Name of Scheme:- Bhumki FIS
Name of Work :-Estimate for Repairing of Cross Drainage, Rcc Canal and Canal Regulator
gate at ch. 8600.00 m of Main Canal of Bhumki FIS under M&R for the year 2023-24.
Name of Circle:- Nalbari Circle (Irrigation) , Nalbari
Name of Division:-Tihu Division (Irrigation), Tihu
Name of Sub Division:- Patacharkuchi Sub-Division(Irrigation), Patacharkuchi
Estimated Amount:-Rs.15,00,000.00
Head of Account:-
ABSTRACT OF COST
Sub-
Name of work Amount
Estimate
Estimate for Repairing of RCC canal From ch. ₹ 849,300.00
8600.00 m to 8615.00 of Main Canal of Bhumki
1 FIS under M&R for the year 2023-24.
Estimate for Repairing of cross draingge (singe ₹ 246,200.00
row) at ch. 8600.00 m of Main Canal of Bhumki
2 FIS under M&R for the year 2023-24.
Estimate for Repairing of Canal regulator gate ₹ 404,000.00
at ch. 8600.00 m of Main Canal of Bhumki FIS
3 under M&R for the year 2023-24.
Total= ₹ 1,499,500.00
SAY= ₹ 1,500,000.00
(Rupees Fifteen Lakhs )only
Executive Engineer
Tihu Division (Irrigation)
Tihu
Sub-Estimate 1
Estimate for Repairing of RCC canal From ch. 8600.00 m to 8615.00 of Main
Canal of Bhumki FIS under M&R for the year 2023-24.
(Based on irrigation S.O.R. for 2023-24 current in the state with G.S.T)
Sl. SOR
No. NO
Description of item Unit rate (Rs) Amount
(A)Labour charge for dismantling of old CC works of canal structures and
1 22.5 carriage the spoils and depositing the same in a safe distance as directed.
Carriage up to lead of 30 M and lift upto 1.50 M
Bed = 1 x 15.00 x 2.50 x 0.20 = 7.50 m3
Side Slope = 2 x 15.00 x 2.80 x 0.20 = 16.80 m3
Top = 2 x 15.00 x 0.40 x 0.20 = 2.40 m3
Total = 26.70 m3
₹ 3,009.35 ₹ 80,349.64
Soling in foundation at all levels including filling intersides, ramming etc complete
3 18.2 as directed and of specified thickness with 9 cm brick on flat including sand
packing.
Bed = 1x 15.00 x 2.50 = 37.50 m2
Side Slope = 2x 15.00 x 2.80 = 84.00 m2
Top = 2x 15.00 x 0.40 = 12.00 m2
Total = 133.50 m2 ₹ 802.20 ₹ 107,093.70
CC work in proportion 1:4:8 in foundation / abutment /piers / wing walls etc. with
10.4( hard broken stone aggregate of size 13 mm to 38 mm including curing with
4
A)i necessary timber shuttering, scaffolding etc. where necessary, complete as
directed. (Shuttering, scaffolding cost will be paid separately)
Bed = 1 x 15.00 x 2.50 x 0.10 = 3.75 m3
Side Slope = 2 x 15.00 x 2.80 x 0.10 = 8.40 m3
Top = 2 x 15.00 x 0.40 x 0.10 = 1.20 m3
Total ₹ 8,933.80 ₹ 119,266.23
= 13.35 m3
Supplying fitting fixing and laying reinforcement (TATA) in position in RCC work
5 12.4 including cutting, bending, cranking with two piles 0.91 M (20 BWG) annealed
wire hooking tying, complete as directed.
Bed = 1x 15.00 x 14 x 0.62 = 130.20 Kg
= 1x 2.50 x 77 x 0.62 = 119.35 Kg
Side Slope = 2x 15.00 x 15 x 0.62 = 279.00 Kg
= 2x 2.80 x 77 x 0.62 = 267.34 Kg
Top = 2x 15.00 x 3 x 0.62 = 55.80 Kg
= 2x 0.40 x 77 x 0.62 = 38.19 Kg
Total = 889.88 Kg
5 % lapping = 44.49 Kg
= 934.37 Kg
= 9.34 Kg ₹ 12,997.96 ₹ 121,449.56
RCC work in slab, abutment cap and above abutment, pier cap, pedestal, dirt
wall etc. in proportion 1:2:4 with hard river shingles of size 6 mm to 20 mm with
12.2A proper reinforcement as per design including necessary curing etc. with
6
(i) necessary timber shuttering, scaffolding etc. where necessary, complete as
directed. (Shuttering, scaffolding cost will be paid separately).
Bed = 1 x 15.00 x 2.50 x 0.15 = 5.63 m3
Side Slope = 2 x 15.00 x 2.80 x 0.15 = 12.60 m3
Top = 2 x 15.00 x 0.40 x 0.15 = 1.80 m3
20.03 m3 ₹ 11,562.41 ₹ 231,595.07
T =
River sand filling in plinth, canal bed, canal slopes, bases of structure, etc in
7 6.28 layers not more than 150 mm thick including necessary carriage, watering etc,
complete as directed as specified.
Bed = 1 x 15.00 x 2.50 x 0.23 = 8.63 m3
Side Slope = 2 x 15.00 x 2.80 x 0.23 = 19.32 m3
Top = 2 x 15.00 x 0.40 x 0.23 = 2.76 m3
Total = 30.71 m3 ₹ 2,025.12 ₹ 62,191.44
Centering and shuttering including propping, nailing, bolting with earth oiling
inside face etc and removal of forms after completion of CC and RCC works etc,
8 9.2 complete as directed. (Measurement to be taken on the face area timbered).
(Abutment / Return Wall / Piers / Pedestal etc.)
(i) With 19 mm thick plyboard :
backside = 4x 15.00 x 0.20 = 12.00 m2 ₹ 968.40 ₹ 11,620.80
9 6.14 Earthwork in back filling of structures, obtained from outside borrow pits filling in
15 cm layers, ramming, dressing, watering, including paying compensation of
land if any (with lead up to 30 M and lift 1.5 M).
3.6 + 4.6
Embankment = 15 x x 0.6 = 36.90 m3
2
1.6 + 3.2
= 15 x x 0.6 = 21.60 m3
2
Total = 58.50 m3 ₹ 1,233.71 Rs. 72,172.04
Cattle Crossing
Supplying fitting fixing and laying reinforcement (TATA) in position in RCC work
11 12.4 including cutting, bending, cranking with two piles 0.91 M (20 BWG) annealed
wire hooking tying, complete as directed.
= 2 × 8 × 3.00 × 0.89 .= 42.72 Kg.
Cattle Crossing
= 2 × 21 × 1.00 × 0.89 .= 37.38 Kg.
Total.= 80.10 Kg.
Say.= 0.80 Qtl. ₹ 12,997.96 ₹ 10,411.37
RCC work in slab, abutment cap and above abutment,pier cap, pedestal, dirt wall
etc. in proportion 1:2:4 with hard broken stone aggregate of size 6 mm to 20 mm
12.2 with proper reinforcement as per design including curing etc. with necessary
12
(A)i timber shuttering, scaffolding etc. where necessary, complete as directed.
(Shuttering, scaffolding cost will be paid separately)
Cattle Crossing = 1 x 3.00 x 1.00 x 0.20 = 0.60 m3 ₹ 11,562.41 ₹ 6,937.45
Centering and shuttering including propping etc where necessary and removal of
13 9.1(a) forms after completion of CC and RCC works, complete as directed.
(Measurement to be taken on the face area timbered).
Cattle Crossing = 1 × 1 × 3.00 × 0.40 .= 1.20 m2
= 1 × 2 × 3.00 × 0.20 .= 1.20 m2
= 1 × 2 × 1.00 × 0.20 .= 0.40 m2
Total = 2.80 m2 ₹ 369.38 ₹ 1,034.26
TOTAL= ₹ 824,121.55
Deduct 18% GST= ₹ 698,408.10
2% FR= ₹ 13,968.16
DMFT= ₹ 1,396.82
MMDRRT= ₹ 1,396.82
Total= ₹ 840,883.35
1% LWC= ₹ 8,408.83
Gross Total= ₹ 849,292.18
Say= ₹ 849,300.00
Executive Engineer
Tihu Division (irrigation)
Tihu.
75
Sub-Estimate-2
Name of work:- Estimate for Repairing of cross draingge (singe row) at ch. 8600.00 m of Main
Canal of Bhumki FIS under M&R for the year 2023-24.
Item No.1 / Earthwork in excavation of foundation trenches of wall,retaining wall,footing of columns,steps
6.7 and septic tank including refilling the quantity a necessary after completion of work,breaking
clods in return filling,watering and ramming etc. and removal of surplus earth with all lead and
lift upto 2m as directed and specified in following classification of soils including bailing out
water where necessary upto depth below the existing GL mentioned in the approved drawing
and as directed and specified.
In oridinary soil
Qty
Left Embankment ( 3.60 + 6.00 ) / 2 X 3.00 x 1.70 = 18.90 Cum
Right Embankment ( 1.50 + 4.00 ) / 2 X 3.00 x 1.70 = 11.70 Cum
Middle side of pipe 2 x 20.00 x 2.00 x 1.00 = 80.00 Cum
Total = 110.60 Cum
@ Rs 693.77 /Cum(As per SOR of C.E.I. 2023-24) Rs 76730.96
Item No.2 /
Dismantling the CC abutment wall and wing wall of upper portion of ground level
22.2(B)
including removing the debris from the site of works as directed
Joints 5 x 1.30 x 1.20 x 0.45 = 3.51 Cum
(-)Less for pipe 5 x 0.785 x 0.90 x 0.90 x 0.75 = 2.38 Cum
Total = 1.13 Cum
@ Rs 662.42 /Cum(As per SOR of C.E.I. 2023-24) Rs 745.60
Item
No.3 /12.4 Supplying fitting fixing and laying reinforcement (TATA) in position in RCC work including
cutting, bending, cranking with two piles 0.91 M (20 BWG) annealed wire hooking tying,
complete as directed
Qty
1 x 5 x 5 x 5.10 x 0.39 = 49.725 Kg
1 x 5 x 8 x 0.40 x 0.62 9.92 Kg
1 x 5 x 4 x 1.00 x 0.39 7.80 Kg
Total = 67.445 Kg
0.75 Qtl
@ Rs 12997.96 /Qtl(As per SOR of C.E.I. 2023-24) Rs 9748.47
Item Centering and shuttering including propping etc where necessary and removal of forms
No.4 /9.1 after completion of CC and RCC works, complete as directed (Measurement to be taken on
the face area timbered).
Qty 5 x 2 x 1.20 x 1.30 = 15.60 Sqm
5 x 2 x 1.30 x 0.45 = 5.85 Sqm
(-) 5 x 2 x 0.785 x 1.00x 1.00 = 7.85 Sqm
Total = 13.60 Sqm
@ Rs 369.38 /Sqm(As per SOR of C.E.I. 2023-24) Rs 5023.57
Item RCC work in slab, abutment cap and above abutment, pier cap, pedestal, dirt wall etc. in
No.5 / proportion 1:2:4 with hard river shingles of size 6 mm to 20 mm with proper
12.2(B)1 reinforcement as per design including necessary curing etc. with necessary timber
shuttering, scaffolding etc. where necessary, complete as directed. (Shuttering,
scaffolding cost will be paid separately).
Qty
Same as item No.2 = 1.13 Cum
@ Rs 9794.45 /Cum(As per SOR of C.E.I. 2023-24) Rs 11024.27
Item Earthwork in back filling of structures, obtained from outside borrow pits filling in 15 cm
No.6 /6.14 layers, ramming, dressing, watering, including paying compensation of land if any (with
lead up to 30 M and lift 1.5 M).
Qty
L/B ( 3.60 + 6.00 ) / 2 X 3.00 x 2.00 = 28.80 Cum
R/B ( 1.50 + 4.00 ) / 2 X 3.00 x 2.00 = 16.50 Cum
Side 2x 17.75 x 1.40 x 1.30 = 64.61 Cum
Total : = 109.91
@ Rs 1233.71 /Qtl(As per SOR of C.E.I. 2023-24) Rs 135597.07
Total Rs 238869.93
Deduct 18% GST= ₹ 202,432.14
2% FR= ₹ 4,048.64
DMFT= ₹ 404.86
MMDRRT= ₹ 404.86
Total= ₹ 243,728.30
1% LWC= ₹ 2,437.28
Gross Total= ₹ 246,165.58
Say= ₹ 246,200.00
₹ 1,095,500.00
Executive Engineer
Tihu Division (Irrigation)
Tihu
₹ 1,095,500.00
Sub-Estimate 3
Estimate for Repairing of Canal regulator gate at ch. 8600.00 m of Main Canal of Bhumki
FIS under M&R for the year 2023-24.
Size : C.R. Gate = 1.10 M (B) x1.20 M (H) = 2 nos.
Sl.
Particulars ` Unit Quantity Rate Amount
No.
Supply, Fabrication, Installation and Commissioning at
site including painting of Shutter Assembly of Cross
Regulator/ Head Regulator gates of different size made
of 6 mm thick M.S. skin plate, with 10 mm dia. hole to
be drilled at an interval of 150 mm apart on both the
vertical sides and one horizontal side at the bottom at a
fixed distance from the edge, and MS channel of size
100 mm x 50 mm x 4.7 mm or 125 mm x 65 mm x 5 mm
for shutter frame, Horizontal girders and vertical
stiffeners, fitting fixing of C.I. Guide Roller of size 75
mm x 67 mm x 100 mm x 20 mm having 25 mm dia hole
with pin Guide roller M.S. bracket of size 90 mm x 90
mm x 250 mm made of 12 mm thick and 90 mm wide
M.S. Flat with guide roller pin fitted on the shutter
frame, having required slots and holes and supply,
M
1 fitting and fixing of J' type rubber seal, of size 125 mm, 2.67 35,990.69 96,095.14
J' type rubber seal corner of size 125 mm, with sqr.
fabricated M.S. fastener of 50 mm width x 8 mm thick
having 10 mm dia. hole at an interval of 150 mm apart
for Regulator Gates complete as per design & drawing & as
directed.A] C/Regulator & H/Regulator GATES OF SIZE 5.0 M
sqr. or More (Ref Annexure-I(a)(SOR based on 2023-24)
Supply, fabrication, installation and commissioning
including painting at site of guide channel assembly
with fabricated MS channel of size ISMC: 200 (200 mm
x 75 mmx 6.1 mm) up to a required length having holes
of 19 mm dia at a distance of 20 mm from the outer
edge and at an interval of 500 mm vertically for fitting
of separator stud including anchoring at pier groove
anchoring to footing with MS plate of size 400 mm x
400 mm x6 mm thick, MS separator stud of 19 mm dia
threaded at both end x 400 mm L with washer, Gl pipe
2 separator of 25 mm dia, Embedded Chanel of size ISMC 200 M 5 21,059.68 105,298.40
in complete for Cross/ Head Regulator gates as per design &
drawing & as directed.4(c)(Measurement to be done as
height of Guide Chanel Assembly as a whole, not for
individual channel length.
Supply, Fabrication, installation and commissioning
including painting and fitting -fixing of fabricated
platform assembly at site of Regulator gate and 1.25 M
width with 2 nos top beam channel of size 200 mm x 75
mm x 6.1 mm, securely welded to supporting channel of
size 125mm x 65mm x Smm fabricated M.S. checkered
plate, 5 mm thick and M.S. cross channel of size 100
mm x 50 mm x 4.7 mm for supporting platform having
required number of slots and holes for the passage of
wire rope and fitting of screw shaft assembly and M.S.
Channel of length 1.25 M each to be welded at a
distance of 0.50 M apart (Approx) across the top
3 supporting beam with top beam and platform plate, to M sqr. 2.5 20,110.97 50,277.43
be welded with top channel and platform plate, GI pipe
of 25 mm dia security railing(2 rows) with ISA6565 angle
at approx. distance of 1.0 M and height 1.0 M on both side
complete as per design & drawing and as directed.
(SOR based on 2023-24)
Supply, Fabrication, installation and commissioning
including greasing, painting, etc. at site and fitting fixing
of Lifting Arrangement for Regulator gate manually
operated including M.S. Screw shaft of 40 mm/
50mmdia along with C.l. Boss of size 150 mm x 200 mm
,thrust bearing of 45 mm/55 mm (ID) ,operating wheel
made of GI Pipes of 25 mm dia, securely fixed with lock
4 ( A )plate & tool plate on fabricated tool post made of MS Job 2 74,197.35 148394.70
Tee bar 80 x 80 x 8mm fitting fixing of all these items
complete as per design & drawing and as directed
400,065.67
1 % LWC= ₹ 4,000.66
Total= 404,066.32
Say Rs.= 404000.00
Executive Engineer
Tihu Division (Irrigation)
Tihu