6.

BILL OF QUANTITY AND PROJECT ESTIMATE

The bill of quantity of various items and their estimated cast is presented below in detail. The quantity of
civil works have been worked out in two categories ; one on the ground and within 1.5m bgl (below ground
level) and other 1.5 to 12 bgl and hence having on an average 8 lifts The rates have for these quantities also
been worked out accordingly.
The RCC of M20 grade in construction of liquid retaining heavy structures such as the present sewage sump
well is generally rich in steel and the % of steel varies from 1.5% to 2.0%.
The rates of all the items have been worked out- either by rate analysis after having market rates of the
components or through vendor correspondence. The final rates mentioned in the following estimate are
inclusive of transportation, over heads & the profits of the agency engaged to execute the work and the
prevalent taxes. Further breakup of the quantity and the rate analysis would be provided if required
necessarily.
Sl.
No.

Item Description

1.

Earth Work in Excavation

Quantity
& Unit

(a) For Sump Well :

0 to 1.5 m below GL
1.5 to 11.5 m below
(b) In foundation
Of CI raising main
(c) In foundation
of boundary wall

Unit Rates
(Rr.)

Amount
(Rs.)

231.0 m3
1325.2 m3

120/350/-

27,720/4,63,820/-

221.20 m3

120/-

26,544/-

9 m3

120/-

1,080/-

Total = Rs. 5,19,164/

2.

PCC:(M-15 Grade i.e. 1:2:4 Mix )

(a) In the base slab & in the
screeting of sump floor
Below 8th lift
(b) In the bedding
of Boundary wall
(c) In the bedding of
CI rising main
(d) In the floor of the pipe
Junction Chamber

62.3 m3

5,000/-

31,11,500/-

2.1 m3

4,000/-

8,400/-

4.8m3

4,000/-

19,200/-

3.56m3

4,000/-

14,240/-

Total = 3,53,340/3.

R.C.C.: (M-20 Grade by Mix Design)

(a) Base Slab below 8th lift
(b) Sump Circular Wall
1 m agl to 1.5 m bgl
1.5 to 10.0 m below GL
(c) Sump Partition Wall
Below GL 6 to 10.0m
(d) In the channels and

67.47 m3

13,000/-

8,77,110/-

29.87 m3
141.64 m3
14.56 m3

12,400/13,000/13,000/-

3,70,388/18,41,320/1,89,280/-

5.09 m3

66,170/-

Platform+beam
(5 m below GL)
(e) Beams (3 Nos.) and
slabs (2 Nos.) of
control Room (CR)
(f) Columns (2 Non) near CR

13,000/20.69 m3

12,400/-

2,56,556/-

1.16 m3

12,400/-

14,384/-

Total = Rs. 36,15,208/4.

Brick Work (Mortar of 1:3 Mix of coarse sand):

(a) Control Room and steps

20.10 m3

2,000/-

40,200/-

(b) Boundary wall

24.67 m3

2,000/-

49,340/-

(c) Piping Junction chamber

10.58 m3

2,000/-

21,160/-

Total = Rs. 1,10,700/5.

6.

Plaster Work (In 1:3 Mix of coarse sand):

(a) Control Room

238.0 m2

60/-

14,280/-

(b) Columns

11.52 m2

60/-

692/-

(c) Ceiling

14.23 m2

60/-

854/-

(d) Boundary wall

214.5 m2

60/-

12,870/-

(e) Piping Junction chamber

92.0 m2

60/-

5,520/-

Total = Rs. 34,216/Water Proofing (with Mix of 1:3 of coarse sand or as per manufacturer's guidelines
):
(a) Sump wall

280.85 m2

280/-

78,638/-

(b) Sump Partition wall

56.0 m2

280/-

15,680/-

(c) Sump floor

50.29 m2

280/-

14,081/-

Total = Rs. 1,08,399/7.

GL Railing :
(a) Boundary wall

65 m

1,500/-

97,500/-

(b) On roof of the CR

24.4 m

1m500/-

36,600/-

(c) On the Projection of CR

Floor Level (Sump Top)
(d) On the platform near drain

26.0 m
7.0 m

1,500/1,500/-

39,000/10,500/-

(e) Piping Junction chamber

22.0 m

1,500/-

33,000/-

Total Rs. = 2,16,600/8.

MS Grating:
(a) On the CR floor level for
Pump lifting
(b) For 250 dia CI

12. m2

4,000/-

48,000/-

Pipes support
(c) At the top and side walls
of the drains receiving
iflow sewage

8.4 m2

4,130/-

34,692/-

13.56 m2

5,300/-

65,090/-

Total Rs. = 1,54,560/9.

ISMB Sections (As per IS):

(a) ISMB 600- two lengths
of 8.4 m each

16.8 m

8,100/-

1,36,500/-

(b) ISMB 400- 8 m x1;

7 m x 1 and 1.8 m x 2
(c) Installation Charges

18.6 m
Job

4,070/L.S.

75,702/25,000/-

Total Rs. = 2,37,202/10. CI Grates (As per IS):

(a)

900 CI sluice gate

with spindle of 7.5 m long to

be fitted on the month of out
fall sewer.
(b) 900 mm x 900mm
CI channel gates to be
fitted in the 900 mm high
drain at the level of
sewer line

1 no.

3,00,000/-

3,00,000/-

2 Nos.

1,50,000/-

3,00,000/-

Total Rs. = 6,00,000/11. Other General Civil Works

(a)
(b)
(c)
(d)
(e)
(f)
(g)
(h)
(i)
(j)

Man Hole - 6.5 m deep

Man Hole 2.0 m deep
Ladder with D/R
Ladder with S/R
Windows
Boundary gates
CR Gate
Epoxy painting
Primer and enamel painting
White wash / cement based
water proof paint
(k) Approach Road
(l) Fresh Water Supply
(m)Premise and Unit lighting
(n) Plantation and other
decoration

1 no.
1 no.
7m
9.6 m
9 m2
2 Nos.
1 no.
100 m2
150 m2
250 m2
72 m2
Job

30,000/10,000/2,200/1,802/2,000/15,000/10,000/200/120/40/300/L.S.

30,000/
10,000/15,400/17,300/18,000/30,000/10,000/20,000/18,000/10,000/21,000/20,000/-

Job
job

L.S.
L.S.

40,000/10,000/-

Total = Rs. 2,70,300/12. CI Piping:

(a)

150 CI A/F 90o duck

foot bend 250 mm long

(b) 150 x 250 CI D/F
enlarge - 400 mm long

4 nos.

5,000/-

20,000/-

4 Nos

5,000/-

20,000/-

(c)

250 CI D/F pipe 1600

mm long
(d) 250 CI D/F pipe 2000
mm long
(e) 250 CI D/F 900 bend
350 mm long
(f) 250 CI D/F NRV 600
mm long
(g) 250 CI D/F Sluice Valve
255 mm long
(h) 250 CI D/F expansion
joint 340 mm long
(i) 250 x 450 CI A/F Tee
950 mm long
(j) 450 CI Blank Flange
(k)

450 CI D/F pipe 1650

mm long
(l) 450 CI D/F Pipe 450
mm long
(m) 450 CI D/F NRV 1000
mm long
(n) 450 CI D/F Sluice Valve
432 mm long
(o) 450 CI D/F expansion
joint 340 mm long
(p) 450 CI D/F 900 bend
650 mm long
(q) 450 CI F/S pipe 700
mm long
(r) 450 CI S/S pipe
(s) Nuts, Bolts and rubber
Packing etc.
(t) Installation of above CI
Pipes and fittings

8 Nos

13,000/-

1,08,000/-

16 Nos

18,000/-

2,88,000/32,000/-

4 Nos

8,000/2,80,000/-

4 Nos

70,000/-

4 Nos

65,000/-

2,60,000/-

4 Nos

25,000/-

1,00,000/-

4 Nos

35,000/-

1,40,000/-

1 Nos

6,000/-

6,000/-

1 Nos

32,000/

32,000/-

3 Nos

12,000/-

36,000/-

1 Nos

2,30,000/-

2,30,000/-

1 Nos

2,25,000/-

2,25,000/-

1 Nos

50,000/-

50,000/-

1 Nos

20,000/-

20,000/-

1 Nos.

6,000/-

6,000/-

78 m

6,500/-

5,07,000/-

Job

L.S.

1,25,000/-

Job

L.S.

1,75,000/-

Total Rs. = 26,60,000/13.

14.

Chain pulley block of 3 tone

capacity with 3 m lift and with
traveling trolley
Sewage submersible pumps of
discharge 60 lps and 13 m head with

1 no.

50,000/-

50,000/-

started panel guide rope, chain and

Submersible cable etc complete
including installation, commissioning 4 no.
and testing at about 11 m below the
CR floor level.
15.

16.

17.

18.

19.

Cubical MS Fabricated LT Panel

with 2 nos. incoming suitable
capacity ACB and 5 Nos. out going
of suitable capacity with bus bar
complete along with fully automatic
S/D starter and necessary cable from 1 no.
transformer with all specification and
protection.
Electronic
Flow
meter
com
integrator cum recorder suitable upto 1 no.
350 lps
D.G. Sets:
85.5 KVA DG Sets conforming to the
relevant ruling of Hon' ble Supreme
Court of 2005 as an alternative
source of Power Supply.
2 nos.
160 KVA Transformers:
The charges to be paid by LDA for 1 no.
the installation of transformer to
uppcl
Miscellaneous Items:
First Aid Box, Air Blower, wall
clock, telephone and anything
required & maintenance of the Job
pumping plants.

5,00,000/-

20,00,000/-

5,00,000/-

5,00,000/-

9,00,000/-

9,00,000/-

5,00,000/-

10,00,000/-

10,00,000/
-

10,00,000/-

L.S.

100,000/-

GRAND TOTAL = Rs. 1,44,29,689

(Rupees One crore fourty four lac twenty nine thousand six hundred eighty nine only )