Bores Mplad

ABSTRACT ESTIMATE
#REF!
Amount of Estimate Rs. #REF! Lakhs

Sl.
Description of Item Quantity Rate Per Amount
No.
1 2 3 4 5 6
1 #REF!
Cft 2627.81
Cum 73.58 #REF! Cum #REF!
2 #REF!
Cft 329.28
3 #REF!
Cft 322.47
4 #REF!
Cft 1626.75
5 #REF!
Cft 2627.81
6 #REF!
Cft 1332.93
7 #REF!
Cft 279.30
8 #REF!
Cft 163.01
9 #REF!
Cft 200.25
10 #REF!
Cft 22.94
11 #REF!
Sft 18.66
Rmt 1.68 #REF! Rmt #REF!
12 #REF!
Sl.
No.
1 2 3 4 5 6
Cft 170.63
13 #REF!
Cft 488.84
14 #REF!
A) 9" BRICK WALL 1212.75
B) 4.5" BRICK WALL 906.00

15 #REF!
Sft 1479.63
Sqm 133.17 #REF! Sqm #REF!
16 #REF!
Sft 467.25
17 #REF!
INTERNAL 2810.25
EXTERNAL 1564.75
18 #REF!
A) PORTICO 37.69
B) PARAPET WALL 233.25
C) STAIRCASE RAILING 16.00

D) ROP WALL BOXES AROUND WINDOW FOR 453.00

ELEVATION
19 #REF!
Sft 1209.06
20 #REF!
Cft 34.38
21 #REF!
Sl.
No.
1 2 3 4 5 6
Kgs 4027.91 #REF! Kg #REF!
22 #REF!
Sft 46.65
23 DOOR: Timber shall be of the kind as specified may be teak,

shisham, sal, deodar, etc. The timber shall be of best quality , well
seasoned and free from sap, knots, cracks, and other defects. All
wood work shall be planed and neatly and truly finished to the
exact dimensions. All joints shall be neat and strong, truly and
accurately fitted, and glued before being fitted together. Chaukhats:
The Chaukhats shall be properly framed and joined by mortise and
tenon joint with hard wooden pins and the joints shall be coated
with white lead before being fited together. The chaukhats shall be
of sectionas per drawing may be 7.5 X 10 cm, 10X 10Cm 8X 12cm
section. Concealed faces of chaukhats shall be painted with two
coats of coaltar or solignum and the other faces shall be painted
with a prime coat before fixing is position. Shutters or leaves: the
shutters may be panelled glazed part panelled and part glazed
battened or venetian as specified the thickness of shutters shall be
(11/2" to 2) 3cm to 5cm
as specified the styles rails and penels shall be planted and neatly
and truly finished to the exact dimensions. The styles and rails shall
be ramed properly and accurately with morties and tenon joint and
fixed with wooden pins. Panels shall be of one piece
without any joint and shall be fixed with 12mm (1/2") insertions
into the rails and styles and rails provided with mouldings as per
design. The thickness of panels shall be 12mm to 25mm (1/2" to
1") as specified all rails over 15cm(6")in width shall have double
tenon notenon shall exceed one forth of thickness of the plank for
glazed windows sash bars shall not be less than 40mm X 40mm
and glasses shall be fixed with nails and putty or with wooden
deading over felf as specifed all joints shall be glued before being
fitted. Fittings all doors shall be provided with handle on both sides
and all windous with handles on the inner side one of the doors of
each room shall be provided with sliding bolts on the outer side for
locking necessary hinges tower bolts hook bolts , stops for keeping
the leaves ipen, and also wooden block to prevent leaves strick the
jambs of wall etc.., shall be provied the fittings may be of iron
brass or oxidized as specified as approved quality screws shall be
of suitable length and corrects diaemeter and shall be fixed with
screw driver and not by hammering.
Sft 176.75
Sqm 15.91 3884.70 Sqm 61806.00
Sl.
No.
1 2 3 4 5 6
24 Supplying and fixing of fully glazed anodised aluminium hinged
type window wth fan light as per drawing using standard outer
frame 38.5x 33 x21x2.5mm thk and central mullion of
size59(3mm)x33(2.5mm)x25(3mm) and shutters made of anodised
aluminium Z section 24.5(3mm)x33(4mm)x21(3mm) using 5mm
thk glass fitted with suitable aluminium glazing clips and rubber
beading incl: suppllying and fixing fricion hinges (2no.per shutter )
handle with lock (1no per shutter)incl; cost and conveyance to site
of aluminium sections glass rubber beading fixtures etc., incl;
labour charges for manufacturing window fixing in position using
wooden blocks and sheet metal screws etc., complete tor finished
item (sections confirming to IS 1948-67) and as per consultants)
Sft 189.00
Sqm 17.01 3884.70 Sqm 66079.00
25 Glazed ventilator as per drawing using anodised aluminium
sections of 38.5x33x21x2.5mm thick outer frame and central
mullion of size 59(3mm) x 33(2.5mm) x 25(3mm) and shutters
made of anodised aluminium Z section 24.5(3mm) x 33(4mm) x
21(3mm) and 5mm thick plain glass fitted with suitable aluminium
glazing be made of single panel shutter of 25mm thk. provided with
keyless lock 10mm aluminium tower clips and rubber beading
including supply and fixing of nos. frictions hinges 2no ISI marked
anodised aluminium tower bolts 75mm long including cost and
conveyance of all materialss to site fixtures in position using
wooden blocks & sheet metals screws etc., (complete tor finished
item(confirm IS- 1946-1961 and as approved by consultant) Total
all floors
Sft 18.00
Sqm 1.62 3884.70 Sqm 6293.00
26 #REF!
Sft 396.07
27 #REF!
INTERNAL 2810.25
EXTERNAL 1564.75
28 #REF!
Sft 1209.06
29 #REF!
Sft 224.00
Sl.
No.
1 2 3 4 5 6
30 #REF!
Sft 925.41
31 #REF!
Sft 42.00
TOTAL AMOUNT #REF!

32 SANITARY CHARGES 15% OF TOTAL COST #REF!
33 ELECTRICAL CHARGES 12% OF TOTAL COST #REF!
34 MISCELINIOUS CHARGES 3% #REF!
35 Add LS for Round Off #REF!
GRAND TOTAL #REF!
SSR 2016-17
RATE ANALYSIS
Name of the Work : S/F of Bore well submersble pump set Islavath thanda Madhavapuram
Sl. Ref. Item Amount

Description of Item Unit Quantity Rate (Rs.)
No. Code (Rs.)
1 2 3 4 5 6 7
1 BLD-CSTN-2 Earthwork excavation for Pipe Line Trenches in
Ordinary soil Manual Means
Upto 3 m depth
Unit = Cum (Taking out put = 10 Cum)
a) Labour
Mazdoor (Unskilled) Day 3.64 350.00 1274.00

Rate per 10 Cum 1274.00
Rate per Cum 127.40
2 For Earth Refilling (Ordinary Soils)
Unit = Cum (Taking out put = 60 Cum)

a) Labour
Mazdoor (Unskilled) Day 3.12 350.00 1092.00
Rate per 60 Cum 1092.00
Rate per Cum 18.20

5 Earthwork excavation of pipe trench In hard rock
require blasting as per SS-20B with lead & lift and
lowering and laying, jointing of HDPE pipes into the
readymade trenches and true to the alignment and
gradient and testing the pipe line to the required
pressure and refilling the trenches with excavated
soils including watering & tamping etc., complete.
Initial rate
32mm 40 mm
FOR PVC PIPES
0.5X0.5 0.5X0.5
Earthwork excavation as per SSR 2015-16 127.40 31.85 31.85

Add120%/ 75% Extra 23.89 23.89
Add Laying Jointing 38.00 38.00
Add Refilling Charges 18.20 4.55 4.55
Add Muncipal area Allowance on labour
20% 14.88 14.88
component
Add VAT @ 5% 5.00% 5.66 5.66
TOTAL Rs. for 1 Rmt 0.00 118.83 118.83
4 Cost, Supply and Delivery of 40 mm dia HDPE
Pipes including all taxes and loading, unloading
and transportation to site etc., complete.
40mm 32mm/16 40mm/8k

/8kgs kgs gs
Basic Rate as per PH SSR Item no. 18 68.00 53.00
Add 12% CED 8.16 6.36
Add 3% Edn. Cess 0.24 0.19
Add VAT @ 5% 5.00% 76.40 3.82 2.98
TOTAL Rs. for 1 Rmt 80.22 62.53
5 Manufacture,Supply and delivery of CI D/F Gate 80mm dia 100mm

Valve including transportation and Taxes etc., dia
comp,
Initial rate 5360.00 7147.00
Add 14.50% CED 777.20 1036.32
Add Tranportation @ 10% 536.00 714.70
6673.20 8898.02
Assistant Engineer
RWS&S Mahabubabad
SSR 2016-17
Sl.
Ref. Item
No Description of Item Unit Quantity Rate (Rs.) Amount (Rs.)
Code
.
1 2 3 4 5 6 7
1 Earthwork excavation of pipe trench In all soils upto 0.5mts depth
as per SS-20B with lead & lift and lowering and laying, jointing of
PVC pipes into the readymade trenches and true to the alignment
and gradient and testing the pipe line to the required pressure and
refilling the trenches with excavated soils including watering &
tamping etc., complete.
Ph ssr Initial rate 1rmt 1rmt 38.00 38.00

Add 5% VAT 5% 1.90
39.90
2 Cost, Supply and Delivery of 32 mm dia HDPE Pipes including all
taxes and loading, unloading and transportation to site etc.,
complete.
10 kg/sqm 4 kg/sqm
Pipes Pipes
Basic Rate as per PH SSR Item no. 41.00 78.00
Add 12% CED 4.92 9.36
Add 3% Edn. Cess 0.15 0.28
Add VAT @ 5% 5.00% 46.07 2.30 #VALUE!
TOTAL Rs. for 1 Rmt 48.37 #VALUE!
3 Manufacture,Supply and delivery of CI D/F Gate Valve including 80mm dia 100mm dia
transportation and Taxes etc., comp,
Initial rate 5360.00 7147.00
Add 14.50% CED 777.20 1036.32
Add Tranportation @ 10% 536.00 714.70
6673.20 8898.02
Assistant Engineer
RWS&S Gudur
SPECIFICATION REPORT
Amount of Estimate Rs. 0.45 Lakhs
The above said work has been proposed under 14 finance grant vide
G.P.Madhavapuram Res.no. Dt.31-12-2016 with an amount of Rs. 0.45 Lakhs.
Hence the Estimate is prepared with the following Provisions

1 Supply delivery of Single Phase 1.5HP 21Stage Bore well Submerssible Pump set
2 Pannel Board consisting MCB with Relay, capacitor, Volt meter, Ammmeter, Indicator lamps,
3 On/Off
32mm diaSwitch of reputed
16 kg/sqm HDPEmake
pipe
4 32mm dia Nipples
5 1.5 sqmm cable wire
6 40mm dia MS Clamp set with nuts and bolts
7 40 mm N/R valve
8 32 mm GI bends Meum "B" Class
9 32mm dia Gate Valve
10 7/20 gauge Aluminium service wire
11 10mm dia thick Nulon Rop
15 Flexiable pipe 20mm
13 Errection charges of pump set
14 Add 5% VAT
15 LS for other U/F items
The Detailed Estimate is prepared with the above provisions with approved rates and
current SSR for the year 2016-17 and submitting for favour of according Technical Sanction.
Assistant Engineer
RWS&S:Mahabubabad
DETAILED AND ABSTRACT ESTIMATE
#REF!
Sl. Measurements
Description of Item Nos Qty Rate Per Amount
No. L B D
1 2 3 4 5 6 7 8 9 10
Total Rs. 0.00

Sl. Measurements
No. L B D
1 2 3 4 5 6 7 8 9 10
### ###
### ###
Page 11 of 38
DETAILED CUM ABSTRACT ESTIMATE (Working estimate)
1.5
SL.NO DESCRIPTION NOS MEASURMENTS QTY RATE PER AMOUNT
L B D
Drilling of 6 1/2" / 4 1/2" dia Bore well with power rig,
drilling in all types of soils such as loose soils and hard
1 rock formation including 180 / 150 mm dia 6 kg/sqm
PVC casing pipe
1st point 1 75.00 75.00 445.00 rm 33375.00
2nd point 1 80.00 80.00 445.00 rm 35600.00
2
Cost of 180 / 150 mm dia 6 kg/sqm PVC Casing pipe 1 18.00 18.00 675.15 rm 12153.00
3 Geologist charges 1 1 1000.00 each 1000.00

4 Supply delivery of Single Phase 1.5HP 21Stage Bore 1 1 21000.00 each 21000.00
well Submerssible Pump set
5 Pannel Board consisting MCB with Relay, capacitor, 1 1 4800.00 each 4800.00
Volt meter, Ammmeter, Indicator lamps, On/Off
Switch of reputed make
6 32mm dia 16 kg/sqm HDPE pipe 1 60.00 60.00 75.00 rm 4500.00
7 32mm dia Nipples 2 2 400.00 each 800.00
8 1.5 sqmm cable wire 1 65 65.00 55.00 rm 3575.00
9 40mm dia MS Clamp set with nuts and bolts 2 2 396.19 each 792.00
10 40 mm N/R valve 1 1 350.00 each 350.00
11 32 mm GI bends Meum "B" Class 1 1 80.00 each 80.00
12 32mm dia Gate Valve 1 1 396.19 each 396.00
13 7/16 gauge Aluminium service wire 1 90 90 19.40 each 1746.00
14 10mm dia thick Nulon Rop 1 65 65 17.48 each 1136.00
15 Flexiable pipe 20mm 1 0 0 18.60 mt 0.00
16 Errection charges of pump set 1 1 2500.00 each 2500.00
17 Add 5% VAT 18175.00 909.00
18 Cost, Supply and Delivery of 40 mm dia HDPE Pipes
including all taxes and loading, unloading and
transportation to site etc., complete.
1 414.00 414.00 62.53 rm 25887.00
19 Earthwork excavation of pipe trench In all soils
upto 0.5mts depth as per SS-20B with lead & lift and
lowering and laying, jointing of PVC pipes into the
readymade trenches and true to the alignment and
gradient and testing the pipe line to the required
pressure and refilling the trenches with excavated soils
including watering & tamping etc., complete.
1 414.00 414.00 118.83 rm 49195.00
20 LS for other U/F items 206.00
TOTAL: 200000.00
Assistant Engineer
working estimate Page 11

Page 12 of 38

L B D
RWS&S:Mahabubabad
working estimate Page 12

Page 13 of 38
DETAILED CUM ABSTRACT ESTIMATE
1.5
L B D
1 Supply delivery of Single Phase 1.5HP 21Stage Bore 1 1 21000.00 each 21000.00
well Submerssible Pump set
2 Pannel Board consisting MCB with Relay, capacitor, 1 1 4800.00 each 4800.00
Volt meter, Ammmeter, Indicator lamps, On/Off
Switch of reputed make
3 32mm dia 16 kg/sqm HDPE pipe 1 60.00 60.00 74.00 rm 4440.00
4 32mm dia Nipples 2 2 400.00 each 800.00
5 1.5 sqmm cable wire 1 70 70.00 55.00 rm 3850.00
6 40mm dia MS Clamp set with nuts and bolts 2 2 396.19 each 792.00
7 40 mm N/R valve 1 1 350.00 each 350.00
8 32 mm GI bends Meum "B" Class 1 1 80.00 each 80.00
9 32mm dia Gate Valve 1 1 396.19 each 396.00
10 7/20 gauge Aluminium service wire 1 90 90 19.40 each 1746.00
11 10mm dia thick Nulon Rop 1 70 70 17.48 each 1224.00
12 Flexiable pipe 20mm 1 0 0 18.60 mt 0.00
13 Errection charges of pump set 1 1 2500.00 each 2500.00
14 Add 5% VAT 20978.00 1049.00
15 LS for other U/F items 1973.00
TOTAL: 45000.00
Assistant Engineer
RWS&S:Mahabubabad
Estimate Page 13
COMPARATIVE STATEMENT
Name of the Work :S/F of Bore well submersble pump set Islavath thanda Madhavapuram
Amount of Estimate Rs. #REF!
Sl. As per Sanctioned Estimate As per Work Done
Description of Item Excess Less
No. Qty Rate Per Amount Qty Rate Per Amount
1 2 3 4 5 6 7 8 9 10 11 12
### #REF!
1st point #REF! 445.00 ### #REF! 75.00 445.00 ### 33375.00 #REF! #REF!
2nd point 0.00 0.00 0.00 80.00 775.15 rm 35600.00 35600.00
### #REF! #REF! #REF! ### #REF! 18.00 #REF! ### 12153.00 #REF! #REF!
### #REF! #REF! #REF! ### #REF! #REF! #REF! ### #REF! #REF! #REF!
1 Supply delivery of Single Phase 1 each 25200.00 1.00 21000.00 each 21000.00 4200.00
1.5HP 21Stage Bore well
Submerssible Pump set
2 Pannel Board consisting MCB 1 4800.00 each 4800.00 1.00 4800.00 each 4800.00 0.00 0.00
with Relay, capacitor, Volt meter,
Ammmeter, Indicator lamps,
On/Off Switch of reputed make
3 32mm dia 16 kg/sqm HDPE pipe 60 74.00 rm 4440.00 60.00 75.00 rm 4500.00 60.00
4 32mm dia Nipples 2 400.00 each 800.00 2.00 400.00 each 800.00 0.00 0.00
5 1.5 sqmm cable wire 70 55.00 rm 3850.00 65.00 55.00 rm 3575.00 275.00
6 40mm dia MS Clamp set with nuts 2 396.19 each 792.00 2.00 396.19 each 792.00 0.00 0.00
and bolts
7 40 mm N/R valve 1 350.00 each 350.00 1.00 350.00 each 350.00 0.00 0.00
8 32 mm GI bends Meum "B" Class 1 80.00 each 80.00 1.00 80.00 each 80.00 0.00 0.00
1 2 3 4 5 6 7 8 9 10 11 12
9 32mm dia Gate Valve 1 396.19 each 396.00 1.00 396.19 each 396.00 0.00 0.00
10 7/20 gauge Aluminium service 90 19.40 each 1746.00 90.00 19.40 each 1746.00 0.00 0.00
wire
11 10mm dia thick Nulon Rop 70 17.48 each 1224.00 65.00 17.48 each 1136.00 88.00
15 Flexiable pipe 20mm 0 18.60 Rmt 0.00 0.00 18.60 rmt 0.00 0.00 0.00
13 Errection charges of pump set 1 2500.00 each 2500.00 1.00 2500.00 each 2500.00 0.00 0.00
14 Add 5% VAT 1049.000 909.00 140.00
15 LS for other U/F items 1973.000 206.00 1767.00
#REF! #REF! #REF! #REF!
As per Sanctioned Estimate #REF! Less #REF!

As per Work Done #REF! Excess #REF!
Difference #REF! Difference #REF!
Assistant Engineer
RWS&S:Mahabubabad
COMPLETION REPORT
Amount of Estimate Rs. 1.00 Lakhs
1 2 3 4 5 6 7 8 9 10 11 12
1 Supply delivery of Single Phase 1.00 16800.00 each 16800.00 0.00 16800.00 each 0.00 16800.00
1.5HP 21Stage Bore well
Submerssible Pump set
2 Pannel Board consisting MCB 1.00 4800.00 each 4800.00 0.00 4800.00 each 0.00 4800.00
with Relay, capacitor, Volt meter,
Ammmeter, Indicator lamps,
On/Off Switch of reputed make
3 32mm dia 16 kg/sqm HDPE pipe 60.00 74.00 rm 4440.00 0.00 74.00 rm 0.00 4440.00
4 32mm dia Nipples 2.00 400.00 each 800.00 0.00 400.00 each 0.00 800.00
5 1.5 sqmm cable wire 65.00 55.00 rm 3575.00 0.00 55.00 rm 0.00 3575.00
6 40mm dia MS Clamp set with nuts 2.00 396.19 each 792.00 0.00 396.19 each 0.00 792.00
and bolts
7 40 mm N/R valve 1.00 350.00 each 350.00 0.00 350.00 each 0.00 350.00
8 32 mm GI bends Meum "B" Class 1.00 80.00 each 80.00 0.00 80.00 each 0.00 80.00
9 32mm dia Gate Valve 1.00 396.19 each 396.00 0.00 396.19 each 0.00 396.00
10 7/20 gauge Aluminium service 270.00 28.00 each 7560.00 0.00 28.00 each 0.00 7560.00
wire
11 10mm dia thick Nulon Rop 70.00 17.48 each 1224.00 0.00 17.48 each 0.00 1224.00
15 Flexiable pipe 20mm 30.00 18.60 rmt 558.00 0.00 18.60 rmt 0.00 558.00
13 Errection charges of pump set 1.00 2500.00 each 2500.00 0.00 2500.00 each 0.00 2500.00
1 2 3 4 5 6 7 8 9 10 11 12
14 Add 5% VAT 0.00 0.00 0.00 1354.00 0.00 1354.00
18 S/D of Hand pumpset 1 13956.00 each 13956.00 13956.00
19 C/O Plot form 1 4500.00 4500.00 4500.00
20 Errection charges of pump set 1 1000.00 1000.00 1000.00
21 LS for other U/F items 1967.00 1967.00
47196.00 19456.00 19456.00 47196.00
As per Sanctioned Estimate 47196.00 Less 47196.00

As per Work Done 19456.00 Excess 19456.00
Difference 27740.00 Difference 27740.00
Assistant Engineer
RWS&S:Mahabubabad
SUB-ESTIMATE (BORE WELL)
#REF!
Sl. Measurements
No. L B D
1 2 3 4 5 6 7 8 9 10
1 Drilling of 6½" dia Bore Well in with 1x1 70 - - 70.00 275.00 Rmt 19250.00
power rig drilling in all types of soils and
such as loose soils and hard rock formation
including inserting of Casing pipe etc.,
complete.
2 Inserting 180mm dia 6kg/sqcm PVC Pipe 1x1 24 - - 24.00 470.99 Rmt 11304.00
for casing including all charges etc
complete. Plain Casing Pipe.
Total Rs. 30554.00
### ###
### ###
SUB-ESTIMATE (PUMPSET)
#REF!
S.
Description of Item of work Quantity Rate Amount
No.
1 2 3 4 5
1 Supply and Delivery of 10.00 HP Monoblock 1.00 No 31850.00 31850.00
Submersible Three Phase Pumpset suitable to Open
Well
2 MS Switch board cable comprising with Star Delta 1.00 No 14210.00 14210.00
Starter, fuses, single phasing preventor, poilet lamps
& with box wiring 2 KVAR power factor.
3 Supply and Delivery of 50mm dia GI Pipe "B" Class 30.00 Rmt 303.80 9114.00
medium
4 Supply and Delivery of 6.00 sq.mm PVC insulated 80.00 Rmt 137.20 10976.00
and PVC shethed flexible 3 core flat type
submersible cables.
5 Supply and Delivery of Glavanised Mild steel bends 3.00 Nos 156.80 470.00
havy duty "C" Class threaded at both ends 50mm dia
900 Bends with ARM length of 20 Cms (Centre to
face)
6 Supply and Delivery of 50mm dia MS Flange set (2 2.00 Set 264.60 529.00
Nos) of 150mm dia, 12mm thick of (Each flange)
with 4 Nos 15mm dia Bolts and Nuts
7 Supply and Delivery of 50mm dia MS Clampset 2.00 Sets 686.00 1372.00
450mm length, 12mm thick plate 75mm wide with 6
Nos of 16mm dia Bolts and Nuts
8 Supply and Delivery of 50mm dia GI couplings 12.00 Nos 117.60 1411.00
9 Supply and Delivery of 50mm dia GI Non Return 1.00 No 980.00 980.00
Valve
10 Supply and Delivery of 7/16 Single core Aluminium 270.00 Rmt 19.60 5292.00
Service Wire
76204.00
11 Add 4% VAT 3048.00
12 Erection charges of Pumpset 1.00 Job 4410.00 4410.00
TOTAL Rs. 83662.00
### #REF!
### #REF!
SUB-ESTIMATE (STEINING)
#REF!
Sl. Measurements
No. L B D
1 2 3 4 5 6 7 8 9 10
1 #REF!
Curb Wall 1xp 9.00 0.45 0.45 5.723 #REF! Cum #REF!
For abvoe GL 1xp 9.00 0.10 1.00 2.826 #REF! Cum #REF!
For Steining upto 3.00m 1xp 9.00 0.10 3.00 8.478 #REF! Cum #REF!
For Steining upto 5.00 m 1xp 9.00 0.10 2.00 5.652 #REF! Cum #REF!
For Steining upto 7.00m 1xp 9.00 0.10 1.00 2.826 #REF! Cum #REF!
2 #REF!
1530.00 #REF! Kg #REF!
3 #REF! 1x10 5 HP 8 hrs - 400.00 #REF! Hph #REF!

(5 HP x 8 Hrs x 10 days)
Total Rs. #REF!
### #REF!
### #REF!
SUB-ESTIMATE (100 KL SUMP)
#REF!
SubWork: C/o. 100 KL SUMP

Sl. Measurements
No. L B D
1 2 3 4 5 6 7 8 9 10
1 #REF!
1st Mattu 1xp/4 8.20 8.20 3.00 158.45 #REF! Cum #REF!
2nd Mattu 1xp/4 8.20 8.20 0.50 26.41 #REF! Cum #REF!
3rd Mattu 1xp/4 8.20 8.20 0.00 0.00 #REF! Cum #REF!
2 #REF!
1xp/4 8.20 8.20 0.30 15.85 #REF! Cum #REF!
3 #REF!
1xp/4 8.20 8.20 0.30 15.85 #REF! Cum #REF!
4 #REF!
1xp/4 8.20 8.20 0.30 15.85 #REF! Cum #REF!
5 #REF!
1xp 7.43 3.00 0.18 12.61 #REF! Cum #REF!
6 #REF!
2xp 4.53 1.81 0.10 5.15 #REF! Cum #REF!
7 #REF!
1xp 7.55 0.30 0.30 2.13 #REF! Cum #REF!
8 #REF!
Bottom Slab 1xp/4 7.25 7.25 - 41.29
Side Wall Inside 1xp 7.25 - 3.00 68.34
Top of the Dome 2xp 4.53 - 1.81 51.52
161.15 #REF! 10m2 #REF!
9 #REF!
Side Wall Outside 1xp 7.60 - 0.30 7.16
Top of the Dome 2xp 8.32 - 1.67 87.31
94.47 #REF! 10m2 #REF!
10 #REF!
Sl. Measurements
No. L B D
1 2 3 4 5 6 7 8 9 10
Ring Beam 1xp 7.85 - 0.73 18.01
Top of the Dome 2xp 4.53 - 1.81 51.52
76.69 #REF! 10m2 #REF!
11 #REF!
3310.00 #REF! Kg #REF!
12 Supply and placing of the Manhole

Cover including cost and conveyance of
all materials and labour charges etc.,
complete.
1x2 - - - 2.00 500.00 Each 1000.00
13 Supply and Fixing of following GI pipes

and specials etc., complete to cistern.
80mm dia GI Pipe 1x1 4.70 - - 4.70 588.00 Rmt 2764.00
80mm dia GI Bends 1x1 - - - 1.00 294.00 Each 294.00
80mm dia GI Couplings 1x3 - - - 3.00 176.40 Each 529.00
14 Add LS for other U/S item of works. LS 36.00
Total Rs. #REF!
###
###
#REF!

Sl. Measurements
No. L B D
1 2 3 4 5 6 7 8 9 10
1 #REF!
2 #REF!
1xp/4 6.45 6.45 0.30 9.80 #REF! Cum #REF!
3 #REF!
1xp/4 6.45 6.45 0.30 9.80 #REF! Cum #REF!
4 #REF!
1xp/4 6.45 6.45 0.30 9.80 #REF! Cum #REF!
5 #REF!
1xp 5.68 3.00 0.18 9.64 #REF! Cum #REF!
6 #REF!
2xp 3.19 1.57 0.10 3.15 #REF! Cum #REF!
7 #REF!
1xp 5.80 0.30 0.30 1.64 #REF! Cum #REF!
8 #REF!
Bottom Slab 1xp/4 5.50 5.50 - 23.76
Top of the Dome 2xp 3.19 - 1.57 31.47
107.07 #REF! 10m2 #REF!
9 #REF!
Top of the Dome 2xp 8.32 - 1.67 87.31
92.82 #REF! 10m2 #REF!
10 #REF!
Sl. Measurements
No. L B D
1 2 3 4 5 6 7 8 9 10
Ring Beam 1xp 6.10 - 0.73 13.99
Top of the Dome 2xp 3.19 - 1.57 31.47
50.97 #REF! 10m2 #REF!
11 #REF!
2500.00 #REF! Kg #REF!

complete.
1x2 - - - 2.00 500.00 Each 1000.00

Total Rs. #REF!
###
###
#REF!

Sl. Measurements
No. L B D
1 2 3 4 5 6 7 8 9 10
1 #REF!
2 #REF!
1xp/4 6.45 6.45 0.30 9.80 #REF! Cum #REF!
3 #REF!
1xp/4 6.45 6.45 0.30 9.80 #REF! Cum #REF!
4 #REF!
1xp/4 6.45 6.45 0.30 9.80 #REF! Cum #REF!
5 #REF!
1xp 5.68 3.00 0.18 9.64 #REF! Cum #REF!
6 #REF!
2xp 1.69 1.38 0.10 1.47 #REF! Cum #REF!
7 #REF!
1xp 5.80 0.30 0.30 1.64 #REF! Cum #REF!
8 #REF!
Bottom Slab 1xp/4 5.50 5.50 - 23.76
Top of the Dome 2xp 1.69 - 1.38 14.66
90.26 #REF! 10m2 #REF!
9 #REF!
Top of the Dome 2xp 8.32 - 1.67 87.31
92.82 #REF! 10m2 #REF!
10 #REF!
Sl. Measurements
No. L B D
1 2 3 4 5 6 7 8 9 10
Ring Beam 1xp 6.10 - 0.73 13.99
Top of the Dome 2xp 1.69 - 1.38 14.66
34.16 #REF! 10m2 #REF!
11 #REF!
2044.00 #REF! Kg #REF!

complete.
1x2 - - - 2.00 500.00 Each 1000.00

Total Rs. #REF!
###
###
#REF!

Sl. Measurements
No. L B D
1 2 3 4 5 6 7 8 9 10
1 #REF!
2 #REF!
1xp/4 5.45 5.45 0.30 7.00 #REF! Cum #REF!
3 #REF!
1xp/4 5.45 5.45 0.30 7.00 #REF! Cum #REF!
4 #REF!
1xp/4 5.45 5.45 0.30 7.00 #REF! Cum #REF!
5 #REF!
1xp 4.68 3.00 0.18 7.94 #REF! Cum #REF!
6 #REF!
2xp 2.61 1.29 0.10 2.12 #REF! Cum #REF!
7 #REF!
1xp 4.80 0.30 0.30 1.36 #REF! Cum #REF!
8 #REF!
Bottom Slab 1xp/4 4.50 4.50 - 15.91
Top of the Dome 2xp 2.61 - 1.29 21.16
79.49 #REF! 10m2 #REF!
9 #REF!
Top of the Dome 2xp 8.32 - 1.67 87.31
91.88 #REF! 10m2 #REF!
10 #REF!
Sl. Measurements
No. L B D
1 2 3 4 5 6 7 8 9 10
Ring Beam 1xp 5.10 - 0.73 11.70
Top of the Dome 2xp 2.61 - 1.29 21.16
37.43 #REF! 10m2 #REF!
11 #REF!
1700.00 #REF! Kg #REF!

complete.
1x2 - - - 2.00 500.00 Each 1000.00

Total Rs. #REF!
###
###
#REF!

Sl. Measurements
No. L B D
1 2 3 4 5 6 7 8 9 10
1 #REF!
2 #REF!
1xp/4 5.45 5.45 0.30 7.00 #REF! Cum #REF!
3 #REF!
1xp/4 5.45 5.45 0.30 7.00 #REF! Cum #REF!
4 #REF!
1xp/4 5.45 5.45 0.30 7.00 #REF! Cum #REF!
5 #REF!
1xp 4.68 3.00 0.18 7.94 #REF! Cum #REF!
6 #REF!
2xp 1.56 1.13 0.10 1.11 #REF! Cum #REF!
7 #REF!
1xp 4.80 0.30 0.30 1.36 #REF! Cum #REF!
8 #REF!
Bottom Slab 1xp/4 4.50 4.50 - 15.91
Top of the Dome 2xp 1.56 - 1.13 11.08
69.41 #REF! 10m2 #REF!
9 #REF!
Top of the Dome 2xp 8.32 - 1.67 87.31
91.88 #REF! 10m2 #REF!
10 #REF!
Sl. Measurements
No. L B D
1 2 3 4 5 6 7 8 9 10
Ring Beam 1xp 5.10 - 0.73 11.70
Top of the Dome 2xp 1.56 - 1.13 11.08
27.35 #REF! 10m2 #REF!
11 #REF!
1577.00 #REF! Kg #REF!

complete.
1x2 - - - 2.00 500.00 Each 1000.00

Total Rs. #REF!
###
###
SUB-ESTIMATE (CISTERN)
#REF!
SubWork: C/o. 6 KL Cistern

Sl. Measurements
No. L B D
1 2 3 4 5 6 7 8 9 10
1 #REF!
Cistern Base 1xp/4 2.80 2.80 1.00 6.158
Platform 1xp 3.80 1.00 0.20 2.388
8.546 #REF! Cum #REF!
2 #REF!
Cistern Base 1xp/4 2.80 2.20 0.30 1.452
Platform 1xp 3.80 1.00 0.15 1.791
3 #REF!
Cistern Base 1xp/4 2.80 2.20 0.20 0.968
Platform 1xp 3.80 1.00 0.15 1.791
4 #REF!
Cistern Base Below G.L 1xp/4 2.80 2.70 0.50 2.969
Above G.L 1xp/4 2.80 2.70 0.45 2.672
5 #REF!
For Bottom 1xp/4 2.80 2.80 0.10 0.616
Platform 1xp 3.80 1.20 0.050 0.716
1.332 3700.58 Cum 4930.00
6 #REF!
1xp 1.80 0.13 2.50 1.838 #REF! Cum #REF!
7 #REF!
Basement alround (0.45+.10)m 1xp 1.80 - 0.55 3.111
3.111 #REF! 10m2 #REF!
8 #REF!
Over platform 1xp 3.80 1.20 - 14.328
Basement offset alround 1xp 1.55 0.25 - 1.218
15.545 #REF! 10m2 #REF!
9 #REF!
Basement alround 1xp 3.80 - 0.55 6.567
Sl. Measurements
No. L B D
1 2 3 4 5 6 7 8 9 10
outside the cistern alround 1xp 1.80 - 2.50 14.139
21.491 #REF! 10m2 #REF!

50mm dia GI coupling 1x1 - - - 1.00 117.60 Each 118.00
50mm dia GI Elbow 1x3 - - - 3.00 115.00 Each 345.00
50mm dia Gate Valve 1x1 - - - 1.00 1650.00 Each 1650.00
20mm dia Taps 1x6 - - - 6.00 60.00 Each 360.00
15mm dia GI couplings 1x6 - - - 6.00 60.00 Each 360.00
11 Provision for RCC Precast RCC Top

complete.
1x1 - - - 1.00 1000.00 Each 1000.00
12 #REF!
120.00 #REF! Kg #REF!
Total Rs. #REF!
### ###
### ###
SUB-ESTIMATE (CISTERN)
#REF!
SubWork: C/o. 10 KL Cistern

Sl. Measurements
No. L B D
1 2 3 4 5 6 7 8 9 10
1 #REF!
Cistern Base 1xp/4 3.50 3.50 1.00 9.622
Platform 1xp 4.50 1.00 0.20 2.828
2 #REF!
Cistern Base 1xp/4 3.50 3.50 0.30 2.887
Platform 1xp 4.50 1.00 0.20 2.828
3 #REF!
Cistern Base 1xp/4 3.50 3.50 0.20 1.924
Platform 1xp 4.50 1.00 0.15 2.121
4 #REF!
Cistern Base Below G.L 1xp/4 3.50 3.50 0.50 4.811
Above G.L 1xp/4 3.50 3.50 0.45 4.330
5 #REF!
For Bottom 1xp/4 3.50 2.80 0.10 0.770
Platform 1xp 4.50 1.20 0.050 0.848
1.618 3700.58 Cum 5988.00
6 #REF!
1xp 2.30 0.13 2.50 2.349 #REF! Cum #REF!
7 #REF!
Basement alround (0.45+.10)m 1xp 3.50 - 0.55 6.048
6.048 #REF! 10m2 #REF!
8 #REF!
Over platform 1xp 3.50 1.20 - 13.196
14.414 #REF! 10m2 #REF!
9 #REF!
Basement alround 1xp 3.50 - 0.55 6.048
Sl. Measurements
No. L B D
1 2 3 4 5 6 7 8 9 10
outside the cistern alround 1xp 2.50 - 2.50 19.638
26.903 #REF! 10m2 #REF!

50mm dia GI coupling 1x1 - - - 1.00 117.60 Each 118.00
50mm dia GI Elbow 1x3 - - - 3.00 115.00 Each 345.00
50mm dia Gate Valve 1x1 - - - 1.00 1650.00 Each 1650.00
20mm dia Taps 1x6 - - - 6.00 60.00 Each 360.00
15mm dia GI couplings 1x6 - - - 6.00 60.00 Each 360.00
11 Provision for RCC Precast RCC Top

complete.
1x1 - - - 1.00 1000.00 Each 1000.00
12 #REF!
160.00 #REF! Kg #REF!
Total Rs. #REF!
###
###
Sl.
Description of Item Nos Length Width Depth Qty Rate Per Amount
No.
88 B53-Supply and fixing of Sal wood Door Double shutter fully paneled door of size 1.50 x 2.10 mts with frame
made of well seasoned salwood scantlings of size 100 x 75mm mm and shutter made of side rails 125mmx38,
top rail 125mmx38mm, bottom rail 125mmx38mm and intermediate rails of 125 x 38 mm and panels - 8 nos
25mm thick with all fixtures complete as per specifications (APSS No.1001 & 1002)(CSSR).
Door Size 1.50x2.10 Mtrs

Frames
Verticals 1x2 2.100 0.100 0.075 0.0315
Top and Bottom 1x2 1.650 0.100 0.075 0.0248
Shutter Verticals 1x4 2.040 0.125 0.038 0.0388
Shutter Rails 2x5 0.690 0.125 0.038 0.0328
0.1279 38847.00 Cum 4968.53
Planks 1x8 0.450 0.450 0.025 0.0405 49441.00 Cum 2002.36
Labour Charges for Scantlings (As per
Schedule Item No.286)
Carpenter Day 17.700 258.00 4567.00
Man Mazdoor Day 8.800 196.00 1725.00
6292.00 /Cum
Labour Charges 1x1 2.100 0.900 - 0.1684 6292.00 Cum 1059.57

FIXTURES Item Code Item No
MS Z Hold Fasts 1x6 - - - 6 Nos 12.00 Each 72.00
300mm Aluminium Aldrop 1x1 BMT-G.42 195 1 No 258.00 Each 258.00
300mm Alumiumum Latch 1x1 BMT-G.50 203 1 No 115.00 Each 115.00
200mm Aluminium Tower Bolts 1x2 BMT-G.9 162 2 Nos 86.00 Each 172.00
Butt hinges 125mm long Aluminium 1x8 BMT-G.25 178 8 Nos 96.00 Each 768.00
Door Stoppers Brass 1x2 BMT-G.46 199 2 Nos 135.00 Each 270.00
150mm Handle 1x4 BMT-G.34 187 4 Nos 85.00 Each 340.00
Wood Primer 1x1 BMT-J.5 353 1.10 Ltrs 110.00 Ltr 121.00
Total per Each Rs. 10146.46
89 B54-Supply and fixing of salwood Door single shutter fully paneled door of size 0.90 x 2.10 mts with frame of
sal Wood scantlings of size 100 x 75mm and bottom reeper of size 75x38mm and shutter of side rails 125mm
x38, top rail 125mmx38mm, bottom rail 175mmx38mm and intermediate rails of 125 x 38 mm and panels - 4
nos 25mm thick with all fixtures complete including cost and conveyance of all materials and labour charges
etc. complete as per specifications (APSS NO.1001 & 1002) (CSSR).

Frames
Verticals 1x2 2.100 0.100 0.075 0.0315
Horizontals 1x1 1.050 0.100 0.075 0.0079
Shutter Rails 1x5 0.800 0.125 0.038 0.0190
0.0778 38847.00 Cum 3022.30
Planks 1x4 0.675 0.450 0.025 0.0304 49441.00 Cum 1503.01
Sl.
No.
Carpenter Day 17.700 258.00 4567.00
Man Mazdoor Day 8.800 196.00 1725.00
6292.00 /Cum
Labour Charges 1x1 2.100 0.900 0.1082 6292.00 Cum 680.79

150mm Aluminium Tower Bolt 1x1 BMT-G.8 161 1 No 69.00 Each 69.00
Door Stoppers Brass 1x1 BMT-G.46 199 1 No 135.00 Each 135.00
150mm Handle 1x1 BMT-G.34 187 1 No 85.00 Each 85.00
Wood Primer 1x1 BMT-J.5 353 1 Ltr 110.00 Ltr 110.00
90 B55-Supply and fixing of salwood Door single shutter fully paneled door of size 0.75 x 2.10 mts with frame of
Sal Wood scantlings of size 100 x 75mm and bottom reeper of size 75x38mm and shutter of side rails
125mmx38, top rail 125mmx38mm, bottom rail 125mmx38mm and intermediate rails of 125 x 38 mm and
panels - 4 nos 25mm thick with all fixtures complete including cost and conveyance of all materials and labour
charges etc. complete as per specifications (APSS NO.1001 & 1002) (CSSR).

Frames
Verticals 1x2 2.100 0.100 0.075 0.0315
Horizontals 1x1 0.900 0.100 0.075 0.0068
Shutter Rails 1x5 0.650 0.125 0.038 0.0154
0.0735 38847.00 Cum 2855.25
Planks 1x4 0.525 0.450 0.025 0.0236 49441.00 Cum 1166.81

Carpenter Day 17.700 258.00 4567.00
Man Mazdoor Day 8.800 196.00 1725.00
6292.00 /Cum

Door Stoppers MS 1x1 BMT-G.53 206 1 No 34.00 Each 34.00
Sl.
No.
150mm Handle 1x1 BMT-G.34 187 1 No 85.00 Each 85.00
Wood Primer 1x1 BMT-J.5 353 1 Ltr 110.00 Ltr 121.00
91 B56-Supply and fixing of Window size 0.90 x 1.35 mt with sal wood frame of size 75x100mm along with II
class teak wood three shutters made with styles& rails of 100mmx30mm thick with 12mm prelaminated particle
board both side laminated interior grade and S/F of 4Nos. MS Hold fasts, 6Nos. MS tower bolts 100mm long. 6
Nos. MS Hinges 75mm long,2Nos MS Handles 3 Nos window stays. incl. all labour charges and fixing 11 Nos.
16mm plain safety bars in to frame etc,(CSSR)
Window Size 0.90x1.35 Mtrs

Frame
Verticals 1x4 1.350 0.100 0.075 0.0405
Top & Bottom 1x2 1.050 0.100 0.075 0.0158
0.0563 38847.00 Cum 2187.09
2nd Class Teak Wood
Shutter Styles 3x2 1.250 0.100 0.030 0.0225
Shutter Rails 2x2 0.400 0.100 0.030 0.0048
0.0273 54738.00 Cum 1494.35
Planks 12mm thick prelaminated
particl board with both side laminated 1x2 0.300 1.150 - 0.6900 588.00 Sqm 405.72
interio grade
Labour Charges for Scantlings (As per Schedule Item No.286)
Carpenter Day 17.700 258.00 4567.00
Man Mazdoor Day 8.800 196.00 1725.00
6292.00 /Cum
16mm dia Bars 1x11 0.90 - - 9.90 Rmt x1.580
15.640 Kgs #VALUE! Kg #VALUE!
MS Hold Fasts 1x4 - - - 4 Nos 12.00 Each 48.00
100mm long MS Tower Bolts 1x6 BMT-G.14 167 6 Nos 18.00 Each 108.00
75mm long MS Hinges 1x6 BMT-G.27 180 6 Nos 8.00 Each 48.00
125mm Long MS Handles 1x2 BMT-G.35 188 2 Nos 23.00 Each 46.00
Window Stays Brass 1x3 BMT-G.47 200 3 Nos 154.00 Each 462.00
Wood Primer 1x1 BMT-J.5 353 1.00 Ltr 110.00 Ltr 110.00
Total per Each Rs. #VALUE!
92 B57-Manufacture supply and fixing of ventilators size 0.60 x 0.75m in position of Hindalco or equivalent make
powder coated with approved paint and shade alluminium door made out of sections with sections specification
NO.2762 ,2763,2764 fixed 5 mm thick plain glass of approved make using Neoprene gas ket with necessary
hinges, handles, using appropriate fastners in wall lintels including cost and conveyance of all materials and
labour charges complete for finished item of work.(CSSR).
Outer Frame Section 63.50 x 38.10x1.50mm thick

Verticals 2 x 0.755 m 1.500 Rmt
Top & Bottom 2 x 0.60m 1.200 Rmt
2.700
Aluminium 1x1 2.700 0.942 2.54 250.00 Kg 635.85
Lowers 1x8 - - - 8 Nos 30.00 Each 240.00
'L' Angles 1x8 - - - 8 Nos 35.00 Each 280.00
Glass 0.75 x 0.60 1x1 0.750 0.600 - 0.45 334.00 Sqm 150.30
Labour Charges 1x1 0.750 0.600 - 0.45 96.00 Sqm 43.20
Grill 0.75x0.60 1x1 0.750 0.600 - 0.45 965.00 Sqm 434.25
Sl.
No.
F Section 2x0.60 1x2 0.600 - - 1.20
F Section 2x0.75 1x2 0.750 - - 1.50
2.70 27.00 Rmt 72.90
Machinery Charges 0.45 135.00 Sqm 60.75

Bores Mplad

Uploaded by

Copyright:

Available Formats

Bores Mplad

Uploaded by

Document Information

Original Description:

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Bores Mplad

Uploaded by

Copyright:

Available Formats

ABSTRACT ESTIMATE

Amount of Estimate Rs. #REF! Lakhs

B) 4.5" BRICK WALL 906.00

C) STAIRCASE RAILING 16.00

D) ROP WALL BOXES AROUND WINDOW FOR 453.00

23 DOOR: Timber shall be of the kind as specified may be teak,

TOTAL AMOUNT #REF!

Sl. Ref. Item Amount

Unit = Cum (Taking out put = 10 Cum)

Mazdoor (Unskilled) Day 3.64 350.00 1274.00

Rate per Cum 127.40

2 For Earth Refilling (Ordinary Soils)

Unit = Cum (Taking out put = 60 Cum)

Mazdoor (Unskilled) Day 3.12 350.00 1092.00

Rate per 60 Cum 1092.00

Rate per Cum 18.20

Earthwork excavation as per SSR 2015-16 127.40 31.85 31.85

40mm 32mm/16 40mm/8k

5 Manufacture,Supply and delivery of CI D/F Gate 80mm dia 100mm

Ph ssr Initial rate 1rmt 1rmt 38.00 38.00

Amount of Estimate Rs. 0.45 Lakhs

Hence the Estimate is prepared with the following Provisions

Total Rs. 0.00

1st point 1 75.00 75.00 445.00 rm 33375.00

2nd point 1 80.00 80.00 445.00 rm 35600.00

3 Geologist charges 1 1 1000.00 each 1000.00

working estimate Page 11

SL.NO DESCRIPTION NOS MEASURMENTS QTY RATE PER AMOUNT

working estimate Page 12

#REF! #REF! #REF! #REF!

As per Sanctioned Estimate #REF! Less #REF!

47196.00 19456.00 19456.00 47196.00

As per Sanctioned Estimate 47196.00 Less 47196.00

Total Rs. 30554.00

3 #REF! 1x10 5 HP 8 hrs - 400.00 #REF! Hph #REF!

Total Rs. #REF!

SubWork: C/o. 100 KL SUMP

12 Supply and placing of the Manhole

13 Supply and Fixing of following GI pipes

14 Add LS for other U/S item of works. LS 36.00

Total Rs. #REF!

SubWork: C/o. 60 KL SUMP

12 Supply and placing of the Manhole

13 Supply and Fixing of following GI pipes

14 Add LS for other U/S item of works. LS 11965.00

Total Rs. #REF!

SubWork: C/o. 60 KL SUMP

12 Supply and placing of the Manhole

13 Supply and Fixing of following GI pipes

14 Add LS for other U/S item of works. LS 24599.00

Total Rs. #REF!

SubWork: C/o. 40 KL SUMP

12 Supply and placing of the Manhole

13 Supply and Fixing of following GI pipes

14 Add LS for other U/S item of works. LS 13871.00

Total Rs. #REF!

SubWork: C/o. 40 KL SUMP

12 Supply and placing of the Manhole

13 Supply and Fixing of following GI pipes