. 2489.99
Say, Rs. 274.00
(C) 200 Dia Pipe :
a) Plumber = 1.0 No. @ Rs. 600.00 = Rs. 600.00
e) T & P (L.S.) = Rs. 38.00
Total = Rs. 2013.00
Total = Rs. 2053.26
Total = Rs. 2073.79
Say, Rs. 228.00
(D) 150 Dia Pipe :
a) Plumber = 0.8 No. @ Rs. 600.00 = Rs. 480.00
e) T & P (L.S.) = Rs. 29.00
Total = Rs. 1609.00
Total = Rs. 1641.18
Total = Rs. 1657.59
Say, Rs. 182.00

(E) 100 Dia Pipe :
a) Plumber = 0.5 No. @ Rs. 600.00 = Rs. 300.00
e) T & P (L.S.) = Rs. 24.00
Total = Rs. 1049.00
Total = Rs. 1069.98
Total = Rs. 1080.68
Say, Rs. 119.00
Item : Supplying , fitting , fixing of cast iron double flanged (CI/DF) sluice
valve with
(A) 100 mmhand
Diawheel
Valve (Class PN-1.6) conforming to relevant BIS Specification
a) landed Cost of valve at including all taxes & duties @ Rs. 8500.00 per m. = Rs. 8500.00
b) T & P (LS) = Rs. 50.00
c) Labour charge for fitting, fixing of the item @ 10 % cost of Materials = Rs. 850.00
Total Cost = Rs. 10340.00
Say, Rs. 10340.00
(B) 125 mm Dia Valve
b) T & P (LS) = Rs. 50.00
Add GST @ 12 % = Rs. 1479.23
Say, Rs. 13806.00
(C) 150 mm Dia Valve

b) T & P (LS) = Rs. 50.00
Say, Rs. 15483.00
(D) 200 mm Dia Valve
b) T & P (LS) = Rs. 50.00

Say, Rs. 20625.00
(E) 250 mm Dia Valve
b) T & P (LS) = Rs. 50.00
Say, Rs. 25768.00
(F) 300 mm Dia Valve

b) T & P (LS) = Rs. 50.00
Say, Rs. 30910.00
Item : Supplying , fitting , fixing of cast iron double flanged (CI/DF) Non Return
Valve
(A) 100conforming to relevant BIS Specification (with current amendment ), of
mm Dia Valve
a) Cost of valve at kolkata + Excise+ freight 1 No. @ Rs. 4675.00 = Rs. 4675.00
b) T & P (LS) = Rs. 50.00
Say, Rs. 5455.00
(B) 150 mm Dia Valve

b) T & P (LS) = Rs. 50.00
Say, Rs. 8155.00
(C) 200 mm Dia Valve

b) T & P (LS) = Rs. 50.00
Say, Rs. 10854.00
(D) 250 mm Dia Valve


b) T & P (LS) = Rs. 50.00
Say, Rs. 13555.00
(E) 300 mm Dia Valve
b) T & P (LS) = Rs. 50.00
Say, Rs. 16254.00
Item : Supplying , fitting , fixing of 80 mm dia cast iron flanged spring operated
double
a) Cost ofacting
valve atair valve
kolkata conforming
+ Excise+ CST +tofreight
relevant BIS Specification (with
1 No. @ Rs. current = Rs.
6375.00 6375.00
b) T & P (LS) = Rs. 50.00
Say, Rs. 7769.00
Item : Construction of RCC Padestal for supporting pipe line in depressed areas,
valley
a) Earth etc.
Workofinsize 400 mm x 400 mm x 4.0 mm average7.050
excavation height
C.m.(2000
@ Rs. mm below
286.85 = Rs. 2022.29
b) Shuttering nad Shoring 10.800 S.m. @ Rs. 132.90 = Rs. 1435.32
4.860 S.m. @ Rs. 145.55 = Rs. 707.37
c) PCC 0.200 C.m. @ Rs. 733.30 = Rs. 146.66
d) Flat Brick Soling 1.960 S.m. @ Rs. 368.71 = Rs. 722.67
e) Plastering 3.36 S.m. @ Rs. 307.45 = Rs. 1033.03
f) R.C.C. work (M25) 1.100 C.m. @ Rs. 7997.30 = Rs. 8797.03
g) Reinforcing Steel (TMT Bar) 0.870 Qtl. @ Rs. 8965.00 = Rs. 7799.55
h) Form Work (Shuttering) 8.16 S.m. @ Rs. 307.95 = Rs. 2512.87
Sub Total as per CPWD DSR 2021 = Rs. 25176.80
Add extra for GST increment from 12% to 18% with increment multiplying = Rs. 1581.00
factor (0.2127-0.1405)=0.0722 over the above amount excluding CPOH
Sub15% =
Total = Rs. 26758.00
Add for Price escallation as per Notification of Spl. Director General (R.G), = Rs. 5619.00
CPWD, Guwahati No.17(6)/Spl.D.G(R.G.)/Ghy/Works/Vol-II/ 2021/1779(H) Say, = Rs. 32377.00
Item : Construction of Valve Chamber of inside measurement 1000 mm x 1000

mm
a) x 1600
Earth Work mm high (1300 mm below GL & 300 mm 3.660
in excavation above GL)
C.m. with 100286.85
@ Rs. mm = Rs. 1049.87
c) PCC 0.230 C.m. @ Rs. 6833.40 = Rs. 1571.68
e) Brick work in sub structure 2.040 C.m. @ Rs. 8339.65 = Rs. 17012.89
f) Plastering 4.76 S.m. @ Rs. 307.45 = Rs. 1463.46
factor (0.2127-0.1405)=0.0722 over the above amount excluding CPOH 15% =

Item : Construction of RCC 1.0 m x 1.0 m, x 1.0 m RCC Anchor / Thrust Block
withof Gradein excavation
a) Earth Work M25 with 100 mm thick cement concrete base
3.840 C.m.of@prop.
Rs. 1:3:6 (1
286.85 = Rs. 1101.50
c) PCC 0.140 C.m. @ Rs. 6833.40 = Rs. 956.68
factor (0.2127-0.1405)=0.0722 over the above amount excluding CPOH
Sub15% =
Total = Rs. 20477.00

CALCULATION OF BILL OF QUANTITY FOR RAW WATER PUMPING MAIN
Sl. Item No. L B H Qty Unit Rounded

up Qty
length of 100 dia pipe = 0.0 RM
Total length of pipe line = 550.0 RM
Pipe to be supported on piller = 0.0 RM
pipe line to be laid in tranches = 550.0 RM
1 Sand Cushioning 1 550.0 0.5 0.1 27.500 Cu.m. 28.00
2 laying & Jointing of Pipe 100 dia pipe = 0.0 RM 0.000 Rm 0.00
150 dia pipe = 0.0 RM 0.000 Rm 0.00
200 dia pipe = 550.0 RM 550.000 Rm 550.00
250 dia pipe = 0.0 RM 0.000 Rm 0.00
300 dia pipe = 0.0 RM 0.000 Rm 0.00
3 DI / MS Febricated Special (2.0 % Wt. of the pipe)

100 dia pipe = 0.0 0.0 Kg.
150 dia pipe = 0.0 0.0 Kg.
200 dia pipe = 550.0 711.4 Kg.
250 dia pipe = 0.0 0.0 Kg.
300 dia pipe = 0.0 0.0 Kg.
Sub Total = 711.4 Kg.
DI Specials = 711.00 Kg. 711.00
4 Cutting of pipe (10 % of total pipe joint)

100 dia pipe = 0.000 Nos 0.00
150 dia pipe = 0.000 Nos 0.00
200 dia pipe = 11.000 Nos 11.00
250 dia pipe = 0.000 Nos 0.00
300 dia pipe = 0.000 Nos 0.00
5 Sluice Valve
100 dia valve 0 0 Nos 0.00
6 NRV
7 80 mm dia. Air valve

@ 1 valve per 500 m. or part thereof 2 2.00 Nos 2
Page-23 of 121 BOQ of RWPM

up Qty
8 An chor / Thrust Block 2 2.000 Nos 2
8 Supporting pillar in low laying areas 0 0.000 Nos. 0
9 Valve Chamber
for Sluice Valves only 2 2.000 Nos. 2
10 Mtealic Road cutting & restoration (Side Berm)

60 % of pipe line 1 330 0.6 198.000 Sq.m. 198
11 Black topped Road cutting & restoration

40 % of pipe line 1 220 0.6 132.000 Sq.m. 132
12 Earthwork in excavationn 1 550.0 0.6 1.2 396.000 cum 396.00
14 Railway Track Crossing 0 0.000 Nos. 0
CALCULATION OF BILL OF QUANTITY FOR THE SUPPORTING PILLAR

up Qty
1 Earth Work in excavation 1 1.8 1.8 2.175 7.047 Cu.m. 7.05
2 Shuttering and shoring upto 1.5 m 1 1.8 1.8 1.5 10.800 Sq.m. 10.80
3 Shuttering and shoring from 1.5 to 3.0 m 1 1.8 1.8 0.675 4.860 Sq.m. 4.86
4 PCC 1 1.4 1.4 0.1 0.196 Cu.m. 0.20
5 Flat Bk Soling 1 1.4 1.4 1.960 Sq.m. 1.96
6 Plastering 1 0.4 0.4 2 3.200 Sq.m.

1 0.4 0.4 0.160 Sq.m.
Total = 3.360 Sq.m. 3.36
5 RCC Work 1 1.2 1.2 0.3 0.432 Cu.m.

1 0.4 0.4 4.2 0.672 Cu.m.
Total = 1.104 Cu.m. 1.10
6 Reinforcing steel
1% of Gross vo;lume of concrete 0.011 Cu.m.
Weight @ 7850 Kg/ Sq.m.
86.664
= Kg
= 0.867 Qtl. 0.87
7 Form Work 1 0.4 0.4 4.2 6.720 Sq.m.

1 1.2 1.2 0.3 1.440 Sq.m.
Total = 8.160 Cu.m. 8.16
CALCULATION OF BILL OF QUANTITY FOR THE VALVE CHAMBER

up Qty

up Qty
3 PCC 1 1.5 1.5 0.1 0.225 Cu.m. 0.23
5 Bk. Work in Sub Structure 4 1.23 0.23 1.8 2.037 Cu.m. 2.04
6 RCC cover slab 1 1.46 1.46 0.15 0.320 Cu.m. 0.32
7 Reinforcement
0.8% of Gross vo;lume of concrete 0.003 Cu.m.
Weight @ 7850 Kg/ Sq.m. = 20.096 Kg
= 0.201 Qtl. 0.20
8 Plastering 4 1.46 0.45 2.628 Sq.m.

1 1.46 1.46 2.132 Sq.m.
Total = 4.760 Sq.m. 4.76
CALCULATION OF BILL OF QUANTITY FOR THE THRUST / ANCHOR BLOCK
Rounded
Sl. Item No. L B H Qty Unit up Qty
4 PCC 1 1.2 1.2 0.1 0.144 Cu.m. 0.14
7 RCC in Sub Structure 1 1.0 1.0 1.0 1.000 Cu.m. 1.00
9 Reinforcement
Weight @ 7850 Kg/ Sq.m. = 62.800 Kg

up Qty
= 0.628 Qtl. 0.63
10 Form Work 1 1.0 1.0 1.0 4.000 Sq.m. 4.00

(ANNEXURE-F )
Detail Estimate of Assam type pump house (15.00 mX 6.00 m X3.30 m height) for
Water Supply Scheme.
SL Particulars No Length Breadth Depth Quantity Rate(Rs) Amount(Rs.)
1 (CPWD, DSR' 21, Item No.- 2.8):- Earth work in excavation by mechanical means (Hydraulic
excavator) /manual means in foundation trenches or drains (not exceeding 1.5 m in width or
Footing (800X800)-14 nos 1 14 1.20 1.20 1.00 20.16 M3
Steps 1 2 1.50 1.20 0.20 0.72 M3
Total = 20.88 M3 286.85 5989.43
2 (CPWD, DSR' 21, Item No.-2.27):- Supplying and filling in plinth with sand under floors,
including watering, ramming, consolidating and dressing complete.
Building out to out ex. Plinth wall 1 1 15.02 6.02 1.00 90.42 M3
Total = 90.42 M3 2161.20 195416.57
3 (CPWD DSR 2021 ITEM NO -11.2):- Dry brick on edge flooring in required pattern with bricks
of class designation 7.5 on a bed of 12 mm mud mortar, including filling joints with Jamuna
Footing (900X900)-14 nos 1 14 0.90 0.90 11.34 M2
Tie beam Ex. Column L/S 1 2 13.85 0.40 11.08 M2
Tie beam Ex. Column S/S 1 2 5.54 0.40 4.43 M2
Building floor 1 1 15.00 6.00 90.00 M2
Steps 1 2 1.50 1.00 3.00 M2
Total = 119.85 M2 733.30 87887.47
4 (CPWD, DSR' 21, Item No.-4.11):- Providing and laying damp-proof course 50mm thick with
cement concrete 1:2:4 (1 cement : 2 coarse sand (zone-III) derived from natural sources :2 4
Tie beam Ex. Column L/S 1 2 13.85 0.12 3.32 M
Less D 1000 -1 2 1.20 0.12 -0.29 M2
Total = 5.03 M2 452.25 2275.00
5 (CPWD DSR 2021 ITEM NO - 4.1.5):- Plain cement concrete works with coarse aggregate of
sizes 13mm to 32mm in foundation bed for footing steps, walls, brick works etc. as directed
Footing (900X900)-14nos 1 14 0.90 0.90 0.10 1.13 M3
Tie beam Ex. Column L/S 1 2 13.85 0.40 0.10 1.11 M3
Tie beam Ex. Column S/S 1 2 5.54 0.40 0.10 0.44 M3
Building floor 1 1 15.00 6.00 0.10 9.00 M3
Steps 1 2 1.50 1.00 0.10 0.30 M3
Total = 11.99 M3 6833.40 81899.67
6 CPWD, DSR' 21, Item No.-5.22.6:- Steel reinforcement for R.C.C. work including straightening,
cutting, bending,
Footing jali placing
F800X800 10#in position and binding all complete upto plinth level.- 5.22.6
@150c/c 12 14 0.90 0.62 93.74 Kg
14 nos Column Vertical 12# 4 14 5.13 0.89 255.68 Kg
Column ties 8# UPTO PL 9 14 0.84 0.39 41.28 Kg
Column ties 8# above PL 17 14 0.84 0.39 77.97 Kg
Tie beam full length 12# 1 5 52.92 0.89 235.49 Kg
Stirrups 6# @ 125c/c 300 1 0.87 0.22 57.42 Kg
Lintel & roof Tie beam-(120X150) 12# 2 4 42.92 0.89 305.59 Kg

Stirrups 6# @ 125c/c 2 243 0.48 0.22 51.32 Kg
W1000X1200-12 nos Chajja main 8# 12 10 0.80 0.62 59.52 Kg

Binder 8 # 12 5 0.00 0.39 0.00 Kg
Pump foundation 6 Nos-12# 100C/c 26 6 4.40 0.89 610.90 Kg
Total = 1788.91 Kg 89.65 160375.92
7 (CPWD, DSR' 21, Item No.-5.9):- Centering and shuttering including strutting,
propping etc. andPCC
Footing (900X900) removal of form for-5.9.1-
4 Foundations,
14 0.90 footings,
0.075 bases of columns,
3.78 M2
Footing (800X800) RCC 4 14 0.80 0.15 6.72 M2
Pump foundation 6 Nos- 4 6 1.20 0.80 23.04 M2
Total = 33.54 M2 307.95 10328.64
Page-27 OF 121 Assam type PH

8 (CPWD, DSR' 21, Item No.-5.9):- Centering and shuttering including strutting, propping etc. and
removal of form for- 5.9.5 Lintels, beams, plinth beams, girders, bressumers and
Tie beam Ex. Column L/S 2 2 13.85 0.305 16.90 M2
Roof tie & Lintel Beam 2 2 42.92 0.15 25.75 M2
Opening top W1000 1 12 1.00 0.12 1.44 M2
Opening top D1200 1 2 1.20 0.12 0.29 M2
Total = 23.66 M2 608.35 14391.01
removal of form for-5.9.6 Columns, Pillars, Piers, Abutments, Posts and Struts
14 Nos Colm. (230 x 230)UPTO PL 4 18 1.50 0.23 24.84 M2
14 Nos Colm. (120 x 120) above PL 4 18 3.30 0.112 26.61 M2
Total = 51.45 M2 804.25 41379.63
removal of form for- 5.9.3-Suspended floors, roofs, landings, balconies and access platform 2
Chajja over W1000 1 12 1.50 0.70 12.60 M
Chajja over D1200 1 2 1.50 0.70 2.10 M2
Total = 14.70 M2 766.55 11268.28
11 CPWD, DSR' 21, Item No.-5.2.1:- Providing and laying in position specified grade of reinforced
cement concrete, excluding the cost of centering, shuttering, finishing & reinforcement – All
Footing (800X800) 1 14 0.80 0.80 0.150 1.34 M3
Trapezoidal Part= h(At+4Amid+Ab)/6 14 0.02 0.64 1.44 0.16 0.52 M3

Tie beam Ex. Column L/S 1 1 39.70 0.23 0.23 2.10 M3
Column upto PL 1 14 1.22 0.23 0.23 0.90 M3
Pump foundation 6 Nos- 1 6 1.20 1.20 0.80 6.91 M3
Total = 11.78 M3 8364.2 98549.75
12 CPWD, DSR' 21, Item No.-5.2.2:- Reinforced cement concrete work in walls (any thickness),
including attached pilasters, buttresses, plinth and string courses, fillets, columns, pillars, piers,
14 Nos Colm. (230 x 230) 1 14 3.30 0.23 0.23 2.44 M3
Lintel & roof Tie beam (120X150) 1 2 41.24 0.12 0.15 1.48 M3
Chajja over W1000 1 12 1.30 0.60 0.075 0.70 M3
Chajja over D1200 1 2 1.30 0.60 0.075 0.12 M3
Total = 4.75 M3 10185.05 48354.75
13 (CPWD DSR 2021 ITEM NO -6.1):- Brick work with common burnt clay F.P.S. (non modular)
bricks of class designation 7.5 in foundation and plinth in: 6.1.1 Cement mortar 1:4 (1 cement3 :
Tie beam Ex. Column L/S 1 1 41.24 0.23 0.70 6.64 M
Steps 1 2 1.50 1.00 0.25 0.75 M3
Steps 1 2 1.50 0.75 0.15 0.34 M3
1 2 1.50 0.50 0.15 0.22 M3
1 2 1.50 0.25 0.15 0.11 M3
Total = 8.06 M3 6882.00 55500.85
14 (CPWD DSR 2021 ITEM NO -6.13):- Half brick masonry with common burnt clay F.P.S. (non
modular) bricks of class designation 7.5 in superstructure above plinth level up to floor V level.-
Wall L/S+S/S 1 1 41.24 3.00 123.72 M2
Gable ends 0.5 2 6.23 0.90 5.61 M2
Less Door -1200X2100 -1 2 1.20 2.10 -5.04 M2
Less window- W1000X1200 -1 12 1.00 1.20 -14.40 M2
Less V-1000X600 -1 14 1.00 0.60 -8.40 M2

Total = 101.49 M2 1043.10 105864.22
15 (CPWD, DSR' 21, Item No.-6.15):- Extra for providing and placing in position 2 Nos 6mm dia.
M.S. bars at every third course of half brick masonry.
Quantity as above item 101.49 M2 86.45 8773.81
16 (CPWD, DSR' 21, Item No.-13.2):- 15 mm cement plaster on the rough side of single or half
brick wall of mix : 13.2.1:- 1:4 (1 cement: 4 fine sand)
Wall L/S 2 2 15.23 3.30 201.04 M2
Wall S/S 2 2 6.23 3.30 82.24 M2
Gable ends 0.5 4 6.23 0.90 11.21 M2
Chajja- W1000X1200 2 12 1.30 0.60 18.72 M2
Less Door -1200X2100 -1 2 1.20 2.10 -5.04 M2
Less window W1000X1200 -1 12 1.00 1.20 -14.40 M2
Total = 293.77 M2 339.70 99792.31
17 (CPWD, DSR' 21, Item No.-11.6):- Cement plaster skirting up to 30 cm height, with cement
mortar 1:3 (1 cement : 3 coarse sand), finished with a floating coat of neat cement. 11.6.1 18
EXTERNAL wall Plinth- L/S 1 2 15.25 0.75 22.88 M2
S/S 1 2 7.15 0.75 10.73 M2
Hall L/S 1 2 14.95 0.20 5.98 M2
S/S 2 2 5.95 0.20 4.76 M2
Less Door1000X2100 -1 2 1.20 0.20 -0.48 M2
Total = 43.86 M2 570.75 25033.10
18 (CPWD, DSR' 21, Item No.-11.5):- 62 mm thick cement concrete flooring with concrete
hardener topping, under layer 50 mm thick cement concrete 1:2:4 (1 cement : 2 coarse sand :2 4
Hall 1 1 14.95 5.95 88.95 M
Total = 88.953 M2 928.65 82605.74
19 (CPWD, DSR' 21, Item No.-4.17) :- Making plinth protection 50mm thick of cement concrete
1:3:6 (1 cement: 3 coarse sand (zone-III) derived from natural sources : 6 graded stone
EXTERNAL wall- L/S 1 2 15.25 0.60 18.30 M2
S/S 1 2 8.63 0.60 10.36 M2
Total = 28.66 M2 681.65 19533.36
20 (CPWD, DSR' 21, Item No.-9.1):- Providing wood work in frames of doors, windows, clerestory
windows and other frames, wrought framed and fixed in position with hold fast lugs or with
Door1200X2100 (H) 1 2 1.20 0.100 0.075 0.02 M3
Vertical 2 2 2.10 0.100 0.075 0.06 M3
Window W1000X1200 2 12 1.00 0.100 0.075 0.18 M3
Vertical 2 12 1.20 0.100 0.075 0.22 M3
V1000X600 2 14 1.00 0.100 0.075 0.21 M3
Vertical 2 14 0.60 0.100 0.075 0.13 M3
Total = 0.813 M3 74199.70 60324.36
21 (CPWD, DSR' 21, Item No.-9.53):- Providing 40x5 mm flat iron hold fast 40 cm long including
fixing to frame with 10 mm diameter bolts, nuts and wooden plugs and embedding in cement
Door-1200X2100 6 2 12.00 Nos
Window W-1000X1200 4 12 48.00 Nos
V-1000X600 2 14 28.00 Nos
Total = 88.00 Nos 194.35 17102.80
22 (CPWD, DSR' 21, Item No.-9.20):- Providing and fixing ISI marked flush door shutters
conforming to IS : 2202 (Part I) decorative type, core of block board construction with frame of
With ist class hollock wood- 30 thk paneled door shutter.
Door1200X2100 1 2 0.89 2.03 3.61 M2
Total = 3.61 M2 2818.50 10184.37
23 (CPWD, DSR' 21, Item No.-9.9):- Providing and fixing glazed shutters for doors, windows and
clerestory windows using 4 mm thick float glass panes, including ISI marked M.S. pressed butt

(i) With ist class Bhola/ Gamari wood- 30 thk glazed window shutter.
Window W1000X1200 2 12 0.89 1.09 23.28 M2
V 1000X600 1 14 0.89 0.49 6.11 M2
Total = 29.388 M2 2896.60 85124.70
24 (CPWD, DSR' 21, Item No.-9.7 ):- Providing and fixing panelling or panelling and glazing in
panelled or panelled and glazed shutters for doors, windows and clerestory windows (Area 2of
Window W1000X1200 1 12 0.64 0.96 7.37 M
V 1000X600 1 14 0.76 0.36 3.83 M2
Total = 11.20 M2 1897.10 21253.59
25 (CPWD, DSR' 21, Item No.-9.96):- Providing and fixing aluminium sliding door bolts, ISI marked
anodised
a) Sliding (anodic coatingmmX
door bolts-250 not less than grade AC 10 as per IS : 1868),transparent or dyed to
16 mm
1 2 2.00 Nos 260.30 520.60
26 (CPWD, DSR' 21, Item No.-9.97):- Providing and fixing aluminium tower bolts, ISI marked,
anodised (anodicbolt-250mm
9.97.2-a) Tower coating not Xless than grade AC 10 as per IS : 1868 ) transparent or dyed to
10 mm
3 2 6.00 Nos 104.40 626.40
(b):- 9.97.5- 100x10 mm

Window W1000X1200 2 12 24.00 Nos
V 1000X600 2 14 28.00 Nos
Total = 52.00 Nos 58.65 3049.80
27 (CPWD, DSR' 21, Item No.-9.100):- Providing and fixing aluminium handles, ISI marked,
anodised (anodic coating-125
a) Door/ handle-9.100.1 not mm
less than grade AC 10 as per IS : 1868) transparent or dyed to
2 2 4.00 Nos 60.05 240.20
b) 9.100.2- 100 mm - Window handle
Window W1000X1200 1 12 12.00 Nos

V 1000X600 1 14 14.00 Nos
Total = 26.00 Nos 53.25 1384.50
28 (CPWD DSR 2021 ITEM NO.9.48):- Providing and fixing M.S. grills of required pattern in frames
of windows
M.S. etc.
flat = 20 mm with
X 5M.S.
mmflats, square or round bars etc. including priming coat with approved
Window- W1200X1350 1 12 0.89 1.09 11.64 M2
V1000X600 1 14 0.89 0.49 6.11 M2
17.747 M2
,@ 15.00 Kg /sqm Kg 197.70
266.20 52627.54
29 (CPWD DSR 2021 ITEM NO.12.1):-Providing corrugated G.S. sheet roofing including vertical /
curved surface fixed with polymer coated J or L hooks, bolts and nuts 8 mm diameter with
Roofing sheets 1 2 16.43 4.15 136.37 M2
Total = 136.37 M2 978.00 133368.88
30 (CPWD DSR 2021 ITEM NO.12.4):- Providing ridges or hips of width 60 cm overall width plain
G.S. sheet fixed with polymer coated J or L hooks, bolts and nuts 8 mm dia G.I. limpet and
Ridgings 1 1 16.43 16.43 Rm 750.85 12336.47
31 (CPWD DSR 2021 ITEM NO.10.16):- Steel work in built up tubular (round, square or
rectangular hollow tubes etc.) trusses etc., including cutting, hoisting, fixing in position and
applying a priming coat of approved steel primer, including welding and bolted with special
shaped washers etc. complete. -10.16.2 Hot finished seamless type tubes kg
Tie beam 65# (M) 1 4 6.23 6.53 162.73 Kg

Rafter 65# (M) 2 6 4.10 6.53 321.28 Kg
King post 65 #(M) 1 4 0.90 6.53 23.51 Kg
Queen post 65# (M) 2 4 1.20 6.53 62.69 Kg
Prince 65# (M) 2 4 0.30 6.53 15.67 Kg

Princess 65# (M) 1 4 1.08 6.53 28.21 Kg

Purlin 40# (M) 4 2 16.25 6.53 848.90 Kg
Anchor 40# (M) 4 2 0.50 6.53 26.12 Kg
Cleat angle plate etc (L.S) 1 1 80.00 80.00 Kg
Total = 1569.10 Kg 168.95 265099.65
32 (CPWD DSR 2021 ITEM NO.10.1):- Structural steel work in single section, fixed with or without
connecting plate, including cutting, hoisting, fixing in position and applying a priming coat of
Hall ceiling peripheri 30X5 ISA- L/S 1 2 15.00 2.20 kg/m 66.00 kg
Hall perpheri 30X5 ISA-S/S 1 2 6.00 2.20 kg/m 26.40 kg
Intermediate cross tee 30X30x4-L/S 1 4 15.00 1.80 kg/m 108.00 kg
Intermediate cross tee 30X30x4-S/S 1 12 6.00 1.80 kg/m 129.60 kg
Total = 330.00 kg 93.05 30706.50
33 (CPWD DSR 2021 ITEM NO.12.26):- Providing and fixing plain multipurpose cement
board(Hight pressure steam cured) with suitable screws for cement particle board in ceiling
Hall ceiling 1 1 15.00 6.00 90.00 M2
Total = 90.000 M2 773.40 69606.00
34 (CPWD DSR 2021 ITEM NO.13.43.1):- Applying one coat of water thinnable cement primer of
approved brand and manufacture on wall surface .
EXTERNAL wall plaster- L/S 1 2 15.25 3.30 100.65 M2
S/S 1 2 6.25 3.30 41.25 M2
Gable ends 0.5 2 6.23 0.90 5.61 M2
Chajja- W1200X1350 2 12 1.50 0.60 21.60 M2
Less Door -1200X2100 -0.5 2 1.20 2.10 -2.52 M2
Less window W1000X1200 -0.5 14 1.00 1.20 -8.40 M2
Total = 158.19 M2 64.45 10195.15
35 (CPWD DSR 2021 ITEM NO.13.111.1):- Finishing walls with Acrylic Smooth exterior paint of
required shade . Old work (Two or more coat applied @ 1.67 ltr/10 sqm on existing cement
Wall L/S 1 2 15.23 3.30 100.52 M2
Wall S/S 1 2 6.23 3.30 41.12 M2
Gable ends 0.5 2 6.23 0.90 5.61 M2
Chajja- W1000X1200 2 12 1.30 0.60 18.72 M2
Less Door -1200X2100 -0.5 2 1.20 2.10 -2.52 M2
Less window W1000X1200 -0.5 12 1.00 1.20 -7.20 M2
Total = 156.24 M2 111.60 17436.72
36 (CPWD DSR 2021 ITEM NO.13.39:- Colour washing such as green, blue or buff to give an even
shade :13.39.1 New work (two or more coats) with a base coat of white washing with lime 2
Quantity as above internal plastering+ceiling 205.59 M 44.25 9097.49
37 (CPWD DSR 2021 ITEM NO.13.50):- Applying priming coat: 13.50.1 With ready mixed pink or
Grey primer of approved brand and manufacture on wood work (hard and soft wood)
Door1200X2100 2 2 1.20 2.10 1.30 13.10 M2
Window W1000X1200 2 12 1.00 1.20 0.50 14.40 M2
V1000X600 2 14 1.00 0.60 0.50 8.40 M2
Total = 35.90 M2 61.45 2206.30
38 (CPWD DSR 2021 ITEM NO.13.61):- Painting with synthetic enamel paint of approved brand
and manufacture to give an even shade : 13.61.1 Two or more coats on new work
Quantity as above wood primer 35.90 M2 131.45 4719.58
39 (CPWD DSR 2021 ITEM NO.13.50):- Applying priming coat: 13.50.3 With ready mixed red oxide
zinc chromate primer of approved brand and manufacture on steel galvanised iron/ steel
Window W1000X1200 1 12 0.86 1.06 10.94 M2
V900X600 1 14 0.86 0.46 5.54 M2
Roof truss= Tie beam 65# (M) 1 4 6.23 0.236 5.88 M2
Rafter 65# (M) 2 6 4.10 0.236 11.61 M2
King post 65 #(M) 1 4 0.90 0.236 0.85 M2
Queen post 65# (M) 2 4 1.20 0.236 2.27 M2
Prince 65# (M) 2 4 0.30 0.236 0.57 M2
Princess 65# (M) 1 4 1.08 0.236 1.02 M2
Purlin 40# (M) 4 2 16.25 0.236 30.68 M2

Anchor 40# (M) 4 2 0.50 0.236 0.94 M2

Total = 70.30 M2 55.50 3901.37
40 (CPWD DSR 2021 ITEM NO.13.61):- Painting with synthetic enamel paint of approved brand
and manufacture to give an even shade : 13.61.1 Two or more coats on new work
Quantity as above wood primer 70.30 M2 131.45 9240.28
Total cost of works as per CPWD DSR'21 and old Board Approved rate =Rs. 1975573.00
Add extra for GST increment from 12% to 18% with increment multiplying factor (0.2127-
0.1405)=0.0722 over the above amount excluding CPOH 15% = Rs. 124032.00
Sub Total = 2099605.00
Add for Price escallation as per Notification of Spl. Director General (R.G), CPWD,
Guwahati No.17(6)/Spl.D.G(R.G.)/Ghy/Works/Vol-II/ 2021/1779(H) dtd.06-08-
2021 @ 20% over the above amount= Rs. 419921.00
Sub total=Rs. 2519526.00
Add for labour welfare cess @1% over above amount= Rs. 25195.26
Total estimated value for 90.00 sqm=Rs. 2544721.00
Cost per sqm of plinth area=Rs/Sqm 28275.00

(ANNEXURE- G)
CONSTRUCTION OF COMPLETE UNITS OF WATER TREATMENT PLANT
OF CAPACITY 3.69 MLD IN 16 HOURS OPERATION
Sl. No. Item Description Amount
1 Aeration Deck and Sedimentation Tank Rs. 6089191.87
2 Rapid Mixer Rs. 367644.66
3 Filter Unit Rs. 10673355.29
Chemical House, Laboratory, water works office and Back Wash Water
4 Rs. 8813947.60
Tank
5 Mechanical & Electrical Installation Work in the Treatment Plant Rs. 4577114.00
6 Mechanical & Electrical Installation Work in the Chemical House Rs. 1597630.00
7 Sludge Drying Bed including Sludge disposal line Rs. 443384.82
Grand Total cost for 3.6 MLD (in 16 Hrs Operation) Treatment Plant Rs. 32562268.24
Say, Rs. 32562268.00
NB. Detailed estimate of various components are enclosed.

(ANNEXURE-H)
ESTIMATE FOR 256.5 CU.M. CAPACITY CLEAR WATER RESERVOIR AND CLEAR WATER
PUMP ROOM AT TREATMENT PLANT OF RAHA TOWN WATER SUPPLY SCHEME
Sl. DSR'21 Item description

Item No. Unit Rate Quantity Amount
1 2.8 Earth work in excavation by mechanical means
(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
disposal of surplus excavated soil as directed,
within a lead of 50 m.
2.8.1 All kinds of soil Cum 286.85 370.83 106372.59

2.26 Extra for every additional lift of 1.5 m or part
thereof in excavation /banking excavated or
stacked materials.2.26.1 All kinds of soil
Cum 104.5 288.42 30139.89
2 2.16 Close timbering in trenches including strutting,
shoring and packing cavities (wherever required)
complete. (Measurements to be taken of the face
area timbered).
2.16.1 Depth not exceeding 1.5 m Cum 132.9 50.87 6760.62

2.16.2 Depth exceeding 1.5 m but not exceeding 3 m Cum 145.55 86.48 12587.16
2.16.3 (c) Above 3.00 m upto 4.50 m depth Cum 174 35.61 6196.14
3 4.1.5 Plain cement concrete works with coarse
aggregate of sizes 13mm to 32mm in foundation
bed for footing steps, walls, brick works etc. as
directed and specified including dewatering if
necessary, and curing complete (shuttering where
necessary shall be measured and paid separately).
(a) In prop 1cement: 3 sand :6 coarse aggregate by
volume
"
0
(a) In prop 1cement: 3 sand :6 coarse aggregate by
volume Cum 6833.4 7.85 53642.19
Page-34 of 121 CWR abstract

4 5.33 Providing and laying in position ready mixed or
site batched design mix cement concrete for
reinforced cement concrete work; using coarse
aggregate and fine aggregate derived from natural
sources, Portland Pozzolana / Ordinary
Portland /Portland Slag cement, admixtures in
recommended proportions as per IS: 9103 to
accelerate / retard setting of concrete, to improve
durability and workability without impairing
strength; including pumping of concrete to site of
laying, curing, carriage for all leads; but excluding
the cost of centering, shuttering, finishing and
reinforcement as per direction of the engineer-in-
charge; for the following grades of concrete. Note:
Extra cement up to 10% of the minimum specified
cement content in design mix shall be payable
separately. In case the cement content in design
mix is more than 110% of the specified minimum
cement content, the contractor shall have
discretion to either re-design the mix or bear the
cost of extra cement.
0
5.33.1 All works upto plinth leve 0
Concrete of M30 grade with minimum cement
content of 350 kg /cum Cum 8599.35 24.29 208878.21
5.33.2 All works above plinth level upto floor V level 0
Concrete of M30 grade with minimum cement
content of 350 kg /cum Cum 10221.7 45.52 465291.78
Reinforced cement concrete work in walls (any
thickness), including attached pilasters, buttresses,
plinth and string courses, fillets, columns, pillars,
piers, abutments, posts and struts etc. above plinth
level up to floor five level, excluding cost of
centering, shuttering, finishing and reinforcement :
0
1:1.5:3 (1 cement : 1.5 coarse sand(zone-III)
derived from natural sources : 3 graded stone
aggregate 20 mm nominal size derived from
natural sources)
Cum 10185.05 4.84 49295.64
5 5.9 Centering and shuttering including strutting,
propping etc. and removal of form for- 0
5.9.1 Foundations, footings, bases of columns, etc. for
mass concrete Sqm 307.95 13.31 4098.81
5.9.6 Columns, Pillars, Piers, Abutments, Posts and
Struts Sqm 804.25 73.98 59498.42

5.9.5 Lintels, beams, plinth beams, girders, bressumers
and cantilevers Sqm 608.35 29.59 18001.08
5.9.3 Suspended floors, roofs, landings, balconies and
access platform Sqm 766.55 83.39 63922.6
5.9.2 Walls (any thickness) including attached pilasters,
butteresses, plinth and string courses etc.
Sqm 669.55 224.04 150005.98
5.9.13 Vertical and horizontal fins individually or forming
box louvers band, facias and eaves board
Sqm 1100.4 15.58 17144.23
6 6.13 25 mm thick cement concrete topping 1:2:4
(1cement : 2 coarse sand : 4 coarse aggregate of 12
mm nominal size) finished with a floating coat of
neat cement finish to be laid in panels including
curing complete as directed.
Sq.m 1043.1 56.72 59164.63
7 11.4 52 mm thick cement concrete flooring with
concrete hardener topping, under layer 40 mm
thick cement concrete 1:2:4 (1 cement : 2 coarse
sand : 4 graded stone aggregate 20 mm nominal
size) and top layer 12 mm thick cement hardener
consisting of mix 1:2 (1 cement hardener mix : 2
graded stone aggregate 6 mm nominal size) by
volume, hardening compound mixed @ 2 litre per
50 kg of cement or as per manufacturer's
specifications. This includes cost of cement slurry,
but excluding the cost of nosing of steps etc.
complete.
Sq.m 855.9 9.12 7805.81

8 11.6 Cement plaster skirting up to 30 cm height, with
cement mortar 1:3 (1 cement : 3 coarse sand),
finished with a floating coat of neat cement. 11.6.1
0
18 mm thick Sq.m 570.75 12.6 7191.45
9 Extra for adding plasticizer Sq.m 60 110.06 6603.6
10 13.1 12 mm cement plaster of mix : 0
13.1.1 1:4 (1 cement: 4 fine sand Sqm 294.85 172.4 50832.14
13.2 15 mm cement plaster on the rough side of single
or half brick wall of mix : 0
13.2.1 1:4 (1 cement: 4 fine sand) Sqm 339.7 49.5 16815.15
13.21 Extra for providing and mixing water proofing
material in cement per bag of plaster work in
proportion recommended by the manufacturers
0
ii) 15 mm thick plaster 0
b) In cement mortar 1:4 Sqm 60.55 110.06 6664.13
13.25 Extra for plastering: 13.25.1 Spherical ceiling Sqm 146.65 92.78 13606.19

13.22 Extra for plastering exterior walls of height more
than 10 m from ground level for every additional
height of 3 m or part thereof.
0
a) On Single coat plaster Sqm 72.8 81.49 5932.47
11 13.43.1 Applying one coat of water thinnable cement
primer of approved brand and manufacture on
wall surface.
sq.m. 64.45 81.49 5252.03
12 13.44 Finishing walls with water proofing cement paint
of required shade : 13.44.1 New work (Two or
more coats applied @ 3.84 kg/10 sqm)
sq.m. 97.6 81.49 7953.42
13 5.22.6 Steel reinforcement for R.C.C. work including
straightening, cutting, bending, placing in position
and binding all complete upto plinth level.- 5.22.6
Thermo-Mechanically Treated bars of grade Fe-
500D or more.
Qtl 8965 78.37 702587.05
14 10.25 Steel work welded in built up sections/ framed
work, including cutting, hoisting, fixing in position
and applying a priming coat of approved steel
primer using structural steel etc. as required.
10.25.1 In stringers, treads, landings etc. of stair cases,

including use of chequered plate wherever
required, all complete
Kg 102.25 108 11043
15 10.6 Supplying and fixing rolling shutters of approved
make, made of required size M.S. laths, interlocked
together through their entire length and jointed
together at the end by end locks, mounted on
specially designed pipe shaft with brackets, side
guides and arrangements for inside and outside
locking with push and pull operation complete,
including the cost of providing and fixing necessary
27.5 cm long wire springs manufactured from high
tensile steel wire of adequate strength conforming
to IS: 4454 - part 1 and M.S. top cover of required
thickness for rolling shutters.
0
10.6.1 10.6.1 80x1.25 mm M.S. laths with 1.25 mm thick
top cover Sq.m. 3008.8 2.1 6318.48

16 10.11 Providig and fixing factory made ISI marked steel
glazed doors, windows and ventilaors, side/ top/
centre hug, with beading and all members such as
F7D, F4B, K 11B and K12B etc. complete of
standard rolled steel sections, joints mitred and
flash butt welded and sash bars tenoned and
riveted, including providing and fixing of hings,
pivots including priming coat of approved steel
proimer , but excluding the cost other fitting,
complete all as per approved design , ( sectional
weight of only steel members shall be measured
for payment)
0
0.4243 Fixing with 15 x 3 mm lugs 10 cm long embedded
in cement concrete block 15 x 10 x 10 cm of CC
1:3:6 )1 cement : 3 coarse : sand : 6 graded stone
aggregate 20 mm nominal size)
Kg 175.65 100.8 17705.52
17 4.17 Making plinth protection 50mm thick of cement
concrete 1:3:6 (1 cement : 3 coarse sand (zone-III)
derived from natural sources : 6 graded stone
aggregate 20 mm nominal size derived from
natural sources) over 75mm thick bed of dry brick
ballast 40 mm nominal size, well rammed and
consolidated and grouted with fine sand, including
necessary excavation, levelling & dressing &
finishing the top smooth.
Sqm 681.65 18.09 12331.05

18 2.28 Surface dressing of the ground including removing
vegetation and inequalities not exceeding 15 cm
deep and disposal of rubbish, lead up to 50 m and
lift up to 1.5 m.
0
2.28.1 All kinds of soil Sqm 28.15 256 7206.4
19 20.3 Boring with hydraulic piling rigs with power units,
providing and installing cast in situ single under
reamed piles of specified diameter and length
below pile cap in M-25 cement concrete, to carry a
safe working load not less than specified, excluding
the cost of steel reinforcement but including the
cost of boring with bentonite solution and the
length of the pile to be embedded in pile cap etc. all
complete. (Length of pile for payment shall be
measured upto to the bottom of pile cap) :
0
20.3.2 (iii) 400 mm dia Rm 3178 450 1430100
Free standing pile portion ( avr. 3.0m) Rm 3178 0 0

20.4 Extra over single under ream for providing
additional bulbs in under reamed piles, under
specified diameter(only the nos. of extra bulbs are
to be paid) 20.4.2 400 mm dia piles each 2433.80
0
d) Pile Dia 400 mm Each 2433.8 45 109521
20 5.22.6 Steel reinforcement for R.C.C. work including
straightening, cutting, bending, placing in position
and binding all complete upto plinth level.- 5.22.6
Thermo-Mechanically Treated bars of grade Fe-
500D or more.
Qtl 8965 78.7 705545.5
21 20.6 Vertical load testing of piles in accordance with IS
2911 (Part IV) including installation of loading
platform by Kentledge/Anchor piles method and
preparation of pile head or construction of test cap
and dismantling of test cap after test etc. complete
as per specification & the direction of Engineer in-
charge. Note: 1. Initial and Routine Load Test shall
not be carried out by Dynamic method of testing.
Note: 2. Testing agency shall submit the design of
loading platform for the approval of Engineer-in-
charge. 20.6.1 Single pile upto 50 tonne Safe
capacity 20.6.1.1 Initial test (Test Load 2.5 times
the Safe capacity) per test 51510.60
Ton 1030.21 30 30906.3

22 20.6 Vertical load testing of piles in accordance with IS
2911 (Part IV) including installation of loading
platform by Kentledge/Anchor piles method and
preparation of pile head or construction of test cap
and dismantling of test cap after test etc. complete
as per specification & the direction of Engineer in-
charge. Note: 1. Initial and Routine Load Test shall
not be carried out by Dynamic method of testing.
Note: 2. Testing agency shall submit the design of
loading platform for the approval of Engineer-in-
charge. 20.6.1 Single pile upto 50 tonne Safe
capacity 20.6.1.2 Routine test (Test Load 1.5 times
the Safe capacity) per test 18463.55
Ton 369.27 30 11078.1

23 Analyse Providing, supplying and placing of GI water
d stopper in RCC wall, base slab, cover slab, central
shaft etc. of water retaining structure to be made
out of G.I. plain sheet not thinner than 22 SWg
and of size 300 mm wide, all complete as directed
and specified.
Rm. 372 54.95 20441.4
24 Analyse Supplying, fitting, fixing of 250 dia CI puddle flange
d in position for inlet, outlet and overflow
arrangement in CWR including grouting etc. all
complete as per design and as directed.
Each 7133 3 21399
25 Analyse Providing, fitting, fixing 20 mm Sq. x 400 mm. long
d C.I. lugs embedded in concrete of sump wall to
provide access to the sump floor complete, as
specified and directed.
Each 372 13 4836
26 Analyse Supplying, fitting and fixing of 80 mm. dia. G.I. (M)
d air vent pipe for the Reservoir, of length 450 mm.
and with flanges at both ends, one being embedded
in concrete and the other fixed with mosquito
proof wire mesh (the wire mesh being facing the
floor of the sump) with necessary nuts & bolts etc.,
all complete as directed and specified.
Each 1364 2 2728

27 Analyse Providing, fitting and fixing of CI menhole cover
d and frame (heavy) to be embedded in concrete of
size 550 mm. x 550 mm. (internal), total weight of
the cover & the frame to be not less than 100 Kg.
(weight of the cover 60 Kg. and weight of the frame
40 Kg.)
Each 4024 1 4024
28 Analyse Float operated water level indicator for the
d Reservoir to be fitted on roof of the sump having
the range of 0 – 100 M3 with least count of 10 M3,
complete with float, scale, pulley, nylon chord, MS
frame etc. and including calibration of the scale, all
Each 33000 1 33000

Total as per CPWD Schedule of Rates 21 = 4483998.76
Add Provision for Internal Electrification of the Pump Room @ 12.5 % of the cost of 560499.84
Civil Works for clear water pump room above sump ie. 12.5 % on civil works =
Sub Total = 5044498.60
Add extra for GST increment from 12% to 18% with increment multiplying factor 316707.00
(0.2127-0.1405)=0.0722 over the above amount excluding CPOH 15%
Sub Total
Add for Price escallation as per Notification of Spl. Director General (R.G), CPWD,= 5361205.60
Guwahati No.17(6)/Spl.D.G(R.G.)/Ghy/Works/Vol-II/ 2021/1779(H) dtd.06-08-2021 1125853.00
@ 21% over the above
Sub amount
Total = 6487058.60
Total of analysed Item of Works = 86428.40
Add 18 % GST 15557.11
Sub Total = 101985.51
Say, 6589044.00

BILL OF QUANTITY FOR 256.5 CU.M. CAPACITY CLEAR WATER RESERVOIR AND CLEAR
WATER PUMP ROOM AT TREATMENT PLANT
Sl. Item Sub Head No. Length Bredth Height Quantity Unit Rounded up Qty.
1 Earth Work in Excavation
For the CWR 1 10.80 m. dia. 4.05 370.83 Cu.m.
Total 370.83 Cu.m. 370.83 Cu.m.
2 Extra for addl. Depth
From 2.0 to 3.0 m. 1 10.80 m. dia. 2.05 187.70 34.6
From 3.0 to 4.0 m. 1 10.80 m. dia. 1.05 96.14
From 4.0 to 4.25 m. 1 10.80 m. dia. 0.05 4.58
Total for Addl. Depth = 288.42 Cu.m. 288.42 Cu.m.
3 Shuttering and Shoring

Up to 1.5 m. depth 1 10.80 m. dia. 1.50 50.87 Sq.m. 50.87 Sq.m.
From 1.5 m upto 3.0 m. depth 1 10.80 m. dia. 2.55 86.48 Sq.m. 86.48 Sq.m.
Above 3.0 m. depth 1 10.80 m. dia. 1.05 35.61 Sq.m. 35.61 Sq.m.
4 PCC WORK
Gross area for outer periphery 1 10.00 m. dia. 0.10 7.85 Cu.m.
Net Total area = 7.85 Cu.m. 7.85 Cu.m.
5 RCC Work (M30) :

Tank Roof Slab 1 9.00 m. dia. 0.15 9.54 Cu.m.
Tank Roof Beam 4 7.95 0.30 0.25 2.39 Cu.m.
Columns inside the Tank 4 0.30 0.30 3.55 1.28 Cu.m.
Tank Wall 1 9.00 m. O/D 4.00
27.47 Cu.m.
8.50 m. I/D 4.00
Floor Slab (Fdn) 1 9.80 m. dia. 0.20 15.08 Cu.m.
Wall Ftg. 1 10.60 m. O/D 0.20
8.33 Cu.m.
1 7.70 m. I/D 0.20
Column Ftg. 4 1.05 1.05 0.20 0.88 Cu.m.
Summary of M30 RCC Work :

5.1 RCC Work in Fdn. 24.29 Cu.m. 24.29 Cu.m.
5.2 RCC Work in Wall 27.47 Cu.m. 27.48 Cu.m.
5.3 RCC Work in Col, Beam, Slab etc. 13.20 Cu.m. 13.20 Cu.m.
6 RCC Work (M20) :

CWP Rm Roof Slab 1 4.45 4.45 0.10 1.98 Cu.m.
CWP Rm Roof Beam 4 3.00 0.30 0.25 0.90 Cu.m.
Columns 4 0.30 0.30 3.30 1.19 Cu.m.
Page-41 of 121 CWR BOQ

Lintel 4 2.70 0.12 0.15 0.19 Cu.m.
Vertical Fin 4 4.45 0.10 0.20 0.36 Cu.m.
Horizontal Fin 4 1.30 0.53 0.09 0.24 Cu.m.
Summary of M20 RCC Work :

6.1 RCC Work in Col, Beam, Slab etc. 4.25 Cu.m. 4.25 Cu.m.
6.2 RCC Work in Fins 0.59 Cu.m. 0.59 Cu.m.
7 Extra for Using Plasticizer

Tank Roof Slab 1 9.00 m. dia. 0.15 9.54 Cu.m.
Tank Roof Beam 4 7.95 0.30 0.25 2.39 Cu.m.
Columns inside the Tank 4 0.30 0.30 3.55 1.28 Cu.m.
Tank Wall 1 9.00 m. O/D 4.00
27.47 Cu.m.
8.50 m. I/D 4.00
Floor Slab (Fdn) 1 9.80 m. dia. 0.20 15.08 Cu.m.
Wall Ftg. 1 10.60 m. O/D 0.20
8.33 Cu.m.
1 7.70 m. I/D 0.20
Column Ftg. 4 1.05 1.05 0.20 0.88 Cu.m.
Total = 64.97 Cu.m. 64.97 Cu.m.
8 Form Work
8.1 Foundation etc.
Base Slab 1 10.60 m. O/D 0.40 13.31 Sq.m. 13.31 Cu.m.
8.2 Column 9 0.30 0.30 6.85 73.98 Sq.m. 73.98 Sq.m.
8.3 Sides and soffits of beam etc.

Tank Roof Beam
Sides 4 7.95 0.25 7.95 Sq.m.
Soffit 4 7.95 0.30 9.54 Sq.m.
CWP Rm Roof Beam
Sides 8 2.75 0.25 5.50 Sq.m.
Soffit 4 2.75 0.30 3.30 Sq.m.
Lintel
Sides only 8 2.75 0.15 3.30 Sq.m.
Total Form work in Beam etc. = 29.59 Sq.m. 29.59 Sq.m.
6.4 Flat Surface

Tank Roof 1 9.00 m. dia. 63.59 Sq.m.
CWP Rm. Roof 1 4.45 4.45 19.80 Sq.m.
Total Form work in flat surface = 83.39 Sq.m. 83.39 Sq.m.

6.5 Vert / Hor Fins
Drop in roof Slab 4 4.45 0.35 6.23 Sq.m.
4 4.45 0.25 4.45 Sq.m.
4 4.45 0.10 1.78 Sq.m.
Chajja 4 1.30 0.60 3.12 Sq.m.
Total Form work in fins = 15.58 Sq.m. 15.58 Sq.m.
6.6 Walls
Outer face 1 9.00 m. O/D 4.15 117.28 Sq.m.
Inner face 1 8.50 m. I/D 4.00 106.76 Sq.m.
Total Form work in Wall etc. = 224.04 Sq.m. 224.04 Sq.m.
7 40 mm CC Flooring in Pump R 1 3.02 3.02 9.12 Sq.m. 9.12 Sq.m.
8 20 mm CC Topping
Tank Floor 1 8.50 m. dia. 56.72 Sq.m. 56.72 Sq.m.
9 Half Brick Wall

Gross area 4 2.75 2.95 32.45 Sq.m.
Deductions for opening
Window 3 1.00 1.20 3.60 Sq.m.
Ventilator 5 1.00 0.40 2.00 Sq.m.
Rolling Shutter 1 1.00 2.10 2.10 Sq.m.
Total deduction = 7.70 Sq.m.
Hence, net area of brick wall = 24.75 Sq.m. 24.75 Sq.m.

8 CC Skirting
20 mm Tk. On Tank Wall 1 8.50 m. dia. 4.00 106.76 Sq.m.
20 mm Tk. On col. Inside Tank 9 0.30 0.30 4.00 43.20 Sq.m.
149.96 Sq.m. 149.96 Sq.m.
15 mm Tk. In Pump Room 4 10.50 0.30 12.60 Sq.m. 12.60 Sq.m.
9 Plastering 10 mm.
Column 4 0.30 0.30 3.30 15.84 Sq.m.
Tank Roof Beam
Sides 8 7.95 0.20 12.72 Sq.m.
Soffit 4 7.95 0.30 9.54 Sq.m.
CWP Rm Roof Beam
Sides 8 3.00 0.25 6.00 Sq.m.
Soffit 4 3.00 0.30 3.60 Sq.m.
Lintel

Sides only 8 2.75 0.15 3.30 Sq.m.
Flat Surface
CWP Rm. Roof 1 4.45 4.45 19.80 Sq.m.
Vert / Hor Fins
4 4.45 0.25 4.45 Sq.m.
Chajja 4 1.30 0.60 3.12 Sq.m.
outside CWR upto 0.5 m.
below GL 1 9.00 m. dia. 1.10 31.09 Sq.m.
Total plastering = 172.40 Sq.m. 172.40 Sq.m.
9 Plastering 15 mm. (rough side)

Quantity same as brick work 24.75 Sq.m. 24.75 Sq.m.
9 Plastering 15 mm. (fair side)

Quantity same as brick work 24.75 Sq.m. 24.75 Sq.m.
9.1 Extra for adding Plasticizer

Tank Roof Beam
Sides 8 7.95 0.20 12.72 Sq.m.
Soffit 4 7.95 0.30 9.54 Sq.m.
CWP Rm Roof Beam
Sides 8 3.00 0.25 6.00 Sq.m.
Soffit 4 3.00 0.30 3.60 Sq.m.
Flat Surface
below GL 1 9.00 m. dia. 1.10 31.09 Sq.m.
Total for adding plasticizer = 119.66 Sq.m. 119.66 Sq.m.
9.2 Extra for Plastering on Ceiling and Soffit of Slopped Surface

#REF!
#REF!### #REF! 0.30 #REF! Sq.m.
CWP Rm Roof Beam
Soffit 4 3.00 0.30 3.60 Sq.m.
Flat Surface
CWP Rm. Roof 1 4.45 4.45 19.80 Sq.m.
Vert / Hor Fins
Chajja 4 1.30 0.60 3.12 Sq.m.
Total ceiling plastering = #REF! Sq.m. #REF! Sq.m.

9.2 Extra for Exterior Plastering

out side wall of CWP Rm.
Gross area 4 3.00 2.95 35.40 Sq.m.
Soffit of Roof Slab projection 4 4.45 0.50 8.90 Sq.m.
4 4.45 0.25 4.45 Sq.m.
Chajja 4 1.30 0.60 3.12 Sq.m.
below GL 1 9.00 m. dia. 1.10 31.09 Sq.m.
gross area of exterior plastering = 89.19 Sq.m.

Window 3 1.00 1.20 3.60 Sq.m.
Ventilator 5 1.00 0.40 2.00 Sq.m.
Total Exterior plastering = 81.49 Sq.m. 81.49 Sq.m.
10 Cement primer and paint

out side wall of CWP Rm.
Gross area 4 3.00 2.95 35.40 Sq.m.
4 4.45 0.25 4.45 Sq.m.
Chajja 4 1.30 0.60 3.12 Sq.m.
below GL 1 9.00 m. dia. 1.10 31.09 Sq.m.
gross area of Cement primer and paint = 89.19 Sq.m.
Window 3 1.00 1.20 3.60 Sq.m.
Ventilator 5 1.00 0.40 2.00 Sq.m.
Total of Cement paint and primer = 81.49 Sq.m. 81.49 Sq.m.
10 Extra for Cement primer and paint on ceiling

Chajja 4 1.30 0.60 3.12 Sq.m.
Total of Cement paint and primer on ceiling = 12.02 Sq.m. 12.02 Sq.m.

11 Reinforcing Steel :
1.3 % of the gross volume of concrete = 7124.87 Kg
Add 10 % for laps / wastage etc. = 712.49 Kg
Grand total = 7837.36 Kg. 78.37 Qtl.
12 Plinth Protection
For Base of the CWR 1 10.20 m. O/D
18.09 Sq.m. 18.1 Sq.m.
1 9.00 m. I/D
13 Surface Dressing of Ground

For the CWR 1 16.00 16.00 256.00 Sq.m. 256.00 Sq.m.
15 GI Water Stopper
At junction of Base Slab &
Wall 1 8.75 m. dia 27.48 Rm
At 1.5 m. height of the Wall
1 8.75 m. dia 27.48 Rm
Total Length = 54.95 Rm. 54.95 Rm.
21 CI Puddle Flange
(a) Inlet 1 1.00 No
(b) Outlet 1 1.00 No
(c) Overflow 1 1.00 No
Total = 3.00 Nos 3.00 Nos
21 CI Lugs
On Wall of the Tank 13 13.00 Nos 13.00 Nos
23 ISMC as Pump base

ISMC 150 2 3.30 6.60 Rm
@ 16.4 Kg. / m. = 108.24 Kg.
= 1.08 Qtl. 1.08 Qtl.
19 400 dia pile

a) up to 10.0 m depth 45 10.00 450.00 Rm.
More than 10 m. depth 45 0.00 0.00 Rm.
Total = 450.00 m.

20 Extra for boring in high sub soil
condition 45 10.00 450.00 Rm.
21 extra for empty boring 45 1.00 45.00 Rm.
22 Reinf in Pile
Verticals 16 # 360 10.60 3816.00 Rm
Wt. @ 1.58 Kg/m. = 6029.28 Kg.
Ring 8 # ### 1.26 m. 3748.50 Rm
Wt. @ 0.39 Kg/m. = 1461.92 Kg.
Total Wt. = 7491.20 Kg.
Add 5 % for lapping & wastage etc. = 374.56 Kg.
Grand total of Reinforcement in pile = 7865.75 Kg.

Analysis of rate for non-Schedule of items
Item : CI /DF Puddle Flange

1) Cost of 250 mm dia. CI/DF Puddle Flange
inclussive of Taxes and dutie and transportation
charge 1 No @ Rs. 5895.00 = Rs. 5895.00
2) Labour charge for fitting and fixing including T&P
and Sundries @ 10 % = Rs. 589.50
Total = Rs. 6484.50
6) Contractor's Profit & Overhead expenditure @ 10 % = Rs. 648.45
Total cost = Rs. 7132.95
Say, Rs. 7133.00
Item : 80 mm dia GI Air Vent Pipe

1) 100 mm dia GI (H) Pipe inclussive of Taxes and
dutie and transportation charge 0.9 Rm @ Rs. 861.25 = Rs. 775.13
2) 150 mm dia GI long bend 2 No. @ Rs. 129.00 = Rs. 258.00
Total of material = Rs. 1033.13
3) Labour charge @ 20 % = Rs. 206.63
Say, Rs. 1364.00
Item : GI Water Stopper

1) Weight of 10 M 300 mm wide GI Sheet of 24 G 14.8 Kg. @ Rs. 185.00 = Rs. 2738.00
2) Labour charge @ 20 % = Rs. 547.60
3) Sundries @ 0.2 % = Rs. 54.76
4) Water Charge @ 1 % = Rs. 27.38
5) T&P (LS) = Rs. 10.00
Total cost of 10.0 RM = Rs. 3715.51
Therefore, cost per RM = Rs. 371.55
Say, Rs. 372.00
Item : 20 mm Sq. CI Lugs

1) Cost of CI Lugs inclussive of Taxes and dutie and
transportation charge 1 No @ Rs. 78.50 = Rs. 78.50
2) Labour charge @ 25 % = Rs. 19.63
3) Sundries @ 0.2 % = Rs. 1.57
4) Water Charge @ 1 & = Rs. 0.79
5) T&P (LS) = Rs. 10.00
Say, Rs. 122.00
Item : 600 Sq. CI Menhole with frame & cover

1) Cost of Menhole with cover and frame inclussive of
Taxes and dutie and transportation charge 1 No @ Rs. 2850.00 = Rs. 2850.00
2) Labour charge @ 20 % = Rs. 712.50
Page-48 of 121 RA CWR NSR

3) Sundries @ 0.2 % = Rs. 57.00
4) Water Charge @ 1 & = Rs. 28.50
5) T&P (LS) = Rs. 10.00
Say, Rs. 4024.00
Item : Mechanical type Water Level Indicator

1) Float operated water level indicator for the
Reservoir having the range of 0 – 100 M3 with
least count of 10 M3, complete with float,
scale, pulley, nylon chord, MS frame etc. and
including calibration of the scale, all complete
as directed. 1 No. @ Rs. 25000.00 = Rs. 25000.00
2) Labour charge for placing, fitting and fixing of
the indicator on the Reservoir including
making necessary holes/ cuttings etc. in the
existing RCC structure of the structure (if any)
for installation, grouting with M30 grade
concrete, and making good the damages to its
original condition after completion of works. 20 % of the material cost = Rs. 5000.00
Total = Rs. 30000.00
3) Contractor's profit & overhead 10 % of the material & labou= Rs. 3000.00
Total = Rs. 33000.00
Say, Rs. 33000.00
Page-49 of 121 RA CWR NSR

ANNEXURE-I
ESTIMATE FOR STAFF QUARTER
PLINTH AREA RATE OF RCC BUILDING AS PER CPWD DSR '2021
SL Particulars Rate (Rs)/ sqm

1 (CPWD PAR' 2021 item No. 1.1.1):-Building cost as per Annexure-I
building specification with RCC frame structure. 27090.00
2 Add for water supply and sanitary installations & external service
connection works @(4+1.25)%=5.25% of civil cost=
1422.23
3 Add for internal electric installation,Power wiring and plugs,
lighting conductors & external service connection works @
(12.50+4+0.25+3.75)% =20.50 % of civil cost =
5553.45
Total amount of civil, water supply, sanitary & electrical cost = Rs. 34065.67
4 Add for Price escallation as per Notification of Spl. Director General

(R.G), CPWD, Guwahati No.17(6)/Spl.D.G(R.G.) /Ghy/Works/Vol-II/
2021/1779(H) dtd.06-08-2021 @21% over the above = Rs.
7153.79
Grand total cost per SQM of G.F. plan area 41219.47
ANNEXURE-J
DETAILED ESTIMATE FOR SECURITY WALL AND GATE AT TREATMENT PLANT SITE OF BADARPUR
DSR SOR
Sl. Item description Unit Rate (Rs) Quattity Amount (Rs)
21
1 2.8 Earth work in excavation by mechanical
means (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,
disposal of surplus excavated soil as
directed, within a lead of 50 m.
2.8.1 All kinds of soil Cum 286.85 256.07 73453.68

2 2.16 Close timbering in trenches including
strutting, shoring and packing cavities
(wherever required) complete.
(Measurements to be taken of the face area
timbered).

2.16.2 Depth exceeding 1.5 m but not exceeding 3
m Cum 145.55 44.16 6427.49
3 2.25(a) Excavating, supplying and filling of local
earth (including royalty) by mechanical
transport upto a lead of 5km also including
ramming and watering of the earth in
layers not exceeding 20 cm in trenches, Cum 368.65 4860.00 1791639.00
plinth, sides of foundation etc. complete

aggregate of sizes 13mm to 32mm in
foundation bed for footing steps, walls,
brick works etc. as directed and specified
including dewatering if necessary, and
curing complete (shuttering where
necessary shall be measured and paid
separately). (a) In prop 1cement: 3 sand :6
coarse aggregate by volume
(a) In prop 1cement: 3 sand :6 coarse

aggregate by volume Cum 6833.40 20.04 136941.34
Page-51 of 121 Boundary wall abstract

DSR SOR
Sl. 21 Item description Unit Rate (Rs) Quattity Amount (Rs)
5 5.1 Providing and laying in position specified
grade of reinforced cement concrete,
excluding the cost of centering, shuttering,
finishing and reinforcement - All work up
to plinth level
5.1.2 1:1.5:3 (1 cement : 1.5 coarse sand (zone-

III) derived from natural sources : 3 graded
stone aggregate 20 mm nominal size de
rived from natural sources) Cum 26.32 220145.74
8364.20
5.2 Reinforced cement concrete work in walls
(any thickness), including attached
pilasters, buttresses, plinth and string
courses, fillets, columns, pillars, piers,
abutments, posts and struts etc. above
plinth level up to floor five level, excluding
cost of centering, shuttering, finishing and
reinforcement :
5.2.2 1:1.5:3 (1 cement : 1.5 coarse sand(zone-

III) derived from natural sources : 3 graded
stone aggregate 20 mm nominal size
derived from natural sources) Cum 27.62 281311.08
10185.05
6 5.9 Centering and shuttering including
strutting, propping etc. and removal of form
for-
5.9.1 Foundations, footings, bases of columns,
etc. for mass concrete Sqm 307.95 58.88 18132.10
5.9.5 Lintels, beams, plinth beams, girders,
bressumers and cantilevers Sqm 608.35 126.00 76652.10
5.9.6 Columns, Pillars, Piers, Abutments, Posts
and Struts Sqm 804.25 271.40 218273.45
bressumers and cantilevers with water Sqm 699.45 151.20 105756.84
proof ply 12 mm thick
7 6.4 Brick work with common burnt clay F.P.S.
(non modular) bricks of class designation
7.5 in superstructure above plinth level up
to floor V level in all shapes and sizes in :
6.4.1 Cement mortar 1:4 (1 cement : 4
coarse sand)
6.4.1 Brick work upto plinth level. Sqm 8512.10 18.63 158580.42

DSR SOR
8 6.13 Half brick masonry with common burnt
clay F.P.S. (non modular) bricks of class
designation 7.5 in superstructure above
plinth level up to floor V level.
6.13.1 Cement mortar 1:3 (1 cement :3 coarse Sqm 1043.10 415.80 433720.98
sand)
13.2 15 mm cement plaster on the rough side of
single or half brick wall of mix : 13.2.1:- 1:4
(1 cement: 4 fine sand)
b) In cement mortar 1:4 Sqm 147.23 1069.20 157418.32

9 13.43.1 Applying one coat of water thinnable
cement primer of approved brand and sq.m. 64.45 356.40 22969.98
manufacture on wall surface.
10 13.44 Finishing walls with water proofing cement
paint of required shade : 13.44.1 New work
(Two or more coats applied @ 3.84 kg/10 sq.m. 97.60 356.40 34784.64
sqm)
11 13.50 Applying priming coat

13.50.3 With ready mixed red oxide zinc chromate
primer of approved brand and manufacture
on steel galvanised iron/ steel work Sqm 55.50 16.20 899.10
12 13.52) Finishing with Epoxy paint (two or more

coats) at all locations prepared and applied
as per manufacturer's specifications
including appropriate priming coat,
preparation of surface, etc. complete.
13.52.1 On steel work Sqm 201.70 16.20 3267.54

13 10.25 Steel work welded in built up sections/
framed work, including cutting, hoisting,
fixing in position and applying a priming
coat of approved steel primer using
structural steel etc. as required. 10.25.2 In
gratings, frames, guard bar, ladder, railings, Kg 142.30 551.00 78407.30
brackets, gates and similar works

DSR SOR
14 16.18 Fencing with angle iron post placed at
required distance embedded in cement
concrete blocks, every 15th post, last but
one end post and corner post shall be
strutted on both sides and end post on one
side only and provided with horizontal
lines and two diagonals interwoven with
horizontal wires, of barbed wire weighing
9.38 kg per 100 m (minimum), between the
two posts fitted and fixed with G.I. staples,
turn buckles etc. complete. (Cost of posts,
struts, earth work and concrete work to be
paid for separately). Payment to be made
per metre cost of total length of barbed
wire used.
16.18.1 With G.I. barbed wire M 19.60 5.65 110.74

15 5.22.6 Steel reinforcement for R.C.C. work
including straightening, cutting, bending,
placing in position and binding all complete
upto plinth level.- 5.22.6 Thermo- Qtl 8965.00 42.34 379578.10
Mechanically Treated bars of grade Fe-
500D or more.
16 2.28 Surface dressing of the ground including

removing vegetation and inequalities not
exceeding 15 cm deep and disposal of
rubbish, lead up to 50 m and lift up to 1.5
m.
2.28.1 All kinds of soil Sqm 28.15 2275.00 64041.25

Add extra for GST increment from 12% to 18% with increment multiplying factor 273139.00
(0.2127-0.1405)=0.0722 over the above amount excluding CPOH 15% = Rs.
Sub Total
Add for Price escallation as per Notification of Spl. Director General (R.G), CPWD,= 4623683.14
Guwahati No.17(6)/Spl.D.G(R.G.)/Ghy/Works/Vol-II/ 2021/1779(H) dtd.06-08- 970973.00
Grand Total2021 @ 21%
cost over
for themtr
270 abovelong
amount=
wallRs.= 5594656.14
Rate per mtr. = Rs. 20721.00

CALCULATION OF BILL OF QUANTITY FOR THE SECURITY WALL AND GATE AT
TREATMENT PLANT
Sl. Item No. L B H Qty Unit Rounded up Qty

Total length of Wall = 270.00 Rm
Total individual Span in Wall = 90 Nos.
Clear length of each span = 2.80 Rm.

For Ftng. 92 1.20 1.20 1.60 211.97 Cu.m.
For Grade Beam 90 2.80 0.50 0.35 44.10 Cu.m.
Total for Earth work in excavation = 256.07 Cu.m. 256.07
2 Shuttering and shoring upto 1.5 m

For Ftng. 92 1.20 1.20 1.50 662.40 Sq.m. 662.40
3 Shuttering and shoring from 1.5 to 3.0 m

For Ftng. 92 1.20 1.20 0.10 44.16 Sq.m. 44.16
4 Spreading Sand Gravel below Fdn

For Ftng. 92 1.20 1.20 0.30 39.74 Cu.m. 39.74
5 PCC work below Fdn

For Ftng. 92 1.00 1.00 0.10 9.20 Cu.m.
Total for PCC = 20.04 Cu.m. 20.04
6 RCC in Fdn
For Ftng. 92 0.8 0.8 0.2 11.78 Cu.m.
92 1/3h1x[A1+A2+(A1xA2)0.5] 0.05 Cu.m.
Total RCC in Fdn= 26.32 Cu.m. 26.32
7 RCC in column / beam / slab etc.

Column 92 2.95 0.2 0.3 16.28 Cu.m.
RCC Bend at top 90 2.8 0.3 0.15 11.34 Cu.m.
Total RCC = 27.62 Cu.m. 27.62
8 Form Work in Fdn 92 0.80 0.80 0.20 58.88 Sq.m. 58.88
9 Form Work in Grade Beam 90 2.80 0.25 126.00 Sq.m. 126.00
10 Form Work in Col 92 0.20 0.30 2.95 271.40 Sq.m. 271.40
11 Form work in sides and soffits of beam

For top band 90 2.80 0.30 0.15 151.20 Sq.m. 151.20
12 112 Tk. Bk SS Wall

For Wall 90 2.80 1.65 415.80 Sq.m.
Net total of 115 tk. Bk. Wal = 415.80 Sq.m. 415.80
Page-55 of 121 Boundary BOQ

Sl. Item No. L B H Qty Unit Rounded up Qty
13 Plastering on rough side of Bk/RCC wall
For Wall 90 2.80 1.65 415.80 Sq.m. 415.80
14 Plastering on fair side of Bk/RCC wall

Total Plastering on both sid 2 270.00 1.80 972.00 Sq.m.
Add 10 % extra for plastering on projected surfaces of columns/ top bend 97.20 Sq.m.
Gross Total = 1069.20 Sq.m.
Deduct rough side plaster = 415.80 Sq.m.
Net Fair side plaster = 653.40 Sq.m. 653.40
15 Extra for Exterior plastering fair side plaster + rough side plaster = 1069.20 Sq.m. 1069.20
16 Cement paint and Primer

Quantity same as exterior plastering 356.40 Sq.m. 356.40
17 MS Gate 1 3.6 2.25 8.10 Sq.m.

Weight @ 68.00 Kg./Sq.m. = 550.80 Kg
= 5.51 Qtl 5.51
18 Rail for Gate Roller 1 3.6 m. dia 5.65 Rm 5.65
19 Primer and paint to steel

MS Gate 2 3.6 2.25 16.20 Sq.m. 16.20
20 Surface Dressing 1 65.0 35.0 2275.00 Sq.m. 2275.00
21 Reinforcing Steel
@ 1.0 % volume of the Gross RCC work (abstracted from design file) = 0.54 Cu.m.
Weight @ 7850 Kg/Cu.m. = 4234.29 Kg
= 42.34 Qtl 42.34
22 Raising low site of the trea 1 45.0 90.0 1.20 4860.00 cum 4860.00
Page-56 of 121 Boundary BOQ

(ANNEXURE-K )
DETAILED ESTIMATE FOR THE INTERNAL WALK WAY, LANDSCAPING AND
ARBORICULTURE ETC., INCLUDING CAMPUS ILLUMINATION IN THE TREATMENT
PLANT OF RAHA TOWN WATER SUPPLY SCHEME
Sl.
Description of Works Unit Rate (Rs) Quantity Amount (Rs)
No.
1 Supplying, fitting, fixing, testing and commissioning of 250
watt HPSV street light luminaire ( Bajaj make BJMP – 250
W or equivalent) complete with 250 W SV lamp including
supplying and fixing of 40 mm dia 3.0 m long GI (H) pipe
post with clamping devices and embedded in PCC base of
size 400 mm x 400 mm x 75 mm deep below GL., wiring
with 6.0 mm2 PVC insulated wire (in Loop for connecting
No 17312.00 11.00 190432.00
at least 4 such lamp) through PVC flexible conduit laid
2 Provision of Cement Concrete Internal Road, path etc. laid
on Brick Flat Soling inside the Treatment Plant
Rm 24958.00 34.15 852315.70
3 Landscapping and Arboriculture in the Treatment Plant Site
(@ 7.5 % cost of Site developmen t & Security Wall )
Job 417659.70 1.00 417659.70

Say, Rs. 1460407.00
Analysis of Rate for Non Schedule Item
Item : Compound lighting
Supplying, fitting, fixing, testing and commissioning of 250 watt HPSV street light luminaire of
reputed make complete with 250 W SV lamp including supplying and fixing of 40 mm dia 3.0 m
long GI (H) pipe post with clamping devices and embedded in PCC base of size 400 mm x 400 mm
x 75 mm deep below GL., wiring with 6.0 mm2 PVC insulated wire (in Loop for connecting at least
4 such lamp) through PVC flexible conduit laid below GL, including supply of all materials and
labour and including cost of PCC base & necessary earth work etc., all complete as per design and
as directed.
a) Cost of 250 watt HPSV street light luminaire complete
with 250 W SV lamp, including all taxes and Duties 1.00 No. @ Rs. 6500.00 = Rs. 6500.00
b) Cost of 40 mm dia 3.0 m long GI (H) pipe post with
clamping devices including all taxes and Duties 1.00 Set @ Rs. 2885.00 = Rs. 2885.00
c) Cost of 6.0 mm2 PVC insulated wire (in Loop for
connecting at least 4 such lamp) through PVC flexible
conduit laid below GL, including all taxes and Duties, and
including cost of necessary earth work 6.00 Rm. @ Rs. 475.00 = Rs. 2850.00
d) Cost of PCC base of size 400 mm x 400 mm x 75 mm
deep below GL. including cost of necessary earth work 1.00 Job @ Rs. 1000.00 = Rs. 1000.00
Sub total = = Rs. 13235.00
e) Sundries @ 2 % = Rs. 264.70
f) T&P (LS) = Rs. 25.00
Sub total = = Rs. 13524.70
g) Add Contractor's Proffit and Over Head Exenditure 10 % = Rs. 1352.47
Add 18 % GST = Rs. 2434.45
Grand Total = = Rs. 17311.62
Say, = Rs. 17312.00
Item Cement Concrete Internal Road, path etc. laid on Brick

Flat Soling
Considering 10.0 m length of 1.20 m. wide internal path, Total area 12.00 Sq.m.
1 Surface dressing of the ground including removing
vegetation and inequalities not exceeding 15 cm deep and
disposal of rubbish, lead up to 50 m and lift up to 1.5 m.
All kinds of soil 12.00 M2 @ Rs. 28.15 = Rs. 337.80

2 Dry brick on edge flooring in required pattern with bricks
of class designation 7.5 on a bed of 12 mm mud mortar,
including filling joints with Jamuna sand, with common
burnt clay non modular bricks.
12.00 M2 @ Rs. 733.30 = Rs. 8799.60
3 52 mm thick cement concrete flooring with concrete
hardener topping, under layer 40 mm thick cement
concrete 1:2:4 (1 cement : 2 coarse sand : 4 graded stone
aggregate 20 mm nominal size) and top layer 12 mm thick
cement hardener consisting of mix 1:2 (1 cement
hardener mix : 2 graded stone aggregate 6 mm nominal
size) by volume, hardening compound mixed @ 2 litre per
50 kg of cement or as per manufacturer's specifications.
This includes cost of cement slurry, but excluding the cost
of nosing of steps etc. complete.
12.00 M2 @ Rs. 855.90 = Rs. 10270.80

Add extra for GST increment from 12% to 18% with increment multiplying factor (0.2127-
0.1405)=0.0722 over the above amount excluding CPOH 15% = Rs. 1218.00
Sub
Add for Price escallation as per Notification of Spl. Director General (R.G), CPWD, Total =
Guwahati 20626.20
No.17(6)/Spl.D.G(R.G.)/Ghy/Works/Vol-II/ 2021/1779(H) dtd.06-08-2021 @ 21% over the above 4332.00
amount=
Grand TotalRs.
= 24958.20
Say, Rs. 24958.00
ANNEXURE-L
DETAILED ESTIMATE FOR APPROACH ROAD TO TREATMENT PLANT SITE
Sl. DSR, 2021 Amount

Description of Item Unit Rate (Rs.) Qty.
Item No. (Rs.)
1 2.25(a) 2.25(a) Excavating, supplying and filling of local
earth (including royalty) by mechanical transport
upto a lead of 5km also including ramming and
watering of the earth in layers not exceeding 20
cm in trenches, plinth, sides of foundation etc.
complete. cum 368.65
Cum 368.65 5445.00 2007299.25
2 16.1 Preparation and consolidation of sub grade with
power road roller of 8 to 12 Tone capacity after
excavating earth to an average of 22.5 cm. depth,
dressing to camber and consolidating with roller
including making good the undulation etc. and re-
rolling the sub grade and disposal of surplus earth
lead upto 50 metres.
Sq.m. 180.50 1875.00 338437.50

3 16.2 Extra for compaction of earth work in
embankment under optimum moisture conditions
to give at least 95% of the maximum dry density
(proctor density).
Cu.m. 20.55 937.50 19265.63
4 16.3 Supplying and stacking at site. : 53 mm to 22.4
mm size stone aggregate. Cu.m. 1837.25 562.50 1033453.13
5 16.4 Laying spreading and compacting stone aggregate
of specified sizes to WBM specifications including
spreading in uniform thickness, hand picking,
rolling with 3 wheeled road / vibratory roller 8 -
10 tonne in stages to proper grade and camber,
applying and brooming requisite type of
screeing \ binding material to fill up interstices of
coarse aggregate watering and compacting to the
required density.
Cu.m. 865.80 562.50 487012.50

6 16.7.1 Brick edging in full brick width and half brick
depth including excavation, refilling and disposal
of surplus earth lead upto 50 metres. (With F.P.S.
bricks of class designation 75.)
Rm. 179.50 1000.00 179500.00
Page-60 of 121 Approach road abstract

Item No. (Rs.)
7 16.43 Providing and laying design mix cement concrete in
roads, taxi tracks and runways having a minimum
works test beam flexural strenght of 30 Kg. per cm2 at
28 days uising not less than 340 Kg. of cement per cum
of finished concrete, coarse sand and gradedstone
aggregate of 40 mm nominal size in appropreate
proportions as per specified design criteria approved
by Engineer - in - charge mechanically vibrated using
needle and surface vibratiors including steel form work
with sturdy M.S. channel sections including curing and
providing and filling construction joints and dummy
joints with approved joint filler and primer including
rounding of the edges and filling the grooves 10 x 25
mm deep at top for construction joints and 10 mm x 50
mm deep at top for dummy joints with joint sealing
compound (conforming to grade B of IS : 1834)
including making necessary arrangements for
expansion joints etc. all complete .
Cum 9492.90 450.00 4271805.00

8 16.45 Providing and fixing in position pre- moulded
per cm. depth / cm.

joint filler in expansion joints.
width / m. length
4.70 4112.50 19328.75

9 2.8 Earth work in excavation by mechanical means
(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,
disposal of surplus excavated soil as directed,
within a lead of 50 m.
2.8.1 All kinds of soil cu.m. 286.85 7.50 2151.38

aggregate of sizes 13mm to 32mm in foundation
bed for footing steps, walls, brick works etc. as
directed and specified including dewatering if
necessary, and curing complete (shuttering where
necessary shall be measured and paid separately).
(a) In prop 1cement: 3 sand :6 coarse aggregate
by volume.
(a) In prop 1cement: 3 sand :6 coarse aggregate

by volume Cum 6833.40 0.75 5125.05

Item No. (Rs.)
11 6.29 Brick work with common burnt clay machine
moulded F.P.S. (non modular) bricks of class
designation 12.5 in exposed brick work including
making horizontal and vertical grooves 10 mm
wide 12 mm deep complete in cement mortar 1:6
(1 cement : 6 coarse sand)
6.29.1 From ground level upto plinth level

(c) In proportion 1:6 cu.m. 6769.65 6.90 46710.59
12 Supplying, laying and jointing of 300 mm dia RCC
Class NP4 pipe culvert on 1st. Class bedding of
granular material in single row including fixing
Analysed
coller with cement mortar 1:2 but excluding

excavation, protection works, back filling,
cocrete/ massonry wall in head walls and
parapets
Rm 4789.80 5.00 23949.00
Add extra for GST increment from 12% to 18% with increment multiplying factor (0.2127- 528007.00
0.1405)=0.0722 over the above amount excluding CPOH 15% = Rs.
Sub Total = 8938095.76
Add for Price escallation as per Notification of Spl. Director General (R.G), CPWD, Guwahati
No.17(6)/Spl.D.G(R.G.)/Ghy/Works/Vol-II/ 2021/1779(H) dtd.06-08-2021 @ 21% over the 1877000.00
above amount= Rs.
Sub Total -1 = 10815095.76
Total of analysed Item of Works = 23949.00
Add 18 % GST on analysis item 4310.82
Sub Total-2 = 28259.82
Grand Total cost for 500.00 m long road (1+2) =Rs 10843355.58
Say, per mtr. Rate = 21686.71

CALCULATION OF BILL OF QUANTITY FOR APPROACH ROAD
Road length= 500 m, Road top width= 5.76m; Filling depth = 1.50m ; Road base with = 8.76m
Sl. Item No. L B H Qty Unit Rounded up

Qty
1 Earth filling in emnkment= 2.25(a) 1 500 7.26 1.50 5445.00 Cu.m. 5445.00
Excavating, supplying and filling of local
earth (including royalty) by mechanical
transport upto a lead of 5km also
including ramming and watering of the
earth in layers not exceeding 20 cm in
trenches, plinth, sides of foundation etc.
complete. cum 368.65
2 Preparation of Sub Grade 1 500.00 3.75 1875.00 Sq.m. 1875.00
3 Compactiopn of Sub Grade 1 500.00 3.75 0.50 937.50 Cu.m. 937.50
4 Supplying of Granular Material/metal 1 500.00 3.75 0.30 562.50 Cu.m. 562.50
5 Laying and spreading of Granular materia 1 500.00 3.75 0.30 562.50 Cu.m. 562.50
6 Brick Edging 2 500.00 1000.00 Rm 1000.00
7 Concrete Pavement (300 mm tk.) 1 500.00 3.75 0.20 375.00 Cu.m. 375.00
8 Expansion gap filler (through CL of road 1 500.00 500.00 Rm

and @ 4.0 m spacing across the road)
125 3.75 468.75 Rm
Total = 968.75 Rm 968.75
9 PCC Below Culvert 1 5 1.50 0.10 0.75 Cu.m. 0.75
10 RCC Pipe Culvert 1 5 5.00 Rm 5.00
11 Earth Work 1 5 1.00 1.50 7.50 Cu.m. 7.50
12 Brick work in wing wall 2 5 0.46 1.50 6.90 Cu.m. 6.90
Analysis of rate for non schedule Item ( 300 mm dia RCC pipe NP4)
1 : RCC Pipe culvert

Cost of 3.0 m. long 300 mm dia RCC
clas NP4 pipe including 1 collar
3.0 Rm @ Rs. 3770.00 = Rs. 11310.00
Cost of Transportation from manufacturer's store to work site @ 5 % = Rs. 565.50
Page-63 of 121 Approach BOQ RA

Sl. Item No. L B H Qty Unit Rounded up
Qty
Total cost of materials at site = Rs. 11875.50
Labour charge for placing , laying and jointing the pipe in proper line and level
@ 10 % = Rs. 1187.55
Total = Rs. 13063.05
Add Contractor's profit and over head expanse @ 10% = Rs. 1306.31
Total cost for 3.0 m long pipe = Rs. 14369.36
Therefore, Cost per meter = Rs. = Rs. 4789.79

Say, Rs. 4789.80
Page-64 of 121 Approach BOQ RA

ANNEXURE-M
DETAIL ESTIMATE FOR KVA CAPTIVE POWER GENERATOR
Capacity Requirement FOR: TREATMENT PLANT LOCATION
Total power requirement for running all the drive motors of the treatment plant at full installed
capacity, raw water pump in the DTW loacted at treatment plant site, including provision for internal
electrification / campus illumination etc. = 82.50 KVA
Sl. No. Item Description Unit Qnty Rate Amount

1 Supplying including installation, testing and
commissioning of Air/Water Cooled Diesel Generator
set coupled to suitable alternator of 220/415 V, AC,
1/3-Phase 0.8 p.f.(la mounted on a 1) M.S.
Fabricated base frame.,2) M.S. fuel tank of required
capacity.,3) Residual Silencer.,4) Standard Control
Panel.5) Suitable batteries with lead.,5) First fill of
lube oil.,6) Acoustic Enclosure complete with all
accessories as specified and directed by the
department conforming to IS comprising the Technical
Specification.. as per manufacturer. (RANGE FROM 5
KVA TO 625 KVA) Kirloskar green/bliss, Leyland,
Volvo Penta, Perkinson, Mahindra, Greaves, Escort
engine and Kirloskar, Stamford, Leroy somer
alternator.
a) 82.5 KVA- 3 PHASE - Approx size - 3240 mm x No. 1.00 1018126.00 1018126.00
1440 mm x 1585 mm - Approx Wt 1950 Kg.,
COOLING - W/C. (Rate as per Item 41.1.1.42 of
APWD Schedule plus escallation @ 5 % per annum
since 2013-14)
2 PCC Padding for the Generator (@ 5 % Cost of the Job 1.00 50906.30 50906.30
Generator)
3 Changeover Control Panel including connection Cable Job 1.00 101812.60 101812.60
& other Accessories (@ 10 % Cost of the Generator)
Sub Total = Rs. 1170844.90

Add GST 18 % = Rs. 210752.08
Page-65 of 121 DG set RA

(ANNEXURE-N )
DETAILED ESTIMATE FOR THE CLEAR WATER PUMPING MACHINERY INCLUDING SUCTION &
DELIVERY PIPING ETC. OF RAHA TOWN WATER SUPPLY SCHEME
Sl. Description of Item Unit Rate (Rs.) Qty. Amount (Rs.)

1 Supply, installation testing and commissioning
including trial run of horizontal split casing type
electrically operated centrifugal pump of reputed
make and conforming to BIS specification and &
other regulatory norms, giving a discharge of 57.29
lps. against total head of 40.0 m. including all taxes
and duties as applicable, all complete as directed and
specified. (Note : Contractor has to furnish
manufacturer's test certificate and characteristic
performance curve of the pump )
Each 162068.00 2.00 324136.00

2 Supply, installation testing and commissioning
including trial run of 3 - Ph. Induction motor of 1440
RPM (1500syn) 415 Volts, AC supply, 50 Hz., TEFC
body electrical motor suitable and synchronised for
the pump in item no. 1 above, of reputed make, and
conforming to BIS specification including all taxes and
duties as applicable, all complete as directed and
specified. (Note : Contractor has to furnish
manufacturer's test certificate of the motor )
Each 107164.00 2.00 214328.00

3 Febricating, supplying, fitting and fixing of suitable
M.S. Base frame with slotted holes (for adjustment)
for the above pumps and motors, including all taxes
and duties as applicable, all complete as directed and
specified.
Each 10109.00 2.00 20218.00
4 Supplying, fitting and fixing of anti vibratory
mountings below the base frame. Each 5143.00 3.00 15429.00
5 Supply, delivery, fitting and fixing of flexible coupling
suitable to above pumps and motors, including all
taxes and duties as applicable, all complete as
directed and specified.
Set 2629.00 2.00 5258.00
6 Supplying, fitting and fixing of Individul Pressure
Gauge including isolating valves for the pumps in
Item No. 1 above, including all taxes and duties as
Set 2420.00 2.00 4840.00
Page-66 of 121 CW pump assembly

7 Supply, installation, testing and commissioning of
elctrical control unit (Soft Starter) for the raw water
pump drive motors mentioned in item 2 above,with
protection devices against electrical fault & having
indicator for current, voltage & P.F.; 3.5 core
connection cable of required size for connecting the
motor with the starter etc. all complete, as directed
and specified.
Each 56160.00 2.00 112320.00

(matching to the suction size of the pump at item No.
1 above) cast iron flanged foot valve conforming
torelevant BIS Specification (with current
amendment ) and of reputed make, at end of the
suction pipe with all necessary bolts , nuts, washers,
gaskets etc., including all taxes and duties as
Each 6740.00 2.00 13480.00

1 above) cast iron double flanged (CI/DF) sluice valve
with hand wheel (Class PN-1.0) conforming to
relevant BIS Specification (with current amendment )
and of reputed make, with the delivery end of the
pump with all necessary bolts , nuts, washers,
gaskets etc., including all taxes and duties as
Each 13424.00 2.00 26848.00

1 above) cast iron double flanged (CI/DF) Non
Returne valve (NRV) conforming to relevant BIS
Specification (with current amendment ) and of
reputed make, with the delivery end of the pump
(after the sluice valve with all necessary bolts , nuts,
washers, gaskets etc., including all taxes and duties as
Each 7381.00 2.00 14762.00

11 Febrication, Supplying, fitting and fixing of required
dia. (matching to the suction / delivery size of the
pump at item No. 1 above) Suction and Delivery
piping, with eccentric / concentric tapers, flanges, gap
pieces, MS pipes made out of 8 mm. thick MS plate for
barrel and 20 mm thick for flanges with internal food
grade epoxy coating and external enamel paint as per
specifications including necessary bolts , nuts,
washers, gaskets etc., as per specifications, including
all taxes and duties as applicable, all complete as
directed and specified
Set 54425.00 2.00 108850.00

12 Supply, installation, testing and commissioning of 5.0
HP capacity electrically operated Vacuum pump set
with all necessary GI hardware for priming of the raw
water pump sets along with elctrical control unit
(Soft Starter) with protection devices against
electrical fault, including all taxes and duties as
Set 42244.00 1.00 42244.00

13 Supplying and installation of 1000 liters capacity roto
moulded HDPE cylindrical vertical closed top tank of
approved make for storing water for priming of the
raw water pumps including M.S. staging of 1.5 m.
height properly painted; necessary inlet & outlet
arrangement; connecting and hooking up of the same
with the pumps with 1st. class ITC or similar
approved GI pipes, gun metal valves etc., including all
taxes and duties as applicable, all complete as
Job 32732.00 1.00 32732.00

14 Supply, laying, testing and commissioning of 3.5 core
armoured electrical copper cables of requisit size for
connecting the Starter of respective clear water pump
sets and the vacuum pump with Main receiving panel
board of the treatment plant, including necessary
copper end lugs; and including 4 pole electrical main
switch of rquisit current rating, all complete, as
Rm 1029.00 50.00 51450.00

15 Supplying, installation of GI PERFORATED cable tray
on wall or from ceiling including necessary channel,
nuts and bolts, washer etc. as required as directed
and specified by the department. (LEGRAND/ AKG
/STRUTFAST make).
Job 25627.00 1.00 25627.00
16 Providing earthing for all the electrical equipment
installed in the clear water pump house including
supply of all necessary aluminium earth strip, Copper
plate earthing with copper connection conductor etc.,
all complete including supply of all necessary
materials and labour.
Job 27186.00 2.00 54372.00

17 Supply, delivery and installation of all safety
equipment as per IE rules, including all taxes and
duties as applicable, all complete as directed and
specified.
Job 9692.00 1.00 9692.00
a) Rubber Matting 1 m x 1 m x 12 mm tk. – 2 Nos
b)Shock Treatment Chart – 2 nos
C) Caution and danger Board – 2 Nos
d) 2 Nos. 2.5 M long Fibre discharge rod with copper clamp
and wire etc., complete as directed by the departmental
engineers - 1 Set
18 Supply, delivery of required Tools for pump sets
maintenance including all taxes and duties (5 % cost
of the clear water pump, drive motor, soft starter and
the vacuum pump set
Set 34651.40 1.00 34651.40
Sub Total = 1111237.40
Add GST @ 18 % = 200022.73
Say, 1311260.00

Analysis of rate for Clear water Pumping Machinery
Item - : Centrifugal pump
a) Cost of Pump of rquisite discharge & head; 1 No. @ Rs. 140271.00 = Rs. 140271.00
b) T & P (LS) = Rs. 50.00
c) Labour charge for fitting, fixing of the pump @ 5 % cost of pump = Rs. 7013.55
Total Cost = = Rs. 162068.00
Say, = Rs. 162068.00
Item - : Electrical Motor for the above Pump

a) Matching Drive Motor for the above pump 1 No. @ Rs. 92735.00 = Rs. 92735.00
b) T & P (LS) = Rs. 50.00
c) Labour charge for fitting, fixing of the motor including @ 5 % cost of motor
coupling of the same with the pump = Rs. 4636.75
Total Cost = = Rs. 107163.93
Say, = Rs. 107164.00
Item - : MS Base frame for the pump set

a) MS Base Frame 1 No. @ Rs. 9180.00 = Rs. 9180.00
b) T & P (LS) = Rs. 10.00
c) Labour charge for fitting, fixing Already included in = Rs. 0.00
pump and motorSub
costTotal = Rs. 9190.00
Say, = Rs. 10109.00
Item - : Flexible coupling for the pump set

a) Flexible Coupling for Pump and Motor 1 No. @ Rs. 2380.00 = Rs. 2380.00
b) T & P (LS) = Rs. 10.00
c) Labour charge for fitting, fixing Already included in = Rs. 0.00
pump and motorSub
costTotal = Rs. 2390.00
Say, = Rs. 2629.00
Item - : Pressure Gauge

a) Pressure Gauge for Pump 1 No. @ Rs. 1125.00 = Rs. 1125.00
b) Isolating Valve 1 No. @ Rs. 875.00 = Rs. 875.00
of the barge @ 10% cost of Materials = Rs. 200.00
Say, = Rs. 2420.00
Item - : Starter for the Electrical Motor for the above Pump
a) Soft Starter for the Drive Motor for the above pump
including cost of connection cable 1 No. @ Rs. 46368.00 = Rs. 46368.00
b) T & P (LS) = Rs. 50.00
of the barge @ 10 % cost of starter = Rs. 4636.80
Say, = Rs. 56160.00
Item - : 200 dia Foot valve

b) T & P (LS) = Rs. 50.00
c)Labour charge for fitting, fixing of the valve @10 % cost of Materials = Rs. 552.50
Say, = Rs. 6740.00
Item - : 200 dia Sluice valve

b) T & P (LS) = Rs. 50.00
c) Labour charge for fitting, fixing of thevalve @10 % cost of Materials = Rs. 1104.90
Say, = Rs. 13424.00
Item - : 200 dia non return valve

b) T & P (LS) = Rs. 25.00
c) Labour charge for fitting, fixing of theValve @10 % cost of Materials = Rs. 607.70
Say, = Rs. 7381.00
Item - : Vacuum Pump

a) Cost of pump with drive motor and starter 1 No. @ Rs. 33250.00 = Rs. 33250.00
b) GI (H) Pipe for connecting & hooking up with RW pump @10 % of the pump cost = Rs. 3325.00
c) Labour charge for fitting, fixing of the pump set @ 10 % cost of Materials = Rs. 1828.75
Say, = Rs. 42244.00
Item - : Priming Tank with staging

a) Cost of 1000 Ltr. Caoacity roto moulded HDPE tank 1000 Ltr @ Rs. 11.50 = Rs. 11500.00
b) Cost of staging @ 75 % of above = Rs. 8625.00
c) Cost of GI pipes for connecting the Tank with respective
Pumps including all necessary specials and control valves
@ 50 % of the Tank Cost = Rs. 5750.00
Total = Rs. 25875.00
d) Labour charge for installation of the same @ 15 % of
material cost = Rs. 3881.25
Total = Rs. 29756.25
e) Add Contractors' profit and over head etc. @ 10 % = Rs. 2975.63
Say, = Rs. 32732.00
Item - : Cable carrier

a) Cost of the materials 15 Rm @ Rs. 1350.00 = Rs. 20250.00
b) T & P (LS) = Rs. 10.00
c) Labour charge for fitting, fixing @ 15 % cost of Materials = Rs. 3037.50
Say, = Rs. 25627.00
Item - : Earthing
a) Cost of Earth Strip 15 Rm @ Rs. 210.00 = Rs. 3150.00
b) Cost of Copper plate Earthing 1 No @ Rs. 16522.50 = Rs. 16522.50
c) Connection cable and nuts bolts etc. 10 Rm @ Rs. 275.00 = Rs. 2750.00
d) T & P (LS) = Rs. 50.00
e) Labour charge for fitting, fixing @10 cost of nmaterials = Rs. 2242.25
Say, = Rs. 27186.00
Item - : Safety Equipment

a) Rubber Matting 1 m x 1 m x 12 mm tk. – 2 Nos 2 Sqm @ Rs. 875.00 = Rs. 1750.00
b) Shock Treatment Chart 1 No @ Rs. 3750.00 = Rs. 3750.00
c) Caution and danger Board 1 No @ Rs. 1850.00 = Rs. 1850.00
d) 2.5 M long Fibre discharge rod with copper clamp and
wire etc 2 No @ Rs. 330.00 = Rs. 660.00
e) Labour charge @ 10 % cost of Materials = Rs. 801.00
Say, = Rs. 9692.00
Item - : suction and delivery piping

a) M.S. plate inclussive of taxes
i) Suction pipe 200 dia. 6 mm. thick MS Plate - 4.0 Rm. = 121.8647 Kg,
ii) Delivery pipe - 200 dia. 6 mm. thick MS Plate - 3.0 Rm. 91.39849 Kg,
=
Sub Total = 213.3 Kg,
Add 20 % for eastage, flange etc. = 42.65263 Kg,
Sub Total = 255.9 Kg, @ Rs. 92.50 = Rs. 23672.21
b) fabrication charge including cutting and machining 255.9 Kg, @ Rs. 22.00 = Rs. 5630.15
Sub Total = = Rs. 29302.36
c) supply of all necessary adopters viz. flange, reducer/
enlarger, tee etc. as required; rubber insertion sheet
(gasket); Nuts & bolts with washers etc. for jointing, fitting
and fixing of the common headers with the pumps and with
the beginning end of the raw water pumping main @ 50 % cost of the above = Rs. 14651.18
d) M.S. supporting Clamp for fitting and fixing the pipes
2 Nos. @ Rs. 100.00 = Rs. 200.00
Sub Total = = Rs. 44153.53
e) Labour charge for fitting, fixing & jointing the above
suction & delivery pipes with all the clear water pumps in
proper line & level @ 10% of the above cost = Rs. 4415.35
f) Sundries @ 2% of the above cost = Rs. 883.07
g) T & P (LS) = Rs. 25.00
Total = Rs. 54424.65
Say, = Rs. 54425.00
Item - : anti vibratory mountings below the base frame.

a) Cost of anti vibratory mountings 1 Set @ Rs 4250.00 = Rs. 4250.00
b) labour charge for fitting & fixing @ 10% of the above cost = Rs. 425.00
Total = Rs. 5142.50
Say, = Rs. 5143.00
Item - : 3.5 core cable for connecting the pump starter with main control panel
a) Cost of Cable 1 RM @ Rs 850.00 = Rs. 850.00
b) Cost of Glands etc. @ 10% of the above = Rs. 85.00
c) Contractor's profit & overhead @ 10% of the above = Rs. 93.50
Total = Rs. 1028.50
Say, = Rs. 1029.00
ANNEXURE-P
DETAILED ESTIMATE FOR MANIFOLD TYPE COMMON HEADER AT TREATMENT PLANT FOR
THE CLEAR WATER MAIN FOR CONNECTING THE SAME WITH THE CLEAR WATER PUMPS.
Sl. Description of Works Unit Rate Quantity Amount
1 (Market rated item):- 400 mm dia. x 2.0 m. long manifold type
M.S. fabricated common header with 2 nos. 125 mm dia., 300
mm long flanged inlets and one 200 mm dia. 400 mm long
flanged outlet (barrel fabricated out of 10 mm Tk. plate and
Flanges fabricated out of 12 mm Tk. plate), for connecting
delivery ends of both the Clear Water Pump set at clear water
pump house to one 200 mm dia clear water riser main,
including all necessary supporting structures, clamping
devices, jointing materials etc. and including connecting and
hooking up of the same with the raw water pumps & the riser
main including all necessary appurtenances etc., all complete,
as directed and specified.
Job 109402.00 1.00 109402.00

2 Construction of RCC Padestal for supporting pipe line in
depresses areas, valley etc. of size 400 mm x 400 mm x 2500
mm average height (2000 mm below GL & average 500 mm
above GL) of Grade M25 with 100 mm thick cement concrete
base of prop. 1:3:6 (1 cement : 3 coarse sand : 6 aggregate)
over flat brick soling, finished with 15 mm thick cement
plastering on all exposed surfaces in prop. 1:4 (1 cement : 4
fine sand); reinforcement 10 # @ 150 mm c/c bothways at
base slab of size 1000 mm x 1000 mm x 300 mm, 8 Nos. 12 #
verticals in the padesta & 8 # - 4 legged stirrups @ 150 mm
c/c. (staggered) including supply of all labour and materials,
all complete, as ditrected and specified
No. 29194.50 2.00 58389.00

Total as per CPWD Schedule of Rates 21 =(I)= Rs. 58389.00
Total of analysed Item of Works = (2)= Rs. 109402.00
Add 18 % GST on analysis item 19692.36
Sub Total =(3)=Rs. 129094.36
Grand Total =( 1+2)=Rs. 187483.00

The project estimate of Raha town water supply scheme has been prepared based on CPWD DSR
2021,
Sl. APHED ScheduleItem of rates for the year of 2015-16,
Description Quantity and
Unit analysis rates
Rate (Rs ) for Non-Schedule
Amount (Rs)
1 Source Development by installing 200 mm deep tube
well of approximate depth 150.0 m. including
providing all necessary casing pipe, slotted strainer,
pea gravels for well packing, bentonite clay etc.;
providing all labour, machinery & equipment;
developing of the well for minimum 100 hours and
including supply of UPVC pipes with locking
arrangement etc., all complete as directed and
specified.
DTW to be installed at TP site (ANNEXURE-A) 2.00 Job 1445751.00 2891502.00

2 Providing electrical power connection to DTW site
including drawal of electrical power line from the
nearby APDCL Grid, providing electrical control panel
& metering unit etc. and including obtaining necessary
approval & load sanction from APDCL and payment of
supervision & other charges to APDCL, if any, all
complete, as specified & directed for the DTW.
(ANNEXURE- C)
1.00 Job 1304022.00 1304022.00
3 Supply, installation, testing & commissioning of
submersible type Raw Water Pumping machinery
giving discharge of 25 lps against total maximum head
of 35.0 including providing all necessary electrical
switch gears etc. all complete, as specified & directed.
(ANNEXURE- D)
2.00 Each 376319.00 752638.00
4 Supplying, laying, jointing, testing and commissioning
of average 150 mm dia. DI / SS Class-K9 pipe as Raw
Water Conveying Main (as per all relevant BIS
specification) from 2 Nos. Deep Tube Well to Sprinkler
type Aerator at Treatment Plant including all necessary
earthwork, valves & specials, valve chamber,
supporting structures, anchor / thrust block etc.,
restoration of road hard crust / side bam (repairing
charges payable to PWD / local bodies, if any),
including obtaining permission for laying of pipe line
along / across any Govt. / Semi Govt./ Private property,
and including payment of all Taxes & duties as
applicable under rule, all complete, as directed and
specified.(ANNEXURE- E )
550.00 RM 4096.01 2252807.19

5 Construction of 1 no. Assam type raw water pump
house of area 15 sq.m complete with all labour and
material for DTW.(ANNEXURE- F )
15.00 Sqm. 28275.00 424125.00
Sl. Item Description Quantity Unit Rate (Rs ) Amount (Rs)
6 Construction of Water Treatment Plant of capacity 3.6
MLD (in 16 hours of operation and with raw water
from underground source) with suitable design in
conformity with the CPHEEO Manual and all relevant
BIS Code of practices with latest amendment, current
at the time of design & execution, having provision for
sprinkler type aeration, rapid mixing, sedimentation &
Filtration followed by disinfection, including all
necessary Mechanical and Electrical Installation Work
suitable for smooth & trouble free operation of the
plant, Provision for Back Washing, Chemical house
with Laboratory Facility including laboratory
equipment and having provision for one Water Works
Office and Storage accommodation, filter back wash
water tank, sludge disposal system, recycling of back
wash water, all internal connection & by-pass piping
system including all internal and external
electrification work for compound lighting etc., Main
incoming electrical control panels for connecting &
hooking up of the electrical switch gears of various
drive motors of the Treatment Plant units, back wash
water pump with necessary piping work etc., and
including Internal electrification work (with concealed
copper wiring of required C/S. area) with all necessary
electrical fittings & fixtures viz., light / fan / power
socket etc., at intake barge / compound illumination at
intake station etc., all complete, as directed and
specified.(ANNEXURE- G )
1.00 Job 32562268.00 32562268.00
7 Construction of 256.5 cum. Capacity RCC Under Ground
Treated Water Sump and RCC clear water pump room
above the Sump having all appurtenances & provision
in the Sump for all inlet, outlet & overflow
arrangement; calibrated water level indicator; Air
Vent Pipe; Men Hole with Cover; CI Lugs inside the
sump etc., and complete finishing of the pump room
having steel casement window / ventilator, MS Rolling
Shutter, C.C. flooring with metallic concrete hardener /
C.C. flooring with metallic concrete hardener, internal
electrification (with concealed copper wiring of
required C/S. area) with all necessary electrical fittings
& fixtures viz., light / fan / power socket etc., all
complete, as directed and specified.(ANNEXURE-H)
1.00 Cum 6589044.00 6589044.00

8 Staff Accommodation at Treatment Plant site having 2
(two) No. dwelling unit for Operator / Chowkider
having total plinth area of 100 Sq.m. finished floor
height comprising of 1 bed room with attached toilet, 1
living room, 1 kitchen & 1 entry veranda having
aluminium casement window/ ventilator, 1st. class
local hard Wood door frame, 1st. class local hard Wood
panelled shutter (Toilet door shall be of solid moulded
PVC frame & 25 mm. thick PVC shutter), internal wall
finished with plastic paint & exterior surfaces finished
with weather coat cement paint and powder coated pre
laminated corrugated Galvanised sheet roofing), A.C.
sheet ceiling with wooden frame etc. including all
necessary internal water supply & sanitary installation
work , internal electrification (with concealed copper
wiring of required C/S. area) with all necessary
electrical fittings & fixtures viz., light / fan / power
socket etc., necessary plinth protection work, white ant
treatment etc., all complete, as directed and specified.
(ANNEXURE- I)
80.00 Sqm. 41219.47 3297557.34

9 (I) Construction of 1.80 m. high (above GL) brick
Security Wall with RCC framed structure at treatment
plant site with MS gate having locking arrangement,
wall finished with weather coat cement paint & gate
finished with non glossy synthetic enamel paint over a
coat of red lead primer), all complete, as directed and
specified. (approximate size of the plot of land for
treatment plant. (ANNEXURE-J)
140.00 Rm 20721.00 2900940.00

(II) Supplying and filling earth at WTP having area:
4050 Sq.m., requiring 1200 mm average depth of earth
filling. CPWD DSR'21 Itemn No.2.25(a) Excavating,
supplying and filling of local earth (including royalty)
by mechanical transport upto a lead of 5km also
including ramming and watering of the earth in layers
not exceeding 20 cm in trenches, plinth, sides of
foundation etc. complete. cum 368.65
5062.50 Cum 368.65 1866290.63

10 1.20 m. wide internal road/path made of cement
concrete laid over flat brick soling etc. inside the
treatment plant area, land scrapping & arboriculture,
compound illumination with 12 (twelve nos. of 250
Watt HPSV street light luminaries mounted on 4.0 m.
high GI pole & wiring with 6.0 sq.mm. PVC insulated
copper conductor in loop within the treatment plant
site including all necessary labour & materials, all
complete, as directed and specified.(ANNEXURE-K)
1.00 Job 1460407.00 1460407.00

11 Development of Approach Road (with Hume pipe
culvert) conforming to specification and norms of
APWD / MoST to the Treatment Plant with cement
concrete pavement from the nearby existing public
road (formation width at Top 4.0 m, paved width - 3.0
m.) including preparation & compaction of sub grade,
providing 500 mm. thick granular sub base to WBM
specification etc. including payment of all taxes &
duties, forest royalty, octroi, all complete, as directed
and specified.(ANNEXURE-L )
400.00 Mtr. 21686.71 8674684.46

12 Providing electrical power connection to treatment
Plant site including drawal of electrical power line
from the nearby APDCL Grid, setting up of required
capacity Sub-Station, providing electrical control panel
& metering unit etc. and including obtaining necessary
approval & load sanction from APDCL and payment of
supervision & other charges to APDCL, if any, all
complete, as specified & directed (approximate power
requirement at treatment plant : 75 KVA).
(ANNEXURE- C)
1.00 Job 1304022.00 1304022.00

13 Providing Diesel Engine Driven 82.5 KVA capacity
Water Cooled type Captive Power Generator (as per
relevant BIS or ISO specification) of required Capacity
to operate all the electrical drive motors of various
unit of the treatment plant, internal & external lighting
arrangement thereof and to operate all the clear Water
Pumping machinery at full capacity and all other
electrical installations thereof including supporting
structure, Auto change over control panel, connecting
& hooking up of the same with main incoming
electrical control panel, Fuel tank and all other
necessary appurtenances etc., all complete as directed
and specified.(ANNEXURE-M)
1.00 Job 1381597.00 1381597.00

14 Providing Treated Water Pumping machinery in the at
the clear water pump room at treatment plant
including all necessary electrical and other installation
works : 2 nos. ( 1 working + 1 standby ) horizontal split
casing type electrically operated centrifugal pump set
(as per relevant BIS specification) with matching drive
motor (as per relevant BIS specification) with variable
frequency drive where required, all of reputed make
and conforming to BIS specification & other regulatory
norms, giving a discharge of 23.438 lps against a total
maximum head of 40.0 m. including providing all
necessary suction & delivery piping arrangements with
control valves & specials viz. foot valve, sluice valve,
non return valve etc., electrical switch gear along with
required capacity Capacitor bank panel and connection
cable of required sizes, arrangement for priming pump
with standby provision & priming water tank with
suitable staging & required GI piping etc., anti
vibratory mountings for the pump set, and including
payment of all taxes and duties as applicable,
furnishing manufacturer's test certificate &
characteristic performance curve of the pump set, all
complete as directed and specified.(ANNEXURE-'N')
1.00 Job 1311260.00 1311260.00

15 Supply, fabrication, installation, testing and
commissioning of manifold type common header pipe
at treatment plant near clear water pump house
including all necessary supporting structures, clamping
devices, jointing materials etc. and including hooking
up of the system with clear water riser main as well as
with all the clear water pumps, all complete, as
specified & directed.(ANNEXURE- P)
1.00 Job 187483.00 187483.00

16 Supplying, laying, jointing, testing and commissioning
of required 200 mm dia DI /S.S. Class K-9 pipe as Clear
Water Conveying Main (as per all relevant BIS
specification) from RCC Under Ground Treated Water
Sump at treatment plant to RCC elevated service
reservoir including all necessary earthwork, valves &
specials, valve chamber, supporting structures,
anchor / thrust block etc., restoration of road hard
crust / side bam (repairing charges payable to PWD /
local bodies, if any), including obtaining permission for
laying of pipe line along / across any Govt. / Semi
Govt./ Private property, and including payment of all
Taxes & duties as applicable under rule, all complete,
as directed and specified.(ANNEXURE- 'Q' )
50.00 RM 8521.00 426050.00

17 Providing 1350.00 Cu.m. capacity (net storage
excluding the dead storage)RCC Elevated Service
Reservoir with 18.0 m. high RCC staging with suitable
RCC Foundation including all necessary inlet/ outlet/
overflow/ draining etc. piping arrangement with
control valves, M.S. ladder with guard ring for
ascending to the inspection canopy and then to the
Roof of the reservoir, Air Vent pipes, Manhole with
frame & cover at roof, float operated inlet valve,
calibrated water level indicator, lightening arrestor
with earthing system, Solar Power operated Aviation
Warning Lamp with auto switch ON/OFF devices,
providing CC topping on bottom dome & conical dome
inside the reservoir & CC Skirting on inner faces of
reservoir wall, providing cement mortar plaster to all
other exposed surfaces of the structure and painting of
the RCC structure with weather resistant cement paint
over priming coat & anti corrosive paint over a coat of
lead primer to M.S. work, etc., all complete (as per all
relevant BIS or ISO specification), as directed and
specified.(ANNEXURE- R)
1.00 Job 51745417.00 51745417.00

18 (i) Supplying, laying, jointing, testing and
commissioning of required dia DI / SS Class K7
distribution pipe network (as per all relevant BIS
specification), including all necessary earthwork,
valves & specials, valve chamber, supporting
structures, anchor / thrust block etc., restoration of
road hard crust / side bam (repairing charges payable
to PWD / local bodies, if any), including obtaining
permission for laying of pipe line along / across any
Govt. / Semi Govt./ Private property, and including
payment of all Taxes & duties as applicable under rule,
all complete, as directed and specified.(ANNEXURE-S)
(a) 200 mm dia DI/SS Class - K7pipe 350.00 RM 5999.00 2099650.00

(b) 250 mm dia DI/SS Class - K7pipe 350.00 RM 7114.00 2489900.00
(c) 300 mm dia DI/SS Class - K7pipe 250.00 RM 7832.00 1958000.00
(d) 300 mm dia DI/SS Class - K7pipe 300.00 RM 8918.00 2675400.00
(ii) Supplying and laying of pipes of distribution
network with HDPE including all valves specials etc. as
directed
(a) 110 mm Dia 3000.00 RM 1420.96 4262880.00
(b) 160 MM dia 2598.00 RM 3247.94 8438148.12
19 (BAR): House sevrice connection -Supplying, fitting,
fixing, testing and commissioning of house connection
with UPVC pipe, and assocories . Construction of
Functional Household Tap Connection including
earthwork in excavation for pipe line (both for
connection in distribution line and service connection)
and refilling, dressing etc., providing PVC Saddle Piece
of average size 110 mm x 15 mm (i.e. ranging from
63mm to 140mm) and make Supreme or equivalent,
making holes in the distribution pipe, providing 15 mm
dia bronze ferrule cock (PN-16) conforming to IS:2692
(1989) as ammended and make Zoloto or equivalent,
connecting it to the saddle piece, providing and fixing 3
layer (Outer green / GREY coloured UV Stabilised,
middle black coloured UV Stabilised and inermost layer 200.00 Each 8000.00 1600000.00
white coloured with antimicrobial property)- Fusion
welded PP-R ( Poly propylene-random copolymer)
Pipes, SDR 7.4 having thermal stability for hot and cold
water supply conforming IS 15801-2008 of length 10m
from saddle piece to the tap point ( pipes of make from
Departmentally empanelled manufacturers and PN-
16 Pipe,20 mm OD,SDR-7.4) including all plain PP-R
fittings and brass threaded PP-R fitting and clamping,
cutting and making good to the damages, including all
taxes and duties as applicable and including the cost of
all required labour and materials
20 (BAR):- Road restoration cost payable to state PWD,

NHIDCL authority and local bodies for cutting and 6848.00 Rm 500.00 3424000.00
crossing of roads while laying the pipe lines .
21 2 (two) months Trial Run of the complete water supply
scheme after successful commissioning of all the
system component including payment of wages for all
pump operator, treatment plant operator, Khalashi,
Plumber, Electrician, helper etc.; payment of electrical
power tariff & load charges for intake station &
treatment plant; providing POL for the Captive Power
Generators; and, supplying all necessary chemicals,
disinfectants, laboratory reagent etc., all complete, as
directed and specified.(ANNEXURE- T)
2.00 Month 465557.00 931114.00

Total cost = 149211206.74
Consultancy services @1.50% = 2238168.10
Add contingency @1% = 1492112.07
Add labour welfare cess @1% = 1492112.07
Total project cost = 154433599.00
Say Rs. 15,44,34,000.00
(Rupees fifteen crore forty four lakhs thirty four thousand) only
CALCULATION OF BILL OF QUANTITY FOR THE RCC SUPPORT FOR C.W.
COMMON HEADER
Sl. Item No. L B H Qty Unit R/o Qty

3 Shuttering and shoring from 1.5 to 1 1.20 1.20 0.675 3.240 Sq.m. 3.24
4 PCC 1 1.10 1.10 0.1 0.121 Cu.m. 0.12
6 Plastering 1 0.40 0.40 0.5 0.800 Sq.m.

1 0.40 0.40 0.160 Sq.m.
Total = 0.960 Sq.m. 0.96
7 RCC Work 1 1.00 1.00 0.3 0.300 Cu.m.

1 0.40 0.40 2.2 0.352 Cu.m.
Total = 0.652 Cu.m. 0.65
8 Reinforcing steel
1.0 % of Gross vo;lume of concrete 0.007 Cu.m.
Weight @ 7850 Kg/ Sq.m. = 51.182 Kg
= 0.512 Qtl. 0.51
9 Form Work 1 1.0 1.0 0.4 1.600 Sq.m.

1 0.4 0.4 2.2 3.520 Sq.m.
Total = 5.120 Cu.m. 5.12
Analysis of Rate for Non Schedule Item

Item : MS Common Header
1 400 mm dia. x 2.0 m. long manifold type M.S. fabricated common header with 2 nos. 125 mm dia., 300 mm long flanged
inlets and one 200 mm dia. 400 mm long flanged outlet (barrel fabricated out of 10 mm Tk. plate and Flanges fabricated out
of 12 mm Tk. plate), for connecting delivery ends of both the Clear Water Pump set at clear water pump house to one 200 mm
dia clear water riser main, including all necessary supporting structures, clamping devices, jointing materials etc. and
including connecting and hooking up of the same with the raw water pumps & the riser main including all necessary
appurtenances etc., all complete, as directed and specified.
Materials Required :
8 mm plate for common header = 251.4198 Kg.
8 mm plate for inlet = 31.058 Kg.
8 mm plate for outlet = 25.635 Kg.
te for lange &blank flange of common header = 241.56 Kg.
12 mm plate for blank flange of inlet = 22.18 Kg.
12 mm plate for blank flange of outlet = 15.10 Kg.
Total = 586.95 Kg.
wastage etc. @ 10% of above = 58.70 Kg.
Total Weight = 645.6 Kg., Say. 646.0 Kg.
a) Cost of MS Plate @ Rs. 95.50 Per Kg = Rs. 61693.00
b) Machining & Febrication charge @ Rs. 35.00 Per Kg = Rs. 22610.00
Page-81 of 121
Sl. Item No. L B H Qty Unit R/o Qty
c) Transportation of Manifold from Workshop to work site (L.S.) = Rs. 500.00
d) Hire Charge of Crane for lifting and placing the Common Header on Pade= Rs. 1000.00
e) Skilled labour = 1.0 Nos. @ Rs. 750.00 Per Kg = Rs. 750.00
f) Ordinary Labour = 1 No. @ Rs. 500.00 Per Kg = Rs. 500.00
g) Supervisor = 1 Nos. @ Rs. 1000.00 Per Kg = Rs. 0.00
h) 3 mm. thick Permanent Ruber Gasket @ Rs. 195.00 Per Kg = Rs. 3900.00
i) Machine Made Nuts & Bolts (TVS) wi @ Rs. 155.00 Per Kg = Rs. 1860.00
j) T & P (L.S.) = Rs. 50.00
Total = Rs. 92863.00
g) Sundries viz., Manila Rope, . @ 2 % = Rs. 1857.26
Total = Rs. 94720.26
Tax etc. @ 5.0 % = Rs. 4736.01
Total = Rs. 99456.27
Say, Rs. 109402.00
Item : RCC Padestal for Common Header

Construction of RCC Padestal for supporting pipe line in depresses areas, valley etc. of size 400 mm x 400 mm x 2500 mm
average height (2000 mm below GL & average 500 mm above GL) of Grade M25 with 100 mm thick cement concrete base
of prop. 1:3:6 (1 cement : 3 coarse sand : 6 aggregate) over flat brick soling, finished with 15 mm thick cement plastering on
all exposed surfaces in prop. 1:4 (1 cement : 4 fine sand); reinforcement 10 # @ 150 mm c/c bothways at base slab of size
1000 mm x 1000 mm x 300 mm, 8 Nos. 12 # verticals in the padesta & 8 # - 4 legged stirrups @ 150 mm c/c. (staggered)
including supply of all labour and materials, all complete, as ditrected and specified
With Rates of CPWD Schedule

a) Earth Work in excavation 3.130 C.m. @ Rs. 286.85 = Rs. 897.84
b) Shuttering and Shoring 7.200 S.m. @ Rs. 132.90 = Rs. 956.88
3.240 S.m. @ Rs. 145.55 = Rs. 471.58
c) PCC (1:3:6) 0.120 C.m. @ Rs. 6833.40 = Rs. 820.01
e) Plastering 0.96 S.m. @ Rs. 406.10 = Rs. 389.86
Total as per CPWD Schedule of Rates 21 = = Rs. 22702.50
Add extra for GST increment from 12% to 18% with increment multiplying
factor (0.2127-0.1405)=0.0722 over the above amount excluding CPOH 1425.00
15%=Rs.
Add for Price escallation as per Notification of Spl. Director General (R.G),
CPWD, Guwahati No.17(6) /Spl.D.G(R.G.) /Ghy/ Works/Vol-II/ 5067.00
2021/1779(H) dtd.06-08-2021 @ 21% over the above amount= Rs.
Total = 29194.50
Page-82 of 121
(ANNEXURE-Q )
DETAILED ESTIMATE FOR THE CLEAR WATER PUMPING MAIN
(INCLUDING COST OF PIPE,VALVES, SPECIALS & OTHER APPURTENANCES) OF RAHA
SL. Description of
A Labour Cost for laying distribution network

excavation in black toping road surface (average
thickness of black toping 35mm) including the removal
of road metal, boulders and refilling the same properly
and restore the road surface to its original condition
(except black toping as the black toping to be done by
the PWD on necessary payment all complete as
directed.
18 Sqm 100.20 1,803.600

excavation for metallic road surface (average thickness
of 40 cm) including the removal of road metal, boulders
and including restoration of road surface original
condition all complete as directed.
12 Sqm 76.60 919.200
3 (APHED SOR'15-16 I/No-9.1.1.b):- Earth in excavation
in foundation trenches including refilling the quantity
as necessary after completion of works of pipe line
dressing, ramming, watering etc. and removal of
surplus earth with 50 M lead and lift up to 1.5 M all
complete as directed including boiling out water where
necessary.
b) Bastic land, tillah soil, hard soil, mixed with moram

gravel and boulder up to one man size.
37.50 Cum 106.10 3,978.75
4 (APHED SOR'15-16 I/No-9.12.2):- Labour charge for
carrying and laying DI pipes and specials (Class-K-9) in
position, in line and level complete as directed.
250 mm dia. pipe 1 1 50.00 50.00 RM 95.20 4,760.00

5 (APHED SOR'15-16 I/No-9.5.3):-Providing rubber
gasket joints to C.I. pipes and specials with testing of
joints including carriage of the materials but excluding
the cost of rubber gasket all complete as directed.
250 mm dia. pipe 1 1 10.00

10 Each 217.40 2,174.00
carrying, placing in position S & S flanged, plain ended
C.I Specials such as tees, bends, collars, tappers and
caps etc all complete as directed.
0.85 Qtl. 110.50 93.93
Page-83 of 121 CWPM RA

SL. Description of

carrying, placing in position, fitting and fixing C.I. sluice
valve (with wheel & cap) C.I. refluxe valve complete
with supplying bolts and nuts, 3 mm thick rubber
insertion sheet etc (the tail pieces if required will be
paid separately) all complete as directed (one valve and
two flanged joints
250 mm dia. pipe 1 1

1 Each 1610.20 1,610.20
8 (APHED SOR'15-16 I/No-9.6.6)Labour Charge carrying,
fitting and fixing CI Double Air valve complete with
supplying bolts, Nuts, 3mm thick rubber incertation etc.
All complete as directed
80 mm dia. 1 1 1 Each 233.00 233.00

9 (APHED, SOR.15-16 9.6.5) Labour charge for carrying,
providing and fixing non return valve of approved
quality including supplying jointing materials all
complete as directed. (a) 250 mm dia

1 Each 40.00 40.00
10 (Analysis rate on DSR'21) Construction of Valve
Chamber of inside measurement 1000 mm x 1000 mm
x 1600 mm high (1500 mm below GL & 300 mm above
GL) with 100 mm thick cement concrete base of prop.
brick soling, 345 mm thick brick wall in cement morter
in prop. 1:4 (1 cement : 4 coarse sand) finished with 15
mm thick cement plastering on complete inside walls
and floor & upto 0.5 m from top on ouside walls in
prop. 1:4 (1 cement : 4 fine sand); 150 mm thick RCC
Pit cover in prop. 1:1.5:3 ( (1 cement : 1.5 coarse
sand :3 aggregate) with double layer reinforcing mesh
of 16 mm dia TMT bars @ 125 c/c. bothways, including
supply of all labour and materials, all complete, as
ditrected and specified
1 Each 36386.00 36,386.00

11 (Analysis rate) Providing sand cushioning to pipe line
in trenches , of thickness 1/3rd of the pipe diameter
subject to a minimum of 100 mm including supplying
and spreading predominantly non plastic river sand /
stone dust and including payment of the forest royalty ,
all taxes and duties as applicable under etc. , as per the
BIS specification all complete as directed.
0.25 Cum 1358.00 339.50

12 (Analysis rate):- Labour charge for cutting DI pipe of
different dia for required length as directed.

5 Each 274.00 1,370.00
As per APHED SOR 2015-16 = Rs. 15,612.68

SL. Description of
Less 6 % VAT = Rs. 936.76

Sub total = Rs. 14,675.91
Analysis rate = Rs. 1,709.50
Sub total = Rs. 16,385.41
Add GST 18 % = Rs. 2,949.37
Total as per DSR'21= 36,386.00
Total = Rs. 55,720.79
B Cost of Speacials for laying distribution network

1 Supply of Ductile Iron Presser Pipes ISI Marked, Class-
K-9 with socket and spigot ends conforming to IS
8329/2000 of standard working length.
250 mm dia. pipe 1 1 50.00 50.00 M 4196.80 209,840.00

2 Supply of D.I Specials such as tees, bends, reducer and
caps etc all complete as directed. 85.00 Kg 120.00
10,200.00
3 Supply of C.I Specials such as Flanged Adopter & Collar
Coupling conforming to IS13382-1992
A)Flanged Adopter
250 mm dia. pipe 4

1 4 Each 3300.00 13,200.00
B) Collar coupling
250 mm dia. pipe 4

1 4 Each 3990.00 15,960.00
4 Supply D.I.D.S Sluice valve conforming to IS 14846-
2000 of PN1.0
250 mm dia. pipe 1 1 1 Each 29068.00 29,068.00
5 Supply of DI Non Return Valve
250 mm dia. pipe 1

1 1 Each 27112.00 27,112.00
7 Supply of Double Air Valve
76.2 mm dia. 1 1 1 Each 5844.00 5,844.00
6 Supply of Nut & Bolts for fitting fixing of sluice valve, air
valve and specials etc.
Full threaded 1 15 15 Kg 144.00 2,160.00
8 Supply of rubber gasket for fitting fixing of sluice valve,
air valve and specials etc.
4mm thick 1 5 5 Kg 95.00 475.00

Total =Rs. 313,859.00
Add @18% GST = Rs. 56,494.62
Total of material cost (B) = Rs. 370,353.62
Total Cost of Estimate (A)+(B)=Rs. 426,074.41
Say total = Rs. 426,074.00

SL. Description of
Rate / mtr. Rs. 8,521.48

Say, Rate / mtr. Rs. 8,521.00

CALCULATION OF BILL OF QUANTITY FOR CLEAR WATER PUMPING MAIN

up Qty
Total length of pipe line = 50.0 RM
Pipe to be supported on piller = 0.0 RM
pipe line to be laid in tranches = 50.0 RM
1 Sand Cushioning 1 5.0 0.5 0.1 0.250 Cu.m. 0.25
2 laying & Jointing of Pipe 100 dia pipe = 0.0 RM 0.000 Rm 0.00
150 dia pipe = 0.0 RM 0.000 Rm 0.00
200 dia pipe = 0.0 RM 0.000 Rm 0.00
250 dia pipe = 50.0 RM 50.000 Rm 50.00
300 dia pipe = 0.0 RM 0.000 Rm 0.00
3 DI / MS Febricated Special (2.0 % Wt. of the pipe)

100 dia pipe = 0.0 0.0 Kg.
150 dia pipe = 0.0 0.0 Kg.
200 dia pipe = 0.0 0.0 Kg.
250 dia pipe = 50.0 85.2 Kg.
300 dia pipe = 0.0 0.0 Kg.
Sub Total = 85.2 Kg.
considered for DI Specials = 85.00 Kg. 85.00
4 Cutting of pipe (10 % of total pipe joint)

100 dia pipe = 0.000 Nos 0.00
150 dia pipe = 0.000 Nos 0.00
200 dia pipe = 0.000 Nos 0.00
250 dia pipe = 5.000 Nos 5.00
300 dia pipe = 0.000 Nos 0.00
5 Sluice Valve
6 NRV
7 80 mm dia. Air valve

@ 1 valve per 500 m. or part thereof 1 1.00 Nos 1
Page-87 of 121 CWPM BOQ

up Qty
8 An chor / Thrust Block 0 0.00 Nos 0
8 Supporting pillar in low laying areas 0 0.00 Nos. 0
9 Valve Chamber
for Sluice Valves only 1 1.00 Nos. 1
10 Mtealic Road cutting & restoration (Side Berm)

60 % of pipe line 1 30 0.6 18.00 Sq.m. 18
11 Black topped Road cutting & restoration

40 % of pipe line 1 20 0.6 12.00 Sq.m. 12
Earthwork excavation 1 50 0.6 1.25 37.50 Sqm 37.50
14 Railway Track Crossing 0 0.00 Nos. 0
CALCULATION OF BILL OF QUANTITY FOR THE SUPPORTING PILLAR
Rounded
3 Shuttering and shoring from 1.5 to 3.0 m 1 1.8 1.8 0.675 4.860 Sq.m. 4.86
4 PCC 1 1.4 1.4 0.1 0.196 Cu.m. 0.20
6 Plastering 1 0.4 0.4 2 3.200 Sq.m.

1 0.4 0.4 0.160 Sq.m.
Total = 3.360 Sq.m. 3.36
5 RCC Work 1 1.2 1.2 0.3 0.432 Cu.m.

1 0.4 0.4 4.2 0.672 Cu.m.
Total = 1.104 Cu.m. 1.10
6 Reinforcing steel
1% of Gross vo;lume of concrete 0.011 Cu.m.
Weight @ 7850 Kg/ Sq.m.
86.664
= Kg
= 0.867 Qtl. 0.87
7 Form Work 1 0.4 0.4 4.2 6.720 Sq.m.

1 1.2 1.2 0.3 1.440 Sq.m.
Total = 8.160 Cu.m. 8.16
CALCULATION OF BILL OF QUANTITY FOR THE VALVE CHAMBER

up Qty
Rounded
3 PCC 1 1.5 1.5 0.1 0.225 Cu.m. 0.23
5 Bk. Work in Sub Structure 4 1.23 0.23 1.8 2.037 Cu.m. 2.04
6 RCC cover slab 1 1.46 1.46 0.15 0.320 Cu.m. 0.32
7 Reinforcement
Weight @ 7850 Kg/ Sq.m. = 20.096 Kg
= 0.201 Qtl. 0.20
8 Plastering 4 1.46 0.45 2.628 Sq.m.

1 1.46 1.46 2.132 Sq.m.
Total = 4.760 Sq.m. 4.76

(ANNEXURE-R )
ESTIMATE FOR 1350 CU.M. CAPACITY ELEVATED SERVICE RESERVOIR WITH 18.0 M.
RCC STAGING FOR RAHA TOWN WATER SUPPLY SCHEME

1 2.8 Earth work in excavation by mechanical
means (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,
disposal of surplus excavated soil as
directed, within a lead of 50 m.
All kinds of soil Cum 286.85 751.41 215541.96

2 2.16 Close timbering in trenches including
strutting, shoring and packing cavities
(wherever required) complete.
(Measurements to be taken of the face area
timbered).

2.16.2 Depth exceeding 1.5 m but not exceeding 3 m Cum 145.55 71.82 10453.40
aggregate of sizes 13mm to 32mm in
foundation bed for footing steps, walls, brick
works etc. as directed and specified
including dewatering if necessary, and
curing complete (shuttering where
necessary shall be measured and paid
separately). (a) In prop 1cement: 3 sand :6
coarse aggregate by volume
"
(a) In prop 1cement: 3 sand :6 coarse

aggregate by volume Cum 6833.40 28.08 191881.87
PAGE-90 OF 121 ESR abstract

4 5.33 Providing and laying in position ready
mixed or site batched design mix cement
concrete for reinforced cement concrete
work; using coarse aggregate and fine
aggregate derived from natural sources,
Portland Pozzolana / Ordinary Portland
/Portland Slag cement, admixtures in
recommended proportions as per IS: 9103
to accelerate / retard setting of concrete, to
improve durability and workability without
impairing strength; including pumping of
concrete to site of laying, curing, carriage for
all leads; but excluding the cost of centering,
shuttering, finishing and reinforcement as
per direction of the engineer-in-charge; for
the following grades of concrete. Note: Extra
cement up to 10% of the minimum specified
cement content in design mix shall be
payable separately. In case the cement
content in design mix is more than 110% of
the specified minimum cement content, the
contractor shall have discretion to either re-
design the mix or bear the cost of extra
cement.
5.33.1 All works upto plinth leve

Concrete of M30 grade with minimum
cement content of 350 kg /cum Cum 8599.35 148.23 1274681.65
5.33.2 All works above plinth level upto floor V
level
Concrete of M30 grade with minimum
cement content of 350 kg /cum Cum 6855.86 644.76 4420384.29
5.38 Extra for R.C.C./ B.M.C/ R.M.C. work above
floor V level for each four floors or part Cum 280.95 215.92 60662.87
thereof.
5 5.9 Centering and shuttering including strutting,
propping etc. and removal of form for-
5.9.1 Foundations, footings, bases of columns,

etc. for mass concrete Sqm 307.95 160.38 49389.02
5.9.6 Columns, Pillars, Piers, Abutments, Posts
and Struts Sqm 804.25 884.52 711375.21
bressumers and cantilevers Sqm 608.35 1257.39 764933.21
5.9.3 Suspended floors, roofs, landings, balconies
and access platform Sqm 766.55 102.60 78648.03
5.9.13 Vertical and horizontal fins individually or
forming box louvers band, facias and eaves Sqm 1100.40 337.23 371087.89
board

5.9.2 Walls (any thickness) including attached
pilasters, butteresses, plinth and string Sqm 669.55 642.06 429891.27
courses etc.
5.9.9 Arches, domes, vaults up to 6 m span Sqm 1826.25 775.71 1416640.39
5.9.16 Edges of slabs and breaks in floors and walls
5.9.16.1 Under 20 cm wide R.M. 181.90 152.55 27748.85

5.11 Extra for additional height in centering,
shuttering where ever required with
adequate bracing, propping etc., including
cost of de-shuttering and decentering at all
levels, over a height of 3.5 m, for every
additional height of 1 metre or part thereof Sqm 319.25 1272.40 406213.70
(Plan area to be measured). 5.11.1
Suspended floors, roofs, landing, beams and
balconies (Plan area to be measured)
5.11 Extra for additional height in centering,

shuttering where ever required with
adequate bracing, propping etc., including
cost of de-shuttering and decentering at all
levels, over a height of 3.5 m, for every
additional height of 1 metre or part thereof R.M. 319.25 763.02 243594.14
(Plan area to be measured). 5.11.1
Suspended floors, roofs, landing, beams and
balconies (Plan area to be measured)
6 11.4 52 mm thick cement concrete flooring with

concrete hardener topping, under layer 40
mm thick cement concrete 1:2:4 (1 cement :
2 coarse sand : 4 graded stone aggregate 20
mm nominal size) and top layer 12 mm thick
cement hardener consisting of mix 1:2 (1
cement hardener mix : 2 graded stone
aggregate 6 mm nominal size) by volume,
hardening compound mixed @ 2 litre per 50
kg of cement or as per manufacturer's
specifications. This includes cost of cement
slurry, but excluding the cost of nosing of
steps etc. complete.
55 mm thick Sq.m 855.90 583.20 499160.88

7 11.6 Cement plaster skirting up to 30 cm height,
with cement mortar 1:3 (1 cement : 3 coarse
sand), finished with a floating coat of neat
cement. 11.6.1
18 mm thick Sq.m 570.75 368.82 210504.01

8 13.2 15 mm cement plaster on the rough side of
single or half brick wall of mix
In cement mortar 1:4 Sqm 339.70 4564.35 1550509.69

8
13.21 Extra for providing and mixing water
proofing material in cement per bag of
plaster work in proportion recommended
by the manufacturers
i) 15 mm thick plaster
d) In cement mortar 1:4 Sqm 60.55 2895.21 175304.97
13.25 Extra for plastering: 13.25.1 Spherical
ceiling Sqm 146.65 1604.88 235355.65
13.22 Extra for plastering exterior walls of height
more than 10 m from ground level for every
additional height of 3 m or part thereof. Sqm 72.80 4034.34 293699.95
13.22 Extra for plastering exterior walls of height

more than 10 m from ground level for every
additional height of 3 m or part thereof.
a) On Single coat plaster Sqm 72.80 13809.96 1005365.09

9 13.43.1 Applying one coat of water thinnable
cement primer of approved brand and Sqm 64.45 3504.60 225871.47
manufacture on wall surface.
10 13.44 Finishing walls with water proofing cement
paint of required shade : 13.44.1 New work
(Two or more coats applied @ 3.84 kg/10 Sqm 97.60 3504.60 342048.96
sqm)

Mechanically Treated bars of grade Fe-500D
or more.
18.1.2 Extra over item 18.1.1 (a,b,c) for each

subsequent floor or part thereof above first Qtl 37.75 14481.18 546664.54
floor level.
12 4.17 Making plinth protection 50mm thick of
cement concrete 1:3:6 (1 cement : 3 coarse
sand (zone-III) derived from natural sources
: 6 graded stone aggregate 20 mm nominal
size derived from natural sources) over
75mm thick bed of dry brick ballast 40 mm
nominal size, well rammed and consolidated Sqm 681.65 358.29 244228.38
and grouted with fine sand, including
necessary excavation, levelling & dressing &
finishing the top smooth.
13 2.28 Surface dressing of the ground including

removing vegetation and inequalities not
exceeding 15 cm deep and disposal of
rubbish, lead up to 50 m and lift up to 1.5 m.
2.28.1 All kinds of soil Sqm 28.15 1080.00 30402.00

14 20.3 Boring with hydraulic piling rigs with power
units, providing and installing cast in situ
single under reamed piles of specified
diameter and length below pile cap in M-25
cement concrete, to carry a safe working
load not less than specified, excluding the
cost of steel reinforcement but including the
cost of boring with bentonite solution and
the length of the pile to be embedded in pile
cap etc. all complete. (Length of pile for
payment shall be measured upto to the
bottom of pile cap) :
20.3.2 (iii) 400 mm dia Rm 3178.00 1320.00 4194960.00

Free standing pile portion ( avr. 3.0m) Rm 3178.00 0.00 0.00
15 20.4 Extra over single under ream for providing
additional bulbs in under reamed piles,
under specified diameter(only the nos. of
extra bulbs are to be paid) 20.4.2 400 mm
dia piles each 2433.80
d) Pile Dia 400 mm Each 2433.80 198.00 481892.40

Mechanically Treated bars of grade Fe-500D
or more.
17 20.6 Vertical load testing of piles in accordance

with IS 2911 (Part IV) including installation
of loading platform by Kentledge/Anchor
piles method and preparation of pile head or
construction of test cap and dismantling of
test cap after test etc. complete as per
specification & the direction of Engineer in-
charge. Note: 1. Initial and Routine Load
Test shall not be carried out by Dynamic
method of testing. Note: 2. Testing agency
shall submit the design of loading platform Ton 1030.21 30.00 30906.30
for the approval of Engineer-in-charge.
20.6.1 Single pile upto 50 tonne Safe
capacity 20.6.1.1 Initial test (Test Load 2.5
times the Safe capacity) per test 51510.60

18 20.6 Vertical load testing of piles in accordance
with IS 2911 (Part IV) including installation
of loading platform by Kentledge/Anchor
piles method and preparation of pile head or
construction of test cap and dismantling of
test cap after test etc. complete as per
specification & the direction of Engineer in-
charge. Note: 1. Initial and Routine Load
Test shall not be carried out by Dynamic
method of testing. Note: 2. Testing agency
shall submit the design of loading platform Ton 369.27 30.00 11078.10
for the approval of Engineer-in-charge.
20.6.1 Single pile upto 50 tonne Safe
capacity 20.6.1.2 Routine test (Test Load 1.5
times the Safe capacity) per test 18463.55
19 Steel work welded in built up sections/

framed work, including cutting, hoisting,
fixing in position and applying a priming
10.25 coat of approved steel primer using
structural steel etc. as required.
10.25.2 In gratings, frames, guard bar, ladder,

railings, brackets, gates and similar work Kg. 142.30 5913.00 841419.90
20 Analysed Supplying, fitting, fixing of average 200 mm
dia CI puddle flange in position for outlet
and draining arrangement in flash mixer
including grouting etc. all complete as per Each 7133.00 4.00 28532.00
design and as directed.
21 Analysed Supplying, fitting and fixing of 100 mm. dia.

G.I. (M) air vent pipe in under ground sump,
of length 450 mm. and with flanges at both
ends, one being embedded in concrete and
the other fixed with mosquito proof wire
mesh (the wire mesh being facing the floor Each 1364.00 2.00 2728.00
of the sump) with necessary nuts & bolts
etc., all complete as directed and specified.
22 Analysed Providing and fixing M.S. plate insert in

Concrete for receiving mechanical
components etc. in the chemical solution
preparation tank as per design and drawing, Kg. 155.00 942.57 146098.35
all complete, as directed and specified

23 Analysed Providing, supplying and placing of GI water
stopper in RCC wall, base slab, cover slab,
central shaft etc. of water retaining
structure to be made out of G.I. plain sheet
not thinner than 22 SWg and of size 300 mm
wide, all complete as directed and specified.
(for the Cascade type Aerator, it is to be Rm. 372.00 257.31 95719.32
provided at the junction of the deck slab and
the gutter wall.)
24 Analysed Providing average 200 mm dia DI/CF Inlet,

outlet, over flow and wash water draining
arrangement for the elevated service
reservoir, comprising of average 200 mm
dia DI/DF pipe, including provising of all
necessary CI / DF specials viz., bend,
reducer, socket etc. & clamping devices of Rm. 5405.00 84.80 458344.00
the piping system and including supplying of
all necessary materials and labour, all
complete, as directed and specified.
25 Analysed Supplying, fitting and fixing of average 200

mm dia. CI / DF Sluice Valve of class PN-1.0,
including supplying, fitting and fixing of all
necessary nuts & bolts, rubber insertion
sheet (gusket) etc. and including supply of Each 21257.00 4.00 85028.00
all necessary labours, all complete, as
directed and specified
26 Analysed Providing, fitting, fixing 20 mm Sq. x 400

mm. long C.I. lugs embedded in concrete of
sump wall to provide access to the sump
floor complete, as specified and directed. Each 221.00 10.00 2210.00
27 Analysed Providing, fitting and fixing of CI menhole

cover and frame (heavy) to be embedded in
concrete of size 550 mm. x 550 mm.
(internal), total weight of the cover & the
frame to be not less than 100 Kg. (weight of Each 3867.00 1.00 3867.00
the cover 60 Kg. and weight of the frame 40
Kg.)
28 Analysed Supplying, fitting and fixing of Lightening

Arestor System at roof of the reservoir
including Conductor strip and 2 nos. plate
earth station etc., all complete as directed Job 92153.00 1.00 92153.00
and specified.

29 Analysed Float operated water level indicator for the
Reservoir to be fitted on wall of the
Reservoir having the range of 0 – 500 M3
with least count of 25 M3, complete with
float, scale, pulley, nylon chord, MS frame Job 69080.00 1.00 69080.00
etc. and including calibration of the scale, all
30 Analysed Providing Solar Power operated Aviation

Warning Lamp with auto switching on/off
devices at roof of the reservoir including
supplying, fitting, fixing of all necessary Each 14947.00 3.00 44841.00
assessories, all complete, as directed and
specified.
Add extra for GST increment from 12% to 18% with increment multiplying factor
(0.2127-0.1405)=0.0722 over the above amount excluding CPOH 15% 2467023.00
Sub Total = 41761709.52
Add for Price escallation as per Notification of Spl. Director General (R.G), CPWD,
Guwahati No.17(6)/Spl.D.G(R.G.)/Ghy/Works/Vol-II/ 2021/1779(H) dtd.06-08-2021 @
21% over the above amount
8769959.00
Sub Total = (1)= 50531668.52
Total items of analysis 1028600.67
Add GST on analysis items 185148.12
Sub Total = (2)= 1213748.79
Total =(1+2)= 51745417.00

ESTIMATE FOR 1350 CU.M. CAPACITY ELEVATED SERVICE RESERVOIR WITH 18.0 M. RCC
STAGING FOR RAHA TOWN WATER SUPPLY SCHEME
Size of Different Member :

Dia of Circular Axis of Col. = 10.0 m.
Outer dia of fdn = 14 m.
Inner dia of fdn = 7.2 m.
Footing Depth = 1.8 m. below existing G.L.
PCC below Footing = 0.1 m.
Pile Cap Thickness = 0.60 m.
Grade Beam size = 0.7 x 0.6
Length of each segment of
Grade Beam = 0.584 m.
Dia of pile = 0.40 m.
No. of Pile = 70 Nos.
Safe Working Load of pile
(Compression) = 29.8 MT
Length of Pile = 8.5 m.
Cut Off Level . 1.8 m. below existing G.L.
Staging Ht = 18.0 m.
Column size = 0.45 x 0.45
Number of Column = 10 Nos.
Free Board = 0.5 m.
Top Ring beam circular = 0.45 x 0.3
Roof Dome thickness = 0.150 m.
Radious of sphare of Roof
Dome = 12.5 m.
Rise of Roof Dome = 2.5 m.
Radious of the sphare of
Roof Dome = 12.5 m.
Inner dia of Cylindrical
Wall = 15.0 m.
Height of Cylindrical Wall = 2.40 m.

Tank wall thickness = 0.175 m.
Bottom Ring beam circular = 0.8 x 0.50
Conical Dome = 0.350 m. thick
Horizontal projection of
Conical Dome = 2.5 m.
Height of Conical Dome = 2.5 m.
Bottom Dome = 0.250 m. thick
Rise of Bottom Dome = 2.0 m.
Radious of the sphare of
Bottom Dome = 7.250 m.
Ring Girder circular = 0.8 x 1.0
Page-98 of 121 ESR BOQ

Bracing Beam Size = 0.40 x 0.50
No. of Bracing Beam level = 6 Nos.

No. of Br. Beam in one
level = 10 Nos.
Reinforcing steel in all
member other than pile = 2.7 %
Cantilever deck = 0.700 m. wide at edge at face
Av. Thickness of
Cantilever deck = 0.125 m. 0.10 0.15
Sl. Item Sub Head No. Length Bredth Height Quantity Unit R/O Qty.
For the ESR 1 15.0 outer dia 1.9
278.254 Cum. 751.410 Cum.
1 6.2 inner dia 1.9
2 Extra for addl. Depth

For the ESR 1 15.0 outer dia 0.0
0.000 Cum. 0.000 Cum.
1 6.2 inner dia 0.0
3 Shuttering and Shoring

for 1st. 1.5 m depth 1 15.0 outer dia 1.5 70.650 Sqm.
1 6.2 inner dia 1.5 29.202 Sqm.
Total = 99.852 Sqm. 269.7 Sqm.
Next 1.5 m to 3.0 m depth 1 15.0 outer dia 0.4 18.840 Sqm.
1 6.2 inner dia 0.4 7.787 Sqm.
Total = 26.627 Sqm. 71.8 Sqm.
4 PCC WORK
Below Pile Cap 10 9.950 Sq. m. per cap 0.10 9.950 Cum.
Below Grade Beam 10 0.585 0.80 0.1 0.468 Cum.
Total = 10.418 Cum. 28.1 Cum.
5 RCC Work :
Roof Dome 12.5 m rd. of sphare
1 0.150 29.438 Cum.
2.5 m rise of dome
Top Ring beam circular 1 15.45 m. Av dia 0.45 0.3 6.549 Cum.
Tank Wall 1 15.175 m. Av dia 0.175 2.10 17.511 Cum.
Bottom Ring beam circular 1 15.80 m. Av dia 0.80 0.50 19.845 Cum.
Cantilever deck 1 17.300 m. Av dia 0.70 0.125 4.753 Cum.
Conical Dome 1 11.25 m. Av dia 3.536 0.35 43.712 Cum.
Bottom Dome 7.25 m rd. of sphare
1 0.250 22.765 Cum.
2.00 m rise of dome
Ring Girder circular 1 10.0 m. Av dia 0.80 1 25.120 Cum.
Columns 10 0.45 0.45 18.20 36.855 Cum.
Bracing Beam 60 2.690 0.400 0.50 32.280 Cum.
Pile cap 10 8.74 Sq. m. per cap 0.60 52.440 Cum.

Grade Beam 10 0.58 0.7 0.60 2.453 Cum.
Summary of RCC Work :

5.1 RCC Work in Fdn. 54.893 Cum. 148.2 Cum.
5.2 RCC Work in Wall 17.511 Cum. 47.3 Cum.
5.3 RCC Work in Col, Beam, Slab etc. 125.402 Cum. 338.6 Cum.
5.4 RCC Work in Dome 95.915 Cum. 258.9 Cum.
5.5 Extra for Using Plasticizer

1 0.150 29.438 Cum.
2.5 m rise of dome
Bottom Dome 1 7.25 m rd. of sphare 0.250
22.765 Cum.
0 2.00 m rise of dome 0.000
Ring Girder circular 1 10.0 m. Av dia 0.80 1 25.120 Cum.
Total = 164.940 Cum. 445.2 Cum.
5.6 Extra Lift of Concrete

(a) from 4.0 m. to 8.0 m
Bracing Beam 10 2.690 0.400 0.50 5.380 Cum.
Columns 10 0.45 0.45 4.0 8.100 Cum.
Total for 1st. 4 m. 13.480 Cum.
(b) from 8.0 m. to 12.0 m
Bracing Beam 20 2.690 0.400 0.50 10.760 Cum.
Columns 10 0.45 0.45 4.0 8.100 Cum.
Total for 2nd. 4 m. 18.860 Cum.
(c) from 12.0 m. to 16.0 m
Bracing Beam 10 2.690 0.400 0.50 5.380 Cum.
Columns 10 0.45 0.45 4.0 8.100 Cum.
Total for 3rd. 4 m. 13.480 Cum.
(d) from 16.0 m. to 20.0 m
Columns 10 0.45 0.45 1.0 2.025 Cum.
Ring Girder circular 1 10.0 m. Av dia 0.8 1.0 25.120 Cum.
Bottom Dome 7.25 m rd. of sphare
1 0.250 22.765 Cum.
2.00 m rise of dome
Total for 4th. 4 m. 93.622 Cum.
(e) from 20.0 m. to 24.0 m
Cantilever deck 1 17.3 m. Av dia 0.7 0.125 4.753175 Cum.
(f) Above 24.0 m
1 0.150 29.438 Cum.

1 0.150 29.438 Cum.
2.5 m rise of dome
+3 times x 3rd. 4 m. + 4 times x 4th. 4 m + 5 times x 5th. 4 m + 6
times X 6th. 4 m. or part thereof = 892.596 Cum. 2410.0 Cum.
6 Form Work
6.1 Foundation etc.
Pile cap 10 8.74 m. peri / Cap 0.60 52.440 Sqm.
Grade Beam 20 0.584 0.700 0.600 7.008 Sqm.
Total Form work in Fdn. = 59.448 Sqm. 160.4 Sqm.
6.2 Column 10 0.45 0.45 18.20 327.600 Sqm. 884.5 Sqm.
6.3 Sides and soffits of beam etc.

Top Ring beam circular
Outer side of circular beam 1 15.90 dia 0.3 14.978 Sqm.
Soffit of circular Beam 1 15.763 dia 0.275 13.611 Sqm.
Bottom Ring beam circular

Ring Girder circular

Outer side of Beam 1 10.800 dia 1.00 67.824 Sqm.
Inner side of Beam 1 9.200 dia 1.00 57.776 Sqm.
Bracing Beam
Sides 120 2.690 0.50 161.400 Sqm.
Soffit 60 2.690 0.400 64.560 Sqm.
Total Form work in Beam etc. = 465.688 Sqm. 1257.4 Sqm.
6.4 Flat Surface

Cantilever deck 1 17.3 m. Av dia 0.70 38.025 Sqm. 102.6 Sqm.
6.5 Edge of Slab

Cantilever deck 1 18.00 dia 0.1 56.520 m. 152.6 m.
6.6 Cylindrical Wall

Outer face 1 15.35 dia 2.100 101.218 Sqm.
Inner face 1 15.00 dia 2.900 136.590 Sqm.
Total Form work in Wall etc. = 237.808 Sqm. 642.1 Sqm.
6.7 Domes

Roof Dome 1 196.250 Sqm.
Bottom Dome 1 91.060 Sqm.
Total Form work in Wall etc. = 287.310 Sqm. 775.7 Sqm.
6.8 Slopped surface

Conical Dome 1 11.25 m. Av dia 3.54 124.893 Sqm. 337.2 Sqm.
6.9 Extra Lift for Form Work

(a) from 4.0 m. to 8.0 m
Column 10 0.45 0.45 4.00 72.000 Sqm.
Bracing Beam
Sides 20 2.690 0 0.50 26.900 Sqm.
Soffit 10 2.690 0.400 10.760 Sqm.
Total for 1st. 4 m. 109.660 Sqm.
(b) from 8.0 m. to 12.0 m
Column 10 0.45 0.00 0.45 0.00 4.00 72.000 Sqm.
Bracing Beam
Sides 40 2.690 0 0.50 53.800 Sqm.
Soffit 20 2.690 0 0.400 0.000 21.520 Sqm.
Total for 2nd. 4 m. 147.320 Sqm.
(c) from 12.0 m. to 16.0 m
Column 10 0.45 0.00 0.45 0.00 4.00 72.000 Sqm.
Bracing Beam
Sides 20 2.690 0 0.50 13.645 Sqm.
Soffit 10 2.690 0 0.400 0.000 10.760 Sqm.
Total for 3rd. 4 m. 96.405 Sqm.
(d) from 16.0 m. to 20.0 m
Column 10 0.45 0.45 1.00 18.000 Sqm.
Conical Dome 1 11.25 m. Av dia 3.536 124.89274 Sqm.
Total for 4th. 4 m. 409.793 Sqm.
(e) from 20.0 m. to 24.0 m
Soffit of circular Beam 1 16.447 dia 0.305 0.000 15.753 Sqm.
Flat Surface
Cantilever deck 1 17.3 m. Av dia 0.700 38.025 Sqm.
Cylindrical Wall
Inner face 1 15.00 dia 2.90 136.590 Sqm.
(f) Above 24.0 m

times X 6th. 4 m. or part thereof = 5237.382 Sqm. 14141.0 Sqm.
6.10 Extra Lift for Form Work for edges of slab

Edge of Slab
Cantilever deck 5 18.00 dia 0.100 282.600 m. 763.0 m.
7 25 mm CC Topping
Conical Dome 1 11.25 m. Av dia 3.5355 124.89274 Sqm.
Total CC work in topping = 215.953 Sqm. 583.2 Sqm.
8 CC Skirting
On Inner Faces of Wall 1 15.00 dia 2.900 136.590 Sqm. 368.8 Sqm.
9 Plastering
Column 10 0.45 0.00 0.45 0.00 18.20 327.600 Sqm.
Top of Circular Beam 1 15.699 dia 0.201 9.896 Sqm.
Top of Beam & cantilever 1 16.675 dia 1.325 69.376 Sqm.
Soffit of Cantilever 1 17.30m. Av dia 0.700 38.025 Sqm.
Edge of Cantilever 1 18.00 dia 0.100 5.652 Sqm.
Cylindrical Wall
Bracing Beam
Sides 120 2.690 0 0.50 161.400 Sqm.
Soffit 60 2.690 0 0.400 0 64.560 Sqm.
Top 60 2.690 0.400 64.560 Sqm.
Roof dome 2 (both top & Bottom) 392.500 Sqm.
Soffit of Conical Dome 1 11.25 m. Av dia 3.536 124.893 Sqm.
Soffit of Bottom Dome 1 91.060 Sqm.
Total plastering = 1690.469 Sqm. 4564.3 Sqm.

9.1 Extra for adding Plasticizer
Top of Circular Beam 1 15.699 dia 0.201 0.000 9.896 Sqm.
Top of Beam & cantilever 1 16.675 dia 1.325 0.000 69.376 Sqm.
Soffit of Cantilever 1 17.30 m. Av dia 0.700 38.025 Sqm.
Cylindrical Wall
Roof dome 2 392.500 Sqm.
Total for adding plasticizer = 1072.349 Sqm. 2895.2 Sqm.
9.2 Extra for Plastering on Ceiling and Soffit of Slopped Surface

Soffit of Cantilever 1 17.30 m. Av dia 0.700 38.025 Sqm.
Bracing Beam
Soffit 60 2.690 0 0.400 0 64.560 Sqm.
Total of Ceiling Plaster = 594.392 Sqm. 1604.9 Sqm.
9.3 Extra Lift for Interior Plastering

6 times more of surface area 6 1177.500 Sqm. 3179.3 Sqm.
9.4 Extra for Exterior plastering

Column 10 0.45 0.45 18.20 327.600 Sqm.

Cylindrical Wall
Bracing Beam
Sides 120 2.690 0.50 161.400 Sqm.
Soffit 60 2.690 0.400 64.560 Sqm.
Top 60 2.690 0.400 64.560 Sqm.
Roof dome 1 196.250 Sqm.
Total Exterior plastering = 1494.219 Sqm. 4034.3 Sqm.
9.5 Extra Lift for Exterior Plastering

(a) For 1st. Lift from 4.0 m to 8.0 m.
Column 10 0.45 0.45 4.00 72.000 Sqm.
Bracing Beam
Sides 20 2.690 0.50 26.900 Sqm.
Soffit & Top 20 2.690 0.400 21.520 Sqm.
Total for 1st. Lift = 120.420 Sqm.
(b) For 2nd. Lift from 8.0 m to 12.0 m.

Column 10 0.45 0.00 0.45 0.00 4.00 72.000 Sqm.
Bracing Beam
Sides 40 2.690 0 0.50 53.800 Sqm.
Soffit & Top 40 2.690 0 0.400 0.000 0.00 43.040 Sqm.
Total for 2nd. Lift = 168.840 Sqm.
(c) For 3rd. Lift from 12.0 m to 16.0 m.

Column 10 0.45 0.00 0.45 0.00 4.00 72.000 Sqm.
Bracing Beam
Sides 20 2.690 0 0.50 26.900 Sqm.
Soffit & Top 20 2.690 0 0.400 0.000 21.520 Sqm.
Total for 3rd. Lift = 120.420 Sqm.
(d) For 4th. Lift from 16.0 m to 20.0 m.
Column 10 0.45 0.45 1.00 18.000 Sqm.

Total for 4th. Lift = 409.793 Sqm.
(e) For 5th. Lift from 20.0 m to 24.0 m.
Soffit of Cantilever 1 17.30 m. Av dia 38.025 Sqm.
Edge of Cantilever 1 18.00 dia 5.652 Sqm.
Cylindrical Wall
(f) Above 24.0 m.
Roof dome 1 (top only) 196.250 Sqm.
times X 6th. 4 m. or part thereof = 5114.797 Sqm. 13810.0 Sqm.
10 Cement primer and paint

Column 10 0.45 0.45 18.20 327.600 Sqm.
Cylindrical Wall
Bracing Beam
Sides 120 2.690 0.50 161.400 Sqm.
Soffit 60 2.690 0.400 64.560 Sqm.
Top 60 2.690 0.400 64.560 Sqm.

Total of Cement paint and primer = 1297.969 Sqm. 3504.6 Sqm.
11 Extra for Cement primer and paint on ceiling

Soffit of Cantilever 1 17.30m. Av dia 38.025 Sqm.
Bracing Beam
Soffit 60 2.69 0.400 0.000 64.560 Sqm.
Soffit of Conical Dome 1 11.25 m. Av dia 124.893 Sqm.
Total of Cement paint and primer on ceiling = 398.142 Sqm. 1074.9 Sqm.
12 Reinforcing Steel :
2.7 % of the gross volume of concrete = 62254.20 Kg
Add 5 % for laps / wastage etc. = 3112.710 Kg
Grand total = 65366.91 Kg. 1765.0 Qtl.
12.1 Extra Lift for Reinforcemenat Same Ratio of RCC Work 536343.9 Kg. 14481.2 Qtl.
13 Plinth Protection
For Base of the ESR 1 13.0 dia 132.665 Sqm. 358.3 Sqm.
14 Surface Dressing of Ground

For the ESR 1 20.0 20.0 400.000 Sqm. 1080.0 Sqm.
15 MS Plate Insert
Weight of 200 x 200 x 12
mm M.S. Plate @ 7850
Kg/m. 58 0.2 0.2 0.012 218.544 Kg
Weight of MS Lugs 3 Nos.

0.475 m. long 16 # bar
per plate @ 1.59 Kg./m. 174 0.475 130.587 Kg
Total Wt. = 349.131 Kg 942.6 Kg
16 GI Water Stopper
At junction of bottom ring
beam & wall 1 15.175 dia 47.650 m.
at 1.5 m. above bottom
ring beam 1 15.175 dia 47.650 m.
at 3.0 m. above bottom
ring beam 0 15.175 dia 0.000 m.

Total Length = 95.299 Rm. 257.3 Rm.
17 Welded Steel Work for ladder and Railing

17.1 Railing
Railing Post ISA 7575 x 8 m 38 0.9 m. height 34.2 Rm
@ 8.9 Kg. per m. = 304.38 Kg.
40 NB (M) Pipe 2 57.000 114 Rm.
@ 3.65 Kg. per m. = 416.1 Kg.
Hence, total of Railing = 720.480 Kg.
17.2 Ladder
Ladder post ISMC 125 2 18.75 m. height 37.50 Rm
2 3.65 m. height 7.30 Rm
Ladder Bracket ISMC 125 12 3.550 m. long 42.6 Rm
Total ISMC = 87.4 Rm.
@ 12.7 Kg. per m. = 504.19 Kg.
Ladder post Stiffner

ISA 6565 x 6 mm 77 0.6 46.20 Rm
@ 5.8 Kg. per m. = 267.96 Kg.
Ring Guard, MS Flat 40x5

mm 38.5 1.542 59.37 Rm
Ring Guard Stiffner
(Vertical) 40 x 5 mm 3 22.40 67.20 Rm
Total MS Flat 60 x 6 mm = 445.859 Rm.
@ 1.57 Kg. per m. = 699.99863 Kg.
Hence, total of Ladder = 1472.1486 Kg.
Hence, total of Railing and Ladder = 2192.629 Kg.

21.926286 Qtl. 59.1 Qtl
18 Average 200 mm dia DI Class K7 Pipe for inlet, outlet etc. piping arrangement
(a) Inlet Pipe from Base
upto entry point 1 23.400 23.40 m.
(b) Over flow Pipe upto
Base 1 23.400 23.40 m.
(c ) Outlet pipe = 1 20.000 20.00 m.
(d) Drain Pipe 1 18.000 18.00 m.
Total = 84.80 m. 84.8 m.
19 400 dia pile

a) up to 10.0 m depth 110 12.0 1320.00 Rm. 1320.0 m.
More than 10 m. depth 110 0.0 0.00 Rm. 0.0 m.
Total = 1320.00 m. 1320.0 m.

20 Extra for boring in high
sub soil condition 110 12.0 1320.00 Rm. 1320.0 m.
21 extra for empty boring 110 1.8 198.00 Rm. 198.0 m.
22 Reinf in Pile
Verticals 16 # 880 12.6 11088.00 Rm
Wt. @ 1.58 Kg/m. = 17519.04 Kg.
Ring 8 # 4200 1.3 m. 5275.20 Rm
Wt. @ 0.39 Kg/m. = 2057.33 Kg.
Total Wt. = 19576.37 Kg.
Add 5 % for lapping & wastage etc. = 978.82 Kg.
Grand total of Reinforcement in pile = 20555.19 Kg. 205.6 Qtl.

Analysis of rate for Items whch are not covered by the APWD Schedule of Rates
Item : CI /DF Puddle Flange

1) Cost of 200 mm dia. CI/DF Puddle Flange
inclussive of Taxes and dutie and
2) Labour charge for fitting and fixing including
T&P and Sundries @ 10 % = Rs. 589.50
Total = Rs. 6484.50
Say, Rs. 7133.00
Item : 80 mm dia GI Air Vent Pipe

1) 100 mm dia GI (H) Pipe inclussive of Taxes
and dutie and transportation charge 0.9 Rm @ Rs. 861.25 = Rs. 775.13
2) 150 mm dia GI long bend 2 No. @ Rs. 129.00 = Rs. 258.00
Total of material = Rs. 1033.13
3) Labour charge @ 20 % = Rs. 206.63
Total cost of 10.0 Cu.m. = Rs. 1363.73
Say, Rs. 1364.00
Item : MS Plate Insert for receiving MS Ladder, Railing item etc.

1) Weight of 200 x 200 x 12 mm M.S. Plate = (0.2
x 0.2 x 0.012) Cu.m. x 7850 Kg/Cu.m. = 3.77 Kg.
2) Weight of MS Lugs 3 Nos. 0.475 m. long 16 #
bar @ 1.59 Kg./m. 62.77 Kg.
Total Wt. 66.53 Kg.
Add 10 % for wastage = 6.65 Kg.
Net Total Weight of the MS Plate Insert system
73.19 Kg. @ Rs. 112.50 = Rs. 8233.49
3) Cutting and Machining including welding
charge 73.19 Kg. @ Rs. 12.00 = Rs. 878.24
Total = Rs. 9111.73
4) T& P Charge (LS) = Rs. 10.00
Total = Rs. 9121.73
5) Sundries @ 2 % = Rs. 182.43
6) Water Charge @ 1 % = Rs. 91.22
Total = Rs. 9395.38
8) Add Contractor's profit & Overhead @ 10 % = Rs. 939.54
Therefore weight per kg = Rs. 155.33
Say, Rs. 155.00
Item : Welded Structural Steel Work

a) For ladder
1) Considering 100 Kg of Finished Structural
Work= 100.0 Kg
2) Add 10 % for wastage = 10.00 Kg.
Net Total Weight of Structural Steel 110.0 Kg. @ Rs. 97.50 = Rs. 10725.00
3) Cutting and Machining including welding
charge 110.0 Kg. @ Rs. 15.00 = Rs. 1650.00
Total = Rs. 12375.00
4) T& P Charge (LS) = Rs. 25.00
Total = Rs. 12400.00
5) Sundries @ 2 % = Rs. 248.00
6) Water Charge @ 1 % = Rs. 124.00
Total = Rs. 12772.00
Therefore weight per Qtl. = Rs. 14049.20
Say, Rs. 14049.00
Item : GI Water Stopper

1) Weight of 10 M 300 mm wide GI Sheet of 24 G
14.8 Kg. @ Rs. 185.00 = Rs. 2738.00
2) Labour charge @ 20 % = Rs. 547.60
3) Sundries @ 0.2 % = Rs. 54.76
4) Water Charge @ 1 % = Rs. 27.38
5) T&P (LS) = Rs. 10.00
Total cost of 10.0 RM = Rs. 3715.51
Therefore, cost per RM = Rs. 371.55
Say, Rs. 372.00
Item : Inlet, Outlet, overflow and Wash water draining piping arrangent
1) Considering 10.0 m. length of average 200 mm
dia.DI/DF) pipe : 10.00 Rm. @ Rs. 3767.24 = Rs. 37672.38
2) Cost of Specials viz. Bend, Socket, Reducer etc.
@ 15 % of Pipe Cost = Rs. 5650.86
Total = Rs. 43323.23
3) Labour charge for fitting, jointing, Fixing etc.
@ 10 % of the cost of pipe & special = Rs. 4332.32

Total = Rs. 47655.55
4) T& P Charge (LS) = Rs. 50.00
Total = Rs. 47705.55
5) Sundries @ 2 % = Rs. 954.11
6) Water Charge @ 1 % = Rs. 477.06
Total = Rs. 49136.72
Therefopre, rate per Unit length = Rs. 5405.04
Say, Rs. 5405.00
Item : 200 Dia CI Sluice valve

1) a) Cost of valve at kolkata + Excise+ CST +
freight 1 No. @ Rs. 17545.00 = Rs. 17545.00
2) Labour charge for fitting, jointing, Fixing etc.
3) T& P Charge (LS) = Rs. 25.00
Total = Rs. 19324.50
Say, Rs. 21257.00
Item : 20 mm Sq. CI Lugs

1) Cost of CI Lugs inclussive of Taxes and dutie
and transportation charge 1 No @ Rs. 78.50 = Rs. 78.50
2) Labour charge @ 25 % = Rs. 19.63
3) Sundries @ 0.2 % = Rs. 1.57
4) Water Charge @ 1 & = Rs. 0.79
5) T&P (LS) = Rs. 10.00
Say, Rs. 221.00
Item : 600 Sq. CI Menhole with frame & cover

1) Cost of Menhole with cover and frame
inclussive of Taxes and dutie and
2) Labour charge @ 20 % = Rs. 570.00
3) Sundries @ 0.2 % = Rs. 57.00
4) Water Charge @ 1 & = Rs. 28.50
5) T&P (LS) = Rs. 10.00
Say, Rs. 3867.00
Item : Lightening aerestor system

1) Landed Cost of ball type aerestor, copper
connector strip etc. at project site
including all taxes and transportation &
handling charges
= Rs. 38750.00
2) Cost of two nos. plate earthing with copper
plate as per specification @ Rs. 17550.00 = Rs. 35100.00

Total = Rs. 73850.00
3) Labour charge for fitting, jointing, Fixing
etc.
Total = Rs. 81235.00
4) T& P Charge (LS) = Rs. 100.00
Total = Rs. 81335.00
5) Sundries @ 2 % = Rs. 1626.70
6) Water Charge @ 1 % = Rs. 813.35
Total = Rs. 83775.05
8) Add Contractor's profit & Overhead @ 10
% = Rs. 8377.51
Say, Rs. 92153.00
Item : Mechanical type Water Level Indicator

1) Float operated water level indicator for
the Reservoir having the range of 0 – 500
M3 with least count of 25 M3, complete
with float, scale, pulley, nylon chord, MS
frame etc. and including calibration of the
scale, all complete as directed.
1 No. @ Rs. 52333.00 = Rs. 52333.00

2) Labour charge for placing, fitting and
fixing of the indicator on the Reservoir
including making necessary holes/
cuttings etc. in the existing RCC structure
of the structure (if any) for installation,
grouting with M30 grade concrete, and
making good the damages to its original
condition after completion of works. 20 % of the material cost = Rs. 10466.60
Total = Rs. 62799.60
3) Contractor's profit & overhead 10 % of the material & labour c = Rs. 6279.96
Total = Rs. 69079.56
Say, = Rs. 69080.00
Item : Providing Solar Power operated Aviation Warning Lamp

1) Cost of Solar Power operated Aviation
Warning Lamp to be installed at Roof of
the ESR = Rs. 10750.00
3) Labour charge for fitting, , Fixing etc. @ 20
% = Rs. 1372.00
Total = Rs. 12122.00
4) T& P Charge (LS) = Rs. 10.00
Total = Rs. 12132.00
5) Sundries @ 2 % = Rs. 242.64
6) Water Charge @ 1 % = Rs. 1213.20
Total = Rs. 13587.84
8) Add Contractor's profit & Overhead @ 10
% = Rs. 1358.78
Total = Rs. 14946.62
Say, Rs. 14947.00
(ANNEXURE-S )
Rate Analysis for 100.00 mtr of 100 mm dia D.I. pipe type K-7.
Sl. Particulars Unit QuantityRate (Rs) Amount (Rs)
1 (CPWD, DSR' 21, Item No.- 2.8)-Earth work in excavation Cum 100.00 286.85 28685.00
2 CPWD SOR I/No.2.16:- Close timbering in trenches including strutting, Sqm 200.00 132.90 26580.00
3 shoring and packing cavities (wherever required) complete.
Providing Brick on edge Soling (CPWD DSR 2021 ITEM NO -11.2).2.16.1 Depth Sqm 5.00 733.30 3666.50
not exceeding 1.5 m
4 (CPWD, DSR' 21, Item No.-5.9):-Providing form work of Foundation Sqm 15.00 307.95 4619.25
5 (CPWD DSR 2021 I/NO - 4.1.5):- Plain cement concrete . (a) In prop. 1:3:6 Cum 0.35 6833.40 2391.69
6 Plain cement concrete . (a) In prop. 1:2:4 CPWD I/No.4.1.3) Cum 1.30 7365.15 9574.70
7 (CPWD DSR 2021 ITEM NO -6.1):- Brick work in cement mortar- In Cum 1.00 6882.00 6882.00
8 proportion
CPWD, DSR'1:5 21, Item No.-5.22.6:-S/F/F reinforcement bars-TMT bars Qntl. 2.00 8965.00 17930.00
9 15.7:- Demolishing brick work manually/ by mechanical means including Cum 1.00 1698.45 1698.45
10 stacking of serviceable
15.2 Demolishing material
cement and-15.2.1
concrete disposalNominal
of unserviceable material
concrete 1:3:6 or richer Cum 0.50 2007.10 1003.55
11 mix
Lowering of CI/ DI pipe & special (BAR) Rm 100.00 9.64 964.00
12 Single bit rubber gasket joint Each 2.00 23.00 46.00
13 Cutting of CI/DI pipe Each 4.00 47.00 188.00
14 Chamfering the spigot end of DI pipe Each 2.00 52.00 104.00
15 Cutting bits ( Single /double) Each 1.00 50.00 50.00
16 Flange joint Each 2.00 343.00 686.00
17 Hydro test of pipe line for leakage detection. Rm 100.00 12.00 1200.00
18 Disinfection of pipe Rm 100.00 6.00 600.00
19 CPWD SOR I/No.18.68:- Providing and laying D.I. specials of class K-12
suitable
i) Bend 45for0 -1
push-on
nos jointing as per IS : 9523 : 18.68.1 Up to 600 mm dia Kg 10.00 171.56 1715.60
ii) Bend 22.5 -2 nos
0
Kg 9.00 171.56 1544.04
iii) Bend 11.25 1 nos
0-
Kg 9.00 171.56 1544.04
iv) Flange spigot-2 nos Kg 20.00 180.26 3605.20
20 CPWD SOR I/No.2.25:- Filling available excavated earth Cum 60.00 253.95 15237.00
21 CPWD SOR I/No.2.27):- Supplying and filling in plinth with sand under Cum 42.00 2161.20 90770.40
22 floors,
CPWDincluding
I/No.14.23):-watering, ramming,
Pumping consolidating
out water caused by andsprings,
dressingtidal
complete.
or river KL 100.00 190.40 19040.00
23 seepage, broken
CPWD SOR I/No.2.36):- Extra for levelling & neatly dressing of disposed Cum 42.00 76.70 3221.40
24 soil completely as directed by Engineer-in-charge.
CPWD SOR I/No.14.18):- Flush pointing with cement mortar 1:3 (1 cement sqm 10.00 114.70 1147.00
25 :(CPWD
3 fine SOR
sand) I/No.13.1):-
mixed with 12 2%mm of cement
integral plaster
water proofing
of mix : compound
13.1.1 1:4 by
(1 sqm 10.00 294.85 2948.50
weight
cement: of
4 cement
fine for flat tile bricks on top of mud phaska : 14.18.1 With
sand)
26 Neat
F.P.S.cement punning (M.R)
brick tiles sqm 10.00 27.40 274.00
27 Box cutting sqm 143.00 6.00 858.00
28 (CPWD SOR I/No. 16.3):- Supplying and stacking at site.-16.3.3 53 mm to Cum 15.00 1837.25 27558.75
29 22.4
(CPWDmmSORsize stone aggregate.
I/No.16.3.4):- Over burnt (Jhama) brick aggregate 120 mm to Cum 11.44 974.25 11145.42
30 40 mm
(CPWD SOR I/No.16.3.5 Over burnt (Jhama) brick aggregate 90 mm to 45 sqm 7.15 1041.15 7444.22
31 mm
Supply of single/double bead rubber gasket ( BAR) Each 17.00 41.00 697.00
32 Hire charges for crane Day 1.00 1500.00 1500.00
33 Sluice valve ( BAR) Each 0.20 21225.00 4245.00
34 Sluice valve chamber ( BAR) Each 0.20 12500.00 2500.00
35 Cost of K-7 DI Pipe 18.72.1 100 mm dia Rm 100.00 1,454.47 145447.00
TOTAL cost for 100.00 mtr length= Rs 449312.00
Unit Rate of per meter pipe of 100mm dia Rs/mtr 4493.00

Item Particulars Unit Quantity Rate (Rs) Amount (Rs)
No.
not exceeding 1.5 m
8 proportion
10 stacking of serviceable material and disposal of unserviceable material
15.2 Demolishing cement concrete -15.2.1 Nominal concrete 1:3:6 or richer Cum 0.50 2007.10 1003.55
11 mix
suitable
i) Bend 45for0 -1
push-on
0
Kg 15.00 171.56 2573.40
0-
Kg 14.00 171.56 2401.84
22 floors, including watering, ramming, consolidating and dressing complete.
CPWD I/No.14.23):- Pumping out water caused by springs, tidal or river KL 200.00 190.40 38080.00
23 seepage,
CPWD SOR brokenI/No.2.36):- Extra for levelling & neatly dressing of disposed Cum 42.00 76.70 3221.40
25 :(CPWD
3 fine SOR
sand) I/No.13.1):-
integral plaster
water proofing compound by
of mix : 13.1.1 1:4 (1 sqm 10.00 294.85 2948.50
weight
cement: of cement
4 fine for flat tile bricks on top of mud phaska : 14.18.1 With
sand)
26 Neat cement punning
F.P.S. brick tiles (M.R) sqm 10.00 27.40 274.00
27 Box cutting sqm 143.00 6.00 858.00
29 22.4
30 40 mm
(CPWD SOR I/No.16.3.5 Over burnt (Jhama) brick aggregate 90 mm to 45 Cum 7.15 1041.15 7444.22
31 mm
35 Cost of K-7 DI Pipe (APHED SOR 2015-16) Rm 100.00 2129.60 212960.00
TOTAL cost as per CPWD DSR,21 for 100.00 mtr length =Rs 540944.00

No.
3 shoring andBrick
Providing packing cavities
on edge (wherever
Soling (CPWD required) complete.
DSR 2021 ITEM 2.16.1 Depth
NO -11.2). Sqm 5.00 733.30 3666.50
not exceeding 1.5 m
8 proportion 1:5
CPWD, DSR' 21, Item No.-5.22.6:-S/F/F reinforcement bars-TMT bars Qntl. 2.00 8965.00 17930.00
10 stacking of serviceable material and disposal of unserviceable material
15.2 Demolishing cement concrete -15.2.1 Nominal concrete 1:3:6 or richer Cum 0.50 2007.10 1003.55
11 mix
suitable
i) Bend 45for0 -1
push-on
0
Kg 22.00 171.56 3774.32
iii) Bend 11.250- 1 nos Kg 21.00 171.56 3602.76
22 floors, including watering, ramming, consolidating and dressing
CPWD I/No.14.23):- Pumping out water caused by springs, tidal or river KLcomplete. 200.00 190.40 38080.00
23 seepage, broken
24 soil
CPWD completely as directed Flush
SOR I/No.14.18):- by Engineer-in-charge.
pointing with cement mortar 1:3 (1 cement sqm 10.00 114.70 1147.00
25 :(CPWD
3 fine SOR
sand) I/No.13.1):-
integral plaster
water proofing
of mix : compound
13.1.1 1:4 by
(1 sqm 10.00 294.85 2948.50
weight
cement: of
4 cement
fine for
sand) flat tile bricks on top of mud phaska : 14.18.1 With
26 Neat cement
F.P.S. punning (M.R)
brick tiles sqm 10.00 27.40 274.00
27 Box cutting sqm 143.00 6.00 858.00
29 22.4 mm size stone aggregate.
(CPWD SOR I/No.16.3.4):- Over burnt (Jhama) brick aggregate 120 mm to Cum 11.44 974.25 11145.42
30 40 mm SOR I/No.16.3.5 Over burnt (Jhama) brick aggregate 90 mm to 45 Cum
(CPWD 7.15 1041.15 7444.22
31 mm
35 18.72.3 200 mm dia Ductile Iron Class K-7 pipes metre 1975.95 2563.52 Rm 100.00 2649.80 264980.00


No.
not exceeding 1.5 m
8 proportion
10 stacking
15.2 of serviceable
Demolishing material
cement and-15.2.1
11 mix
suitable
i) Bend 45for0 -1
push-on
0
Kg 29.00 171.56 4975.24
0-
Kg 28.00 171.56 4803.68
22 floors,
CPWDincluding
I/No.14.23):-watering, ramming,
out water caused by andsprings,
dressingtidal
complete.
or river KL 200.00 190.40 38080.00
23 seepage, broken
25 :(CPWD
3 fine SOR
sand) I/No.13.1):-
integral plaster
water proofing
of mix : compound
13.1.1 1:4 by
(1 sqm 10.00 294.85 2948.50
weight
cement: of
4 cement
fine for flat tile bricks on top of mud phaska : 14.18.1 With
sand)
26 Neat
F.P.S.cement punning (M.R)
brick tiles sqm 10.00 27.40 274.00
27 Box cutting sqm 143.00 6.00 858.00
29 22.4
30 40 mm
31 mm
35 18.72.4 250 mm dia Ductile Iron Class K-7 pipes metre 2544.05 3300.55 Rm 100.00 3589.10 358910.00


No.
3 shoring andBrick
Providing packing cavities
on edge (wherever
Soling (CPWD required)
DSR 2021complete.
ITEM 2.16.1 Depth
NO -11.2). Sqm 5.00 733.30 3666.50
not exceeding 1.5 m
8 proportion
cement and-15.2.1
11 mix
suitable
i) Bend 45for0 -1
push-on
0
Kg 42.00 171.56 7205.52
0-
Kg 38.00 171.56 6519.28
22 floors, including watering, ramming, consolidating and dressing complete.
CPWD I/No.14.23):- Pumping out water caused by springs, tidal or river KL 200.00 190.40 38080.00
23 seepage,
CPWD SOR brokenI/No.2.36):- Extra for levelling & neatly dressing of disposed Cum 45.00 76.70 3451.50
25 :(CPWD
3 fine SOR
sand) I/No.13.1):-
integral plaster
water proofing compound by
of mix : 13.1.1 1:4 (1 sqm 10.00 294.85 2948.50
weight
cement: of cement
4 fine for flat tile bricks on top of mud phaska : 14.18.1 With
sand)
26 Neat cement punning
F.P.S. brick tiles (M.R) sqm 10.00 27.40 274.00
27 Box cutting sqm 143.00 6.00 858.00
29 22.4
30 40 mm
31 mm
35 18.72.5 300 mm dia Ductile Iron Class K-7 pipes Rm 100.00 4122.56 412256.00


No.
shoring and packing cavities (wherever required) complete. 2.16.1 Depth
not exceeding 1.5 m
3 Providing Brick on edge Soling (CPWD DSR 2021 ITEM NO -11.2). Sqm 5.00 733.30 3666.50
8 proportion
cement and-15.2.1
11 mix
suitable
i) Bend 45for0 -1
push-on
0
Kg 54.00 171.56 9264.24
iii) Bend 11.250- 1 nos Kg 47.00 171.56 8063.32
22 floors,
CPWDincluding watering,
I/No.14.23):- ramming,
out water caused byandsprings,
dressingtidal
complete.
or river KL 200.00 190.40 38080.00
23 seepage, broken
24 soil
CPWD completely as directed Flush
SOR I/No.14.18):- by Engineer-in-charge.
pointing with cement mortar 1:3 (1 cement sqm 10.00 114.70 1147.00
25 :(CPWD
3 fine SOR
sand) I/No.13.1):-
integral plaster
water proofing
of mix : compound
13.1.1 1:4 by
(1 sqm 10.00 294.85 2948.50
weight
cement: of
4 cement
fine for
sand) flat tile bricks on top of mud phaska : 14.18.1 With
26 Neat cement
F.P.S. punning (M.R)
brick tiles sqm 10.00 27.40 274.00
27 Box cutting sqm 90.00 6.00 540.00
29 22.4
30 40 mm
31 mm
35 18.72.6 350 mm dia Ductile Iron Class K-7 pipes Rm 100.00 4896.89 489689.00

Rate analysis:- Supplying and laying of HDPE (PE80) pipe including all specials confirming to
(a)IS 4984
110 and
mm OD the specifications,
HDPE (DN110mm PN16 including third
PE80 SDR7.4 party
HDPE inspection,
Pipe conformingalltotaxes and duties,
IS 4984:2016 (ISI), Wall
thickness - 14.9-16.5mm
Rate analysis for 1.00 meter pipe
Sl. Particulars Unit Quantity Rate (Rs) Amount (Rs)
A Base cost as per company price list ( BERELIA make or equivalent)-110
mm dia Rm 1.00 657.12 657.12
B Cost of fittings @ 20% of pipe cost L.S 657.12 20.00% 131.42
Sub-total= 788.54
Carriage -Transportation including loading and unloading @ 10% of
C above L.S 788.54 10.00% 78.85
Sub-total= 867.40
D Labour charge for laying @ 20% of pipe base cost L.S 657.12 20.00% 131.42
Sub-total= 998.82
E Water charge @ 1% of above L.S 998.82 1.00% 9.99
Sub-total= 1008.81
F Add for GST @ 18% of above (multiplying factor 21.27%) L.S 1008.81 21.27% 214.57
Sub-total= 1223.38
G Add for labour welfare cess @ 1% of above L.S 1223.38 1.00% 12.23
Sub-total= 1235.62
H Add for contractor's profit & overhead @ 15% of above L.S 1235.62 15.00% 185.34
Total cost for 1.00 Rmt HDPE pipe of grade PN-16 = 1420.96
Rate analysis:- Supplying and laying of HDPE (PE80) pipe including all specials confirming to
IS 4984 and the specifications, including
(d) 160 mm ODthird
HDPEparty
PE-80inspection,
PN 16 all taxes and duties,
Rate analysis for 1.00 meter pipe
Sl. Particulars Unit Quantity Rate Amount (Rs)
A Base cost as per company price list ( BERELIA make or equivalent)-160
mm dia Rm 1.00 1502.00 1502.00
B Cost of fittings @ 20% of pipe cost L.S 1502.00 20.00% 300.40
Sub-total= 1802.40
C Carriage -Transportation including loading and unloading @ 10% of
above L.S 1802.40 10.00% 180.24
Sub-total= 1982.64
D Labour charge for laying @ 20% of pipe base cost L.S 1502.00 20.00% 300.40
Sub-total= 2283.04
E Water charge @ 1% of above L.S 2283.04 1.00% 22.83
Sub-total= 2305.87
F Add for GST @ 18% of above (multiplying factor 21.27%) L.S 2305.87 21.27% 490.46
Sub-total= 2796.33
G Add for labour welfare cess @ 1% of above L.S 2796.33 1.00% 27.96
Sub-total= 2824.29
H Add for contractor's profit & overhead @ 15% of above L.S 2824.29 15.00% 423.64
Total cost for 1.00 Rmt HDPE pipe of grade PN-16 = 3247.94
(ANNEXURE- T)
DETAILED ESTIMATE FOR TRIAL RUN OF RAHA TOWN WATER SUPPLY SCHEME
O & M Cost of the Scheme during trial run :
Sl Description Qty Unit Rate (Rs.) Amount
1 For Treatment Plant
1.1 Wages for TP cum Pump Operator (Contractual) 3.00 Nos. 18000.00 54000.00
1.2 Wages for Khalashi cun Watch Man (Contractual) 3.00 Nos. 15000.00 45000.00
1.3 Wages for Casual Labour (Contractual) 6.00 Nos. 12000.00 72000.00
2 For Intake Station / DTW
2.1 Wages for Pump operator (Contractual) 1.00 Nos. 18000.00 18000.00
2.2 Wages for Khalashi cun Watch Man (Contractual) 0.00 Nos. 15000.00 0.00
3 Common for the complete scheme
3.1 Electrical Energy Charges 33660.00 KWH 7.15 240669.00
3.2 Chemicals & Chlorination LS 12500.00
3.3 Fuel for Captive Power Generator @ 5 % of Electrical Energy Charge 12033.00
Sub Total = 454202.00
4 Maintenance of filter unit including Mechanical & Electrical Installation Work etc. 11355.05
@ 0.25% of above
Total monthly Cost for Trial Run including O&M = 465557.05
Say, 465557.00

Project Estimate of Raha 15.44 Crore (Final)

Uploaded by

Document Information

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

Project Estimate of Raha 15.44 Crore (Final)

Uploaded by

Copyright:

Available Formats

ASSAM URBAN WATER SUPPLY AND SEWERAGE BOARD

ESTIMATE COST : Rs. 154,433,599.00

ASSAM URBAN WATER SUPPLY AND SEWERAGE BOARD

GUWAHATI DIVISION, GUWAHATI-06, AMRITPUR PATH, GANESHGURI,

50.00 Rm 50.00 711.60 35580.00

125.00 Rm 125.00 1289.30 161162.50

125.00 Rm 125.00 702.70 87837.50

150 3.28 492

Sl. No. Item Description Unit Qnty Rate Amount

3 A.A.A. 'Racoron' Conductor (comprising of 3 conductor K.m. 4.125 41772.00 172309.50

Page-7 of 121 Power line

Sl. Description of Item Unit Rate (RS.) Qty. Amount (Rs.)

Each 186597.00 1.00 186597.00

Page-8 of 121 RW pump

Set 33445.00 1.00 33445.00

Page-9 of 121 RW pump

1 No. @ Rs. 154167.00 = Rs. 154167.00

Item - : 100 dia foot valve

Item - : 100 dia sluice valve

Item - : 100 dia non return valve

Page-10 of 121 RA RW pump

Item - : Delivery (Column) piping

Page-11 of 121 RA RW pump

A Labour Cost for laying distribution network

396.00 Sqm 100.20 39679.20

b) Bastic land, tillah soil, hard soil, mixed with moram

200 mm dia. 1 1 550.00 500.00 RM 72.90 36450.00

Page-12 of 121 RW pumping main

7 (APHED SOR'15-16 I/No-9.6.1):-Labour charge for

200 mm dia. 1 2 2 Each 1083.70 2167.40

80 mm dia. 1 2 2 Each 233.00 466.00

200 mm dia. 1 2 2 Each 40.00 80.00

1 Each 36388.00 36388.00

Page-13 of 121 RW pumping main

11 (Analysis rate) Construction of RCC Pillar for

0 Each 32377.00 0.00

2 Each 24777.00 49554.00

200 mm dia. 1 10 10 Each 228.00 2280.00

Page-14 of 121 RW pumping main

Grand Total = Rs. 305615.00

B Cost of material- Pipe & Speacials for laying distribution network

200 mm dia. 1 1 400.00 400.00 RM 3196.10 1278440.00

200 mm dia. 1 1 1 Each 17412.00 17412.00

Total Cost of Estimate for supplying and laying= (A)+(B)=Rs. 2048006.54

Rate / mtr. = 4096.01

Page-15 of 121 RW pumping main

(e) 100 dia pipe :

Page-16 of 121 RA of RWPM

Item : Supplying, fitting, fixing of of fabricated MS plain ended/flanged specials

Item : Cutting of DI pipe to required length as directed and specified.

Page-17 of 121 RA of RWPM

(B) 250 Dia Pipe :

Page-18 of 121 RA of RWPM

(C) 150 mm Dia Valve

Page-19 of 121 RA of RWPM

(F) 300 mm Dia Valve

(B) 150 mm Dia Valve

(C) 200 mm Dia Valve

(D) 250 mm Dia Valve

Page-20 of 121 RA of RWPM

Item : Construction of Valve Chamber of inside measurement 1000 mm x 1000

Page-21 of 121 RA of RWPM

Page-22 of 121 RA of RWPM

Sl. Item No. L B H Qty Unit Rounded