Sub-Estimate No.

:
NAME OF WORK
: ESTIMATE FOR STILLING TANK.
NAME OF SCHEME : KALAMONIJAN LIS.
NAME OF DIVISION : JCAD DIVISION (IRRIGATION), HOJAI
NAME OF SUB-DIVISION : HOJAI SUB-DIVISION (IRRIGATION), HOJAI

Item No.1 Earth work in excavation in foundation trenches including filling up the sides of trenches and remova
of spoils after the completion of works and ramming, dressing, dressing, shoring etc. complete a
directed including bailing out water where necessary (in ordinary soil)

Foundation 4 x 2.50 x 2.50 x 2.000 = 50.00 m3

3.00 x Total = 50.00 m3

@ Rs.119.10/m3 (As Per Approved Rate)

Item No.2 C.C. work in prop 1: 3: 6 in foundation/abutment wall/wing wall/ pier etc. with hand broken stone aggregat
of size 13mm to 38 mm including curing bailing out water with necessary timber shuttering, wher
necessary as directed complete (Shuttering , scaffolding cost will be paid separately)

Below Foundation 4 x 2.50 x 2.50 x 0.10 = 2.50 m3

Total = 2.50 m3

@ Rs.6110.60/m3 (As Per Approved Rate)

Item No.3 Supplying, fitting & laying of reinforcement bar in position to R.C.C. work including cutting, bending
cranking with two piles of 0.90mm (20BWG) annealed wire, hooking, tying etc.

Footing Bottom Jali-16mm dia @ 150 c/c both way

X-Direction 1 x 15 x 2.50 = 37.50 Rm
Y-Direction 1 x 15 x 2.50 = 37.50 Rm
= 75.00 Rm
4 nos = 300.00 Rm
@ 1.58kg/Rm = 474.00 Kg = 4.74 Qtl
Column-16mm dia 8nos.
4 x 8 x 6.60 = 211.20 Rm
= 211.20 Rm
@ 1.58kg/Rm = 333.70 Kg = 3.34 Qtl
Column-Stirrup @ 200mm c/c
4 x 10 x 1.40 = 56.00 Rm
= 56.00 Rm
@ 0.62kg/Rm = 34.72 Kg = 0.35 Qtl
Beam-20mm dia 2nos at top
4 x 2 x 7.00 = 56.00 Rm
= 56.00 Rm
Beam-20mm dia 4nos at bottom
4 x 4 x 7.60 = 121.60 Rm
= 121.60 Rm
@ 2.47kg/Rm = 438.67 Kg = 4.39 Qtl
Stirrup-10mm dia
4 x 27 x 2.20 = 237.60 Rm
= 237.60 Rm
@ 0.62kg/Rm = 147.31 Kg = 1.47 Qtl
Wall of Tank
vertical reinforcement 12mm @ 200mm c/c
4 x 27 x 3.70 = 399.60 Rm
= 399.60 Rm
@ 0.89kg/Rm = 355.64 Kg = 3.56 Qtl
 Horizontal binders 16mm @ 150mm c/c
outer 4 x 10 x 9.60 = 384.00 Rm
inner 4 x 10 x 4.20 = 168.00 Rm
corner 4 x 10 x 4.00 = 160.00 Rm
= 712.00 Rm
@ 1.58kg/Rm = 1124.96 Kg = 11.25 Qtl

Slab Jali-20mm dia @ 180 c/c both way

bottom 4 x 19 x 6.20 = 471.20 Rm
crancked up 4 x 5 x 6.80 = 136.00 Rm
top reiforcement 4 x 6 x 6.20 = 148.80 Rm
= 756.00 Rm
@ 2.47kg/Rm = 1867.32 Kg = 18.67 Qtl
Total = 47.77 Qtl
Adding 5% as Lappage and Wastage = 2.39 Qtl
= 50.16 Qtl

@ Rs.6951.54/Qtl (As Per Approved Rate)

Item No.4 Cement concrete work in prop 1:2:4 in foundation/abutment wall/wing wall pier & slab etc. with hand broke
stone aggregate of size 6mm to 20 mm including curing with necessary timber shuttering, scaffolding wher
necessary as directed. (Shuttering, scaffolding cost will be paid separately)
A) With shuttering & without dewatering
Footing 4 x 2.50 x 2.50 x 0.30 = 7.50 m3
Column 4 x 0.30 x 0.30 x 2.00 = 0.72 m3
Base Beam 2 x 4.70 x 0.30 x 0.70 = 1.97 m3
2 x 4.70 x 0.30 x 0.70 = 1.97 m3
Tank Slab 1 x 5.60 x 5.60 x 0.30 = 9.41 m3
Wall Of Tank 2 x 5.00 x 0.30 x 3.00 = 9.00 m3
2 x 5.60 x 0.30 x 3.00 = 10.08 m3
Total = 40.66 m3

@ Rs.6876.08/m3 (As Per Approved Rate)

Item No.5 Centering and shuttering including propping etc. where necessary and removal after the completion C.C
/R.C.C. work as directed complete. (Measurement to be taken on the face area timbered)
(A) for Wing wall , abutment wall
Footing 4x 4x 2.50 x 0.30 = 12.00 m2
Column 4x 4x 0.30 x 1.70 = 8.16 m2
Beam 1x 4x 1.40 x 5.00 = 28.00 m2
Tank Slab 1x 5.00 x 5.00 = 25.00 m2
Tank Wall 2x 5.00 x 3.00 = 30.00 m2
2x 5.60 x 3.00 = 33.60 m2
Total = 136.76 m2

@ Rs.412.06/m2 (As Per Approved Rate)

Item No.6 12mm thick cement plastering work including clearing surface curing etc in prop 1:3 complete as directed

Beam 1x 4x 1.40 x 4.70 = 26.32 m2

Tank Slab 1x 5.00 x 5.00 = 25.00 m2
Tank Wall 4x 5.00 x 3.00 = 60.00 m2
4x 5.60 x 3.00 = 67.20 m2
Top ofTank Wall 2x 5.00 x 0.30 = 3.00 m2
2x 5.60 x 0.30 = 3.36 m2
Total = 184.88 m2

@ Rs.145.95/m2 (As Per Approved Rate)

Item No.7 Applying 2 coats of 1mm thick acrylic polymer modified cementitious waterproofing coating Brushbond o
22.4.3 Fosroc Chemicals for waterproofing structures like roof slabs, basement, sunken slabs, chajjas, tunnels
water tank etc. after proper surface preparation and soaking the surface with water prior to applicatio
complete as specified and directed by the Department at all levels.

Tank Slab (Inner part) 1x 5.00 x 5.00 = 25.00 m2

Tank Wall (Inner part) 4x 5.00 x 3.00 = 60.00 m2
Total = 85.00 m2

@ Rs.326.41/m2 (As Per APWD SOR 2010-11)

.
Item No.8 (a) White washing with lime on wall surfaces (two coats) to give an even shade including throughl
13.1.2 brooming the surface to remove all dirt, dust,mortar drops and other foreign matter.

Qty as per Item No.7 = 184.88 m2

@ Rs.17.56/m2 (As Per APWD SOR 2010-11)

Total =
Say =
For 2 Nos

#NAME?

Executive Engineer,
JCAD Division(Irrigation)

Hojai:Nagaon.
sides of trenches and removal
sing, shoring etc. complete as

Rs. 5,955.00

h hand broken stone aggregate

sary timber shuttering, where
parately)

Rs. 15,276.50

work including cutting, bending,

tc.
 Rs. 348,678.82

pier & slab etc. with hand broken

ber shuttering, scaffolding where

Rs. 279,553.91

moval after the completion C.C.

rea timbered)

Rs. 56,353.33

prop 1:3 complete as directed

Rs. 26,983.24
erproofing coating Brushbond of
sunken slabs, chajjas, tunnels,
e with water prior to application

Rs. 27,744.85

even shade including throughly

matter.

Rs. 3,246.49

Rs. 763,792.14
Rs. 763,800.00
Rs. 1,527,600.00

Executive Engineer,
CAD Division(Irrigation)

Hojai:Nagaon.