DETAILED ESTIMATE

NAME OF WORK: Providing RO plant in Harizanawada, Mahaboob Nagar colony near 12th
ward member Jakkala Lakshmidevi house in Rangasamudram village of Porumamilla Mandal

Estimate Cost:Rs. 4.00 Lakhs

Sl.
Description of Item No Quantity Rate per Amount
No.

Drilling of 165mm dia Borewell for source - As

1 1 x 1 1.00 No 40974.00 1 No 40974.00
per sub estimate

Provision for 3HP Submersible Pumpset with

2 1 x 1 1.00 No 43026.00 1 No 43026.00
accessories as per sub estimate

Manufacture,Supply,Delivery,Installation and
Commissioning of 1000 Ltrs per hour Water
Treatment Plant (Defluoride) with Reverse
3 Osmosis Technology and conveyance of all 1 x 1 1.00 Set 222130.00 1M 222130.00
materials to site including all accessories
including packing,transportation,installation and
testing etc, complete including VAT 14.5%

Providing and Placing of Polyethylene water

storage tank double layer confirming to IS
12701-1996 with Aqua Tech of double layer and
manufacturing with cover and suitable locking
4 arrangements and making necessary holes for 1 x 1 4000 Ltrs 7.50 1 Ltr 30000.00
inlet,outlet and overflow pipes but witout fittings
and base support for tank of syntex or equivalent
make for raw water tank etc complete (B.M.S.W.
29)

Supply,Delivery and Fixing of Stainless steel

tank of 1000 Ltrs capacity including
5 1 x 1 1.00 No 45000.00 1 No 45000.00
input,output,overflow and scour arrangements
etc complete including VAT @ 4%
6 Provision for VAT @ 5% 4626.00
7 Provision for Q.C. Charges @ 1.0% 925.00
8 Provision for Labour Cess @ 0.5% 436.00
Provision for unforeseen items for Power
9 12883.00
charges and fluctuation of Rates etc
TOTAL 400000.00

Executive Engineer Dy Executive Engineer Asst.Exe.Engineer,

RWS & S Division, Rajampet RWS & S Sub Division, Badvel RWS&S,Porumamilla(M).
 Name of the work : Providing RO plant in Harizanawada, Mahaboob Nagar
colony near 12th ward member Jakkala Lakshmidevi house
in Rangasamudram village of Porumamilla Mandal

Estimate Cost : Rs:4.00 Lakhs

Grant MPLADS 2013-14

Name of the Mandal : PORUMAMILLA

 SUB ESTIMATE
Name of Sub Work : Drilling of 165 mm dia Bore well

S.N
Item of work No. L B D Quantity Rate Amount
o.
1 Drilling of 165 mm dia Bore well
with power rig including flushing to
the clear in all starta ,hard rock
loose soil, inserting 180 mm dia
PVC 6 kgf/Sqcm pipe casing
pipe,but excluding cost of casing
pipe and flushing the borewell at
required pressure etc. complete 1X1 110.00 110.00 Rmt 290.00 31900.00
2 Cost, Supply and fixing of 180 mm
PVC 6kg/cm2 pipe for casing

1X1 15.00 15.00 Rmt 604.92 9074.00

Total 40974.00

Executive Engineer Deputy Executive Engineer AE/AEE

RWS&S, Division, Rajampeta RWS&S Sub Division Badvel RWS&S Porumamilla
 SUB ESTIMATE
Sub work :- Providing Submersible Pump Set with accessories
S.
Description Quantity Rate Per Amount
No

Supply and Transportation of 3.00HP 26 Stage

Three phase ISI submersible motor pumpset
1 suitable for 4" Bore well. Makes: Kirloskar /
Crompton / CRI / KSB / Texmo / Aryan Varsha.
(ELEC-5.4.14 of Building SoR 2013-14)
1 No. 23004.00 1 No 23004.00
Manufacture, Supply and Delivery of HDPE pipe
of OD 40mm,PE 100 Grade and 10 kgf/Sqcm
2
confirming to IS 4984-1995 including
transportation etc complete 65.00 Rmt 70.00 1 Rmt 4550.00
3 Providing suitable panel board for 3 HP SP set 1 No. 5400.00 1 No 5400.00
Supply of 3 Core 2.5 Sqmm Flat Copper cable as
per IS 694:1990 for Submersible Motors of
4 makes Finolex / GM / Million / V-Guard / Payal /
Nakoda / Gold Medal / HPL / RPG. (ELEC-1.6.10
of Building SoR 2013-14) 70.00 Rmt 8360.00 100 Rmt 5852.00
5 Supply of 40mm dia GI nipple (0.30m Length)
1.00 No. 90.00 1 No 90.00
6 Supply of 40 mm Dia GI Bends 1 No. 50.00 Each 50.00
7 Supply of MS Clamp Set 50/250mm 2 No. 400.00 Each 800.00
8 Supply of 7/18 Aluminium Service wire 80.00 Rmt 17.00 1 Rmt 1360.00
9 Supply of 180mm dia Bore Cap 1 No. 120.00 Each 120.00
Installation and commissioning of SP set
10
including all labour charges etc. complete 1 No. 1800.00 1 No 1800.00
11 TOTAL 1C to 11 43026.00

Total 43026.00

Deputy Executive Engineer AE/AEE

RWSS, Sub division, Badvel RWSS Porumamilla

Executive Engineer
RWSS Division Rajampeta