Supply, Fabrication, Fitting, Fixing, Testing & Commissioning of WIRE ROPE with U-clamp, & other allied mechanical works along with Musical & Flat Rubber seal of BADUA (Left & Right) and BELHERNA DAM, MS gate & hoisting arrangement of Badua main canal c/r gate and hoisting arrangement of belharna u/s gate, Sukhaniya link canal and RAHMATBAG canal at chain no. 0.00 along with Annual Maintenance Work (Overhauling, Oiling, Greasing, etc.) of different size of gates with hoisting arrangement for the Kharif Irrigation Period 2026?27 under Irrigation Mechanical Sub Division Bounsi .

Short e-NIT NO.- 4 / 2026-27 Group-1 TECHNICAL BID

Name of Work Supply, Fabrication, Fitting, Fixing, Testing & Commissioning of WIRE ROPE with U-clamp, & other allied mechanical works along with Musical & Flat Rubber seal of BADUA (Left & Right) and BELHERNA DAM, MS gate & hoisting arrangement of Badua main canal c/r gate and hoisting arrangement of belharna u/s gate, Sukhaniya link canal and RAHMATBAG canal at chain no. 0.00 along with Annual Maintenance Work (Overhauling, Oiling, Greasing, etc.) of different size of gates with hoisting arrangement for the Kharif Irrigation Period 2026—27 under Irrigation Mechanical Sub Division Bounsi . Cost of Work as per BOQ Rs. 25,28,607 Time of Completion 25 Days

Sl No. Items Requirement

Name of Contractor

Address of the Contractor

1 Earnest Money (A) Bank Guarantee Amount to be entered ( In Rs.)

(B) Internet Payment Gateway (Credit/Debit Card ) , Net Banking , NEFT/RTGS Amount to be entered ( In Rs.)

Bid Security Amount - ( in Rupee) Rs. 50,600

2 Registration (Class-III)

5 PAN Card . No.

6 Factory License

7 Workshop certificate

8 List of Techanical Staffs

9 List of Machineries available in workshop

10 Bid Validity 120 days

11 NOC for Debar & Black Listing Affidavit

13 Character Certificate

14 Any other relevant document (If any)

Executive Engineer I.M.D. Bounsi

Under Head- 2700

1 Name of work Supply, Fabrication, Fitting, Fixing, Testing & Commissioning of WIRE ROPE with U-clamp, & other allied mechanical works along with Musical & Flat Rubber seal of BADUA (Left & Right) and BELHERNA DAM, MS gate & hoisting arrangement of Badua main canal c/r gate and hoisting arrangement of belharna u/s gate, Sukhaniya link canal and RAHMATBAG canal at chain no. 0.00 along with Annual Maintenance Work (Overhauling, Oiling, Greasing, etc.) of different size of gates with hoisting arrangement for the Kharif Irrigation Period 2026—27 under Irrigation Mechanical Sub Division Bounsi .

2 Value of BOQ Rs.2528607

3 Cost of BOQ Rs.5000

4 Value of earnest money Rs.50600

SL NO. DESCRIPTION OF WORK QTY UNIT RATE AMOUNT

1 supply,Fitting,Fixing,installation, Testing & commissioning of 32mm dia "USHA MARTINE Hyflex Rope construction 6/36SW Standard steel Wire Rope make for lifting of gates with all labour and materials all taxes complete job as per specification and direction of E/I (Approved quotation rate) 562 m 1172.00 658664.00

2 Supply,Fitting,Fixing,installation, testing & commissioning of 20mm dia "USHA MARTINE Hyflex Rope construction 6/36SW standard steel Wire Rope make for lifting of gates with all taxes labour & materials . Complete job as per specification and direction of E/I ( according to approved quotation rate) 206.7 m 630.00 130221.00

3 Fabrication,supply,Fitting , Fixing , installation,testing and Commissioning of U-Clamp with all taxes materials&labour all complete job as per specification and direction of E/I 24 each 391.00 9384.00

4 Supply, Fitting, Fixing ,& testing of Musical rubber seal approved standard quality"INDIAMART" and two side of gates & Tops make its leakproof alongwith counter shank boltand expansion joint all taxes materials &labour all complete job as per specification and direction of E/I (i)BADUA(Left&Right)-29.26m (ii)BELHERNADAM-4.24M 33.5 m 1134 37989.00

5 Supply Fitting, Fixing & testing of Flat rubber seal Approved standard quality"INDIAMART" Bottom seal make its leakproof alongwith counter shank bolt and expansion joint and all taxes materials &labour all complete job as per specification and direction of E/I (i)BADUA(Left&Right)-9.75m ( ii) BELHERNA DAM-2.08m 11.83 m 900 10647.00

6 Supply, fabrication, fitting, fixing , testing & commissioning of screw shape gear(worm) 80mm dia for Rope drum System with all taxes materials&labour all complete job as per specification and direction of E/I-4nosx0.787m 3.148 m 7368.62 23196.42

7 Fabrication,supplying,Fitting and Fixing of MS.Flate 63x10mm of rubber seal with all taxes materials&labour all complete job as per specification and direction of E/I 45.33 M 779.23 35322.50

8 Extraction of old gates by crane /other Mechanically means labour charges as per specification and direction of E/I 6 each 5715.5 34293.00

Total (Part -A) :- 939716.91

9 Fabrication,supplying,Fitting,Fixing of M.S gate of made of ISMC- 100x50mm gates frame,horizontal girder,vertical stiffener and 8mm thick skin plate and seal of s.s plate-60x8mm welded in both side of gate ,top and bottom frame with all labour and materials ,all taxes complete job as per specification and direction of E/I. 1no gatex 4.176 m2 4.176 sq m 22395.59 93523.98

10 Supplying,Fitting,Fixing & Installation of Fabricated side channel 10mm thick made of M.S Fabricated channel 185x100 with anchoring by 16mm dia rod and welded together to form channel with vertical s.s plate 60x8mm in both side in channel with all taxes labour & materials . Complete job as per specification and direction of E/I. 1no.gate x 8.22m 8.22 m 7736.68 63595.51

11 Fabrication,Supplying,Fitting and Fixing of Bottom seal beam made ISMB-200x100mm with anchoring by 16mm dia m.s rod and seal of s.s plate 60x8 mm welded in bottom seal with all taxes & materails complete job as per specification and direction of E/I. 1no.gatex2.74m 2.74 m 5588.90 15313.58

12 Fabrication,Supplying,Fitting and Fixing of Main Hoisting beam and cross beam made ISMB-200X100mm and ISMC-100x50mm and Supplying,Fitting,Fixing of 6mm thick chequred plate for plateform with all taxes materal & labour as complete job as per specification and direction of E/I. 1no.gatex3.658 m 8.291 m 25711.06 213170.39

13 Fabrication and erection ofC.I hexagonal checknut 63mm & 80mm dia for low level small H/R gates with internal G.M bush fitted M.S base plate including M.S operating handle with all taxes labour and materals complete job as per specification and direction of e/i (i) 1nos.gatesx1sets (63mm), sukhaniya link canal and RAHMATBAG CANAL (ch-0.00) 3 each 27097.00 81291.00

14 1 no gatex1set(80mm) 1 each 37821.00 37821.00

15 Fabrication and erection of 63mm & 80mm Screw rod with 2TPI threaded for low level sluice gate with all taxes labour and materals complete job as per specification and direction of E/I. 1 nos gatesx3.65 m(63mm) , sukhaniya link canal(3.048m) and RAHMATBAG CANAL (ch-0.00) (2.5m) 9.198 m 4569.00 42025.66

17 Providing laying P.C.C /R.C.C M-150 with nominal mix of (1:2:4) in super structure of various component of canal or embankment structure with approved quality sand of requisite F.M washed & screened including necessary tools and plant vibrating, curing royality and all taxes etc excluding cost of form work as well as reinforcement to cutting, binding, and placing Complete job as per specification and direction of E/I 1nos gate - 4.724 cum 6554.42 30963.08

18 Supplying, Fitting &Fixing of Musical rubber seal of standerd qualiyt(INDIAMART)and 2 Side of gates make it leakproof alongwith counter shank bolt and expansion joint with all taxes materials &labour all complete job as per specification and direction of E/I (i)2nos gates 7.01 m 1134 7949.34

19 Supplying, Fitting & Fixing of Flat rubber seal of standerd quality(INDIAMART) of Bottom of gates to make it leak proof with all taxes materials &labour all complete job as per specification and direction of E/I (i)2nos gates 3.85 m 900 3465.00

20 Fabrication,supplying,Fitting and Fixing of MS.Flate 63x10mm of rubber seal with all taxes materials&labour all complete job as per specification and direction of E/I 10.86 m 779.23 8462.44

21 Cleaning of gate, gate groove and making free form dust, mud, sand, stone particles and unserviceable materials for smooth working of gate including all labour and jugar all complete work for all type and for gate. groove and vent to be cleaned 2 each 840 1680.00

22 Extraction of old gates by crane of other Mechanically means labour charges as per specification and direction of E/I 2 each 1831.4 3662.80

23 Carriage of materials

(i) Cement AV Lead 10 km 1.524 mt 554.6 845.21

(ii) Sand AV Lead 15 km 2.115 cum 1123.36 2375.91

(iii) Stone chips Av Lead 25km 4.23 cum 2979.1 12601.59

TOTAL (Part-B) :- 637839.57

24 Cleaning of gate, gate groove and vent making free form dust, mud, sand, stone particles and unserviceable materials for smooth working of gate including all labour and jugar all complete work for all type and size for gate groove and vent to be cleaned (one time of in year) 61 Each 840 51240.00

25 Overhauling,oiling and greasing(Mix of 70%Mobile&30% greasing)for stander quality of checkNut and screw and steel Balls with complete cleaning k-oil/HSD and replacement of damaged steel Balles and again refitting for smooth working with all complete work with labour& Materials all taxes as per specification and direction of E/I 61 Each 971 59231.00

26 For speed reduction with counter weight and rope drum system attached hoisting arrangement 6 Each 5495 32970.00

27 For winch crab with wire rope attaued hoisting arrangement 4 Each 1803 7212.00

Total (Part- C) :- 150653.00

28 Overhauling oiling and greasing for hoisting arrangement cleaning and washing of spindle ckecknut with H.S.D/K oil replacing damage nut & bolts rebitting the same for smooth working at safe with all labour and tools and carraige of materials all complete job as per specification and direction of E/I.

i Maintenance work for all types of gates, including Spindle & Checknut Hoisting Arrangement System 86 /gate 971 83506.00

ii Maintenance of speed reduction system with counterweight and rope drum attached to hoisting arrangements. 6 /gate 5495 32970.00

iii Maintenance of winch crab with wire rope attached to hoisting arrangements. 6 /gate 1803 10818.00

iv Maintenance of Gear pinion and Gear box Worm & worm wheel gear hoisting arrangement. 41 /gate 4313 176833.00

Total (Part -D) :- 304127.00

29 Overhauling, oiling, and greasing of hoisting arrangements; cleaning and washing of screw rods with HSD/K oil; replacing damaged steel bolts; refitting the same for smooth operation, including labour, materials, and carriage of materials, complete in all respects as per specifications and direction of E/I.

i Maintenance work for all types of gates, including Spindle & Checknut Hoisting Arrangement System 38 Nos. 595 22610.00

ii Maintenance of speed reduction system with counterweight and rope drum attached to hoisting arrangements. 4 Nos. 5495 21980.00

iii Maintenance of winch crab with wire rope attached to hoisting arrangements. 3 Nos. 1803 5409.00

iv Maintenance of gear pinion and gearbox for worm wheel gear hoisting arrangements. 9 Nos. 4313 38817.00

Subtotal ( Part - A + B+ C + D + E) — — — 2121152.48

Add Seign. Fees 10% — — — 522.91

Subtotal — — — 2142886.92

Grand Total — — — 2528606.56

RoundOff — — — 2528607.00

J.E(M) A.E(M) E.O(M) E.E(M)

1.Details Estimate And Analysis of Steel Wire Rope(32mm) by USHA MARTIN for BADUA DAM(RIGHT&LEFT)

1 Steel Wire Rope(Right)

EMERGENCY Gate-

Sill Level of Outlet- 370 ft

Crest Level of Dam 448.25 ft

Height(from seal to working platform) 78.25 ft

length of Wire Rope for one gate (78.25-8+15)x4+80 421 ft

ii Steel Wire Rope-

Sill Level of Outlet- 370 ft

Crest Level of Dam 448.3 ft

Height(from seal to working platform) 78.25 ft

length of Wire Rope for one gate (78.25-8+15)x4+80 421 ft

Total Wire Rope(Right)- (421+421)ft 842 ft

2 Steel Wire Rope(Left)

EMERGENCY Gate-

Sill Level of Outlet- 350 ft

Crest Level of Dam 448.25 ft

Height(from seal to working platform) 98.25 ft

length of Wire Rope for one gate (98.25-8+15)x4+80 501 ft

Steel Wire Rope-

Sill Level of Outlet- 350 ft

Crest Level of Dam 448.25 ft

Height(from seal to working platform) 98.25 ft

length of Wire Rope for one gate (98.25-8+15)x4+80 501 ft

Total Wire Rope(Left)- (501+501)ft 1002 ft

Total(Left&Right)- (842+1002)ft 1844 ft

J.E(M) A.E(M) E.O(M) E.E(M)

2.Details Estimate And Analysis of Steel Wire Rope(20mm) by USHA MARTIN for BELHARNA DAM

1 Steel Wire Rope

EMERGENCY Gate-

Sill Level of Outlet- 424.5 ft

Crest Level of Dam 490 ft

Height(from seal to working platform) 65.5 ft

length of Wire Rope for one gate (65.5-5.25+13)x4+46 339 ft

ii Steel Wire Rope-

Sill Level of Outlet- 424.5 ft

Crest Level of Dam 490 ft

Height(from seal to working platform) 65.5 ft

length of Wire Rope for one gate (65.5-5.25+13)x4+46 339 ft

Total(EME&SER)- (339+339)ft 678 ft

J.E(M) A.E(M) E.O(M) E.E(M)

Analysis of Rate For Flat rubber seal

1 cost of flat rubber seal

including all taxes and royality p/m

ii cost of counter shunk bolt

for fixing bolt side of gate(interval of

160mm/bolt)to be fitted

Total Rs 480.16

iii cost of miscellanous like gas,paint over lapping

vulcanizing,cutting groove making temporary

jix-fixture labour with overhead charges

in handling of transportation and fixing

charges 63% Rs 302.5008

Add 15% of C.P&OH Rs 117.39912

J.E(M) A.E(M) E.0(M) E.E(M)

Analysis of Rate For Musical rubber seal

1 cost of musical node rubber seal

including all taxes and royality p/m

ii cost of counter shunk bolt lt

for fixing bolt side of gate(interval of

160mm/bolt)to be fitted

Total Rs 605.16

iii cost of miscellanous like gas,paint over lapping

vulcanizing,cutting groove making temporary

jix-fixture labour with overhead charges

in handling of transportation and fixing

charges 63% Rs 381.2508

Add 15% of C.P&OH Rs 147.96162

Says Rs 1134.00

J.E(M) A.E(M) E.0(M) E.E(M)

Analysis of U-Clamp

20mm M.s Rod-0.305m long-

Weight- π/4(0.020)2x0.305m x7850kg/m3 0.751kg

20mm Thick M.s plate-100x40mm

Weight- 0.100m x 0.040m x 157.0kh/m2 0.628kg

Total- 77.92 Rs

Add 5%Wastage- 3.90 Rs

Add 65% for Miscellaneous Materils- 50.65 Rs

Total- 132.47 Rs

Add 63% for W/C & Labour Charges- 83.45 Rs

Hex.Nut OD-34mm ID-20mm L-16mm -

Total- 339.80 Rs

Add 15% Cotractors's profit&Overhead- 50.97 Rs

Total- 390.77 Rs

3 .Details Estimate And Analysis of Musical Rubber Seal(INDIAMART) for BADUA DAM(RIGHT&LEFT)

1 Musical Rubber Seal

EMERGENCY Gate(Right)

Lenth of one side 8 ft

Both Side&Top of Gate 3nos 3no x 8 ft 24 ft

ii SERVICE Gate-

Lenth of one side 8 ft

Both Side & Top of Gate 3nos x 8 ft 24 ft

ii EMERGENCY Gate(Left)

Lenth of one side 8 ft

Both Side&Top of gate 3nos x 8 ft 24 ft

Lenth of one side 8 ft

Both Side&Top of gate 3nos x 8 ft 24 ft

Total Length(Right&Left)- 14.6341 m + 14.6341m 29.2682 m

J.E(M) A.E(M) E.O(M) E.E(M)

4.Details Estimate And Analysis of Flat Rubber Seal(INDIAMART) for BADUA DAM(RIGHT&LEFT)

1 FLAT Rubber Seal

EMERGENCY Gate(Right)

Lenth of one side 8 ft

Bottom of Gate 1no x 8 ft 8 ft

ii SERVICE Gate-

Lenth of one side 8 ft

Bottom of Gate 1no x 8 ft 8 ft

ii EMERGENCY Gate(Left)

Lenth of one side 8 ft

Bottom of Gate 1no x 8 ft 8 ft

Lenth of one side 8 ft

Bottom of Gate 1no x 8 ft 8 ft

TOTAL( Left&Right) 4.87805 m + 4.8781 m 9.75615 m

J.E(M) A.E(M) E.O(M) E.E(M)

5. Details Estimate And Analysis of Flat& Musical Rubber Seal(INDIAMART) for BELHARNA DAM

1 FLAT Rubber Seal

EMERGENCY Gate-

Lenth of one side 3.416 ft

Bottom of Gate 1no x 3.416 ft 3.416 ft

ii SERVICE Gate-

Lenth of one side 3.416 ft

Bottom of Gate 1no x 3.416 ft 3.416 ft

Total- 6.832 ft

2 Musical Rubber Seal

EMERGENCY Gate-

Lenth of one side 5.25 ft

Bottom & Top Side 3nos x 5.25 ft 15.75 ft

ii SERVICE Gate-

Lenth of one side 5.25 ft

Bottom & Top Side 3nos x 5.25 ft 15.75 ft

J.E(M) A.E(M) E.O(M) E.E(M)

8.Analysis of Rate For M.S Flat of gates of BADUA(Left&Right) and BELHERNA DAM

Components of M.S Flat

1 M.S Flat-63x10mm

LENGTH OF Side of Gates ,

Bottom& Top Seal 45.33 m

Weight of M.S Flat 45.33 x 4.94 kg/m 223.930 kg

Cost of M.S Flat 223.930 x 49.50 per kg 11084.54 Rs.

Add 5% wastage:- 554.23 Rs.

Add 65 % for Misc. Items:- 7204.95 Rs.

Total:- 18843.73 Rs.

Add 63% for labour & overhead:- 11871.55 Rs.

Total:- 30715.27 Rs.

Total cost 35322.57 Rs.

Rate per meter 35322.57/45.33 Rs:- 779.23 per m

J.E(M) A.E(M) E.O(M) E.E(M)

NAME OF WORK-Supply, Fabrication, Fitting, Fixing, Installation, Testing & Commissioning of WIRE ROPE with U-clamp & other allied mechanical works along with Musical & Flat Rubber seal of BADUA (Left & Right) and BELHERNA DAM of IRRIGATION MECHANICAL DIVISION BOUNSI (BANKA)

SL NO. DESCRIPTION OF WORK QTY UNIT RATE AMOUNT

1 supply,Fitting,Fixing,installation, Testing & commissioning of 32mm dia "USHA MARTINE Hyflex Rope construction 6/36SW Standard steel Wire Rope make for lifting of gates with all labour and materials all taxes complete job as per specification and direction of E/I (Approved quotation rate) 562 m 1229.98 691248.76

2 Supply,Fitting,Fixing,installation, testing & commissioning of 20mm dia "USHA MARTINE Hyflex Rope construction 6/36SW standard steel Wire Rope make for lifting of gates with all taxes labour & materials . Complete job as per specification and direction of E/I ( according to approved quotation rate) 206.7 m 667.84 138042.53

3 Fabrication,supply,Fitting , Fixing , installation,testing and Commissioning of U-Clamp with all taxes materials&labour all complete job as per specification and direction of E/I 24 each 391.00 9384.00

3 Supply, Fitting, Fixing ,& testing of Musical rubber seal approved standard quality"INDIAMART" and two side of gates & Tops make its leakproof alongwith counter shank boltand expansion joint all taxes materials &labour all complete job as per specification and direction of E/I (i)BADUA(Left&Right)-29.26m (ii)BELHERNADAM-4.24M 33.5 m 1134 37989.00

4 Supply Fitting, Fixing & testing of Flat rubber seal Approved standard quality"INDIAMART" Bottom seal make its leakproof alongwith counter shank bolt and expansion joint and all taxes materials &labour all complete job as per specification and direction of E/I (i)BADUA(Left&Right)-9.75m ( ii) BELHERNA DAM-2.08m 11.83 m 900 10647.00

5 Supply, fabrication, fitting, fixing , testing & commissioning of screw shape gear(worm) 80mm dia for Rope drum System with all taxes materials&labour all complete job as per specification and direction of E/I-4nosx0.787m 3.148 m 7426.51 23378.65

6 Fabrication,supplying,Fitting and Fixing of MS.Flate 63x10mm of rubber seal with all taxes materials&labour all complete job as per specification and direction of E/I 45.33 M 779.23 35322.50

7 Extraction of old gates by crane /other Mechanically means labour charges as per specification and direction of E/I 6 each 3906 23436.00

J.E(M) A.E(M) E.O(M) E.E(M)

ANALYSIS OF EXTRACTION OF OLD GATE

2 Unskilled worker for making

Tripod and carrying chain pulley

at work site and other extra work

3 Mechanical Gr.ii

4 Hire charges for old materials

5 Transportation charges like cutter

,chisel,L.P.G Cylinder,regulator and

oxygen,chainpulley to work site back

one trip- 300 Rs- 300

Total-Rs 1592.5

Add 15% C.P& OH Rs- 238.875

G.Total- 1831.375

J.E(M) A.E(M) E.O(M) E.E(M)

Analysis of Rate for Screw shaped gear(worm)

Screw shaped gear(worm) 80mm dia

Length of screw shaped gear- 2'-7" 0.787m

Weight of gear- 0.787 x 39.46 31.055 kg

Cost of gear- 31.055 x 58.6 1819.82 Rs

Add 5% wastage 90.99 Rs

Add 65% Misc Materials:- 1182.88495 Rs

Total:- 3093.70 Rs

Add 63% for labour&overhead:- 1949.030433 Rs

Total:- 5042.73 Rs

Add 15% C.P:- 756.41 Rs

Total:- 5799.14 Rs

Rate per meter- 5799.14/0.787 7368.664502 Rs

J.E(M) A.E(M) E.O(M) E.E(M)

Extraction of old dam gate by crane / other mechaically means kabour charges as per specification and direction of E/I

S. No. Description Quantity Unit Rate Amount (₹)

1 Mechanic Gr I, 1No. x 3 Days = 3 3 Nos. 672.00 2016.00

2 Unskilled Labour, 4 Nos. x 3 Days = 12 12 Nos. 436.00 5232.00

3 Hire Charge of T & P materials and other required materials i.e, Grease , m-oil etc . - — 1000.00 1000.00

Subtotal — — — 8248.00

Add 15% Contractor’s Profit & Overheads (CP & OH) — — — 1237.20

Total — — — 9485

Analysis of rate For steel Wire Rope(32mm) by USHA MARTIN for BADUA DAM

Total Length of wire rope - 562m

Steel wire rope(32mm)- Rs. 1000

Add 5% wastage- 28.10 m

Total- 637.86 m

cost of 640.25 m length wire rope Rs. 637860.00

Add labour charges ( mechanic gr-II-2nos & unskiller labour-6nos (2x551+6x436) Rs. 3718.00

Add overhead and labours charges 20% Rs. 743.60

Add Transporation of wire rope Rs. 7457.44

charges of 15% CP & OH Rs. 97466.86

Round of total /m Rs. 1329.62

cost of wire rope (with transaportation & installation) per meter without GST Rs. 1329.62

J.E(M) A.E(M) E.O(M) E.E(M)

Analysis of rate For steel Wire Rope(20mm) by USHA MARTIN for BELHERNA DAM

Total Length of wire rope - 206.7m

Steel wire rope(20mm)- Rs. 525

Add 5% wastage- 10.34 m

Total- 217.04 m

cost of 217.04 m length wire rope Rs. 113943.38

Add labour charges ( mechanic gr-II-2nos & unskilled labour-6nos (2x551+6x436) Rs. 3718.00

Add overhead and labours charges 20% Rs. 743.60

Add Transporation of wire rope Rs. 1650.03

charges of 15% CP & OH Rs. 18008.25

Total:- Rs. 138063.26

Round off total /m Rs. 667.94

cost of wire rope (with transaportation & installation) per meter without GST Rs. 667.94

J.E(M) A.E(M) E.O(M) E.E(M)

GENERAL ABSTRACT OF COST

Item Description of work Amount

PART-A NAME OF WORK-Supply, Fabrication, Fitting, Fixing, Installation, Testing & Commissioning of WIRE ROPE with U-clamp & other allied mechanical works along with Musical & Flat Rubber seal of BADUA (Left & Right) and BELHERNA DAM of IRRIGATION MECHANICAL DIVISION BOUNSI (BANKA) Rs 1225893

PART-B Annual repair and maintence(oiling & greasing) of diff size of gates with Hoisting Arrangement of DAM/WEIR/HR/CR/OUTLET GATES & CANAL GATES During kharif period 2026-2027 under irrigation(mech) Division Bounsi Rs 202366

PART-C Fabrication,Suppiy,Fitting and Fixing of M.S gate of BADUA MAIN CANAL C/R with Hoisting Arrangement of BADUA MAIN CANAL C/R gate & BELERNA U/S gate of IRRIGATION MECHANICAL DIVISION BOUNSI Rs 473808

PART-D Annual Maintence Work(Over hauling,oiling and Greasing) of gate,Barrage gate,Weir and canal gate during kharif Irrigation period 2026-2027 under irrigation(mech) Division Bounsi Rs 452962

PART-E Annual Maintence Work(Over hauling,oiling and Greasing) of different size of gates witg Hoisting Arrangement of DAM/WEIR/HR/CR Outlet gates & Canal gates for kharif Irrigation period 2026-2027 under irrigation Mechanical Division Bounsi ,Section-1 Rs 148202

TOTAL:- Rs 2503231

GENERAL ABSTRACT

NAME OF WORK- Supply, Fabrication, Fitting, Fixing, Testing & Commissioning of WIRE ROPE with U-clamp, & other allied mechanical works along with Musical & Flat Rubber seal of BADUA (Left & Right) and BELHERNA DAM, MS gate & hoisting arrangement of Badua main canal c/r gate and hoisting arrangement of belharna u/s gate alongwith Annual Maintenance Work (Overhauling, Oiling, Greasing, etc.) of different size of gates with hoisting arrangement for the Kharif Irrigation Period 2026—27 under Irrigation Mechanical Sub Division Bounsi .

SL NO. DESCRIPTION OF WORK QTY UNIT RATE AMOUNT

1 supply,Fitting,Fixing,installation, Testing & commissioning of 32mm dia "USHA MARTINE Hyflex Rope construction 6/36SW Standard steel Wire Rope make for lifting of gates with all labour and materials all taxes complete job as per specification and direction of E/I (Approved quotation rate) 562 m 1229.98 691248.76

2 Supply,Fitting,Fixing,installation, testing & commissioning of 20mm dia "USHA MARTINE Hyflex Rope construction 6/36SW standard steel Wire Rope make for lifting of gates with all taxes labour & materials . Complete job as per specification and direction of E/I ( according to approved quotation rate) 206.7 m 667.84 138042.53

3 Fabrication,supply,Fitting , Fixing , installation,testing and Commissioning of U-Clamp with all taxes materials&labour all complete job as per specification and direction of E/I 24 each 391.00 9384.00

4 Supply, Fitting, Fixing ,& testing of Musical rubber seal approved standard quality"INDIAMART" and two side of gates & Tops make its leakproof alongwith counter shank boltand expansion joint all taxes materials &labour all complete job as per specification and direction of E/I (i)BADUA(Left&Right)-29.26m (ii)BELHERNADAM-4.24M 33.5 m 1134 37989.00

5 Supply Fitting, Fixing & testing of Flat rubber seal Approved standard quality"INDIAMART" Bottom seal make its leakproof alongwith counter shank bolt and expansion joint and all taxes materials &labour all complete job as per specification and direction of E/I (i)BADUA(Left&Right)-9.75m ( ii) BELHERNA DAM-2.08m 11.83 m 900 10647.00

6 Supply, fabrication, fitting, fixing , testing & commissioning of screw shape gear(worm) 80mm dia for Rope drum System with all taxes materials&labour all complete job as per specification and direction of E/I-4nosx0.787m 3.148 m 7426.51 23378.65

7 Fabrication,supplying,Fitting and Fixing of MS.Flate 63x10mm of rubber seal with all taxes materials&labour all complete job as per specification and direction of E/I 45.33 M 779.23 35322.50

8 Extraction of old gates by crane /other Mechanically means labour charges as per specification and direction of E/I 6 each 3906 23436.00

Total (Part -A) :- 969448.44

9 Fabrication,supplying,Fitting,Fixing of M.S gate of made of ISMC- 100x50mm gates frame,horizontal girder,vertical stiffener and 8mm thick skin plate and seal of s.s plate-60x8mm welded in both side of gate ,top and bottom frame with all labour and materials ,all taxes complete job as per specification and direction of E/I. 1no gatex 4.176 m2 4.176 sq m 22395.59 93523.98

10 Supplying,Fitting,Fixing & Installation of Fabricated side channel 10mm thick made of M.S Fabricated channel 185x100 with anchoring by 16mm dia rod and welded together to form channel with vertical s.s plate 60x8mm in both side in channel with all taxes labour & materials . Complete job as per specification and direction of E/I. 1no.gate x 8.22m 8.22 m 7736.68 63595.51

11 Fabrication,Supplying,Fitting and Fixing of Bottom seal beam made ISMB-200x100mm with anchoring by 16mm dia m.s rod and seal of s.s plate 60x8 mm welded in bottom seal with all taxes & materails complete job as per specification and direction of E/I. 1no.gatex2.74m 2.74 m 4455.40 12207.80

12 Fabrication,Supplying,Fitting and Fixing of Main Hoisting beam and cross beam made ISMB-200X100mm and ISMC-100x50mm and Supplying,Fitting,Fixing of 6mm thick chequred plate for plateform with all taxes materal & labour as complete job as per specification and direction of E/I. 1no.gatex3.658 m 2.74 m 30441.41 83409.46

13 Fabrication and erection ofC.I hexagonal checknut 63mm & 80mm dia for low level small H/R gates with internal G.M bush fitted M.S base plate including M.S operating handle with all taxes labour and materals complete job as per specification and direction of e/i (i) 1nos.gatesx1sets (63mm) 1 each 27041.00 27041.00

14 1 no gatex1set(80mm) 1 each 37754.00 37754.00

15 Fabrication and erection of 63mm & 80mm Screw rod with 2TPI threaded for low level sluice gate with all taxes labour and materals complete job as per specification and direction of E/I. 1 nos gatesx3.65 m(63mm) 3.65 m 4569.00 16676.85

17 Providing laying P.C.C /R.C.C M-150 with nominal mix of (1:2:4) in super structure of various component of canal or embankment structure with approved quality sand of requisite F.M washed & screened including necessary tools and plant vibrating, curing royality and all taxes etc excluding cost of form work as well as reinforcement to cutting, binding, and placing Complete job as per specification and direction of E/I 1nos gate - 5.645 cum 6359.04 35896.78

18 Supplying, Fitting &Fixing of Musical rubber seal of standerd qualiyt(INDIAMART)and 2 Side of gates make it leakproof alongwith counter shank bolt and expansion joint with all taxes materials &labour all complete job as per specification and direction of E/I (i)2nos gates 7.01 m 1134 7949.34

19 Supplying, Fitting & Fixing of Flat rubber seal of standerd quality(INDIAMART) of Bottom of gates to make it leak proof with all taxes materials &labour all complete job as per specification and direction of E/I (i)2nos gates 3.85 m 900 3465.00

20 Fabrication,supplying,Fitting and Fixing of MS.Flate 63x10mm of rubber seal with all taxes materials&labour all complete job as per specification and direction of E/I 10.86 m 779.23 8462.44

21 Cleaning of gate, gate groove and making free form dust, mud, sand, stone particles and unserviceable materials for smooth working of gate including all labour and jugar all complete work for all type and for gate. groove and vent to be cleaned 2 each 841 1682.00

22 Extraction of old gates by crane of other Mechanically means labour charges as per specification and direction of E/I 2 each 3906 7812.00

23 Carriage of materials

(i) Cement AV Lead 10 km 1.531 mt 371.3 568.46

(ii) Sand AV Lead 15 km 2.13 cum 485.3 1033.69

(iii) Stone chips Av Lead 25km 4.252 cum 684.8 2911.77

TOTAL (Part-B) :- 423057.35

24 Cleaning of gate, gate groove and vent making free form dust, mud, sand, stone particles and unserviceable materials for smooth working of gate including all labour and jugar all complete work for all type and size for gate groove and vent to be cleaned (one time of in year) 61 Each 840 51240.00

25 Overhauling,oiling and greasing(Mix of 70%Mobile&30% greasing)for stander quality of checkNut and screw and steel Balls with complete cleaning k-oil/HSD and replacement of damaged steel Balles and again refitting for smooth working with all complete work with labour& Materials all taxes as per specification and direction of E/I 61 Each 1256 76616.00

26 For speed reduction with counter weight and rope drum system attached hoisting arrangement 6 Each 5553 33318.00

27 For winch crab with wire rope attaued hoisting arrangement 4 Each 1803 7212.00

Total (Part- C) :- 168386.00

28 Overhauling oiling and greasing for hoisting arrangement cleaning and washing of spindle ckecknut with H.S.D/K oil replacing damage nut & bolts rebitting the same for smooth working at safe with all labour and tools and carraige of materials all complete job as per specification and direction of E/I.

i Maintenance work for all types of gates, including Spindle & Checknut Hoisting Arrangement System 86 /gate 1258 108188

ii Maintenance of speed reduction system with counterweight and rope drum attached to hoisting arrangements. 6 /gate 5051 30306

iii Maintenance of winch crab with wire rope attached to hoisting arrangements. 6 /gate 1762 10572

iv Maintenance of Gear pinion and Gear box Worm & worm wheel gear hoisting arrangement. 41 /gate 5557 227837

Total (Part -D) :- 376903

29 Overhauling, oiling, and greasing of hoisting arrangements; cleaning and washing of screw rods with HSD/K oil; replacing damaged steel bolts; refitting the same for smooth operation, including labour, materials, and carriage of materials, complete in all respects as per specifications and direction of E/I.

i Maintenance work for all types of gates, including Spindle & Checknut Hoisting Arrangement System 38 Nos. 1258 47807.8

ii Maintenance of speed reduction system with counterweight and rope drum attached to hoisting arrangements. 4 Nos. 5051 20205.04

iii Maintenance of winch crab with wire rope attached to hoisting arrangements. 3 Nos. 1762 5287.125

iv Maintenance of gear pinion and gearbox for worm wheel gear hoisting arrangements. 9 Nos. 5557 50016.375

Total ( Part -E) :- — — — 123316

Subtotal ( Part - A + B+ C + D + E) — — — 2061111.13

Add Seign. Fees 10% — — — 512.66

Subtotal — — — 2082234.90

Grand Total — — — 2457037.18

RoundOff — — — 2457037

J.E(M) A.E(M) E.O(M) E.E(M)