Name of work :Construction of Drinking Water Tank near Sannyashibaba Than at Allenpur.

Name of GP: Derby Gaon Panchayat

Name of Block : Narsingpur Development Block

DETAILED ESTIMATE OF WATER TANK

SL. SOR
Description of item Unit NO L B H TOTAL
NO Sl. No
Earthwork in excavation for structures
as per drawing and technical
specifications Clause 305.1 including
setting out, construction of shoring and
bracing, removal of stumps and other
deleterious material and disposal upto
a lead of 50 m, dressing of sides and
1 11.1 bottom and backfilling in trenches with
excavated suitable material.(I)
Ordinary soil. Up to 3.00 M depth

Column Footing CUM 4 1.20 1.000 1.20 5.76

Providing brick soling in Foundation

and under floor with stone / best quality
picked jhama bricks, sand packed and
laid to level and in panel after
preparing the sub-grade as directed
2 4.1.1 including all labour and materials and if
necessary dewatering, complete.
(a) Brick on flat soling.

Footing SQM 4 1.20 1.000 4.80

Floor Platform SQM 1 15.00 2.000 30.00
TOTAL SQM 34.80
Providing concrete for plain/reinforced
concrete in open foundations complete
as per drawings and technical
specifications Clause 802, 803, 1202 &
1203B. A.With crushed stone .'P.C.C.
3 11.4 grade
M 20.(iii)Nominal Mix ( Hand Mixing)

Footing base CUM 4 1.20 1.000 0.10 0.48

TOTAL 1 0.48
 Plain/reinforced cement concrete in
substructure complete as per drawings
and technical specification Clauses
802, 804, 805, 806, 807, 1202 ans
1204
A. With crushed stone .'P.C.C. grade
4 12.5 M 20 (iii)Nominal Mix ( Hand Mixing)

Footing base CUM 4 0.90 0.700 0.30 0.76

Column CUM 4 0.150 0.150 1.75 0.16
Tie beam CUM 1 15.50 0.150 0.15 0.35
TOTAL CUM 1.26
Providing from –work of ordinary
timber planking so as to give a rough
finish including centering, shuttering,
strutting and propping etc. height of
propping and below supporting floor to
ceiling not exceeding 4.0m and
removal of the concrete and plain
concrete work.
5 3.1.1 3.1.1.1 Foundation, footing, base of
columns, pile cap, raft and mass
concrete works. etc

(i) Using 25 mm thick plank.

Footing Sqm 16 0.900 0.30 4.32
TOTAL 4.32
Column, Pillar, Post, etc.
6 3.1.1.3 (i) ) Using 30 mm thick plank.
Column Sqm 16 0.150 1.75 4.20
Flat Surfaces such as soffits of
suspended floors, roofs, landings,
cantelever slabs, chajjas, balconies
7 3.1.1.5 and the like.(i) Using 25 mm thick
plank.
Tie beam Sqm 2 15.50 0.15 4.65
TOTAL 4.65

Supplying, fitting and placingTMT bar

reinforcement in foundation complete
11.7 as per drawings and technical
specifications Clauses 1000 and 1202

Column footing
1 Main bars T10 @150mm c/c TON 28 0.7 0.62 0.01215
Distribution bar T10 @150mmc/c TON 24 0.9 0.62 0.01339
Column ( 150mmx150mm) 0.00000
8
4 nos T12 TON 16 2.4 0.89 0.03418
2
Stirups 0.00000
8
2
T8 @150mm c/c TON 48 0.6 0.39 0.01123
Tie beam (150mmx150mm) 0.00000
4 nos T12 TON 16 4.5 0.89 0.06408
3
Stirups 0.00000
T8 @150mm c/c TON 102 0.60 0.39 0.02387
TOTAL TON 0.00016
Add 5% Extra for lapping TON 0.00001
TOTAL TON 0.159
Brick masonry work in cement mortar
in substructure complete excepting
pointing and plastering, as per drawing
and technical specification Clauses
602, 603, 604, 1202 & 1204.(I) Cement
9 12.1
mortar1:3 (1cement :3 sand)

Wall Cum 2 7.75 0.125 1.00 1.94

TOTAL 1.94
Providing and laying 65mm thick C.C.
floor with metallic concrete hardener
topping under layer of 50 mm thick
cement concrete 1:2:4 (1cement:2
coarse sand:4 coarse aggregate of 20
mm and down) and top layer of 15mm
thick of metallic cement hardener
consisting of mix 1:2 (1 cement
hardener mix : 2 stone aggregate 6
mm and down) by volume with which
10 5.1.8
metallic hardening compound of
approved quality is mixed in the ratio
of 4:1 (4 parts of cement: 1 part of
metallic floor hardening compound of
approved quality by weight) including
finishing with curing complete as
directed.

Floor Platform SQM 1 15.00 2.000 30.00

B/W in platform cement morter with 1st
class including racking out joints &
curing complete as directed. (I) In Sub-
4.1.4 structure upto plinth level including
11
(a) dewatering if necessary
(a)In proportion 1:3

platform side wall CUM 1 15.00 0.125 0.20 0.38

Plastering with cement mortar (1:4), 15
mm thick on brickwork in substructure
as per technical specification Clauses
613.4 & 1204
12 12.3
inner wall SQM 4 3.75 1.00 15.00
outer wall SQM 2 7.75 1.00 15.50
platform side wall SQM 1 15.00 0.20 3.00
 TOTAL 33.50

Providing drain with C.C (1:3:6) 10cm

thick sides bed over brick flat soling
including 15mm thick cement
plastering in prop.1:3 finished with a
floating coat of cement slurry as
13 19.4 directed with necessary shuttering for
sides & E/W in excavation of
foundation trenches & refilling the
sides after completion of work etc as
specefied. i). 300mm wide and
average 150mm deep with bed slope 1
in 150 with initial depth of 100mm.
TOTAL RM 1 1.00 1.00

Raising low site around the building

with approved soil obtained from
outside by truck carriage including
breaking clods, dressing etc. complete
including paying necessary forest
royelty, sales tax, land compensation,
municipal gate fees, if any monopoly
14 1.4 duty etc. (profile measurement to be
taken and 12.5% deduction for
shrinkage to be made from total
quantity) etc. complete as directed and
specified.
(b) Other than Guwahati city

CUM 1 8.00
Total
Deduct 10 % Contractors profits
Total
Add 7 % GST
Total
Add 2 % contigency
Add Sign Board
Grand Total
Say
(Rupees Eighty Th
 BDO & Programme Officer Junior Engineer Accre
Narsingpur Development Block Narsingpur Development Block Narsingpur Dev
enpur.

Rate Amount

335.00 1929.6

368.71 12831.11

6007.00 2883.36
6354.00 8020.34

252.24 1089.68

364.01 1528.842

341.90 1589.84
58539.00 9311.6140395

6030.00 11683.13

621.47 18644.1

6045.24 2266.965
 121.17 4059.20

888.38 888.38

210.2 1681.60
78407.74
profits 7840.77
70566.96
4939.69
75506.65
1411.34
3000.00
79917.99
Say Rs.80,000.00
s Eighty Thousands) Only
 Accredited Engineer
singpur Development Block
 ABSTRACT
Sl No Item Amount in Rs.
Construction of Water tank
1 ( Detailed Estimate Enclosed) 78407.74
Total 78407.74
Deduct 10 % Contractors profits 7840.77
Total 70566.96
Add 7 % GST 4939.69
Total 75506.65
Add 2 % contigency 1411.34
Add Sign Board 3000.00
Grand Total 79917.99
Say Rs.80,000.00
(Rupees Eighty Thousands) Only

ABSTRACT
Sl No Item Amount in Rs.
Construction of No RCC slab culvert
1 ( Detailed Estimate Enclosed)
72981.24
Total 72981.24
Deduct 10 % Contractors profits 7298.12
Total 65683.11
Add 7 % GST 4597.82
Total 70280.93
Add 2 % contigency 1313.66
Add Sign Board 3000.00
 Grand Total 74594.59
Say Rs.74,594.00
(Rupees Seventy Four Thousands Five Hundred & Ninety Four) Only

Block Development Officer Junior Engineer

Accredited Engineer
Palonghat Dev. Block Palonghat Dev. Block
Palonghat Dev. Block

ABSTRACT
Sl No Item Amount in Rs.
Construction of RCC slab culvert
1 ( Detailed Estimate Enclosed) 68683.32
Total 68683.32
Deduct 10 % Contractors profits 6868.33
Total 61814.99
Add 7 % GST 4327.05
Total 66142.04
Add 2 % contigency 1322.84
Add Sign Board 3000.00
Grand Total 70464.88
Say Rs.70,000.00
(Rupees Seventy Thousands) Only

Block Development Officer Junior Engineer

Accredited Engineer
Palonghat Dev. Block Palonghat Dev. Block
Palonghat Dev. Block