Sub - Estimate : Construction of 20,000 Lts. Capacity E.L.S.R S.

No Description of work Length Breadth

Height 7Feet Depth Qty.

1 Earthwork excavation and depositing on bank with initial lead and lift in HSC soils 2 cement concrete (1:4:8) Using 40 mm Crushed metal including cost and conveyance of all materials and labour charges etc., complete but excluding cost of Steel for Raft slab A) For Foundations B) For Basement concrete 3 Vibrated Reinforced cement concrete (1:1.5:3) Using 20 mm Crushed metal including cost and conveyance of all materials and labour charges etc., complete but excluding cost of Steel for Raft slab A) For Raft slab 4 Vibrated Reinforced cement concrete (1:1.5:3) Using 20 mm Crushed metal including cost and conveyance of all materials and labour charges etc., complete but excluding cost of Steel for Side wall below Basement For Side Wall below Basement 5 Filling basement with sand including watering and ramming and labour charges etc., complete. For Side Wall below Basement 6 Vibrated Reinforced cement concrete (1:1.5:3) Using 20 mm Crushed metal including cost and conveyance of all materials and labour charges etc., complete but excluding cost of Steel for BOTTOM SLAB

1*

3.14

4.10

1.20

1.20

18.54

7.42

1*

3.14 0.78

4.10 4.00

1.20 4.00

0.30 0.15

4.63 1.87 6.51

2.60

1*

3.14

4.10

0.90

0.20

2.32

0.93

1*

3.14

4.10

0.15

2.00

3.86

1.54

1*

0.785

4.00

4.00

1.85

23.24

9.29

1*

0.785

4.25

4.25

0.15

2.13

0.85

7 Vibrated Reinforced cement concrete (1:1.5:3) Using 20 mm Crushed metal including cost and conveyance of all materials and labour charges etc., complete but excluding cost of Steel for SIDE WALLS 8 Vibrated Reinforced cement concrete (1:2:4) Using 20 mm Crushed metal including cost and conveyance of all materials and labour charges etc., complete but excluding cost of Steel for TOP SLAB Deduct Manhole cover 9 Plastering with CM(1:3) 20mm thick with 2% accoproof powder including cost and conveyance of all materials and Labour For Side wall inside For Top of bottom slab

1*

3.14

4.10

0.10

2.00

2.57

1.03

1* -1 *

0.79

4.50 0.60

4.50 0.60

0.10 0.10

1.59 -0.04 1.55

0.62

3.14 0.79

4.00 4.00

2.00 4.00

25.12 12.56 37.68

For basemment above GL Side wall For Side wall For Side wall inside For Top of bottom slab For Top slab Deduct Manhole cover

3.14 3.14 3.14 0.79 0.79 -1.0

4.25 4.20 4.00 4.00 4.50 0.60

1.30 2.00 2.00 4.00 4.50 0.60

17.35 26.38 25.12 12.56 15.90 -0.36 96.94

11 White washing with janata cement two coats including cost and conveyance of all materials and labour charges etc., complete. Inside tank alround Top of Bottom slab Ceiling of Top slab Deduct Manhole cover

3.14 0.79 0.79 -1.0

4.00 4.00 4.00 0.60

2.40 5.00 5.00 0.60

30.14 15.70 15.70 -0.36 61.18

12 Colour washing with Snowcem two coats including cost and conveyance of all materials and labour charges etc., complete. Out side tank alround Top of Top slab Deduct Manhole cover

3.14 0.79 -1.0

4.00 4.50 0.60

4.40 5.50 0.60

55.26 19.43 -0.36 74.33

13 Provision for man hole cover of 600mm Dia

1 1

1 No

14 Provision for Fly proof Nylon Mesh

1 No

15 Provision for RCC pheniol 16 Provision for pre cast RCC ladder 450mm width inside 17 Provision for Lightning arrestor 18 Provision for GI Hand railing 19 Provision for MS ladder 450mm width as per approved design with MS angles etc., 20 Provision for fixing of inlet and outlet, scour and overflow pipes from tank to ground level etc., 21 Provision for cost of steel 23 Provision for writing name plate 24 Provision for cost of CI pipes and specials for vertical connections 25 Other unforeseen Items TOTAL

1 No

1 1 1

1 No 1 No 1 No

1*

4.50

4.50

1 Rmt

1* 1*

1.00 790 790 #REF!

1 set Kg1000

LS LS

Earthwork 40 mm Metal 20 mm metal sand Gravel Cement Steel 8 mm Dia Labour GI Railing, MS Ladder,Volves , GI fittings and Painting

2 6 10 10 110 790

Tractor Loads Tractor Loads Tractor Loads Tractor Loads Bags KGs

1500 3000 1000 300 300 45

3000 17922 10000 3088 33000 35550 55000

20000 TOTAL

177560 178000

SAY

Sub - Estimate : Construction of 20,000 Lts. Capacity G.L.S.R S.No Description of work Length Breadth

Height 10 Feet Depth Qty.

1 Earthwork excavation and depositing on bank with initial lead and lift in HSC soils * 2 cement concrete (1:4:8) Using 40 mm Crushed metal including cost and conveyance of all materials and labour charges etc., complete but excluding cost of Steel for Raft slab A) For Foundations B) For Basement concrete 3 Vibrated Reinforced cement concrete (1:1.5:3) Using 20 mm Crushed metal including cost and conveyance of all materials and labour charges etc., complete but excluding cost of Steel for Raft slab A) For Raft slab 4 Vibrated Reinforced cement concrete (1:1.5:3) Using 20 mm Crushed metal including cost and conveyance of all materials and labour charges etc., complete but excluding cost of Steel for Side wall below Basement For Side Wall below Basement 5 Filling basement with sand including watering and ramming and labour charges etc., complete. For Side Wall below Basement 6 Vibrated Reinforced cement concrete (1:1.5:3) Using 20 mm Crushed metal including cost and conveyance of all materials and labour charges etc., complete but excluding cost of Steel for BOTTOM SLAB 7 Vibrated Reinforced cement concrete (1:1.5:3) Using 20 mm Crushed metal including cost and conveyance of all materials and labour charges etc., complete but excluding cost of Steel for SIDE WALLS 1* 0.785 4.00 4.00 2.85 35.80 14.32 1* 3.14 4.10 0.15 3.00 5.79 2.32 1* 3.14 4.10 0.90 0.20 2.32 0.93 1* 3.14 0.78 4.10 3.85 1.20 3.85 0.30 0.15 4.63 1.73 6.37 3.14 4.10 1.20 0.60 0.00

2.55

1*

0.785

4.25

4.25

0.15

2.13

0.85

1* 8 Vibrated Reinforced cement concrete (1:2:4) Using 20 mm Crushed metal including cost and conveyance of all materials and labour charges etc., complete but excluding cost of Steel for TOP SLAB Deduct Manhole cover 9 Plastering with CM(1:3) 20mm thick with 2% accoproof powder including cost and conveyance of all materials and Labour For Side wall inside For Top of bottom slab

3.14

4.10

0.10

2.00

2.57

1.03

1* -1 *

0.79

5.50 0.60

5.50 0.60

0.10 0.10

2.37 -0.04 2.34

0.94

3.14 0.79

5.00 5.00

2.00 4.00

31.40 15.70 47.10

For basemment above GL Side wall For Side wall For Side wall inside For Top of bottom slab For Top slab Deduct Manhole cover

3.14 3.14 3.14 0.79 0.79 -1.0

5.25 5.20 5.00 5.00 5.50 0.60

1.30 2.00 2.00 4.00 4.50 0.60

21.43 32.66 31.40 15.70 19.43 -0.36 120.26

11 White washing with janata cement two coats including cost and conveyance of all materials and labour charges etc., complete. Inside tank alround Top of Bottom slab Ceiling of Top slab Deduct Manhole cover

3.14 0.79 0.79 -1.0

5.00 5.00 5.00 0.60

2.40 5.00 5.00 0.60

37.68 19.63 19.63 -0.36 76.57

12 Colour washing with Snowcem two coats including cost and conveyance of all materials and labour charges etc., complete. Out side tank alround Top of Top slab Deduct Manhole cover

3.14 0.79 -1.0

5.00 5.50 0.60

4.40 5.50 0.60

69.08 23.75 -0.36 92.47

13 Provision for man hole cover of 600mm Dia

1 1 1

1 No 1 No 1 No

14 Provision for Fly proof Nylon Mesh

15 Provision for RCC pheniol

16 Provision for pre cast RCC ladder 450mm width inside

1 No

17 Provision for Lightning arrestor 18 Provision for GI Hand railing 19 Provision for MS ladder 450mm width as per approved design with MS angles etc., 20 Provision for fixing of inlet and outlet, scour and overflow pipes from tank to ground level etc., 21 Provision for cost of steel 23 Provision for writing name plate 24 Provision for cost of CI pipes and specials for vertical connections 25 Other unforeseen Items TOTAL

1 1

1 No 1 No

1*

1* 1*

LS LS

Earthwork 40 mm Metal 20 mm metal sand Gravel Cemetn Steel 8 mm Dia Labour GI Railing, MS Ladder,Volves , GI fittings and Painting 2 Tractor Loads 7 Tractor Loads 12 Tractor Loads 25 Tractor Loads 120 1000 Bags KGs
1500 3000 1000 300 300 45 3000 21181 12000 7500 36000 45000 60000

20000

TOTAL SAY

184681 185000

Sub - Estimate : Construction of 40,000 Lts. Capacity E.L.S.R S.No Description of work Length Breadth

Height 7 Feet Depth Qty.

1 Earthwork excavation and depositing on bank with initial lead and lift in HSC soils 2 cement concrete (1:4:8) Using 40 mm Crushed metal including cost and conveyance of all materials and labour charges etc., complete but excluding cost of Steel for Raft slab A) For Foundations B) For Basement concrete 3 Vibrated Reinforced cement concrete (1:1.5:3) Using 20 mm Crushed metal including cost and conveyance of all materials and labour charges etc., complete but excluding cost of Steel for Raft slab A) For Raft slab 4 Vibrated Reinforced cement concrete (1:1.5:3) Using 20 mm Crushed metal including cost and conveyance of all materials and labour charges etc., complete but excluding cost of Steel for Side wall below Basement For Side Wall below Basement 5 Filling basement with sand including watering and ramming and labour charges etc., complete. For Side Wall below Basement 6 Vibrated Reinforced cement concrete (1:1.5:3) Using 20 mm Crushed metal including cost and conveyance of all materials and labour charges etc., complete but excluding cost of Steel for BOTTOM SLAB

1*

3.14

5.10

1.20

0.60

11.53

667

1*

3.14 0.78

5.10 5.25

1.20 5.25

0.30 0.15

5.77 3.22 8.99

3.60

11765

1*

3.14

5.10

0.90

0.20

2.88

1.15

9641

1*

3.14

5.10

0.15

2.00

4.80

1.92

48949

1*

0.785

5.00

5.00

1.85

36.31

14.52

4004

1*

0.785

5.25

5.25

0.15

3.25

1.30

8849

7 Vibrated Reinforced cement concrete (1:1.5:3) Using 20 mm Crushed metal including cost and conveyance of all materials and labour charges etc., complete but excluding cost of Steel for SIDE WALLS 8 Vibrated Reinforced cement concrete (1:2:4) Using 20 mm Crushed metal including cost and conveyance of all materials and labour charges etc., complete but excluding cost of Steel for TOP SLAB Deduct Manhole cover 9 Plastering with CM(1:3) 20mm thick with 2% accoproof powder including cost and conveyance of all materials and Labour For Side wall inside For Top of bottom slab

1*

3.14

5.10

0.10

2.40

3.84

1.54

36256

1* -1 *

0.79

5.50 0.60

5.50 0.60

0.10 0.10

2.37 -0.04 2.34

0.94

7294

3.14 0.79

5.00 5.00

2.40 5.00

37.68 19.63 57.31

For basemment above GL Side wall For Side wall For Top slab Deduct Manhole cover

3.14 3.14 0.79 -1.0

5.25 5.20 5.50 0.60

2.40 2.00 4.50 0.60

39.56 32.66 19.43 -0.36 91.29

11 White washing with janata cement two coats including cost and conveyance of all materials and labour charges etc., complete. Inside tank alround Top of Bottom slab Ceiling of Top slab Deduct Manhole cover

3.14 0.79 0.79 -1.0

5.00 5.00 5.00 0.60

2.40 5.00 5.00 0.60

37.68 19.63 19.63 -0.36 76.57

12 Colour washing with Snowcem two coats including cost and conveyance of all materials and labour charges etc., complete. Out side tank alround Top of Top slab Deduct Manhole cover

3.14 0.79 -1.0

5.00 5.50 0.60

4.40 5.50 0.60

69.08 23.75 -0.36 92.47

13 Provision for man hole cover of 600mm Dia

1 1 1

1 No 1 No 1 No

14 Provision for Fly proof Nylon Mesh

15 Provision for RCC pheniol

16 Provision for pre cast RCC ladder 450mm width inside 17 Provision for Lightning arrestor 18 Provision for GI Hand railing 19 Provision for MS ladder 450mm width as per approved design with MS angles etc., 20 Provision for fixing of inlet and outlet, scour and overflow pipes from tank to ground level etc., 21 Provision for cost of steel 23 Provision for writing name plate 24 Provision for cost of CI pipes and specials for vertical connections 25 Other unforeseen Items TOTAL

1 1 1

1 No

1 No

1 No

1*

1* 1*

LS LS

Earthwork 40 mm Metal 20 mm metal sand Gravel Cement Steel Labour GI Railing, MS Ladder,Volves , GI fittings and Painting

4 7 14 17 135 1200

Tractor Loads Tractor Loads Tractor Loads Tractor Loads Bags KGs

1500 3000 1000 300 45

6000 20537 14000 40500 54000 65000

300 4956.75

20000 TOTAL

224994 225000

SAY

Sub - Estimate : Construction of 40,000 Lts. Capacity G.L.S.R S.No Description of work Length Breadth

Height 10 Feet Depth Qty.

1 Earthwork excavation and depositing on bank with initial lead and lift in HSC soils * 2 cement concrete (1:4:8) Using 40 mm Crushed metal including cost and conveyance of all materials and labour charges etc., complete but excluding cost of Steel for Raft slab A) For Foundations B) For Basement concrete 3 Vibrated Reinforced cement concrete (1:1.5:3) Using 20 mm Crushed metal including cost and conveyance of all materials and labour charges etc., complete but excluding cost of Steel for Raft slab A) For Raft slab 4 Vibrated Reinforced cement concrete (1:1.5:3) Using 20 mm Crushed metal including cost and conveyance of all materials and labour charges etc., complete but excluding cost of Steel for Side wall below Basement For Side Wall below Basement 5 Filling basement with sand including watering and ramming and labour charges etc., complete. For Side Wall below Basement 6 Vibrated Reinforced cement concrete (1:1.5:3) Using 20 mm Crushed metal including cost and conveyance of all materials and labour charges etc., complete but excluding cost of Steel for BOTTOM SLAB 1* 0.785 5.00 5.00 2.85 55.93 22.37 1* 3.14 5.10 0.15 3.00 7.21 2.88 1* 3.14 5.10 0.90 0.20 2.88 1.15 1* 3.14 0.78 5.10 4.85 1.20 4.85 0.30 0.15 5.77 2.75 8.52 3.14 5.10 1.20 0.60 0.00

3.41

1*

0.785

5.25

5.25

0.15

3.25

1.30

7 Vibrated Reinforced cement concrete (1:1.5:3) Using 20 mm Crushed metal including cost and conveyance of all materials and labour charges etc., complete but excluding cost of Steel for SIDE WALLS 1* 8 Vibrated Reinforced cement concrete (1:2:4) Using 20 mm Crushed metal including cost and conveyance of all materials and labour charges etc., complete but excluding cost of Steel for TOP SLAB Deduct Manhole cover 9 Plastering with CM(1:3) 20mm thick with 2% accoproof powder including cost and conveyance of all materials and Labour For Side wall inside For Top of bottom slab 3.14 5.10 0.10 2.40 3.84 1.54

1* -1 *

0.79

5.50 0.60

5.50 0.60

0.10 0.10

2.37 -0.04 2.34

0.94

3.14 0.79

5.00 5.00

2.00 4.00

31.40 15.70 47.10

For basemment above GL Side wall For Side wall For Side wall inside For Top of bottom slab For Top slab Deduct Manhole cover

3.14 3.14 3.14 0.79 0.79 -1.0

5.25 5.20 5.00 5.00 5.50 0.60

1.30 2.00 2.00 4.00 4.50 0.60

21.43 32.66 31.40 15.70 19.43 -0.36 120.26

11 White washing with janata cement two coats including cost and conveyance of all materials and labour charges etc., complete. Inside tank alround Top of Bottom slab Ceiling of Top slab Deduct Manhole cover

3.14 0.79 0.79 -1.0

5.00 5.00 5.00 0.60

2.40 5.00 5.00 0.60

37.68 19.63 19.63 -0.36 76.57

12 Colour washing with Snowcem two coats including cost and conveyance of all materials and labour charges etc., complete. Out side tank alround Top of Top slab Deduct Manhole cover

3.14 0.79 -1.0

5.00 5.50 0.60

4.40 5.50 0.60

69.08 23.75 -0.36 92.47

13 Provision for man hole cover of 600mm Dia

1 1 1

1 No 1 No 1 No

14 Provision for Fly proof Nylon Mesh

15 Provision for RCC pheniol

16 Provision for pre cast RCC ladder 450mm width inside

1 1 1

1 No 1 No 1 No

17 Provision for Lightning arrestor

18 Provision for GI Hand railing

19 Provision for MS ladder 450mm width as per approved design with MS angles etc.,

1*

1 Rmt

20 Provision for fixing of inlet and outlet, scour and overflow pipes from tank to ground level etc.,

1* 1*

21 Provision for cost of steel

23 Provision for writing name plate

24 Provision for cost of CI pipes and specials for vertical connections

LS LS

25 Other unforeseen Items TOTAL

Earthwork 40 mm Metal 20 mm metal sand Gravel Cement Steel 8 mm Dia Labour GI Railing, MS Ladder,Volves , GI fittings and Painting 4 Tractor Loads 9 Tractor Loads 15 Tractor Loads 25 Tractor Loads 150 1350 Bags KGs
1500 3000 1000 300 300 45 6000 26420 15000 7500 45000 60750 70000

20000

TOTAL

250670

Say

250000

2007-2008 SSR 100 Item G For R.R.Masonry works ( granite, dolamite and trap variety quarrying is done by blasting 28 Bond stones ( 600 x 200 x 200 mm ) d HBG metal 20mm f HBG metal 40mm size (SS 5) size (SS 5) Unit Rate 1 cum 135 1 cum 1 cum 1 cum 1 cum 58 833.33 650 385 55.50 Item sankarrr Unit

Rate

106 116 118 124

NOTE:- (1) Add extra Rs.55.50/- per cum for items 33(a) to 33 (k) if the (2) Add 25% extra per cum if the metal is obtained by machine crushing excluding cost of blasting. (for 20mm metal )

125

810.6

179 180

36. Sand for mortar, 1 Cum a b Sand for filling and blindage 1 Cum 3 Bricks country (Non-modular 1000 tradditional size) 22 x 11 x 5 cm Nos 321 Synthetic Enamel paints in all shades 1 Ltr Grade - I Enamel paints in all shades 322 Synthetic 1 Ltr 331 Grade Primer Wood - II 1 Ltr 336 Snowcem or equivalent quality 336 Janathacem or equivalent quality Acco proof powder 42 Cement excluding cost of empty cement bags Cost of steel Fabrication charges of steel 1 Kg 1 Kg 1 Kg Kg Metric Tonne

89 37 2000 146.5 105.5 105.5 34.56 6.48 22 4340 50250 6.00 22.5 0 30.5 36 12.5

183

184 239 240 244 285

286

291 292

42. Labour for mixing cement mortar 1 Cum a 9.a Loamy and Clayey soils like black 1 cum cotton soils, red earth and ordinary b gravel SS 20-A. in Ordinary gravel EW excavation 1 cum b EW excavation in Hard Gravelly Soils 1 cum 25 Refilling with the excavated sand 1 cum complying with the standard specifications for filling foundations 26. Refilling with the excavated soils ( 1 cum a other than sand) complying with the standard specifications for filling foundations. 1. Add for vibrating concrete 1 cum 2. Add for machine mixing of concrete. 1 cum 856 centering charges for all RCC roof 10 slabs upto 150 mm depth and upto Sqm 3.66 M of charges for 878 Centering floor height lintels and 1 cum plinth beams ( less than 3.0 span)

8.4

38.5 37.5 851.5 654.4

12 Laying, jointing of G.I. / PVC/HDPE pipes and specials/fittings including excavation upto 0.5 m depth in all soils except rock requiring blasting and refilling trenches after laying and jointing pipes. a G.I. PIPES : DIA in mm 50 40 32 25 20 15 b PVC/HDPE pipes as per BIS No.7634 part-III/75 for PVC and BIS No.7634 part-II/75 for HDPE pipes. DIA in mm

1 Rmt 1 Rmt 1 Rmt 1 Rmt 1 Rmt 1 Rmt

12.6 12.9 11.9 11.9 10.7 10.7

50 1 Rmt 40 1 Rmt 32 1 Rmt 25 1 Rmt 20 1 Rmt 16 Lowering, laying, jointing & testing to Hydraulic Field test pressure including cost of water with minimum water lead of 500 M (Labour charges only) for PVC pipes excluding the cost ofin mm . DIA of Pipes 63 1 Rmt 75 1 Rmt 90 1 Rmt 110 1 Rmt 33 Centring and scaffolding charges for RCC members a) for R C C Elevated Service Reservoir of staging up to 15 metre below L W L. 1) Slabs for thickness (150 mm to 300 mm) 3) Side walls curved surfaces. 6) Roof Slab. 7) Column footing. 8) Column braces and beams 9) Circular braces, ring beams & circular column. walls of circular faces 5) RCC vertical 34 Lift or delift of materials : a) Lifting of cement concrete for RCC

11.9 11.9 10.9 10.9 10

6.9 8.4 7.4 7.9

867.5 655.7 437.4 478.2 292.5 320.5 501.4

1 Sqm

1 Cum

56.6

Labour Charges : CC(1:2:4) or (1:3:6)(1:4:8) RCC(1:2:4) RRM LM/CM BMasonry Plastering CM 12mm Plastering CM 12mm for 2 Coats Plastering CM 20mm Plastering CM 20mm 2 Coats Pointing with CM to RRM Whitewashin one coat Whitewashin two coats Painting to Old/New wood work of two coats Painting to Primary coat over Old/New one coat Varnish in two coats Distemparing 2 coats with water bound Distemparing 2 coats with oil bound Painting with JAN/Snow Cem 2 coats Flooring with CDP Slabs LC for laying Clazed tiles Dry Stone for retaining wall Dry Stone for retaining wall well stein Rough Stone dry packing for Revetment Rough Stone dry packing for apron Gravel packing for Revetment

449.2. 794.4 662.8 596.4 390 678.8 763.6 771.6 473.6 422.4 614.4 182.4 106.4 294.8 226.8 182.4 278 869.2 57.8 264.8 355.6 267.2 264.2 127.6

Name of the Work :Providing PWS Scheme at Kethireddy gari Palle, H/O Bandrevu.

Est.Cost: Description 1 Unit

2.60 Rate 53.9

Lifting of cement concrete 1 Cu.m for RCC elevated reservoir. For every 3 m height or part thereof over the initial lift of

706.14 847.368 494.298 Lead in KMs and Lead Charges Description Metal, RR Stones,Bond stones, Crushed Metal

KMs 3

Rs.

Source

Sand for mortor Sand for Filling Estimate Details: Length of Pumping main: Length of Distribution:

55 4 3 75/6kg 70 75/4kg 350

113 Local Sidda reddy 369 cross 100.3 Local 96 Local 90/6kg 110/6kg 0 90/4kg 0

Design Data Population 487 MWL of OHSR/GLSR/CISTERN/HIG HEST LEVEL L IN THE 100.00 DISTRIBUTION Foot Valve Level 0.00 Staging of OHSR 6.30 1.30 -1.70 Name of the Work :Providing PWS Scheme at Kethireddy gari Palle, H/O Bandrevu. S.S.R. 2006-2007 Grant : ARWS(P)

-4.70

1.3

LEAD STATEMENT
S. Description of Material No

Est.Cost

2.60 Lakhs

1 2 3 4 5 7 8

Sand for Mortar Sand for filling 40 mm HBG Metal R R Stones Bond Stone Country Bricks 20 mm Crushed Metal

Source of Supply Local Local Local Local Local Local Sidda reddy cross Local

Unit 1 cum 1 Cum 1 Cum 1 Cum 1 Cum 1000 Nos.

Lead in Lead Blasting Seiniorag Kms Charges Initial Cost Charges e & Cess 4.00 100.30 89.00 0.00 36.00 3.00 96.00 37.00 0.00 36.00 3.00 113.00 385.00 60.00 45.00 3.00 113.00 135.00 58.00 45.00 3.00 113.00 833.33 45.00 6.00 2000.00 35.00

Deduct Stackin g -9.20 -9.20 -15.20 -15.20 -15.20

Total 216.10 159.80 587.80 335.80 976.13 2035.00

9 20 mm HBG Metal 10 Steel 11 Cement

1 Cum 1 MT.

55.00 3.00

369.00 113.00

810.60 650.00 50250 4340

60.00 60.00

45.00 45.00

-15.20 -15.20

1269.40 852.80 50250.00 4340.00

Certified that the above leads are correct and nearest to the best of my knowledge

DATA SHEET Name of the Work :Providing PWS Scheme at Kethireddy gari Palle, H/O Bandrevu. CEMENT MORTARS (1:3) (1:4) (1:5) (1:6) Cost of Sand 216.10 216.10 216.10 216.10 Cost of cement 2083.20 1562.40 1249.92 1041.60 Mixing charges 22.50 22.50 22.50 22.50 TOTAL 2321.80 1801.00 1488.52 1280.20

(1:8) 216.10 781.20 22.50 1019.80

Name of the Work :Providing PWS Scheme at Kethireddy gari Palle, H/O Bandrevu.

Data for Construction of 20 KL GLSR Qty. 1.00 S.NoDescription 1 Earthwork excavation and depositing on bank with initial lead and lift in HSC soils Total 2 cement concrete (1:4:8) Using 40 mm HBG metal including cost and conveyance of all materials and labour charges etc., complete Cost of 40 mm HBG metal Cost of Sand Cost of Cement Labour Charges Sundries Total Rate Est.Cost Per

Grant : ARWS(P) 2.60 Lakhs Amount

36.00

1.00 1 Cum

36.00 36.00

EW in HSC EW in HSC

1.00

0.92 0.46 165.60 1.00 1.00

587.80 1.00 216.10 1.00 4340.00 1000.00 449.2. 1.00 1 Cum

540.78 99.41 718.70 449.20 0.01 1808.10

CC (1:3:6) 540.78 99.41 958.00 449.20 0.01 2047.40

CC(1:4:8) CC(1:4:8) CC(1:4:8) CC(1:4:8) CC(1:4:8) CC(1:4:8) CC(1:4:8) Sand filling

1.00

0.92 0.46 441.60 1.00 1.00 1.00

3 Vibrated Reinforced cement concrete (1:1.5:3) Using 20 mm Crushed metal including cost and conveyance of all materials and labour charges etc., complete but excluding cost of Steel Cost of 20 mm Crushed metal Cost of Sand Cost of Cement Mixing Charges Vibrating Charges Labour Charges Total 4 Vibrated Reinforced cement concrete (1:1.5:3) Using 20 mm Crushed metal including cost and conveyance of all materials and labour charges etc., complete but excluding cost of Steel for Raft Slab. Cost of VRCC (1:1.5:3) Centring charges Sundries Total S.NoDescription

VRCC(1:1 1/2:3) 1269.40 1.00 216.10 1.00 4340.00 1000.00 37.50 38.50 794.40 1.00 1.00 1.00 1 Cum 1167.85 99.41 1916.54 37.50 38.50 794.40 4054.20

VRCC(1:1 1/2:3) VRCC(1:1 1/2:3) VRCC(1:1 1/2:3)

VRCC(1:1 1/2:3) VRCC(1:1 1/2:3) VRCC(1:1 1/2:3) VRCC(1:1 1/2:3)

1.00 0.95

4054.20 112.00

1.00 Cum 1.00 Sqm 1 Cum

4054.20 106.40 0.00 4160.60 Amount

Qty.

Rate

Per

1.00

1.00 20.00

4 Vibrated Reinforced cement concrete (1:1.5:3) Using 20 mm Crushed metal including cost and conveyance of all materials and labour charges etc., complete but excluding cost of Steel for below Basement SIDE WALLS cost of VRCC(1:1.5:3) Centring Charges Sundries Total 5 Filling basement with sand including watering and ramming and for filling Cost of sand labour Labour charges for filling Sundries Total 6 Vibrated Reinforced cement concrete (1:1.5:3) Using 20 mm Crushed metal including cost and conveyance of all materials and labour charges etc., complete but excluding cost of Steel for BOTTOM SLAB of 15 Cm thick cost of VRCC(1:1.5:3) Centring Charges Sundries Total 8 Reinforced 'cement concrete (1:2:4) Using 20 mm Crushed metal including cost and conveyance of all materials and labour charges etc., complete but excluding cost of Steel for Top slab Cost of 20 mm Mechine crushed metal Cost of Sand Cost of Cement Mixing Charges Vibrating CHARGES Labour Charges Centring Charges Sundries Total

4054.20 501.40

1.00 1.00 1 Cum

4054.20 ####### 0.00 #######

OHSR sidewalls OHSR sidewalls OHSR sidewalls White wash OHSR bottom slab. OHSR sidewalls Sand filling Sand filling Sand filling Sand filling Sand filling

1.00 1.00 1.00

159.80 12.50

1.00 1.00 1 Cum

159.80 12.50 0.00 172.30

1.00

1.00 0.95

4054.20 112.00

1.00 1.00 1 Cum

4054.20 106.40 0.00 4160.60

OHSR bottom slab. OHSR bottom slab. OHSR bottom slab. White wash OHSR bottom slab.

1.00

RCC(1:2:4) 1269.40 1.00 216.10 1.00 4340.00 1000.00 37.50 1.00 38.50 1.00 794.40 1.00 112.00 1.00 1 Cum Rate Per 1167.85 99.41 1437.41 37.50 38.50 794.40 1120.00 0.03 4695.10 Amount RCC(1:2:4) RCC(1:2:4) RCC(1:2:4) RCC(1:2:4) RCC(1:2:4) RCC(1:2:4) RCC(1:2:4) for roof slab OHSR topslab

0.92 0.46 331.20 1.00 1.00 1.00 10.00

Qty.

S.NoDescription 9 Plastering with CM(1:3) 20 mm thick with 2% accoproof powder including cost and conveyance of all materials and Labour charges etc., completed. 0.21 Cost of CM(1:3) 2.16 Accoproof powder 10.00 Labour charges 10.00

2321.80 22.00 2000.00

1.00 1.00 10.00

487.58 47.52 2000.00

Plast CM(1:3) 12mm with 2% acco proof Plast CM(1:3) 12mm with 2% acco proof Plast CM(1:3) 12mm with 2% acco proof Plast CM(1:3) 12mm with 2% acco proof

10.00

0.09 2.16 10.00

Add Vat 4% Sundries Total 10 Plastering with CM(1:3) 8 mm thick with 3% accoproof powder including cost and conveyance of all materials and Labour charges etc., completed. Cost of CM(1:3) Accoproof powder Labour charges Sundries 11 colour washing with snow cem two coats including cost and conveyance of all materials and labour charges etc., complete. Cost of White Super cem Labour charges Sundries Total 12 White washing with janata cement two coats including cost and conveyance of all materials and labour charges etc., complete. Cost of janata cement Labour charges Sundries Total 13 Cost of Fabrication charges of steel Total

10Sqm

101.40 0.04 2636.54

Plast CM(1:3) 12mm with 2% acco proof Plast CM(1:3) 12mm with 2% acco proof

2321.80 22.00 260.00

1.00 1.00 10.00 10Sqm

208.96 47.52 260.40 0.02 516.90

Plast CM(1:3) 8 mm Plast CM(1:3) 8 mm Plast CM(1:3) 12mm with 2% acco proof Plast CM(1:3) 8 mm Plast CM(1:3) 8 mm Plast CM(1:3) 8 mm

10.00

3.50 10.00

34.56 278.00

1.00 10.00 10Sqm

120.96 278.00 0.04 399.00

White wash White wash White wash White wash White wash

10.00

3.50 10.00

6.48 278.00

1.00 10.00 10Sqm

22.68 278.00 0.02 300.70

WColour wash WColour wash WColour wash WColour wash WColour wash

1.00

6.00

1.00 1 Kg

6.00 6.00

14 Brick masonry in CM(1:6) including cost and conveyance of all materials and labour charges etc., complete Cost of Bricks 512.00 0.20 Cost of CM(1:6) 1.00 Labour charges Sundries Total Qty.S.No Description 10.00 15 Plastering with CM(1:5) 12 mm thick including cost and conveyance of all materials and Labour charges etc., Cost of CM(1:5) 0.15 10.00 Labour charges Sundries Total 1.00 16 Random Rubble masonry in CM(1:8) including cost and conveyance of all materials and labour charges etc., Cost of RR Stones 1.05 0.05 Cost of Bond stone

1.00

2035.00 1000.00 1280.20 1.00 596.40 1.00 1 Cum Rate Per

1041.92 256.04 596.40 0.04 1894.40 Amount

BM in CM(1:6) BM in CM(1:6) BM in CM(1:6) BM in CM(1:6) BM in CM(1:6) BM in CM(1:6)

1488.52 390.00

1.00 10.00 10 Sqm

223.28 390.00 0.02 613.30

Plast CM(1:5) 12 mm Plast CM(1:5) 12 mm Plast CM(1:5) 12 mm Plast CM(1:5) 12 mm Plast CM(1:5) 12 mm

335.80 976.13

1.00 1.00

352.59 48.81

RRM in CM(1;8) RRM in CM(1;8) RRM in CM(1;8)

0.34 1.00

Cost of CM(1:8) Labour charges Sundries Total 17 Reinforced 'cement concrete (1:2:4) Using 20 mm Mechine crushed metal including cost and conveyance of all materials and labour charges etc., complete but excluding cost of Steel Cost of 20 mm Mechine crushed metal Cost of Sand Cost of Cement Labour Charges Hoisting charges Sundries Total 18 cement concrete (1:2:4) Using 20 mm Crushed metal including cost and conveyance of all materials and labour charges etc., complete for Public stand Posts Cost of 20mm Crushed metel Cost of Sand Cost of Cement Labour charges Sundries Total 20 Cost of Structural Steel

1019.80 662.80

1.00 1.00 1 Cum

346.73 662.80 0.07 1411.00

RRM in CM(1;8) RRM in CM(1;8) RRM in CM(1;8) RRM in CM(1;8)

1.00

RCC(1:2:4) 1269.40 1.00 216.10 1.00 4340.00 1000.00 794.40 1.00 72.40 1.00 1 Cum 1167.85 99.41 1437.41 794.40 72.40 0.02 3571.49 RCC(1:2:4) RCC(1:2:4) RCC(1:2:4) RCC(1:2:4) RCC(1:2:4) RCC(1:2:4)

0.92 0.46 331.20 1.00 1.00 1.00 10.00

RCC(1:2:4) for roof slab 1269.40 1.00 216.10 1.00 4340.00 1000.00 449.2. 1.00 1 Cum 50250 Rate 1.00 MT Per 1167.85 99.41 1437.41 0.00 0.00 2704.70 50.25 50.25 Amount

0.92 0.46 331.20 1.00 1.00

RCC(1:2:4) for roof slab RCC(1:2:4) for roof slab RCC(1:2:4) RCC(1:2:4) RCC(1:2:4)

1.00

Description Qty.S.No 10.00 21 Pointing with CM (1:3) to RR Masonry including cost and conveyence of all materials and labour charges etc , complete. 0.09 CM (1:3) 10.00 Labour charges

2321.80 473.60

1.00 10.00 Sqm 10 Sqm

208.96 473.60 682.56

Name of the Work :Providing PWS Scheme at Kethireddy gari Palle, H/O Bandrevu.

Data for Pipe line 1 For 75 mm PVC Pipes Earthwork excavation and depositing on bank with initial lead and lift in HG soils of trench of size 0.50*0.75 including laying and jointing of 75mm dia 6kg/cm2 PVC pipes and refiling the trench with excavated soils etc complete, But excluding the Pipeline 75mm PVC

0.375

36.00

1.00

13.50

Pipeline 75mm PVC

0.450 0.375 1.00

120% of earth work for pipeline 50% of earth work for refilling Lowering , laying and jointing of PVC pipes 75 mm Sundries Total 2 Cost of PVC Pipe of 6Kg/cm2 CED @ 16.32 % Total 3 Cost of PVC Pipe of 4 Kg /cm2 CED @ 16.32 % Total

36.00 8.40

1.00 1.00

16.20 3.15

Pipeline 75mm PVC

Pipeline 75mm PVC

8.40

1.00 1 Rmt

8.40 0.05 41.30

Pipeline 75mm PVC Pipeline 75mm PVC Pipeline 75mm PVC

1.00 1.00

54.93

1.00 Rmt 1 Rmt

54.93 8.96 63.89

1.00 1.00

39.55

1.00 Rmt 1 Rmt

39.55 6.45 46.00

Name of the Work :Providing PWS Scheme at Kethireddy gari Palle, H/O Bandrevu.

Data for Submersible Pumpset Qty S.No Description of work Rate Per Amount

1 cost of control Pannel board with all accessories of standerd I.S.I. mark Add VAT @ 4 % Total 2 Cost of 50mm dia B class GI Pipe Add VAT @ 4 % Total 3 Cost of 50mm dia Heavy couplings Add VAT @ 4 % Total 4 Cost of 2.5mm cor plat cable wire Add VAT @ 4 % Total 5 Cost of 7/16 service wire Add VAT @ 4 % Total 6 Cost of 50mm dia Bore clamp Add VAT @ 4 % Total 7 Cost of 180mm dia Bore cover Add VAT @ 4 % Total 8 cost of 50mm dia GI Bend Add VAT @ 4 % Total 9 Cost of 50mm dia Non return volve Add VAT @ 4 % Total 10 Cost of 50mm dia heavy Flangeset Add VAT @ 4 % Total

5300

1 1 No

5300.00 212.00 5512.00 254.00 10.16 264.16 100.00 4.00 104.00 53.22 2.13 55.35 15.00 0.60 15.60 500.00 20.00 520.00 230.00 9.20 239.20 90.00 3.60 93.60 495.00 19.80 514.80 145.00 212.00 357.00 .

254

1 Rmt

100

1 No

53.22

1 Rmt

15

1 Rmt

500

1 No

230

1 No

90

1 No

495

1 No

145

1 Set

Name of the Work :Providing PWS Scheme at Kethireddy gari Palle, H/O Bandrevu. Sub - Estimate : Construction of 20,000 Lts. Capacity E.L.S.R SubS.No Description of work Length Breadth Depth Qty. 1 Earthwork excavation and depositing on bank with initial lead and lift in HSC soils 2 cement concrete (1:4:8) Using 40 mm HBG metal including cost and conveyance of all materials and labour charges etc., complete A) For Foundations B) For Basement concrete 3 Vibrated Reinforced cement concrete (1:1.5:3) Using 20 mm Crushed metal including cost and conveyance of all materials and labour charges etc., complete but excluding cost of Steel for Raft slab A) For Raft slab 4 Vibrated Reinforced cement concrete (1:1.5:3) Using 20 mm Crushed metal including cost and conveyance of all materials and labour charges etc., complete but excluding cost of Steel for Side wall below Basement For Side Wall below Basement 5 Filling basement with sand including watering and ramming and labour charges etc., complete. For Side Wall below Basement 6 Vibrated Reinforced cement concrete (1:1.5:3) Using 20 mm Crushed metal including cost and conveyance of all materials and labour charges etc., complete but excluding cost of Steel for BOTTOM SLAB

Est.Cost Est.Cost Rate

2.60 Lakhs 0.00 Lakhs Per Amount

1*

3.14

4.10

1.20

1.20

18.54

36.00

1.0 m3

667

667

1*

3.14 0.78

4.10 4.00

1.20 4.00

0.30 0.15

4.63 1.87 6.51

1808.10

1.0 m3

11765

11765

1*

3.14

4.10

0.90

0.20

2.32

4160.60

1 M3

9641

9641

1*

3.14

4.10

0.15

2.00

3.86

14082.20

1 M3

54388

48949

3.8622 1* 0.785 4.00 4.00 1.85 23.24 172.30 1 M3 4004 4004 0

1*

0.785

4.25

4.25

0.15

2.13

4160.60

1.0Cum

8849

8849

7 Vibrated Reinforced cement concrete (1:1.5:3) Using 20 mm Crushed metal including cost and conveyance of all materials and labour charges etc., complete but excluding cost of Steel for SIDE WALLS 8 Reinforced 'cement concrete (1:2:4) Using 20 mm Crushed metal including cost and conveyance of all materials and labour charges etc., complete but excluding cost of Steel for Top slab Deduct Manhole cover 9 Plastering with CM(1:3) 20mm thick with 2% accoproof powder including cost and conveyance of all materials and Labour For Side wall inside For Top of bottom slab

1*

3.14

4.10

0.10

2.00

2.57

14082.20

1.0Cum

36259

36256

36258.849

1* -1 *

0.79

4.50 0.60

4.50 0.60

0.10 0.10

1.59 -0.04 1.55

4695.10

1.0Cum

7294

7294

7294

127425 3.14 0.79 4.00 4.00 2.00 4.00 25.12 12.56 37.68

2636.54

10 M2

10 Plastering with CM(1:3) 8 mm thick with 3% accoproof powder including cost and conveyance of all materials and Labour charges etc., completed. For basemment above GL Side wall For Side wall For Side wall inside For Top of bottom slab For Top slab Deduct Manhole cover

169600 3.14 3.14 3.14 0.79 0.79 -1.0 4.25 4.20 4.00 4.00 4.50 0.60 1.30 2.00 2.00 4.00 4.50 0.60 17.35 26.38 25.12 12.56 15.90 -0.36 96.94

10M2

11 White washing with janata cement two coats including cost and conveyance of all materials and labour charges etc., complete. Inside tank alround Top of Bottom slab Ceiling of Top slab Deduct Manhole cover

3.14 0.79 0.79 -1.0

4.00 4.00 4.00 0.60

2.40 5.00 5.00 0.60

30.14 15.70 15.70 -0.36 61.18

10 M2

12 colour washing with snow cem two coats including cost and conveyance of all materials and labour charges etc., complete. Out side tank alround Top of Top slab Deduct Manhole cover

3.14 0.79 -1.0

4.00 4.50 0.60

4.40 5.50 0.60

55.26 19.43 -0.36 74.33

10M2

13 Provision for man hole cover of 600mm Dia 14 Provision for Fly proof Nylon Mesh 15 Provision for RCC pheniol 16 Provision for pre cast RCC ladder 450mm width inside 17 Provision for Lightning arrestor 18 Provision for GI Hand railing 19 Provision for MS ladder 450mm width as per approved design with MS angles etc., 20 Provision for fixing of inlet and outlet, scour and overflow pipes from tank to ground level etc., 21 Provision for cost of steel 23 Provision for writing name plate 24 Provision for cost of CI pipes and specials for vertical connections 25 Other unforeseen Items TOTAL

1 1 1

1 No 1 No 1 No

0 0 0

1 1 1

1 No 1 No 1 No

0 0 0.00

1*

4.50

4.50

1 Rmt

1* 1*

1.00 850 850

1 set 50250.00 Kg1000 42713

0 0

169600

LS LS

0 582 0.00 172825

Name of the Work :Providing PWS Scheme at Kethireddy gari Palle, H/O Bandrevu. Sub - Estimate : Construction of Pedastel S.NoDescription of work 1 Earthwork excavation and depositing on bank with initial lead and lift in HG 2 cement concrete (1:4:8) Using 40 mm HBG metal including cost and conveyance of all materials and labour charges etc., complete A) For Foundations 3 Random Rubble masonry in CM(1:8) including cost and conveyance of all materials and labour charges etc., complete a) 1 St Step Length Breadth Depth

Grant : Est.Cost Sub- Est.Cost Qty. Rate

ARWS(P) 2.60 Lakhs #REF! Per Amount

1*

1.60

1.30

0.45

0.94

36.00 1Cum

34

1*

1.60

1.30

0.10

0.21

1808.10 1Cum

376

1*

1.60

1.30

1.10

2.29

1411.00 1Cum

3228

4 Brick masonry in CM(1:6) including cost and conveyance of all materials and labour charges etc., complete Deduct for door 5 Hoisting of cut stone slab lintel 6 Reinforced 'cement concrete (1:2:4) Using 20 mm Mechine crushed metal including cost and conveyance of all materials and labour charges etc., 7 Pointing with CM (1:3) mix to RR Masonry including cost and conveyence of all materials and labour charges etc , complete. 8 Plastering with CM(1:5) 12 mm thick including cost and conveyance of all materials and Labour charges etc., completed a) Outside side walls b) inside side walls C) Basement c) Roof Deduct for door 9 Supply and fixing of MS Door 8 #REF! a) Outside side b) inside side c)Deduct door

1* 1*

1 -1

4.48 0.60

0.23 0.23 total

1.00 0.70

1.03 -0.10 0.93 0.02

1894.40 1Cum #REF! 1 Cum

1769 #REF!

1*

1.05

0.23

0.10

1*

2.10

1.80

0.075

0.28

3571.49 1 Cum

1013

1*

5.50

0.790

4.35

682.56 10 Sqm

297

1 1 1 1 1

* * * *

1 1 1 1 -2

5.40 3.56 1.04 2.10 0.60

1.80 Total -

1.00 1.00 0.74 0.75

5.40 3.56 0.77 3.78 -0.90 12.61 30.00

613.30 10 Sqm 35 Kg

773 1050

5.4 3.56 0.6

1.00 1.00 0.75

5.40 3.56 -0.90 8.06 17.00 17.00 LS LS

300.70 10 Sqm 27300 1000Kg 4.89 1.0KG TOTAL

242 464 83 745 #REF!

9 Cost of Steel for roof slab 10 Fabrication charges of steel 11 Other unforeseen Items

1* 1* 17

17 17 -

Name of the Work :Providing PWS Scheme at Kethireddy gari Palle, H/O Bandrevu. Sub - Estimate : Providing 163mm dia Bore well

Grant : Est.Cost Sub- Est.Cost Qty. Rate

ARWS(P) 2.60 Lakhs 0 Per Amount

S.No Description of work 1 Drilling of 163mm dia Bore well clear in all stratus including fixing of casing pipe, coupling, and yield test crew as required and transportation but excluding cost of casing pipes and couplings etc, complete. Add APGST at 4 %

No

Length

Breadth

Depth

150

150

245

1 Rmt

36750 1470

2 Cost of 180mm dia 6kg/cm2 PVC Pipe 3 Cost of 180mm dia Bore cap 4 Geological survey charges 5 Unforeseen item of work

15

15

380

1 Rmt

5700

1*1 1*1

1 1

120 500

1 No 1 Job LS TOTAL

120 500 5460 0

Name of the Work :Providing PWS Scheme at Kethireddy gari Palle, H/O Bandrevu. Sub - Estimate : Providing Pumping main

Grant : Est.Cost Sub- Est.Cost Qty. Rate

ARWS(P) 2.60 10693.6 Per

Lakhs

S.NoDescription of work 1 Earthwork excavation and depositing on bank with initial lead and lift in HG soils of trench of size 0.50*0.75 including laying and jointing of 75mm dia 6kg/cm2 PVC pipes and refiling the trench with excavated soils etc complete, But excluding the 2 a) For 75 mm PVC Pipes of trench size 0.50*0.75M 3 Cost of 75 mm dia 6kg/cm2 PVC Pipes 4 Cost of Sluice valves, scour valves,valve pits , GI pipes and specials etc.

Length

Breadth

Depth

Amount

1*

70

70.00

41.30 1 Rmt

2891

1*

70

70.00

63.89 1 Rmt

4473

3330 TOTAL 10694

Name of the Work :Providing PWS Scheme at Kethireddy gari Palle, H/O Bandrevu. Sub - Estimate : Gravity Main. SubS.NoDescription of work Length Breadth Depth Qty.

Grant : Est.Cost Est.Cost Rate

ARWS(P) 2.60 34176.6 Per

Lakhs

Amount

1 Earthwork excavation and depositing on bank with initial lead and lift in HG soils of trench of size 0.50*0.75 including laying and jointing of 75mm dia 4kg/cm2 PVC pipes and refiling the trench with excavated soils etc complete, But excluding the For 75 mm dia 4kg/cm2 PVC Pipes of trench size 0.50*0.75M 2 Cost of 75 mm dia 4kg/cm2 PVC Pipes 3 Cost of Sluice valves, GI pipes and PVC specials etc. TOTAL

1*

350

350.00

41.30 1 Rmt

14455

1*

350

350.00

46.00 1 Rmt

16102

3620

34177

Name of the Work :Providing PWS Scheme at Kethireddy gari Palle, H/O Bandrevu. Sub-Estimate for Stand Post 1 cement concrete (1:2:4) Using 20 mm Crushed metal including cost and conveyance of all materials and labour charges etc., complete for Public stand Posts For Platform For Standpost For Drain bottom For Curb 2 Plastering with CM(1:5) 12 mm thick including cost and conveyance of all materials and Labour charges etc., completed for For top of Platform For Stand post Fro Drain Deduct

12 12 12 12

* * * *

1.00 0.23 1.00 5.65

1.00 0.23 0.30 0.10

0.15 0.90 0.15 0.10

1.80 0.57 0.54 0.68 3.59

2704.70 1 Cum

9708

12 12 12 -12

* * * *

1.40 0.92 0.70 0.23

1.40 0.90 1.00 0.23

23.52 9.94 8.40 -0.63 41.23 LS

613.30 10 M2

2529

3 Provision for Unforseen

Total

306 12543

Name of the Work :Providing PWS Scheme at Kethireddy gari Palle, H/O Bandrevu. Sub - Estimate : Providing Submersible Pumpset

Grant : Est.Cost Sub- Est.Cost Qty. 1 LS Rate

ARWS(P) 2.60 80000.5 Per LS

Lakhs

S.No Description of work 1 5.0 HP Submersible pump set including all accessories 2 cost of control Pannel board with all accessories of standerd I.S.I. mark 3 Cost of 50mm dia B class GI Pipe 4 Cost of 50mm dia Heavy couplings 5 Cost of 2.5mm cor plat cable wire 6 Cost of 7/16 service wire 7 Cost of 50mm dia Bore clamp 8 Cost of 180mm dia Bore cover 9 cost of 50mm dia GI Bend 10 Cost of 50mm dia Non return volve 11 Cost of 50mm dia heavy Flangeset 12 Transportation, installation and errection charges of Submersible Pumpset 13 Provision for Unforeseen item

No

Length

Breadth

Depth

Amount 29000

5512.00

1 No

5512

90

90

264.16

1 Rmt

23774

15

15

104.00

1 No

1560

120 100

120 100

55.35 15.60

1 Rmt 1 Rmt

6642 1560

520.00

1 Set

520

1 2

239.20 93.60

1 Set 1 No

239.2 187.2

514.80

1 No

514.8

357.00

1 Set

357

2050

1 Job

2050

LS TOTAL

8084 80000

GENERAL ABSTRACT Name of the Work :Providing PWS Scheme at Kethireddy gari Palle, H/O Bandrevu.

Grant : Est.Cost S.No Description of work Qty. 1 Drilling of borewell for source 2 Providing 5.0 HP vertical submersible pumpsets with all accessories 3 Providing pumping main with PVC pipes (as per sub estimate) 4 Construction of VRCC GLSR of capacity 20000 Lts. (as per sub estimate) 5 Provision for distribution (as per Sub Estimate) 6 Provision for Public Stand posts 7 Provision for VAT @ 2.80 % 8 Provision for Construction of Pedestal

ARWS(P) 2.60

Lakhs

RECOST ESTIMATE Rate Per Amount

80000

80000

10694

1 No

1 No

34177

1 No

12543

LS

10400

5040

1 No

11 Unforeseen items

LS TOTAL

169600 260000

Name of the Work :Providing PWS Scheme at Kethireddy gari Pall Grant : Est.Cost DESIGN CALCULATIONS Design data Population as per 2001 census Base year population(2006) Prospective population Ultimate population Assume per capita demand as 40 lpcd Prospective daily demand Ultimate daily demand DISCHARGES: Present Prospective Ultimate Design of pumping main

ARWS(P) 2.60 Lakhs

Design calcln. Design calcln. Design calcln. Design calcln.

1.17*P 1.22*X 1.486*X

196 230 281 342

=P =X =Y =Z

Design calcln. Design calcln. Design calcln. Design calcln.

Y*45 Z*45 X*45/960 Y*45/960 Z*45/960

12364 Lts 15390 Lts 11 LPM 13 LPM 16 LPM =A =B =C

Design calcln. Design calcln. Design calcln. Design calcln. Design calcln. Design calcln. Design calcln. Design calcln. Design calcln.

RL @ Foot Valve RL @ MWL of GLSR/OHSR/CISTERN Dia of Pumping Main as per thumb rule

: :

0.00 100.00

Design calcln. Design calcln. Design calcln. Design calcln. Design calcln. Design calcln. Design calcln. Design calcln.

: 0.76*(C)^0.46 However provide

2.72 75 mm 6kg/Sqcm PVC Pipes

DESIGN OF SERVICE RESERVOIR Single filling is taken into consideration , Hence provide 20KL ELSR CAPACITY OF GLSR/OHSR = PROSPECTIVE DAILY DEMAND/2 HOWEVER PROVIDE A SERVICE RESERVOIR OF CAPACITY: DESIGN OF PUMP SET CAPACITY OF PUMPSETS Static Head=MWL of OHSR/GLSR/Highest delivery Point - FVL: Frictional losses other losses Total Head H.P of Pumpset required HOWEVER PROVIDE A PUMPSET OF : : HP=LPM*HEAD/4500*40

7695 Lts

Design calcln.

10000 Lts E.L.S.R.

Design calcln. Design calcln. Design calcln. Design calcln. Design calcln. Design calcln.

: : :

168.00 0.01 0.00 168.01 1.20

Design calcln. Design calcln. Design calcln. Design calcln. Design calcln. Design calcln. Design calcln. Design calcln. Design calcln.

5.00 HP CAPACITY

GENERAL ABSTRACT COMPARATIVE STATEMENT Name of the Work :Providing PWS Scheme at Kethireddy gari Palle, H/O Bandrevu. Grant : ARWS(P) Est.Cost 2.60 S.No Description of work Qty. 1 Drilling of borewell for source 2 Providing 5.0 HP vertical submersible pumpsets with all accessories ORIGINAL ESTIMATE Rate Per Amount Lakhs REMARKS

Qty.

RECOST ESTIMATE DIFFERENCE Rate Per Amount Excess Less

50000

1 No

50000

50000

1 No

50000

80000

1 No

80000

80000

1 No

80000

3 Providing pumping main with PVC pipes (as per sub estimate) 4 Construction of VRCC GLSR of capacity 20000 Lts. (as per sub estimate) 5 Provision for distribution (as per Sub Estimate) 6 Provision for Public Stand posts 7 Provision for Electrification charges 8 Provision for Construction of Pedestal 9 Provision for Insurance premium at 0.5 % 10 Provision for Q.C charges at 0.50% 11 Unforeseen items

10694

1 No

10694

52000

1 No

52000

160000

1 No

160000

165000

1 No

165000

5000

34177

1 No

34177

36000

1 No

36000

12000

1 No

12000

12000

1 No

12000

17000

1 No

17000

17000

1 No

17000

9000

1 No

9000

9500

1 No

9500

500

1300

2250

1300 29500 TOTAL 404970

2250 24000 450000 5500 5500 5500

COMPARATIVE STATEMENT
Name of the Work :Providing PWS Scheme at Kethireddy gari Palle, H/O Bandrevu. Sub - Estimate : Providing Pumping main Grant : Est.Cost ARWS(P) 2.60 Lakhs

S.No

Description of work

No ty. Q

AS PER ORIGINAL ESTIMATE Rate Per Amount

AS PER RE-COST ESTIMATE Qty. Rate Per Amount

DIFFERENCE Excess Less

REMARKS

1 Earthwork excavation and depositing on bank with initial lead and lift in HG soils of trench of size 0.50*0.75 including laying and jointing of 75mm dia 6kg/cm2 PVC pipes and refiling the trench with excavated soils etc complete, But excluding the 2 a) For 75 mm PVC Pipes of trench size 0.50*0.75M 3 Cost of 75 mm dia 6kg/cm2 PVC Pipes 4 Cost of Sluice valves, scour valves,valve pits , GI pipes and specials etc.

1*

500

36.32

1 Rmt

18160

500.00

38.6

1 Rmt

19300

1140

1*

500

58.74

1 Rmt

29370

500.00

58.74

1 Rmt

29370

4470 TOTAL 52000 TOTAL

3330 52000 661

661 661

GRAVITY MAIN COMPARATIVE STATEMENT

Name of the Work :Providing PWS Scheme at Kethireddy gari Palle, H/O Bandrevu. Sub - Estimate : Providing Gravity main S.No Description of work AS PER RE-COST ESTIMATE No ty. Q Rate Per Amount Grant : Est.Cost ARWS(P) 2.60 Lakhs DIFFERENCE Excess Less REMARKS

AS PER RE-COST ESTIMATE Qty. Rate Per Amount

1 Earthwork excavation and depositing on bank with initial lead and lift in HG soils of trench of size 0.50*0.75 including laying and jointing of 75mm dia 4kg/cm2 PVC pipes and refiling the trench with excavated soils etc complete, But excluding the For 75 mm dia 4kg/cm2 PVC Pipes of trench size 0.50*0.75M 2 Cost of 75 mm dia 4kg/cm2 PVC Pipes 3 Cost of Sluice valves, GI pipes and PVC specials etc.

400

36.32

1 Rmt

14528

400

38.60

1 Rmt

15440

912

400

42.35

1 Rmt

16940

400

42.35

1 Rmt

16940

LS TOTAL

4532 36000

3620

LS

3620 36000 912

912 912

STAND POST COMPARATIVE STATEMENT

Name of the Work :Providing PWS Scheme at Kethireddy gari Palle, H/O Bandrevu. Sub - Estimate : Public Stand Post S.No Description of work AS PER ORIGINAL ESTIMATE Rate Per Amount Grant : Est.Cost ARWS(P) 2.60 Lakhs DIFFERENCE Excess Less REMARKS

No ty. Q

AS PER RE-COST ESTIMATE Qty. Rate Per Amount

1 cement concrete (1:2:4) Using 20 mm Crushed metal including cost and conveyance of all materials and labour charges etc., complete for Public stand Posts 2 Plastering with CM(1:5) 12 mm thick including cost and conveyance of all materials and Labour charges etc., completed for 3 Provision for Unforseen

3.59 2305.80 1 Cum

8278

3.59

2704.70 1 Cum

9710

1432

41.23

524.60 10 Sqm LS TOTAL

2163 1559 12000

41.23 LS

613.30 10 M2

2529 305 12544

366 1254 1798 1254

COMPARATIVE STATEMENT

Name of the Work :Providing PWS Scheme at Kethireddy gari Palle, H/O Bandrevu. Grant : ARWS(P) Sub - Estimate : Construction of Pedestal Est.Cost 2.60 Lakhs AS PER ORIGINAL ESTIMATE AS PER RE-COST ESTIMATE S.No Description of work No Qty. Rate Per Amount Qty. Rate Per Amount 1 Earthwork excavation and depositing on bank with initial lead and lift in HG 2 cement concrete (1:4:8) Using 40 mm HBG metal including cost and conveyance of all materials and labour charges etc., complete A) For Foundations 3 Random Rubble masonry in CM(1:8) including cost and conveyance of all materials and labour charges etc., complete a) 1 St Step 4 Brick masonry in CM(1:6) including cost and conveyance of all materials and labour charges etc., complete 5 Hoisting of Cut stone slab Lintel 6 Reinforced 'cement concrete (1:2:4) Using 20 mm Crushed metal including cost and conveyance of all materials and labour charges etc., complete but excluding cost of Steel for Top slab 7 Pointing with CM (1:3) to RR Masonry including cost and conveyence of all materials and labour charges etc , complete. S.No Description of work

DIFFERENCE Excess Less

REMARKS

0.94

31.72 1 Cum

30

0.94

33.90 1 Cum

32

34

1*

0.21 1517.40 1 Cum

319

0.21

1604.70 1 Cum

337

18

1*

2.29 1240.00 1 Cum

2840

2.29

1325.20 1 Cum

3035

195

3228

1*

0.93 1575.90 1 Cum 0.02 1318.30 1 Cum

1466 26

0.93 0.02

1717.3 1 Cum 1432.5 1 Cum

1597 29

131 3

1*

0.28 2892.70 1 Cum

810

0.28

3014.8 1 Cum

844

34

1013

4.35 585.90 10 Sm 255 AS PER ORIGINAL ESTIMATE No Qty. Rate Per Amount

4.35 619.5 10 Sm 269 15 AS PER RE-COST ESTIMATE DIFFERENCE Qty. Rate Per Amount Excess Less

REMARKS

8 Plastering with CM(1:5) 12 mm thick including cost and conveyance of all materials and Labour charges etc., comple. 9 Supply and fixing of MS Door including all charges etc.complete. 10 Colour washing with Super cem two coats over janata cement one coat including cost and conveyance of all materials and labour charges etc., complete.

12.61

524.60 10 Sm

662

12.61

554.2 10 Sm

699

37

1*

30

35.00

1 Kg

1050

30.00

35 1 Kg

1050

1050

8.06

350.80 10 Sm

283

8.06

300.70 10 Sm

242

-40 242

11 Cost of Steel for roof slab 12 Fabrication charges of steel 13 Other unforeseen Items

1* 1*

17 ####### 1000 Kg 17 4.47 1 Kg

464 76 719

17.00 17.00

27300 1000 Kg 4.89 1 Kg

464 83 762 7 43 500 0

464 83 745 #REF!

TOTAL

9000

TOTAL

9443

COMPARATIVE STATEMENT
Name of the Work :Providing PWS Scheme at Kethireddy gari Palle, H/O Bandrevu. SubSub - Estimate : Construction of 20,000 Lts. Capacity VRCC E.L.S.R S.No Description of work AS PER ORIGINAL ESTIMATE Rate Per Amount Est.Cost Est.Cost 2.40 Lakhs 1.65 Lakhs DIFFERENCE Excess Less REMARKS

No ty. Q

AS PER RE-COST ESTIMATE Qty. Rate Per Amount

1 Earthwork excavation and depositing on bank with initial lead and lift in HG 2 cement concrete (1:4:8) Using 40 mm HBG metal including cost and conveyance of all materials and labour charges etc., complete A) For Foundations and Basement 3 Vibrated Reinforced cement concrete (1:1.5:3) Using 20 mm Crushed metal including cost and conveyance of all materials and labour charges etc., complete but excluding cost of Steel for Raft slab A) For Raft slab 4 Vibrated Reinforced cement concrete (1:1.5:3) Using 20 mm Crushed metal including cost and conveyance of all materials and labour charges etc., complete but excluding cost of Steel for Side wall below Basement For Side Wall below Basement 5 Filling basement with sand including watering and ramming and labour charges etc., complete. For Side Wall below Basement S.No Description of work

18.54

31.72

1 Cum

588

18.54

33.90

1 Cum

629

41

6.51

1517.4

1 Cum

9878

6.51

1604.7

1 Cum

10447

569

2.32 3407.80

1 Cum

7906

2.32

3537.80

1 M3

8198

292

2.57 11296.4

1 Cum

29032

2.57

11746.8

1 Cum

30189

1157

14.44 160 1 Cum 2310 AS PER ORIGINAL ESTIMATE No ty. Q Rate Per Amount

14.44 173.3 1 Cum 2502 192 AS PER RE-COST ESTIMATE DIFFERENCE Qty. Rate Per Amount Excess Less

REMARKS

6 Vibrated Reinforced cement concrete (1:1.5:3) Using 20 mm Crushed metal including cost and conveyance of all materials and labour charges etc., complete but excluding cost of Steel for BOTTOM SLAB 7 Vibrated Reinforced cement concrete (1:1.5:3) Using 20 mm Crushed metal including cost and conveyance of all materials and labour charges etc., complete but excluding cost of Steel for SIDE WALLS 8 Reinforced 'cement concrete (1:2:4) Using 20 mm Crushed metal including cost and conveyance of all materials and labour charges etc., complete but excluding cost of Steel for Top slab 9 Plastering with CM(1:3) 20mm thick with 2% accoproof powder including cost and conveyance of all materials and Labour charges etc., completed. For all round the tank 10 Plastering with CM(1:3) 8 mm thick with 3% accoproof powder including cost and conveyance of all materials and Labour charges etc., completed. For basemment below Side wall 11 colour washing with snow cem two coats including cost and conveyance of all materials and labour charges etc., complete. For out side all round the tank 12 White washing with janata cement two coats including cost and conveyance of all materials and labour charges etc., complete. S.No Description of work

2.08

3351.7

1 Cum

6972

2.08

3537.5

1 Cum

7358

386

2.57 11296.4

1 Cum

29032

2.57

11796.2

1 Cum

30316

1284

1.55

3703.4

1 Cum

5740

1.55

3948.5

1 Cum

6120

380

37.68

1174.5

10 Sqm

4426

37.68

1593.89 10 Sqm

6006

1580

59.06

417.6

10 Sqm

2466

59.06

530.9 10 Sqm

3136

669

49.88

237 10 Sqm

1182

49.88

466.4 10 Sqm

2326

1144

48.96 350.8 10 Sqm 1718 AS PER ORIGINAL ESTIMATE No ty. Q Rate Per Amount

48.96 354.2 10 Sqm 1734 17 AS PER RE-COST ESTIMATE DIFFERENCE Qty. Rate Per Amount Excess Less

REMARKS

13 Provision for man hole cover of 600mm Dia 14 Provision for Fly proof ventilator

1 1

450 150

1 No 1 No

450 150

1.00 1.00

450 150

1 No 1 No

450 150

15 Provision for RCC pheniol 16 Provision for pre cast RCC ladder 450mm width inside 17 Provision for Lightning arrestor 18 Provision for GI railing 19 Provision for MS ladder 450mm width as per approved design with MS angles etc., 20 Provision for fixing of inlet and outlet, scour and overflow pipes from tank to ground level etc., 21 Provision for cost of steel 22 Fabrication charges of steel 23 Provision for writing name plate 24 Provision for Water level indictor 25 Provision for cost of CI pipes and specials for vertical connections 26 Other unforeseen Items TOTAL

1 1 1 1

600 700 4500 3000

1 No 1 No 1 No 1 No

600 700 4500 3000

1.00 1.00 1.00 1.00

600 700 4500 3000

1 No 1 No 1 No 1 No

600 700 4500 3000

4.5

750

1 Rmt

3375

4.50

750

1 Rmt

3375

1 800 800 1 1

1000

1 No

1000 21840 3576 500 1500

1.00 800.00 800.00 1.00 1.00

1000

1 No

1000 21840 3912 500 1500 336

27300 1000 Kg 4.47 500 1500 1 Kg 1 No 1 Job

27300 1000 Kg 4.89 500 1500 1 Kg 1 No 1 Job

2000

LS LS

2000 15559 160000

1.00

4000

LS LS

4000 10512 165000

2000 5047 10047 5047

BORE WELL COMPARATIVE STATEMENT

Name of the Work :Providing PWS Scheme at Kethireddy gari Palle, H/O Bandrevu. SubSub - Estimate : Providing 163mm dia Bore well S.No Description of work AS PER ORIGINAL ESTIMATE Rate Per Amount Est.Cost Est.Cost 3.40 Lakhs 50000 DIFFERENCE Excess Less REMARKS

No ty. Q

AS PER RE-COST ESTIMATE Qty. Rate Per Amount

1 Drilling of 163mm dia Bore well clear in all stratus including fixing of casing pipe, coupling, and yield test crew as required and transportation but excluding cost of casing pipes and couplings etc, complete. Add APGST at 4 % 2 Cost of 180mm dia 6kg/cm2 PVC Pipe 3 Cost of 180mm dia Bore cap 4 Geological survey charges 5 Unforeseen item of work

150

225

1 Rmt

33750 1350

150

245

1 Rmt

36750 1470

3000 120

15

380

1 Rmt

5700

15

380

1 Rmt

5700

1 1

120 500

1 No 1 Job LS TOTAL

120 500 8580 50000

1 1

120 500 652

1 No 1 Job LS

120 500 5460 50000 3120 3120 3120

SUBMERSIBLE PUMP SET

Name of the Work :Providing PWS Scheme at Kethireddy gari Palle, H/O Bandrevu. Sub - Estimate : Providing Submersible Pumpset S.No Description of work AS ORIGINAL ESTIMATE No Qty. Rate Per Amount

COMPARATIVE STATEMENT

Grant : ARWS(P) Est.Cost 2.60 Lakhs Sub- Est.Cost 80000.5 AS PER RE-COST ESTIMATE Qty. Rate Per Amount

DIFFERENCE Excess Less

REMARKS

1 5.0 HP Submersible pump set including all accessories 2 cost of control Pannel board with all accessories of standerd I.S.I. mark 3 Cost of 50mm dia B class GI Pipe 4 Cost of 50mm dia Heavy couplings 5 Cost of 2.5 Sqmm cor plat cable wire 6 Cost of 7/16 service wire 7 Cost of 50mm dia Bore clamp 8 Cost of 180mm dia Bore cover 9 cost of 50mm dia GI Bend 10 Cost of 50mm dia Non return volve 11 Cost of 50mm dia heavy Flangeset 12 Transportation, installation and errection charges of Submersible Pumpset 13 Provision for Unforeseen item

LS

LS

29000

LS

LS

29000

1 90 15 120 100 1 1 2 1 1

5000 230 90 60 15 500 425 90 495 145

1 No 230 1 No 1 Rmt 1 Rmt 1 Set 1 Set 1 No 1 No 1 Set

5000 20700 1350 7200 1500 500 425 180 495 145

1 90 15 120 100 1 1 2 1 1

5512 264.16 104 55.35 15.6 520 239.2 93.6 514.8 357

1 No 230 1 No 1 Rmt 1 Rmt 1 Set 1 Set 1 No 1 No 1 Set

5512 23774 1560 6642 1560 520 239 187 515 357

512 3074 210 558 60 20 186 7 20 212

1900 LS

1 Job

1900 11605

2050 LS

1 Job

2050 8083

150 3522 4265 4266

TOTAL

80000

TOTAL

80000

TEST PRESSURE Code No. Description 1 2 3 4 5 6 Manufacture, Supply and delivery of Unplasticised PVCs Pipes for potable water supplies conforming to IS : 4985/2000 (third revision) with bell ends (Socket) as per specification in light Grey/Natural Ivory Grey/ Any other Color (except White) inclusive o

Calculated with CED @ 16% Cess@ 2% on ED and APVAT @ 4%

resin cost

55740

2.5 4.0 6 Kgs/cm Kgs/cm Kgs/cm DIA IN MM Rate/Metre 20 25 32 40 50 63 75 90 110 125 140 160 180 200 225 250 280 315
2 2 2

-------32.35 48.75 62.86 77 102.45 128.52 165.12 213.13 257 331.27 416.94

-----24.5 35.1 49.43 71.5 93.25 116.2 153.55 195.8 238.3 313.72 339.6 478.94 608.13

---15.48 22.8 34.91 48.69 69.77 101.28 127.24 165.93 215.82 279.39 337.91 453.06 559.95 706.08 885.24

10 Kgs/cm2 6.28 9.81 15.66 24.02 37.29 53.92 77 109.15 163.87 214.75 264.11 348.9 447.96 542.59 721.52 880.41 1,116.61 1,407.87

4.0 6 2.5 10 Kgs/cm Kgs/cm 2 2 2 Kgs/cm Kgs/cm2

43.7513 65.7441 84.595 103.683 137.887 173.019 221.292

33.263 47.535 66.954 96.743 126.15 157.18 207.43 264.6 321.83

20.864 30.765 47.39 66.051 94.635 137.25 173.38 224.87 292.16 377.75 457.97

29.05767 45.11076 65.22853 93.14906 132.0418 198.2381 259.7891 319.5013 422.0741 541.9098 656.3863

Note: The IPCL resin cost adopted for the above rates are Rs.49,000/- per MT (including CED) The veriation in cost of PVC pipes due to increase / decrease in raw material cost shall be allowed subject to the following price variation formula. The price variation formula to be adopted is as follows: P2 = P1 + (A2 - A1) /1000 x M x 0.95 (for increase in raw material cost) P2 = P1 - (A1 - A2) /1000 x M x 0.95 (for decrease in raw material cost) P2 = Revised pipe price in Rs. Per Meter P1 = Existing pipe price in Rs. Per Meter A2 = Revised price of raw material Rs. Per MT A1 = Existing price of raw material Rs. Per MT M = Weight of pipe in Kgs per Meter as per weight chart. Note: The duties and taxes as applicable may be added as per rules at the time of preparation of estimate.

Unit weight of pipe per Rmt.

Check

32.35 36.16619 5.78659 0.115732 1.68274 43.75125

DIA IN MM2.5 20 -25 -32 -40 -50 -63 -75 -90 110 125 140 160 180 200 225 250 280 315

Kgs/cm Kgs/cm2 Kgs/cm2 Kgs/cm2 4.0 6 10 -------0.276 -0.411 0.468 0.666 0.655 0.923 0.596 0.924 1.321 0.874 1.323 1.902 1.104 1.722 2.511 1.36 2.144 3.116 1.801 2.799 4.012 2.265 3.581 5.134 2.781 4.331 6.351