CLAUSE 38 - (ANNEXURE - A )

Maharashtra Jeevan Pradhikaran

Maharashtra Jeevan Pradhikaran Water Management Division Ambernath
Statement showing the excess quantity executed and to be executed over the tender quantity

Name of the work :

Cost as per Tender
Accepted tender cost
Cost as per Evaluation of tender :

Quantity to be paid at
Year wise details of clause 38 quantity as
Details of accepted tender accepted tender rate
applicable Total amount
Further beyond tender quantity Quantity to
Item No. and Quantity Total of clause 38
probable be paid as Reasons for increase of quantity of col no
Sr.No. Description paid upto Quantity Year wise details ( col 10 + sub
Quantity Rate of quantity to per 38 9 + quantity of sub total of col 13
of item date ( 6 + 7) of clause 38 total of clause
Put to accepted Amount be paid Quantity Amount (3 - 9) Qty Rate Amount
quantity as 15 )
tender tender
applicable
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17
 Quantity to be paid at
Year wise details of clause 38 quantity as
Details of accepted tender accepted tender rate
applicable Total amount
Further beyond tender quantity Quantity to
Item No. and Quantity Total of clause 38
probable be paid as Reasons for increase of quantity of col no
Sr.No. Description paid upto Quantity Year wise details ( col 10 + sub
Quantity Rate of quantity to per 38 9 + quantity of sub total of col 13
of item date ( 6 + 7) of clause 38 total of clause
Put to accepted Amount be paid Quantity Amount (3 - 9) Qty Rate Amount
quantity as 15 )
tender tender
applicable
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17

r
 STATEMENT FOR EXCESS AND SAVINGS QUANTITY
Name of Work -
Name of Agency -
Cost as per Tender -
Accepted tender Cost -

Total Rate as per

A/T Rate Quantity Total Additional Revised Amount of
Sanction Amount as Amount as per Executed Total Amount Total Amount DSR 19 -20 / Revised Total
Tender Sanctioned (At par / likely to Quantity Quantity Total additional
Sr.No. Item Description Estimate Unit per Sanction accepted Quantity of Part A (5 of Part B (5 x Rate Amount 11 +
Quantity Rate in Rs Above / executed (A + B) Quantity 14 work 17 x
Quantity Estimate Tender x 10) 12) Ananlysis in 13 + 18
below ) ( Part B) (10 + 12) ( Part C) + 15 15
( Part A) Rs

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Sub-Work No: 1 for Raw Water Rising main from Headworks to WTP

Providing D.I. K-9 grade

1 pipes with internal 10750.00 5274.00 5800.87 Rmt 56695500.00 62359380.45 9137.50 48191175.00 1612.50 8504325.00 10750.00 0.00 10750.00 0.00 0.00 56695500.00
cement 450 mm dia

Providing , erecting,
connecting double
2 12.00 102630.00 ### No 1231560.00 1354592.84 4.25 436177.50 7.75 795382.50 12.00 12.00 0.00 1231560.00
flanged Sluice valve PN-
1.6 ,450 mm dia
Providing , erecting,
connecting double
15.00 33833.00 37212.92 No 507495.00 558193.75 12.75 431370.75 2.25 76124.25 15.00 15.00 0.00 507495.00
flanged Scour valve
250 mm dia
Providing and supplying
ISI standard DI Specials
3 22955.00 129.68 142.64 Kg 2976804.40 3274187.16 15463.20 2005267.78 7491.80 971536.62 22955.00 22955.00 0.00 2976804.40
above 350 mm DI-K9
Pipe
Excavation for
foundation/pipe
4 5321.40 148.05 162.84 Cum 787833.27 866537.81 ? #VALUE! 0.00 #VALUE! #VALUE! 0.00 #VALUE!
trenches in earth, soil
Lift 0.00 to 1.50 m

Excavation for
foundation / pipe
5 4434.50 169.05 185.94 Cum 749652.23 824542.48 ? #VALUE! 0.00 #VALUE! #VALUE! 0.00 #VALUE!
trenches in hard murum
Lift 0.00 to 1.50 m

Excavation for
foundation/pipe
6 3547.60 465.15 511.62 Cum 1650166.14 1815017.74 ? #VALUE! 0.00 #VALUE! #VALUE! 0.00 #VALUE!
trenches in soft rock Lift
0.00 to 1.50 m
Excavation for
foundation/pipe
7 trenches in hard rock by 4434.50 788.55 867.33 Cum 3496824.98 3846157.79 ? #VALUE! 0.00 #VALUE! #VALUE! 0.00 #VALUE!
chiselling Lift 0.00 to
1.50 m
Filling in plinth and
8 floors/trenches with 330.00 707.70 778.40 Cum 233541.00 256871.75 0.00 0.00 30.00 21231.00 30.00 30.00 0.00 21231.00
contractor's murum
Refilling the trenches
9 with available excavated 1443.75 67.20 73.91 Cum 97020.00 106712.30 462.13 31055.14 1281.62 86124.86 1743.75 1743.75 0.00 117180.00
stuff
Lowering, laying and
10 jointing pipes 450 mm 10750.00 247.80 272.56 Rmt 2663850.00 2929968.62 2679.00 663856.20 8071.00 1999993.80 10750.00 10750.00 0.00 2663850.00
dia
Lowering, laying and
11 jointing Sluice Valve 12.00 8351.70 9186.03 No. 100220.40 110232.42 0.00 12.00 100220.40 12.00 12.00 0.00 100220.40
PN-1 450 mm dia
 Lowering, laying and
jointing For Scour valve 15.00 4550.70 5005.31 No. 68260.50 75079.72 0.00 15.00 68260.50 15.00 15.00 0.00 68260.50
250 mm dia
Providing and
constructing B.B.
12 masonry valve 27.00 23574.60 25929.70 No. 636514.20 700101.97 0.00 27.00 636514.20 27.00 27.00 0.00 636514.20
chamber( 1.5 x 1.5 x 1.5
m ) size
Providing dry
13 trap/granite/gneiss 120.00 957.60 1053.26 Cum 114912.00 126391.71 0.00 120.00 114912.00 120.00 120.00 0.00 114912.00
rubble stone soling
Providing and laying in
14 situ PCC M-150 (1:2:4) 120.00 4444.65 4888.67 Cum 533358.00 586640.46 0.00 120.00 533358.00 120.00 120.00 0.00 533358.00
grade
Providing and laying in
15 593.00 5481.00 6028.55 Cum 3250233.00 3574931.28 0.00 593.00 3250233.00 593.00 593.00 0.00 3250233.00
situ RCC M-200 grade
Providing and fixing in
16 position steel bar 24.00 54803.70 60278.59 MT 1315288.80 1446686.15 0.00 24.00 1315288.80 24.00 24.00 0.00 1315288.80
reinforcement
Dewatering the
17 extavated trenches and 900.00 65.10 71.60 BHP/Hr 58590.00 64443.14 0.00 900.00 58590.00 900.00 900.00 0.00 58590.00
pools of
Refilling the trenches
18 with available excavated 13415.00 67.20 73.91 Cum 901488.00 991546.65 3853.54 258957.89 9561.46 642530.11 13415.00 13415.00 0.00 901488.00
stuff

Providing & fixing in

position high
19 performance C.I. Air 25.00 21060.90 23164.88 No 526522.50 579122.10 21.25 447544.13 3.75 78978.38 25.00 25.00 0.00 526522.50
Valves …. Etc.
complete. 100 mm dia

Designing ( aesthetically
), and constructing RCC
20 0.00 1806550.00 ### Lump Sum 0.00 0.00 0.00 0.00 0.00 1.00 1.00 8905333.00 8905333.00 8905333.00
elevated bridge 150 m
in length on river

Providing, installing &

commissioning of Air
21 vessel Arrangement at 0.00 1000000.00 ### Job 0.00 0.00 0.00 0.00 0.00 1.00 1.00 7257814.00 7257814.00 7257814.00
Head works or on above
rising main.

Manufacturing,
providing and supplying
22 spirally welded / ERW/ 0.00 Rmt 0.00 440.00 440.00 4420.00 1944800.00 1944800.00
SAW / fabricated M. S.
pipes

Transporting within 500

meters,laying in position
23 0.00 Rmt 0.00 440.00 440.00 498.00 219120.00 219120.00
to correct line and level
M. S. pipes

Transporting within 500

meters,laying in position
24 0.00 Rmt 0.00 44.00 44.00 695.00 30580.00 30580.00
to correct line and level
M. S. specials

Providing and fixing in

25 0.00 0.00
position air valve shaft
A) Foundation Hard
0.00 nos 20.00 20.00 12686.10 253722.00 253722.00
Murum
B) Foundation Soft Soil 0.00 nos. 5.00 5.00 14491.05 72455.25 72455.25
 Providing double flange
26 sluice valve PN 1.6 0.00 nos. 25.00 25.00 8416.00 210400.00 210400.00
(100 mm dia )

laying in position double

flange sluice valve PN 0.00 nos. 25.00 25.00 2168.25 54206.25 54206.25
1.6 (100 mm dia )

Provision for Railway

27 0.00 job 1.00 1.00 3048319.00 3048319.00 3048319.00
Crossing

Welding in all positions

28 with required number of 0.00 Rmt 56.52 56.52 715.05 40414.63 40414.63
runs, for M.S.pipes

Manufacturing,
providing and supplying
29 0.00 0.00 0.00 0.00
Water Hammer
Preventing Devices

Zero Velocity Valve

Plane Ended 450mm 0.00 Nos 2.00 2.00 410000.00 820000.00 820000.00
dia 40kg/cm2
Add GST diference i.e.
0.00 Nos 2.00 2.00 24600.00 49200.00 49200.00
18%-12% = 6%
Zero Velocity Valve
Plane Ended 450mm 0.00 Nos 3.00 3.00 362000.00 1086000.00 1086000.00
dia 35 kg/cm3
Add GST diference i.e.
0.00 Nos 3.00 3.00 21720.00 65160.00 65160.00
18%-12% = 6%
Air Cushion Valve 0.00
150 mm dia 40kg/cm2 0.00 Nos 2.00 2.00 170000.00 340000.00 340000.00
Add GST diference i.e.
0.00 Nos 2.00 2.00 10200.00 20400.00 20400.00
18%-12% = 6%
150 mm dia 35kg/cm2 0.00 Nos 4.00 4.00 145000.00 580000.00 580000.00
Add GST diference i.e.
0.00 Nos 4.00 4.00 8700.00 34800.00 34800.00
18%-12% = 6%
Add 5% for
Transportation and 0.00 Nos 149778.00 149778.00
laying of above valves

Providing and supplying

ISI standard MS
30 0.00 kg 1500.00 1500.00 84.00 126000.00 126000.00
specials , Machine ends
suitable for PSC pipes

Making Cross
31 Connections of Existing 0.00
and New Pipe Lines

M.S. to D.I. 0.00 Nos. 13.00 13.00 104032.00 1352416.00 1352416.00

PSC. To D.I. 0.00 Nos. 9.00 9.00 147046.00 1323414.00 1323414.00

IMPROVEMENT TO VITA WATER SUPPLY SCHEME STAGE III

Sub work No.2 :- Providing, errcecting Raw water Pumping Machinary at head works

Supply, erection, testing

& commissioning of V.T.
1 3.00 1375663.00 ### No. 4126989.00 4539275.20 0.00 0.00 0.00 0.00 0.00 0.00
pump having discharge
of 93 LPS
 Providing, installing,
testing double flanged
2 300 mm dia. CAST 3.00 81753.00 89920.12 No 245259.00 269760.37 0.00 0.00 0.00 0.00 0.00 0.00
STEEL Sluice Valve
CLASS 150
Providing, installing,
testing Cast Steel 300
3 3.00 112387.00 ### No 337161.00 370843.38 0.00 0.00 0.00 0.00 0.00 0.00
mm dia. N.R Valve
without arrangement

Providing, installing,
testing CAST STEEL 80
4 1.00 28697.00 31563.83 No 28697.00 31563.83 0.00 0.00 0.00 0.00 0.00 0.00
mm dia. Double orifice
type Kinetic Air Valve.

Providing, fabricating,
erecting , testing &
5 3500.00 67.41 74.14 Kg 235935.00 259504.91 0.00 3500.00 235935.00 3500.00 3500.00 0.00 235935.00
commissioning of M.S.
pipe, specials, flanges

Providing and fitting 300

6 mm dia dismantling joint 3.00 18010.00 19809.20 No 54030.00 59427.60 0.00 0.00 0.00 0.00 0.00 0.00

3 phase, 1500 RPM,

415 Volt vertical flanges
7 3.00 851824.00 ### No 2555472.00 2810763.65 0.00 3.00 2555472.00 3.00 3.00 0.00 2555472.00
mounted solid shaft
SPDP motor

Fully Automatic, Auto

8 Transformer Starter with 3.00 419801.00 ### No 1259403.00 1385217.36 0.00 3.00 1259403.00 3.00 3.00 0.00 1259403.00
Air Break Contactor,

5 Tonne HOT crane

9 1.00 258385.00 ### No 258385.00 284197.66 0.00 1.00 258385.00 1.00 1.00 0.00 258385.00
with girder, rail etc.

L.T. cubical Panel

10 1.00 520039.00 ### No 520039.00 571990.90 0.00 0.00 0.00 0.00 0.00 0.00 0.00
board with equipment’s

Supply, erection, testing

11 & commissioning of L.T. 0.00 0.00 0.00
cable as below

a) 3.5 Core, 400 Sq.mm

100.00 2049.00 2253.70 Mtr 204900.00 225369.51 0.00 0.00 0.00 0.00 0.00 0.00
XLPE
b) 3 Core, 150 Sq.mm
100.00 878.00 965.71 Mtr 87800.00 96571.22 0.00 100.00 87800.00 100.00 100.00 0.00 87800.00
XLPE
c) 3 Core, 95 Sq.mm 30.00 602.00 662.14 Mtr 18060.00 19864.19 0.00 0.00 0.00 0.00 0.00 0.00
d) XLPE cable 22 kV,95
100.00 1482.00 1630.05 Mtr 148200.00 163005.18 0.00 0.00 0.00 0.00 0.00 0.00
sq mm

e) Out door termination

4.00 15530.00 17081.45 Mtr 62120.00 68325.79 0.00 0.00 0.00 0.00 0.00 0.00
kit for 22 kv

f) In door termination kit

4.00 10312.00 11342.17 Mtr 41248.00 45368.68 0.00 0.00 0.00 0.00 0.00 0.00
for 22 kv

All polypropelene
condensors with
12 286.00 349.00 383.87 KVAr 99814.00 109785.42 0.00 286.00 99814.00 286.00 286.00 0.00 99814.00
standard capacities for
power factor correction

Galvanised CI plate
13 earthing complete with 4.00 6398.70 7037.93 No 25594.80 28151.72 0.00 4.00 25594.80 4.00 4.00 0.00 25594.80
excavation
 ii) Providing & fixing
earthing strip alluminum, 150.00 408.45 449.25 Kg 61267.50 67388.12 0.00 150.00 61267.50 150.00 150.00 0.00 61267.50
size 50x 6 mm

Providing Installing and

Commissioning OF
14 22KV/433v, 630 KVA 2.00 800792.00 ### No 1601584.00 1761582.24 0.00 0.00 0.00 0.00 0.00 0.00
( No load loss 1080 W &
load loss 7000 W )

22 KV sub station
including 22/0.433 KV,
15 1.00 1083144.00 ### L.S. 1083144.00 1191350.09 0.00 0.00 0.00 0.00 0.00 0.00
630 KVA Transformer
and allied installation

Providing, erecting,
commissioning full bore
16 2.00 290198.00 ### No 580396.00 638377.56 0.00 0.00 0.00 0.00 0.00 0.00
electromagnetic flow
meter of 400 mm dia.

Providing tools as per

17 1.00 53204.00 58519.08 Job 53204.00 58519.08 0.00 1.00 53204.00 1.00 1.00 0.00 53204.00
schedule.
Giving test and trial of
18 above machinery etc. 3.00 49380.00 54313.06 Job 148140.00 162939.19 0.00 3.00 148140.00 3.00 3.00 0.00 148140.00
complete.
Vertical Turbine
19 nos 3.00 3.00 2148087.26 6444261.78 6444261.78
PumpSet
Providing, Erecting,
Testing &
Commissioning 250 MM
20 nos 3.00 3.00 63396.00 190188.00 190188.00
dia , Cast Steel D.F.
Sluice valve of Class
150

Providing, Erecting,
Testing &
Commissioning 350 MM
21 nos 1.00 1.00 108736.00 108736.00 108736.00
dia , Cast Steel D.F.
Butterfly valve of Class
150
Designing, Providing,
Erecting, Testing &
22 Commissioning Valve no 3.00 3.00 78629.00 235887.00 235887.00
actuators totally
enclosed

Designing, Providing,
Erecting, Testing &
Commissioning 250 MM
23 nos 3.00 3.00 84641.00 253923.00 253923.00
dia ,Cast Steel,D.F.
Reflux valve of Class-
150 rating

Designing, Providing,
Erecting, Testing &
24 Commissioning 150 MM nos 1.00 1.00 76053.00 76053.00 76053.00
dia ,Cast Steel, Air
Valve
Providing erecting &
commissioning M.S.
25 nos 3.00 3.00 11880.00 35640.00 35640.00
Dismantling Joint of 250
mm dia.
 Providing & making
flanged joints to flanged
26 M.S. pipes of all classes nos 20.00 20.00 1229.00 24580.00 24580.00
/ specials etc. ( 250 mm
)

Providing & making

flanged joints to flanged
27 nos 10.00 10.00 1662.00 16620.00 16620.00
M.S. pipes of all classes
/specials etc. (300 mm )

Designing , Providing
,erecting commissioning
with test & trial of
28 nos 3.00 3.00 1693.00 5079.00 5079.00
Pressure gauge of 150
mm capacity complete
with Syphon tube

Designing , Providing ,
Erecting &
29 nos 1.00 1.00 999230.00 999230.00 999230.00
Commissioning L.T.
Control Panel
Supplying & erectin 200
KVAR , 440 V three
30 phase , 50 HZ thyrister No 1.00 1.00 463720.95 463720.95 463720.95
switche dmicro APFC
Panel

Supplying & erecting &

Testing ,commissioning
31 No 1.00 1.00 147974.95 147974.95 147974.95
11 KV H.T. metering
cubical ( compact Type )

Supplying & erection of

11 KV , 630 A , 25 KA ,
32 No 1.00 1.00 592578.76 592578.76 592578.76
outdoortype Panel
board comprising

Supplying & erection of

11 KV , 630 A
,Extendable / No
33 No 2.00 2.00 158737.03 317474.06 317474.06
extendable Outdoor
Type Load Break
isolator switch

Supplying & erection of

34 No 1.00 1.00 578019.00 578019.00 578019.00
11 KV , Sub- Station

Supplying & erection

35 sloted angles, frames kG 1000.00 1000.00 137.55 137550.00 137550.00
etc complete

Designing Providing
erecting commissioning
with test and trial of
36 0.00 0.00 0.00
Aluminium conductor
XLPE, 1.1 kV armoured
cable
 A) 11 KV Aluminium
XLPE armoured cable
37 Out door transformer to m 100.00 100.00 1201.20 120120.00 120120.00
main Panel 3 C X 95
Sq.mm.

1 Core X 2 Run X 500

mm2 XLPE Armoured
38 m 300.00 300.00 709.00 212700.00 212700.00
Cable 1100 V grade
with ISI mark single core

1 Core X 1 Run X 500

mm2 XLPE Armoured
39 m 100.00 100.00 709.00 70900.00 70900.00
Cable for Neutral FROM
Transformer to Panel

C) 1.1 KV Aluminium
XLPE armoured cable 3
40 C X 240 Sq.mm. m 30.00 30.00 1107.00 33210.00 33210.00
Aluminiun XLPE
armoured Cable

D ) Providing & erecting

41 lot 1.00 1.00 10000.00 10000.00 10000.00
Cable glands & lugs

Providing & erecting

42 Heat Shrnikable outdoor Nos 4.00 4.00 13445.25 53781.00 53781.00
termination kit

Providing & erecting

Heat Shrnikable indoor
43 termination kit for 11KV Nos 10.00 10.00 7719.60 77196.00 77196.00
( E ) XLPE H.T. Cable 3
X 95 mm2

Providing,erecting and
commissioning out door
44 type copper wound no 2.00 2.00 1650722.00 3301444.00 3301444.00
transformer continuously
rated for 3 Ph, 50 Hz,

Removing of existing 11
45 / 0.433, 630 KVA Nos 2.00 2.00 11104.00 22208.00 22208.00
Transformer
Removing of existing
46 215 HP Vertical Turbine Nos 3.00 3.00 13437.00 40311.00 40311.00
Pumps

Transportation of all
47 Transformers & Pumps job 1.00 1.00 21100.00 21100.00 21100.00
to Vita Munciple Store

Manufacturing,
supplying &
commissioning
48 no 1.00 1.00 223362.00 223362.00 223362.00
Electromagnetic Flow
Meter ( EMF ) of 350
mm dia
Carrying out Indoor &
Outdoor Electrification
49 of Pump house, Point job 1.00 1.00 161040.00 161040.00 161040.00
wiring , Street Light
fitting etc

Sub-Work No.:- 3. Estimate for Pure Water Rising main from WTP to Pro. MBR @ Bodar Wasti
 Providing D.I. K-9 grade
1 9285.00 5274.00 5800.87 Rmt 48969090.00 53861102.09 7892.25 41623726.50 633.05 3338705.70 8525.30 8525.30 0.00 44962432.20
pipes 450 mm dia

Providing , erecting,
2 connecting double 10.00 102630.00 ### No 1026300.00 1128827.37 5.40 554202.00 4.60 472098.00 10.00 10.00 0.00 1026300.00
flanged Sluice Valve
Providing , erecting,
connecting double
15.00 33833.00 37212.92 No 507495.00 558193.75 12.75 431370.75 2.25 76124.25 15.00 15.00 0.00 507495.00
flanged Scour valve
250 mm dia
DI Specials above 350
3 19830.00 129.68 142.64 Kg 2571554.40 2828452.68 16034.40 2079340.99 3795.60 492213.41 19830.00 19830.00 0.00 2571554.40
mm DI-K9 Pipe
Excavation for
foundation/pipe
4 trenches in earth, soil of 4596.00 148.05 162.84 Cum 680437.80 748413.54 ? #VALUE! 0.00 #VALUE! #VALUE! 0.00 #VALUE!
all types .Lift 0.00 to
1.50 m

Excavation for
foundation / pipe
5 2298.00 169.05 185.94 Cum 388476.90 427285.74 ? #VALUE! 0.00 #VALUE! #VALUE! 0.00 #VALUE!
trenches in hard murum
Lift 0.00 to 1.50 m

Excavation for
foundation/pipe
6 3064.00 465.15 511.62 Cum 1425219.60 1567599.04 ? #VALUE! 0.00 #VALUE! #VALUE! 0.00 #VALUE!
trenches in soft rock ,
Lift 0.00 to 1.50 m
Excavation for
foundation/pipe
7 5362.00 788.55 867.33 Cum 4228205.10 4650602.79 ? #VALUE! 0.00 #VALUE! #VALUE! 0.00 #VALUE!
trenches in hard rock
Lift 0.00 to 1.50 m
Filling in plinth and
floors/trenches with
8 330.00 707.70 778.40 Cum 233541.00 256871.75 0.00 0.00 130.00 92001.00 130.00 130.00 0.00 92001.00
contractor's murum for
bedding
ReFilling in plinth and
floors/trenches with with
9 1202.03 67.20 73.91 Cum 80776.08 88845.61 1310.48 88064.26 91.55 6152.16 1402.03 1402.03 0.00 94216.42
available excavated
stuff

Lowering, laying and

jointing with SBR rubber
gaskets C.I. S/S pipes
10 9285.00 247.80 272.56 Rmt 2300823.00 2530675.22 7597.00 1882536.60 1688.00 418286.40 9285.00 9285.00 0.00 2300823.00
of various classes with
CI/MS specials DI-K9
Pipes 450 mm dia

C.I.D/F reflux valves,

Butterfly valve and
11 10.00 8351.70 9186.03 No. 83517.00 91860.35 3.00 25055.10 7.00 58461.90 10.00 10.00 0.00 83517.00
Sluice Valve PN-1 450
mm dia

C.I.D/F reflux valves,

Butterfly valve and 15.00 4655.70 5120.80 No. 69835.50 76812.07 0.00 0.00 15.00 69835.50 15.00 15.00 0.00 69835.50
Scour valve 250 mm dia

B.B. masonry valve

12 chamber ( 1.5 x 1.5 x 25.00 23574.60 25929.70 No. 589365.00 648242.56 0.00 0.00 25.00 589365.00 25.00 25.00 0.00 589365.00
1.5 m ) size
Providing dry
13 trap/granite/gneiss 120.00 957.60 1053.26 Cum 114912.00 126391.71 0.00 0.00 120.00 114912.00 120.00 120.00 0.00 114912.00
rubble stone soling
Providing and laying in
14 situ PCC M-150 (1:2:4) 120.00 4444.65 4888.67 Cum 533358.00 586640.46 42.72 189875.45 77.28 343482.55 120.00 120.00 0.00 533358.00
grade
 Providing and laying in
15 593.00 5481.00 6028.55 Cum 3250233.00 3574931.28 265.79 1456794.99 327.21 1793438.01 593.00 593.00 0.00 3250233.00
situ RCC M-200 grade

Providing and fixing in

16 position steel bar 24.00 54803.70 60278.59 MT 1315288.80 1446686.15 1.50 82205.55 22.50 1233083.25 24.00 24.00 0.00 1315288.80
reinforcement
Dewatering the
17 extavated trenches and 600.00 65.10 71.60 BHP/Hr 39060.00 42962.09 350.00 22785.00 250.00 16275.00 600.00 600.00 0.00 39060.00
pools of water
Refilling the trenches
18 with available excavated 11472.00 67.20 73.91 Cum 770918.40 847933.15 10213.07 686318.30 1258.93 84600.10 11472.00 11472.00 0.00 770918.40
stuff

Providing & fixing in

position high
19 performance C.I. Air 25.00 21060.90 23164.88 No 526522.50 579122.10 21.25 447544.13 3.75 78978.38 25.00 25.00 0.00 526522.50
Valves …. Etc.
complete. 100 mm dia

Battery Operated
electromagnetic flow
20 1.00 375479.00 ### No 375479.00 412989.35 0.85 319157.15 0.15 56321.85 1.00 1.00 0.00 375479.00
meter with built in GSM
450 mm dia flow meter

Air vessel Arrangement

21 at WTP or on above 1.00 1000000.00 ### Job 1000000.00 1099900.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
rising main.

Providing and
22 constructing Asphalt 3500.00 877.00 964.61 Sqm 3069500.00 3376143.05 0.00 3500.00 3069500.00 3500.00 3500.00 0.00 3069500.00
road

Disposal of the surplus

23 3848.00 279.72 307.66 Cum 1076362.56 1183891.18 962.12 269124.21 2885.88 807238.35 3848.00 3848.00 0.00 1076362.56
the excavated material

Manufacturing,
providing and supplying
spirally welded / ERW/
24 Rmt 150.00 150.00 4420.00 663000.00 663000.00
SAW / fabricated M. S.
pipes Dia 457.00 mm
(O. D.) Thk : 6.40 mm

Transporting within 500

meters,laying in position
25 to correct line and level Rmt 150.00 150.00 498.00 74700.00 74700.00
M. S. pipes Thickness
of pipe : 6.4 mm

Transporting within 500

meters,laying in position
to correct line and level
26 Rmt 15.00 15.00 695.00 10425.00 10425.00
M. S. specials Above
250 mm. Upto 500 mm.
dia.

Providing and fixing in

position air valve shaft
27 -Foundation on Murum No. 20.00 20.00 12686.10 253722.00 253722.00
and Harder Strata. - 450
to 900 mm
 b)Providing and fixing in
position air valve shaft
28 -Foundation in B. C. Soil No. 5.00 5.00 14491.05 72455.25 72455.25
or Any Other Soil. 450
to 900 mm

Providing double flange

sluice valve Sluice
29 No. 25.00 25.00 6388.00 159700.00 159700.00
valve - PN - 1.0 (100mm
Dia)

Lowering, laying and

jointing in position
following C.I.D/F Reflex
30 No. 25.00 25.00 2168.25 54206.25 54206.25
valves, Butterfly valves
and Sluice valve - PN -
1.0 (100mm Dia)

Welding in all positions

with required number of
31 runs, for M. S.pipes Rmt 28.26 28.26 715.05 20207.31 20207.31
Assume 30 No x 0.942
Mtr

32 Item No. 7 - WATER HAMMER PREVENTING DEVICES

Zero Velocity Valve
33 Plane Ended 450mm No. 3.00 3.00 362000.00 1086000.00 1086000.00
dia 35 kg/cm3
Add GST diference i.e.
34 No. 3.00 3.00 21720.00 65160.00 65160.00
18% -12% = 6%
35 Air Cushion Valve
36 150 mm dia 35kg/cm2 No. 3.00 3.00 145000.00 435000.00 435000.00
Add GST diference i.e.
37 No. 3.00 3.00 8700.00 26100.00 26100.00
18% -12% = 6%
Add 5% for
38 Transportation and 0.00 0 26,871.00 26871.00
laying of above valves
a) Providing and
supplying ISI standard
MS specials of required
39 Kg 1200.00 1200.00 84.00 100800.00 100800.00
thickness Machine
ends suitable for PSC
pipes

Providing, installing &

commissioning of Air
vessel / Bleddar Vessal
40 No. 1.00 1.00 6290106.00 6290106.00 6290106.00
Arrangement at Head
works or on above rising
main.
0.00 0.00 0.00
Sub work No.4 :- Providing, errcecting Pure water Pumping Machinary at WTP

Supply, erection, testing

& commissioning of V.T.
1 pump having discharge 3.00 1375663.00 ### No. 4126989.00 4539275.20 0.00 0.00 0.00 0.00 0.00 0.00
of 88 LPS at total head
of 160 Mt

double flanged 300 mm

dia. CAST STEEL
2 3.00 81753.00 89920.12 No 245259.00 269760.37 0.00 0.00 0.00 0.00 0.00 0.00
Sluice Valve CLASS
150 rating
Cast Steel 300 mm dia.
3 3.00 112387.00 ### No 337161.00 370843.38 0.00 0.00 0.00 0.00 0.00 0.00
N.R Valve
 CAST STEEL 80 mm
4 dia. Double orifice type 1.00 28697.00 31563.83 No 28697.00 31563.83 0.00 0.00 0.00 0.00 0.00 0.00
Kinetic Air Valve.
M.S. pipe, specials,
5 3500.00 67.41 74.14 Kg 235935.00 259504.91 0.00 3500.00 235935.00 3500.00 3500.00 0.00 235935.00
flanges duly painted

Providing and fitting 300

mm dia dismantling joint
6 3.00 18010.00 19809.20 No 54030.00 59427.60 0.00 0.00 0.00 0.00 0.00 0.00
( MJP MCSR 2016-17,
I.No.PW-6-3, P-16 )

3 phase, 1500 RPM,

415 Volt vertical flanges
7 3.00 794690.00 ### No 2384070.00 2622238.59 0.00 3.00 2384070.00 3.00 3.00 0.00 2384070.00
mounted solid shaft 270
HP VHS Motor

Fully Automatic, Auto

8 Transformer Starter - 3.00 404443.00 ### No 1213329.00 1334540.57 0.00 3.00 1213329.00 3.00 3.00 0.00 1213329.00
270 HP
5 Tonne HOT crane
9 with girder, rail etc. 1.00 258385.00 ### No 258385.00 284197.66 0.00 1.00 258385.00 1.00 1.00 0.00 258385.00
complete

L.T. cubical Panel

10 1.00 515629.00 ### No 515629.00 567140.34 0.00 0.00 0.00 0.00 0.00 0.00
board with equipment’s

Supply, erection, testing

11 & commissioning of L.T. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
cable as below

a) 3.5 Core, 400 Sq.mm

100.00 2049.00 2253.70 Mtr 204900.00 225369.51 0.00 0.00 0.00 0.00 0.00 0.00
XLPE
b) 3 Core, 150 Sq.mm
100.00 878.00 965.71 Mtr 87800.00 96571.22 0.00 100.00 87800.00 100.00 100.00 0.00 87800.00
XLPE
c) 3 Core, 95 Sq.mm 30.00 602.00 662.14 Mtr 18060.00 19864.19 0.00 0.00 0.00 0.00 0.00 0.00
d) XLPE Cabel 22 KV
95 sqmm (MJP CSR
100.00 1482.00 1630.05 Mtr 148200.00 163005.18 0.00 0.00 0.00 0.00 0.00 0.00
2016-2017 It No.CB 12-
4 pg 58
e) Our door tarmination
22 KV (MJP CSR 2016-
4.00 15530.00 17081.45 Mtr 62120.00 68325.79 0.00 0.00 0.00 0.00 0.00 0.00
2017 It No.CB 29-2 pg
62
f) In door tarmination 22
KV (MJP CSR 2016-
4.00 10312.00 11342.17 Mtr 41248.00 45368.68 0.00 0.00 0.00 0.00 0.00 0.00
2017 It No.CB 28-2 pg
62
All polypropelene
condensors with
standard capacities for
12 286.00 349.00 383.87 KVAr 99814.00 109785.42 0.00 286.00 99814.00 286.00 286.00 0.00 99814.00
power factor correction,
3 ph., 50 Hz. , 400V +
10%
i) Galvanised CI plate
13 4.00 6398.90 7038.15 No 25595.60 28152.60 0.00 4.00 25595.60 4.00 4.00 0.00 25595.60
earthing

ii) Providing & fixing

earthing strip alluminum, 150 408.45 449.25 Kg 61267.5 67388.12 0.00 150 61267.50 150.00 150.00 0.00 61267.50
size 50x 6 mm

Providing Installing and

14 Commissioning OF 2 800792 ### No 1601584 1761582.24 0.00 0.00 0.00 0.00 0.00 0.00
22KV/433v, 630 KVA
 22 KV sub station
15 including 22/0.433 KV, 1 1083144 ### L.S. 1083144 1191350.09 0.00 0.00 0.00 0.00 0.00 0.00
630 KVA Transformer

Providing, erecting,
commissioning full bore
16 2 290198 ### No 580396 638377.56 0.00 0.00 0.00 0.00 0.00 0.00
electromagnetic flow
meter of 400 mm dia.

Providing tools as per

17 schedule. ( As per Rate 1 53204 58519.08 Job 53204 58519.08 0.00 1 53204.00 1.00 1.00 0.00 53204.00
Analysis )
Giving test and trial of
18 above machinery etc. 3 49380 54313.06 Job 148140 162939.19 0.00 3 148140.00 3.00 3.00 0.00 148140.00
complete.
Subwork no. 5:- CONSTRUCTION OF RCC MBR AT BODAR WASTI 0.00 0.00 0.00

RCC MBR AT BODAR

WASTI Capacity - 1.50
ML STAGING HEIGHT
1 1 7094325 ### Job 7094325 7803048.07 0.43 3050559.75 0.57 4043765.25 1.00 1.00 0.00 7094325.00
-12.00 METER GL 738
m , LDL 750 m, FSL
754 m

A) D.I. double flanged

2 pipes Wash out 200 mm 22 3027 3329.40 Rmt 66594 73246.74 0 0.00 22 66594.00 22.00 22.00 0.00 66594.00
dia.
B) D.I. double flanged
pipes Inlet and overflow 84 9742 10715.23 Rmt 818328 900078.97 0 0.00 84 818328.00 84.00 84.00 0.00 818328.00
450 mm dia.
E) D.I. double flanged
pipes Outlet 500 mm 22 11323 12454.17 Rmt 249106 273991.69 0 0.00 22 249106.00 22.00 22.00 0.00 249106.00
dia.
A) double flange sluice
3 valve - Wash out 200 1 17504 19252.65 No. 17504 19252.65 0.85 14878.40 0.15 2625.60 1.00 1.00 0.00 17504.00
mm dia.

B) double flange sluice

valve - Inlet and 2 71530 78675.85 No. 143060 157351.69 1.7 121601.00 0.3 21459.00 2.00 2.00 0.00 143060.00
overflow 450 mm dia.

E) double flange sluice

valve - Outlet 500 mm 1 103094 ### No. 103094 113393.09 0.85 87629.90 0.15 15464.10 1.00 1.00 0.00 103094.00
dia.
A) ISI standard D.I.
specials & fitting with
4 sealing rubber gasket of 3000 106.79 117.46 Kg 320370 352374.96 0 0.00 3000 320370.00 3000.00 3000.00 0.00 320370.00
S.B.R. 80 MM TO 300
MM DIA.
B) ISI standard D.I.
specials & fitting with
sealing rubber gasket of 3000 129.68 142.64 Kg 389040 427905.10 0 0.00 3000 389040.00 3000.00 3000.00 0.00 389040.00
S.B.R. Above 300 MM
DIA.
Subwork No:- 6 CONSTRUCTION OF RCC ESR AT VARIOUS LOCATIONS 0.00 0.00 0.00

1. GHUMATMAL ESR
CAPACITY -0.45 ML
STAGING HEIGHT 1 3847085 ### Job 3847085 4231408.79 0.29 1115654.65 0.71 2731430.35 1.00 1.00 0.00 3847085.00
-15.00 METER GL 683
M, LDL 698 M, FSL 702
 2. GANDHI NAGAR
ESR CAPACITY -0.26
ML STAGING HEIGHT 1 2486232 ### Job 2486232 2734606.58 0.43 1069079.76 0.57 1417152.24 1.00 1.00 0.00 2486232.00
-10.00 METER GL 700
LDL 710 FSL 714

3.NEVARI ROAD ESR

CAPACITY -0.35 ML
STAGING HEIGHT
1 3209725 ### Job 3209725 3530376.53 0.65 2086321.25 0.35 1123403.75 1.00 1.00 0.00 3209725.00
-15.00 METER GL 681
M, LDL 696 M , FSL 700
M

A) ISI standard D.I.

2 double flanged pipes 70 3027 3329.40 Rmt 211890 233057.81 0 0.00 70 211890.00 70.00 70.00 0.00 211890.00
Wash out 200 mm dia.
B) ISI standard D.I.
double flanged pipes-
260 5171 5687.58 Rmt 1344460 1478771.55 0 0.00 260 1344460.00 260.00 260.00 0.00 1344460.00
Inlet and Overflow 300
mm dia.
E) ISI standard D.I.
double flanged pipes - 70 5171 5687.58 Rmt 361970 398130.80 0 0.00 70 361970.00 70.00 70.00 0.00 361970.00
Outlet 300 mm dia.
A) double flange sluice
3 valve - Wash out 200 3 17501 19249.35 No. 52503 57748.05 2.55 44627.55 0.45 7875.45 3.00 3.00 0.00 52503.00
mm dia.
B) double flange sluice
valve - Inlet and 6 34353 37784.86 No. 206118 226709.19 5.1 175200.30 0.9 30917.70 6.00 6.00 0.00 206118.00
Overflow 300 mm dia.
E)double flange sluice
valve - Outlet 300 mm 3 34353 37784.86 No. 103059 113354.59 2.55 87600.15 0.45 15458.85 3.00 3.00 0.00 103059.00
dia.

A) D.I. specials & fitting

4 5000 106.79 117.46 Kg 533950 587291.61 0 0.00 5000 533950.00 5000.00 5000.00 0.00 533950.00
80 MM TO 300 MM DIA.

B) D.I. specials & fitting

3000 129.68 142.64 Kg 389040 427905.10 0 0.00 3000 389040.00 3000.00 3000.00 0.00 389040.00
Above 300 MM DIA.
Sub-Work No: 7. Estimate for Pure Water Gravity Mains From Bodar Wasti Proposed MBR to Various ESR's 0.00 0.00 0.00
D.I. K-7 grade pipes
1 with internal cement 0.00 0.00 0.00
mortar lining
100 mm dia 1575 798 877.72 Rmt 1256850 1382409.32 1338.75 1068322.50 236.25 188527.50 1575.00 1575.00 0.00 1256850.00
150 mm dia 565 1156 1271.48 Rmt 653140 718388.69 480.25 555169.00 84.75 97971.00 565.00 565.00 0.00 653140.00
200 mm dia 6325 1434 1577.26 Rmt 9070050 9976148.00 5376.25 7709542.50 845.475 1212411.15 6221.73 6221.73 0.00 8921953.65
250 mm dia 2770 1952 2147.00 Rmt 5407040 5947203.30 2613.9 5102332.80 156.1 304707.20 2770.00 2770.00 0.00 5407040.00
300 mm dia 1610 2425 2667.26 Rmt 3904250 4294284.58 1372.3 3327827.50 237.7 576422.50 1610.00 1610.00 0.00 3904250.00
500 mm dia 950 5169 5685.38 Rmt 4910550 5401113.95 889.8 4599376.20 60.2 311173.80 950.00 950.00 0.00 4910550.00
double flanged Sluice
2 0.00 0.00 0.00
Valve
Sluice valve PN-1 0.00 0.00 0.00
100 mm dia 2 6438 7081.16 No. 12876 14162.31 1.6 10300.80 0.4 2575.20 2.00 2.00 0.00 12876.00
150 mm dia 1 9655 10619.53 No. 9655 10619.53 0.8 7724.00 0.2 1931.00 1.00 1.00 0.00 9655.00
200 mm dia 9 17501 19249.35 No. 157509 173244.15 7.2 126007.20 1.8 31501.80 9.00 9.00 0.00 157509.00
250 mm dia 4 27059 29762.19 No. 108236 119048.78 3.2 86588.80 0.8 21647.20 4.00 4.00 0.00 108236.00
300 mm dia 2 34353 37784.86 No. 68706 75569.73 1.6 54964.80 0.4 13741.20 2.00 2.00 0.00 68706.00
500 mm dia 1 103094 ### No. 103094 113393.09 0.8 82475.20 0.2 20618.80 1.00 1.00 0.00 103094.00
For Scour valve 80 mm
15 4834 5316.92 No. 72510 79753.75 12 58008.00 3 14502.00 15.00 15.00 0.00 72510.00
dia
 A) ISI standard CI
flanged/ S&S specials,
3 9980 106.79 117.46 Kg 1065764.2 1172234.04 8483 905899.57 1497 159864.63 9980.00 9980.00 0.00 1065764.20
DI Specials up to 300
mm
B) ISI standard CI
flanged/ S&S specials,
1990 129.68 142.64 Kg 258063.2 283843.71 1691.5 219353.72 298.5 38709.48 1990.00 1990.00 0.00 258063.20
DI Specials Above and
350 mm
Excavation for
foundation/pipe
4 4236.96 148.05 162.84 Cum 627281.928 689947.39 ? #VALUE! 0.00 #VALUE! #VALUE! 0.00 #VALUE!
trenches in earth, soil
Lift 0.00 to 1.50 m

Excavation for
foundation / pipe
5 3530.8 169.05 185.94 Cum 596881.74 656510.23 ? #VALUE! 0.00 #VALUE! #VALUE! 0.00 #VALUE!
trenches in hard murum
Lift 0.00 to 1.50 m

Excavation for
foundation/pipe
6 3883.88 465.15 511.62 Cum 1806586.782 1987064.80 ? #VALUE! 0.00 #VALUE! #VALUE! 0.00 #VALUE!
trenches in soft rock Lift
0.00 to 1.50 m
Excavation for
foundation/pipe
7 6002.36 788.55 867.33 Cum 4733160.978 5206003.76 ? #VALUE! 0.00 #VALUE! #VALUE! 0.00 #VALUE!
trenches in hard rock
Lift 0.00 to 1.50 m
Filling in plinth and
floors/trenches with
8 442.5 707.7 778.40 Cum 313157.25 344441.66 0 0.00 442.5 313157.25 442.50 442.50 0.00 313157.25
contractor's murum for
bedding
Filling in plinth and
floors murum bedding in
9 trenches with approved 1327.5 67.2 73.91 Cum 89208 98119.88 728.68 48967.30 598.82 40240.70 1327.50 1327.50 0.00 89208.00
murum from excavated
materials
Providing dry
10 trap/granite/gneiss 150 957.6 1053.26 Cum 143640 157989.64 0 0.00 150 143640.00 150.00 150.00 0.00 143640.00
rubble stone soling

Lowering, laying and

jointing with SBR rubber
11 0.00 0.00 0.00
gaskets C.I. S/S pipes
D.I. K-9 Pipes

100 mm dia 1575 59.85 65.83 Rmt 94263.75 103680.70 0 0.00 1575 94263.75 1575.00 1575.00 0.00 94263.75
150 mm dia 565 80.85 88.93 Rmt 45680.25 50243.71 0 0.00 565 45680.25 565.00 565.00 0.00 45680.25
200 mm dia 6325 106.05 116.64 Rmt 670766.25 737775.80 2065.5 219046.28 4259.5 451719.98 6325.00 6325.00 0.00 670766.25
250 mm dia 2770 138.6 152.45 Rmt 383922 422275.81 2594.5 359597.70 175.5 24324.30 2770.00 2770.00 0.00 383922.00
300 mm dia 1610 155.4 170.92 Rmt 250194 275188.38 38 5905.20 1572 244288.80 1610.00 1610.00 0.00 250194.00
500 mm dia 950 286.65 315.29 Rmt 272317.5 299522.02 840 240786.00 110 31531.50 950.00 950.00 0.00 272317.50
Lowering, laying and
jointing in position f
12 C.I.D/F reflux valves, 0.00 0.00 0.00
Butterfly valve and
sluice valve I
Sluice Valve PN-1 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00
100 mm dia 2 2135.7 2349.06 No. 4271.4 4698.11 0.00 2 4271.40 2.00 2.00 0.00 4271.40
150 mm dia 1 3357.9 3693.35 No. 3357.9 3693.35 0.00 1 3357.90 1.00 1.00 0.00 3357.90
200 mm dia 9 3493.35 3842.34 No. 31440.15 34581.02 0.00 9 31440.15 9.00 9.00 0.00 31440.15
250 mm dia 4 4550.7 5005.31 No. 18202.8 20021.26 0.00 4 18202.80 4.00 4.00 0.00 18202.80
300 mm dia 2 4721.85 5193.56 No. 9443.7 10387.13 0.00 2 9443.70 2.00 2.00 0.00 9443.70
500 mm dia 1 8648.85 9512.87 No. 8648.85 9512.87 0.00 1 8648.85 1.00 1.00 0.00 8648.85
For Scour valve 80 mm
15 1634.85 1798.17 No. 24522.75 26972.57 0.00 15 24522.75 15.00 15.00 0.00 24522.75
dia
 Providing and
constructing B.B.
13 15 23574.6 25929.70 No. 353619 388945.54 0.00 15 353619.00 15.00 15.00 0.00 353619.00
masonry valve chamber
( 1.5 x 1.5 x 1.5 m ) size

Providing and fixing C.I.

14 Road box Size 225 mm 19 2476.95 2724.40 No. 47062.05 51763.55 0.00 19 47062.05 19.00 19.00 0.00 47062.05
x 300 mm (40 Kg)

Providing and laying in

15 situ PCC M-150 (1:2:4) 360 4444.65 4888.67 Cum 1600074 1759921.39 13.85 61558.40 346.15 1538515.60 360.00 360.00 0.00 1600074.00
grade
Dewatering the
16 extavated trenches and 750 65.1 71.60 BHP/Hr 48825 53702.62 0 0.00 750 48825.00 750.00 750.00 0.00 48825.00
pools of water
Refilling the trenches
17 with available excavated 14718 67.2 73.91 Cum 989049.6 1087855.66 5762.35 387229.92 8955.65 601819.68 14718.00 14718.00 0.00 989049.60
stuff

Disposal of the surplus

18 2936 279.72 307.66 Cum 821257.92 903301.59 0 0.00 2936 821257.92 2936.00 2936.00 0.00 821257.92
the excavated material

Battery Operated
19 electromagnetic flow 0.00 0.00 0.00
meter (For Rising Main)

Bulk Meters 0.00 0.00 0.00

500 mm dia 1 438667 ### No. 438667 482489.83 0.85 372866.95 0.15 65800.05 1.00 1.00 0.00 438667.00
450 mm dia 2 375479 ### No. 750958 825978.70 1.7 638314.30 0.3 112643.70 2.00 2.00 0.00 750958.00
400 mm dia 1 351428 ### No. 351428 386535.66 0.85 298713.80 0.15 52714.20 1.00 1.00 0.00 351428.00
250 mm dia 4 194943 ### No. 779772 857671.22 3.4 662806.20 0.6 116965.80 4.00 4.00 0.00 779772.00
200 mm dia 2 176738 ### No. 353476 388788.25 1.7 300454.60 0.3 53021.40 2.00 2.00 0.00 353476.00
150 mm dia 2 148595 ### No. 297190 326879.28 1.7 252611.50 0.3 44578.50 2.00 2.00 0.00 297190.00
100 mm dia 1 138511 ### No. 138511 152348.25 0.85 117734.35 0.15 20776.65 1.00 1.00 0.00 138511.00
0.00 0.00 0.00
Providing and
20 constructing Asphalt 7000 877 964.61 Sqm 6139000 6752286.10 0 0.00 7000 6139000.00 7000.00 7000.00 0.00 6139000.00
road
Sub-Work No:- 8 Distribution system 0.00 0.00 0.00

Providing D.I. K-7 grade

1A pipes with internal 0.00 0.00 0.00
cement mortar lining

300 mm dia 680 2425 2667.26 Rmt 1649000 1813735.10 638.4 1548120.00 41.6 100880.00 680.00 680.00 0.00 1649000.00
350 mm dia 25 3183 3500.98 Rmt 79575 87524.54 20.4 64933.20 4.6 14641.80 25.00 25.00 0.00 79575.00

Providing and supplying

1B in standard lengths 0.00 0.00 0.00
Polyethelene Pipes

110 mm dia 11841 232 255.18 Rmt 2747112 3021548.49 10064.85 2335045.20 1409.25 326946.00 11474.10 11474.10 0.00 2661991.20
125 mm dia 0 318 349.77 Rmt 0 0.00 0 0.00 0 0.00 0.00 0.00 0.00 0.00
140 mm dia 918 399 438.86 Rmt 366282 402873.57 780.3 311339.70 137.7 54942.30 918.00 918.00 0.00 366282.00
160 mm dia 645 516 567.55 Rmt 332820 366068.72 548.25 282897.00 96.75 49923.00 645.00 645.00 0.00 332820.00
180 mm dia 545 650 714.94 Rmt 354250 389639.58 463.25 301112.50 81.75 53137.50 545.00 545.00 0.00 354250.00
200 mm dia 2948 762 838.12 Rmt 2246376 2470788.96 2505.8 1909419.60 442.2 336956.40 2948.00 2948.00 0.00 2246376.00
225 mm dia 548 982 1080.10 Rmt 538136 591895.79 465.8 457415.60 82.2 80720.40 548.00 548.00 0.00 538136.00
250 mm dia 680 1207 1327.58 Rmt 820760 902753.92 578 697646.00 102 123114.00 680.00 680.00 0.00 820760.00
280 mm dia 1269 1512 1663.05 Rmt 1918728 2110408.93 1078.65 1630918.80 190.35 287809.20 1269.00 1269.00 0.00 1918728.00
Providing , erecting,
connecting double
2 0.00 0.00 0.00
flanged Sluice valve PN-
1
300 mm dia 3 34353 37784.86 No 103059 113354.59 2.55 87600.15 0.45 15458.85 3.00 3.00 0.00 103059.00
 350 mm dia 1 50535 55583.45 No 50535 55583.45 0.85 42954.75 0.15 7580.25 1.00 1.00 0.00 50535.00
100 mm dia 39 6438 7081.16 No 251082 276165.09 2.55 16416.90 5.85 37662.30 8.40 8.40 0.00 54079.20
125 mm dia 1 8052 8856.39 No 8052 8856.39 0.85 6844.20 0.15 1207.80 1.00 1.00 0.00 8052.00
150 mm dia 4 9655 10619.53 No 38620 42478.14 3.4 32827.00 0.6 5793.00 4.00 4.00 0.00 38620.00
200 mm dia 11 17501 19249.35 No 192511 211742.85 9.35 163634.35 1.65 28876.65 11.00 11.00 0.00 192511.00
250 mm dia 8 27059 29762.19 No 216472 238097.55 6.8 184001.20 1.2 32470.80 8.00 8.00 0.00 216472.00
For Scour valve 80 mm
0 4834 5316.92 No 0 0.00 0.00 0.00 0.00 0.00 0.00
dia

DI Specials & fitting

with sealing rubber
3a 850 106.79 117.46 Kg 90771.5 99839.57 850 90771.50 850 90771.50 1700.00 1700.00 0.00 181543.00
gasket of S.B.R for up
to 300 mm DI-K7 Pipe

Providing and supplying

Lum
ISI standard HDPE
3B 1 932446.4 ### Sum 932446.4 1025597.80 0.5 466223.20 0.5 466223.20 1.00 1.00 0.00 932446.40
specials & fitting ….
p
Etc. complete.

Excavation for
foundation/pipe
4 5899.5 148.05 162.84 Cum 873420.975 960675.73 ? #VALUE! 0.00 #VALUE! #VALUE! 0.00 #VALUE!
trenches in earth, soil -
Lift 0.00 to 1.50 m

Excavation for
foundation / pipe
5 5191.56 169.05 185.94 Cum 877633.218 965308.78 ? #VALUE! 0.00 #VALUE! #VALUE! 0.00 #VALUE!
trenches in hard murum
Lift 0.00 to 1.50 m

Excavation for
foundation/pipe
6 5427.54 465.15 511.62 Cum 2524620.231 2776829.79 ? #VALUE! 0.00 #VALUE! #VALUE! 0.00 #VALUE!
trenches in soft rock Lift
0.00 to 1.50 m
Excavation for
foundation/pipe
7 7079.4 788.55 867.33 Cum 5582460.87 6140148.71 ? #VALUE! 0.00 #VALUE! #VALUE! 0.00 #VALUE!
trenches in hard rock
Lift 0.00 to 1.50 m
Filling in plinth and
floors murum bedding in
8 trenches with approved 2341 67.2 73.91 Cum 157315.2 173030.99 475.84 31976.45 1865.16 125338.75 2341.00 2341.00 0.00 157315.20
murum from excavated
materials

Providing and casting in

situ C.C. of trap/granite /
9 135 957.6 1053.26 Cum 129276 142190.67 0 0.00 135 129276.00 135.00 135.00 0.00 129276.00
quartzite/gneiss rubble
soling

Lowering, laying and

10 jointing with SBR rubber 0.00 0.00 0.00
gaskets DI K-7 pipes

300 mm dia 680 155.4 170.92 Rmt 105672 116228.63 604 93861.60 76 11810.40 680.00 680.00 0.00 105672.00
350 mm dia 25 190.05 209.04 Rmt 4751.25 5225.90 0 0.00 25 4751.25 25.00 25.00 0.00 4751.25
Lowering laying and
11 jointing HDPE /MDPE 0.00 0.00 0.00
pipes
110 mm dia 11841 59.85 65.83 Rmt 708683.85 779481.37 3669 219589.65 8172 489094.20 11841.00 11841.00 0.00 708683.85
125 mm dia 0 67.2 73.91 Rmt 0 0.00 0 0.00 0 0.00 0.00 0.00 0.00 0.00
140 mm dia 918 90.3 99.32 Rmt 82895.4 91176.65 0 0.00 90.3 8154.09 90.30 90.30 0.00 8154.09
160 mm dia 645 97.65 107.41 Rmt 62984.25 69276.38 0 0.00 645 62984.25 645.00 645.00 0.00 62984.25
180 mm dia 545 97.65 107.41 Rmt 53219.25 58535.85 0 0.00 545 53219.25 545.00 545.00 0.00 53219.25
200 mm dia 2948 108.15 118.95 Rmt 318826.2 350676.94 0.00 2948 318826.20 2948.00 2948.00 0.00 318826.20
225 mm dia 548 139.65 153.60 Rmt 76528.2 84173.37 0.00 548 76528.20 548.00 548.00 0.00 76528.20
250 mm dia 680 143.85 158.22 Rmt 97818 107590.02 0.00 680 97818.00 680.00 680.00 0.00 97818.00
 280 mm dia 1269 178.5 196.33 Rmt 226516.5 249145.50 0.00 1269 226516.50 1269.00 1269.00 0.00 226516.50
Lowering, laying and
jointing in position
12 C.I.D/F reflux valves, 0.00 0.00 0.00
Butterfly valve and
sluice valve
Sluice Valve PN-1 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
300 mm dia 3 4721.85 5193.56 No. 14165.55 15580.69 0.00 3 14165.55 3.00 3.00 0.00 14165.55
350 mm dia 1 5818.05 6399.27 No. 5818.05 6399.27 0.00 1 5818.05 1.00 1.00 0.00 5818.05
100 mm dia 39 2135.7 2349.06 No. 83292.3 91613.20 0.00 39 83292.30 39.00 39.00 0.00 83292.30
125 mm dia 1 2659.65 2925.35 No. 2659.65 2925.35 0.00 1 2659.65 1.00 1.00 0.00 2659.65
150 mm dia 4 3357.9 3693.35 No. 13431.6 14773.42 0.00 4 13431.60 4.00 4.00 0.00 13431.60
200 mm dia 11 3493.35 3842.34 No. 38426.85 42265.69 0.00 11 38426.85 11.00 11.00 0.00 38426.85
250 mm dia 8 4550.7 5005.31 No. 36405.6 40042.52 0.00 8 36405.60 8.00 8.00 0.00 36405.60
For Scour valve 80 mm
0 1634.85 1798.17 No. 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00
dia
Making cross
connection to existing
13 0.00 0.00 0.00
distribution main of any
type
100 mm dia 31 2156.7 2372.15 No. 66857.7 73536.78 0.00 31 66857.70 31.00 31.00 0.00 66857.70
150 mm dia 5 2665.95 2932.28 No. 13329.75 14661.39 0.00 5 13329.75 5.00 5.00 0.00 13329.75
200 mm dia 12 2775.15 3052.39 No. 33301.8 36628.65 0.00 12 33301.80 12.00 12.00 0.00 33301.80
250 mm dia 2 3268.65 3595.19 No. 6537.3 7190.38 0.00 2 6537.30 2.00 2.00 0.00 6537.30
300 mm dia 4 3965.85 4362.04 No. 15863.4 17448.15 0.00 4 15863.40 4.00 4.00 0.00 15863.40
350 mm dia 0 4826.85 5309.05 No. 0 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00
Providing and
constructing B.B.
14 masonry valve chamber 67 15379.35 16915.75 No. 1030416.45 1133355.05 0.00 67 1030416.45 67.00 67.00 0.00 1030416.45
( 0.9 x 0.9 x 1.2 m )
size
Add for every increase
in depth of 30 cm or part 67 1642.2 1806.26 No. 110027.4 121019.14 0.00 67 110027.40 67.00 67.00 0.00 110027.40
thereof

Providing and fixing C.I.

15 Road box Size 225 mm 0 2404.5 2644.71 No. 0 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00
x 300 mm (40 Kg)

Providing and laying in

16 situ PCC M-150 (1:2:4) 389.29 4444.65 4888.67 Cum 1730257.799 1903110.55 0.00 389.29 1730257.80 389.29 389.29 0.00 1730257.80
grade

Supplying, transporting,
the S.P. fire Hydrents
including duck foot bend
17 30 12034.05 13236.25 No 361021.5 397087.55 0.00 30 361021.50 30.00 30.00 0.00 361021.50
specified and directed
(As per I.S. 900/ 1965
Revised)

Reinstating the road

18 surfaces with excavation 12000 877 964.61 Sqmt 10524000 11575347.60 0.00 12000 10524000.00 12000.00 12000.00 0.00 10524000.00
… etc all complete

Dewatering the
19 extavated trenches and 600 65.1 71.60 BHP/Hr 39060 42962.09 0.00 600 39060.00 600.00 600.00 0.00 39060.00
pools of water
Refilling the trenches
20 with available excavated 20682.23 67.2 73.91 Cum 1389845.977 1528691.59 3517.64 236385.41 17164.59 1153460.45 20682.23 20682.23 0.00 1389845.86
stuff
Disposing off the
21 2920 279.72 307.66 Cum 816782.4 898378.96 0.00 2920 816782.40 2920.00 2920.00 0.00 816782.40
surplus excavated stuff
Sub Work No. 9 COMPOUND WALL CHAIN LINK FENCING WITH UCR WALL for ESR and MBR 0.00 0.00 0.00
 Providing Chain link
fencing with UCR
Masonary wall …. Etc.
1 632 4755.45 5230.52 Rmt 3005444.4 3305688.30 0.00 632 3005444.40 632.00 632.00 0.00 3005444.40
complete
( As per rate analysis
attached )
0.00 0.00 0.00

MSEB Charges at WTP

1 (As per MSEB 1110 1000 1099.90 BHP 1110000 1220889.00 0.00 1110 1110000.00 1110.00 1110.00 0.00 1110000.00
Quatation)

0.00 0.00 0.00

Permission for Road
1 1 1000000 ### 1000000 1099900.00 0.00 1 1000000.00 1.00 1.00 0.00 1000000.00
crossing etc.
0.00 0.00 0.00
Trial Run Charges for
1 1 14115240 ### Job 14115240 15525352.48 0.00 1 14115240.00 1.00 1.00 0.00 14115240.00
six months
0.00 0.00
Part C EXTRA NON TENDERED ITEMS 0.00 0.00
0.00 0.00

Manufacturing,
providing and supplying
1 spirally welded / ERW/ 440 440.00 4420 1944800.00 1944800.00
SAW / fabricated M. S.
pipes

0.00 0.00 0.00

2 0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Total Excess Total Saving
Amount (19 Amount (8 - Remarks
- 8) 19)

20 21 22

- -

- -

- -

- -

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

- -212310.00

20160.00 -

- -

- -
 - -

- -

- -

- -

- -

- -

- -

- -

- -

8905333.00 -

7257814.00 -

1944800.00 -

219120.00 -

30580.00 -

253722.00 -

72455.25 -
210400.00 -

54206.25 -

3048319.00 -

40414.63 -

- -

820000.00 -

49200.00 -

1086000.00 -

65160.00 -

340000.00 -

20400.00 -

580000.00 -

34800.00 -

149778.00 -

126000.00 -

1352416.00 -
1323414.00 -

- -4126989.00
- -245259.00

- -337161.00

- -28697.00

- -

- -54030.00

- -

- -

- -

- -520039.00

- -

- -204900.00

- -
- -18060.00
- -148200.00

- -62120.00

- -41248.00

- -

- -
 - -

- -1601584.00

- -1083144.00

- -580396.00

- -

- -

6444261.78 -

190188.00 -

108736.00 -

235887.00 -

253923.00 -

76053.00 -

35640.00 -
24580.00 -

16620.00 -

5079.00 -

999230.00 -

463720.95 -

147974.95 -

592578.76 -

317474.06 -

578019.00 -

137550.00 -

- -
120120.00 -

212700.00 -

70900.00 -

33210.00 -

10000.00 -

53781.00 -

77196.00 -

3301444.00 -

22208.00 -
 - -4006657.80

- -

- -

- -

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

- -141540.00

13440.34 -

- -

- -

- -

- -

- -

- -
 - -

- -

- -

- -

- -

- -

- -1000000.00

- -

- -

663000.00 -

74700.00 -

10425.00 -

253722.00 -
 72455.25 -

159700.00 -

54206.25 -

20207.31 -

1086000.00 -

65160.00 -

435000.00 -
26100.00 -

26871.00 -

100800.00 -

6290106.00 -

- -

- -4126989.00

- -245259.00

- -337161.00
- -28697.00

- -

- -54030.00

- -

- -

- -

- -515629.00

- -

- -204900.00

- -
- -18060.00

- -148200.00

- -62120.00

- -41248.00

- -

- -

- -

- -1601584.00
- -1083144.00

- -580396.00

- -

- -

- -

- -

- -

- -

- -

- -

- -

- -

- -

- -

- -

- -
- -

- -

- -

- -

- -

- -

- -

- -

- -

- -

- -

- -

- -
- -
- -148096.35
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
 - -

- -

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

- -

- -

- -

- -

- -
- -
- -
- -
- -
- -

- -

- -
- -
- -
- -
- -
- -
- -
- -
- -

- -

- -

- -

- -

- -

- -

- -
- -
- -
- -
- -
- -
- -
- -
- -

- -

- -

- -

- -
- -

- -

- -85120.80
- -
- -
- -
- -
- -
- -
- -
- -

- -

- -
 - -
- -197002.80
- -
- -
- -
- -
- -

90771.50 -

- -

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

- -

- -

- -

- -
- -

- -

- -
- -
- -74741.31
- -
- -
- -
- -
- -
- -

- -

- -
- -
- -
- -
- -
- -
- -
- -
- -

- -

- -
- -
- -
- -
- -
- -

- -

- -

- -

- -

- -

- -

- -

- -0.12

- -
- -
 - -

- -

- -

- -
- -
- -
- -
- -
- -
- -

1944800.00 -

- -
- -
- -
- -
- -
- -
 Statement showing the excess quantity executed and to be executed over the tender
quantity
Name of Work
Name of Agency

ITEM NO. & Total Quantity Quantity Quantity

Qty put to Rate Put
Sr.No. DESCRIPTION Unit ( Executed + to upto limit of under CL -
Tender to Tender
OF ITEM be executed ) Cl - 38 38 ( 6 - 7)
1 2 3 4 5 6 7 8
9