TUBEWELLboring Pumpmotor Installation

Page 1
NAME OF WORK :
Withdrawing of 15HP and lowering of 7.5HP departmental Submersible pump motor set at site
near PWD elctrical section offic, MPU, Barrackpore during the year 2018-19
Ref: N.I.T. no. 07/ KWSD-III of 2018-19.

Assistant Engineer, P.W.D. Kolkata West Sub-Division-III, Govt. of West Bengal
Sl. No. - 1 page No. item no :

Withdrawing the damage Monoblock submersible pump motor set and installation the loan submersible
pump motor set with special type of tools and tackles.
Total = 1 No
Rs. 3332.00 + ( Rs. 0.00 x 0 floor + Rs. 0.00 x 0 floor ) No
Rate = @ Rs. 3332.00/ No Rs. 3332.00

Hire charges for installation of loan submersible pump motor set (7.5 HP , 3 phase) with special type of
tools and tackles and fixing temporary pipe line and cable with its accessories and making temporary
electrical connection to throw out the logged water inside the reservoir and making the place suitable for
work and withdrawing the same.
Total = 1 No
Rate = @ Rs. 6381.00/ No Rs. 6381.00

Jointing the talling cable with proper vulcanizing, dressing and testing.
Total = 12 Point
Rs. 83.00 + ( Rs. 0.00 x 0 floor + Rs. 0.00 x 0 floor ) Point
Rate = @ Rs. 83.00/ Point Rs. 996.00

Rewinding the motor stator coil with polly double coated proper winding wire with proper dressing
unsulation cable vulcanizing & testing. 7.5 HP
Total = 1 Set
Rs. 12654.00 + ( Rs. 0.00 x 0 floor + Rs. 0.00 x 0 floor ) Set
Rate = @ Rs. 12654.00/ Set Rs. 12654.00

Supplying fitting and fixing upper & lower bush & grinding the journal bush. . 7.5 HP
Total = 4 No.s
Rs. 450.00 + ( Rs. 0.00 x 0 floor + Rs. 0.00 x 0 floor ) No.s
Rate = @ Rs. 450.00/ No.s Rs. 1800.00

Repairing the thrust bearing S/F GM Block & grinding machining & matching withs the thrust plate with S/F
linner clutch plate with circuit lock.(complete unit). . 7.5 HP
Total = 1 Set
Rate = @ Rs. 1524.00/ Set Rs. 1524.00

Overhauling the pump portion with chemical solution inside and outside each cover and the impeller for
iron segment.
Total = 1 Set
Rate = @ Rs. 648.00/ Set Rs. 648.00

S/F Water seal…. 7.5 HP
Total = 2 No.s
Page 2
Rate = @ Rs. 100.00/ No.s Rs. 200.00

S/F necking fixing on the cover and matching and matching with the impeller. 7.5 HP
Total = 2 No.s
Rate = @ Rs. 1157.00/ No.s Rs. 2314.00

S/F Impeller. . . . . . . . 7.5 HP
Total = 2 No.s
Rate = @ Rs. 2400.00/ No.s Rs. 4800.00

Painting the Pump motor set
Total = 1 set
Rs. 450.00 + ( Rs. 0.00 x 0 floor + Rs. 0.00 x 0 floor ) set
Rate = @ Rs. 450.00/ set Rs. 450.00

S/F Gasket
Total = 6 No.s
Rate = @ Rs. 83.00/ No.s Rs. 498.00

S/F Nut bolt & washers
Total = 12 No.s
Rate = @ Rs. 27.00/ No.s Rs. 324.00

S/F single phase preventor G.I.C make model no.
MAC04D0100/MAC15B with 6 Nos. lid wire approx 4 mtr.
Total = 1 set
Rate = @ Rs. 1948.00/ set Rs. 1948.00

Checking and testing the insulation of the submersible pump motor set and the starter with 1000 V Megar
and use of clamp meter for mesuring the load current and also mesuring the Voltage at on load and off load
with 2 nos. men power.
Total = 1 set
Rate = @ Rs. 1467.00/ set Rs. 1467.00

After repairing the submersible pump motor set withdrawing the loan submersible pump motor set and
installation the repaired submersible monoblock pump motor set with special type of tools and tackles.
Total = 1 set
Rate = @ Rs. 3332.00/ set Rs. 3332.00

Laying out the cable within the cable protection pipe from Pump Motor set to the stator
Total = 40.00 m
Rs. 68.00 + ( Rs. 0.00 x 0 floor + Rs. 0.00 x 0 floor ) m
Rate = @ Rs. 68.00/ m Rs. 2720.00
Page 3
S/F Aotumation Wire 1.5 sqmm. From the stator to the inside of the reservior above the motor flange with
specalized GM Nut Bolt and 220V Magnen coil Cat No. SS90044.
Total = 1 set
Rate = @ Rs. 1693.00/ set Rs. 1693.00

S & F 3 core flat submersible cable of 4.0 sq. mm. Finolex make IS 694 1100V
Total = 40.00 m
Rate = @ Rs. 175.00/ m Rs. 7000.00

Opening out the existing 3 inch / 2 inch / 1 inch dia pipe line partly above and below floor by part and
joining the new line.
Total = 1 set
Rate = @ Rs. 733.00/ set Rs. 733.00

S/F 2.5 inch dia flange heavy type ISI marked.
Total = 2 No.s
Rate = @ Rs. 439.00/ No.s Rs. 878.00

S/F 2.0 inch dia flange heavy type ISI marked.
Total = 2 No.s
Rate = @ Rs. 368.00/ No.s Rs. 736.00

S/F 2.5 inch dia foot valve (plastic)
Total = 1 No.s
Rate = @ Rs. 648.00/ No.s Rs. 648.00

Prepairing the DOL starter LT/LK make 2 set checking and cleaning it thoroughly S/F relay Cat no 918580BO
& 918580AO and contact Kit cat no SS95305 and contact Kit cat no SS95305. 2 sets and fitting the same on
panel board.
Total = 1 No.s
Rate = @ Rs. 4179.00/ No.s Rs. 4179.00

Transport charges side to work and back carring tripod 2" dia pipe of 10 ft. long 6 nos. and withdrawing /
installation materials tools & tackles and pump motor set by matador motor vehicle.
Total = 2 sets
Rs. 1467.00 + ( Rs. 0.00 x 0 floor + Rs. 0.00 x 0 floor ) sets
Rate = @ Rs. 1467.00/ sets Rs. 2934.00
TOTAL = Rs. 64189.00

Add 3% as Contingency = Rs. 1926.00
GROSS AMOUNT = Rs. 66115.00
Page 4
A TOTAL = Rs. 64189.00

B 12% OF [A] = Rs. 7703.00
C [A] + [B] = Rs. 71892.00
D 1% OF [C] = Rs. 719.00
E 3% OF [C] = Rs. 2157.00
Page 5
NAME OF WORK :
Installation of the 15 HP Pump motor with allied works, for drawing water from the tube well, in
location near PWD Electrical Section Office by the SSF battalion Field - Mangal Pandey Uddyan,
Barrackpore during the year 2018 - 19"
Sl. No. - 1 ref.: RATE ANALYSIS item no : 1

Supplying, fitting and fixing starter L&T make(model no ML3FASD Fully automatic Star-Delta Starter CAT No.
SS90730
TOTAL = 1 Set
Analysis Rate @ Rs. 51874.06/ Set Rs. 51874.00

Supplying, fitting and fixing single phase preventor relay L&T make SPPR TYPE SDz5 (for MU-
G30/40/50/75) CAT No. XM818070000
TOTAL = 1 Set

Supplying, fitting and fixing 3 core flat submersible cable of 4.0 sq. mm. Finolex make IS 694 1100V.
2 x ( 26.21 + 36.58 + 12.21 ) = 150.00 m

TOTAL = 150.00 m
Analysis Rate @ Rs. 174.58/ m Rs. 26187.00

Supplying and installation of 440 volts 2900 R.P.M. , 15HP Submersible Pump motor set (make KSB model
No. BPD 302/7, UMAI/H150-13/22(S.D.) into the tube well incl., erection of tripod stand by co's own tools &
tackles.
TOTAL = 1 Set

Supplying, fitting and fixing of G. I. pipes of TATA make (h) 80 mm dia. Heavy quality
column pipe 4 x 6.00 = 24.00 m

hor. 2 x 6.00 + 2.00 = 14.00 m
TOTAL = 38.00 m

Supplying, fitting and fixing Wheel valve of approved brand and make tested to 21 Kg per Sq. cm. (for water
lines only) 80 mm dia.
TOTAL = 3 Set
Sl. No. - 7 page No. 03 item no : 02

Supplying, fitting and fixing in position G.I. pipes of TATA make for underground works with all necessary
accessories,specials viz.socket, bend, tee, union, cross, elbow, nipple, short piece etc.including cost of all
materials,jointing materials ,cutting pipes,making threads,cutting trenches upto 1.5 metre below surface in
(v) 40 mm
all sorts of dia. medium
soil and quality
refilling the same as directed with two coats of painting on G.I. pipes and specials with
bituminous paint complete
cable protection pipe in all 6.00
5 respect.
x (Payment+ will be made on the centre line =measurement
3.50 33.50ofmthe
total pipe line including all specials No separate payment will be made for accessories,
TOTAL = specials.Payment
33.500 m for `
paintingITEM
will Rate
be made seperately)
add GST Add Labour Cess Final Rate
@ 12 % of Colm @ 1% of Colm [C] + [D]
Item rate [A] + [B] Colm [C]
[A] [B] [C] [D] [E]

Rs.400.00 Rs.48.00 Rs.448.00 Rs.4.48 Rs.452.48
Page 6
Rate = @ Rs. 452.48/ m Rs. 15158.00

Sl. No. - 7 33.50 m
TOTAL = 33.50 m

Supplying, fitting and fixing 80 mm M.S. housing clamp of approved quality.
TOTAL = 2 Set

Supplying, fitting and fixing 80 mm dia flange with washer heavy type ISI marked.
TOTAL = 2 Set


Jointing the talling cable with proper vulcanizing, dressing and testing.
Total = 12 Point
Rs. 83.00 + ( Rs. 0.00 x 0 floor + Rs. 0.00 x 0 floor ) Point
Rate = @ Rs. 83.00/ Point Rs. 996.00

Supplying fitting and fixing upper & lower bush & grinding the journal bush. . 15 HP
Total = 4 No.s
Rate = @ Rs. 450.00/ No.s Rs. 1800.00

Repairing the thrust bearing S/F GM Block & grinding machining & matching withs the thrust plate with S/F
linner clutch plate with circuit lock.(complete unit). . 15 HP
Total = 1 Set
Rate = @ Rs. 1524.00/ Set Rs. 1524.00

S/F Water seal…. 15 HP
Total = 2 No.s
Rate = @ Rs. 100.00/ No.s Rs. 200.00

S/F necking fixing on the cover and matching and matching with the impeller. . . . . .15 HP
Total = 2 No.s
Rate = @ Rs. 1157.00/ No.s Rs. 2314.00

S/F Impeller. . . . . . . . 15 HP
Total = 2 No.s
Rate = @ Rs. 2400.00/ No.s Rs. 4800.00

Page 7
S/F Gasket
Total = 6 No.s
Rate = @ Rs. 83.00/ No.s Rs. 498.00

S/F Nut bolt & washers
Total = 12 No.s
Rate = @ Rs. 27.00/ No.s Rs. 324.00

Checking and testing the insulation of the submersible pump motor set and the starter with 1000 V Megar
and use of clamp meter for mesuring the load current and also mesuring the Voltage
Total = at on load and off load
1 set
with 2 nos. men power.
Rate = @ Rs. 1467.00/ set Rs. 1467.00

Transport charges side to work and back carring tripod 2" dia pipe of 10 ft. long 6 nos. and withdrawing /
installation materials tools & tackles and pump motor set by matador motor vehicle.
Total = 2 sets
Rs. 1467.00 + ( Rs. 0.00 x 0 floor + Rs. 0.00 x 0 floor ) sets
Rate = @ Rs. 1467.00/ sets Rs. 2934.00
PWD schedule of rate w.e.f. 01.11.2017

Clearing compound premises of shurbs, plants, jungles etc. by cutting and removing as directed (Specific
permission of Engineer-in-Charge prior to execution will be necessary).
by the line 1 x 21.60 x 8.15 = 176.04 m2

by the pump room 1 x 7.50 x 4.50 = 33.75 m2
TOTAL = 209.79 m2
ITEM Rate add GST Add Labour Cess Final Rate
@ 12 % of Colm @ 1% of Colm [C] + [D]
[A] [B]rate
Item [A][C]
+ [B] [D][C]
Colm [E]
Rs.11.00 Rs.1.32 Rs.12.32 Rs.0.12 Rs.12.44
Rs. 12.44 + ( Rs. 0.00 x 0 floor + Rs. 0.00 x 0 floor ) m2
Rate = @ Rs. 12.44/ m2 Rs. 2610.00

Dismantling all types of masonry excepting cement concrete plain or reinforced, stacking serviceable
materials at site and removing rubbish as directed within a lead of 75 m.
a) In ground floor including roof.

1 x 21.60 x 1.850 x 0.150 = 5.994 m3
1 x 7.50 x 1.725 x 0.150 = 1.941 m3
TOTAL = 7.935 m3
@ 12 % of Colm @ 1% of Colm [C] + [D]
[A] [B]rate
Item [A][C]
+ [B] [D][C]
Colm [E]
Rs.447.00 Rs.53.64 Rs.500.64 Rs.5.01 Rs.505.65
Rate = @ Rs. 505.65/ m3 Rs. 4012.00

Dismantling all types of plain cement concrete works, stacking serviceable materials at site and removing
rubbish as directed within a lead of 75 m.
(a) upto 150 mm. thick

1 x 21.60 x 1.950 x 0.150 = 6.318 m3
1 x 7.50 x 1.725 x 0.150 = 1.941 m3
Page 8
TOTAL = 8.259 m3
@ 12 % of Colm @ 1% of Colm [C] + [D]
[A] [B]rate
Item [A][C]
+ [B] [D][C]
Colm [E]
Rs.939.00 Rs.112.68 Rs.1051.68 Rs.10.52 Rs.1062.20
Rate = @ Rs. 1062.20/ m3 Rs. 8773.00

Earth work in excavation of foundation trenches or drains, in all sorts of soil (including mixed soil but
excluding laterite or sandstone) including removing, spreading or stacking the spoils within a lead of 75 m.
as directed. The item includes necessary trimming the sides of trenches, levelling, dressing and ramming
the bottom, bailing out water as required complete.
(a) Depth of excavation not exceeding 1,500 mm.

around the tube well 1 x 1.80 x 1.80 x 0.625 = 2.03 m3
columns 6 x 0.90 x 0.90 x 1.400 = 6.80 m3
TOTAL = 8.830 m3
@ 12 % of Colm @ 1% of Colm [C] + [D]
[A] [B]rate
Item [A][C]
+ [B] [D][C]
Colm [E]
Rs.119.27 Rs.14.31 Rs.133.58 Rs.1.34 Rs.134.92
Rate = @ Rs. 134.92/ m3 Rs. 1191.00

Removal of rubbish,earth etc. from the working site and disposal of the same beyond the compound, in
conformity with the Municipal / Corporation Rules for such disposal, loading into truck and cleaning the site
in all respect as per direction of Engineer in charge
existing heap of rubbish 1 x 4.52 x 2.55 x 1.050 = 12.10 m3

masonry Sl. No. - 22 = 7.935 m3
plain cement concrete Sl. No. - 23 = 8.259 m3
excavated earth Sl. No. - 24 = 8.83 m3
Gross Volm = 37.12 m3
Deduct 1/9 th = -4.12 m3
Net Vol = 33.004 m3
@ 12 % of Colm @ 1% of Colm [C] + [D]
[A] [B]rate
Item [A][C]
+ [B] [D][C]
Colm [E]
Rs.166.00 Rs.19.92 Rs.185.92 Rs.1.86 Rs.187.78
Rate = @ Rs. 187.78/ m3 Rs. 6197.00

Brick soling with picked jhama bricks including preparation of bed as necessary with brick joints properly
filled in and packed with powdered earth and including necessary cushion of similar material below the
soling (and in between layers when more than one layer is used) completes as per direction.
(a) Single brick flat soling (thickness 75 mm.)

around the tube well 1 x 1.800 x 1.800 = 3.24 m2
columns 6 x 0.900 x 0.900 = 4.86 m2
Total = 8.100 m2
@ 12 % of Colm @ 1% of Colm [C] + [D]
[A] [B]rate
Item [A][C]
+ [B] [D][C]
Colm [E]
Rs.339.00 Rs.40.68 Rs.379.68 Rs.3.80 Rs.383.48
Rate = @ Rs. 339.00/ m2 Rs. 2746.00

I) Cement concrete with graded stone ballast (40 mm size excluding shuttering)
(A) [Pakur Variety] (a) 1:3:6 proportion
columns 6 x 0.900 x 0.900 x 0.100 = 0.486 m3
Total = 0.810 m2
Page 9
@ 12 % of Colm @ 1% of Colm [C] + [D]
[A] [B]rate
Item [A][C]
+ [B] [D][C]
Colm [E]
Rs.5190.00 Rs.622.80 Rs.5812.80 Rs.58.13 Rs.5870.93
Rate = @ Rs. 5870.93/ m2 Rs. 4755.00

Ordinary Cement concrete (mix 1:1.5:3) with graded stone chips (20 mm nominal size) excluding shuttering
and reinforcement if any, in ground floor as per relevant IS codes.
a) Pakur Variety
column footings 6 x 0.900 x 0.900 x 0.200 = 0.972 m3
columns 6 x 0.250 x 0.250 x 2.450 = 0.919 m3
Total = 2.539 m3 `
@ 12 % of Colm @ 1% of Colm [C] + [D]
[A] [B]rate
Item [A][C]
+ [B] [D][C]
Colm [E]
Rs.5783.43 Rs.694.01 Rs.6477.44 Rs.64.77 Rs.6542.21
Rate = @ Rs. 6542.21/ m3 Rs. 16611.00

Reinforcement for reinforced concrete work in all sorts of structures including distribution bars, stirrups,
binders etc initial straightening and removal of loose rust (if necessary), cutting to requisite length, hooking
and bending to correct shape, placing in proper position and binding with 16 gauge-black annealed wire at
every intersection, complete as per drawing and direction.
(i) Tor steel/Mild Steel, TATA / RINL

conc. Volume percentage steel unit wt.
for 1:1.5:3 Concrete
around the tube well 0.648 m3 x @ 1.00 % x 7.850 MT/m3 = 0.051 MT
column footings 0.972 m3 x @ 1.00 % x 7.850 MT/m3 = 0.076 MT
columns 0.919 m3 x @ 1.75 % x 7.850 MT/m3 = 0.126 MT
Total = 0.253 MT
@ 12 % of Colm @ 1% of Colm [C] + [D]
[A] [B]rate
Item [A][C]
+ [B] [D][C]
Colm [E]
Rs.57163.88 Rs.64023.55
Rs.6859.67 Rs.640.24 Rs.64663.79
Rs. 64663.79 + ( Rs. 480.00 x 0 floor + Rs. 560.00 x 0 floor ) MT
Rate = @ Rs. 64663.79/ MT Rs. 16360.00

Hire and labour charges for shuttering with centering and necessary staging upto 4 m using approved stout
props andto
a) 25 mm thick hardthick
30 mm woodwooden
planks of approvedasthickness
shuttering per decisionwith&required
directionbracing for concrete slabs, beams
of Engineer-ln-Charge.
and columns, lintels curved or straight including fitting, fixing and striking out after completion of works
columns
(upto roof of ground floor) 6 x 1.000 x 2.450 = 14.700 m2
Total = 14.70 m2
@ 12 % of Colm @ 1% of Colm [C] + [D]
[A] [B]rate
Item [A][C]
+ [B] [D][C]
Colm [E]
Rs.335.00 Rs.40.20 Rs.375.20 Rs.3.75 Rs.378.95
Rate = @ Rs. 378.95/ m2 Rs. 5571.00
(f) 25 mm to 30 mm shuttering without staging in foundation

1 x 7.200 x 0.300 = 2.160 m2
6 x 3.600 x 0.300 = 6.480 m2
Total = 8.64 m2
@ 12 % of Colm @ 1% of Colm [C] + [D]
[A] [B]rate
Item [A][C]
+ [B] [D][C]
Colm [E]
Rs.209.00 Rs.25.08 Rs.234.08 Rs.2.34 Rs.236.42
Page 10
Rate = @ Rs. 236.42/ m2 Rs. 2043.00

Labour for Chipping of concrete surface before taking up Plastering work.
shuttering total of Sl No. 30 = 14.70 m2
Total = 14.70 m2
@ 12 % of Colm @ 1% of Colm [C] + [D]
[A] [B]rate
Item [A][C]
+ [B] [D][C]
Colm [E]
Rs.21.00 Rs.2.52 Rs.23.52 Rs.0.24 Rs.23.76
Rate = @ Rs. 23.76/ m2 Rs. 349.00

Plaster (to wall, floor, ceiling etc.) with sand and cement mortar including rounding off or chamfering
corners as directed and raking out joints including throating, nosing and drip course, scaffolding/staging
where necessary (Ground floor).[Excluding cost of chipping over concrete surface]
(i) With 1:6 cement mortar, (b) 20 mm thick plaster
total of Sl No. 31 = 14.70 m2
Total = 14.70 m2
@ 12 % of Colm @ 1% of Colm [C] + [D]
[A] [B]rate
Item [A][C]
+ [B] [D][C]
Colm [E]
Rs.167.00 Rs.20.04 Rs.187.04 Rs.1.87 Rs.188.91
Rate = @ Rs. 188.91/ m2 Rs. 2777.00

b) Priming one coat on steel or other metal surface with synthetic oil bound primer of approved quality
including smoothening surfaces by sand papering etc.
Dia. length perimeter

Sl. No. - 5 80 mm pipe length = 38.00 m x 0.28 = 11.00 m2
Sl. No. - 7 40 mm pipe length = 33.50 m x 0.15 = 5.00 m2
Total = 16.00 m2
@ 12 % of Colm @ 1% of Colm [C] + [D]
[A] [B]rate
Item [A][C]
+ [B] [D][C]
Colm [E]
Rs.29.00 Rs.3.48 Rs.32.48 Rs.0.32 Rs.32.80
Rate = @ Rs. 32.80/ m2 Rs. 525.00

(A) Painting with best quality synthetic enamel paint of approved make and brand including smoothening
surface by sand papering etc. including using of approved putty etc. pn the surface, if necessary :
b) On steel or other metal surface:

With super gloss (hi-gloss) - [iv) Two coat (with any shade except white)
total of Sl. No. - 30 = 16.00 m2
Total = 16.00 m2
Rate = @ Rs. 81.00/ m2 Rs. 1296.00

Applying Exterior grade Acrylic primer of approved quality and brand on plastered or concrete surface old
or
(a)new
One surface
Coat to receive decorative textured(matt finish) or smooth finish acrylic exterior emulsion paint
including scraping and preparing the surface thoroughly, complete as per manufacturer's specification
and as per direction of the EIC. Qty = Sl. No. - 32 = 14.70 m2
Total = 14.70 m2
Rate = @ Rs. 31.40/ m2 Rs. 462.00

Page 11
Protective and Decorative Acrylic exterior emulsion paint of approved quality, as per manufacturer's
specification and as per direction of EIC to be applied over acrylic primer as required. The rate includes cost
of material, labour, scaffolding and all incidental charges but excluding the cost of primer.
(Two Coat) b) Premium 100% Acrylic Emulsion

Total = 14.70 m2
Rate = @ Rs. 84.00/ m2 Rs. 1235.00
TOTAL = Rs. 378630.00

Add 3% as Contingency = Rs. 11359.00
Page 12
A TOTAL = Rs. 1158608.00

B 12% OF [A] = Rs. 139033.00
C [A] + [B] = Rs. 1297641.00
D 1% OF [C] = Rs. 12976.00
E 3% OF [C] = Rs. 38929.00
Page 13
RATE ANALYSIS
Installation of the 15 HP Pump motor with allied works, for drawing water from the tube well, in
location near PWD Electrical Section Office by the SSF battalion Field - Mangal Pandey Uddyan,
Barrackpore during the year 2018 - 19"
ITEM No. 1
Supplying, fitting and fixing starter L&T make
(model no ML3FASD Fully automatic Star-Delta Starter CAT No. SS90730
Cost of one set 1 Set @ Rs. 37525.00 /set = Rs. 37525.00

Loading & un loading 1 Set @ Rs. 500.00 /set = Rs. 500.00
Labour charges for fitting & fixing with tools and
tackles 1 Set @ Rs. 900.00 /set = Rs. 900.00
Sum = Rs. 37525.00 + Rs. 500.00 + Rs. 900.00 = Rs. 38925.00

Sundries @1% + water charges @1% = @ 2 % of Rs. 38925.00 = Rs. 778.50
Sum = Rs. 38925.00 + Rs. 778.50 = Rs. 39703.50
OverHead Charges @ 5% = @ 5 % of Rs. 39703.50 = Rs. 1985.18
Sum = Rs. 39703.50 + Rs. 1985.18 = Rs. 41688.68
Contractors Profit @10% = @ 10 % of Rs. 41688.68 = Rs. 4168.87
Sum = Rs. 41688.68 + Rs. 4168.87 = Rs. 45857.55
GST @12% = @ 12 % of Rs. 45857.55 = Rs. 5502.91
Sum = Rs. 45857.55 + Rs. 5502.91 = Rs. 51360.46
Labour Cess @1% = @ 1 % of Rs. 51360.46 = Rs. 513.60
Sum = Rs. 51360.46 + Rs. 513.60 = Rs. 51874.06
Recommended Rate = Rs. 51874.06 /Set
ITEM No. 2
Supplying, fitting and fixing single phase preventor relay L&T make SPPR TYPE SDz5 (for MU-
G30/40/50/75) CAT No. XM818070000

Labour charges for fitting & fixing with tools and 1 Set @ Rs. 900.00 /set = Rs. 900.00
tackles Sum = Rs. 1190.00 + Rs. 500.00 + Rs. 900.00 = Rs. 2590.00
Sum = Rs. 2590.00 + Rs. 51.80 = Rs. 2641.80
Sum = Rs. 2641.80 + Rs. 132.09 = Rs. 2773.89
Sum = Rs. 2773.89 + Rs. 277.39 = Rs. 3051.28
GST @12% = @ 12 % of Rs. 3051.28 = Rs. 366.15
Sum = Rs. 3051.28 + Rs. 366.15 = Rs. 3417.43
Sum = Rs. 3417.43 + Rs. 34.17 = Rs. 3451.60
ITEM No. 3
Page 14
Supplying, fitting and fixing 3 core flat submersible cable of 4.0 sq. mm.
Finolex make IS 694 1100V.
Cost of one set 1 Set @ Rs. 116.00 / m. = Rs. 116.00

Loading & un loading 1 Set @ Rs. 5.00 / m. = Rs. 5.00
Labour charges for fitting & fixing with tools and 1 Set @ Rs. 10.00 / m. = Rs. 10.00
Sum = Rs. 131.00 + Rs. 2.62 = Rs. 133.62
Sum = Rs. 133.62 + Rs. 6.68 = Rs. 140.30
Sum = Rs. 140.30 + Rs. 14.03 = Rs. 154.33
GST @12% = @ 12 % of Rs. 154.33 = Rs. 18.52
Sum = Rs. 154.33 + Rs. 18.52 = Rs. 172.85
Sum = Rs. 172.85 + Rs. 1.73 = Rs. 174.58
Recommended Rate = Rs. 174.58 / m.
OR
ITEM No. 3
S & F 3 core flat submersible cable of 4.0 sq. mm. Finolex make IS 694 1100V.
Recommended Rate = Rs. 175.00 / mtr.
ITEM No. 4
Supplying and installation of 440 volts 2900 R.P.M. , 15HP Submersible Pump motor set (make KSB
model No. BPD 302/7, UMAI/H150-13/22(S.D.) into the tube well incl., erection of tripod stand by
co's own tools & tackles.

Sum = Rs. 65680.00 + Rs. 1313.60 = Rs. 66993.60
Sum = Rs. 66993.60 + Rs. 3349.68 = Rs. 70343.28
Sum = Rs. 70343.28 + Rs. 7034.33 = Rs. 77377.61
GST @12% = @ 12 % of Rs. 77377.61 = Rs. 9285.31
Sum = Rs. 77377.61 + Rs. 9285.31 = Rs. 86662.92
Sum = Rs. 86662.92 + Rs. 866.63 = Rs. 87529.55
Page 15
ITEM No. 5
Supplying, fitting and fixing of G. I. pipes of TATA make (h) 80 mm dia. Heavy quality
Cost of one set 1 Set @ Rs. 1066.00 / m. = Rs. 1066.00

Loading & un loading 1 Set @ Rs. 5.00 / m. = Rs. 5.00
Labour charges for fitting & fixing with tools and 1 Set @ Rs. 94.00 / m. = Rs. 94.00
Sum = Rs. 1165.00 + Rs. 23.30 = Rs. 1188.30
Sum = Rs. 1188.30 + Rs. 59.42 = Rs. 1247.72
Sum = Rs. 1247.72 + Rs. 124.77 = Rs. 1372.49
GST @12% = @ 12 % of Rs. 1372.49 = Rs. 164.70
Sum = Rs. 1372.49 + Rs. 164.70 = Rs. 1537.19
Sum = Rs. 1537.19 + Rs. 15.37 = Rs. 1552.56
Recommended Rate = Rs. 1552.56 / m.
ITEM No. 6
Supplying, fitting and fixing Wheel valve of approved brand and make tested to 21 Kg per Sq. cm.
(for water lines only) 80 mm dia.

Sum = Rs. 8547.42 + Rs. 170.95 = Rs. 8718.37
Sum = Rs. 8718.37 + Rs. 435.92 = Rs. 9154.29
Sum = Rs. 9154.29 + Rs. 915.43 = Rs. 10069.72
GST @12% = @ 12 % of Rs. 10069.72 = Rs. 1208.37
Sum = Rs. 10069.72 + Rs. 1208.37 = Rs. 11278.09
Sum = Rs. 11278.09 + Rs. 112.78 = Rs. 11390.87
ITEM No. 7
Recommended Rate = Rs. 68.00 / mtr.

Page 16
ITEM No. 8

Sum = Rs. 1415.00 + Rs. 28.30 = Rs. 1443.30
Sum = Rs. 1443.30 + Rs. 72.17 = Rs. 1515.47
Sum = Rs. 1515.47 + Rs. 151.55 = Rs. 1667.02
GST @12% = @ 12 % of Rs. 1667.02 = Rs. 200.04
Sum = Rs. 1667.02 + Rs. 200.04 = Rs. 1867.06
Sum = Rs. 1867.06 + Rs. 18.67 = Rs. 1885.73
ITEM No. 9
Supplying, fitting and fixing 80 mm dia flange with washer heavy type ISI marked.

Sum = Rs. 315.00 + Rs. 6.30 = Rs. 321.30
Sum = Rs. 321.30 + Rs. 16.07 = Rs. 337.37
Sum = Rs. 337.37 + Rs. 33.74 = Rs. 371.11
GST @12% = @ 12 % of Rs. 371.11 = Rs. 44.53
Sum = Rs. 371.11 + Rs. 44.53 = Rs. 415.64
Sum = Rs. 415.64 + Rs. 4.16 = Rs. 419.80
ITEM No. 10
Supplying, fitting and fixing 80 mm dia galvanised iron socket heavy type with I.S.I. mark.

Page 17
Sum = Rs. 407.80 + Rs. 8.16 = Rs. 415.96
Sum = Rs. 415.96 + Rs. 20.80 = Rs. 436.76
Sum = Rs. 436.76 + Rs. 43.68 = Rs. 480.44
GST @12% = @ 12 % of Rs. 480.44 = Rs. 57.65
Sum = Rs. 480.44 + Rs. 57.65 = Rs. 538.09
Sum = Rs. 538.09 + Rs. 5.38 = Rs. 543.47
ITEM No. 11
Supplying, fitting and fixing 80 mm dia galvanised iron plain equal elbow heavy type.

Sum = Rs. 626.00 + Rs. 12.52 = Rs. 638.52
Sum = Rs. 638.52 + Rs. 31.93 = Rs. 670.45
Sum = Rs. 670.45 + Rs. 67.05 = Rs. 737.50
GST @12% = @ 12 % of Rs. 737.50 = Rs. 88.50
Sum = Rs. 737.50 + Rs. 88.50 = Rs. 826.00
Sum = Rs. 826.00 + Rs. 8.26 = Rs. 834.26
ITEM No. 12
Supplying, fitting and fixing 80 mm dia galvanised iron plain Tee heavy type.

Sum = Rs. 712.00 + Rs. 14.24 = Rs. 726.24
Sum = Rs. 726.24 + Rs. 36.31 = Rs. 762.55
Sum = Rs. 762.55 + Rs. 76.26 = Rs. 838.81
GST @12% = @ 12 % of Rs. 838.81 = Rs. 100.66
Sum = Rs. 838.81 + Rs. 100.66 = Rs. 939.47
Page 18

Sum = Rs. 939.47 + Rs. 9.39 = Rs. 948.86
ITEM No. 13
Supplying, fitting and fixing 80 mm dia galvanised iron Nipple heavy type.

Sum = Rs. 465.00 + Rs. 9.30 = Rs. 474.30
Sum = Rs. 474.30 + Rs. 23.72 = Rs. 498.02
Sum = Rs. 498.02 + Rs. 49.80 = Rs. 547.82
GST @12% = @ 12 % of Rs. 547.82 = Rs. 65.74
Sum = Rs. 547.82 + Rs. 65.74 = Rs. 613.56
Sum = Rs. 613.56 + Rs. 6.14 = Rs. 619.70
ITEM No. 14
Supplying, fitting and fixing 80 mm dia galvanised iron Short Piece heavy type.

Sum = Rs. 465.00 + Rs. 9.30 = Rs. 474.30
Sum = Rs. 474.30 + Rs. 23.72 = Rs. 498.02
Sum = Rs. 498.02 + Rs. 49.80 = Rs. 547.82
GST @12% = @ 12 % of Rs. 547.82 = Rs. 65.74
Sum = Rs. 547.82 + Rs. 65.74 = Rs. 613.56
Sum = Rs. 613.56 + Rs. 6.14 = Rs. 619.70

PREFACING REPORT
NAME OF WORK:
Tube Well boring & lowering of necessary pipes in location near PWD Electrical Section Office by
the SSF battalion Field - Mangal Pandey Uddyan, Barrackpore during the year 2018 - 19"
ESTIMATED AMOUNT : Rs. 753459.00 (INCLUDING 3% CONTINGENCY) :
REPORT:
This estimate has been prepared to meet up the cost of the above mentioned work. In order to cater the
increasing demand during summer and hot season, the higher authority has been decided to provide a
new tube well for the housing.
Clearing compound Premises .

Dismantling all types of plain cement concrete works and masonry
Earth work in excavation of foundation trenches or drains, in all sorts of soil.
Removal of rubbish,earth etc. from the working site and disposal of the same beyond the compound.
Labour for boring through any type of soil for sinking tube well of required dia. with top
enlargement by rig boring system.
Supply of PVC pipes & fittings Schedule 80 (medium duty) conforming to ASTMD – 1785. (150 mm
Dia. & 300mm Dia.pipe, Threaded End Cap, End Plug & Nipple) with Hosing Clamp, Reducing socket.
Supply of PVC screen pipe as I.S. (inside dia. 150 mm. Dia. And Side Dia. 165 mm.).
Geophysical investigation of the acquifer by electrologging system.
Labour for making arrangement for showing verticality test including the cost for hire charges of
tools and plants, scafolding, labour etc..
Packing the annular space between the outside of the tube well pipes & strainers and the bore with
pea size washed gravel of approved quality.
Packing annular space between the outside of the housing pipe and the bore with puddled clay balls
of approved size.
Washing and developing tube well with air compressor pumpfor testing the yield in gallons per
hour with 'V' notch.
Collecting sample of water for bacteriological and chemical test from any depth at any time during
execution of work.
PROBABLE TIME OF COMPLETION: 15 Days
MODE OF EXECUTION:
The work will be executed through the agency to be selected by inviting Tender as per Government norms
after obtaining fund from the competent authority and will be executed by P.W.D.
Junior Engineer, P.W.D. Assistant Engineer, P.W.D.
Barrackpore Sub Division-II Barrackpore Sub Division-II
Page 21
NAME OF WORK :

Clearing compound premises of shurbs, plants, jungles etc. by cutting and removing as directed (Specific
permission of Engineer-in-Charge prior to execution will be necessary).
1 x 18.00 x 10.50 = 189.00 m2

1 x 7.50 x 4.50 = 33.75 m2
TOTAL = 222.75 m2
Rate = @ Rs. 11.00/ m2 Rs. 2450.00

Dismantling all types of masonry excepting cement concrete plain or reinforced, stacking serviceable
materials at site and removing rubbish as directed within a lead of 75 m.
a) In ground floor including roof.

2 x 7.50 x 0.500 x 0.150 = 1.125 m3
2 x 7.50 x 0.375 x 0.150 = 0.844 m3
2 x 4.50 x 0.500 x 0.150 = 0.675 m3
2 x 4.50 x 0.375 x 0.150 = 0.506 m3
TOTAL = 3.150 m3
Rate = @ Rs. 447.00/ m3 Rs. 1408.00

Dismantling all types of plain cement concrete works, stacking serviceable materials at site and removing
rubbish as directed within a lead of 75 m.
(a) upto 150 mm. thick

2 x 7.50 x 0.600 x 0.150 = 1.350 m3
2 x 4.50 x 0.600 x 0.150 = 0.810 m3
TOTAL = 2.160 m3
Rate = @ Rs. 939.00/ m3 Rs. 2028.00

Earth work in excavation of foundation trenches or drains, in all sorts of soil (including mixed soil but
excluding laterite or sandstone) including removing, spreading or stacking the spoils within a lead of 75 m.
as directed. The item includes necessary trimming the sides of trenches, levelling, dressing and ramming
(a) Depth
the bottom,of bailing
excavation
out not
water
exceeding
as required
1,500
complete.
mm.
1 x 7.20 x 4.50 x 1.450 = 46.98 m3
TOTAL = 46.980 m3
Rate = @ Rs. 119.27/ m3 Rs. 5603.00

Removal of rubbish,earth etc. from the working site and disposal of the same beyond the compound, in
conformity with the Municipal / Corporation Rules for such disposal, loading into truck and cleaning the site
in all respect as per direction of Engineer in charge

masonry Sl. No. - 2 = 3.150 m3
plain cement concrete Sl. No. - 3 = 2.160 m3
excavated earth Sl. No. - 4 = 46.98 m3
Gross Volm = 98.34 m3
Deduct 1/9 th = -10.93 m3
Page 22
Net Vol = 87.410 m3

Rate = @ Rs. 166.00/ m3 Rs. 14510.00

Labour for boring through any type of soil for sinking tube well of required dia. with top enlargement
by rig boring system (either by reserve circulation or by direct rotary method) including hire charges and
labour for rig machine, tools and plants, staging, force pumping set and making
arrangement for water required for boring etc. complete and lowering of pipes, strainers, blind pipes etc.
complete.
(c) For depth upto 250 metre for 150 mm dia. Tube well with top
enlargement of 300 mm dia.(upto 50 metre.)
(i) First 50 metre

Total = 50.00 m
Rate = @ Rs. 1078.00/ m Rs. 53900.00
(ii) Next 50 metre
Total = 50.00 m
Rate = @ Rs. 1066.00/ m Rs. 53300.00
(iii) Next 50 metre
Total = 50.00 m
Rate = @ Rs. 1271.00/ m Rs. 63550.00
(iv) Rest 100 metre
Total = 45.00 m
Rate = @ Rs. 1446.00/ m Rs. 65070.00
Sl. No. - 7 page No. 13 item no : 19 (III)

Supply of PVC pipes & fittings Schedule 80 (medium duty) conforming to ASTMD - 1785 and threaded to
match with GI Pipes as per IS : 1239 (Part - I).
(A) PVC Pipes, 150 mm Dia.

blank bore
1 x 5.00 m + 12 x 5.00 m = 65.00 m
Total = 65.00 m
Rate = @ Rs. 1420.00/ m Rs. 92300.00
(A) PVC Pipes, 300 mm Dia.
housing 12 x 3.00 m = 36.00 m
Total = 36.00 m
Rate = @ Rs. 4071.00/ m Rs. 146556.00
(v) Nipple (300 mm long) 300 mmDia.
Total = 1 No
Rate = @ Rs. 1568.00/ No Rs. 1568.00
(j) Threaded End Cap 300 mmDia.
Total = 1 No
Rate = @ Rs. 1149.00/ No Rs. 1149.00
9k) End Plug 150 mmDia.
Total = 1 No
Rate = @ Rs. 907.00/ No Rs. 907.00

Page 23
Total = 2 No
Rate = @ Rs. 2235.00/ No Rs. 4470.00
Sl. No. - 9 page No.

Tender Item No. 116 of
Tender No. 01/BKP of 2017-2018 of SE / Eastern Circle,
PWD.
Supply of PVC Reducing Socket including labour for fitting, fixing
(i) 300 mm x 200 mm
Total = 1 No
Rate = @ Rs. 6794.00/ No Rs. 6794.00
(ii) 200 mm x 150 mm
Total = 1 No
Rate = @ Rs. 1445.00/ No Rs. 1445.00
Sl. No. - 10 page No.

Tender Item No. 117 of
Tender No. 01/BKP of 2017-2018 of SE / Eastern Circle,
PWD.
Supply of PVC screen pipe as I.S. (inside dia. 150 mm. Dia. And Side Dia. 165 mm.)
including labour for fitting & fixing
strainer pipe 15 x 2.00 m = 30.00 m
Total = 30.00 m
Rs. 1399.00 + ( Rs. 0.00 x 0 floor + Rs. 0.00 0.00 m
Rate = @ Rs. 1399.00/ m Rs. 41970.00

Providing 200 mm centre guide.
i) With Clamp
Total = 10 No
Rate = @ Rs. 128.00/ No Rs. 1280.00
ii) With Flat
Total = 10 No
Rate = @ Rs. 71.00/ No Rs. 710.00

Geophysical investigation of the acquifer by electrologging system with all
tools and plants as necessary including supply of necessary report.
Total = 1 No
Rate = @ Rs. 8247.00/ No Rs. 8247.00

Labour for making arrangement for showing verticality test including the cost for hire charges of tools
and plants, scafolding, labour etc. All complete.
Total = 1 No
Rate = @ Rs. 916.00/ No Rs. 916.00

Page 24
Packing the annular space between the outside of the tube well pipes & strainers and the bore with pea
size washed gravel of approved quality having size from 2 mm to 5 mm or the size approved by the
Engineer-in- charge including cost of all materials labour and equipment complete.
1 x 6.930 x 3.75 x 1.050 = 27.29 m3
Gross Vol = 27.29 m3
Deduct 1/9 th = -3.03 m3
Net Vol = 24.257 m3
Rate = @ Rs. 2029.00/ m3 Rs. 49217.00

Packing annular space between the outside of the housing pipe and the bore with puddled clay balls of
approved size as per direction of the Engineer-in-charge with cost of all materials and labour complete.
carried earth 1 x 5.150 x 3.05 x 1.050 = 16.49 m3
Gross Vol = 16.49 m3
Deduct 1/9 th = -1.83 m3
Net Vol = 14.663 m3
Rate = @ Rs. 417.00/ m3 Rs. 6114.00

Washing and developing tube well with air compressor pump and engine for 8 (eight) hours continuous
pumping per day with necessary arrangements for testing the yield in gallons per hour with 'V'
notch including hire and labour charges for all tools and plants and scaffolding
as required.
Total = 3 day
Rs. 7538.00 + ( Rs. 0.00 x 0 floor + Rs. 0.00 x 0 floor ) day
Rate = @ Rs. 7538.00/ day Rs. 22614.00

Collecting sample of water for bacteriological and chemical test from any depth at any time during
execution of work including hire and labour charges for tools and plants and sterilising the equipments,
paying all charges and fees, testing etc. complete in all respect as per direction.
Total = 1 No
Rate = @ Rs. 1231.00/ No Rs. 1231.00
A TOTAL = Rs. 646857.00

B 12% OF [A] = Rs. 77623.00
C [A] + [B] = Rs. 724480.00
D 1% OF [C] = Rs. 7245.00
E 3% OF [C] = Rs. 21734.00
Page 25
Rs. 753459.00
SL-0 page-43 Item- 40
Reinforcement for reinforced concrete work in all sorts of structures including
distribution bars, stirrups, binders etc initial straightening and removal of loose
rust (if necessary), cutting to requisite length, hooking and bending to correct
(i) Tor steel/Mild
shape, placing in Steel
proper position and binding with 16 gauge-black annealed wire
at every intersection, complete as per drawing
for TATAand direction.
/ RINL
STEP - 1
Item Rate Page - 43 Item No. 40
(i) TATA / RINL Rs. 58249.00/ MT = Rs. 58249.00/ MT
STEP - 2
Deduct issue rate Page - 304 Table - 1.1
(i) TATA / RINL Rs. 41300.00/ MT x 1.05 = -Rs. 43365.00/ MT
STEP - 3
Add Basic price Page - 304 Table - 1.1
(i) TATA / RINL Rs. 36530.00/ MT x 1.05 = Rs. 38356.50/ MT
STEP - 4
Add Contractor profit @ 10 % of Basic Price
(i) TATA / RINL Rs. 36530.00/ MT x 0.10 = Rs. 3653.00/ MT
STEP - 5
Add Cost of carriage from outlet to site with Charge for 1.05 MT steel
necessary loading, unloading and stacking
Road & Bridge Schedule 2015
Page - 224 Sl. - 1.03 ( h )

loading, unloading and stacking by manual means of STEEL
(i) TATA / RINL Rs. 96.00/ MT x 0.75 x 1.05 = Rs. 75.60/ MT
STEP - 6
Add Cost of carriage of steel Charge for 1.05 MT steel
Page - 227 Sl. - 5
(i) TATA / RINL Distance 25.00 Km

up to 5 Km Rs. 82.00/ MT x 1.05 = Rs. 86.10/ MT
above 5 Km and up to 10 Km 5.00 Km Rs. 7.30/ MT x 1.05 = Rs. 38.33/ MT
Final rate = Rs. 57163.88/ MT
SL-0 page-43 Item- 40

Reinforcement for reinforced concrete work in all sorts of structures including
distribution bars, stirrups, binders etc initial straightening and removal of loose
rust (if necessary), cutting to requisite length, hooking and bending to correct
(i) Tor steel/Mild
shape, placing in Steel
proper position and binding with 16 gauge-black annealed wire
at every intersection, complete as for
perother
drawing and
than direction.
TATA / RINL
STEP - 1
Item Rate Page - 43 Item No. 40
(ii) for other than TATA / RINL Rs. 55776.00/ MT = Rs. 55776.00/ MT
STEP - 2
Deduct issue rate Page - 304 Table - 1.1
(ii) for other than TATA / RINL Rs. 39300.00/ MT x 1.05 = -Rs. 41265.00/ MT
STEP - 3
Add Basic price Page - 304 Table - 1.1
(ii) for other than TATA / RINL Rs. 34630.00/ MT x 1.05 = Rs. 36361.50/ MT
STEP - 4
Add Contractor profit @ 10 % of Basic Price
(ii) for other than TATA / RINL Rs. 34630.00/ MT x 0.10 = Rs. 3463.00/ MT
STEP - 5
Add Cost of carriage from outlet to site with Charge for 1.05 MT steel
necessary loading, unloading and stacking
Page - 224 Sl. - 1.03 ( h )

loading, unloading and stacking by manual means of STEEL
(ii) for other than TATA / RINL Rs. 96.00/ MT x 0.75 x 1.05 = Rs. 75.60/ MT
STEP - 6
Add Cost of carriage of steel Charge for 1.05 MT steel
Page - 227 Sl. - 5
(ii) for other than TATA / RINL Distance 25.00 Km

up to 5 Km Rs. 82.00/ MT x 1.05 = Rs. 86.10/ MT
Final rate = Rs. 54605.88/ MT
RATE ANALYSIS
Page : 26 item no : 10 Bldg Schdl 2017
Ordinary Cement concrete (mix 1:1.5:3) with graded stone chips (20 mm nominal size)
excluding shuttering and reinforcement if any, in ground floor as per relevant IS codes
(i) Pakur Variety
STEP - 1
Ref. Page : 14 item no : 07 Mark (A) = Rs. 4482.00
per Cum
STEP - 2
Ref. Page : B-61 Table No. 01
Quantity of stone aggregate to be considered per Cu.m. of Concrete
Railway Stackyard = Barrckpur

20 mm Nominal size = 0.573Cu.m @ Rs.1375.00 Per Cu.m. (B1) = Rs. 787.88
TOTAL = 0.860Cu.m (B1) + (B2) = Mark (B) = Rs. 1144.91
STEP - 3
Ref. Page : Table No. 02
Cost of carriage of stone aggregate from Barrckpur railway yard
and upto Dr. B.N. BOSE Sub-Divisional HOSPITAL
Distance = 1.10 km
Distance up to 5 km = L.S. =Rs.124.00 = Rs. 124.00 (C1)
Distance from 5 km to 10 km 0.00 @ Rs.10.90/km = Rs. 0.00 (C2)
Distance from10 km to 20 km 0 @ Rs.10.10/km = Rs. 0.00 (C3)
(C1) + (C2) + (C3) = Rs. 124.00 per Cu.m.
for 0.860 Cu.m. @ Rs. 124.00 per Cu.m. Mark (C) = Rs. 106.64
STEP - 4
Cost of loading and unloading
(a) Stone aggregate below 40 mm nominal size
20 mm Nominal size = 0.573 Cum@Rs. 58.00 Per Cu.m. (D1) = Rs. 33.23
(D1) + (D2) = Mark (D) = Rs. 49.88
FINAL RATE OF ITEM : - FOR GROUND FLOOR

Mark(A) + Mark(B) + Mark(C) + Mark(D)
4482.00 1144.91 106.64 49.88 = Rs. 5783.43 per Cu.m.
Ref. Page : 25 item no : 11

for additional floor
Extra above the rate of ground floor,up to 4th floor @ Rs.95/Cu.m./ floor
Extra above the rate of ground floor,above 4th floor@ Rs.116/Cu.m./floor
RATE ANALYSIS
Ordinary Cement concrete (mix 1:2:4) with graded stone chips (20 mm nominal size)
excluding shuttering and reinforcement if any, in ground floor as per relevant IS codes
(i) Pakur Variety
STEP - 1
Ref. Page : 11 item no : 05 Mark (A) = Rs. 3886.00
per Cum
STEP - 2
Ref. Page : B-61 Table No. 01
STEP - 3
and upto Dr. B.N. BOSE Sub-Divisional HOSPITAL
Distance = 1.10 km
Distance from 5 km to 10 km 0.00 @ Rs.10.90/km = Rs. 0.00 (C2)
Distance from10 km to 20 km @ Rs.10.10/km = Rs. 0.00 (C3)
(C1) + (C2) + (C3) = Rs. 124.00 per Cu.m.
for 0.880 Cu.m. @ Rs. 124.00 per Cu.m. Mark (C) = Rs. 109.12
STEP - 4
(D1) + (D2) = Mark (D) = Rs. 51.04

3886.00 1181.18 109.12 51.04 = Rs. 5227.34 per Cu.m.
Ref. Page : 25 item no : 11

RATE ANALYSIS
Controlled cement concrete with well graded stone chips ( 20mm nominal size) Controlled cement con
[ using concrete mixture ] (i) Pakur Variety (b) M25 grade [ using concrete mixtur
STEP - 1 STEP - 1
Ref. Page : 25 item no : 06 (b) Mark (A) = Rs. 4918.00 Ref.
per Cum
STEP - 2 STEP - 2
Ref. Page : B-59 Table No. 01 Ref.
Quantity of stone aggregate to be considered per Cu.m. of Concrete Quantity of stone aggr
Railway Stackyard = Barrckpur Railway Sta
20 mm Nominal size = 0.540Cu.m Cum@Rs. Rs.1375.00 Per Cu.m. (B1) = Rs. 742.50 20 mm Nomin
10 mm Nominal size = 0.360Cu.m Cum@Rs. Rs.1244.00 Per Cu.m. (B2) = Rs. 447.84 10 mm Nomin
STEP - 3 STEP - 3
Ref. Page : Table No. 02 Ref.
Cost of carriage of stone aggregate from Barrckpur railway yard Cost of c
and upto Dr. B.N. BOSE Sub-Divisional HOSPITAL and upto
Distance = 1.10 km Di
Distance up to 5 km = L.S. =Rs.124.00 = Rs. 124.00 (C1) Distance up
Distance from 5 km to 10 km 0.00 @ Rs.10.90/km = Rs. 0.00 (C2) Distance
Distance from10 km to 20 km @ Rs.10.10/km = Rs. 0.00 (C3) Distance
(C1) + (C2) + (C3) = Rs. 124.00 per Cu.m.
for 0.900 Cu.m. @ Rs. 124.00 per Cu.m. Mark (C) = Rs. 111.60 for
STEP - 4 STEP - 4
Cost of loading and unloading Cost of loading and un
(a) Stone aggregate below 40 mm nominal size (a) Stone aggregate be
20 mm Nominal size = 0.54 Cum@Rs. 58.00 Per Cu.m. (D1) = Rs. 31.32 20 mm Nomin
(D1) + (D2) = Mark (D) = Rs. 52.20
FINAL RATE OF ITEM : - FOR GROUND FLOOR FINAL RATE OF ITEM : -

4918.00 1190.34 111.60 52.20 = Rs. 6272.14 per Cu.m.
Ref. Page : 25 item no : 11 Ref.

for additional floor for additional floor
Extra above the rate of ground floor,up to 4th floor @ Rs.95/Cu.m./ floor Extra above the rate of
Extra above the rate of ground floor,above 4th floor@ Rs.116/Cu.m./floor Extra above the rate of
RMC M25
RATE ANALYSIS
supplying Ready Mixed cement concrete with well graded stone chips ( 20mm nominal supplying Ready Mixed
size) (ii) with approved concrete pump (i) Pakur Variety b) M25 grade size) (ii) with approve
STEP - 1 STEP - 1
Ref. Page : 32 item no : 09 (B) Mark (A) = Rs. 5868.00 Ref.
per Cum
STEP - 2 STEP - 2
20 mm Nominal size = 0.540Cu.m @ Rs.1375.00 Per Cu.m. (B1) = Rs. 742.50 20 mm Nomin
STEP - 3 STEP - 3
(C1) + (C2) + (C3) = Rs. 124.00 per Cu.m.
STEP - 4 STEP - 4
(D1) + (D2) = Mark (D) = Rs. 52.20

5868.00 1190.34 111.60 52.20 = Rs. 7222.14 per Cu.m.

Extra for lifting charge for approved concrete pump@ Rs.20 /Cu.m./floor Extra for lifting charge
RMC M25
RATE ANALYSIS
size) (ii) without approved concrete pump (i) Pakur Variety b) M25 grade size) (ii) without app
STEP - 1 STEP - 1
per Cum
STEP - 2 STEP - 2
STEP - 3 STEP - 3
(C1) + (C2) + (C3) = Rs. 124.00 per Cu.m.
STEP - 4 STEP - 4
(D1) + (D2) = Mark (D) = Rs. 52.20

5685.00 1190.34 111.60 52.20 = Rs. 7039.14 per Cu.m.

RMC M30
RATE ANALYSIS
size) (ii) with approved concrete pump (i) Pakur Variety b) M30 grade size) (ii) with approve
STEP - 1 STEP - 1
per Cum
STEP - 2 STEP - 2
STEP - 3 STEP - 3
(C1) + (C2) + (C3) = Rs. 124.00 per Cu.m.
STEP - 4 STEP - 4
(D1) + (D2) = Mark (D) = Rs. 52.20

6088.00 1190.34 111.60 52.20 = Rs. 7442.14 per Cu.m.
Extra for lifting charge for approved concrete pump@ Rs.20 /Cu.m./floor Extra for lifting charge
RMC M30
RATE ANALYSIS
size) (ii) without approved concrete pump (i) Pakur Variety b) M30 grade size) (ii) without app
STEP - 1 STEP - 1
per Cum
STEP - 2 STEP - 2
STEP - 3 STEP - 3
(C1) + (C2) + (C3) = Rs. 124.00 per Cu.m.
STEP - 4 STEP - 4
(D1) + (D2) = Mark (D) = Rs. 52.20

5855.00 1190.34 111.60 52.20 = Rs. 7209.14 per Cu.m.

Controlled cement concrete with well graded stone chips ( 20mm nominal size)
[ using concrete mixture ] (i) Pakur Variety (b) M20 grade
Page : 24 item no : 06 (b) Mark (A) = Rs. 4578.00

per Cum
Page : B-59 Table No. 01

20 mm Nominal size = 0.540Cu.m Cum@Rs. Rs.1375.00 Per Cu.m. (B1) = Rs. 742.50
10 mm Nominal size = 0.360Cu.m Cum@Rs. Rs.1244.00 Per Cu.m. (B2) = Rs. 447.84
Page : Table No. 02

Cost of carriage of stone aggregate from Barrckpur 0
Dr. B.N. BOSE Sub-Divisional HOSPITAL
Distance = 1.10 km
from 5 km to 10 km 0.00 @ Rs.10.90/km = Rs. 0.00 (C2)
from10 km to 20 km @ Rs.10.10/km = Rs. 0.00 (C3)
(C1) + (C2) + (C3) = Rs. 124.00 per Cu.m.
0.900 Cu.m. @ Rs. 124.00 per Cu.m. Mark (C) = Rs. 111.60
Page : Table No. 03

(D1) + (D2) = Mark (D) = Rs. 52.20

4578.00 1190.34 111.60 52.20 = Rs. 5932.14 per Cu.m.
Page : 25 item no : 11
RMC M40
RATE ANALYSIS
supplying Ready Mixed cement concrete with well graded stone chips ( 20mm nominal
size) (ii) with approved concrete pump (i) Pakur Variety b) M40 grade
Page : 34 item no : 09 (B) Mark (A) = Rs. 6312.00

per Cum

Page : Table No. 02

Distance = 1.10 km
(C1) + (C2) + (C3) = Rs. 124.00 per Cu.m.
Page : Table No. 03

(D1) + (D2) = Mark (D) = Rs. 52.20

6312.00 1190.34 111.60 52.20 = Rs. 7666.14 per Cu.m.
Extra for lifting charge for approved concrete pump@ Rs.20 /Cu.m./floor
RMC M40
RATE ANALYSIS
Page : 25 item no : 09 (B)(e) Bldg Schdl 2017
size) (ii) without approved concrete pump (i) Pakur Variety b) M40 grade

per Cum

Page : Table No. 02

Distance = 1.10 km
(C1) + (C2) + (C3) = Rs. 124.00 per Cu.m.
Page : Table No. 03

(D1) + (D2) = Mark (D) = Rs. 52.20

6127.00 1190.34 111.60 52.20 = Rs. 7481.14 per Cu.m.
RMC M20
RATE ANALYSIS
size) (ii) with approved concrete pump (i) Pakur Variety b) M30 grade

per Cum

Page : Table No. 02

Distance = 1.10 km
(C1) + (C2) + (C3) = Rs. 124.00 per Cu.m.
Page : Table No. 03

(D1) + (D2) = Mark (D) = Rs. 52.20

5503.00 1190.34 111.60 52.20 = Rs. 6857.14 per Cu.m.
Extra for lifting charge for approved concrete pump@ Rs.20 /Cu.m./floor
RMC M20
RATE ANALYSIS
size) (ii) without approved concrete pump (i) Pakur Variety b) M30 grade

per Cum

Page : Table No. 02

Distance = 1.10 km
(C1) + (C2) + (C3) = Rs. 124.00 per Cu.m.
Page : Table No. 03

(D1) + (D2) = Mark (D) = Rs. 52.20

5319.00 1190.34 111.60 52.20 = Rs. 6673.14 per Cu.m.
Page 43
NAME OF WORK :

Supply of G. I. pipes of TATA make including necessary sockets
(h) 80 mm dia. Heavy quality
1 x 18.00 x 9.50 = 171.00 m
1 x 12.00 x 7.50 = 90.00 m
TOTAL = 261.00 m
Rate = @ Rs. 659.00/ m Rs. 171999.00

Supply of galvanised iron socket with I.S.I. mark.
viii) 80 mm dia.
No.
TOTAL = 0 No
Rate = @ Rs. 226.00/ No Rs. 0.00

Supply of G.I. plug
viii) 80 mm dia.
No.
TOTAL = 0 No
Rate = @ Rs. 226.00/ No Rs. 0.00

Supply of G.I. plain equal elbow of approved brand and make
viii) 80 mm dia.
No.
TOTAL = 0 No
Rate = @ Rs. 365.00/ No Rs. 0.00

(A) Labour for fitting and fixing G.I. pipes above ground (exposed) in structures with holder bat clamps
including cost of jointing materials, holder bat clamps etc.,as necessary, including cutting pipe, making
threads etc. complete in all respect with two coats of painting with approved paint any height.
(Payment will be made on the centre line measurement of the total pipeline including specials. Payment of
painting will be paid seperately)
(viii) 80 mm dia.
1 x 18.00 x 9.50 = 171.00 m
1 x 12.00 x 7.50 = 90.00 m
TOTAL = 261.00 m
Rate = @ Rs. 94.00/ m Rs. 24534.00
Labour for fitting and fixing G.I. specials including cost of jointing materials.
Page 44
(a) Plug.
(iii) Above 50 mm upto 80 mm dia.
TOTAL = 0 No
Rate = @ Rs. 11.00/ No Rs. 0.00
(b) Socket, Reducing socket, Bend, Plain equal elbow, Reducing elbow,
Nipple, Short piece.
TOTAL = 0 No
Rate = @ Rs. 11.00/ No Rs. 0.00
(c) Plain tee, Reducing tee, Pendent tee, Jamnut, Socket and Nipple
TOTAL = 0 No
Rate = @ Rs. 11.00/ No Rs. 0.00
(d) Cross, Union, Long screw.

TOTAL = 0 No
Rate = @ Rs. 11.00/ No Rs. 0.00
Page 45
A TOTAL = Rs. 196533.00

B 12% OF [A] = Rs. 23584.00
C [A] + [B] = Rs. 220117.00
D 1% OF [C] = Rs. 2201.00
E 3% OF [C] = Rs. 6604.00
RATE ANALYSIS
ITEM No. 1
Supplying, fitting and fixing starter
(model no MU-G20H Fully automatic Star-Delta Starter SS95975

Labour charges for fitting & fixing with tools and
tackles 1 Set @ Rs. 900.00 /set = Rs. 900.00
Sum = Rs. 15865.00 + Rs. 500.00 + Rs. 900.00 = Rs. 17265.00

Sum = Rs. 17265.00 + Rs. 345.30 = Rs. 17610.30
Sum = Rs. 17610.30 + Rs. 880.52 = Rs. 18490.82
Sum = Rs. 18490.82 + Rs. 1849.08 = Rs. 20339.90
Page 46
GST @12% = @ 12 % of Rs. 20339.90 = Rs. 2440.79

Sum = Rs. 20339.90 + Rs. 2440.79 = Rs. 22780.69
Sum = Rs. 22780.69 + Rs. 227.81 = Rs. 23008.50
Recommended Rate = Rs. 23008.50

TUBEWELLboring Pumpmotor Installation

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

TUBEWELLboring Pumpmotor Installation

Uploaded by

Copyright:

Available Formats

Page 1

Ref: N.I.T. no. 07/ KWSD-III of 2018-19.

Sl. No. - 1 page No. item no :

Sl. No. - 2 page No. item no :

Sl. No. - 3 page No. item no :

Sl. No. - 4 page No. item no :

Sl. No. - 5 page No. item no :

Sl. No. - 6 page No. item no :

Sl. No. - 7 page No. item no :

Sl. No. - 8 page No. item no :

Sl. No. - 9 page No. item no :

Sl. No. - 10 page No. item no :

Sl. No. - 11 page No. item no :

Sl. No. - 12 page No. item no :

Sl. No. - 13 page No. item no :

Sl. No. - 14 page No. item no :

Sl. No. - 15 page No. item no :

Sl. No. - 16 page No. item no :

Sl. No. - 17 page No. item no :

Sl. No. - 19 page No. item no :

Sl. No. - 20 page No. item no :

Sl. No. - 21 page No. item no :

Sl. No. - 22 page No. item no :

Sl. No. - 23 page No. item no :

Sl. No. - 24 page No. item no :

Sl. No. - 25 page No. item no :

TOTAL = Rs. 64189.00

A TOTAL = Rs. 64189.00

Sl. No. - 1 ref.: RATE ANALYSIS item no : 1

Sl. No. - 2 ref.: RATE ANALYSIS item no : 2

Sl. No. - 3 ref.: RATE ANALYSIS item no : 3

2 x ( 26.21 + 36.58 + 12.21 ) = 150.00 m

Sl. No. - 4 ref.: RATE ANALYSIS item no : 4

Sl. No. - 5 ref.: RATE ANALYSIS item no : 5

column pipe 4 x 6.00 = 24.00 m

Sl. No. - 6 ref.: RATE ANALYSIS item no : 6

Sl. No. - 7 page No. 03 item no : 02

[A] [B] [C] [D] [E]

Sl. No. - 8 ref.: RATE ANALYSIS item no : 7

Sl. No. - 9 ref.: RATE ANALYSIS item no : 8

Sl. No. - 10 ref.: RATE ANALYSIS item no : 9

Ref: N.I.T. no. 07/ KWSD-III of 2018-19.

Sl. No. - 11 page No. item no :

Sl. No. - 12 page No. item no :

Sl. No. - 13 page No. item no :

Sl. No. - 14 page No. item no :

Sl. No. - 15 page No. item no :

Sl. No. - 16 page No. item no :

Sl. No. - 17 page No. item no :

Sl. No. - 18 page No. item no :

Sl. No. - 19 page No. item no :

Sl. No. - 20 page No. item no :

PWD schedule of rate w.e.f. 01.11.2017

Sl. No. - 21 page No. 268 item no : 19

by the line 1 x 21.60 x 8.15 = 176.04 m2

Sl. No. - 22 page No. 10 item no : 01

a) In ground floor including roof.

Sl. No. - 23 page No. 10 item no : 02

(a) upto 150 mm. thick

Sl. No. - 24 page No. 01 item no : 01

(a) Depth of excavation not exceeding 1,500 mm.

Sl. No. - 25 page No. 12 item no : 13

existing heap of rubbish 1 x 4.52 x 2.55 x 1.050 = 12.10 m3