PROJECT AT GLANCE

S.No. Decription Details

1 District #REF!
2 Block #REF!
3 Village #REF!
4 Latitutde / Logitude of proposed #REF!
villages / Habitations
#REF!
5 Population of proposed village/s/ Population #REF! Souls
Habitation House hold Number 2011
Household #REF! Nos
6 Population of proposed village/s/ Populaion #REF! Souls
Habitation House hold Number 2018
Household #REF! Nos
7 Proposed Execution Period (Months) 6 Months
8 Design village/s/ Habitations household Population Souls
No. after lag period
Household Nos
9 Design village/s/ Habitations household Population #REF! Souls
No. after 10 years
Household #REF! Nos
10 Design village/s/ Habitations household Population #REF! Souls
No. after 20 years
Household #REF! Nos
11 Total Treated Water Demand for all
purposes of villages

Demand for year 2018 #REF! KLD

Demand for year 2028 #REF! KLD
Demand for year 2038 #REF! KLD
11a Demand Per capita #REF! LPCD
12 Proposed Water Supply Scheme Mukyamanthri Gram Naljal Yojana
I Availbility of three phase electricity in
hours/day 16 Hours / day

II GW / Surface GW
III In case Tube well / Dug well
Tube Well-1 Tube Well-2 Tube Well-3

a) Type / No. TW (Ordinary / Submerisbale Submerisbale

GP/Telescopic / Dia Depth / Type of Submerisbale Pump Pump
Pumps Pump
Design Yield of each TW
T DH #REF! mt #REF! mt #REF! mt
Discharge
#REF! LPS #REF! LPS #REF! LPS
(LPS)

HP #REF! HP #REF! HP #REF! HP

Nos 1 1 1
S.No. Decription Details

Type of Pipe DI-K7 DI-K7 DI-K7

Length #REF! mt #REF! mt #REF! mt

Dia 100 mm #REF! mm #REF! mm

b) Type of pump prposed Type of Pumps C.F.Pump
submersible electric driven /
solar operated or in combination T DH #REF! mt
Discharge (LPS) #REF! LPS
c) Head (TDH) (Mtr) Discharge ) HP #REF! HP
LPD) LPM for each pump
1+1 50% stand by
Nos

d) Required PV array P max in Type of Pipe DI-K7

watts of each pump in case of
solar pump Length #REF! mt

Dia #REF! mm
e) No. of pump house in TW #REF! Nos.
iv Pumping Main - Type of pipe / length / Total Length of Pumping Main #REF! mt DI-K7
dia
V Storage Reservoir/s - OHT capacity / Capacity #REF! KL
Staging
### M Staging
VI Water distribution network - Type of pipe / Length / Dia
90 mm dia HDPE 6 Kg/sqcm #REF! M Long
110 mm dia HDPE 6 Kg/sqcm #REF! M Long
140 mm dia HDPE 6 Kg/sqcm #REF! M Long
160 mm dia HDPE 6 Kg/sqcm #REF! M Long
13 Total Estimated cost Rs. #REF! Lakhs
14 a) Per capita cost on present Rs. #REF!
population Year 2018
b) Per capita cost on present Rs. #REF!
population Year 2038
15 Annaul O&M Cost Rs. #REF! Lakhs
16 Per capita cost of O&M Rs. #REF!
17 Proposed Tariff
a) Domestic Rs. 60 per month
b) Commercial Rs. 100 per month
18 Amount for awareness generation and PHED
capacity building of GPMNSC

19 Amount for source sustainability #REF! Lakhs

measures
 PUBLIC HEALTH ENGINEERING DEPARTMENT
Mukhyamantri Gram Nal Jal Yojna
#REF!
PANCHYAT: #REF! BLOCK: #REF!
Bill of Quantity.
Sr.
No. Sub head of work Qty Rate Unit Amount
Provision for procuring & installation of open well pump set of suitable discharge
As per
and head i/c riser pipe, cable, panal box etc. complete.
3 #REF! enclosed Each #REF!
1 running & 1 stand by estimate
As per
Provision for procuring laying and jointing of pumping main DI K& 100mm Dia.(Sub enclosed
4 Estimate 2) #REF! estimate Mtr #REF!
Provision for procuring laying and jointing of pipe line for distribution system (Sub
Estimate 7)

160 mm dia, HDPE - PE 100, PN 6 #REF! As per

5 140 mm dia, HDPE - PE 100, PN 6 #REF! #REF! enclosed Mtr #REF!
estimate
110 mm dia, HDPE - PE 100, PN 6 #REF!
90 mm dia, HDPE - PE 100, PN 6 #REF!
#REF!
6 #REF! L.S Kl #REF!
#REF!
7 #REF! L.S Kl #REF!

Provision of house hold connections (Sub Estimate 8) As per

8 #REF! enclosed
estimate
Each #REF!

#REF!
9 1 #REF! Each #REF!
Providing and installation of automatic water level indicator for supervisory
controller ( auto swich off ) with accessories i/e labour and material etc. complete
as per approved specification and directed by Engineer in charge.
Supply of Woltman Turbine Bulk meter class b, Multijet, magnetically coupled as
per specifications conforming to IS 770/1997, iso 4064/1 and EEC approved As per
including transportation to site, storage, safety, installation, testing, commissioning,
10 making connection with existing pipeline, having total measuring capacity of
1 enclosed Each #REF!
estimate
10,000 kilolitre with least count of one kilolitre including excavation at site,
dewatering and reinstating the same after completion and as per specifications
including all taxes.(Sub Estimate 5)

Provision for electrical connection and extension upto proposed tubewells and
11 sumpwell 1 L.S Job #REF!
Provision for running & maintenance of water supply scheme for 1 Year As per
12 1 enclosed
estimate
Yrs #REF!

Assistant EngineerPHE Sub

Division #REF!
 PUBLIC HEALTH ENGINEERING DEPARTMENT

PREPARATION OF DETAILED PROJECT REPORTS FOR "PIPED WATER SUPPLY SCHEME WITH SOURCE
SUSTAINABILITY STRUCTURES TO SUPPLY DRINKING WATER THROUGH HOUSEHOLD CONNECTIONS
OF BAHADURPUR VILLAGE OF DISTRICT DATIA.

ANNUAL OPERATION AND MAINTENANCE ESTIMATE

Sr.
Item Description Rate Per Amount (Rs.)
No. Qty
1 Operation and Maintenance Staff
Operator 1 8,735.00 Month 104,820.00
Watchman 1 6,239.00 Month 74,868.00
2 Annual Electrical Energy Charges :

1. Electrical Energy Charges

= (5+ 5 +3+ 3 ) x 16 x 365 x 0.746 60,992.96 5.55 Units 338,510.93

2. Lubricant Charges LS 5,000.00

3. Lighting and Other Electrical charges LS 5,000.00

3 Chemicals
Supply of Chlorine :
3 mg/l x 0.1390 MLD x 365 152.21 19.00 kg 2,891.90
4 Maitenance & Repairs
A Civil work @ 1% of Rs. Lakhs 1% 2,003,436.68 20,034.37
Pumping system CMC Charges 1 year 4% 822,943.80 32,917.75
Pumping system CMC Service charges 1
year 1.5% 822,943.80 12,344.16
C Pipe Line work @ 0.25% of Rs Lakhs 0.25% 4,663,364.73 11,658.41
1) Total Cost O & M 1st YEAR 608,045.51
2)Total Cost O & M 2nd YEAR = ( O & M of 1st Year + 10 % of O & M of 1st Year ) 668,850.06
COST OF O & M FOR 2 YEAR 1,276,895.57
Taxation Structure
A Annual Burden 608046
B Population (2018) 2022
C Total Number of houses considering 5
person per House. 404 1503.57445740043
D Water tax Per House per month per
connection Rs 125 125.297871450036
Recurring charges per capita
1 Annual Burden 608046
2 Population (2018) 2022
3 Recurring Cost per House 130
Cost of water per Thousand Liter
1 Annual Burden 608046
2 Annual requirement of water in Ml 60
3 Actual water for Billing (95%) 57
4 Cost of water per Thousand liter 10.6

Collection of revinue for 1 yeaer 630864

Saving per year 22818
 Annexure-9
CALCULATION OF LEAST-COST PIPE SIZE DATE
PUMPING TRANSMISSION MAIN 13-Jul -2021
#REF!
Design of Economic Size of PUMPING MAIN NO-3 #REF!
INPUT
From : Tube WELL-3
To : SUMP

Year Discharge
1) Water requirement :
P I P E D A T A
A. Initial 2018 #REF! mld
B. Intermediate 2028 #REF! mld
DIAMETER
C. Ultimate 2038 #REF! mld MATERIAL CLASS MHWC RATE Rs/M
(MM)

2) Pumping main LENGTH #REF! M 100 DI K-7 1.00 1023

3) Static head for pump ST.HEAD #REF! M 150 DI K-7 1.00 1446
4) Design period YEAR 20 yr. 200 DI K-7 1.00 1875
5) Combined eff. of pump set EFF. % 60 % 250 DI K-7 1.00 2472
6) Cost of pumping unit Rs./KW 6500 Rs 300 DI K-7 1.00 3126
7) Interest rate INTEREST 10.50 % 350 DI K-7 1.00 3715
8) Life of electric motors P.Yrs 10 yr.
9) Energy charges P/KWH 600 paise
10) Pumping hours for discharge at the end of PUMPING- 16 hrs
life of pumping set HOURS

CALCULATIONS: 1st 10 years 2nd 10 years

1) Discharge at Start OF PERIOD #REF! mld #REF! mld

2) Discharge at the end of 15 yrs #REF! mld #REF! mld
3) Average Discharge #REF! mld #REF! mld
4) Ave.pumping hours during the period #REF! hrs #REF! hrs
5) KW required at combined #REF! * H1 #REF! * H2
efficiency of pumping set
6) Ave.annual charges for electrical energy Rs. #REF! * KW1 #REF! * KW2
TABLE 1 - VELOCITY AND HEADLOSSES FOR DIFFERENT PIPE SIZES
Total head(m) for #REF! m length
Pipe Frictional Head including #REF! m static head
Size loss per Velocity in MPS
in mm. 1000 m 1st stage flow 2nd stage flow
S.No.
1st 2nd 1st 2nd Frict- Total Frict- Total
stage stage stage stage ional Other* losses ional Other* losses
flow flow flow flow loss losses H1 loss losses H2
 S.No.

1 100 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
2 150 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
3 200 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
4 250 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
5 300 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
6 350 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

* Other losses = 10% of frictional loss

TABLE 2 -KILOWATTS & COST OF PUMP SETS REQUIRED FOR DIFFERENT PIPE SIZES AND PIPE COST
1st stage flow of 2nd stage flow of Cost Cost
#REF! million liters/day #REF! million liters/day of of
pipe #REF!
PIPE Class H1 Kw Pump H2 Kw Pump per meter
Sl. No. Size of Total req'd Cost @ Rs Total req'd Cost @ Rs unit pipe
in PIPE head plus % 6500.00 head plus % 6500 length line
mm (Thickness) in 50 per kw in 50 per kw THS
mm meters standby Rs THS meters standby Rs THS ( Rs ) ( Rs )

1 100 K-7 #REF! #REF! #REF! #REF! #REF! #REF! 1022.71 #REF!
2 150 K-7 #REF! #REF! #REF! #REF! #REF! #REF! 1445.89 #REF!
3 200 K-7 #REF! #REF! #REF! #REF! #REF! #REF! 1875.34 #REF!
4 250 K-7 #REF! #REF! #REF! #REF! #REF! #REF! 2472.04 #REF!
5 300 K-7 #REF! #REF! #REF! #REF! #REF! #REF! 3125.85 #REF!
6 350 K-7 #REF! #REF! #REF! #REF! #REF! #REF! 3715.36 #REF!

TABLE 3-COMPARATIVE STATEMENT OF OVERALL COST OF PUMPING MAIN FOR DIFFERENT PIPE SIZES
GRAND
1st stage flow #REF! mld 2nd stage flow #REF! mld TOTAL
of
Cost Annual Capital- Capital- Cost Annual Capita- Capita- Capita- PIPE
of Energy ised ised of Energy lised lised lised SIZE
Sl. pump Charges Energy Total pump Charges Energy Total Cost in
No. sets Charges Cost sets Charges Cost for (mm)
30 yrs
THS THS THS THS THS THS THS THS THS
( Rs ) ( Rs ) ( Rs ) ( Rs ) ( Rs ) ( Rs ) ( Rs ) ( Rs ) ( Rs )
1 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 100
2 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 150
3 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 200
4 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 250
5 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 300
6 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 350
TABLE 3 shows that the most economical size of MAIN is :
#REF! mm costing :CAPITALISED Rs. #REF! thousands.
 #REF! Annexure-12
Public Health Engineering Department
#REF!

CALCULATION OF SITE TEST PRESSURE OF PUMPING MAIN

Sump to OHT.
DATA AVAILABLE :-
1 State head #REF!
2 Total head #REF!
3 Velocity in pipe #REF!
The maximum water hammer
pressure is given by expression :-
H max = C xVo
g
H max = Maximum pressure rise in the closed conduit above
the normal pressure in m,
C= Velocity of pressure wave travel in m/sec.
g= Acceleration due to gravity in m/sec2 here 9.81 m/sec2
Vo = Normal velocity in the pipe line, before
sudden closure in m/sec. #REF! m/sec2
C= 1425
SQRT(1+(kd/E x ct))
K= Bulk modulus of water 2.07E+08 kg/m2
d= Diameter of pipe in m, here 0.10 m
ct = Wall thickness of pipe material in mtr. Here 0.0050 m
E= Modulus of elasticity of pipe material in kg/m 2

(for Steel. Pipe 1.7 x 1010 kg/m2) 1.70E+10

Putting values,
C= 1277.87 m/sec
hence,
H max = #REF! m
According to manual
The field test pressure (site test pressure) to be imposed should be not less than the
greatest of the following :-
(a) 1.5 times the maximum sustained operating pressure.
here, 1.5 x #REF! #REF! m
(b) 1.5 times the maximum pipe static pressure
here, 1.5 x #REF! #REF! m
(c) Sum of the maximum sustained operating pressure and the maximum surge pressure
here, #REF! + #REF! #REF!
= #REF! m
kg/cm2 has Say adopted.
As been
condition (c) gives maximum result, hence#REF! kg/cm2
site test pressure of
#REF!
Allowable factory test pressure of 100 mm dia DI class K-7 pipe is 17.833kg/cm2
Properties of DI Pipes (IS 8329:2000)

Diameter (mm) Wall Thickness (mm) Allowable site test (STP)

Internal External K-7 K-9 Allowable Operating Allowable Maximum Allowable Test Pressure
Pressure (MPa) Operating Pressure (MPa) (MPa)

K-7 K-9 K-7 K-9 K-7 K-9

80 98 5.0 6.0 0.8 6.4 1.3 7.7 1.75 9.6
100 118 5.0 6.0 0.8 6.4 1.3 7.7 1.75 9.6
125 144 5.0 6.0 0.8 6.4 1.3 7.7 1.75 9.6

150 170 5.0 6.0 0.8 6.4 1.3 7.7 1.75 9.6
200 222 5.0 6.3 0.8 6.2 1.3 7.4 1.75 7.9
250 274 5.3 6.8 0.8 5.4 1.3 6.5 1.75 7.0
300 326 5.6 7.2 0.8 4.9 1.3 5.9 1.75 6.4
350 378 6.0 7.7 0.8 4.5 1.3 5.4 1.75 5.9
400 429 6.3 8.1 0.8 4.2 1.3 5.1 1.75 5.6
450 480 6.6 8.6 0.8 4.0 1.3 4.8 1.75 5.3
500 532 7.0 9.0 0.8 3.8 1.3 4.6 1.75 5.1
600 635 7.7 9.9 0.8 3.6 1.3 4.3 1.75 4.8
700 738 9.0 10.8 0.8 3.4 1.3 4.1 1.75 4.6
750 790 9.7 11.3 0.8 3.3 1.3 3.9 1.75 4.4
800 842 10.4 11.7 1.0 3.2 1.5 3.8 2.00 4.3
900 845 11.2 12.6 1.0 3.1 1.5 3.7 2.00 4.2
1000 1048 12.0 13.5 1.0 3.0 1.5 3.6 2.00 4.1
1100 1152 14.4 14.4 2.9 2.9 3.5 3.5 4.00 4.0
1200 1255 15.3 15.3 2.8 2.8 3.4 3.4 3.90 3.9

1 Mpa = 10.197162 Kg/sqcm = 101.97162 Mts

K-7 17.833
K-9 97.8
 i
s
s
i
o
#REF! PUBLIC HEALTH ENGINEERING DEPARTMENT n
#REF! i
n
#REF! g
PANCHYAT: #REF! BLOCK: #REF!
Sub Abstract for submersible Pumps. a
n
d
Sr. Sub
Name of Sub Work Cost in Rs.
No. Estimate no T
e
#REF! s
t
1 #REF! #REF! i
n
g
Total amount for submersible pumps = #REF! Rs.
o
f

#REF! #REF! 1

N
o
s
.

s
u
b
m
e
r
s
i
b
l
e

m
o
t
o
r

p
u
m
p
s

o
f
 Public health Engineering Department
#REF!
DETAILED ESTIMATE FOR PROCUREMENT AND INSTALLATION OF

#REF!

Sub Estimate no-1c

For Tube well-3
S.
reference Particulars Qty. Rate Amount
No.

Providing and supply of following energy efficient, 5

star rating, ISI marked three phase submersible motor
As per PHED
pumps for 150mm dia borewells of following discharge
Rate Provided and head, as per yield of bore wells with MS clamps
1 Dated.16-12- etc complete. 1 No. 0.0
2017

#REF!

As per PHED Providing and supply of ISI marked PVC insulated ### Rmt 85 #REF!
Rate Provided three core copper cables (4 sq.mm flat copper cable)
2
Dated.16-12-
2017
6 sq.mm armoured copper cable 25 Rmt 160 4000.0

Labour charges for installing of submersible motor

pumps sets of any diameter and upto any depth by
any means like manual or mechanical along with
lowering, fixing, jointing all required acessories like
pipes cables, sockets, bends, sluice valves, non return
As per PHED valves, flanges, unions and etc as required, including
Rate Provided
3 Dated.16-12- arrangement of required T&P like tripod, chain pully, 3000 job 3000.0
2017 richet, all labour, all risk, making electric connection
froim submersible pumps to control panels,
transportation upto site of work etc complete including
cost of minor GI accories like flanges, unions, elbow,
bend etc for lowering and connection with pumping
main.

As per PHED Providing and fixing following oil merged control panel
Rate Provided alongwith voltage stabelizer etc complete.
4 Dated.16-12-
2017
5 HP to 10 HP Pumps 6500.0

Riser pipe : Providing laying and jointing of Pipes with

As per PHED specials (such as following galvanised Iron (MS)
Rate Provided bends, elbows, tees etc) class light, medium & heavy
5 ### rmt 365 #REF!
Dated.16-12- including testing of joints, cost of pipes,specials and
2017 jointing materials all complete. Pipes and sockets
conforming to IS-1239/2011 Part-II ( Dia 50mm)

Total #REF!
Say Rs. In lakhs #REF!
#REF!
###

#REF! #REF!
#REF! Public health Engineering Department
#REF!
DETAILED ESTIMATE FOR PROCUREMENT AND INSTALLATION OF
Supply & Erection of readymade mini pump house GI sheet
Sub Estimate no-1b
For Tube wells

S.
reference Particulars Qty. Rate Amount
No.

Supply & Erection of readymade mini pump house GI

sheet of 18 gauge of size 90cm x 90cm with
PHE/33/07-02- 40x40x5mm angle Iron to fix it 200mm below ground
1 2017/Chapter level with hold fasts grouted in foundation and 300mm ### No. 13500 #REF!
-A (xvii)/17.13
above ground level for clearance suitable for fixing of
control panel, fuse unit, main switch tec. as per
apparoved

Total #REF!
Say Rs. In Lakhs #REF!
###

###
###

#REF! #REF!

###
###
 46 PUBLIC HEALTH ENGINEERING DEPARTMENT
Public health Engineering Department
Mukhyamantri Gram Nal Jal Yojna
#REF!
DETAILED ESTIMATE FOR PROVIDING, LAYING AND JOINTING OF PUMPING MAIN
(USOR OF E-in-C PHED WEF 01-JUNE-2016)

Sub Estimate no-2

Mahi project pipe line to Sump ### mm Dia GI #REF! m
Total #REF! m

ISSR Item /
S. No. Particulars of item No. L B H Qty. Unit Rate Amount
Page No.

1 Providing laying and jointing of following

galvanised Iron (MS) Pipes with specials (such
as bends, elbows, tees etc) class medium
including testing of joints, cost of pipes,
specials and jointing materials all complete.
Pipes and sockets
SOR P.86 I. conforming to IS-1239/2011 Part- II
No. 6.1

80 mm dia G I Pipe Medium 1 0.00 RMT 610.20 0.00

100 mm dia G I Pipe Medium 1 #REF! #REF! RMT 873.90 #REF!

2 SOR P.213 16.4 Earth work in excavation by mechanical

I. No. 16.4 means(Hydraulic excavator) / manual means
over areas (exceeding 30 cm in depth, 1.5 m in
width as well as 10 sqm on plan) including
disposal of excavated earth, lead up to 50 m and
lift up to 1.5 m, disposed earth to be
leveled and neatly dressed.
All kind of soil

1 #REF! 0.50 0.60 #REF! Cum 117.90 #REF!

3 SOR P. 213 Earth work in excavation by mechanical means
I. 16.6(a) (Hydraulic excavator) / manual means over
areas(exceeding 30 cm in depth, 1.5 m in width
as well as 10bsqm on plan) including disposal
of excavated earth, lead up to 50 m and lift up
to 1.5 m, disposed earth to be
leveled and neatly dressed. Soft rock with or
without blasting or bituminous pavement /
cement concrete road

In ordinary or Soft rock with or without blasting

or bituminous pavement / cement concrete road.

1 #REF! 0.50 0.40 #REF! 219.60 #REF!

4 SOR P. 214 Filling available excavated earth in trenches,
I. 16.10 (b) lead up to 50m and lift up to 1.5m in all kind of
soil excluding watering and ramming. Total Quantity of excavation #REF! Cum
1 #REF! 0.79 0.0072 #REF! Cum
#REF! Cum 18.90 #REF!
5 SOR P. 94 Providing and fixing G. I. Bend
I.No. 6.27 90 degree in G.I. Pipe line i/c
cutting threading testing etc.
complete (Old work) confirming
to IS 1879
100 mm dia G I Pipe Medium 3 3.00 Nos. 1408.50 4226.00
 ISSR Item /
S. No. Particulars of item No. L B H Qty. Unit Rate Amount
Page No.

6 SORI. 6.29 Providing and fixing G. I. Tee in G.I. Pipe line i/c
Page 95 cutting threading testing etc. complete
(Old work) confirming to IS 1879

100X100 MM 4 4.00 Nos. 1872.90 7492.00

7 SOR P.77 I. Providing detachable joints to following

5.4 asbestos cement pressure pipes and fittings
including C.I. detachable joints confirming to
IS/8794/1988 with bolts, nuts and rubber rings
confirming to IS- 5382/85 & IS- 10292/88

100mm dia 2 2.00 Nos. 380.70 761.00

8 SOR P.112 8.4a Providing & fixing following cast

I. 8.4 A iron double flanged single door reflux (non
return) valves including jointing & testing with
cost of jointing material such as
bolts,nuts and rubber insertion all
complete as per IS :5312 (Part I)

50 mmdia 2 2.00 Nos. 1169.10 2338.00

9 SOR P. 113 Providing & fixing cast iron single air valves,
I.No. 8.8 small orifice with screwed end as per IS :
14845-2000 including jointing & testing with cost
of jointing material and rubber insertion all
complete as per IS :13095-1991

25 mm dia 3 3.00 Nos. 1171.80 3515.00

10 Construction of Brick masonry valve chambers

with 10cm thick M-10 PCC i/c 20 cm thick wall
1:6 CM with thick 1:4 Cement plaster. Inside
SOR ENC Dimensions 110x80x100cm M-20 RCC
Latter no. chamber cover size 130x100 cm 10cm thick. as
33 dt. 7-2- per approved specification.
17 item no.
16.43
2 2.00 Nos. 6219.00 12438.00
Total #REF!

Assistant Engineer PHE Sub

Sub Engineer
Division
 PUBLIC HEALTH ENGINEERING DEPARTMENT
PREPARATION OF DETAILED PROJECT REPORTS FOR "PIPED WATER SUPPLY SCHEME WITH SOURCE SUSTAINABILITY STRUCTURES TO SUPPLY DRINKING
WATER THROUGH HOUSEHOLD CONNECTIONS

#REF!
Sub Estimate no-4
Sl. No. Item/Pg. No. Description of Work NO L B D Q Unit Rate Amount
1 16.4 / 213 Earthwork in Excavation by machnical means (Hydraulic
excavator) / manual means over areas (Exceeding 30 cm in depth,
1.5 m in width as well as 10 sqm on plan) including disposal of
excavated earth, lead up to 50 m and lift up to 1.5 m, disposal earth
to be leveled and nearly dressed.

All kinds of soil (Lift 0 to 1.5) 4.00 1.20 1.20 1.00 5.76 Cum 117.90 679.104

2 16.6 (a)/ 213 Earthwork in Excavation by machnical means (Hydraulic

excavator) / manual means over areas (Exceeding 30 cm in depth,
1.5 m in width as well as 10 sqm on plan) including disposal of
excavated earth, lead up to 50 m and lift up to 1.5 m, disposal earth
to be leveled and nearly dressed. soft rock with or without blasting
or bituminous pavement/ cement concrete road.

In Ordinary or Soft rock with or without blasting or bituminous 4.00 1.20 1.20 0.50 2.88 Cum 219.60 632.448
pavement / cement concrete road. (Lift 0 to 1.5)

3 16.22 (a) iv / Providing & laying mechanically mixed cement concrete with
215 crushed stone aggregate excluding centering and shuttering (with
40mm nominal size graded stone aggregate)

(a) In foundation and plinth

PCC in foundation M-15 4.00 1.10 1.10 0.15 0.73 Cum 4326.30 3140.8938

4 16.24 (a) ii / Providing & laying mechanically mixed R.C.C. excluding centering
216 and shuttering and reinforcement in foundation/ plinth (20mm
graded metal)

M-25
RCC in foundation M-25 4.00 1.10 1.10 0.35 1.69 Cum 5884.20 9967.8348
5 16.24 (b) ii /
216

M-25
Column 4.00 0.30 0.30 4.0 1.44 Cum

Beam 4.00 3.00 0.23 0.30 0.83 Cum

Lintel 3.00 1.30 0.23 0.15 0.13 Cum

Chajja 2.00 1.20 0.45 0.10 0.11 Cum

Total 2.51 Cum 5912.10 14842.62

6 16.30 / 219 Providing & fixing form work i/c centering and shuttering including
strutting, propping etc. and removal of form work for

i) Foundation, Footing, Bases of Columns, etc for mass concrete. 4.00 4.40 0.35 6.16 Sqm 160.20 986.83
ii) Lintels, Beams, Plinth Beams, girders, bressumers and cantilevers

Beam 4.00 3.00 0.83 9.96 Sqm 257.40 2563.70

Lintel 3.00 1.30 0.53 2.07 Sqm 257.40 532.05
iii) Colums, pillars, Piers, Abutments, posts and struts 4.00 1.20 4 19.20 Sqm 355.50 6825.60

7 16.28 (b) ii / Brick work with well burnt chimney bricks having crushing
217 strength not less than 25 kg/cm² and water absorption not more
than 20 % in super structure above plinth level and up to floor two
level i/c form work & curing etc. complete.

In Cement Mortar 1:4 4 3.23 0.23 3 8.91 Cum

Deduction
Door 1.00 0.90 0.23 2.00 0.41 Cum
Window 2.00 0.90 0.23 1.20 0.50 Cum
Lintel 3.00 1.30 0.23 0.15 0.13 Cum
Total 7.87 Cum 4931.10 38805.04
8 PWD Structural Steel Work in single section fixed with or without
(Building connecting plate including cutting,hoisting, fixingin position and
-2014) applying a priming coat of approved steel primer all complete.
12.15 / 220

Size Of Angle :- 65 x 65 x 6mm @6 No Total Length 18.00 m

Quantity of steel = 104.40 kg 65.30 6817.32
9 PWD (Building Providing and fixing precoated galvanised iron profile sheets
-2014) (Size,shape and pitch of corrugation is approved by Engineering -in-
10.1 / 178 charge ) 0.50mm + 0.05%, total coated thickness with zinc coating
120gsm as per IS: 277 in 240 mpa steel gade, 5-7 epoxy primer on
both side of the sheet and polystar top coat 15-18 micrones.Sheet
Should have protective gurd film of 25 micrones minimun whilw
avoid scratches while transporting and should supply in single
length up to 12 m or as desired by Engineering -in-charg.

Size Of Pump House :- 3.6 x 3.6 1 3.60 3.60 12.96 Sqm 652.00 8449.92
10 16.25 (a) / Providing and placing cold twisted steel and hot rolled deformed
216 steel reinforcement for RCC work i/c cutting, bending,binding etc.
complete i/c cost of binding wire and wastage.

Total quantity of Concrete 4.20

Quantity of steel = ( Qty of Concrete x 0.85 x 7850 ) / 100 Quantity of steel = 280.55 Kg 56.70 15907.11

11 PWD Building Cement concrete flooring 1:2:4 (1 cement : 2 sand : 4 graded stone
11.1.1 / 196 aggregate) finished with a floating coat of nosing of steps etc.
complete. (Area of panel not to exceed 2.0 sqm)

40 mm thick with 20 mm nominal size stone aggregate 1 3.00 3.00 9.00 Sqm 243.00 2187.00

12 16.29 (a) ii / 12 mm thick cement plaster in single coat including finishing even,
218 smooth and curing complete.
1:4 (Cement 1: Sand 4)
Outside Walls 4.00 3.46 3.00 41.52 Sqm
Inside Walls 4.00 3.00 3.00 36.00 Sqm
Celling 1.00 3.00 3.00 9.00 Sqm
Total 86.52 Sqm
Deduction
Door 1 0.90 2.00 1.80 Sqm
 window 2 0.90 1.20 2.16 Sqm
Total Qty of Plaster 82.56 Sqm 127.80 10551.17

13 16.37 I / 220 White washing with lime to give an even shade

New work ( Three or more coats)
Outside Walls 4.00 3.46 3.00 41.52 Sqm
Inside Walls 4.00 3.00 3.00 36.00 Sqm
Celling 1.00 3.00 3.00 9.00 Sqm
Total 86.52 Sqm
Deduction
Door 1 0.90 2.00 1.80 Sqm
window 2 0.90 1.20 2.16 Sqm
Total Qty of Plaster 82.56 Sqm 12.60 1040.26
14 16.39 I / 220 Finishing walls with water proofing cement paint of required shade
:
New work ( two or more coats applied @ 3.84 kg/10 sqm)
Outside Walls 4.00 3.46 3.00 41.52 Sqm
Inside Walls 4.00 3.00 3.00 36.00 Sqm
Celling 1.00 3.00 3.00 9.00 Sqm
Total 86.52 Sqm
Deduction
Door 1 0.90 2.00 1.80 Sqm
window 2 0.90 1.20 2.16 Sqm
Total Qty of Plaster 82.56 Sqm 45.90 3789.50
15 PWD (Building Providing and fixing in position collapsible steel shutters with
2014 ) vertical channel 20 x 10 x 2 mm and braced with flat iron diagonals
10.3 /178 20 x 5 mm size with top and bottom rail of T-iron 40 x 40 x 6 mm
with 40 mm dia steel pulleys complete with bolts, nuts, locking
arrangement, stoppers, handles, including applying a priming coat
of approved steel primer. rate includes recess cutting in floor and
making good the same wherever required.

For Door 1 0.90 2 1.80 Sqm

For Window 2 0.90 1.2 2.16 Sqm
Total 3.96 Sqm 4131.90 16362.32
16 16.10/214 (a) Filling available excavated earth in trenches, plinth sides of
foundation in layers not exceeding 20cm in depth including
consolidation of each layer by ramming watering, lead up to 50m
and lift up to 1.5m in all kind of soils.

Total Excavation Quantity 8.64

Deduction
1. PCC 0.73
2. Footing 1.69
3. Column up to GL 0.36
Total 5.86 Cum 28.80 168.77

Total 144249.50

Total amount for One pump house Total 144249.4955

 PUBLIC HEALTH ENGINEERING DEPARTMENT

#REF!
ESTIMATE FOR CONSTRUCTION OF BRICK MASONARY PUMP HOUSE
(P.H.E. SOR 01 JUNE 2016)
Sub Estimate no-4
Sl. CSR Particulars Qntt. Unit Rate Amount
Item /
Page
No.

1 SOR 16.4 Earth work in excavation by mechanical means(Hydraulic

P.213 I. excavator) / manual means over areas (exceeding 30 cm in
No. 16.4 depth, 1.5 m in width as well as 10 sqm on plan) including
disposal of excavated earth, lead up to 50 m and lift up to 1.5 m,
disposed earth to be
leveled and neatly dressed.
All kind of soil

2 x (2.60 +3.80) x 0.60 x 1.00 7.68

Step 2x1.5x1x1.00 3.00
10.68 10.68 cum 117.90 1259.17

2 SOR P. Earth work in excavation by mechanical means (Hydraulic

213 I. excavator) / manual means over areas(exceeding 30 cm in
16.6(a) depth, 1.5 m in width as well as 10bsqm on plan) including
disposal of excavated earth, lead up to 50 m and lift up to 1.5 m,
disposed earth to be leveled and neatly dressed. Soft rock with
or without blasting or bituminous pavement / cement concrete
road

In ordinary or Soft rock with or without blasting or bituminous

pavement / cement concrete road.

2 x (2.6 + 3.8) x 0.60 x0.6 4.60 4.60 cum 219.60 1010.16

3 SOR P. Filling with crusher stone dust for pipe bedding or over the
214 I. pipe including supply of crusher stone dust.
16.11 (b)

For Zirifing filling

3.80x4Nox0.10x1.45 2.20
2.80x4Nox0.10x1.45 1.62
Step 2x1.5x1x0.3 1.50
Floor
3mx3mx0.50m 4.50
9.82 9.82 cum 623.70 6124.73
4 SOR P. Brick work with open Bhatta bricks having crushing strength not
218 I. less than 20 kg/cm² and water absorption not more than 25% in
16.28 E super structure above plinth level and up to floor two level i/c
(ii) form work & curing etc. complete. In Cement Mortar 1:4

Foundation
(i) Up to GL
4Nox3.20x0.40x1.45 m 7.420
Up to plinth above G.L.
4Nox3.20x0.30x0.60 2.300

Page 34
 Step
2 x 1.5 x 0.6 1.800
2 x 1.5 x 0.5 x 0.6 0.900
Total 12.420 13.662 cum 4086.90 55835.23

5 SOR P. Brick work with open Bhatta bricks having crushing strength not
218 I. less than 20 kg/cm² and water absorption not more than 25% in
16.28 F super structure above plinth level and up to floor two level i/c
(ii) form work & curing etc. complete. In Cement Mortar 1:4

For super structure

4 No X3.20X0.20X3.00 7.68
Deduction
D 1 x 1.2 x 0.2 x 2.10 0.504
W 1 x 1.20 x 0.2 x 1.20 0.288
V 1 x 1.2 x 0.2 x 0.6 0.144
Lintel
1 x 1.50x 0.2 x 0.15 0.045
1 x 1.50 x 0.2 x 0.15 0.045
1 x 1.5 x 0.2 x 0.15 0.045
1.071
Net qtry 6.61 6.61 cum 4277.70 28275.60

6 SOR I. Providing and laying mechanically mixed cement concrete with

16.22 A crushed stone aggregate excluding centering and shuttering
(3) P 215 (with 40mm nominal size graded stone aggregate) (a) In
foundation and plinth M.10

Wall
3.20x4Nox0.60x0.15 m 1.15
Step
2 x 1.5 x 1 x 0.15 0.45
3.0mx3.0mx0.10m 0.90
2.50 2.50 cum 3582.90 8957.25

6 SOR P. Providing & laying mechanically mixed R.C.C.excluding

216 I. centering & shuttering and reinforcement in foundation/plinth
16.24 a (20mm graded metal)
(i) i 1:1.5:3 (M 20)

Roof
3.40x3.40 x 0.15 1.73
Outer edges
4Nox3.70x0.15x0.15 m 0.33
Beam
2Nox(3.40m+3.0)x0.20x0.15 0.38
D 1 x 1.5 x 0.20 x 0.15 0.05
W 1 x 1.50x 0.20 x 0.15 0.05
V 1 x 1.50 x 0.20 x 0.15 0.05
Sun shed LS 0.00
Total 0.45 3.03 CUM 4545.90 13774.08

7 SOR P. Providing and placing in position cold twisted steel and hot
216 I. rolled deformed steel reinforcement for R.C.C. work i/c
16.25(A) cutting, bending, binding etc. complete i/c cost of binding
wire and wastage.

4.14X125 KG 517.5
Say 515 515.00 kg 56.70 29200.50

Page 35
 8 SOR P. 16.30 Providing & fixing form work i/c centering and
219 I. shuttering including strutting, propping etc. and removal of
16.30(iii) form work for: iii Suspended floors, roofs, landings,
balconies and access platform.

Roof in side
3.0x3.0 9.00
Outer side edges
4Nox3.70x0.15 m 2.20
11.20 11.22 cum 308.70 3463.61

9 SOR P. Structural steel work riveted, bolted or welded in builtup for

216 I. all type sections, trusses and framed work, including
16.25( C) cutting, hoisting, fixing in position and applying a priming
coat of
approved steel primer all complete:

Doors1 Ventilators 1 No and Window 1 No 300.00 kg 63.00 18900.00

10 11.41 40 mm thick fine dressed stone flooring over 20 mm

(average) thick base of cement mortar 1:5 (1 cement : 5
sand) including pointing with cement mortar 1:2 (1 cement :
2 sand) with an admixture of pigment to match the shade
of stone.
11.41.1 Red sand stone

Floor 3mx3m 9.00

Step 3Nox1.0x0.25 m 0.75
Total 9.75 9.75 sqm 577.80 5633.55
11 SOR P. 12mm thick cement plaster in single coat including finishing
218 I. even, smooth and curing complete. 1:4(Cement 1: Sand 4)
16.29 (a)
(ii)
Inside wall
4Nox3.0x3.00 36.00
Outer side wall
Above plinth
4Nox3.40x3.00 40.80
Up to plinth above G.L.
4Nox3.60x0.60 8.64
85.44
Deduction
D 1x1.20x2.10 2.52
W 1x1.20x1.20 1.44
V 1x0.6x1.20 0.72
Total Ded. 4.68
Net qty 80.76 80.76 sqm 127.80 10321.13

Page 36
12 SOR P. 16.40 Finishing walls with Acrylic Smooth exterior paint of
220 I. required shade : i New work ( two or more coats applied @ 1.67
16.40 (i) ltr/10 sqm over and including priming coat of exterior primer
applied @ 2.20 kg/ 10sqm)

Qty as per polaster qty 80.76 SQM 79.20 6396.19

13 SOR P. 16.41 Painting with synthetic enamel paint of approved brand

220 I. and manufacture to give an even shade :( two or more coats ) on
16.41 (i) New work

D1 x 2 x 1.2 x 2.10 5.04

w1 x 2 x 1.2 x 1.20 2.88
v 1 x 2x 1.2 x 0.6 1.44
9.36 sqm 58.50 547.56

Total 189698.76
Say Rs. 1.897
Lakhs

Page 37
#REF! PUBLIC HEALTH ENGINEERING DEPARTMENT
#REF!
ESTIMATE FOR WATER SUPPLY SCHEME
( MESH WIRE BOUNDARY WALL AROUND RCC TANK )
#REF!
Sub Estimate no-6
(P.H.E. SOR 01 JUNE 2016)
Sl. Particulars Qntt. Unit Rate Amount

1 SOR P.213 16.4 Earth work in excavation by mechanical

I. No. 16.4 means(Hydraulic excavator) / manual means over
areas (exceeding 30 cm in depth, 1.5 m in width as
well as 10 sqm on plan) including disposal of
excavated earth, lead up to 50 m and lift up to 1.5 m,
disposed earth to be
leveled and neatly dressed.
All kind of soil

25 1 0.5 0.50 6.25 6.25 cum 117.90 736.88

SOR P.213 I. No. 16.4

2 SOR P. 213 Earth work in excavation by mechanical means
I. 16.6(a) (Hydraulic excavator) / manual means over
areas(exceeding 30 cm in depth, 1.5 m in width as well
as 10bsqm on plan) including disposal of excavated
earth, lead up to 50 m and lift up to 1.5 m, disposed
earth to be leveled and neatly dressed. Soft rock with
or without blasting or bituminous pavement / cement
concrete road

In ordinary or Soft rock with or without blasting or

bituminous
25 pavement
1 0.5/ cement
0.50concrete road. 6.25 6.25 cum 219.60 1372.50

3 SOR I. Providing and laying mechanically mixed cement

16.22 A (II) concrete with crushed stone aggregate excluding
P 215 centering and shuttering (with 40mm nominal size
graded stone aggregate) (a) In foundation and plinth
7.50
25 1 1 0.10 2.50 2.50 cum 3296.70 8241.75

4 SOR P. 216 Reinforcement for R.C.C. work including straightening,

I. 16.25(A) cutting, bending, placing in position and binding
including cost of bindingwire up to floor two level
including all wastage etc. complete.
5.16.3 Cold twisted bars (CTD)

RCC 2.50x110kg/cum 275.00 Kg. 56.70 15593.00

5 SOR P. 216 Providing & laying mechanically mixed

I. 16.24 A R.C.C.excluding centering & shuttering and
(i) reinforcement in foundation /plinth (20mm graded
metal) i 1:1.5:3 (M 20)
25 2.1 0.5 0.30 7.88
25 1 0.5 0.20 2.50
Total 10.38 10.38 cum 4545.90 47186.44
Sl. Particulars Qntt. Unit Rate Amount

6 SOR P. 219 Centering and shuttering including strutting propping

I. 16.30 (iii) etc and removal of form for .
III Suspended floors, roofs, landings, balconies and
access platform.

4 25.00 0.30 2.30 69.00 69.00 sqm 308.70 21300.30

7 SOR P. 216 Structural steel work riveted, bolted or welded in

I. 16.25( C) builtup for all type sections, trusses and framed
work, including cutting, hoisting, fixing in position
and applying a priming coat of
approved steel primer all complete:
Gate LS 190.00
Angle LS 220.00
Total 410.00 Kg. 63.00 25830.00

8 Providing and fixing G.I. chain link fabric fencing of

required width in mesh size 25x25 mm made of G.I.
wire of dia. 3mm including strengthening with 2mm
dia. wire or nuts, bolts and washers as required
complete with posts of specified material and of
standard design placed and embedded in cement
concrete blocks 45x45x60cm of mix 1:5:10 (1cement :
5 sand : 10 graded stone aggregate 40mm nominal
size) 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 struts embedded in cement
concrete blocks 70x45x50cm of the same mix, as per
the direction of Engineerin- charge.

25 4 1.1 110.00 110.00 sqm 516.42 56806.20

9 SOR P. 220 16.40 Finishing walls with Acrylic Smooth exterior

I. 16.40 (i) paint of required shade :
i New work ( two or more coats applied @ 1.67 ltr/10
sqm over and including priming coat of exterior primer
applied @ 2.20 kg/ 10sqm)
25 0.30 4.00 1.10 33.00 33.00 sqm 79.20 2613.60

10 SOR P. 220 16.41 Painting with synthetic enamel paint of approved

I. 16.41 (i) brand and manufacture to give an even shade :( two
or more coats ) on New work
2 1.20 2.00 4.80 4.80 sqm 58.50 280.80

Total 179961.47
SAY RS 0.0000

#REF! #REF!
 PUBLIC HEALTH ENGINEERING DEPARTMENT
Mukhyamantri Gram Nal Jal Yojna
ESTIMATE FOR WATER SUPPLY SCHEME
#REF!
Sub Estimate no-10

Construction of Check Dam on nala near Tube well

Sl Particulars Qty Unit Rate Amount

Construction of Check Dam on nalla .

1 1 Each 543400.00 543400.00
Near Tubewell

PHE/USOR
Total 543400.00

#REF! #REF!
 FOR CONSTRUCTION OF R.C.C DUG WELL OF DIA 6.0 M AND DEPTH 15 M IN
VILLAGE - Bhamal ( Faliya M.V.) BLOCK - Thandla DIST ,- JHABUA
(As per PHE U.S.O.R inforce from 03-07-2018)

S NO.&
S. O. R. Ref Particulars Qty Unit Rate Amount
Earthwork in excation by mechanical means(Hydraulic excavation)/ Manual
means in over areas foundation Trenches or
Drains(not Exceeding 1.5m in width or 10 Sqm in plan)including dessings of
sides and rammingof bottom lift upto 1.5m.
Including getting out the excavated soil and disposal surplus excavated soil as
directed, with lead of 50m all kinds of soil
(1) 0.00 to 1.50m 66.23 cum 140.00 9272.20
16.4/207 =3.14/4*d2*h
=.785*7.52*1.5
=66.23 cum

Extra for every additional lift of 1.5m a part of thereof in all kinds of soil.
1.5m to 3.0m
=3.14/4*d2*h
=.785*7.502*1.5
16.6(a)+16.7/208 =66.23 cum
66.23 cum 262.00 17352.26

=3.14/4*d2*h
+16.7/213 66.23 cum 269.00 17815.87
=.785*7.5022*1.5
=3.14/4*d *h
+16.7/213 66.23 cum 276.00 18279.48
=.785*7.50
3.14/4*d2*h*1.5
2

+16.7/213 66.23 cum 283.00 18743.09

=.785*7.502*1.5
3.14/4*d2*h
+16.7/213 44.15 cum 290.00 12803.50
=.785*7.50*1.0
Earthwork in excation by mechanical means(Hydraulic excavation)/ Manual
means in over areas(exceeding 30cm in depth, 1.5m
(3) in width as well as 10sqm on plan) including disposal of excavated earth ,lead
16.6(b)+16.7/213 upto 50m and lift upto 1.5m , disposal earth to be
levelled and neatly dressed.

(Hard Rock requiring blasting)

Extra for every additional lift of 1.5m a part thereof in all kinda of soil.
8.50 to 9.00m
3.14/4*d2*h
=.785*7.502*0.5 22.07 cum 478.00 10549.46
=22.07cum

9.00 to 10.50m 42.39 cum 485.00 20559.15

3.14/4*d 2
*h
10.50 to 12.00m 42.39 cum 492.00 20855.88
3.14/4*d 2
*h
12.0 to 13.5m 42.39 cum 499.00 21152.61
3.14/4*d 2
*h
13.5 to 15.0m 42.39 cum 506.00 21449.34
Centering *h
2
3.14/4*d and Shuttering including propping etc.and removal of forms for
walls (any thickness) including attached pilasters buttresess,pilth beams and
string courses etc.upto plinth level Extra for Shuttering in circular work or any
geometrical shape(20% of Respective Centering
and shuttering items)
(4) Beams : ᴨ*6.4*0.20*2 no's = 8.03
V Wall : ᴨ*6.2*8.10*2 no's =315.38 362.97 Sqm 317.00 115061.49
16.30/219
Slab : 2*3.14*6.3=39.56
Total =362.97

(5) Reinforcement of R.C.C including straightening wettings, bending placing

including cost of binding wire upto floor two level including all wastage etc 3327.6 kg 55.00 183018.00
16.25 a/211
complete. Cold twisted bar.
1%*42.39*7850=3327.60kg
 R.C.C work in well steining excluding the cost of centering,shuttering finishing
and reinforcement in conctrete grade M20 nominal
mix ( with 20mm nominal size graded stone aggregate)
Beam: ᴨ*6.3*0.3*0.3 = 1.78
(6) V. Wall : ᴨ*6.2*.9.60*0.2 = 37.37
Slab : .785*6.32*0.15 = 4.673 43.823 cum 4751.00 208203.07
16.24 a-i/211
Total = 43.823

(7) Filling available excavated earth excluding rock in trenches, plinth sides of for 103.22 cum 37.00 3819.14
16.10 a /208 condition etc. In layers not exceeding 20cm in depth consolidation each layer
by ramming and watering lead upto 50m and lift upto 1.5m .
.785*(7.502-6.402)*8.60 = 103.22
(8) Structural Steel Work riveted , bolted or welded in buildup for all type
16.25 c/211 sections, trusses and Framrd work, including cutting, hoisting Fixing in position
and applying a priming coatof approved steel primer all complete for 210.00 kg 76.00 15960.00
straircase and chamber cover.

Total 714894.54
Say Rs. 715000.00

Assistant Engineer Executive Engineer

Phe Sub Division Thandla Phe Division Jhabua
 Bill Of Quantities (BOQ)
Name Of Work :- Construction of RCC Dugewell 6 Meter inner Dia and 15 Meter Depth At Village Bhamal Faliya Main Village Block
Thandla

Probable Amount Of Contract 7.15 Lakh Rs.

( Rs. In Figure ) sevel lakh fifty thouzand only

Sr No. Particulars/SOR Item No. Qty. Unit Rate Amount

Earthwork in excavation by mechanical means (Hydraulic
excavation)/ Mnaual means in over areas foundation Trenches or
Drain ( Not Exceeding 1.5 Meter in width or 10 Sqm in plan )
Including dressing of sides and ramming of bottom lift upto
1.5M.Including getting out the excavated soil and disposal surplus
1
excavated soil as directed with lead 50m all kind of soil. 66.23 Cum 140 9272.20
0.00M to 1.50M = 3.14/4*d2*h = 0.785*7.52*1.5 = 66.23 Cum
SOR Item No.16.4/207

Extra for every additional lift of 1.5m a part of thereof in all kinds of
soil.
2 1.5M to 3.00M = 3.14/4*d2*h = 0.785*7.52*1.5 = 66.23 Cum 66.23 Cum 262 17352.26
SOR Item No.16.6(a)+16.7/208

3.00M to 4.5M = 3.14/4*d2*h = 0.785*7.52*1.5 = 66.23 Cum

3 SOR Item No.+16.7/213 66.23 Cum 269 17815.87

4 4.5M to 6.00M = 3.14/4*d2*h = 0.785*7.52*1.5 = 66.23 Cum 66.23 Cum 276 18279.48
SOR Item No.+16.7/213
5 6.00M to 7.50M = 3.14/4*d2*h = 0.785*7.52*1.5 = 66.23 Cum 66.23 Cum 283 18743.09
SOR Item No.+16.7/213
6 7.50M to 8.50M = 3.14/4*d2*h = 0.785*7.52*1 = 44.15 Cum 44.15 Cum 290 12803.50
SOR Item No.+16.7/213
Earthwork in excavation by mechanical means (Hydraulic
excavation)/ Mnaual means in over areas ( Exceeding 30cm in
Depth, 1.5 Meter in width as well as 10 Sqm in plan ) Including
disposal of earth to be levellled and neatly dressed. ( Hard Rock
requring Blasting ) Extra additional lift of 1.5M a Part there of all kind
7 of soil. 22.07 Cum 478 10549.46
8.50M to 9.00M = 3.14/4*d2*h = 0.785*7.52*0.5 = 22.07 Cum
SOR Item No.+16.7/213

8 9.00M to 10.50M = 3.14/4*d2*h = 0.785*6.002*1.5 = 42.39 Cum 42.39 Cum 485 20559.15
SOR Item No.+16.7/213
10.50M to 12.00M = 3.14/4*d2*h = 0.785*6.002*1.5 = 42.39 Cum
9 SOR Item No.+16.7/213 42.39 Cum 492 20855.88

12.00M to 13.50M = 3.14/4*d2*h = 0.785*6.002*1.5 = 42.39 Cum

10 SOR Item No.+16.7/213 42.39 Cum 499 21152.61

13.50M to 15.00M = 3.14/4*d2*h = 0.785*6.002*1.5 = 42.39 Cum

11 SOR Item No.+16.7/213 42.39 Cum 506 21449.34
 Centering and Shuttering including propping etc.and removal of
forms for walls (any thickness) including attached pilasters
buttresess,pilth beams and string courses etc.upto plinth level Extra
for Shuttering in circular work or any geometrical shape(20% of
Respective Centering
and shuttering items)
Beams : ᴨ*6.4*0.20*2 no's = 8.03
V Wall : ᴨ*6.2*8.10*2 no's =315.38
12 Slab : 2*3.14*6.3=39.56 362.97 Cum 317 115061.49
Total =362.97 Cum
SOR Item No.16.30/219

Reinforcement of R.C.C including straightening wettings, bending

13 placing including cost of binding wire upto floor two level including 3327.6 Kg 55 183018.00
all wastage etc complete. Cold twisted bar.
1%*42.39*7850=3327.60kg
SOR Item No.16.25 a/211

R.C.C work in well steining excluding the cost of

14
centering,shuttering finishing and reinforcement in conctrete grade 43.823 cum 4751 208203.07
M20 nominal mix ( with 20mm nominal size graded stone aggregate)
Beam: ᴨ*6.3*0.3*0.3 = 1.78
V. Wall : ᴨ*6.2*.9.60*0.2 = 37.37
Slab : .785*6.32*0.15 = 4.673
Total = 43.823 Cum
SOR Item No.16.24 a-i/211
Filling available excavated earth excluding rock in trenches, plinth
sides of for condition etc. In layers not exceeding 20cm in depth
consolidation each layer by ramming and watering lead upto 50m
15 and lift upto 1.5m . 103.22 Cum 37 3819.14
.785*(7.502-6.402)*8.60 = 103.22 Cum
SOR Item No.16.10 a/208

Structural Steel Work riveted , bolted or welded in buildup for all

16 210 kg 76 15960.00
type sections, trusses and Framrd work, including cutting, hoisting
Fixing in position and applying a priming coatof approved steel
primer all complete for straircase and chamber cover.
SOR Item No.16.25 c/211
Total Amount of Rs. 714894.54
Say as 7.15 Lakh