Estimate for the construction of water tank24000ltrs (4mx3mx2m) with GCI sheet roofing

Clearing jungle including uprooting of rank

vegetation, grass, brush wood, trees and saplings
of girth upto 30 cm measured at a height of 1 m
1 men
above ground level and removal of rubbish upto a
distance of 50 m outside the periphery of the area
cleared. 4 X 2 Days = 40.00 days @ 200 /day = 1600.00
Excavation in soil in hilly area by manual means
including cutting and trimming of side slopes and
2 X
disposing of excavated earth with all lifts and
lead upto 50 meters. Tank 4.2 3.2 X 1.6 = 21.50
Outlet & Washout pipes 0.3 x 2x 1.4 = 0.84
22.34 @ 152.31 /cum = 3403.21

Providing and laying hand packed stone soling in

3 X
buildings works with clean hard selected stones,
all complete. (Manual means) 0.15 4.2 X 3.2 = 2.02 @ 560.28 /cum = 1129.52

Providing and Laying in position cement

concrete of specified grade including compacting
4 X
curing etc all complete 1:2:4 mix. (1 cement, 2
coarse sand, 4 graded stone aggregate of 20mm
& down size) FOR BASE 0.1 4.2 X 3.2 = 1.34 @ 4608.1 /cum = 6193.31

Providing and Laying in position specified grade

of
reinforced cement concrete excluding the cost of
form
work, finishing and reinforcements 1:1.5:3
5
(1cement,1.5coarse sand,3 graded stone
aggregate of 20mm nominal size).
Long Wall 2X 4 X 2X 0.15 = 2.4
Short Wall 2X 3 X 2X 0.15 = 1.8
Base 4 X 3X 0.15 = 1.8
= 6 cum
@ 5495.7 /cum = 32974.02
Supplying, bending and placing in position tor-
steel
6 reinforcement in all R.C.C works including cost
of
binding wires, all complete
6 Cum X 110 kg/cum = 660 kg
= 0.66 tonne
@ 49650 /MT = 32769.03
 Providing, fixing & removing form work for
casting R.C.C items as indicated below: with
locally available timber)
7 Underground Section Shorter Side 2 X 3 X 2 = 12
Underground Section Longer Side 2 X 4 X 2 = 16
Portion above the ground Shorter Side 2 X 3 X 0.7 = 4.2
Portion above the ground Longer Side 2 X 4 X 0.7 = 5.6
37.8 sqm
@ 473.89 /sqm = 17913.04

Providing and Laying 12mm thick cement plaster

of specified mix in single coat including finishing
even and smooth and curing complete 1:3 Mix
For base 4 X 3 = 12 sqm
4
8 For Longer side (UNDERGROUND PORTION) 2X X 2= 16 sqm
For Shorter Side (UNDERGROUND
3
PORTION) 2x X 2= 12 sqm
4
For Longer side ( Above GROUND PORTION) 2X X 0.7 = 5.6 sqm
3
For Shorter Side (Above GROUND PORTION) 2X X 0.7 = 4.2 sqm
49.8 sqm
@ 132.3 /sqm = 6588.54

9 P/F/F of inlet, outlet and washout pipes of 40mm 1 Job @ 2000 = 2000.00

P/F/F all all types of frames and trusses with

locally available timber
Wall Plate 2 x 4 x 0.1 x 0.08 = 0.06
2 x 3 x 0.1 x 0.08 = 0.05
Beam 4 x 3.3 x 0.1 x 0.08 = 0.10
10
KP 4 x 0.45 x 0.1 x 0.08 = 0.01
QP 8 x 0.3 x 0.1 x 0.08 = 0.02
Struts 8 x 0.3 x 0.1 x 0.08 = 0.02
Rafter 4 x 3.4 x 0.1 x 0.08 = 0.10
Purlin 6 x 4.3 x 0.08 x 0.05 = 0.10
0.45 cum @ 28501 cum = 12889.62

11 P/F/F of GCI sheet roofing 3.4 X 4.3 = 14.6 sqm @ 853.4 sqm = 12476.71
12 P/F/F of GP sheet ridges 4.3 mtr @ 495.16 mtr = 2129.19
13 Providing of sign board 1job @ 1000 = 1000.00

14 Carriage of materials/transportation charges LS 10000.00

TOTAL = 143066.21
Add 15 % indexation
= 21459.93
less 7.5 % CP = 10729.97
GRAND TOTAL= 153796.00

Prepared by Checked by : Vetted by:

Assistant Engineer Addl.chief Engineer Chief Engineer

RMDD Gangtok RMDD Gangtok RMDD Gangtok
 THEORETICAL CONSUMPTION OF MATERIALS

GCI Wooden
cement sand Stones stonechips Steel in m-
Sl No Item of works quantity sheets in Truss in
tonne
in bags in cum in cum m-Tonne cum

1 stone soling 2.02 - 2.02

2 1:2:4 cc (BASE) 0.14 0.896 0.063 0.0938
3 RCC in 1:2:4 6.00 48 2.58 4.5 0.66
4 Cement plaster 1:3 49.8 7.3206 0.747
5 Roofing Work 0.077778
6 Wodden truss 0.45
total 56.2166 3.39 2.02 4.5938 0.66 0.077 0.45
say 56.00 3.39 2 4.6 0.66 0.08m-T 0.45 cum
Materials Qty Rate in Rs. Amount in Rs.
Cement 56.00 368.00 20608.00
Sand 3.39 384.00 1301.76
Stones 2.00 328.00 656.00
Stonechips 4.60 1157.00 5322.20
TMT Bars
12mmdia 0.32
10mmdia 0.34
0.66 49650.05 32769.03
GCI SHEET 0.08 79967.40 6397.39
GP sheet ridge 4.30 150.00 645.00
Local Wood 16.00 450.00 7200.00
Carriage/transport LS 10000.00
Sign Board 1000.00
contengency 10% of total cost 1500.00
87399.39
Add 15% indexation 13109.91
Total Materials cost 100509.29
Say 100500.00

total cost (after deducting 7.5% C.P) 153796.00

Material cost 100500.00
labour cost 53296.00

taking 30% as semi skilled and

70% unskilled labour
Semiskilled labour30%x53296 15989.00
Unskilled labour 70%x53296 37307.00
53296.00

no. of semi skilled labour days15989/220 73 mandays

no. of Un skilled labour days37307/200 187 mandays

cost on labour rate difference

Semiskilled 73x(220-200) Nil
Unskiled 187x(200-155) 8415.00
Therefore, Net cost of Construction(153796-
12125) 145381.00

Prepared by : Checked By : Vetted by :

Assistant Engineer Addl. Chief Engineer Chief Engineer

RMDD Gangtok RMDD Gangtok RMDD Gangtok
 Steel requirement for construction of water tank24000ltrs (4mx3mx2m)
with GCI sheet roofing

12mmdia 320 kg
359.55 m
18.0 nos

110mmdia 340 kg
548.39 m
27 nos

Prepared by :

Assistant Engineer
RMDD Gangtok

Checked By : Vetted by :

Addl. Chief Engineer Chief Engineer

RMDD Gangtok RMDD Gangtok
 Wooden Truss
GCI Roofing

0.15m

0.70m

GL
4m
1.3m

Single Reinforcement

4inch cc
6 INCH SOLING

4.2m
ELEVATION 0.15m

0.15m 0.15m
3m

4m

PLAN
0.15m

150mm
10 ᶲ @200 c/c

12 ᶲ @ 150 c/c upto GL & 300 c/c =24m³

above GL
GL
2.20m 12 ᶲ @200c/c (on shorter span)

300mm

150mm

10ᶲ @ 200 c/c (on longer span)

Prepared by Checked by : Vetted by:

Assistant Engineer Addl.chief Engineer Chief Engineer
RMDD Gangtok RMDD Gangtok RMDD Gangtok
 SOCIAL ESTIMATE FOR CONSTRUCTION OF IRRIGATION TANK
Irrigation Tank of 24,000 Litres (4mx3mx2m) Capacity with GCI Sheet Roofing
In convergence with MGNREGA and HCCDD

Item Qty Unit Qty in pieces Rate in Rs. Amount in Rs. Funding source

A Material Component
Cement 55.00 Bags 56.00 368.00 20,240 HCCDD subsidy
Sand 3.39 CUM 384.00 1,302 Beneficiary
Stone 6.6 CUM 328.00 2,165 HCCDD subsidy
TMT Bars 12mm 0.32 MT 18.00 49650.05 15,888 MGNREGA
TMT Bars 10mm 0.34 MT 27.00 49650.05 16,881 HCCDD subsidy
GP Sheet ridge 5.00 LS 150.00 750 HCCDD subsidy
GCI Sheet 0.08 MT 10.00 79967.40 6,397 Beneficiary
Local Wood 16.00 CFT 450.00 7,200 Beneficiary
Sign Board Painting LS 1,000 MGNREGA
Contingency 1% of total cost 1,500 MGNREGA
73,323
Add 15% indexation cost escalation 10,998 MGNREGA
Total Material cost 84,321

B Labour Component
Unskilled labour including manual 275 155 42,625 MGNREGA
Semi skilled labour 73 220 16,060 MGNREGA

Total cost 1,43,006

C Agency wise convergence breakup
HCCDD contribution 40,036 or Rs 0.40 lakh 28%
MGNREGA Stock Material 29,386
MGNREGA Labour unskilled 42,625 or Rs 0.88 lakh
MGNREGA Labour semi skilled 16,060 62%
Beneficiary Contribution 14,899 or Rs 0.15 lakh 10%

Total cost Rs 1.43 lakh 100%