Estimate of Ground Level RCC Reservoir of Capacity 260KL

At Zone 42 Tuivamit
Items Rate based on latest MPWD, Memo. No. B-17024/16/CE-BD/PW//SOR/12/4 Dated Aizawl, the
10th January, 2013
PART A: CIVIL WORKS
Sl. Quantity
No. SOR Description Unit
(Cum)
Rate (Rs) Amount (Rs)
a) Preparatory Works
1 Clearing grass and removal of
rubbish upto a distance of 50
metres outside the periphery of
the area cleared.

1.01 By manual means . Sqm 400.00 3 1200

b) Earthworks
Surface dressing of ground
including removing vegetation
and inequalities not exceeding
15cm deep and disposal of
rubbish,lead upto 50 m and lift
upto 1.5m .
1 2.01 (a) All kinds of soil Sqm 144.00 94.70 13636.8
2 2.07 Earthwork in excavation in
foundation trenches or drains
etc. (not exceeding 1.5m in
width or 10sqm on plan)
including dressing of sides and
ramming of bottoms, lift upto
1.5m including getting out
excavated soil and disposal of
surplus excavated soil as
directed within a lead of 50
metres.
( c) Very Hard Soil ( jumper
work ) Cum 144.00 580.5 83592
3 Filling available excavated earth
(excluding rock) in trenches,
plinth, sides of foundations etc.
in layers not exceeding 20cm in
depth, consolidating each
deposited layer by ramming and
watering, lead up to 50 m and lift
2.18 upto 1.5 m. Cum 57.60 90.3 5201.28
c) Plain Cement Concrete
1 4.03 Providing and laying cement
concrete 1:4:8 (1 cement : 4
coarse sand : 8 graded stone
aggregate 40mm nominal size)
excluding cost of centering and
shuttering in -
(a )All work upto foundation &
plinth level : Cum 12.742 5968.3 76050.05
d) Reinforced Cement Concrete
1 5.21 Steel reinforcement for RCC
work including straighthening,
cutting, bending, placing in
position and binding all
complete.
Steel
f)TMT bars Coefficient(Kg/cum)
Upto Plinth LvL 1 2748.900
Wall 1 8511.851
 Beam 1 1291.310
Slab 1 2253.125
14805.186 83.7 1239194.11
Extra For Cobel Kg 1890.00 83.7 158193
2 5.11 Centering & shuttering including
strutting, propping etc. and
removal of form works in-
i) Foundations , footing , bases
of column etc. for mass
concrete. Sqm
PCC Sqm 4.95
RCC Sqm 10.85
15.80 299.7 4735.26
ii) Walls including attached
pillaster, buttresses, string
courses etc.
Outer wall Sqm 151.50
Inner wall Sqm 146.45
297.95 422.1 125764.695
iii) Columns, pillars, piers,
abutments, posts and sttruts.
Vertical pillar above dome Sqm 7.543 536.3 4045.23
Railing Sqm 1.200 536.3 643.56
8.743 536.3 4688.79
iv) Lintels, beams, plinth beams,
girders, bressumers and
cantilevers etc.
Outer Sqm 29.62
Inner Sqm 27.34
Bottom Sqm 9.21
Railing top beam sqm 2.83
Corbel Sqm 8.55
Corbel Beam, Sqm 6.31
Corbel Slab, Sqm 21.15
105.02 400.1 42017.63
v) Arches, domes,vaults upto
6m span. Sqm 38.40
Sqm 35.54
73.94 1161.1 85848.90
3 5.37 Providing and laying in position
machine batched, machine
mixed and machine vibrated
design mix M-30 grade
reinforced cement concrete
excluding cost of centering and
shuttering and reinforcement in -
(a) All work upto foundation and
plinth. Cum 27.489 9057.2 248973.37
(b) Walls, columns, pillars, posts
and struts upto floor two level or
floor two below from the ground
floor (as indicated in the
drawing). Cum 27.458 9603.2 263680.67
 ( c) Beams, plinth beams,
girders, bressumers, cantilevers,
suspended floors, lintels, roofs,
staircases, spiral staircases,
shelves, etc.
Ring Beam Cum 1.734
Railing beam Cum 1.590
Dome Beam Cum 0.196
Dome Slab Cum 8.750
Corbel Cum 2.250
Corbel Beam, Cum 1.262
Corbel Slab, Cum 11.531
27.314 9603.2 262300.66
e) Flooring
1 12.01 Cement concrete flooring 1:2:4
(1 cement : 2 sand : 4 well
graded stone aggregate
12.5mm size) finished with a
floating coat neat cement
including cement slurry etc.
complete but excluding the cost
of nosing of steps etc.
40mm thick Sqm 63.617 432.8 27533.61
f) Drainages and Sewerages
Water Proofing
1 20.22 Applying double coated Dr. Fixit
PIDIFIN-2K on the surface of
cement concrete for prevention
of water infiltration and
dampness in water tanks,
basement, terraces, etc. )
@1.85kg per sqm. Sqm 292.000 316.4 92388.8
2 20.18 Providing and mixing water
proofing chemical ( PIDIPROOF
POWDER chemical) in plain and
reinforced cement concrete
work 1 : 1.5 : 3 , @ 1.0 % by
weight of cement. Cum 157.900 343.1 54175.49
3 20.37 Providing and applying ready to
use, quick setting liquid water
proofing compound Sika 4a or
equivalent on cement mortar for
preliminary waterproofing work
on wet surfaces, prior to the
installation of Noleek
CP/Plastocrete- N/Plastocrete
Plus Render (For OPC only) .
(b)Cement mortar 1:3 Cum 9.000 11132.1 100188.9
g) Plastering
1 21.1 15mm cement plaster 1 : 3 (1
cement : 3 fine sand). Sqm 365.330 242.2 88482.93
2 21.25 6mm cement plaster to ceiling 1
: 4 (1 cement : 4 fine sand) Sqm 73.380 153.1 11234.48
3 21.26 Neat cement punning. Sqm 142.800 60.4 8625.12
h) Plinth Protection
1 26.01 Making plinth protection 50mm
thick of cement concrete 1:3:6
(1 cement : 3 coarse sand : 6
graded stone aggregate 20 mm
nominal size) over 75mm bed of
dry brick ballast 40mm nominal
size well rammed and
consolidated and grouted with
fine sand including finishing the
top smooth. Sqm 52.465 409.9 21505.4
2 19.14 Providing and fixing in position
precast R.C.C. manhole cover
and frame of required shape
and approved quality .

C)- H D - 20
a)- Circular shape 560 mm
internal diameter Nos. 2.000 1388 2776.00
3 21.60 Applying one coat of cement
primer of approved brand and
manufacture on wall surface. Sqm 1153.869 53.8 62078.13
4 21.81 Finishing walls with water
proofing cement paint of
approved brand and
manufacture and of required
shade on new work (three or
more coats) to give an even
shade. Sqm 1153.869 93 107309.78
5 23.09 Extra for applying two coats of
synthetic enamel paints over
one coat of red oxide zinc
primer on angle iron posts and
struts, complete in all respects
as per drawing and direction of
Engineer-in-charge .
Rmt 1153.869 69.2 79847.71

i) STAIRS FOR CIRCULAR RESERVOIR

1 2.07 Earthwork in excavation in
foundation trenches or drains
etc. (not exceeding 1.5m in
width or 10sqm on plan)
including dressing of sides and
ramming of bottoms, lift upto
1.5m including getting out
excavated soil and disposal of
surplus excavated soil as
directed within a lead of 50
metres.
a) Oridinary Soil cum 7.2 290.2 2089.44

2 4.02 Providing and laying in position

cement concrete of specified
grade excluding cost of
centering and shuttering - All
work upto plinth level:
a) 1:2:4 (1 cement :2 course
sand :4 stone aggregate 20mm cum 0.288 6889.6 1984.20
nominal size)
3 5.01 Providing and laying in position
reinforced cement concrete
excluding cost of centering and
shuttering , finishing and
reinforcement in -
All work upto plinth level :
a)1:1.5:3 (1 cement : 1.5 coarse
sand : 3 graded stone aggregate cum 0.414 7832.3 3242.5722
20mm nominal size)

4 5.03 Reinforced cement concrete

work in walls including attached
pillasters, columns, pillers,
posts, piers, abutments, return
walls, retaining walls, struts,
buttresses, string or lacing
courses, fillets etc. upto floor
five level excluding cost of
centering shuttering etc
complete.
a)1:1.5:3 (1 cement : 1.5 coarse
sand : 3 graded stone aggregate
20mm nominal size)
Column
cum 0.468
cum 0.324
Railing cum 0.36
1.152 7848.2 9041.13
5 5.04 Reinforce cement concrete work
in beams, suspended floors,
roofs having slope upto 15
landings, balconies, shelves,
chajjas, lintels, bands, window
sills, stair cases, spiral stair
cases, cantilevers upto floor five
level excluding cost of centering
shuttering etc complete. with
1:2:4(1cement : 2 coarse sand
:4 stone aggregate 20mm)
1:2:4 (1 cement : 2 coarse sand
: 4 graded stone aggregate
20mm nominal size)
Long beam cum 1.26
short cum 0.252
Landing cum 0.1
slab cum 1.5
step cum 1.35
4.462 7387.2 32961.69

6 5.11 Centering and shuttering

including strutting,propping etd.
And removal of form for:
a)Foundations, footings, bases
of columns etc. for mass
concrete. sqm 6 299.7 1798.20
c)Columns, pillars, piers,
abutments, posts and struts. sqm 9.72
sqm 144
 153.72 506.3 77828.44
d)Lintels, beams, plinth beams,
girders, bressumers and
cantilevers, etc. sqm 13.5
sqm 1.5
sqm 1.8
16.8 400.1 6721.68
e)Suspended floors, roofs,
landings, shelves and their
support, balconies and
chajjaj,etc. sqm 2
sqm 15
17 536.3 9117.10
f)Staircases (except spiral
staircase) excluding landings. sqm 5.4 442.3 2388.42
7 5.21 Steel reinforcement for RCC
work including straighthening,
cutting, bending, placing in
position and binding all
complete.
Using Steel
c)Cold twisted bars coefficient
Foundation kg 110.7
Column kg 228.78
Beam kg 291.6
Slab kg 119
Stair kg 177.6
Railing kg 90.6
1018.28 83.7 85230.04

8 21.07 12mm cement plaster 1 : 4 (1

cement : 4 fine sand). sqm 11
sqm 3.06
14.06 190.4 2677.02

9 21.6 Primer
Applying one coat of cement
primer of approved brand and sqm 14.06 53.8 756.43
manufacture on wall surface.

Wall painting with water and

weather proof paint (Latex
Emulsion base ) on cement
works of approved brand and
10 21.96
manufacture (ISI/ISO certified)
of required shade on new work
(two or more coats) to give an
even shade . sqm 14.06 104.2 1465.05
Sub Total of Reservoir Sl No (a-i) :
35,13,213.75
j Retaining Wall
1 2.07 Earthwork in excavation in
foundation trenches or drains
etc. (not exceeding 1.5m in
width or 10sqm on plan)
including dressing of sides and
ramming of bottoms, lift upto
1.5m including getting out
excavated soil and disposal of
surplus excavated soil as
directed within a lead of 50
metres.
( c) Very Hard Soil ( jumper
work ) Cum 54.00 580.50 31347.00
2 5.01 Providing and laying in position
reinforced cement concrete
excluding cost of centering and
shuttering , finishing and
reinforcement in -

(b) 1:2:4 (1 cement : 2 coarse

sand : 4 graded stone aggregate
20mm nominal size) Cum 4.28 7101.00 30356.78

3 5.03 Reinforced cement concrete

work in walls including attached
pillasters, columns, pillers,
posts, piers, abutments, return
walls, retaining walls, struts,
buttresses, string or lacing
courses, fillets etc. upto floor
five level excluding cost of
centering shuttering etc
complete.
b)1:2:4 (1 cement : 2 coarse
sand : 4 graded stone aggregate
20mm nominal size) cum 13.50 7116.40 96071.40
4 5.21 Steel reinforcement for RCC
work including straighthening,
cutting, bending, placing in
position and binding all
complete.
c)Cold twisted bars Kg 3500.00 83.70 292950.00
5 5.11 Centering and shuttering
including strutting, propping, etc.
and removal of form works in -
(a) Foundations, footings, bases
of columns etc. for mass
concrete. Sqm 40.00 299.70 11988.00
6 7.19 Providing weep holes in brick
masonry/stone masonry,
plain/reinforced concrete,
abutment, wing wall, return wall
with 100mm dia PVC pipe
extending through the full width
of the structure with slope of
1(V):20(H) towards drawing face
complete as per drawing and
technical specification. Rmt 25.00 840.00 21000.00
7 10.19 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.
 (a)In stringers, treads, landings
etc. of stair-cases including use
of chequered plates wherever
required; all complete Kg 250.00 126.30 31575.00
(b) In a grating, frames, guard
bar, ladders, railings, brackets,
gates & similar works. Kg 100.00 124.40 12440.00

Sub Total of RCC Retaining Wall Sl No (j): 527728.18

k Approach Road Development
1 2.01 Surface dressing of ground
including removing vegetation
and inequalities not exceeding
15cm deep and disposal of
rubbish,lead upto 50 m and lift
upto 1.5m .
(a) All kinds of soil Sqm 875.000 94.70 82862.50
2 4.02 Providing and laying in position
cement concrete of specified
grade excluding cost of
centering and shuttering - All
work upto plinth level:
a)1:2:4 (1 cement :2 course
sand :4 stone aggregate 20mm
nominal size) Cum 87.500 6889.60 602840.00
3 7.13 Stone pitching in cement mortar
1:3 (1 cement : 3 sand) in
slopes of roads, in slopes of
embankments etc. including
supply of stone and preparing
surface, etc. complete. Cum 218.750 4195.90 917853.13
4 5.03 Reinforced cement concrete
work in walls including attached
pillasters, columns, pillers,
posts, piers, abutments, return
walls, retaining walls, struts,
buttresses, string or lacing
courses, fillets etc. upto floor
five level excluding cost of
centering shuttering etc
complete.
b)1:2:4 (1 cement : 2 coarse
sand : 4 graded stone aggregate
20mm nominal size) cum 75.00 7116.40 533730.00
5 5.21 Steel reinforcement for RCC
work including straighthening,
cutting, bending, placing in
position and binding all
complete.
c)Cold twisted bars Kg 2500.000 83.7 209250.00
6 21.10 15mm cement plaster 1 : 3 (1
cement : 3 fine sand). Sqm 750.000 242.2 181650.00
Sub Total of Approach Road Sl No k : 2528185.63
TOTAL of PART A; Sub No
(a) - (k) 6569127.55
PART B: WATER SUPPLY
Sl
Quantity Rate(Rs) Amount
No. Description of Items
1 Providing and fixing C.S. sluice valves (with cap) complete
with bolts, nuts, rubber insertions etc. (the tail pieces if
required will be paid seperately):
150 mm diametre 3 57131.00 171393.00
200 mm diametre 1 82028.00 82028.00
250 mm Diameter 1 118440.00 118440.00
2 Providing and laying and fixing in position DI standard
specials such as tees, bends, collars, tapers, caps etc. (Heavy
class)
Upto 300 mm dia 0.86 8255.00 7099.30
3 Providing and laying S&S Centrifugaly Cast (Spun)/Ductile
Iron Pipes conforming toIS: 8329
150 mm dia Ductile Iron Class K -9 pipes 18 2147.00 38646.00
200 mm dia Ductile Iron Class K- 9 pipes 6 2608.00 15648.00
250 mm dia Ductile Iron Class K- 9 pipes 6 3858.00 23148.00
4 20.102 Providing and fixing enclosed type water meter (bulk
type) conforming to IS 2373 and tested by municipal board
complete with bolts, nuts, rubber insestion etc.( The tail pieces
if required will be paid seperately.)
200 mm dia Nominal bore 1 32293 32293.00
250 mm dia Nominal bore 1 32293 32293.00
5 Providing and fixing Water depth Gauge 1 25000 25000.00
6 Constructing masonary Chamber 1.20x1.20x1.0 m,inside with
75 class designation ,brick work in cement mortar 1:5 (1
cement :5 fine sand) for stop cock, with CI surfce box
100x100x75 mm( inside) with hinged cover fixed in cement
concrete slab 1:2:4 mixed (1 cement: 2 core sand:4 graded
stone aggregate 20 mm nominal size).Necessary excavation
foundation concrete 1:5:10(1 cement:5 fine sand:10 graded
stone aggregate,40 mm nominal size )and inside platering with
cement mortar 1:3(1 cement:3 course sand)12mm thick
finished with floating coat of neat cement complete as per
standard design .
With FPS bricks 5 25150.00 125750.00
TOTAL 671738.30

PART C: LIGHTING OF WATER TANK

Sl
Description Qnty Rate INR)
No. Amount(INR)
1 External Lignting of Reservoir and Suroundings 1 1,28,361.00 1,28,361.00
GRAND TOTAL (A+B+C): 73,69,226.85

Part D : FENCING AND QUARTER CUM SITE STORE

DESCRIPTION Unit Qnty Rate(Rs) Amount(INR)
Fencing surrounding the reservoir with Rm 65 17600.00 1144000
RCC post and brick wall

Total D 1144000
Total (A+B+C+D) 85,13,226.85