CIVIL & MECHANICAL WORKS ESTIMATION for Construction

COMPARISION R1 & R2

S.No Actual R1 Actual R2

S.No Description UNIT QTY QTY
1 Earth work (ordinary Soil) CUM 3037.025 3037.025
Earth work (Ordinary rock) CUM 3037.025 3037.025
2 Backfilling CUM 1825.88 1825.88
3 PCC Work (1:5:10 ) 40mm CUM 1094.07 1094.07
4 RCC Work CUM 1268.45 1268.45
5 Shuttering Work SQM 4285.16 4285.16
6 Reinforcement Work MT 131.92 154.46
7 Screed Work CUM 91.00 91.00
8 Handrail Kg 1262.35 1262.35
9 Chamber Cover CUM 20.42 20.42
10 PVC STEPS NOS 450 450
11 External wall Painting work SQM 960.96 960.96
12 Hydro testinitial Land development,
PST area Litrs 4,979,000.00 4,979,000.00
13 surface dressing & Levelling up to Sq.m 1,062.50 1,062.50
14 3.0m (ordinary
Retaining wall - Soil)
3.5m height RMT 110 110
ON for Construction of PST with Allied works
ON R1 & R2
Civil Estimation
Different Rate Amount

- 244.30
- 723.60
- 129.50
- 8,281.10
- 11,565.00
- 512.00
22.54 101,600.00 2,290,064.00
- 11,064.10
- 189.70
- 11,565.00
- 150.00
- 472.70
- 0.25
- 288.00
- 63,428.76
 Augmentation of Water Supply and Construction of 37MLD WTP
Detailed Estimate for Construction of Pre settling tank at 37 MLD WTP
Sl. Length Width Height Unit Quantity Rate Amount
Sor. No Description of item Nos
No (m) (m) (m)
Earth work in excavation by mechanical means (Hydraulic excavator)/manual means over areas (exceeding 30 cm in
2.18 MPWD
1 depth, 1.5 m in width as well as 10 sqm on plan) including getting out and disposal of excavated earth lead upto 50 m
2019
and lift upto 1.5 m, as directed by Engineer-in-charge.
1 DRAIN AREA 3.00 20.10 4.50 4.20 Cum 1,139.670
2 PSTRAFT 1.00 72.60 20.10 2.28 Cum 3,327.113
3 CHAMBER1,2,3 3.00 5.50 3.60 5.00 Cum 297.000
4 CHAMBER4,5,6,7 4.00 4.60 4.60 5.00 Cum 423.200
5 STAIRCASE 2.00 2.50 2.50 4.20 Cum 52.500
6 Pipe -200 mm 1.00 222.00 0.40 4.25 Cum 377.400
7 Pipe -300 mm 1.00 74.00 0.50 1.40 Cum 51.800
8 Pipe -1000 mm 1.00 30.00 1.50 2.34 Cum 105.368
9 Pipe -700 mm 1.00 100.00 1.00 3.00 Cum 300.000
Sub total Cum 6,074.050
i. All kinds of soil (excluding
(a) ordinary & hard rock) 50% of Cum 3,037.025 244.30 741,945.24
Earthwork Qnty
ii. Ordinary Rock 50% of
(b) Cum 3,037.025 723.60 2,197,591.40
Earthwork Qnty

2.17 MPWD Filling available excavated earth (excluding rock) in trenches, plinth, sides of foundations etc. in layers not exceeding
2
2019 20cm in depth, consolidating each deposited layer by ramming and watering, lead up to 50 m and lift upto 1.5 m.

OUTER AREA 2.00 72.60 1.00 4.20 Cum 609.840

2.00 20.10 1.00 4.20 Cum 168.840
CHAMBER1,2,3 3.00 18.20 1.00 5.00 Cum 273.000
CHAMBER4,5,6,7 4.00 18.40 1.00 5.00 Cum 368.000
Pipe -200 mm 1.00 222.00 0.40 1.50 Cum 133.200
Pipe -300 mm 1.00 74.00 0.50 1.50 Cum 55.500
Pipe -1000 mm 1.00 30.00 1.50 1.50 Cum 67.500
Pipe -700 mm 1.00 100.00 1.00 1.50 Cum 150.000
Sub total 1,825.880 129.50 236,451.46

4.09(a) Providing and laying cement concrete in retaining wall, return walls, walls (any thickness) including pilasters, piers,
3
MPWD 2019 columns,abutments, pillars, posts,plain window sills, sunken floors, etc. up to floor five level excluding the cost of
centering, shuttering and finishing :
1:5:10 (1 cement : 5 course sand : 10 stone aggregate 40mm nominal size)
DRAIN AREA
RAFT 3.00 18.30 4.10 0.10 Cum 22.509
SIDE WALL 6.00 18.30 3.20 0.10 Cum 35.136
MAIN RAFT 2.00 10.57 18.30 0.10 Cum 38.686
2.00 20.33 18.30 0.10 Cum 74.408
MASS CONCRETE FILLING 2.00 0.50 172.34 1.50 Cum 258.516
2.00 0.50 349.68 1.50 Cum 524.514
3.00 0.50 51.60 1.50 Cum 116.100
CHAMBER1,2,3 3.00 4.60 2.80 0.10 Cum 3.864
CHAMBER4 1.00 2.80 2.80 0.10 Cum 0.784
CHAMBER7 3.00 2.35 3.60 0.10 Cum 2.538
FILLING MASS CONCRETE 3.00 1.50 2.00 0.45 Cum 4.050
STAIRCASE FOOTING 2.00 2.20 2.20 0.10 Cum 0.968
PIPE CONCRETE 1.00 200.00 0.60 0.10 Cum 12.000
Sub total Cum 1,094.07 8,281.10 9,060,127.92

Providing and laying in position machine batched and machine mixed design mix M-20 grade cement concrete for
reinforced cement concrete work, using cement content as per approved design mix, including pumping of concrete to
5.28 (b) site of laying but excluding the cost of centering, shuttering, finishing and reinforcement, including admixtures in
4
MPWD 2019 recommended proportions as per IS: 9103 to accelerate, retard setting of concrete, improve workability without
impairing strength and durability as per direction of Engineer-in-charge. “(Note:- Cement content considered in this
item is @ 330 kg/cum.“Excess/ less cement used as per design mix is payable/recoverable separately)

i All works upto plinth level

DRAIN AREA
RAFT 3.00 18.10 3.90 0.45 Cum 95.297
WALL 6.00 24.10 0.45 2.50 Cum 162.675
MAIN RAFT
R1 2.00 11.20 5.57 0.30 Cum 37.430
2.00 11.20 13.43 0.30 Cum 90.250
R2 4.00 11.20 2.00 0.45 Cum 40.320
4.00 10.02 3.00 0.45 Cum 54.108
4.00 11.20 3.00 0.45 Cum 60.480
4.00 20.33 3.00 0.45 Cum 109.782
WALL RW1 2.00 70.60 0.45 4.20 Cum 266.868
Sl. Length Width Height Unit Quantity Rate Amount
Sor. No Description of item Nos
No (m) (m) (m)
2.00 70.60 0.30 3.50 Cum 148.260
RW2 2.00 17.20 0.45 4.20 Cum 65.016
2.00 17.20 0.30 3.50 Cum 36.120
LANDER CHANNEL 2.00 17.20 0.80 0.20 Cum 5.504
WALL 2.00 17.20 1.20 0.20 Cum 8.256
INLET CHANNEL 1.00 3.25 3.50 0.20 Cum 2.275
WALL 1.00 3.25 0.25 1.70 Cum 1.381
2.00 3.50 0.25 1.70 Cum 2.975
OUTLET CHANNEL 1.00 3.40 2.25 0.25 Cum 1.913
1.00 3.40 0.25 2.20 Cum 1.870
2.00 2.25 0.25 2.20 Cum 2.475
CHAMBER1,2,3
RAFT 3.00 4.40 2.60 0.30 Cum 10.296
WALL 2.00 4.40 0.30 5.20 Cum 13.728
2.00 2.00 0.30 5.20 Cum 6.240
CHAMBER4 1.00 2.60 2.60 0.30 Cum 2.028
WALL 4.00 2.30 0.30 5.50 Cum 15.180
CHAMBER5 3.00 2.25 2.80 0.25 Cum 4.725
WALL 3.00 2.80 0.25 2.40 Cum 5.040
6.00 2.25 0.25 2.40 Cum 8.100
WALKWAY SLAB 2.00 17.20 0.90 0.15 Cum 4.644
STAIRCASE 2.00 2.70 1.20 0.15 Cum 0.972
2.00 2.40 1.20 0.15 Cum 0.864
STEP 25.00 1.50 0.50 0.18 Cum 3.375
Sub total Cum 1,268.446 11,443.00 14,514,830.44
ii Extra for providing richer or leaner mixes respectively at all floor levels .
Providing M-25 grade concrete instead of M-20 grade BMC/
5.30 (a)
RMC. (Note:- Cement content considered in M-25 is @ 330 Cum 1,268.446 122.00 154,750.44
MPWD 2019
kg/cum)
5.10 MPWD
5 Centering and shuttering including strutting, propping etc. and removal of form for all heights :
2019
b Walls including attached pillasters, buttresses, string courses, etc.
DRAIN AREA
RAFT 6.00 18.10 0.45 Sqm 48.87
WALL 12.00 24.10 2.50 Sqm 723.00
MAIN RAFT OUTER 2.00 87.80 0.45 Sqm 79.02
WALL RW1 4.00 70.60 4.20 Sqm 1,186.08
4.00 70.60 4.00 Sqm 1,129.60
RW2 4.00 17.20 4.20 Sqm 288.96
4.00 17.20 3.50 Sqm 240.80
LANDER CHANNEL 2.00 17.20 0.80 Sqm 27.52
WALL 4.00 17.20 1.00 Sqm 68.80
INLET CHANNEL 1.00 3.25 4.00 Sqm 13.00
WALL 2.00 3.25 1.70 Sqm 11.05
4.00 3.50 1.70 Sqm 23.80
OUTLET CHANNEL 1.00 3.40 2.25 Sqm 7.65
2.00 3.40 2.20 Sqm 14.96
4.00 2.25 2.20 Sqm 19.80
CHAMBER1,2,3
RAFT 3.00 8.80 0.30 Sqm 7.92
WALL 4.00 4.40 5.20 Sqm 91.52
4.00 2.00 5.20 Sqm 41.60
CHAMBER4 1.00 5.20 0.30 Sqm 1.56
WALL 8.00 2.30 5.50 Sqm 101.20
CHAMBER5 3.00 4.50 0.25 Sqm 3.38
WALL 6.00 2.80 2.40 Sqm 40.32
12.00 2.25 2.40 Sqm 64.80
WALKWAY SLAB 2.00 17.20 0.90 Sqm 30.96
STAIRCASE 2.00 2.70 1.20 Sqm 6.48
2.00 2.40 1.20 Sqm 5.76
STEP 25.00 1.50 0.18 Sqm 6.75
Sub total Sqm 4,285.16 512.00 2,193,999.36

5.18 (b) Steel reinforcement for RCC work including straighthening, cutting, bending, placing in position and binding all
6
MPWD 2019 complete.

Thermo-Mechanically Treated
bars of grade Fe-500 or more. KG 131915 MT 131.920 101,600.00 13,403,072.00
Sl. Length Width Height Unit Quantity Rate Amount
Sor. No Description of item Nos
No (m) (m) (m)
Providing and laying cement concrete in retaining wall, return walls, walls (any thickness) including pilasters, piers,
4.06 (a)
7 columns,abutments, pillars, posts,plain window sills, sunken floors, etc. up to floor five level excluding the cost of
MPWD 2019
centering, shuttering and finishing :
1 : 1.5 : 3 (1 cement :1.5 course sand : 3 stone aggregate 20mm)
Screed work 2.00 10.00 17.50 0.05 Cum 17.50
2.00 20.00 17.50 0.09 Cum 65.63
3.00 3.00 17.50 0.05 Cum 7.88
Sub total 91.00 11,064.10 1,006,833.10
Providing and fixing hand rail of approved size by welding etc. to steel ladder railing, balcony railing, staircase railing
10.10 (b)
8 and similar works, including applying priming coat of approved steel primer. (round, square or rectangular hollow tubes
'MPWD 2019
etc.)
WALKWAY SLAB 8.00 19.00 152.000Rm
VERTICAL 80.00 1.00 80.000Rm
STAIRCASE 10.20 8.00 81.600Rm
VERTICAL 40.00 1.00 40.000Rm
KG/M 353.600
GI tube 40mm 3.57 Kg 1,262.352 189.70 239,468.17
Providing M-25 grade concrete instead of M-20 grade BMC/ RMC. (Note:- Cement content considered in M-25 is @
5.28 (b) & 330 kg/cum)
9 5.30 (a)
MPWD 2019
Chamber Cover slab
CHAMBER1,2,3 3.00 4.40 2.60 0.30 Cum 10.296
CHAMBER4,5,6,7,8 5.00 2.60 2.60 0.30 Cum 10.140
Sub total Cum 20.436 11,565.00 236,342.34
10 EPEPL PVC Steps (Rungs)
PST 4 25 Nos 100.000
CHAMBER 3 70 Nos 210.000
4 35 Nos 140.000
11 Sub total 450.000 150.00 67,500.00
(i)
20.69 Applying one coat of Efflorescence resistant penetrating primer for Raincoat, Newcoat & Heatshield of approved brand
MPWD 2019 and manufacture on wall surface, cement primer of approved brand and manufacture on wall surface.

PST OUTER 2.00 70.60 4.50 Sqm 635.40

2.00 18.10 4.50 Sqm 162.90
WALKWAY BOTTOM 2.00 18.10 0.90 Sqm 32.58
STAIRCASE 2.00 2.70 1.20 Sqm 6.48
2.00 1.20 4.50 Sqm 10.80
Handrail
WALKWAY SLAB 4.00 19.00 1.00 Sqm 76.00
STAIRCASE 4.00 8.00 1.00 Sqm 32.00
LANDING 2.00 2.40 1.00 Sqm 4.80
Sub total 960.96 103.00 98,978.88

20.75 (b) Finishing walls with exterior emulsion of required shade on new work
ii Sqm 960.96 369.70 355,266.91
MPWD 2019 (three or more coats) to give an even shade.

12 EPEPL Hdro test 1 70.00 17.5

Cum 3 3675.00
PST 3 17.50 2.5Cum 3 393.75
0.5*6 10.20 17.5
Cum 1.7 910.35
Sub total Cum 4979.10
Liter 4979000.00 0.25 1,244,750.00
2.01 MPWD Surface dressing of ground including removing vegetation and inequalities not exceeding 15cm deep and disposal of
13
2019 rubbish, lead upto 50 m and lift upto 1.5m .
PST area initial Land
development, surface dressing 0.5 85 25 Sqm 1062.50
& Levelling up to 3.0m
(ordinary Soil)
20 1062.5 Sqm 21250.00 14.40 306,000.00

14 As per Est. Retaining wall - 3.5m height 1 70.00 Rm 70.00

1 40.00 Rm 40.00
Sub total 110.00 63428.76 6,977,163.60
Grand Total 53,034,907.17
 Page №:(6)

ECO PROTECTION ENGINEERS PVT LTD

WTP AIZAWL

PST WITH ALLIED WORKS

SUMMARY OF REINFORCEMENT STEEL

Size of bar T8 T10 T12 T16 T20 T25 T32 Total

Weight (Kg) 344 10664 97929 31230 15686 0 0 155853

PST RAFT

61.6 18.1

412 2 18.1 0.89 13263.077

122 2 61.6 0.89 13340.507

26.603583 48.051 21.448

133.552
 Page №:(7)
BBS Ref:
Bar ø of №of №of Cutting
Description of Elements Total № Code A B C D E F Shape
Mark Bars Elmts Bars length
I DRAIN RAFT

BOTTOM & TOP MAIN 12 6 151 906 4450 200 350 3800 350 350 3800 350 3580.150

BOTTOM &TOP
12 6 26 158 18650 200 350 18000 350 350 18000 350 2616.670
DISTRIBUTION

LAPING 12 6 26 156 720 100 720 720 99.740

WALL RW4

VERTICAL 12 6 342 2052 3600 201 200 2850 600 200 2850 6559.834
600

DISTRIBUTION T12 12 21 252 № 19150 200 600 18000 600 600 18000 600 4285.310

EXTRA BAR T16 6 4 24 № 18000 100 18000 18000 682.128

Lapping for Horizontals

II PST MAIN RAFT
RS1 BOTTOM & TOP
1 T12 4 114 456 № 6770 100 6770 6770 2741.363
MAIN
BOTTOM & TOP
T12 4 46 184 № 12400 100 12400 12400 2026.061
DISTRIBUTION

LAPING T12 4 46 184 № 600 100 600 600 98.035

RS1 BOTTOM & TOP 12400

2 T12 4 97 388 № 12400 100 12400 4272.346
MAIN MID SPAN
BOTTOM & TOP
T12 4 114 456 № 14630 100 14630 14630 5924.097
DISTRIBUTION
RS2 SLAB
BOTH END SPAN
1 T16 4 114 456 № 3520 111 350 3200 350 3200 2534.484
BOTTOM MAIN

DISTRIBUTION T12 4 22 88 № 12400 100 12400 12400 968.986

TOP MAIN T12 4 114 456 № 3000 200 350 2350 350 350 2350 350 1214.784

DISTRIBUTION T12 4 22 88 № 12400 100 12400 12400 968.986

2 BOTTOM MAIN T16 4 90 360 № 4520 111 350 4200 350 4200 2569.349

DISTRIBUTION T12 4 29 116 № 10400 100 10400 10400 1071.283

TOP MAIN T12 4 90 360 № 4000 200 350 3350 350 350 3350 350 1278.720

DISTRIBUTION T12 4 29 116 № 10400 100 10400 10400 1071.283

MIDSPAN 2NOS

1 BOTTOM MAIN T16 4 114 456 № 4520 111 350 4200 350 4200 3254.508

DISTRIBUTION T12 4 34 136 № 12400 100 12400 12400 1497.523

TOP MAIN T12 4 114 456 № 4000 200 350 3350 350 350 3350 350 1619.712

DISTRIBUTION T12 4 34 136 № 12400 100 12400 12400 1497.523

WALL SIDE SLAB

2 T16 4 197 788 № 4520 111 350 4200 350 4200 5624.019
BOTTOM MAIN

DISTRIBUTION T12 4 34 136 № 20230 100 20230 20230 2443.137

LAPING T12 4 34 136 № 600 100 600 600 72.461

TOP MAIN T12 4 197 788 № 4000 200 350 3350 350 350 3350 350 2798.976

DISTRIBUTION T12 4 34 136 № 20230 100 20230 20230 2443.137

LAPING T12 4 34 136 № 500 100 500 500 60.384

WALL ROD

RW1 VERTIAL BAR 600 2050

T20 2 843 1686 № 2840 201 600 2050 300 300 11812.588
INNER UP TO FGL

DISTRIBUTION T12 2 23 46 № 61750 200 600 60600 600 600 60600 600 2522.364

LAPING T12 46 5 230 № 600 100 600 600 122.544

INNER BAR ABOVE FGL T12 2 843 1686 № 4180 111 100 4100 100 4100 6258.162
 Page №:(8)
BBS Ref:
Bar ø of №of №of Cutting
Description of Elements Total № Code A B C D E F Shape
Mark Bars Elmts Bars length

DISTRIBUTION T12 2 33 66 № 61750 200 600 60600 600 600 60600 600 3619.044

LAPING T12 66 5 330 № 600 100 600 600 175.824

OUTER BAR UP TO FGL

T16 2 674 1348 № 3970 111 600 3400 600 3400 8450.113
VERTICAL

ABOVE FGL T12 2 843 1686 № 3880 111 100 3800 100 3800 5809.012

DISTRIBUTION T12 2 46 92 № 61750 200 600 60600 600 600 60600 600 5044.728

LAPING T12 92 39 3588 № 600 100 600 600 1911.686

EXTRA BAR T16 2 4 8№ 60600 100 60600 60600 765.499

LAPING T16 8 5 40 № 900 100 900 900 56.844

RW2 WALL

VERTICAL INNER UP TO 600 4550

T20 2 147 294 № 5340 201 600 4550 300 300 3873.091
FGL

ABOVE FGL T12 2 147 294 № 4280 111 100 4200 100 4200 1117.388

VERTICAL OUTER UP 600 5250

T16 2 117 234 № 5820 111 600 5250 2150.409
TO FGL

ABOVE FGL T12 2 147 294 № 2980 111 100 2900 100 2900 777.995

DISTRIBUTION BOTH 10600

T12 4 69 276 № 10600 100 10600 2597.933
SIDE

EXTRA BAR T16 2 4 8№ 10600 100 10600 10600 133.899

RW3 WALL

VERTICAL INNER UP TO 600 2050

T16 2 195 390 № 2890 201 600 2050 300 300 1779.691
FGL

ABOVE FGL T12 2 195 390 № 4380 111 100 4300 100 4300 1516.882

OUTER BAR UP TO FGL 600 3350

T16 2 195 390 № 3920 111 600 3350 2413.975
VERTICAL

ABOVE FGL T12 2 195 390 № 3880 111 100 3800 100 3800 1343.722

DISTRIBUTION BOTH 600 18000 600

T12 4 59 236 № 19150 200 600 18000 600 4013.227
SIDE

LAPING T12 195 2 390 № 600 100 600 600 207.792

EXTRA BAR T16 2 4 8№ 18000 100 18000 18000 227.376

LAPING T16 8 1 8№ 800 100 800 800 10.106

WALKWAY SLAB

BOTTOM MAIN T10 2 161 322 № 1580 111 500 1100 500 1100 313.905

TOP MAIN T12 2 161 322 № 1680 111 600 1100 600 1100 480.372

DISRIBUTION BOTH 18000

T8 4 5 20 № 18000 100 18000 142.200
SIDE

LAPING T8 20 1 20 № 400 100 400 400 3.160

LANDER CHANNEL

500 1000
SLAB BOTTOM T10 4 151 604 № 1960 201 500 1000 500 500 730.429

DISTRIBUTION BOTH 18000

T10 4 5 20 № 18000 100 18000 222.120
SIDE
100 1100
WALL VERTICAL T10 4 151 604 № 1660 201 100 1100 500 500 618.629

DISTRIBUTION T10 4 8 32 № 18000 100 18000 18000 355.392

LAPING T10 52 1 52 № 500 100 500 500 16.042

INLET AND OUTLET

CHAMBER
500 3600
SLAB BOTTOM T10 4 25 100 № 4560 201 500 3600 500 500 281.352
 Page №:(9)
BBS Ref:
Bar ø of №of №of Cutting
Description of Elements Total № Code A B C D E F Shape
Mark Bars Elmts Bars length
DISRIBUTION BOTH 200 4200 200
T10 4 29 116 № 4560 200 200 4200 200 326.368
SIDE
100 1100
WALL VERTICAL T10 12 76 912 № 1660 201 100 1100 500 500 934.089

DISTRIBUTION T10 12 8 96 № 12560 200 4200 4200 4200 4200 4200 4200 743.954

STAIRCASE

FOOTING F1 T10 2 16 32 № 1860 200 250 1400 250 250 1400 250 36.724

F2 T10 2 14 28 № 1560 200 250 1100 250 250 1100 250 26.951

800 8050
COLUMN C1 T16 2 4 8№ 8940 201 800 8050 150 150 112.930

105
RINGS T8 2 81 162 № 930 500 200 200 105 200 200 59.511

600 8050
C2 T12 2 4 8№ 8750 201 600 8050 150 150 62.160

105
RINGS T8 2 81 162 № 930 500 200 200 105 200 200 59.511
2700 600 150
FLIGHT MAIN T12 8 10 80 № 4500 222 1200 2700 600 150 1200 319.680

DISTRIBUTION T8 8 23 184 № 1100 100 1100 1100 79.948

LANDING AREA T12 8 25 200 № 1380 111 200 1200 200 1200 245.088

T10 8 9 72 № 2400 100 2400 2400 106.618

CHAMBER 1,2,3

BOTTOM MAIN T12 3 29 87 № 2850 200 200 2500 200 200 2500 200 220.180

DISTRIBUTION T12 3 18 54 № 4650 200 200 4300 200 200 4300 200 222.977

TOP MAIN T10 3 29 87 № 2860 200 200 2500 200 200 2500 200 153.522

DISTRIBUTION T10 3 18 54 № 4660 200 200 4300 200 200 4300 200 155.262

600 5400
WALL ROD VERTICAL T12 6 113 678 № 6050 201 600 5400 100 100 3642.487

DISTRIBUTION T10 6 37 222 № 17760 200 500 16800 500 500 16800 500 2432.658

CHAMBER4,5,6,7,8 T10 5 19 95 № 2760 200 200 2400 200 200 2400 200 161.777

T10 5 17 85 № 3060 200 200 2700 200 200 2700 200 160.482

TOP MAIN T10 5 15 75 № 2760 200 200 2400 200 200 2400 200 127.719

DISTRIBUTION T10 5 13 65 № 3060 200 200 2700 200 200 2700 200 122.721

600 5700
WALL VERTICAL T12 10 62 620 № 6350 201 600 5700 100 100 3496.056

DISTRIBUTION T10 10 39 390 № 10960 200 500 10000 500 500 10000 500 2637.305

500
320

TOTAL CHAIR ROD T12 1 350 350 № 1640 900 300 320 500 320 300 509.712
320

300
300

500
200

T12 1 200 200 № 1400 900 300 200 500 200 300 248.640
200

300
300

PIN BAR T16 1 350 350 № 840 200 300 300 300 300 300 300 464.226

T12 1 350 350 № 750 200 300 200 300 300 200 300 233.100

155852.840
 PST CONCRETE QTY NEW

SI.NO DISCRIPTION NOS L B D QTY REMARK

I EARTH WORK
1 DRAIN AREA 3.00 20.10 4.50 4.20 1139.67 M3
2 PSTRAFT 1.00 72.60 20.10 2.28 3327.11 M3
3 CHAMBER1,2,3 3.00 5.50 3.60 5.00 297.00 M3
4 CHAMBER4,5,6,7 4.00 4.60 4.60 5.00 423.20 M3
5 STAIRCASE 2.00 2.50 2.50 4.20 52.50 M3
6 Pipe -200 mm 1.00 222.00 0.40 4.25 377.40 M3
7 Pipe -300 mm 1.00 74.00 0.50 1.40 51.80 M3
8 Pipe -1000 mm 1.00 30.00 1.50 2.34 105.37 M3
9 Pipe -700 mm 1.00 100.00 1.00 3.00 300.00 M3

TOTAL QTY 6074.05 M3

II BACK FILLING
OUTER AREA 2.00 72.60 1.00 4.20 609.84 M3
2.00 20.10 1.00 4.20 168.84 M3
CHAMBER1,2,3 3.00 18.20 1.00 5.00 273.00 M3
CHAMBER4,5,6,7 4.00 18.40 1.00 5.00 368.00 M3
Pipe -200 mm 1.00 222.00 0.40 1.50 133.20 M3
Pipe -300 mm 1.00 74.00 0.50 1.50 55.50 M3
Pipe -1000 mm 1.00 30.00 1.50 1.50 67.50 M3
Pipe -700 mm 1.00 100.00 1.00 1.50 150.00 M3

TOTAL QTY 1825.88 M3

III PCC WORK
1 DRAIN AREA
RAFT 3.00 18.30 4.10 0.10 22.51 M3
SIDE WALL 6.00 18.30 3.20 0.10 35.14 M3
2 MAIN RAFT 2.00 10.57 18.30 0.10 38.69 M3
2.00 20.33 18.30 0.10 74.41 M3
3 MASS CONCRETE FILLING 2.00 0.50 172.34 1.50 258.52 M3
2.00 0.50 349.68 1.50 524.51 M3
3.00 0.50 51.60 1.50 116.10 M3
4 CHAMBER1,2,3 3.00 4.60 2.80 0.10 3.86 M3
CHAMBER4 1.00 2.80 2.80 0.10 0.78 M3
CHAMBER7 3.00 2.35 3.60 0.10 2.54 M3
FILLING MASS CONCRETE 3.00 1.50 2.00 0.45 4.05 M3
STAIRCASE FOOTING 2.00 2.20 2.20 0.10 0.97 M3
PIPE CONCRETE 1.00 200.00 0.60 0.10 12.00 M3

TOTAL QTY 1094.07 M3

IV RCC WORK
1 DRAIN AREA
RAFT 3.00 18.10 3.90 0.45 95.30 M3
WALL 6.00 24.10 0.45 2.50 162.68 M3
2 MAIN RAFT
R1 2.00 11.20 5.57 0.30 37.43 M3
2.00 11.20 13.43 0.30 90.25 M3
R2 4.00 11.20 2.00 0.45 40.32 M3
4.00 10.02 3.00 0.45 54.11 M3
4.00 11.20 3.00 0.45 60.48 M3
4.00 20.33 3.00 0.45 109.78 M3
3 WALL RW1 2.00 70.60 0.45 4.20 266.87 M3
2.00 70.60 0.30 3.50 148.26 M3
RW2 2.00 17.20 0.45 4.20 65.02 M3
2.00 17.20 0.30 3.50 36.12 M3
4 LANDER CHANNEL 2.00 17.20 0.80 0.20 5.50 M3
WALL 2.00 17.20 1.20 0.20 8.26 M3
5 INLET CHANNEL 1.00 3.25 3.50 0.20 2.28 M3
WALL 1.00 3.25 0.25 1.70 1.38 M3
2.00 3.50 0.25 1.70 2.98 M3
6 OUTLET CHANNEL 1.00 3.40 2.25 0.25 1.91 M3
1.00 3.40 0.25 2.20 1.87 M3
2.00 2.25 0.25 2.20 2.48 M3
7 CHAMBER1,2,3
RAFT 3.00 4.40 2.60 0.30 10.30 M3
WALL 2.00 4.40 0.30 5.20 13.73 M3
2.00 2.00 0.30 5.20 6.24 M3
CHAMBER4 1.00 2.60 2.60 0.30 2.03 M3
WALL 4.00 2.30 0.30 5.50 15.18 M3
CHAMBER5 3.00 2.25 2.80 0.25 4.73 M3
WALL 3.00 2.80 0.25 2.40 5.04 M3
6.00 2.25 0.25 2.40 8.10 M3
WALKWAY SLAB 2.00 17.20 0.90 0.15 4.64 M3
STAIRCASE 2.00 2.70 1.20 0.15 0.97 M3
2.00 2.40 1.20 0.15 0.86 M3
STEP 25.00 1.50 0.50 0.18 3.38 M3

TOTAL QTY 1268.45 M3

 PST SHUTTERING QTY NEW
SI.NO DISCRIPTION NOS L D QTY REMARK

1 DRAIN AREA
RAFT 6.00 18.10 0.45 48.87 M2
WALL 12.00 24.10 2.50 723.00 M2
2 MAIN RAFT OUTER 2.00 87.80 0.45 79.02 M2
3 WALL RW1 4.00 70.60 4.20 1186.08 M2
4.00 70.60 4.00 1129.60 M2
RW2 4.00 17.20 4.20 288.96 M2
4.00 17.20 3.50 240.80 M2
4 LANDER CHANNEL 2.00 17.20 0.80 27.52 M2
WALL 4.00 17.20 1.00 68.80 M2
5 INLET CHANNEL 1.00 3.25 4.00 13.00 M2
WALL 2.00 3.25 1.70 11.05 M2
4.00 3.50 1.70 23.80 M2
6 OUTLET CHANNEL 1.00 3.40 2.25 7.65 M2
2.00 3.40 2.20 14.96 M2
4.00 2.25 2.20 19.80 M2
7 CHAMBER1,2,3
RAFT 3.00 8.80 0.30 7.92 M2
WALL 4.00 4.40 5.20 91.52 M2
4.00 2.00 5.20 41.60 M2
CHAMBER4 1.00 5.20 0.30 1.56 M2
WALL 8.00 2.30 5.50 101.20 M2
CHAMBER5 3.00 4.50 0.25 3.38 M2
WALL 6.00 2.80 2.40 40.32 M2
12.00 2.25 2.40 64.80 M2
WALKWAY SLAB 2.00 17.20 0.90 30.96 M2
STAIRCASE 2.00 2.70 1.20 6.48 M2
2.00 2.40 1.20 5.76 M2
STEP 25.00 1.50 0.18 6.75 M2

TOTAL QTY 4285.16 M2

II HAND RAILS
WALKWAY SLAB 8.00 19.00 152.00 RMT
VERTICAL 80.00 1.00 80.00 RMT
STAIRCASE 10.20 8.00 81.60 RMT
VERTICAL 40.00 1.00 40.00 RMT

TOTAL QTY 353.60 RMT

III PVC RUNGS
PST 4 25 100.00 NOS
CHAMBER 3 70 210.00 NOS
4 35 140.00 NOS
 TOTAL QTY 450.00 NOS
IV PAINTING
PST OUTER 2.00 70.60 4.50 635.40 M2
2.00 18.10 4.50 162.90 M2
WALKWAY BOTTOM 2.00 18.10 0.90 32.58 M2
STAIRCASE 2.00 2.70 1.20 6.48 M2
2.00 1.20 4.50 10.80 M2

TOTAL QTY 848.16 M2

HAND RAIL PAINTING
WALKWAY SLAB 4.00 19.00 1.00 76.00 M2
STAIRCASE 4.00 8.00 1.00 32.00 M2
LANDING 2.00 2.40 1.00 4.80 M2

TOTAL QTY 112.80 M2

V CHAMBER COVER SLAB
CHAMBER1,2,3 3.00 4.40 2.60 34.32 M2
CHAMBER4,5,6,7,8 5.00 2.60 2.60 33.80 M2

TOTAL QTY 68.12 M2

0.3 10.296
0.3 10.14
20.436
 Augmentation of Water Supply and Construction of 37MLD WTP
PST Protection works
Retaining Wall Type - RR - 1 (As per Drawing No. AZWS/IPS - RW / RR /GA/01 -Rev.02)
Analysis of Cost for Construction of Stone Masonry Retaining wall as per Hill Road Manual Specification
Length of retaining wall = 1.0 m Depth - 3.50
Sl. Sor. No. Length Width Height Unit Quantity Rate Amount
Description of item
No No (m) (m) (m)

Excavation for Structures (Earth work in excavation of foundation of structures as

2.07(a)
per drawing and technical specification, including setting out, construction of
1 PWD
shoring and bracing, removal of stumps and other deleterious matter, dressing of
2019
sides and bottom and backfilling with approved material.)
I. Ordinary soil (upto 3m depth) 1 1.00 2.93 1.09 m3 3.194 419.90 1,341.16
7.07(c)
2 PWD Providing Rubble soling for foundation 1 1.00 2.63 0.23 m3 0.605 6,355.30 3,844.96
2019
PWD
PCC 1:4:8 in Foundation (Plain cement concrete 1:4:8mix with crushed stone
SOR
3 aggregate 40 mm nominal size mechanically mixed, placed in foundation and 1 1.00 2.38 0.10 m3 0.238 6,663.10 1,585.82
2019
compacted by vibration including curing for 14 days.)
4.04(a)
7.01(c)
Stone masonry work in cement mortar for substructure complete as per drawing
4 PWD
and Technical Specifications
2019
G Coursed Rubble Masonry in cement mortar 1:6
Main wall : 1 1.00 1.52 4.28 m3 6.514
Kerb Wall 1 0.75 0.45 0.45 m3 0.152
6.666 6,514.20 43,422.84
7.17(a)
Back filling behind abutment, wing wall and return wall complete as per drawing
5 PWD 1 1.00 0.30 4.74 m3 1.422 1,086.00 1,544.29
and Technical specification
2019
20.11
Plastering with cement mortar (1:3 ) on brick work in sub-structure as per Technical
6 PWD
specifications
2019
Parapets top : 1 0.75 0.45 0.338
back : 1 0.75 0.45 0.338
sides : 2 0.45 0.45 0.405
front : 1 0.75 0.45 0.338
m2 1.419 333.90 473.80
PWD
SOR Dry stone pitching 20.0 cm thick including supply of stones and preparing surface
7 1 1.00 0.20 m2 0.200 560.60 112.12
2019 complete.
7.14
PWD Providing weep holes in brick masonry/stone masonry, plain/reinforced concrete,
SOR abutment, wing wall, return wall with 100mm dia PVC pipe at 1500mm c/c
8 2 1.00 Rm 2.000 1,033.60 2,067.20
2019 extending through the full width of the structure with slope of 1(V):20(H) towards
7.19 drawing face complete as per drawing and technical specification.
Geotextile Filter (Laying of a geotextile filter between pitching and embankment
15.6
slopes on which pitching is laid to prevent escape of the embankment material
9 NH 2 0.30 0.30 Sqm 0.180 458.00 82.44
through the voids of the stone pitching/cement concrete blocks as well as to allow
2016
free movement of water without creating any uplift head on the pitching.
Haulage of materials including Loading and unloading by Manual means Lead

PWD i) Masonry stone 12.00 Kms m3 8.70 667.30 5,804.45

SOR ii) Aggregates 12.00 Kms m3 1.93 571.26 1,102.53
10
2019
B iii)Sand 12.00 Kms m3 3.08 571.26 1,759.48

iv)cement 12.00 Kms ton 0.71 405.15 287.66

Total 63,428.76
Rate/1m length - Rs.63428.76

Notes : 1. Material quantity workout sheet attached

 QUANTITY CALCULATION FOR MATERIALS UNDER CARRIAGE ITEM

Masonry Individual requirement for whole length of road

Cement Aggregate Sand Total
Ref Item Requirement stone M.Stone Cement Aggregate Sand
Description requirement
No for
from estimate
m3 MT m3 m3 m3 MT m3 m3
1 2 3 4 5 6 7 8 9 10 11 12
= (8) / (3) x (4) = (8) / (3) x (5) = (8) / (3) x (6) = (8) / (3) x (7)

Building
SOR 2013 PCC 1:4:8 1 m3 0.250 0.960 0.480 0.238 m3 0.06 0.23 0.11
4.04(a)
13.4/G Masonry works 1:6 for
1 m3 1.160 0.096 0.442 6.666 m3 7.73 0.64 2.95
NH 2016 main wall

13.9/A
Filter media 10 m3 12.000 1.422 m3 1.71
NH 2016
Plastering with
13.3 NH
cement mortar (1:3) 10 m2 0.073 0.151 1.419 m2 0.01 0.02
2016
for parapet

15.9 NH Rubble soling for

1 m3 1.200 0.605 m3 0.73
2016 foundation

Building
SOR 2013 Dry stone for pitching 1 m3 1.200 0.200 m3 0.24
7.14

Total requirement for the 1m length of the retaining wall = 8.70 0.71 1.93 3.08

Unit Weight as per IS : 875 (Part I) 1.74 1.74 1.84

Total weight 15.00 0.71 3.00 6.00
MT MT MT MT