OFFICE OF THE MUNICIPAL COUNCIL, JHUNJHUNU(RAJ.

)
Name of Work : - Sistsar rain water harvesting sytem at Balaji mandir ward no 12

ESTIMATE
Based on RUIDP SOR 2023
S. No. Item Description No. L B H Qty Say Qty Unit Rate Amount
1 2 3 4 5 6 7 8 9 10 11
Part- A Recharge Shaft
Earth work in excavation in foundation, trenches etc. including dressing of sides
and ramming of bottoms, including getting out the excavated material, refilling
4 after laying pipe/ foundation and disposal of surplus excavated material at a lead
upto 50m suitable site as per direction of Engineer for following depths, below
natural ground / Road top level.In all types soils/ saturated soil such as moorum,
sand, sandy silt, clay, black cotton soil, kankar, etc.
5 Depth upto 1.5 m 3 22.08 22.08 Cum Rs.229.50 Rs.5,066.93
6 Add extra for overall depth of excavation above 1.5 m and upto 3.0 m 3 18.84 18.84 Cum Rs.245.60 Rs.4,627.10
Pre-cast RCC M-40 grade circular manhole conical piece with inbuilt cover and
frame (height 1.305), cast-in-situ PCC M-10 grade foundation, PCC M15 grade
circular wall ID 1.425m, wall thickness 200mm, wall height equal to ID of sewer
pipe + one wall thickness of pipe + 50 mm, PCC M15 grade benching and
9
channel portion. Depth of manhole shall be measured from top of manhole cover
upto lowest invert of pipe. (Depth includes in the item = height of Conical piece
+ ID of Sewer pipe + 1 Wall thickness of pipe + increased height of wall (if any)
+ 50mm) Each
10 3 3.00 3.00 manhole Rs.23,900.00 Rs.71,700.00
Providing and fixing pre-cast RCC M-40 grade circular ring of ID 1.5m, wall
11 thickness 125mm, height 150/225/300/600/900/1200mm for constructing extra
depth of manhole beyond depth mentioned in item no-17.61.1 as per drawing.

12 3 2.00 6.00 6.00 Meter Rs.9,220.00 Rs.55,320.00

Construction of Tube Well from ground level and up to 100 mtr. depth to
accommodate housing and assembly pipe in all type of alluvium strata,
unconsolidated formation such as pebbles, boulders etc. by percussion/ rotary
13 drilling method as per IS:2800 Part 1: 1991 and IS:2800 Part II: 1979 (both
amended up to date) and technical specifications for removal of overburden.
The work includes the cost of lowering of casing pipe, but excludes the cost of
casing pipe.
14 Nominal bore 250 mm dia. 5 550.00 550.00 Meter Rs.1,384.00 Rs.761,200.00
Providing and Lowering of ISI mark PVC-U casing and screen pipe as per IS :
12818 : 2010 or amended up to date having pipe thickness as per IS code
15 suitable for TW and DCB with threading , winding with superior quality of
plastic mesh & rope in three layers with end cap complete as per technical
specification and direction of Engineer In charge.
Shallow well casing pipe (CS) suitable for depth 250 mm nominal dia ( internal
16
dia ). 5 500.00 500.00 meter Rs.1,362.00 Rs.681,000.00
Supply & lying River-gravels of following sizes in recharge
17 shaft, filter pit after screening & washing from kachha shift
without deduction of voids Rs.0.00
18 Size 9 to 12 mm 3 2.38 7.15 Cum Rs.1,997.00 Rs.14,285.17
19 Size 3 to 5 mm 3 2.38 7.15 Cum Rs.2,928.00 Rs.20,944.90
Supply & laying of clean, clear sharp river sand of size 1 to
20
2mm coarse, without deduction of voids. 3 2.38 7.15 Cum Rs.3,727.00 Rs.26,660.40
21 Stone Aggregate (Single size) : 20 mm nominal size 3 2.38 7.15 Cum Rs.1,147.00 Rs.8,204.85
22 Supply and laying of charcoal for filter media 3 750.00 2250.00 Kg Rs.15.00 Rs.33,750.00
Providing and laying in position cement concrete of specified grade excluding
23 the cost of centring and shuttering - All work upto plinth level :1:1½:3 (1 Cement
: 1½ coarse sand : 3 graded stone aggregate 20 mm nominal size).
24 1 3.00 3.00 3.00 cum Rs.5,910.00 Rs.17,730.00
Providing and fixing Unplasticised -PVC pipe clips of approved design to
Unplasticised - PVC rain water pipes by means of 50x50x50mm hard wood
25 plugs, screwed with M.S. screws of required length including cutting brick work
and fixing in cement mortar 1:4 (1 cement : 4 coarse sand) and making good the
wall etc. complete.
26 110 mm 1 20.00 20.00 20.00 meter Rs.260.50 Rs.5,210.00
Providing & Fixing in position, MS fabrication work using angles, sqr tubes, c
27 channels etc for various partition frame as per Design & Instructions &
Complete in all aspects . including all materials labour, finishing etc complete

28 1 30.00 30.00 30.00 Meter Rs.114.50 Rs.3,435.00

 Constructing providing and fixing of pre-cast RCC M-40 grade circular Road
Side Inspection Chamber including earthwork with following dia and depth
cylindrical piece with 100mm wall thickness, inbuilt 100mm thick base slab,
inbuilt cover & frame on top, provision for 110mm OD in and out sewer
connection with making proper inbuilt benching and channel with PCC M-15
29 grade including providing cast-in-situ 100mm thick base foundation of PCC M-
10 grade, supplying and fixing circular precast SFRC Circular 300 / 450 mm dia
manhole cover with frame MD-10 (as per IS-12592 amended upto date),
including steel reinforcement minimum @ 80kg/cum, testing for water tightness
complete in all respect as per drawing, specification and the direction of the
Engineer.
Pre-cast Road side inspection chamber of 450mm dia (internal), 900mm depth
30 and 750mm dia base foundation 1 2.00 2.00 2.00 each Rs.7,520.00 Rs.15,040.00
Galvanised wire mesh of average width of aperture 1.4 mm and nominal dia. of
31 wire 0.63 mm 1 5.00 8.00 40.00 40.00 Sqm Rs.194.00 Rs.7,760.00

Part- B Collection tank and Arrangement

Dismantling of cement concrete pavement for sewer line and manholes by
mechanical means using pneumatic tools, cutting the peripheral edge by CC
cutter, breaking to pieces not exceeding 0.02 cum in volume and stock piling at
1 designated locations and disposal of dismantled materials up to a lead of 1000
metres including allowances for any additional dismantling beyond the drawings
(measurement for payment to be as per standard drawings), re-handling of
material/earth to complete the task
2 5 5.00 4.00 0.20 20.00
3 20.00 20.00 Cum Rs.1,273.00 Rs.25,460.00
Earth work in excavation for roadway, including trimming bottom and side
slopes in accordance with requirement of line, grades and cross sections,
1 including disposal of surplus material with all lift and lead upto 1000 metre as
per MoRT&H specification clause 301.In all type of soil In all types soils/
saturated soil such as moorum, sand, sandy silt, clay, black cotton soil, kankar,
etc
2 Depth upto 1.5 m 1 134.00 134.00 Cum Rs.299.00 Rs.40,066.00
Providing and laying in position cement concrete of specified grade excluding
the cost
1:4:8 (1 of centring
Cement : 4 and
fine/shuttering - All: 8work
coarse sand uptostone
graded plinthaggregate
level 40 mm nominal 1 5.20 5.20 Cum Rs.4,575.00 Rs.23,790.00
size).
Providing and laying in position specified grade of reinforced cement concrete
excluding
1:1½:3 (1 the cost of
cement centring,
: 1½ coarseshuttering, finishing
sand : 3 graded andaggregate
stone reinforcement
20 mm- All work
nominal 1 21.20 21.20 Cum Rs.6,340.00 Rs.134,408.00
size)
Reinforcement for R.C.C. work at all levels including straightening, cutting,
bending, placing in position
Thermo-Mechanically andbars
Treated binding all complete
1 1164.94 1164.94 KG Rs.83.30 Rs.97,039.50
Centring and shuttering with plywood or steel sheet upto two stories ( each story
of height
Walls upto
(any 3.5 metreincluding
thickness) from floor level) including
attached pilasters,strutting, propping
buttresses, plinth etc.
and and
string 1 206.00 206.00 Sqm Rs.367.00 Rs.75,602.00
courses etc& Fixing in position, MS fabrication work using angles, sqr tubes, c
Providing
27 channels etc for various partition frame as per Design & Instructions &
Complete in all aspects . including all materials labour, finishing etc complete
1 1000.00 1000.00 Meter Rs.114.50 Rs.114,500.00
Painting new letters and figures of specified size, of any shade with first quality cm. Height
synthetic enamel paint, black or any other approved colour to give an even shade 1 850.00 850.00 per letter Rs.1.70 Rs.1,445.00
as per clause
Supply 801
& lying of MoRT&HofSpecification
River-gravels including
following sizes all material, labour.Hindi
in recharge
17 shaft, filter pit after screening & washing from kachha shift
without deduction of voids Rs.0.00
18 Size 9 to 12 mm 1 5.00 5.00 Cum Rs.1,997.00 Rs.9,985.00
21 Stone Aggregate (Single size) : 20 mm nominal size 1 8.00 8.00 Cum Rs.1,147.00 Rs.9,176.00
Providing and fixing of precast concrete interlocking tiles of desired shape of M 1 20.00 10.00 200.00 200.00 sqm Rs.718.00 Rs.143,600.00
30 grade manufactured
Providing and laying lean from fully concrete
cement computerized
1:4:8 automatic stationery
in Sub- base hydraulicsub-
over a prepared 1 20.00 10.00 0.15 30.00 30.00 Cum Rs.2,955.00 Rs.88,650.00
grade with and
Providing coarse and fine aggregate
Constructing gabion conforming to to
structure 0.5 IS: 1383, the size
meter highofofcoarse
required 3 1.00 1.00 3.00 9.00 cum Rs.2,940.00 Rs.26,460.00
section made up of soft mechanically woven hexagonal shaped G.I. wire Total of SOR Item Rs.2,522,115.84
Say

Junior Engineer Assistant Engineer

Municipal Council Jhunjhunu Municipal Council Jhunjhunu

Executive Engineer
Municipal Council Jhunjhunu