PROVIDING WATER SUPPLY TO CM NEW COMPLEX

PHED KOHIMA URBAN DIVISION

ABSTRACT OF COST
Sl Items of work Amount
No. Quantity Unit Rate/Unit (in Rs)
1 Construction of deep tube well using
mechanical drilling rig including 1.5HP
submersible pump set 3 nos 700500.00 2101500.00
2 Installation of DTW Filtration unit 2 nos 1133600.00 2267200.00
3 7800 ltrs GPS -5 m 1 nos 804200.00 804200.00
4 4000 ltrs GPS -7.5 m 3 nos 859000.00 2577000.00
5 7800 ltrs GPS -9 m 2 nos 1405800.00 2811600.00
6 7800 ltrs on brickwork F/pillar 1 nos 352600.00 352600.00
7 50,000 MR 1 nos 1042000.00 1042000.00
8 Distribution pipes 25 mm 1565000.00
9 RO plant 1 nos 1154931.00 1154931.00
10 20,000 ltrs Sub Reservoir 1 nos 369000.00 369000.00
5 HP Pump set (ClearWater tank to Main 15500.00
11 Reservoir) 5 HP 77500.00
1.5 HP Pump set (Clear Water Tank to 15500.00
12 Sub Reservoir) 1.5 HP 23250.00
Total 15122531.00
Add 13% for Department charges 2192969.00
Grand Total 17315500.00
( Rupees One crore seventy three lakh fifteen thousand five hundred) Only

Junior Engineer Sub Divisional Officer Executive Engineer

PHED Urban Division PHED Urban Division PHED Urban Division
Kohima, Nagaland Kohima, Nagaland Kohima, Nagaland
Name of work:- Providing water supply to new CM's residential complex at New Secretariat
area Kohima

COST ESTIMATE FOR PIPE WORKS

Quantity Amount
Sl. No Details (in metres) Rate (in Rs)
1 Disrtibution lines from Main Reservoir to all quarters
using 25 mm dia GMS pipes 3180 469.00 1491420.00
2 Labour charge at Rs.4.2/m for fitting, fixing, cutting,
bending and etc complete. 3180 4.20 13356.00
Total 1504776.00
Add 3% for fittings 45143.28
Add 1% for Tools & Plants 15047.76
Grand Total 1564967.04
Say 1565000.00
(Rupees Fifteen lakh sixty five thousand ) only

Junior Engineer Sub Divisional Officer Executive Engineer

PHED Urban Division PHED Urban Division PHED Urban Division
Kohima Nagaland Kohima Nagaland Kohima Nagaland

PIPE WORKS
 Name of work :-Providing water supply to CM's residence at New Secretariat area Kohima

DETAILED ESTIMATE FOR CONSTRUCTION OF 7800 LITRES OVERHEAD GPS TANK 5M

HIGH STEEL STAGING

Items quoted as per NPWD SOR 2016

Sl. SOR
No No. Item of Works Quantity Unit Rate Amount
Earth work excavation in foundation in all kinds of
A2.6.1

1 soil etc, complete.

4*(0.90*0.90*1.0) 3.24 cum 324.84 1052.48
Providing 100mm thick stone soling with approved
quality of stone including
A10.1

2 carriage,watering,ramming,consolidation
4*(0.80*0.80) 2.56 sqm
2.56 sqm 377.31 965.91
Providing and laying in position cement concrete of
A4.1.5

3 specified gradeexcluding the cost of centering and

shuttering
4*(0.80*0.80*0.1) 0.256 Cum 8623.02 2207.49
Providing RCC 1:2:4 in foundation etc complete
4*(0.8*0.8*0.10) 0.26 cum
4 A5.2.3
4*(0.5*0.5*0.8) 0.8 cum
1.06 cum 9823.7 10373.83
Steel reinforcement etc, complete.
5 A5.18.4
BBS attached 100.26 kg 87.41 8763.54
Centering & shuttering
(4*(4*0.8*0.1))*2 2.56 sqm
6 A5.6.1.1
4*(4*0.5*0.8) 6.4 sqm
8.96 sqm 280.00 2508.80
Structural steel in staging
ISA 100x100x10, 4nos 5m @ 29.8 Kg/m 596
Top Girder ISMC 150, (4+2)nos 3.25m
@ 16.4 Kg/m 319.8
H/Beam ISA65x65x5, 2nos 4x2m@ 9.8Kg/m 156.80
MS sheet 4 nos, 3.2x0.6x0.004 @60kg 240.00
H/bracing ISA 65x65x5,
(3x2)nos*sqrt(2^2+2^2)m@ 9.8 Kg/m 166.31
V/bracing ISA65x65x5,
(4x4)nos*sqrt(2^2+2.5^2) @9.8Kg/m 502.00
A9.4

7 Stays
i) 4nos x 1.8m x 1.77kg/m 12.74
ii) 4nos x 3.5 x 1.77kg/m 24.78
iii) ISA 65x65x5,1nos x1.04 @9.8kg/m 10.19
Base plate: 4*0.30*58.9@Kg/m 70.68
Gusset plate : (6x4)nos (0.25*0.15*0.006)
@7800 Kg/m3 42.12
Structural steel in service ladder: ISA 65x65x6:
2nos*5.3m@11.6 Kg/m 122.96 Kg
Rings: ISA65x65x5: 35*0.3m@9.8 Kg/m 102.9 Kg
2367.29 Kg 182.41 431817.82
Bolts and nuts( 3.5% on item No 6)
8
82.8552 Kg 182.41 15113.62

5 METRE HIGH STEEL STAGING

Sl. SOR
No No. Item of Works Quantity Unit Rate Amount
GPS tank 7800 litres capacity

PHED rate
9
1 250453.00
Adding misc. items including scafolding for fitting,
10 fixing of over head tank. -
7513.59
11 Carriage charge LS 50000 50000.00
12 Providing CPVC pipes from GPS to inlet point. LS 45000.00
Total 780770.09
Add 3% contingency 23423.10
Grand Total 804193.19
SAY 804200.00
( Rupees Eight lakh forty two thousand ) only

Junior Engineer Sub-Divisional Officer Executive Engineer

PHED Urban Division PHED Urban Division PHED Urban Division
Kohima, Nagaland Kohima, Nagaland Kohima, Nagaland

5 METRE HIGH STEEL STAGING

 4225.89
45.26 16
17 8
19 10
19 10
100.26

25872.06

825770.09

5 METRE HIGH STEEL STAGING

446931.44

5 METRE HIGH STEEL STAGING

 Name of work :-Providing water supply to CM's residence at New Secretariat area Kohima
DETAILED ESTIMATE FOR CONSTRUCTION OF 7800 LITRES OVERHEAD GPS TANK
9M HIGH STEEL STAGING
Items quoted as per NPWD SOR 2016
Sl. SOR
No No. Item of Works Quantity Unit Rate Amount
Earth work excavation in foundation in all kinds
of soil etc, complete.
A2.6.1

1 4*(1.2*1.2*1.0) 5.76 cum

4*(0.42*0.7*0.7) 0.82 cum
6.58 cum 324.84 2138.49
Providing 100mm thick stone soling with
approved quality of stone including
carriage,watering,ramming,consolidation
A10.1

2
4*(1.2*1.2) 5.76 sqm
4*(0.6*1.02) 2.45 sqm
8.21 sqm 377.31 3096.96
Providing and laying in position cement
concrete of specified grade excluding the cost of
centering and shuttering
A4.1.5

3
4*(1.2*1.2*0.1) 0.576 Cum
4*(0.6*1.02*0.1) 0.24 Cum
0.8208 Cum 8623.02 7077.77
Providing RCC 1:2:4 in foundation etc complete
A5.2.3

4*(1.2*1.2*0.1) 0.576 cum

4
4*(1.02*0.6*0.6) 1.47 cum
2.04 cum 9823.7 20087.50
Steel reinforcement etc, complete.
A5.18.4

BBS attached 118.93 kg 87.41 10395.82

5
Centering & shuttering
(4*(4*1.2*0.1))*2 3.84 sqm
4*(4*0.6*0.8) 7.68 sqm
4*(2*0.6*1.02) 4.90 sqm
16.416 sqm 280.00 4596.48
Structural steel in staging
ISHB 150, 4x9m @ 30.6 Kg/m 1101.6
Top Girder ISMC 150, (4+2)nos 3.25m
@ 16.4 Kg/m 319.8
H/Beam ISA80x80x10, 3nos x4x1.77m
A9.4

7 @ 23.6 Kg/m 501.26

MS sheet 4 nos, 3.2x0.6x0.004 @60kg 241.20
Top railing ISA 40x40x6,
2*(4*3.25*)m @ 3.5kg/m
(12*1) m @3.5kg/m 133.00

9 METRE HIGH STEEL STAGING

Sl. SOR
No No. Item of Works Quantity Unit Rate Amount
H/bracing ISA80x80x10,
4x2*sqrt(1.77^2+1.77^2)m@ 23.6 Kg/m 472.60
V/bracing ISA80x80x10,
6*4*sqrt(1.77^2+3^2) @23.6 Kg/m 1972.90
Stays
i) 4nos x 1.8m x 1.77kg/m 12.74
ii) 4nos x 3.5 x 1.77kg/m 24.78
iii) ISA 80x80x10,2nos x1.09 @23.6kg/m 51.45
A9.4

7
iv) ISA 80x80x10,2nos x0.74 @23.6kg/m 34.93
Base plate: 4*0.30*58.9@Kg/m 70.68
Gusset plate : (32+2)*(0.3*0.15*0.006)
@7800 Kg/m3 71.60
Structural steel in service ladder: ISA 40x40x6:
2*9.28m@4.9 Kg/m 90.94 Kg
Rings: ISA40x40x5: 61*0.28m@2.4 Kg/m 40.992 Kg
5140.48 Kg 182.41 937675.40
Bolts and nuts( 3.5% on item No 7)
8
179.917 Kg 182.41 32818.64
PHED rate

9 GPS tank 7800 litres capacity 1 250453.00

Adding misc. items including scafolding for

10 fitting, fixing of over head tank. -
7513.59
11 Carriage charge LS 75000 75000.00
12 Providing CPVC pipes from GPS to inlet point. LS 55000.00
Total 1405853.65
SAY 1405800.00
( Rupees Fourteen lakh five thousand eight hundred) only

Junior Engineer Sub-Divisional Officer Executive Engineer

PHED Urban Division PHED Urban Division PHED Urban Division
Kohima, Nagaland Kohima, Nagaland Kohima, Nagaland

9 METRE HIGH STEEL STAGING

 12313.22
35079.80
47393.02

17 16 beam

10 12 beam
23.93 6mm stirrup

21 16 short column

9 METRE HIGH STEEL STAGING

 9 6 stirrup

19 10 mesh
19 10 mesh
118.93

970494.04

9 METRE HIGH STEEL STAGING

 Name of work :-Providing water supply to CM's residence at New Secretariat area Kohima
DETAILED ESTIMATE OF DEEP TUBE WELL ( DTW) FILTRATION UNIT
Items quoted as per NPWD SOR 2016
Sl. SOR
Detail of Items No L B H Qty Unit Rate Amount (Rs.)
No No.
Earth work in excavation in foundation
All kinds of soil
1) Botom Earthwork 1 5.7 2.9 1.71 28.27 m³
A2.6.1

1 2) Top Earthwork
i) 1 5.5 2.7 0.6 8.91 m³
ii) 2 0.9 0.9 0.6 0.97 m³
38.15 m³ 324.84 12392.09
Providing 100mm thick soling
1) Bottom 1 5.7 2.9 16.53 m2
2) Top
A10.1

2
i) 1 5.5 2.7 14.85 m2
ii) 2 0.9 0.9 1.62 m2
33.00 m2 377.31 12451.23
Providing Cement Concrete, CC (1:3:6) mix
In foundation base
1) Bottom 1 5.7 2.9 0.1 1.653 m³
A4.1.5

3 2) Top
i) 1 5.5 2.7 0.1 1.485 m³
iii) 2 0.9 0.9 0.1 0.162 m³
3.300 8623.02 28455.97
Providing and laying RCC
a)Long column (1:2:4) 2 0.25 0.3 3.8 0.57 m³
b) Short column (1:2:4) 4 0.25 0.25 2.4 0.60 m³
c) Long beam (1:2:4) 2 7.8 0.22 0.3 1.03 m³
A5.1.3

4 d) Short beam (1:2:4) 2 7 0.22 0.3 0.92 m³

e) sump well long beam (1:2:4) 2 4 0.22 0.3 0.53 m³
f) sump well short beam (1:2:4) 2 1 0.22 0.3 0.13 m³
3.78 m³

DEEP TUBE WELL FILTRATION UNIT

4

A5.
Sl. SOR
Detail of Items No L B H Qty Unit Rate Amount (Rs.)
No No.
g) In Top Slab (1:2:4)
i) Clear water 1 4.4 1.97 0.1 0.87 m³
4.65 m³ 9735.43 45273.64
h) In base Slab (1:1:2)
i) Clear water 1 4.4 1.97 0.15 1.30 m³
ii) slow sand filter 1 4.4 2.1 0.15 1.39 m³
iii) sump well 1 1.51 0.15 0.15 0.03 m³
2.72 m³
I) Cantilever slab ( 1:1:2)

i) Longer one 2 7.8 1.2 0.15 2.81 m³

ii) shorter one 2 7 1.2 0.15 2.52 m³
5.33 m³
J) In Walls ( 1:1:2)
i) Clear water long walls 1 4.4 0.2 1.4 1.23 m³
ii) Clear water short walls 1 1.97 0.2 1.4 0.55 m³
ii) Slow sand filter long walls 1 4.4 0.2 1.4 1.23 m³
A5.2.1

4 iii) Slow sand filter short walls 1 2.1 0.2 1.4 0.59 m³
iv) sump well long walls 2 4 0.2 1 1.60 m³
v) sump well short walls 2 1 0.2 1 0.40 m³
vi) baffle wall 1 1 0.2 1 0.20 m³
5.80 m³
K) Channel wall (1:1:2)
i) 1st wall
longer one 2 7.9 0.15 0.3 0.711 m³
shorter one 2 7.02 0.15 0.3 0.6318 m³
ii) 2nd wall
longer one 2 7.02 0.15 0.3 0.6318 m³
shorter one 2 6.2 0.15 0.3 0.558 m³
iii) 3rd wall
longer one 2 6.2 0.15 0.3 0.558 m³
shorter one 2 5.4 0.15 0.3 0.486 m³
iv) 4th wall

DEEP TUBE WELL FILTRATION UNIT

Sl. SOR
Detail of Items No L B H Qty Unit Rate Amount (Rs.)
No No.
longer one 2 5.4 0.15 0.3 0.486 m³
shorter one 2 4.6 0.15 0.3 0.414 m³
A5.2.1
4 4.48 m³
18.33 m³ 11775.83 215831.83
Providing 12mm cement plaster of mix 1:3 (1
cement : 3 fine sand)
a) Floor
i) Clear water 1 4 1.7 6.80
ii) slow sand filter 1 4 1.8 7.20
iii) sump well 1 4 1.2 4.80
18.80
b) Column
i) Longer one 8 4 0.25 8.00
ii) Shorter one 16 2.42 0.25 9.68
17.68
c) Beam
i) Longer one 6 7.8 0.27 12.64
ii) Shorter one 6 7 0.27 11.34
A13.1.1

23.98
5 d) Inside Walls
i) Clear water ( long wall ) 2 4 1.36 10.88
ii) Clear water ( short wall ) 2 1.67 1.36 4.54
iii) slow sand filter ( long wall ) 2 4 1.36 10.88
iv) slow sand filter ( short wall ) 2 1.8 1.36 4.90
v) sump well ( long wall ) 2 4 1 8.00
vi) sump well ( short wall ) 2 1 1
2.00
41.20
e)Outside wall
i) Clear water ( long wall ) 2 4.39 1.36 11.94
ii) Clear water ( short wall ) 2 1.97 1.36 5.36
iii) slow sand filter ( long wall ) 2 4.39 1.36 11.94
iv) slow sand filter ( short wall ) 2 2.12 1.36 5.77

DEEP TUBE WELL FILTRATION UNIT

Sl. SOR
Detail of Items No L B H Qty Unit Rate Amount (Rs.)
No No.
v) sump well ( long wall ) 2 4.24 1
8.48
vi) sump well ( short wall ) 2 1.2 1 2.40
45.89
A13.1.1

5 f) Top slab:
i) Clear water 1 4.39 1.97 8.65
156.19 m² 247.69 38686.48
Providing Tor Steel Reinforcement
16f @1.58kg/m ,L= 264m 417.12 Kg
12f @0.89kg/m ,L=2222m 1977.58 Kg
10f @0.61kg/m , L= 2537m 989.43 Kg
A5.18.4

6 8 @0.39kg/m , L=32.4m 12.64 Kg

6 @ 0.22kg/m, L=210m 46.20 Kg
3442.97 Kg
Add 5% extra for wastage, overlaps, etc 172.15 Kg
3615.11 Kg 92.16 333168.93
Providing centering and shuttering
a) In Walls ( Clear water and slow sand filter)
i) longitudinal side 8 4.39 1.36 47.76
ii) transverse side 8 1.97 1.36 21.43
b) In Walls ( sump well)
i) longitudinal side 4 4.39 1.06 18.61
ii) transverse side 4 1.21 1.06 5.13
c) Long Column 8 3.78 0.28 8.47
d) Short column 32 2.42 0.25 19.36
A12.1.2

7 e) Beam ( Long side) 4 7.87 0.27 8.50

f)Beam (short side) 4 7 0.27 7.56
g) In Slab( clear water) 1 4.39 1.97 8.65
2 4.39 0.15 1.32
2 1.97 0.15 0.59
h) slab ( cantilever)
longer side 2 7.87 1.21 19.05
shoter side 2 7 1.21 16.94

DEEP TUBE WELL FILTRATION UNIT

Sl. SOR
Detail of Items No L B H Qty Unit Rate Amount (Rs.)
No No.

g) channel
i) 1st 2 7.87 0.3

4.72
2 7 0.3 4.20
ii) 2nd 2 7 0.3 4.20
2 6.2 0.3 3.72
iii) 3rd 2 6.2 0.3 3.72
2 5.4 0.3 3.24
A12.1.2

7 iv)4th 2 5.4 0.3 3.24

2 4.6 0.3 2.76
h) In Foundation base
x axis 4 5.45 0.35 7.63
y axis 4 2.87 0.35 4.02
footing 8 0.86 0.86 5.92

4.50
235.24 m² 317.25 74628.65
A13.19

Providing neat cement puning; Qty same as

8
Sl. No 5
156.19 m² 76.01 11871.93
Providing water proofing compound 1:50 (1kg in
50 kg cement) Qty in Sl. No- 4 (Adding 5% extra
A4.11

9 for wastages)
=1.05*(4.65*6.4+18.33*12.2)=266 Cement
Bags 300.00 kg 55.69 16707.00
A5.18.4 A23.17.1.1

Providing and fixing in position precast RCC

10 manhole cover & frame of required shape & 1 nos. 1971.52 1971.52
approved quality

Providing and fixing 16mm dia bar M.S. Ladder

11 on the wall for climbing ,(3.5/0.25+1=16Nos)
1nos*0.75=12m @ 1.58 kg/m 18.96 kg 92.16 1747.35

DEEP TUBE WELL FILTRATION UNIT

Sl. SOR
Detail of Items No L B H Qty Unit Rate Amount (Rs.)
No No.

A5.18.4 A5.18.4
Structural steel in service ladder :ISA 65x65x5:
12 2 3.5
2*3.5m @ 4.9Kg/m
34.30 kg 92.16 3161.09

13 Rings : ISA 40x40x5: 13x0.4m @ 2.4Kg/m 13 0.4

12.48 kg 92.16 1150.16
14 Filter media
i) Fine sand 1 4.09 1.66 0.45 3.05523 cum 2500.00 7638.08
ii) Coarse sand 1 4.09 1.66 0.18 1.22209 cum 3000.00 3666.28
iii) Gravel 1 4.09 1.66 0.35 2.37629 cum 2293.20 5449.31
16753.66
14 Carriage charges LS 20000.00
Construction of Security Fencing with compound
15
gate. 40.00 m 6731.00 269240.00
Total: 1120245.20
Say 1133600.00
(Rupees Eleven Lakhs thirty three thousand six hundred) only

Junior Engineer Sub-Divisional Officer Executive Engineer

PHED Urban Division PHED Urban Division Urban PHED Division
Kohima, Nagaland Kohima, Nagaland Kohima, Nagaland

DEEP TUBE WELL FILTRATION UNIT

DEEP TUBE WELL FILTRATION UNIT
2293.20
2326.50
2500.00

Sub-Divisional Officer (TC)

Office of the Chief Engineer, PHED
Kohima, Nagaland

DEEP TUBE WELL FILTRATION UNIT

DEEP TUBE WELL FILTRATION UNIT
sional Officer (TC) Superintending Engineer (M&I)
Chief Engineer, PHED Office of the Chief Engineer, PHED Chief Engineer, PHED
ma, Nagaland Kohima, Nagaland Nagaland, Kohima

DEEP TUBE WELL FILTRATION UNIT

 Name of work :-Providing water supply to CM's residence at New Secretariat area Kohima
DETAIL ESTIMATE FOR CONSTRUCTION OF 4000 LITRE CAPACITY RESERVOIR ON ELEVATED 7.5M HIGH
STEEL STAGING
Items quoted as per NPWD SOR 2016
Sl. SOR. Length Breadth Height
Item of Works No. Quantity Unit Rate Amount
No. No (m) (m) (m)
Earth work excavation in foundation in all
1 A2.8.1 kinds of soil etc, complete.
1 4.00 2.50 0.45 4.5 cum 317.69 1429.605
Providing 100mm thick stone soling with CC
2 A10.1 (1:4) etc, complete
1 4.00 2.50 10 sqm 377.31 3773.100
Providing and laying in position cement
concrete of specified grade excluding the cost
3 A4.1.5 of centering and shuttering. 1 4.00 2.50 0.35 3.5 cum
1 4.00 2.50 0.15 1.5 cum
5.0 cum 10228 51140.000
Centering and shuttering including strutting,
propping etc and removal of form work for
foundations
2 4.00 0.15 1.2 sqm
4 A5.6.1.1
2 2.50 0.15 0.75 sqm
2 4.40 0.35 3.08 sqm
2 2.90 0.35 2.03 sqm
7.06 sqm 280 1976.800
Structural steel in staging
Longitudinal column
ISA 100x100x8mm, 8x7.5m @ 12.1 Kg/m 726 kg
Longitudinal beam
ISJC 200x70mm, 2*4*3.2m @ 13.9kg/m 355.84 kg
5 A9.4 transverse beam
ISJC 200x70mm, 3*4*1.7m @ 13.9kg/m 283.56 kg
Top column railing ISA 40x40x6,
(4*1.6+4*0.4)m @ 3.5kg/m 28.00 kg
I/bracing ISA60*60*8
4*16*sqrt(2^2+1.75^2)m @7 Kg/m 1190.576 kg

7.5 METRE HIGH STEEL STAGING

Sl. SOR. Length Breadth Height
Item of Works No. Quantity Unit Rate Amount
No. No (m) (m) (m)
Base Plate MS flats 300x25mm, 6no.x0.3m @
58.9kg/m 106.02 kg
Top plate MS sheet 4000x1250x4mm, 4 no @
157/sheet 628 kg
Gusset MS flats 200x8mm :
(15*2+10*2)x0.2m@ 39.2Kg/m 392 kg
5 A9.4
Structural steel in service ladder: ISA
65x65x5: 2*7m@4.9 Kg/m 68.6 kg
Rings: ISA40x40x5: 22*0.4m@2.4 Kg/m 21.12 kg
sub total 3799.716 kg
Add 3% for bolts and nuts 113.99 kg
Total 3913.708 kg 182.41 713899.44362
Protection work for the tanks on elevated stage
6 NSI using angle posts and chain link fence @
6'x50' per roll. 13 m 450.00 5850.00
Providing two nos of Syntex brand reservoir
7 NSI or any approved brand of 2000 litres each. 2.00 2000 ltr 7.5 30000.00
9 NSI Welding charges @ 140 per sqm - LS 25000 25000.00
Scalfolding @ Rs 55 per bamboo for fitting
10 NSI and welding. LS 6100 6100.00
11 NSI Carriage component - LS 20000 20000.00
Grand Total 859168.95
Say 859000.00
( Rupees Eight lakh fifty nine thousand) only

Junior Engineer Sub Divisional Officer Executive Engineer

PHED Urban Division PHED Urban Division PHED Urban Division
Kohima, Nagaland Kohima, Nagaland Kohima, Nagaland

7.5 METRE HIGH STEEL STAGING

 Name of work :-Providing water supply to CM's residence at New Secretariat area Kohima
DETAILED ESTIMATE FOR CONSTRUCTION OF FOUNDATION PILLAR FOR 7800 LITRES GPS TANK

Items quoted as per NPWD SOR 2016

Sl. L B H
No SOR No. Item of Works No Quantity Unit Rate Amount
(m) (m) (m)
1 A6.2 Extra for brickwork in superstructure
above plinth level upto floor V level sing 3 2.9 0.25 0.9 1.96 cum 9629.64 18850.02
1:4 CM (1 cement : 4 coarse sand)
2 A13.1.1 12 mm cement plaster of mix 1:3 6 2.9 0.9 15.66 sqm 247.69 3878.83
6 0.25 0.9 1.35 sqm 247.69 334.38
PHED
rate

3 GPS tank 7800 litres capacity 1 no 250453.00 250453.00

Adding misc. items including scafolding

4 for fitting, fixing of over head tank. -
7513.59
5 Head load charge LS 26650.00
6 Carriage charge LS 20000 20000.00
Providing CPVC pipes from GPS to inlet
7 point. LS 25000.00
Total 352679.82
Grand Total 352679.82
SAY 352600.00
(Rupees Three Lakh Fifty two thousand six hundred) only

Junior Engineer Sub-Divisional Officer Executive Engineer

PHED Urban Division PHED Urban Division PHED Urban Division
Kohima, Nagaland Kohima, Nagaland Kohima, Nagaland

FOUNDATION PILLAR
PHED Urban Division PHED Urban Division
Kohima, Nagaland Kohima, Nagaland

FOUNDATION PILLAR
 Name of work :-Providing water supply to CM's residence at New
Secretariat area Kohima
DEATAILED ESTIMATE FOR CONSTRUCTION OF R.O (REVERSE
OSMOSIS)- FILTER AT CM'S COMPLEX
QUOTATION- 2
Sl.No Particulars Amount
Water treatment plant for Borewell and stream
water- 20,000 LPD 375,000.00
Filtration Vessel- Fibre Reinforced Polymer
Vessels
1 Top/ Bottom Strainers
Front PVC fittings
Multi- Port Valve- functioning control valve
Media- as per water requirement and water test
report
2 5000 ltrs capacity storage tank with 1.5 Hp
pressure pump and fittings 85,000.00
3 1000 LPH Reverse Osmosis (RO) Plant
(Include details- posted earlier) 572,000.00
4 Delivery, installation and commissioning 84,000.00
5 5000 ltrs sintex 38931.00
TOTAL 1154931.00
( Rupees Eleven lakh fifty four thousand nine hundred and thirty one ) only

Junior Engineer Sub-Divisional Officer Executive Engineer

PHED Urban Division PHED Urban Division PHED Urban Division
Kohima, Nagaland Kohima, Nagaland Kohima, Nagaland

RO( Reverse Osmosis)

 DETAILED ESTIMATE FOR CONSTRUCTION OF 20,000 LITRES RCC SUB RESERVOIR TANK

Items quoted as per NPWD SOR 2016

Sl SOR Length Breadth Height Amount
Detail of Items No Quantity Unit Rate
No No. (m) (m) (m) (Rs)
Earthwork in excavation in ordinary earth
A2.6.1

in foundations
1
All kinds of soil 1 4.20 3.70 0.90 13.99 cum 324.84 4543.21
2 Providing 100mm thick soiling with
approved quality of stone including
A10.1

carriage, watering, ramming,

consolidation.
1 4.20 3.70 15.54 cum 377.31 5863.40
Providing and laying in position cement
concrete of specified grade excluding the
A4.1.5

3 cost of centering and shuttering. 1:3:6

In foundation base 1 4.20 3.70 0.20 3.11 cum 8623.02 26800.35

Providing and laying in position specified
grade of reinforced cement concrete.
A5.1.3

a) In Top Slab (1:2:4)

1 4.00 3.50 0.10 1.40 cum 9735.43 13629.60
b) In Base Slab (1:1:2)
4 1 3.80 3.30 0.20 2.51 cum
c) long Walls (1:1:2)
A5.2.1

2 3.80 2.00 0.15 2.28 cum

d) short Walls (1:1:2)
2 3.30 2.00 0.15 1.98 cum
Total 6.77 cum 11775.83 79698.82
Sl SOR Length Breadth Height Amount
Detail of Items No Quantity Unit Rate
No No. (m) (m) (m) (Rs)
Providing 12mm cement plaster of mix
1:3 (1 cement : 3 fine sand)
a) Floor
1 3.00 3.50 10.50
b) Walls
i)Inside Wall
2 3.50 2.00 14.00
A13.1.1

2 3.00 2.00 12.00

5
ii)Outside wall
2 3.80 2.00 15.20
2 3.30 2.00 13.20
c) Top slab:
2 4.00 3.50 28.00
2 4.00 0.10 0.80
2 3.50 0.10 0.70
94.40 Sqm 247.69 23381.94
Reinforcement for RCC work including
A5.18.4

straightening, cutting, bending, placing in

6 position and binding all complete.(Tor)
BBS Attached 1331.83 Kg 87.41 116414.85
Centering and Shuttering including
Strutting, Propping etc and removal of
form work for walls, footings, bases of
columns.
a) In Walls 4 3.80 2.00 8.00 sqm
4 3.30 2.00 26.40 sqm
A5.6.1.2

b) In Slab
7
1 4.00 3.50 14.00 sqm
2 4.00 0.10 0.80 sqm
 A5.6.1.2
7
Sl SOR Length Breadth Height Amount
Detail of Items No Quantity Unit Rate
No No. (m) (m) (m) (Rs)
2 3.50 0.10 0.70 sqm
c) In Foundation base
2 3.80 0.20 1.52 sqm
2 3.30 0.20 1.32 sqm
total 52.74 sqm 361.00 19039.14
Providing neat cement puning; Qty same
8 A13.19 94.40 m² 82.47 7785.17
as Sl. No 5
Providing water proofing compound 1:50
(1kg in 50 kg cement) Qty in Sl. No- 4
9 A4.11 (Adding 5% extra for wastages)
70 Cement Bags 70.00 kg 55.69 3898.30
Providing and fixing in position precast
A23.1
10 RCC manhole cover & frame of required 1.00 no. 2340.81 2340.81
7.1.1
shape & approved quality
Providing and fixing 16mm dia bar M.S.
A5.18 Ladder on the wall for climbing
11
.4 (2.0/0.25+1=13Nos)
10nos*0.75=7.5m @ 1.58 kg/m 12.00 kg 87.41 1048.92
13 Carriage of material to site LS 40000.00 40000.00
14 Head load carriage labour charge LS 25000.00 25000.00
Grand Total: 369444.50
Say 369000.00
 BAR BENDING SCHEDULE
Sl.no Item Nos No.of bar L/B/H Total L/B/H Kg/m Wt in kg
Long Wall
10mm
2
Vertical 4 29.00 3.80 440.80 0.617 271.97
Horizontal 4 17.00 2.00 136.00 0.617 83.91
Short Wall
10mm
2
Vertical 4 26.00 3.30 343.20 0.617 211.75
Horizontal 4 17.00 2.00 136.00 0.617 83.91
Base Slab
10mm
2
X- axis 2 29.00 3.80 220.40 0.617 135.99
Y- axis 2 26.00 3.30 171.60 0.617 105.88
Top Slab
10mm
2
X- axis 2 30.00 4.00 240.00 0.617 148.08
Y- axis 2 27.00 3.50 189.00 0.617 116.61
TOTAL 1158.11
Add 15% for overlappings & bends 173.72
GRAND TOTAL 1331.83

Junior Engineer Sub Divisional Officer Executive Engineer

PHED Urban Division PHED Urban Division PHED Urban Division
Kohima, Nagaland Kohima, Nagaland Kohima, Nagaland
 28.666667
16.67

25.333333
16.666667

28.666667
25.333333

30
26.666667

neer
vision
and
 BAR BENDING SCHEDULE
Sl.no Item Nos No.of bar L/B/H Total L/B/H Kg/m Wt in kg
Long Wall
10mm
2
Vertical 2 29.00 3.80 220.40 0.617 135.99
Horizontal 2 17.00 2.00 68.00 0.617 41.96
Inner face 2 43.00 3.80 326.80 0.617 201.64
Outer face 2 25.00 2.00 100.00 0.617 61.70
Short Wall
10mm
2
Vertical 2 26.00 3.30 171.60 0.617 105.88
Horizontal 2 17.00 2.00 68.00 0.617 41.96
Inner face 2 38.00 3.30 250.80 0.617 154.74
Outer face 2 25.00 2.00 100.00 0.617 61.70
Base Slab
10mm
2
X- axis 2 29.00 3.80 220.40 0.617 135.99
Y- axis 2 26.00 3.30 171.60 0.617 105.88
Top Slab
10mm
2
X- axis 2 30.00 4.00 240.00 0.617 148.08
Y- axis 2 27.00 3.50 189.00 0.617 116.61
TOTAL 1312.11
Add 15% for overlappings & bends 196.82
GRAND TOTAL 1508.93
 43
25.00

38
25

43
25.333333

30
26.666667
 Name of work-Providing water supply to new CM's residential complex at
New Secretariat area Kohima
ABSTRACT OF COST
Sl Items of work Amount
No. Quantity Unit Rate/Unit (in Rs)
1 Construction of deep tube well using
mechanical drilling rig including 1.5HP
submersible pump set 3 nos 700500.00 2101500.00

2 Installation of DTW Filtration unit 2 nos 1133600.00 2267200.00

3 7800 ltrs GPS -5 m 1 nos 804200.00 804200.00
4 4000 ltrs GPS -7.5 m 3 nos 859000.00 2577000.00
5 7800 ltrs GPS -9 m 2 nos 1405800.00 2811600.00
6 7800 ltrs on brickwork F/pillar 1 nos 352600.00 352600.00
7 50,000 MR 1 nos 1042000.00 1042000.00
8 Distribution pipes 25 mm 1565000.00
9 RO plant 1 nos 1154931.00 1154931.00
10 20,000 ltrs Sub Reservoir 1 nos 369000.00 369000.00
5 HP Pump set (ClearWater tank to Main 15500.00
11 Reservoir) 5 HP 77500.00
1.5 HP Pump set (Clear Water Tank to 15500.00
12 Sub Reservoir) 1.5 HP 23250.00
Total 15122531.00
Add 13% for Department charges 2192969.00
Grand Total 17315500.00
( Rupees One crore seventy three lakh fifteen thousand five hundred) Only

Junior Engineer Sub Divisional Officer Executive Engineer

PHED Urban Division PHED Urban Division PHED Urban Division
Kohima, Nagaland Kohima, Nagaland Kohima, Nagaland
 Items of work Amount
Quantity Unit Rate/Unit (in Rs)
7800 ltrs GPS -5 m 1 nos 804200.00 804200
4000 ltrs GPS -7.5 m 3 nos 859000.00 2577000
7800 ltrs GPS -9 m 2 nos 1405800.00 2811600
TOTAL 6 6192800
(Rupees Sixty one lakh ninty two thousand eight hundred) only

15122531

14731800

0.00
 Name of work:-Providing water supply to new CM's residential complex at
New Secretariat area Kohima

DETAILED ESTIMATE FOR CONSTRUCTION OF 50000 LITRES RCC RESERVOIR CAPACITY

Items quoted as per NPWD SOR 2016

SOR Length Breadth Height Amount
Sl No Detail of Items No Quantity Unit Rate
No. (m) (m) (m) (Rs)
Earth work in excavation in foundation
A4.1.5 A10.1 A2.6.1

1 All kinds of soil

1 6.6 5.1 1 33.66 m³ 324.84 10934.11
2 Providing 100mm thick soling
1 6.6 5.1 33.66 m² 377.31 12700.25
Providing Cement Concrete, CC (1:3:6) mix
3 In foundation base
1 6.6 5.1 0.25 8.42 m³ 8623.02 72562.71
Providing and laying RCC
A5.1.3

a) In Top Slab (1:2:4)

1 6.3 4.8 0.1 3.02 m³ 9735.43 29439.94
b) In Base Slab (1:1:2)
1 6 4.5 0.25 6.75 m³
4
c) long Walls (1:1:2)
A5.2.1

2 6 2.7 0.25 8.10 m³

d) short Walls (1:1:2)
2 4.5 2.7 0.25 6.08 m³
Total 20.93 m³ 11775.83 246409.24
Providing 12mm cement plaster of mix 1:3 (1
cement : 3 fine sand)
a) Floor
A13.1.1

1*5.50*4.0 1 5.5 4 22.00

5
b) Walls
i)Inside Wall
2 5.5 2.7 29.70

MAIN RESERVOIR
 5

A13.
SOR Length Breadth Height Amount
Sl No Detail of Items No Quantity Unit Rate
No. (m) (m) (m) (Rs)
2 4 2.7 21.60
ii)Outside wall
2 6 2.7 32.40
A13.1.1 2 4.5 2.7 24.30
c) Top slab:
5
2*6.3*4.8+2*6.3*0.10+2*4.8*0.10 2 6.3 4.8 60.48
2 6.3 0.1 1.26
2 4.8 0.1 0.96
192.70 m² 247.69 47729.86
Providing Tor Steel Reinforcement
12f @0.89kg/m ,L= 288*(2.7+0.3+4*.05)=
921.6m 820.22
10f @0.62kg/m ,L=152*2.7=410.4m 254.45
A5.18.4

6 10f @0.62kg/m , L=
82*6+62*4.5+86*6.3+66*4.8=1630m 1010.35
2085.02 Kg
Add 15% extra for wastage, overlaps, etc 312.75 Kg
Total 2397.78 Kg 87.41 209589.74
Providing centering and shuttering
a) In Walls 4 6 2.7 64.80 sqm
4 4.5 2.7 48.60 sqm
4 2.7 0.25 2.70 sqm
sub total 116.10 sqm
b) In Slab
A5.6.1.2

1 6.3 4.8 30.24 sqm

7
2 6.3 0.1 1.26 sqm
2 4.8 0.1 0.96 sqm
c) In Foundation base sub total 32.46 sqm
2 6.3 0.25 3.15 sqm
2 4.8 0.25 2.40 sqm
sub total 5.55 sqm
154.11 m² 361.00 55633.71

MAIN RESERVOIR
 SOR Length Breadth Height Amount
Sl No Detail of Items No Quantity Unit Rate
No. (m) (m) (m) (Rs)
Providing neat cement puning; Qty same as Sl.
8 A13.19
No 5 192.70 m² 82.47 15891.97
Providing water proofing compound 1:50 (1kg
in 50 kg cement) Qty in Sl. No- 4 (Adding 5%
9 A4.11 extra for wastages)
=1.05*(3.02*6.4+20.93*12.2)=288.41 Cement
Bags 300.00 kg 55.69 16707.00
Providing and fixing in position precast RCC
A23.17.
10 manhole cover & frame of required shape &
1.1
approved quality 1 no. 2340.81 2340.81
Providing and fixing 16mm dia bar M.S.
Ladder on the wall for climbing
11 A5.18.4 (2.7/0.25+1=13Nos)
13nos*0.75=9.75m @ 1.58 kg/m 15.41 kg 87.41
Construction of Security Fencing with
12
compound gate. 33.00 m 6731.00 222123.00
13 Carriage of material to site ( 5 trips) per
trip 15000.00 75000.00
14 Head load carriage labour charge LS 25000.00 25000.00
Total: 1042062.36
Grand Total: 1042062.36
Say 1042000.00
( Rupees Ten lakh forty two thousand ) Only

Junior Engineer Sub Divisional Officer Executive Engineer

PHED Urban Division PHED Urban Division PHED Urban Division
Kohima, Nagaland Kohima, Nagaland Kohima, Nagaland

MAIN RESERVOIR
MAIN RESERVOIR
 Name of work :-Providing water supply to CM's residence at New
Secretariate area Kohima

DETAILED ESTIMATE FOR CONSTRUCTION OF 20,000 LITRES RCC SUB RESERVOIR

Items quoted as per NPWD SOR 2016

Sl SOR Length Breadth Height Amount
Detail of Items No Quantity Unit Rate
No No. (m) (m) (m) (Rs)
Earthwork in excavation in ordinary earth
A2.6.1

in foundations
1
All kinds of soil 1 4.20 3.70 0.90 13.99 cum 324.84 4543.21
2 Providing 100mm thick soiling with
approved quality of stone including
A10.1

carriage, watering, ramming,

consolidation.
1 4.20 3.70 15.54 cum 377.31 5863.40
Providing and laying in position cement
concrete of specified grade excluding the
A4.1.5

3 cost of centering and shuttering. 1:3:6

In foundation base 1 4.20 3.70 0.20 3.11 cum 8623.02 26800.35

Providing and laying in position specified
grade of reinforced cement concrete.
A5.1.3

a) In Top Slab (1:2:4)

1 4.00 3.50 0.10 1.40 cum 9735.43 13629.60
b) In Base Slab (1:1:2)
4 1 3.80 3.30 0.20 2.51 cum
c) long Walls (1:1:2)
A5.2.1

2 3.80 2.00 0.15 2.28 cum

d) short Walls (1:1:2)
2 3.30 2.00 0.15 1.98 cum

SUB RESERVOIR
4

A5.2.1
Sl SOR Length Breadth Height Amount
Detail of Items No Quantity Unit Rate
No No. (m) (m) (m) (Rs)
Total 6.77 cum 11775.83 79698.82
Providing 12mm cement plaster of mix
1:3 (1 cement : 3 fine sand)
a) Floor
1 3.00 3.50 10.50
b) Walls
i)Inside Wall
2 3.50 2.00 14.00
A13.1.1

2 3.00 2.00 12.00

5
ii)Outside wall
2 3.80 2.00 15.20
2 3.30 2.00 13.20
c) Top slab:
2 4.00 3.50 28.00
2 4.00 0.10 0.80
2 3.50 0.10 0.70
94.40 Sqm 247.69 23381.94
Reinforcement for RCC work including
A5.18.4

straightening, cutting, bending, placing in

6 position and binding all complete.(Tor)
BBS Attached 1331.83 Kg 87.41 116414.85
Centering and Shuttering including
Strutting, Propping etc and removal of
form work for walls, footings, bases of
columns.
a) In Walls 4 3.80 2.00 8.00 sqm
A5.6.1.2

7 4 3.30 2.00 26.40 sqm

b) In Slab
1 4.00 3.50 14.00 sqm
2 4.00 0.10 0.80 sqm

SUB RESERVOIR
 A5.6.1.2
7

Sl SOR Length Breadth Height Amount

Detail of Items No Quantity Unit Rate
No No. (m) (m) (m) (Rs)
2 3.50 0.10 0.70 sqm
c) In Foundation base
2 3.80 0.20 1.52 sqm
A5.6.1.2

7 2 3.30 0.20 1.32 sqm

total 52.74 sqm 361.00 19039.14
289371.31
Providing neat cement puning; Qty same
8 A13.19 94.40 m² 82.47 7785.17
as Sl. No 5
Providing water proofing compound 1:50
(1kg in 50 kg cement) Qty in Sl. No- 4
9 A4.11 (Adding 5% extra for wastages)
70 Cement Bags 70.00 kg 55.69 3898.30
Providing and fixing in position precast
A23.1
10 RCC manhole cover & frame of required 1.00 no. 2340.81 2340.81
7.1.1
shape & approved quality
Providing and fixing 16mm dia bar M.S.
A5.18 Ladder on the wall for climbing
11
.4 (2.0/0.25+1=13Nos)
10nos*0.75=7.5m @ 1.58 kg/m 12.00 kg 87.41 1048.92
13 Carriage of material to site LS 40000.00 40000.00
14 Head load carriage labour charge LS 25000.00 25000.00
Grand Total: 658815.81
Say 369000.00
( Rupees Three lakh sixty nine thousand) only
73800.00
295200.00

Junior Engineer Sub-Divisional Officer Executive Engineer

PHED Urban Division PHED Urban Division PHED Urban Division
Kohima, Nagaland Kohima, Nagaland Kohima, Nagaland
SUB RESERVOIR
Sl SOR Length Breadth Height Amount
Detail of Items No Quantity Unit Rate
No No. Junior Engineer (m) (m) (m) (Rs)
Sub-Divisional Officer Executive Engineer
PHED Urban Division PHED Urban Division PHED Urban Division
Kohima, Nagaland Kohima, Nagaland Kohima, Nagaland

SUB RESERVOIR
0.4084

SUB RESERVOIR
7.18

SUB RESERVOIR
 N/Work:- Providing water supply to new CM's residential complex at
New Secretariat area Kohima

DETAIL ESTIMATE FOR CONSTRUCTION OF DEEP TUBE WELL USING

MECHANICAL DRILLING RIG INCLUDING 1.5 HP SUBMERSIBLE PUMP SET

Rate Amount
Sl. No. Items Quantity Unit
(in Rs.) (in Rs.)
1 Service Charges of the Rig and
compressor and ancillary equipment
110 m 729.00 80190.00
Rs.729.00 per meter for 120 m dept.

2 Cost of Well Assembly with GMS Pipe:

(a) GMS Pipe of 150mm dia (IS:1239)
6mm thick 92 m 2724.00 250608.00

(b) Slotted GMS Pipe of 150mm dia, 9.5

mm thick 18 m 2768.00 49824.00

3 Operational Cost
(i) Cost of P.O.L. items 110 m 1000.00 110000.00
(ii) Operational Items such as welding rod,
acetylene gas, cotton waste, manila rope, 110 m 333.00 36630.00
bulb, etc complete.
4 Supply and installation of 1.5 HP
Submersible Pump Set 1.5 HP 15500.00 23250.00
5 Cost of providing electrical connection. LS 150000.00

TOTAL 700502.00
SAY 700500.00

( Rupees Seven lakh five hundred) only

Junior Engineer Sub Divisional Officer Executive Engineer

PHED Urban Division PHED Urban Division PHED Urban Division
Kohima Nagaland Kohima Nagaland Kohima Nagaland

DEEP TUBE WELL

gineer
Division
land

DEEP TUBE WELL

 Items of work Amount
Quantity Unit Rate/Unit (in Rs)
7800 ltrs GPS -5 m 1 nos 804200.00 804200
4000 ltrs GPS -7.5 m 3 nos 859000.00 2577000
7800 ltrs GPS -9 m 2 nos 1405800.00 2811600
TOTAL 6 6192800
(Rupees Sixty one lakh ninty two thousand eight hundred) only
 Name of work :-Providing water supply to CM's residence at New Secretariat area Kohima
DETAILED ESTIMATE OF SECURITY FENCING
Sl. SOR
Item of Works Qnty Unit Rate Amount
No. No
1 A 2.8.1 Earthwork in excavation in foundation trenches
or drains (not exceeding 1.5m in width or 10
sqm in plan) including dressing of sides and
ramming of bottoms, lift upto 1.5m including
getting out the excavated soil and disposal of
surplus excavated soil as directed, within a lead
of 50m, in all kinds of soil
3 posts x 0.75m x 0.75m x 0.75m 1.266
Wall foooting: (10.0m-3x0.75m)x0.30mx0.10m 0.233
Total 1.499 cum 311.38 466.76
2 A Providing 100mm thick soling with approved
10.1.1 quality stone including carriage, watering,
ramming, consolidations (1:4)
3 posts x 0.75m x 0.75m 1.688
Wall foooting: (10.0m-3x0.75m)x0.30m 2.325
Total 4.013 sqm 338.94 1360.17
3 A 5.1.3 Providing and laying in position specified grade
of RCC excluding cost of centering, shuttering,
finishing and reinforcement- All work upto
plinth level.
1:2:4 (1 cement:2 coarse sand: 4 stone
aggregate 20mm)
Footing : 3x0.75mx0.75mx0.15m 0.253
Posts: 3x[0.20mx0.20m]x3.0m 0.360
Beams: 2x[0.20mx0.20m]x[10.0-3x0.2]m 0.752
Total 1.37 cum 8941.71 12205.43
Steel reinforcement for RCC works including
staigthening, cutting, bending, placing in
position and binding all complete
Hot Rolled deformed bars(Tor)
Footing (8mm f): 3x2x5x0.70m @ 0.39 kg/m 8.190
Posts (12mm f); 3x4[0.20+3.0]m @ 0.89 kg.m 34.180
4 A Beams (12mm f); 2x4x10m @ 0.89 kg/m 71.200
5.18.4 Stirrups (6mm f) Posts: 3x17nosx[4x0.18]m @
0.222 kg/m 8.150
Stirrups (6mm f) Beams: 2x17nosx[4x0.18]m
@ 0.222 kg/m 8.150
Total 129.870
Add 15 % for overlaps, hooks and wastages 19.481
Total 149.35 kg 92.16 13764.14
 Formwork: Centering and shuttering including
strutting, propping etc and removal of form for

A columns, pillars, piers, abutments, posts and

5
5.6.1.6 struts
Posts: 3x4x0.2m x2.80m 6.720
Beams:2x3x0.20mx2.80m 5.040
Total 11.76 sqm 439.50 5168.52
A Half brick masonry with of brick class
6.14.2 designation 75 in foundation and plinth in
6
+ Cement mortar 1:4 (coarse sand)
A 6.15 (10.0-0x0.20)m x 2.0m 18.80 sqm 906.63 17044.64
7 A 4.1.3 Providing and laying CC in retaining walls,
return walls, wall of any thickness including
attached pilasters, columns, piers, abutments,
pillars, string or lacing courses, parapets,
coping, bed blocks etc upto a floor five level,
excluding cost of centering, shuttering and
finishing (1:2:4),(1 cement: 2 coarse sand: 4
stone aggregate 20mm)

10.0mx1/2x0.20mx0.10m 0.10 cum 8682.93 868.29

8 A Cement plaster in coarse sand
13.4.1
12mm thick, 1:4 in coarse sand
2x10mx2.5m 50.00 sqm 202.98 10149.00
9 A Applying one coat of cement primer of
13.44.1 approved brand and manufacture on wall
surface
Qnty vide item no. 8 50.00 sqm 51.27 2563.50
10 A Finishing walls with water proofing cement
13.45.1 paint, "Snowcem - plus" or equivalent of
required shade
Qnty vide item no. 8 50.000 sqm 74.37 3718.50
Total cost for 10m length 67308.96
Cost per meter length 6730.90
Say 6731.00

Junior Engineer Sub-Divisional Officer Executive Engineer

PHED Urban Division PHED Urban Division Urban PHED Division
Kohima, Nagaland Kohima, Nagaland Kohima, Nagaland
 Name of work :-Providing water supply to CM's residence at New Secretariat area Kohima
DETAILED ESTIMATE FOR CONSTRUCTION OF 7800 LITRES OVERHEAD GPS
TANK 12M HIGH STEEL STAGING
Items quoted as per NPWD SOR 2016
Sl. No SOR
Item of Works Quantity Unit Rate Amount
No.
Earth work excavation in foundation in all
kinds of soil etc, complete.
A2.6.1

1 4*(1.2*1.2*1.2) 6.912 cum

4*(0.42*0.7*0.7) 0.82 cum
7.74 cum 324.84 2512.70
Providing 100mm thick stone soling with
approved quality of stone including
carriage,watering,ramming,consolidation
A10.1

2
4*(1.2*1.2) 5.76 sqm
4*(0.6*1.22) 2.93 sqm
8.69 sqm 377.31 3278.07
Providing and laying in position cement
concrete of specified grade excluding the cost
of centering and shuttering
A4.1.5

3
4*(1.2*1.2*0.1) 0.576 Cum
4*(0.6*1.22*0.1) 0.29 Cum
0.8688 Cum 8623.02 7491.68
Providing RCC 1:2:4 in foundation etc complete
A5.2.3

4*(1.2*1.2*0.1) 0.576 cum

4
4*(1.22*0.6*0.6) 1.76 cum
2.33 cum 9823.7 22916.73
Steel reinforcement etc, complete.
A5.18.4

5 BBS attached

1295.24 kg 87.41 113216.55

Centering & shuttering
(4*(4*1.2*0.1))*2 3.84 sqm
A5.6.1.2

6 4*(4*0.6*0.8) 7.68 sqm

4*(2*0.6*1.22) 5.86 sqm
17.376 sqm 280.00 4865.28
Structural steel in staging
ISHB 200, 4x12m @ 30.6 Kg/m 1920
Top Girder ISMC 300, (4+2)nos 3.25m
@ 35.8 Kg/m 698.1
H/Beam ISA100x100x10, 5nos x4x1.77m
A9.4

7 @ 29.8 Kg/m 1054.92

MS sheet 4 nos, 3.2x0.6x0.004 @60kg 241.20
Top railing ISA 40x40x6,
2*(4*3.25*)m @ 3.5kg/m
(12*1) m @3.5kg/m 133.00
 V/bracing ISA100x100x10,
8*4*sqrt(1.77^2+3^2) @29.8 Kg/m 2491.21
Stays
i) 4nos x 1.8m x 1.77kg/m 12.74
ii) 4nos x 3.5 x 1.77kg/m 24.78
iii) ISA 80x80x10,2nos x1.09 @23.6kg/m 51.45
iv) ISA 80x80x10,2nos x0.74 @23.6kg/m 34.93
Base plate: 4*0.30*58.9@Kg/m 70.68
Gusset plate : (40+3)*(0.3*0.15*0.006)
@7800 Kg/m3 90.56
Structural steel in service ladder: ISA
40x40x6: 2*12.28m@4.9 Kg/m 120.34 Kg
Rings: ISA40x40x5: 80*0.28m@2.4 Kg/m 53.76 Kg
6997.669 Kg 182.41 1276444.80
Bolts and nuts( 3.5% on item No 7)
8
244.9184 Kg 182.41 44675.57
PHED rate

9 GPS tank 7800 litres capacity 1 250453.00

Adding misc. items including scafolding for

10 fitting, fixing of over head tank. -
7513.59
11 Carriage charge LS 75000 75000.00
Providing CPVC pipes from GPS to inlet
12 point. LS 55000.00
Total 1863367.97
SAY 1863300.00
( Rupees Eighteen lakh fifty nine thousand seven hundred) only

Junior Engineer Sub-Divisional Officer Executive Engineer

PHED Urban Division PHED Urban Division PHED Urban Division
Kohima, Nagaland Kohima, Nagaland Kohima, Nagaland
Sl/no Item L B

1 Longitudinal column
ISHB

2
 1960786

1405800
 BAR BENDING SCHEDULE
Sl.no Item Nos No.of bar L/B/H Total L/B/H Kg/m Wt in kg
BEAM
16mm
Horizontal 4 16.00 1.62 103.68 1.580 163.81
5
12mm
Horizontal 4 16.00 1.62 103.68 0.617 63.97
Stirrup (6mm dia) 12 48.00 2.40 1382.40 0.222 307.20
SHORT
COLUMN
5 16mm
Vertical 8 32.00 0.60 153.60 1.580 242.69
Stirrup (6mm dia) 6 24.00 2.40 345.60 0.222 76.80
MESH
10mm
5
X- axis 8 32.00 1.20 307.20 0.617 189.54
Y- axis 8 32.00 1.20 307.20 0.617 189.54
TOTAL 1233.56
Add 5% for overlappings & bends 61.68
GRAND TOTAL 1295.24
 43

25.00

0.2222222 8
11.8
38

1.5802469 5

0.617284 43
25.333333
N/Work:- Providing water supply to new CM's residential complex at New Secretariat Complex, Kohima
COST ESTIMATE FOR PIPE WORKS
Quantity Amount
Sl. No Details (in metres) Rate (in Rs)
Providing 40 mm dia GMS pipes at prevailing PHED rates
1 conforming to IS- 1239-2004 (Pt-I) 7000 665 4655000
Labour charge at Rs.8/m for fitting, fixing, cutting, bending
2 and etc complete. 7000 8 56000
Earthwork in excavation - Levelling and trench cutting in
several places including making good the surface as per
3 NPWD SOR 2016, A2.13.1.1 2000 310.88 621760
Surfaced Road cutting (Bituminous) at several places and
4 making good the surface. 650 1000 650000
Total 5982760
Add 3% for fittings 179482.8
Add 1% for Tools & Plants 59827.6
Add 3% for contingencies 179482.8
Grand Total 6401553.2
Say 6401500
(Rupees Sixty four lakh fifteen hundred) only
 Name of work-Providing water supply to new CM's residential complex at
New Secretariat area Kohima
ADDITIONAL ABSTRACT OF COST
Sl Amount
No. Items of work Quantity Unit Rate/Unit (in Rs)
1 Providing 40mm dia GMS pipe 1 nos 6401500 6401500
2 7800 ltrs GPS Stagging -12m 1 nos 1863300 1863300
Sub Total 8264800
Add 13% for Department charges 1074424
Grand Total 9339224
Say 9339200
( Rupees Ninty three lakh thirty nine thousand two hundred) only