GENERAL ABSTRACT ESTIMATE FOR PROVIDING AUGMENTATION TO PWS SCHEME

AT DEGOAN (V) OF ARMOOR (M)

S. Description of Item Qty Rate Per Amount
No.

1 2 3 4 5 6

1(a) Drilling of 165mm dia borewell in all soils including all 3 x 75.0 M 140.00 Rmt 31500.00
charges etc complete ,

(b) Inserting of 180mm dia 6kg/cm2 pvc casing pipe 3 x 20.0 M 330.00 Rmt 19800.00
including all charges etc complete

(c) Geological survey charges for borewell 3 x 1.0 Nos 500.00 Each 1500.00

2 Providing submersible pump set 5HP/ 10 Stages with all

accessories 114954.00
(As per sub-estimate)

3 Providing Pumping main with 75mm dia 6 kg/cm2 PE-80

Grade HDPE Pipe line 162057.00
(As per sub-estimate)

4 Provision for HDPE & GI Specials LS 10189.00

TOTAL 340000.00

DY.Executive Engineer Assistant Engineer

(PR) RWS Sub-division:Armoor (PR) RWS Mandal:Armoor
DETAILED SUB-ESTIMATE FOR PROVIDING SUBMERSIBLE PUMP SET
AT DEGOAN (V) OFARMOOR (M)
Sl. Description of item Qty. Rate Per Amount
No.
1 2 3 4 5 6
1 Supply and delivery of Submersible pump set suitable to 150 mm dia
bore wells coupled with motor 3-phase 2900 Rpm. 400V(-20% +10%)
Range from 320 to 440 Volts. Freequency of 50 Hz of Reputed make
with minimum over all efficiency of 40% at the Duty point with Radial /
Mixed flow including cost and conveyance of motor, pump set etc,.
complete. Teh pump set should confirm to IS 8034; 1976 41989 and
motor should confirm to IS 9283; 1779 as ammended from time to time
including revision if any bearing ISI mark, the pump set and motor shall
be guaranted for 18 months from date of supply or 12 months from teh
date of commissioning which ever is earlier, the rate is including of all
taxes duties insurance and TRansportation Charges et., complete.

For 5.0HP/10 Stages 3 x 1 No 18259 each 54777.00

2 Supply and delivery of wall mounted industrial type control panel board
of size 600x600x250m made if 18SWG CRCA sheet steel conclosure
14SWG mounting plate for cable entry fabricated, painted with two coats
of red oxide primer and two coats of final light grey paint lock and key
arrangements two side loveurs with weld mesh etc., complete.
Consisting of the following equipment with all internal wiring using fine
cab of suitable size and capacity and cable clamp etc., complete for 3
phase power pumps

For pannel Board consisting of above components for 3- phase motor 3 x 1.0 No 4900.00 each 14700.00
suitable up to 7.5 HP with DOL starter and suitable range of capacitor
and switch fuse units as above

3 Supply of Galvanised mild steel pipes (Medium class) of 50 mm dia 3 x 45.0 M 208.00 Rmt 28080.00
Nominal bore confirming to IS 1239/part - 1 1990 constinuosley welded
ERW/HFTW type and screwel at both ends as per IS 554 and end fitted
with socket (Heavy class) as per IS 1239/part - II / 1992 and the end
fitted with plastic ring exact length of 3.00 Mt + 5% etc., complete.

4 Supply and delivery of PVC insulated and PVC shealthed flexible - 3 3 x 60.0 M 38.00 Rmt 6840.00
Core Flat type submersible cable suitable for submersible pump set
conductors composed of ennealed high conductivity copper wire,
confirming to IS 694 with its revisions and Ammendments from time to
time, etc., complete 3 Core 2.5 Sqmm

5 Supply and delivery of 50 mm dia GI Non Return vlave confirming ISI 3 x 1.0 No 480.00 each 1440.00
specification
6 Supply and delivery of 7/20 Serivce wire of Reputed make etc., 3 x 90.0 M 11.00 Rmt 2970.00
complete.
7 Supply and delivery of G.I Bend heavy duty 'C' class threaded at both 3 x 1.0 No 60.00 each 180.00
ends of 50x90mm with arm length of 20 cm
8 Supply and delivery of 50 mm dia MS clamp set 450 mm length, 12 mm 3 x 2.0 Sets 145.00 each 870.00
thick plate, 75 mm vide with 6 Nos of 16 mm bolts & nuts
9 Supply and delivery of mild steel threaded flanges 50 mm dia MS flange 3 x 1.0 Set 99.00 each 297.00
set (2nos) of 150 mm dia 12 mm thick of (flange) with 4 nos 15 mm dia
bolts & nuts
10 Supply and fixing of MS bore well cover to suit 165 mm dia bore well 3 x 1.0 No 100.00 each 300.00
including all charges complete.
11 Installation Errection Earthing testing and Commissioning of 3 x 1.0 Job 1500.00 each 4500.00
Submersible pump set including conveyance of all materials to work site
including fixing of G.I pipes valves, specials and all other related items
but excluding cost of GI pipes, valves, and specials etc., with a trial run
of one week.
TOTAL 114954.00

DY.Executive Engineer Assistant Engineer

(PR) RWS Sub-division:Armoor (PR) RWS Mandal:Armoor
 SCHEDULE ' A '
SCHEDULE OF RATES & APPROXIMATE QUANTITIES
NAME OF THE WORK :- PROVIDING PUMPING MAIN TO PWS SCHEME AT BATTAPUR (V) OF MORTHAD (M)
Amt. Est. Cost Rs. 2.00 Lakhs
A) The quantities have given are those upon which the lumpsum cost of the work is based but they are subject to alteration commissions deductions additions as provided
for in the conditions this contract and do not necessary show the actual quantities of work to be done, the unit rates noted below are those covaring of extra or deduction
of commissions according to the conditions of the contractor .

B)
It is to be exprassively understood that the measured work is to be taken not (with standing any custom practise to the contractor) according to the actual quantities when
in place and finished work according to the drawing or as may be ordered as per from the time to time by the Divisional Engineer, P.R from time to time and the cost
calculated by measurements or weight at their respective prices without any additional charges for any necessary or contingent work connected therewith. The rates as
per the work in with and compeleted in every respect.

Name of the VDC/HWC : Sri.R.Shankar Goud R/o Battapur Amount of Contract : 188133.00
Sl.No Qty Description of item APDSS No Rate Per Amount
1 2 3 4 5 6 7
Providing pipeline for water supply with HDPE pipes as per IS 4984/1995. With its
ammendments and revisions there on including supply of pipes, specials, as per
requirements, trench exvacation for pipeplines in all soils except Rock lowering, laying and
jointing of pipelines true to aligment and gradient, and refilling trenches with excavated earth
and filling pipeline with water and testing etc., complete. The rates are inclusive of cost,
conveyance of all materials and labour charges needed for finished pipeline
work.includingVAT, C.E.D & APGST Charges charges.

Trench sixe 63mm to 75mm dia 0.50 x0.75m

90 mm to 140mm dia 0.70x1.00 m
1 ### M 75mm dia 4 kg/cm2 PE-80 Grade HDPE pipe line 102.78 1 Rmt 185004.00
( Rupees One hundred and two paise seventy eight only )
2 3.00 Nos 40mm dia PN-1 type CI double flanged Air valve 1043.00 1 Each 3129.00
( Rupees One thousand and forty three only )

TOTAL 188133.00

VDC/HWC,Battapur 3 Dy.Executive Engineer.

(PR)RWS,S/D Armoor.
SPECIFICATION REPORT ACCOMPANYING THE DETAILED LINE ESTIMATE
FOR PROVIDING AUGMENTATION TO PWS SCHEME
AT DEGOAN (V) ARMOR (M)

GRANT:ACDP (2005-06) EST. COST: RS:3.40 LAKHS

1) INTRODUCTION:- The Habitation is located in Armor mandal and is _____ km from the mandal head
quarters. The population of the village as per 2001 cencus is __________

2) ADMINISTRATIVE SANCTION :- The above Scheme is administratively sanctioned under

ACDP(2005-06) by the District collector ,Nizamabad vide Proc No: _______________________ : Date:
___________ for Rs:3.40 Lakhs.

3) EXSISTING WATER FACILITIES:- There are ______________________Nos Hand pumps working in

the above habitation.Also there is _________________________________Scheme functioning with
OHSR/GLSR Capacity____________Litres . The source of the scheme is borewell.

4) NECESSITY OF THE SCHEME:- To solve the drinking water problem

5) ITEMS PROPOSED IN THE ESTIMATE:-

a) Drilling of 165mm dia borewell with 180mm dia 6Kg/cm2 PVC casing pipe
b) Submersible pumpset 5HP/10 Stages with all accessories
c)Providing Pumping main with 75 mm dia 6 kg/cm2 HDPE Pipe line
d)LS provision for GI & HDPE Connections& Valve chambers

6) CONCLUSION:-With the above Items of work, the estimate is preapared with common SSR 2005-06
worked out to Rs 3.40 Lakhs.

DY.Executive Engineer Assistant Engineer

(PR) RWS Sub-division:Armoor (PR) RWS Mandal:Armoor
 DATA SHEET FOR HDPE PIPES (As per SSR - 2005-06 )IPCL RESIN COST @ 53697/MT
Providing pipe line for water supply with HDPE pipes as per IS 4984/1995 with its ammedments and revisions thereon with supplyof

pipes and trench excavation for earth work excavation in all types of soils except hard rock which required partial blasting and

depositing on bank with initial lead of 10 mts and lift of 2mts laying of pipes carefully into trench and laying in alingment and gradient

jointing the pipeline with materials including refilling the trench with excavated soils removal of surplus earth from the soil testing the

pipeline to hydraulic field test pressure including 16.32% CED& 4% VATcharges etc complete for finished item of work. (Trench size

is 0.50x0.75 for 63 to 75mm dia pipe, 0.70x1.00 for 90 to 140mm dia and 0.80x110 for 160mm to 200mm dia).
( HDPE - PE 80 grade)
E/W/E Rate - (9b+12b+13b)/3 = (28.50+30.50+31.50) / 3 =30.17/1 cum
63 mm dia 75mm dia 90 mm dia 110 mm dia 125 mm dia 140 mm dia 160 mm dia
Description of Item 4Kg/ 6Kg/ 4Kg/ 6Kg/ 4Kg/ 6Kg/ 4Kg/ 6Kg/ 4Kg/ 6Kg/ 4Kg/ 6Kg/ 4Kg/ CM2 6Kg/ CM2
CM2 CM2 CM2 CM2 CM2 CM2 CM2 CM2 CM2 CM2 CM2 CM2
Cost of Materials
A Cost of pipes including 16.32% CED & 4 % VAT 48.53 67.50 66.33 95.83 95.97 136.15 143.51 204.17 184.17 261.39 228.02 327.43 298.75 427.09

Cost of Civil work

B Normal rate 11.31 11.31 11.31 11.31 21.12 21.12 21.12 21.12 21.12 21.12 21.12 21.12 26.55 26.55

C 120% - 75% extra for narrow foundation 13.58 13.58 13.58 13.58 15.84 15.84 15.84 15.84 15.84 15.84 15.84 15.84 19.91 19.91

D Lowering laying and jointing of pipes 4.54 4.54 5.40 5.40 7.38 7.38 9.02 9.02 10.25 10.25 11.48 11.48 13.12 13.12

E Refilling charges at 7.10/Cum 2.66 2.66 2.66 2.66 4.97 4.97 4.97 4.97 4.97 4.97 4.97 4.97 6.25 6.25

F Testing charges 1.89 1.89 2.25 2.25 3.60 3.60 4.40 4.40 5.00 5.00 5.60 5.60 6.40 6.40

33.98 33.98 35.20 35.20 52.91 52.91 55.35 55.35 57.18 57.18 59.01 59.01 72.23 72.23

Total 82.51 101.48 101.53 131.03 148.88 189.06 198.86 259.52 241.35 318.57 287.03 386.44 370.98 499.32

Add VAT @ 4% on civil work 1.36 1.36 1.41 1.41 2.12 2.12 2.21 2.21 2.29 2.29 2.36 2.36 2.89 2.89

Finished Item of Rate 83.87 102.84 102.94 132.44 150.99 191.17 201.07 261.73 243.64 320.86 289.39 388.80 373.87 502.21

DY.Executive Engineer Assistant Engineer

(PR) RWS Sub-division:Armoor (PR) RWS Mandal:Armoor
DETAILED ABSTRACT SUB-ESTIMATE FOR PROVIDING PUMPING MAIN TO PWS SCHEME
AT DEGOAN (V) ARMOOR ( M)

Sl.No Description of item Qty Rate Per Amount

1 2 3 4 5 6
1 Providing pipeline for water supply with HDPE pipes as
per IS 4984/1995. With its ammendments and revisions
there on including supply of pipes, specials, as per
requirements, trench exvacation for pipeplines in all soils
except Rock lowering, laying and jointing of pipelines true
to aligment and gradient, and refilling trenches with
excavated earth and filling pipeline with water and testing
etc., complete. The rates are inclusive of cost,
conveyance of all materials and labour charges needed for
finished pipeline work.includingVAT, C.E.D & APGST
Charges charges.

Trench sixe 63mm to 75mm dia 0.50 x0.75m

90 mm to 140mm dia 0.70x1.00 m

75 mm dia 6 kg/cm2 PE-80 Grade HDPE Pipe line 1200.00 M 132.44 Rmt 158928.00

2 S/D of 40 mm dia CI Airvalves 3.00 Nos 1043.00 Each 3129.00

TOTAL 162057.00

DY.Executive Engineer Assistant Engineer

(PR) RWS Sub-division:Armoor (PR) RWS Mandal:Armoor